Cash Flow Statement
in € thousand; Port Logistics Subgroup and Real Estate Subgroup; annex to the notes |
2016 |
2016 |
2016 |
2016 |
||||
1. Cash flow from operating activities |
|
|
|
|
||||
Earnings before interest and taxes (EBIT) |
164,010 |
147,638 |
16,049 |
323 |
||||
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
122,431 |
117,690 |
5,064 |
- 323 |
||||
Increase (+), decrease (-) in provisions |
17,883 |
17,899 |
- 16 |
|
||||
Gains (-), losses (+) from the disposal of non-current assets |
621 |
621 |
0 |
|
||||
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
- 35,261 |
- 36,360 |
- 83 |
1,182 |
||||
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
11,288 |
12,861 |
- 391 |
- 1,182 |
||||
Interest received |
2,674 |
2,819 |
58 |
- 203 |
||||
Interest paid |
- 16,964 |
- 13,969 |
- 3,198 |
203 |
||||
Income tax paid |
- 31,672 |
- 30,053 |
- 1,619 |
|
||||
Exchange rate and other effects |
- 451 |
- 451 |
0 |
|
||||
Cash flow from operating activities |
234,559 |
218,695 |
15,864 |
0 |
||||
|
|
|
|
|
||||
2. Cash flow from investing activities |
|
|
|
|
||||
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
27,032 |
27,032 |
0 |
|
||||
Payments for investments in property, plant and equipment and investment property |
- 117,884 |
- 116,493 |
- 1,391 |
|
||||
Payments for investments in intangible assets |
- 12,323 |
- 12,296 |
- 27 |
|
||||
Proceeds from disposal of non-current financial assets |
0 |
0 |
0 |
|
||||
Payments for investments in non-current financial assets |
0 |
0 |
0 |
|
||||
Proceeds (+), payments (-) for short-term deposits |
54,255 |
54,255 |
0 |
|
||||
Cash flow from investing activities |
- 48,920 |
- 47,502 |
- 1,418 |
0 |
||||
|
|
|
|
|
||||
3. Cash flow from financing activities |
|
|
|
|
||||
Payments for increasing interests in fully consolidated companies |
- 13,556 |
- 13,556 |
0 |
|
||||
Dividends paid to shareholders of the parent company |
- 46,062 |
- 41,329 |
- 4,733 |
|
||||
Dividends/settlement obligation paid to non-controlling interests |
- 24,907 |
- 24,907 |
0 |
|
||||
Redemption of lease liabilities |
- 5,132 |
- 5,132 |
0 |
|
||||
Proceeds from the issuance of bonds and (financial) loans |
10,000 |
10,000 |
0 |
|
||||
Payments for the redemption of (financial) loans |
- 42,754 |
- 38,648 |
- 4,106 |
|
||||
Cash flow from financing activities |
- 122,411 |
- 113,572 |
- 8,839 |
0 |
||||
|
|
|
|
|
||||
4. Financial funds at the end of the period |
|
|
|
|
||||
Change in financial funds (subtotals 1.–3.) |
63,228 |
57,621 |
5,607 |
0 |
||||
Change in financial funds due to exchange rates |
- 1,006 |
- 1,006 |
0 |
|
||||
Change in financial funds due to consolidation |
4,760 |
4,760 |
0 |
|
||||
Financial funds at the beginning of the period |
165,415 |
161,162 |
4,253 |
|
||||
Financial funds at the end of the period |
232,397 |
222,537 |
9,860 |
0 |
in € thousand; Port Logistics Subgroup and Real Estate Subgroup; annex to the notes |
2015 |
2015 |
2015 |
2015 |
||||
1. Cash flow from operating activities |
|
|
|
|
||||
Earnings before interest and taxes (EBIT) |
156,539 |
141,075 |
15,150 |
314 |
||||
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
124,238 |
119,473 |
5,079 |
- 314 |
||||
Increase (+), decrease (-) in provisions |
- 16,509 |
- 16,031 |
- 478 |
|
||||
Gains (-), losses (+) from the disposal of non-current assets |
- 2,723 |
- 2,802 |
79 |
|
||||
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
968 |
3,370 |
- 1,850 |
- 552 |
||||
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
- 4,414 |
- 1,157 |
- 3,809 |
552 |
||||
Interest received |
3,692 |
3,757 |
56 |
- 121 |
||||
Interest paid |
- 18,980 |
- 14,669 |
- 4,432 |
121 |
||||
Income tax paid |
- 41,107 |
- 39,857 |
- 1,250 |
|
||||
Exchange rate and other effects |
- 6,363 |
- 6,363 |
0 |
|
||||
Cash flow from operating activities |
195,341 |
186,796 |
8,545 |
0 |
||||
|
|
|
|
|
||||
2. Cash flow from investing activities |
|
|
|
|
||||
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
13,774 |
13,730 |
44 |
|
||||
Payments for investments in property, plant and equipment and investment property |
- 150,800 |
- 149,910 |
- 890 |
|
||||
Payments for investments in intangible assets |
- 8,814 |
- 8,810 |
- 4 |
|
||||
Proceeds from disposal of interests in consolidated companies and other business units (including funds sold) |
361 |
361 |
0 |
|
||||
Payments for acquiring interests in consolidated companies and other business units (including funds purchased) |
- 1,685 |
- 1,685 |
0 |
|
||||
Proceeds (+), payments (-) for short-term deposits |
16,950 |
16,950 |
0 |
|
||||
Cash flow from investing activities |
- 130,214 |
- 129,364 |
- 850 |
0 |
||||
|
|
|
|
|
||||
3. Cash flow from financing activities |
|
|
|
|
||||
Payments for increasing interests in fully consolidated companies |
0 |
0 |
0 |
|
||||
Dividends paid to shareholders of the parent company |
- 40,482 |
- 36,425 |
- 4,057 |
|
||||
Dividends/settlement obligation paid to non-controlling interests |
- 32,400 |
- 32,400 |
0 |
|
||||
Redemption of lease liabilities |
- 7,144 |
- 7,144 |
0 |
|
||||
Proceeds from the issuance of bonds and (financial) loans |
121,265 |
46,265 |
75,000 |
|
||||
Payments for the redemption of (financial) loans |
- 123,964 |
- 54,858 |
- 69,106 |
|
||||
Cash flow from financing activities |
- 82,725 |
- 84,562 |
1,837 |
0 |
||||
|
|
|
|
|
||||
4. Financial funds at the end of the period |
|
|
|
|
||||
Change in financial funds (subtotals 1.–3.) |
- 17,598 |
- 27,130 |
9,532 |
0 |
||||
Change in financial funds due to exchange rates |
- 2,604 |
- 2,604 |
0 |
|
||||
Change in financial funds due to consolidation |
0 |
0 |
0 |
|
||||
Financial funds at the beginning of the period |
185,617 |
190,896 |
- 5,279 |
|
||||
Financial funds at the end of the period |
165,415 |
161,162 |
4,253 |
0 |