Cash flow statement
in € thousand |
|
|
|
|
|
|
|
|
---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
32,543 |
|
28,757 |
|
3,679 |
|
107 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
42,724 |
|
40,290 |
|
2,541 |
|
- 107 |
Increase (+), decrease (-) in provisions |
|
- 389 |
|
- 535 |
|
146 |
|
|
Gains (-), losses (+) from the disposal of |
|
- 74 |
|
- 74 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 50,406 |
|
- 51,241 |
|
451 |
|
384 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
52,917 |
|
51,554 |
|
1,747 |
|
- 384 |
Interest received |
|
1,676 |
|
1,283 |
|
393 |
|
|
Interest paid |
|
- 10,098 |
|
- 8,872 |
|
- 1,226 |
|
|
Income tax paid |
|
- 7,176 |
|
- 6,458 |
|
- 718 |
|
|
Exchange rate and other effects |
|
201 |
|
201 |
|
0 |
|
|
Cash flow from operating activities |
|
61,918 |
|
54,905 |
|
7,013 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
254 |
|
254 |
|
0 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 66,758 |
|
- 62,712 |
|
- 4,046 |
|
|
Payments for investments in intangible assets |
|
- 6,495 |
|
- 6,490 |
|
- 5 |
|
|
Payments for the acquisition of interests in consolidated companies and other business units |
|
- 537 |
|
- 537 |
|
0 |
|
|
Proceeds (+) from, payments (-) for short-term deposits |
|
0 |
|
0 |
|
0 |
|
|
Cash flow from investing activities |
|
- 73,536 |
|
- 69,485 |
|
- 4,052 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Payments for increases in interests in fully consolidated companies |
|
0 |
|
0 |
|
0 |
|
|
Redemption of lease liabilities |
|
- 12,697 |
|
- 11,762 |
|
- 935 |
|
|
Proceeds from the issuance of bonds and the raising of (financial) loans |
|
587 |
|
587 |
|
0 |
|
|
Payments for the redemption of (financial) loans |
|
- 6,915 |
|
- 6,790 |
|
- 125 |
|
|
Cash flow from financing activities |
|
- 19,025 |
|
- 17,965 |
|
- 1,060 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds |
|
- 30,643 |
|
- 32,544 |
|
1,901 |
|
0 |
Change in financial funds due to exchange rates |
|
73 |
|
73 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
285,552 |
|
229,972 |
|
55,580 |
|
|
Financial funds at the end of the period |
|
254,982 |
|
197,501 |
|
57,481 |
|
0 |
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 |