Cash flow statement
in € thousand |
|
|
|
|
|
|
|
|
|---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
30,494 |
|
27,161 |
|
3,227 |
|
107 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
46,860 |
|
44,143 |
|
2,824 |
|
- 107 |
Increase (+), decrease (-) in provisions |
|
2,177 |
|
2,260 |
|
- 83 |
|
|
Gains (-), losses (+) from the disposal of |
|
- 187 |
|
- 187 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 65,279 |
|
- 66,334 |
|
2,850 |
|
- 1,795 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
45,612 |
|
42,895 |
|
922 |
|
1,795 |
Interest received |
|
1,238 |
|
1,159 |
|
79 |
|
|
Interest paid |
|
- 14,675 |
|
- 13,462 |
|
- 1,213 |
|
|
Income tax paid |
|
- 10,579 |
|
- 9,858 |
|
- 721 |
|
|
Exchange rate and other effects |
|
2,230 |
|
2,230 |
|
0 |
|
|
Cash flow from operating activities |
|
37,891 |
|
30,007 |
|
7,885 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
1,390 |
|
1,390 |
|
0 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 86,096 |
|
- 77,449 |
|
- 8,647 |
|
|
Payments for investments in intangible assets |
|
- 5,580 |
|
- 5,580 |
|
0 |
|
|
Proceeds from the sale of interests in consolidated companies and other business units (including funds sold) |
|
1,474 |
|
1,474 |
|
0 |
|
|
Payments for the acquisition of interests in consolidated companies and other business units |
|
0 |
|
0 |
|
0 |
|
|
Proceeds (+) from, payments (-) for short-term deposits |
|
0 |
|
0 |
|
0 |
|
|
Cash flow from investing activities |
|
- 88,812 |
|
- 80,165 |
|
- 8,647 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Redemption of lease liabilities |
|
- 12,598 |
|
- 11,654 |
|
- 944 |
|
|
Proceeds from the issuance of bonds and the raising of (financial) loans |
|
11,828 |
|
11,828 |
|
0 |
|
|
Payments for the redemption of (financial) loans |
|
- 5,855 |
|
- 5,730 |
|
- 125 |
|
|
Cash flow from financing activities |
|
- 6,625 |
|
- 5,556 |
|
- 1,069 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds |
|
- 57,546 |
|
- 55,715 |
|
- 1,831 |
|
0 |
Change in financial funds due to exchange rates |
|
- 19 |
|
- 19 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
196,133 |
|
179,974 |
|
16,159 |
|
|
Financial funds at the end of the period |
|
138,568 |
|
124,240 |
|
14,328 |
|
0 |
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 |
|
|
Proceeds from the sale of interests in consolidated companies and other business units (including funds sold) |
|
0 |
|
0 |
|
0 |
|
|
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 |
|
|
|
|
|
|
|
|
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 |