Cash flow statement
in € thousand; Port Logistics subgroup and Real Estate subgroup;
|
|
2021 |
|
2021 |
|
2021 |
|
2021 |
---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
228,175 |
|
212,574 |
|
15,250 |
|
351 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
178,501 |
|
171,486 |
|
7,366 |
|
-351 |
Increase (+), decrease (-) in provisions |
|
12,812 |
|
13,025 |
|
- 213 |
|
0 |
Gains (-), losses (+) from the disposal of non-current assets |
|
264 |
|
263 |
|
1 |
|
0 |
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 28,952 |
|
- 29,946 |
|
1,057 |
|
- 63 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
12,511 |
|
11,859 |
|
589 |
|
63 |
Interest received |
|
4,039 |
|
4,110 |
|
33 |
|
- 104 |
Interest paid |
|
- 29,683 |
|
- 27,153 |
|
- 2,634 |
|
104 |
Income tax paid |
|
- 61,368 |
|
- 56,771 |
|
- 4,597 |
|
|
Exchange rate and other effects |
|
- 434 |
|
- 434 |
|
0 |
|
|
Cash flow from operating activities |
|
315,865 |
|
299,013 |
|
16,852 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
2,106 |
|
2,106 |
|
0 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 176,807 |
|
- 153,324 |
|
- 23,483 |
|
|
Payments for investments in intangible assets |
|
- 11,014 |
|
- 10,995 |
|
- 19 |
|
|
Payments for investments in companies accounted for using the equity method |
|
0 |
|
0 |
|
0 |
|
|
Proceeds from disposal of non-current financial assets |
|
125 |
|
125 |
|
0 |
|
|
Payments for investments in non-current financial assets |
|
- 526 |
|
- 526 |
|
0 |
|
|
Payments for acquiring interests in consolidated companies and other business units (including funds purchased) |
|
- 16,247 |
|
- 16,247 |
|
0 |
|
|
Proceeds (+), payments (-) for short-term deposits |
|
- 25,000 |
|
- 25,000 |
|
0 |
|
|
Cash flow from investing activities |
|
- 227,364 |
|
- 203,862 |
|
- 23,502 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Payments for capital procurement costs |
|
- 1,165 |
|
- 1,165 |
|
0 |
|
|
Dividends paid to shareholders of the parent company |
|
- 20,842 |
|
- 15,163 |
|
- 5,679 |
|
|
Dividends/settlement obligation paid to non-controlling interests |
|
- 25,456 |
|
- 25,456 |
|
0 |
|
|
Payments for the redemption of lease liabilities |
|
- 47,202 |
|
- 44,225 |
|
- 2,977 |
|
|
Proceeds from the issuance of bonds and the raising of (financial) loans |
|
34,041 |
|
14,041 |
|
20,000 |
|
|
Payments for the redemption of (financial) loans |
|
- 24,298 |
|
- 20,371 |
|
- 3,927 |
|
|
Cash flow from financing activities |
|
- 84,922 |
|
- 92,339 |
|
7,417 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds (subtotals 1.–3.) |
|
3,579 |
|
2,812 |
|
767 |
|
|
Change in financial funds due to exchange rates |
|
590 |
|
590 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
168,847 |
|
161,253 |
|
7,594 |
|
|
Financial funds at the end of the period |
|
173,016 |
|
164,655 |
|
8,361 |
|
0 |
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 investments in non-current financial assets |
|
0 |
|
0 |
|
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 |
|
|
Proceeds from the issuance of bonds and the raising of (financial) loans |
|
0 |
|
0 |
|
0 |
|
|
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 |