Cash flow statement
in € thousand |
|
1–3 | 2021 |
|
1–3 | 2021 |
|
1–3 | 2021 |
|
1–3 | 2021 |
---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
46,327 |
|
43,294 |
|
2,926 |
|
107 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
42,032 |
|
40,359 |
|
1,780 |
|
- 107 |
Increase (+), decrease (-) in provisions |
|
6,295 |
|
6,357 |
|
- 62 |
|
|
Gains (-), losses (+) from the disposal of non-current assets |
|
152 |
|
152 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 17,431 |
|
- 17,497 |
|
290 |
|
- 224 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
18,938 |
|
16,963 |
|
1,751 |
|
224 |
Interest received |
|
64 |
|
84 |
|
7 |
|
- 27 |
Interest paid |
|
- 7,010 |
|
- 6,661 |
|
- 376 |
|
27 |
Income tax paid |
|
- 20,855 |
|
- 19,210 |
|
- 1,645 |
|
|
Exchange rate and other effects |
|
- 299 |
|
- 299 |
|
0 |
|
|
Cash flow from operating activities |
|
68,213 |
|
63,542 |
|
4,671 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
91 |
|
91 |
|
0 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 23,060 |
|
- 17,099 |
|
- 5,961 |
|
|
Payments for investments in intangible assets |
|
- 2,307 |
|
- 2,307 |
|
0 |
|
|
Payments for investments in associates accounted for using the equity method |
|
0 |
|
0 |
|
0 |
|
|
Proceeds from disposal of non-current financial assets |
|
125 |
|
125 |
|
0 |
|
|
Payments for investments in non-current financial assets |
|
- 33 |
|
- 33 |
|
0 |
|
|
Payments for the acquisition of interests in consolidated companies and other business units (including funds purchased) |
|
- 16,247 |
|
- 16,247 |
|
0 |
|
|
Proceeds (+), payments (-) for short-term deposits |
|
- 1,000 |
|
- 1,000 |
|
0 |
|
|
Cash flow from investing activities |
|
- 42,431 |
|
- 36,470 |
|
- 5,961 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Redemption of lease liabilities |
|
- 12,308 |
|
- 11,606 |
|
- 702 |
|
|
Payments for the redemption of (financial) loans |
|
- 11,721 |
|
- 10,173 |
|
- 1,548 |
|
|
Cash flow from financing activities |
|
- 24,029 |
|
- 21,779 |
|
- 2,250 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds (subtotals 1.–3.) |
|
1,753 |
|
5,293 |
|
- 3,540 |
|
0 |
Change in financial funds due to exchange rates |
|
152 |
|
152 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
168,847 |
|
161,253 |
|
7,594 |
|
|
Financial funds at the end of the period |
|
170,752 |
|
166,698 |
|
4,054 |
|
0 |
in € thousand |
|
1–3 | 2020 |
|
1–3 | 2020 |
|
1–3 | 2020 |
|
1–3 | 2020 |
---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
36,652 |
|
32,457 |
|
4,089 |
|
106 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
40,807 |
|
39,154 |
|
1,759 |
|
- 106 |
Increase (+), decrease (-) in provisions |
|
5,629 |
|
5,564 |
|
65 |
|
|
Gains (-), losses (+) from the disposal of non-current assets |
|
- 257 |
|
- 257 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 12,448 |
|
- 13,104 |
|
- 2,176 |
|
2,832 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
18,761 |
|
19,188 |
|
2,405 |
|
- 2,832 |
Interest received |
|
181 |
|
213 |
|
0 |
|
- 32 |
Interest paid |
|
- 7,593 |
|
- 7,189 |
|
- 436 |
|
32 |
Income tax paid |
|
- 3,663 |
|
- 3,296 |
|
- 367 |
|
|
Exchange rate and other effects |
|
796 |
|
796 |
|
0 |
|
|
Cash flow from operating activities |
|
78,865 |
|
73,526 |
|
5,339 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
330 |
|
330 |
|
0 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 52,063 |
|
- 51,856 |
|
- 207 |
|
|
Payments for investments in intangible assets |
|
- 2,148 |
|
- 2,147 |
|
- 1 |
|
|
Payments for investments in associates accounted for using the equity method |
|
- 400 |
|
- 400 |
|
0 |
|
|
Proceeds from disposal of non-current financial assets |
|
0 |
|
0 |
|
0 |
|
|
Payments for investments in non-current financial assets |
|
0 |
|
0 |
|
0 |
|
|
Payments for the acquisition of interests in consolidated companies and other business units (including funds purchased) |
|
- 54 |
|
- 54 |
|
0 |
|
|
Proceeds (+), payments (-) for short-term deposits |
|
- 10,000 |
|
- 10,000 |
|
0 |
|
|
Cash flow from investing activities |
|
- 64,335 |
|
- 64,127 |
|
- 208 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Redemption of lease liabilities |
|
- 11,377 |
|
- 7,651 |
|
- 3,726 |
|
|
Payments for the redemption of (financial) loans |
|
- 7,488 |
|
- 5,940 |
|
- 1,548 |
|
|
Cash flow from financing activities |
|
- 18,865 |
|
- 13,591 |
|
- 5,274 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds (subtotals 1.–3.) |
|
- 4,335 |
|
- 4,192 |
|
- 143 |
|
0 |
Change in financial funds due to exchange rates |
|
- 1,593 |
|
- 1,593 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
208,022 |
|
187,240 |
|
20,782 |
|
|
Financial funds at the end of the period |
|
202,094 |
|
181,455 |
|
20,639 |
|
0 |