Cash flow statement
in € thousand |
|
|
|
|
|
|
|
|
|---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
117,127 |
|
107,358 |
|
9,500 |
|
270 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
129,595 |
|
122,204 |
|
7,661 |
|
- 270 |
Increase (+), decrease (-) in provisions |
|
- 10,021 |
|
- 9,897 |
|
- 124 |
|
|
Gains (-), losses (+) from the disposal of non-current assets |
|
- 271 |
|
- 271 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 56,568 |
|
- 57,387 |
|
535 |
|
284 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
91,494 |
|
90,711 |
|
1,067 |
|
- 284 |
Interest received |
|
11,519 |
|
10,597 |
|
932 |
|
- 10 |
Interest paid |
|
- 32,343 |
|
- 28,639 |
|
- 3,714 |
|
10 |
Income tax paid |
|
- 35,653 |
|
- 31,663 |
|
- 3,990 |
|
|
Exchange rate and other effects |
|
489 |
|
489 |
|
0 |
|
|
Cash flow from operating activities |
|
215,368 |
|
203,502 |
|
11,867 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
522 |
|
493 |
|
29 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 233,390 |
|
- 215,373 |
|
- 18,017 |
|
|
Payments for investments in intangible assets |
|
- 14,244 |
|
- 14,235 |
|
- 9 |
|
|
Payments for the acquisition of interests in consolidated companies and other business units (including funds purchased) |
|
- 3,050 |
|
- 3,050 |
|
0 |
|
|
Proceeds (+) from, payments (-) for short-term deposits |
|
20,000 |
|
20,000 |
|
0 |
|
|
Cash flow from investing activities |
|
- 230,162 |
|
- 212,165 |
|
- 17,997 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Payments for increases in interests in fully consolidated companies |
|
0 |
|
0 |
|
0 |
|
|
Dividends paid to shareholders of the parent company |
|
- 11,308 |
|
- 7,251 |
|
- 4,057 |
|
|
Dividends/settlement obligation paid to non-controlling interests |
|
- 25,424 |
|
- 25,424 |
|
0 |
|
|
Redemption of lease liabilities |
|
- 38,321 |
|
- 35,509 |
|
- 2,812 |
|
|
Proceeds from the issuance of bonds and (financial) loans |
|
109,593 |
|
109,593 |
|
0 |
|
|
Payments for the redemption of (financial) loans |
|
- 36,597 |
|
- 16,222 |
|
- 20,375 |
|
|
Cash flow from financing activities |
|
- 2,057 |
|
25,187 |
|
- 27,244 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds (subtotals 1.–3.) |
|
- 16,852 |
|
16,522 |
|
- 33,374 |
|
0 |
Change in financial funds due to exchange rates |
|
- 105 |
|
- 105 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
285,552 |
|
229,972 |
|
55,580 |
|
|
Financial funds at the end of the period |
|
268,595 |
|
246,389 |
|
22,206 |
|
0 |
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 increases in interests in fully consolidated companies |
|
- 125 |
|
- 125 |
|
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 |