Cash flow statement
in € thousand; Port Logistics subgroup and Real Estate subgroup;
|
|
2020 |
|
2020 |
|
2020 |
|
2020 |
---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
123,565 |
|
110,295 |
|
12,919 |
|
352 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
165,832 |
|
159,137 |
|
7,047 |
|
- 352 |
Increase (+), decrease (-) in provisions |
|
47,245 |
|
47,382 |
|
- 137 |
|
|
Gains (-), losses (+) from the disposal of non-current assets |
|
185 |
|
185 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 1,962 |
|
- 244 |
|
- 1,486 |
|
- 232 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
1,108 |
|
- 3,654 |
|
4,530 |
|
232 |
Interest received |
|
5,503 |
|
5,596 |
|
31 |
|
- 124 |
Interest paid |
|
- 28,414 |
|
- 25,844 |
|
- 2,694 |
|
124 |
Income tax paid |
|
- 21,347 |
|
- 20,923 |
|
- 424 |
|
|
Exchange rate and other effects |
|
- 505 |
|
- 505 |
|
0 |
|
|
Cash flow from operating activities |
|
291,210 |
|
271,424 |
|
19,786 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
1,051 |
|
715 |
|
336 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 174,657 |
|
- 157,009 |
|
- 17,648 |
|
|
Payments for investments in intangible assets |
|
- 7,955 |
|
- 7,946 |
|
- 9 |
|
|
Payments for investments in companies accounted for using the equity method |
|
- 785 |
|
- 785 |
|
0 |
|
|
Proceeds from disposal of non-current financial assets |
|
45 |
|
45 |
|
0 |
|
|
Payments for acquiring interests in consolidated companies and other business units (including funds purchased) |
|
0 |
|
0 |
|
0 |
|
|
Proceeds (+), payments (-) for short-term deposits |
|
5,000 |
|
5,000 |
|
0 |
|
|
Cash flow from investing activities |
|
- 177,301 |
|
- 159,980 |
|
- 17,321 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Payments for capital procurement costs |
|
- 499 |
|
- 499 |
|
0 |
|
|
Dividends paid to shareholders of the parent company |
|
- 29,549 |
|
- 23,870 |
|
- 5,679 |
|
|
Dividends/settlement obligation paid to non-controlling interests |
|
- 36,197 |
|
- 36,197 |
|
0 |
|
|
Payments for the redemption of lease liabilities |
|
- 47,461 |
|
- 41,414 |
|
- 6,047 |
|
|
Payments for the redemption of (financial) loans |
|
- 37,211 |
|
- 33,284 |
|
- 3,927 |
|
|
Cash flow from financing activities |
|
- 150,917 |
|
- 135,264 |
|
- 15,653 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds (subtotals 1.–3.) |
|
- 37,008 |
|
- 23,820 |
|
- 13,188 |
|
|
Change in financial funds due to exchange rates |
|
- 2,167 |
|
- 2,167 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
208,022 |
|
187,240 |
|
20,782 |
|
|
Financial funds at the end of the period |
|
168,847 |
|
161,253 |
|
7,594 |
|
0 |
in € thousand; Port Logistics subgroup and Real Estate subgroup;
|
|
2019 |
|
2019 |
|
2019 |
|
2019 |
---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
221,237 |
|
204,425 |
|
16,467 |
|
345 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
161,388 |
|
154,300 |
|
7,433 |
|
- 345 |
Increase (+), decrease (-) in provisions |
|
393 |
|
414 |
|
- 21 |
|
|
Gains (-), losses (+) from the disposal of non-current assets |
|
- 6,043 |
|
- 6,043 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
12,385 |
|
10,985 |
|
969 |
|
431 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
1,466 |
|
1,347 |
|
550 |
|
- 431 |
Interest received |
|
2,842 |
|
2,950 |
|
35 |
|
- 143 |
Interest paid |
|
- 30,008 |
|
- 27,231 |
|
- 2,920 |
|
143 |
Income tax paid |
|
- 43,596 |
|
- 40,752 |
|
- 2,844 |
|
|
Exchange rate and other effects |
|
2,601 |
|
2,602 |
|
- 1 |
|
|
Cash flow from operating activities |
|
322,665 |
|
302,997 |
|
19,668 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
9,878 |
|
9,876 |
|
2 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 169,208 |
|
- 161,760 |
|
- 7,448 |
|
|
Payments for investments in intangible assets |
|
- 9,961 |
|
- 9,925 |
|
- 36 |
|
|
Payments for investments in companies accounted for using the equity method |
|
0 |
|
0 |
|
0 |
|
|
Proceeds from disposal of non-current financial assets |
|
0 |
|
0 |
|
0 |
|
|
Payments for acquiring interests in consolidated companies and other business units (including funds purchased) |
|
- 2,007 |
|
- 2,007 |
|
0 |
|
|
Proceeds (+), payments (-) for short-term deposits |
|
- 22,550 |
|
- 22,550 |
|
0 |
|
|
Cash flow from investing activities |
|
- 193,848 |
|
- 186,366 |
|
- 7,482 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Payments for capital procurement costs |
|
0 |
|
0 |
|
0 |
|
|
Dividends paid to shareholders of the parent company |
|
- 61,719 |
|
- 56,040 |
|
- 5,679 |
|
|
Dividends/settlement obligation paid to non-controlling interests |
|
- 29,661 |
|
- 29,661 |
|
0 |
|
|
Payments for the redemption of lease liabilities |
|
- 45,799 |
|
- 42,873 |
|
- 2,926 |
|
|
Payments for the redemption of (financial) loans |
|
- 39,733 |
|
- 35,806 |
|
- 3,927 |
|
|
Cash flow from financing activities |
|
- 176,912 |
|
- 164,380 |
|
- 12,532 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds (subtotals 1.–3.) |
|
- 48,096 |
|
- 47,751 |
|
- 345 |
|
0 |
Change in financial funds due to exchange rates |
|
2,129 |
|
2,129 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
253,989 |
|
232,862 |
|
21,127 |
|
|
Financial funds at the end of the period |
|
208,022 |
|
187,240 |
|
20,782 |
|
0 |