Cash flow statement
in € thousand |
|
|
|
|
|
|
|
|
|---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
81,163 |
|
70,153 |
|
10,740 |
|
269 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
164,475 |
|
156,165 |
|
8,579 |
|
- 269 |
Increase (+), decrease (-) in provisions |
|
3,691 |
|
3,847 |
|
- 156 |
|
|
Gains (-), losses (+) from the disposal of non-current assets |
|
745 |
|
745 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 71,171 |
|
- 72,940 |
|
3,503 |
|
- 1,734 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
18,491 |
|
17,881 |
|
- 1,124 |
|
1,734 |
Interest received |
|
8,730 |
|
8,552 |
|
186 |
|
- 8 |
Interest paid |
|
- 40,931 |
|
- 37,633 |
|
- 3,306 |
|
8 |
Income tax paid |
|
- 33,115 |
|
- 28,906 |
|
- 4,209 |
|
|
Exchange rate and other effects |
|
- 198 |
|
- 198 |
|
0 |
|
|
Cash flow from operating activities |
|
131,880 |
|
117,666 |
|
14,213 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
2,046 |
|
2,046 |
|
0 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 241,336 |
|
- 217,793 |
|
- 23,543 |
|
|
Payments for investments in intangible assets |
|
- 20,112 |
|
- 20,112 |
|
0 |
|
|
Payments for investments in companies accounted for using the equity method |
|
- 5,000 |
|
- 5,000 |
|
0 |
|
|
Proceeds from disposals of non-current financial assets |
|
881 |
|
881 |
|
0 |
|
|
Proceeds from the sale of interests in consolidated companies and other business units (including funds sold) |
|
1,478 |
|
1,478 |
|
0 |
|
|
Payments for the acquisition of interests in consolidated companies and other business units (including funds purchased) |
|
- 130 |
|
- 130 |
|
0 |
|
|
Proceeds (+) from, payments (-) for short-term deposits |
|
0 |
|
0 |
|
0 |
|
|
Cash flow from investing activities |
|
- 262,173 |
|
- 238,630 |
|
- 23,543 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Dividends paid to shareholders of the parent company |
|
0 |
|
0 |
|
0 |
|
|
Dividends/settlement obligation paid to non-controlling interests |
|
- 19,643 |
|
- 19,643 |
|
0 |
|
|
Redemption of lease liabilities |
|
- 35,436 |
|
- 32,530 |
|
- 2,906 |
|
|
Proceeds from the issuance of bonds and (financial) loans |
|
143,377 |
|
143,377 |
|
0 |
|
|
Payments for the redemption of (financial) loans |
|
- 29,156 |
|
- 28,781 |
|
- 375 |
|
|
Cash flow from financing activities |
|
59,142 |
|
62,423 |
|
- 3,281 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds (subtotals 1.–3.) |
|
- 71,152 |
|
- 58,541 |
|
- 12,611 |
|
0 |
Change in financial funds due to exchange rates |
|
- 43 |
|
- 43 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
196,133 |
|
179,974 |
|
16,159 |
|
|
Financial funds at the end of the period |
|
124,938 |
|
121,390 |
|
3,548 |
|
0 |
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 investments in companies accounted for using the equity method |
|
0 |
|
0 |
|
0 |
|
|
Proceeds from disposals of non-current financial assets |
|
0 |
|
0 |
|
0 |
|
|
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 (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 |
|
|
|
|
|
|
|
|
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 |