Cash flow statement
in € thousand |
|
Note |
|
2025 |
|
2024 |
|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
|
|
160,455 |
|
134,270 |
Depreciation, amortisation, impairment and reversals on non-financial |
|
|
|
176,162 |
|
174,757 |
Increase (+), decrease (-) in provisions |
|
|
|
- 9,655 |
|
1,717 |
Gains (-), losses (+) from the disposal of non-current assets |
|
|
|
929 |
|
1,709 |
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
|
|
- 37,064 |
|
- 54,874 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
|
|
57,288 |
|
10,303 |
Interest received |
|
|
|
14,521 |
|
12,140 |
Interest paid |
|
|
|
- 56,554 |
|
- 36,103 |
Income tax paid |
|
|
|
- 28,108 |
|
- 47,741 |
Exchange rate and other effects |
|
|
|
- 4,575 |
|
- 231 |
Cash flow from operating activities |
|
|
|
273,399 |
|
195,947 |
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
|
|
1,269 |
|
2,892 |
Payments for investments in property, plant and equipment and investment property |
|
|
|
- 323,287 |
|
- 244,716 |
Payments for investments in intangible assets |
|
|
- 23,919 |
|
- 22,575 |
|
Payments for acquiring interests in consolidated companies and other business units (including funds purchased) |
|
|
|
- 8,774 |
|
- 14,566 |
Proceeds (+), payments (-) for short-term deposits |
|
|
|
20,000 |
|
- 20,000 |
Cash flow from investing activities |
|
|
|
- 334,711 |
|
- 298,964 |
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
Payments for capital procurement costs |
|
|
|
0 |
|
- 625 |
Payments for increases in interests in fully consolidated companies |
|
|
|
- 2,001 |
|
- 125 |
Dividends paid to shareholders of the parent company |
|
|
- 11,308 |
|
- 11,751 |
|
Dividends/settlement obligation paid to non-controlling interests |
|
|
|
- 26,258 |
|
- 26,093 |
Payments for the redemption of lease liabilities |
|
|
|
- 50,621 |
|
- 54,074 |
Proceeds from the issuance of bonds and the raising of (financial) loans |
|
|
|
139,585 |
|
309,425 |
Payments for the redemption of (financial) loans |
|
|
|
- 77,349 |
|
- 70,528 |
Cash flow from financing activities |
|
|
|
- 27,952 |
|
146,229 |
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
Change in financial funds (subtotals 1.–3.) |
|
|
|
- 89,265 |
|
43,211 |
Change in financial funds due to exchange rates |
|
|
|
- 154 |
|
31 |
Financial funds at the beginning of the period |
|
|
|
285,552 |
|
242,310 |
Financial funds at the end of the period |
|
|
196,133 |
|
285,552 |
in € thousand; Port Logistics subgroup and Real Estate subgroup; |
|
2025 |
|
2025 |
|
2025 |
|
2025 |
|---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
160,455 |
|
144,695 |
|
15,408 |
|
352 |
Depreciation, amortisation, impairment and reversals on non-financial |
|
176,162 |
|
166,317 |
|
10,197 |
|
- 352 |
Increase (+), decrease (-) in provisions |
|
- 9,655 |
|
- 9,459 |
|
- 196 |
|
|
Gains (-), losses (+) from the disposal of |
|
929 |
|
929 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 37,064 |
|
- 38,064 |
|
- 799 |
|
1,799 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
57,288 |
|
57,258 |
|
1,829 |
|
- 1,799 |
Interest received |
|
14,521 |
|
13,513 |
|
1,027 |
|
- 19 |
Interest paid |
|
- 56,554 |
|
- 52,324 |
|
- 4,249 |
|
19 |
Income tax paid |
|
- 28,108 |
|
- 21,608 |
|
- 6,500 |
|
|
Exchange rate and other effects |
|
- 4,575 |
|
- 4,503 |
|
- 72 |
|
|
Cash flow from operating activities |
|
273,399 |
|
256,754 |
|
16,645 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
1,269 |
|
1,231 |
|
38 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 323,287 |
|
- 295,502 |
|
- 27,785 |
|
|
Payments for investments in intangible assets |
|
- 23,919 |
|
- 23,910 |
|
- 9 |
|
|
Payments for acquiring interests in consolidated companies and other business units (including funds purchased) |
|
- 8,774 |
|
- 8,774 |
|
0 |
|
|
Proceeds (+), payments (-) for short-term deposits |
