Cash flow statement
in € thousand |
|
|
|
|
|
|
|
|
---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
17,439 |
|
13,724 |
|
3,608 |
|
107 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
44,149 |
|
41,859 |
|
2,397 |
|
- 107 |
Increase (+), decrease (-) in provisions |
|
441 |
|
516 |
|
- 75 |
|
|
Gains (-), losses (+) from the disposal of |
|
7 |
|
7 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 33,877 |
|
- 33,153 |
|
- 11 |
|
- 713 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
20,517 |
|
19,927 |
|
- 123 |
|
713 |
Interest received |
|
1,250 |
|
553 |
|
702 |
|
- 5 |
Interest paid |
|
- 9,198 |
|
- 7,957 |
|
- 1,246 |
|
5 |
Income tax paid |
|
- 11,701 |
|
- 10,771 |
|
- 930 |
|
|
Exchange rate and other effects |
|
- 165 |
|
- 165 |
|
0 |
|
|
Cash flow from operating activities |
|
28,862 |
|
24,540 |
|
4,322 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
243 |
|
218 |
|
25 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 74,625 |
|
- 70,964 |
|
- 3,661 |
|
|
Payments for investments in intangible assets |
|
- 4,477 |
|
- 4,477 |
|
0 |
|
|
Payments for the acquisition of interests in consolidated companies and other business units |
|
- 100 |
|
- 100 |
|
0 |
|
|
Proceeds (+) from, payments (-) for short-term deposits |
|
0 |
|
0 |
|
0 |
|
|
Cash flow from investing activities |
|
- 78,959 |
|
- 75,323 |
|
- 3,636 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Payments for increases in interests in fully consolidated companies |
|
- 125 |
|
- 125 |
|
0 |
|
|
Redemption of lease liabilities |
|
- 12,027 |
|
- 11,296 |
|
- 731 |
|
|
Proceeds from the issuance of bonds and the raising of (financial) loans |
|
33,000 |
|
33,000 |
|
0 |
|
|
Payments for the redemption of (financial) loans |
|
- 47,023 |
|
- 46,898 |
|
- 125 |
|
|
Cash flow from financing activities |
|
- 26,175 |
|
- 25,319 |
|
- 856 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds |
|
- 76,273 |
|
- 76,103 |
|
- 170 |
|
0 |
Change in financial funds due to exchange rates |
|
25 |
|
25 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
242,310 |
|
174,555 |
|
67,755 |
|
|
Financial funds at the end of the period |
|
166,062 |
|
98,477 |
|
67,585 |
|
0 |
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 the acquisition of interests in consolidated companies and other business units |
|
- 4,701 |
|
- 4,701 |
|
0 |
|
|
Proceeds (+) from, 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 |
|
|
|
|
|
|
|
|
Payments for increases in interests in fully consolidated companies |
|
0 |
|
0 |
|
0 |
|
|
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 |