Balance Sheet

Balance Sheet

in € thousand

 

31.03.2017
Group

 

31.03.2017
Port Logistics

 

31.03.2017
Real Estate

 

31.03.2017
Consolidation

ASSETS

 

 

 

 

 

 

 

 

Intangible assets

 

74,344

 

74,321

 

23

 

0

Property, plant and equipment

 

964,272

 

945,223

 

4,415

 

14,634

Investment property

 

181,979

 

34,012

 

174,718

 

- 26,751

Associates accounted for using the equity method

 

15,500

 

15,500

 

0

 

0

Financial assets

 

20,723

 

16,823

 

3,900

 

0

Deferred taxes

 

80,593

 

88,407

 

0

 

- 7,814

Non-current assets

 

1,337,411

 

1,174,286

 

183,056

 

- 19,931

 

 

 

 

 

 

 

 

 

Inventories

 

22,353

 

22,224

 

129

 

0

Trade receivables

 

158,542

 

157,573

 

969

 

0

Receivables from related parties

 

81,221

 

77,944

 

6,646

 

- 3,369

Other financial receivables

 

3,135

 

3,088

 

47

 

0

Other assets

 

34,130

 

32,721

 

1,409

 

0

Income tax receivables

 

766

 

766

 

0

 

0

Cash, cash equivalents and short-term deposits

 

212,473

 

205,863

 

6,610

 

0

Current assets

 

512,620

 

500,179

 

15,810

 

- 3,369

Balance sheet total

 

1,850,031

 

1,674,465

 

198,866

 

- 23,300

 

 

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

 

Subscribed capital

 

72,753

 

70,048

 

2,705

 

0

Capital reserve

 

141,584

 

141,078

 

506

 

0

Retained earnings

 

459,727

 

418,621

 

50,212

 

- 9,106

Other comprehensive income

 

- 108,098

 

- 107,923

 

- 175

 

0

Non-controlling interests

 

39,258

 

39,258

 

0

 

0

Equity

 

605,224

 

561,082

 

53,248

 

- 9,106

 

 

 

 

 

 

 

 

 

Pension provisions

 

455,450

 

448,550

 

6,900

 

0

Other non-current provisions

 

102,371

 

100,055

 

2,316

 

0

Non-current liabilities to related parties

 

105,805

 

105,805

 

0

 

0

Non-current financial liabilities

 

333,661

 

225,429

 

108,232

 

0

Deferred taxes

 

19,728

 

16,327

 

14,226

 

- 10,825

Non-current liabilities

 

1,017,015

 

896,166

 

131,674

 

- 10,825

 

 

 

 

 

 

 

 

 

Other current provisions

 

17,696

 

17,662

 

34

 

0

Trade liabilities

 

70,404

 

68,522

 

1,882

 

0

Current liabilities to related parties

 

6,350

 

5,942

 

3,777

 

- 3,369

Current financial liabilities

 

78,620

 

72,644

 

5,976

 

0

Other liabilities

 

40,476

 

39,006

 

1,470

 

0

Income tax liabilities

 

14,246

 

13,441

 

805

 

0

Current liabilities

 

227,792

 

217,217

 

13,944

 

- 3,369

Balance sheet total

 

1,850,031

 

1,674,465

 

198,866

 

- 23,300

Balance Sheet

in € thousand

 

31.12.2016
Group

 

31.12.2016
Port Logistics

 

31.12.2016
Real Estate

 

31.12.2016
Consolidation

ASSETS

 

 

 

 

 

 

 

 

Intangible assets

 

75,713

 

75,687

 

26

 

0

Property, plant and equipment

 

950,936

 

931,871

 

4,325

 

14,740

Investment property

 

183,994

 

35,409

 

175,528

 

- 26,943

Associates accounted for using the equity method

 

14,317

 

14,317

 

0

 

0

Financial assets

 

21,270

 

17,318

 

3,952

 

0

Deferred taxes

 

82,720

 

90,459

 

0

 

- 7,739

Non-current assets

 

1,328,950

 

1,165,061

 

183,831

 

- 19,942

 

 

 

 

 

 

 

 

 

Inventories

 

22,012

 

21,965

 

47

 

0

Trade receivables

 

160,440

 

159,013

 

1,427

 

0

Receivables from related parties

 

81,736

 

77,113

 

6,527

 

- 1,904

Other financial receivables

 

2,172

 

2,083

 

89

 

0

Other assets

 

39,877

 

38,567

 

1,310

 

0

Income tax receivables

 

488

 

488

 

105

 

- 105

Cash, cash equivalents and short-term deposits

 

177,192

 

173,832

 

3,360

 

0

Current assets

 

483,917

 

473,061

 

12,865

 

- 2,009

Balance sheet total

 

1,812,867

 

1,638,122

 

196,696

 

- 21,951

 

 

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

 

Subscribed capital

 

72,753

 

70,048

 

2,705

 

0

Capital reserve

 

141,584

 

141,078

 

506

 

0

Retained earnings

 

435,345

 

396,191

 

48,325

 

- 9,171

Other comprehensive income

 

- 110,938

 

- 110,701

 

- 237

 

0

Non-controlling interests

 

32,094

 

32,094

 

0

 

0

Equity

 

570,838

 

528,710

 

51,299

 

- 9,171

 

 

 

 

 

 

 

 

 

Pension provisions

 

460,530

 

453,488

 

7,042

 

0

Other non-current provisions

 

102,644

 

100,328

 

2,316

 

0

Non-current liabilities to related parties

 

105,914

 

105,914

 

0

 

0

Non-current financial liabilities

 

339,150

 

229,369

 

109,781

 

0

Deferred taxes

 

19,801

 

16,578

 

13,994

 

- 10,771

Non-current liabilities

 

1,028,039

 

905,677

 

133,133

 

- 10,771

 

 

 

 

 

 

 

 

 

Other current provisions

 

17,712

 

17,678

 

34

 

0

Trade liabilities

 

68,106

 

66,370

 

1,736

 

0

Current liabilities to related parties

 

9,340

 

8,809

 

2,435

 

- 1,904

Current financial liabilities

 

76,614

 

71,007

 

5,607

 

0

Other liabilities

 

29,946

 

29,156

 

790

 

0

Income tax liabilities

 

12,272

 

10,715

 

1,662

 

- 105

Current liabilities

 

213,990

 

203,735

 

12,264

 

- 2,009

Balance sheet total

 

1,812,867

 

1,638,122

 

196,696

 

- 21,951