Cash flow statement
in € thousand |
|
|
|
|
|
|
|
|
---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
93,208 |
|
81,505 |
|
11,434 |
|
269 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
127,337 |
|
120,467 |
|
7,140 |
|
- 269 |
Increase (+), decrease (-) in provisions |
|
- 9,223 |
|
- 9,052 |
|
- 171 |
|
|
Gains (-), losses (+) from the disposal of non-current assets |
|
857 |
|
857 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 42,123 |
|
- 40,809 |
|
710 |
|
- 2,024 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
49,476 |
|
51,123 |
|
- 3,671 |
|
2,024 |
Interest received |
|
8,457 |
|
7,003 |
|
1,946 |
|
- 492 |
Interest paid |
|
- 27,311 |
|
- 24,047 |
|
- 3,756 |
|
492 |
Income tax paid |
|
- 36,072 |
|
- 32,921 |
|
- 3,151 |
|
|
Exchange rate and other effects |
|
- 856 |
|
- 856 |
|
0 |
|
|
Cash flow from operating activities |
|
163,751 |
|
153,270 |
|
10,481 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
1,997 |
|
1,997 |
|
0 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 165,917 |
|
- 152,710 |
|
- 13,207 |
|
|
Payments for investments in intangible assets |
|
- 15,648 |
|
- 15,648 |
|
0 |
|
|
Payments for the acquisition of interests in consolidated companies and other business units (including funds purchased) |
|
- 14,566 |
|
- 14,566 |
|
0 |
|
|
Proceeds (+) from, payments (-) for short-term deposits |
|
0 |
|
0 |
|
0 |
|
|
Cash flow from investing activities |
|
- 194,132 |
|
- 180,926 |
|
- 13,207 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Payments for capital procurement costs |
|
0 |
|
0 |
|
0 |
|
|
Payments for increases in interests in fully consolidated companies |
|
- 125 |
|
- 125 |
|
0 |
|
|
Proceeds from reductions in interests in fully consolidated companies |
|
0 |
|
0 |
|
0 |
|
|
Dividends paid to shareholders of the parent company |
|
- 11,751 |
|
- 5,801 |
|
- 5,950 |
|
|
Dividends/settlement obligation paid to non-controlling interests |
|
- 25,015 |
|
- 25,015 |
|
0 |
|
|
Redemption of lease liabilities |
|
- 39,372 |
|
- 37,171 |
|
- 2,201 |
|
|
Proceeds from the issuance of bonds and (financial) loans |
|
35,535 |
|
35,535 |
|
0 |
|
|
Payments for the redemption of (financial) loans |
|
- 67,448 |
|
- 67,073 |
|
- 375 |
|
|
Cash flow from financing activities |
|
- 108,176 |
|
- 99,650 |
|
- 8,526 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds (subtotals 1.–3.) |
|
- 138,558 |
|
- 127,307 |
|
- 11,251 |
|
0 |
Change in financial funds due to exchange rates |
|
- 74 |
|
- 74 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
242,310 |
|
174,555 |
|
67,755 |
|
|
Financial funds at the end of the period |
|
103,678 |
|
47,174 |
|
56,504 |
|
0 |
in € thousand |
|
|
|
|
|
|
|
|
---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
75,626 |
|
61,844 |
|
13,513 |
|
270 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
133,691 |
|
126,791 |
|
7,169 |
|
- 270 |
Increase (+), decrease (-) in provisions |
|
- 15,980 |
|
- 15,854 |
|
- 126 |
|
|
Gains (-), losses (+) from the disposal of non-current assets |
|
- 1,296 |
|
- 1,296 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
29,071 |
|
28,357 |
|
- 1,180 |
|
1,894 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
5,467 |
|
3,951 |
|
3,410 |
|
- 1,894 |
Interest received |
|
6,872 |
|
5,696 |
|
1,193 |
|
- 17 |
Interest paid |
|
- 22,882 |
|
- 20,152 |
|
- 2,747 |
|
17 |
Income tax paid |
|
- 35,622 |
|
- 34,138 |
|
- 1,484 |
|
|
Exchange rate and other effects |
|
760 |
|
760 |
|
0 |
|
|
Cash flow from operating activities |
|
175,707 |
|
155,959 |
|
19,748 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
11,478 |
|
11,478 |
|
0 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 206,969 |
|
- 194,904 |
|
- 12,065 |
|
|
Payments for investments in intangible assets |
|
- 14,046 |
|
- 14,042 |
|
- 4 |
|
|
Payments for the acquisition of interests in consolidated companies and other business units (including funds purchased) |
|
- 5,062 |
|
- 5,062 |
|
0 |
|
|
Proceeds (+) from, payments (-) for short-term deposits |
|
20,000 |
|
20,000 |
|
0 |
|
|
Cash flow from investing activities |
|
- 194,598 |
|
- 182,529 |
|
- 12,069 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Payments for capital procurement costs |
|
- 283 |
|
- 283 |
|
0 |
|
|
Payments for increases in interests in fully consolidated companies |
|
0 |
|
0 |
|
0 |
|
|
Proceeds from reductions in interests in fully consolidated companies |
|
47,135 |
|
47,135 |
|
0 |
|
|
Dividends paid to shareholders of the parent company |
|
- 60,336 |
|
- 54,386 |
|
- 5,950 |
|
|
Dividends/settlement obligation paid to non-controlling interests |
|
- 507 |
|
- 507 |
|
0 |
|
|
Redemption of lease liabilities |
|
- 36,519 |
|
- 34,282 |
|
- 2,237 |
|
|
Proceeds from the issuance of bonds and (financial) loans |
|
164,492 |
|
94,492 |
|
70,000 |
|
|
Payments for the redemption of (financial) loans |
|
- 30,237 |
|
- 14,862 |
|
- 15,375 |
|
|
Cash flow from financing activities |
|
83,745 |
|
37,307 |
|
46,438 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds (subtotals 1.–3.) |
|
64,855 |
|
10,738 |
|
54,117 |
|
0 |
Change in financial funds due to exchange rates |
|
80 |
|
80 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
171,516 |
|
157,779 |
|
13,737 |
|
|
Financial funds at the end of the period |
|
236,451 |
|
168,597 |
|
67,855 |
|
0 |