Cash Flow Statement
in € thousand; Port Logistics Subgroup and Real Estate Subgroup; annex to the notes |
2017 |
2017 |
2017 |
2017 |
||||
1. Cash flow from operating activities |
|
|
|
|
||||
Earnings before interest and taxes (EBIT) |
173,188 |
156,580 |
16,285 |
323 |
||||
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
122,595 |
117,906 |
5,012 |
- 323 |
||||
Increase (+), decrease (-) in provisions |
13,000 |
13,249 |
- 249 |
|
||||
Gains (-), losses (+) from the disposal of non-current assets |
814 |
873 |
- 59 |
|
||||
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
22,820 |
23,607 |
- 2,876 |
2,089 |
||||
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
8,085 |
8,024 |
2,150 |
- 2,089 |
||||
Interest received |
2,248 |
2,036 |
393 |
- 181 |
||||
Interest paid |
- 12,836 |
- 10,322 |
- 2,695 |
181 |
||||
Income tax paid |
- 55,800 |
- 54,406 |
- 1,394 |
|
||||
Exchange rate and other effects |
1,351 |
1,351 |
0 |
|
||||
Cash flow from operating activities |
275,465 |
258,898 |
16,567 |
0 |
||||
|
|
|
|
|
||||
2. Cash flow from investing activities |
|
|
|
|
||||
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
1,983 |
1,865 |
118 |
|
||||
Payments for investments in property, plant and equipment and investment property |
- 126,490 |
- 120,343 |
- 6,147 |
|
||||
Payments for investments in intangible assets |
- 5,472 |
- 5,472 |
0 |
|
||||
Payments for acquiring interests in consolidated companies and other business units (including funds purchased) |
- 5 |
- 5 |
0 |
|
||||
Proceeds (+), payments (-) for short-term deposits |
- 1,205 |
- 1,205 |
0 |
|
||||
Cash flow from investing activities |
- 131,189 |
- 125,160 |
- 6,029 |
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 |
- 46,738 |
- 41,329 |
- 5,409 |
|
||||
Dividends/settlement obligation paid to non-controlling interests |
- 25,923 |
- 25,923 |
0 |
|
||||
Redemption of lease liabilities |
- 5,869 |
- 5,869 |
0 |
|
||||
Proceeds from the issuance of bonds and (financial) loans |
0 |
0 |
0 |
|
||||
Payments for the redemption of (financial) loans |
- 40,494 |
- 36,388 |
- 4,106 |
|
||||
Cash flow from financing activities |
- 119,024 |
- 109,509 |
- 9,515 |
0 |
||||
|
|
|
|
|
||||
4. Financial funds at the end of the period |
|
|
|
|
||||
Change in financial funds (subtotals 1.–3.) |
25,252 |
24,229 |
1,023 |
0 |
||||
Change in financial funds due to exchange rates |
- 2,135 |
- 2,135 |
0 |
|
||||
Change in financial funds due to consolidation |
0 |
0 |
0 |
|
||||
Financial funds at the beginning of the period |
232,397 |
222,537 |
9,860 |
|
||||
Financial funds at the end of the period |
255,514 |
244,631 |
10,883 |
0 |
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 |
|
||||
Payments for acquiring interests in consolidated companies and other business units (including funds purchased) |
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 |