Cash flow statement
in € thousand |
|
|
|
|
|
|
|
|
---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
22,912 |
|
18,458 |
|
4,347 |
|
107 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
44,322 |
|
42,111 |
|
2,318 |
|
- 107 |
Increase (+), decrease (-) in provisions |
|
1,793 |
|
1,835 |
|
- 42 |
|
|
Gains (-), losses (+) from the disposal of |
|
- 84 |
|
- 84 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
17,720 |
|
18,459 |
|
- 414 |
|
- 325 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
10,958 |
|
10,363 |
|
270 |
|
325 |
Interest received |
|
741 |
|
657 |
|
90 |
|
- 6 |
Interest paid |
|
- 6,471 |
|
- 6,182 |
|
- 295 |
|
6 |
Income tax paid |
|
- 14,613 |
|
- 14,095 |
|
- 518 |
|
|
Exchange rate and other effects |
|
243 |
|
243 |
|
0 |
|
|
Cash flow from operating activities |
|
77,521 |
|
71,765 |
|
5,756 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
101 |
|
101 |
|
0 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 79,418 |
|
- 75,060 |
|
- 4,358 |
|
|
Payments for investments in intangible assets |
|
- 4,791 |
|
- 4,791 |
|
0 |
|
|
Payments for investments in non-current |
|
0 |
|
0 |
|
0 |
|
|
Payments for the acquisition of interests in consolidated companies and other business units |
|
- 4,701 |
|
- 4,701 |
|
0 |
|
|
Proceeds (+), payments (-) for short-term deposits |
|
- 30,000 |
|
10,000 |
|
- 40,000 |
|
|
Cash flow from investing activities |
|
- 118,809 |
|
- 74,451 |
|
- 44,358 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Redemption of lease liabilities |
|
- 12,819 |
|
- 12,056 |
|
- 763 |
|
|
Proceeds from the issuance of bonds and the raising of (financial) loans |
|
80,000 |
|
40,000 |
|
40,000 |
|
|
Payments for the redemption of (financial) loans |
|
- 6,036 |
|
- 5,911 |
|
- 125 |
|
|
Cash flow from financing activities |
|
61,145 |
|
22,033 |
|
39,112 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds |
|
19,857 |
|
19,347 |
|
510 |
|
0 |
Change in financial funds due to exchange rates |
|
22 |
|
22 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
171,516 |
|
157,779 |
|
13,737 |
|
|
Financial funds at the end of the period |
|
191,395 |
|
177,148 |
|
14,247 |
|
0 |
in € thousand |
|
|
|
|
|
|
|
|
---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
53,711 |
|
49,183 |
|
4,421 |
|
107 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
42,858 |
|
41,028 |
|
1,937 |
|
- 107 |
Increase (+), decrease (-) in provisions |
|
3,708 |
|
3,753 |
|
- 45 |
|
|
Gains (-), losses (+) from the disposal of |
|
- 242 |
|
- 241 |
|
- 1 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 30,455 |
|
- 30,345 |
|
42 |
|
- 152 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
36,725 |
|
35,822 |
|
751 |
|
152 |
Interest received |
|
75 |
|
91 |
|
6 |
|
- 22 |
Interest paid |
|
- 6,400 |
|
- 5,988 |
|
- 434 |
|
22 |
Income tax paid |
|
- 10,515 |
|
- 9,924 |
|
- 591 |
|
|
Exchange rate and other effects |
|
- 324 |
|
- 324 |
|
0 |
|
|
Cash flow from operating activities |
|
89,141 |
|
83,055 |
|
6,086 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
453 |
|
452 |
|
1 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 35,231 |
|
- 30,765 |
|
- 4,466 |
|
|
Payments for investments in intangible assets |
|
- 3,244 |
|
- 3,237 |
|
- 7 |
|
|
Payments for investments in non-current |
|
- 497 |
|
- 497 |
|
0 |
|
|
Payments for the acquisition of interests in consolidated companies and other business units |
|
- 17,304 |
|
- 17,304 |
|
0 |
|
|
Proceeds (+), payments (-) for short-term deposits |
|
25,000 |
|
25,000 |
|
0 |
|
|
Cash flow from investing activities |
|
- 30,823 |
|
- 26,351 |
|
- 4,472 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Redemption of lease liabilities |
|
- 12,258 |
|
- 11,552 |
|
- 706 |
|
|
Proceeds from the issuance of bonds and the raising of (financial) loans |
|
20,000 |
|
0 |
|
20,000 |
|
|
Payments for the redemption of (financial) loans |
|
- 6,738 |
|
- 5,191 |
|
- 1,547 |
|
|
Cash flow from financing activities |
|
1,004 |
|
- 16,743 |
|
17,747 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds |
|
59,323 |
|
39,962 |
|
19,361 |
|
0 |
Change in financial funds due to exchange rates |
|
- 188 |
|
- 188 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
173,016 |
|
164,655 |
|
8,361 |
|
|
Financial funds at the end of the period |
|
232,151 |
|
204,429 |
|
27,722 |
|
0 |