|
20,000 |
|
20,000 |
|
0 |
|
|
Cash flow from investing activities |
|
- 334,711 |
|
- 306,955 |
|
- 27,756 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Payments for capital procurement costs |
|
0 |
|
0 |
|
0 |
|
|
Payments for increases in interests in fully consolidated companies |
|
- 2,001 |
|
- 2,001 |
|
0 |
|
|
Dividends paid to shareholders of the parent company |
|
- 11,308 |
|
- 7,251 |
|
- 4,057 |
|
|
Dividends/settlement obligation paid to |
|
- 26,258 |
|
- 26,258 |
|
0 |
|
|
Payments for the redemption of lease liabilities |
|
- 50,621 |
|
- 46,868 |
|
- 3,753 |
|
|
Proceeds from the issuance of bonds and the raising of (financial) loans |
|
139,585 |
|
139,585 |
|
0 |
|
|
Payments for the redemption of (financial) loans |
|
- 77,349 |
|
- 56,849 |
|
- 20,500 |
|
|
Cash flow from financing activities |
|
- 27,952 |
|
358 |
|
- 28,310 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds |
|
- 89,265 |
|
- 49,844 |
|
- 39,421 |
|
0 |
Change in financial funds due to exchange rates |
|
- 154 |
|
- 154 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
285,552 |
|
229,972 |
|
55,580 |
|
|
Financial funds at the end of the period |
|
196,133 |
|
179,974 |
|
16,159 |
|
0 |
in € thousand; Port Logistics subgroup and Real Estate subgroup; |
|
2024 |
|
2024 |
|
2024 |
|
2024 |
|---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
134,270 |
|
117,804 |
|
16,114 |
|
351 |
Depreciation, amortisation, impairment and reversals on non-financial |
|
174,757 |
|
165,599 |
|
9,509 |
|
- 351 |
Increase (+), decrease (-) in provisions |
|
1,717 |
|
- 9,083 |
|
10,800 |
|
|
Gains (-), losses (+) from the disposal of non-current assets |
|
1,709 |
|
1,709 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 54,874 |
|
- 42,485 |
|
- 10,522 |
|
- 1,867 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
10,303 |
|
12,867 |
|
- 4,431 |
|
1,867 |
Interest received |
|
12,140 |
|
10,203 |
|
2,440 |
|
- 503 |
Interest paid |
|
- 36,103 |
|
- 32,306 |
|
- 4,300 |
|
503 |
Income tax paid |
|
- 47,741 |
|
- 44,185 |
|
- 3,556 |
|
|
Exchange rate and other effects |
|
- 231 |
|
- 231 |
|
0 |
|
|
Cash flow from operating activities |
|
195,947 |
|
179,892 |
|
16,054 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
2,892 |
|
2,892 |
|
0 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 244,716 |
|
- 226,547 |
|
- 18,169 |
|
|
Payments for investments in intangible assets |
|
- 22,575 |
|
- 22,563 |
|
- 12 |
|
|
Payments for acquiring interests in consolidated companies and other business units (including funds purchased) |
|
- 14,566 |
|
- 14,566 |
|
0 |
|
|
Proceeds (+), payments (-) for short-term deposits |
|
- 20,000 |
|
- 20,000 |
|
0 |
|
|
Cash flow from investing activities |
|
- 298,964 |
|
- 280,783 |
|
- 18,181 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Payments for capital procurement costs |
|
- 625 |
|
- 625 |
|
0 |
|
|
Payments for increases in interests in fully consolidated companies |
|
- 125 |
|
- 125 |
|
0 |
|
|
Dividends paid to shareholders of the parent company |
|
- 11,751 |
|
- 5,801 |
|
- 5,950 |
|
|
Dividends/settlement obligation paid to |
|
- 26,093 |
|
- 26,093 |
|
0 |
|
|
Payments for the redemption of lease liabilities |
|
- 54,074 |
|
- 50,476 |
|
- 3,598 |
|
|
Proceeds from the issuance of bonds and the raising of (financial) loans |
|
309,425 |
|
309,425 |
|
0 |
|
|
Payments for the redemption of (financial) loans |
|
- 70,528 |
|
- 70,028 |
|
- 500 |
|
|
Cash flow from financing activities |
|
146,229 |
|
156,277 |
|
- 10,048 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds |
|
43,211 |
|
55,386 |
|
- 12,175 |
|
0 |
Change in financial funds due to exchange rates |
|
31 |
|
31 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
242,310 |
|
174,555 |
|
67,755 |
|
|
Financial funds at the end of the period |
|
285,552 |
|
229,972 |
|
55,580 |
|
0 |