Cash Flow Statement
in € thousand; Port Logistics Subgroup and Real Estate Subgroup; annex to the condensed notes |
1–6 | 2016 |
1–6 | 2016 |
1–6 | 2016 |
1–6 | 2016 |
||||
1. Cash flow from operating activities |
|
|
|
|
||||
Earnings before interest and taxes (EBIT) |
66,855 |
58,762 |
7,931 |
162 |
||||
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
58,938 |
56,541 |
2,559 |
- 162 |
||||
Increase (+), decrease (-) in provisions |
6,910 |
7,118 |
- 208 |
|
||||
Earnings (-), losses (+) arising from the disposal of non-current assets |
- 315 |
- 315 |
0 |
|
||||
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
- 12,187 |
- 13,581 |
95 |
1,299 |
||||
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
15,414 |
15,222 |
1,491 |
- 1,299 |
||||
Interest received |
1,065 |
1,144 |
25 |
- 104 |
||||
Interest paid |
- 7,514 |
- 5,590 |
- 2,028 |
104 |
||||
Income tax paid |
- 13,448 |
- 12,150 |
- 1,298 |
|
||||
Exchange rate and other effects |
- 3,186 |
- 3,186 |
0 |
|
||||
Cash flow from operating activities |
112,532 |
103,965 |
8,567 |
0 |
||||
|
|
|
|
|
||||
2. Cash flow from investing activities |
|
|
|
|
||||
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
695 |
695 |
0 |
|
||||
Payments for investments in property, plant and equipment and investment property |
- 54,549 |
- 53,721 |
- 828 |
|
||||
Payments for investments in intangible assets |
- 8,041 |
- 8,015 |
- 26 |
|
||||
Proceeds from disposals of non-current financial assets |
0 |
0 |
0 |
|
||||
Payments for investments in non-current financial assets |
- 34 |
- 34 |
0 |
|
||||
Proceeds (+) from/Payments (-) for short-term deposits |
16,369 |
16,369 |
0 |
|
||||
Cash flow from investing activities |
- 45,560 |
- 44,706 |
- 854 |
0 |
||||
|
|
|
|
|
||||
3. Cash flow from financing activities |
|
|
|
|
||||
Payments for acquiring interests in 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 |
- 22,371 |
- 22,371 |
0 |
|
||||
Redemption of lease liabilities |
- 2,393 |
- 2,393 |
0 |
|
||||
Proceeds from the issuance of bonds and (financial) loans |
8,321 |
8,321 |
0 |
|
||||
Payments for the redemption of (financial) loans |
- 24,785 |
- 22,732 |
- 2,053 |
|
||||
Exchange rate effects |
- 325 |
- 325 |
0 |
|
||||
Cash flow from financing activities |
- 101,171 |
- 94,385 |
- 6,786 |
0 |
||||
|
|
|
|
|
||||
4. Financial funds at the end of the period |
|
|
|
|
||||
Change in financial funds (subtotals 1.–3.) |
- 34,199 |
- 35,126 |
927 |
0 |
||||
Change in financial funds due to exchange rates |
- 403 |
- 403 |
0 |
|
||||
Change in financial funds due to consolidation |
4,543 |
4,543 |
0 |
|
||||
Financial funds at the beginning of the period |
165,415 |
161,162 |
4,253 |
|
||||
Financial funds at the end of the period |
135,356 |
130,176 |
5,180 |
0 |
in € thousand; Port Logistics Subgroup and Real Estate Subgroup; annex to the condensed notes |
1–6 | 2015 |
1–6 | 2015 |
1–6 | 2015 |
1–6 | 2015 |
||||
1. Cash flow from operating activities |
|
|
|
|
||||
Earnings before interest and taxes (EBIT) |
82,639 |
74,145 |
8,335 |
159 |
||||
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
60,522 |
58,192 |
2,489 |
- 159 |
||||
Increase (+), decrease (-) in provisions |
- 8,053 |
- 7,856 |
- 197 |
|
||||
Earnings (-), losses (+) arising from the disposal of non-current assets |
- 478 |
- 473 |
- 5 |
|
||||
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
- 9,816 |
- 8,209 |
- 1,200 |
- 407 |
||||
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
12,724 |
14,145 |
- 1,828 |
407 |
||||
Interest received |
1,732 |
1,773 |
21 |
- 62 |
||||
Interest paid |
- 10,128 |
- 7,879 |
- 2,311 |
62 |
||||
Income tax paid |
- 25,884 |
- 25,152 |
- 732 |
|
||||
Exchange rate and other effects |
- 5,466 |
- 5,466 |
0 |
|
||||
Cash flow from operating activities |
97,792 |
93,220 |
4,572 |
0 |
||||
|
|
|
|
|
||||
2. Cash flow from investing activities |
|
|
|
|
||||
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
497 |
492 |
5 |
|
||||
Payments for investments in property, plant and equipment and investment property |
- 62,252 |
- 61,696 |
- 556 |
|
||||
Payments for investments in intangible assets |
- 4,016 |
- 4,014 |
- 2 |
|
||||
Proceeds from disposals of non-current financial assets |
100 |
100 |
0 |
|
||||
Payments for investments in non-current financial assets |
- 1,686 |
- 1,686 |
0 |
|
||||
Proceeds (+) from/Payments (-) for short-term deposits |
50,000 |
50,000 |
0 |
|
||||
Cash flow from investing activities |
- 17,357 |
- 16,804 |
- 553 |
0 |
||||
|
|
|
|
|
||||
3. Cash flow from financing activities |
|
|
|
|
||||
Payments for acquiring interests in 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 |
- 30,307 |
- 30,307 |
0 |
|
||||
Redemption of lease liabilities |
- 2,329 |
- 2,329 |
0 |
|
||||
Proceeds from the issuance of bonds and (financial) loans |
33,138 |
33,138 |
0 |
|
||||
Payments for the redemption of (financial) loans |
- 39,995 |
- 37,942 |
- 2,053 |
|
||||
Exchange rate effects |
130 |
130 |
0 |
|
||||
Cash flow from financing activities |
- 79,845 |
- 73,735 |
- 6,110 |
0 |
||||
|
|
|
|
|
||||
4. Financial funds at the end of the period |
|
|
|
|
||||
Change in financial funds (subtotals 1.–3.) |
590 |
2,681 |
- 2,091 |
0 |
||||
Change in financial funds due to exchange rates |
- 1,704 |
- 1,704 |
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 |
184,503 |
191,873 |
- 7,370 |
0 |