Cash flow statement
in € thousand |
|
|
||
---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
79,352 |
|
58,852 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
85,850 |
|
84,201 |
Increase (+), decrease (-) in provisions |
|
- 10,997 |
|
- 12,690 |
Gains (-), losses (+) from the disposal of non-current assets |
|
- 134 |
|
- 137 |
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 67,071 |
|
- 33,551 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
71,946 |
|
32,971 |
Interest received |
|
9,740 |
|
7,331 |
Interest paid |
|
- 20,761 |
|
- 17,795 |
Income tax paid |
|
- 18,115 |
|
- 19,815 |
Exchange rate and other effects |
|
- 608 |
|
- 391 |
Cash flow from operating activities |
|
129,202 |
|
98,976 |
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
444 |
|
663 |
Payments for investments in property, plant and equipment and investment property |
|
- 131,654 |
|
- 109,591 |
Payments for investments in intangible assets |
|
- 11,113 |
|
- 11,064 |
Payments for the acquisition of interests in consolidated companies and other business units (including funds purchased) |
|
- 537 |
|
- 14,351 |
Proceeds (+) from, payments (-) for short-term deposits |
|
20,000 |
|
0 |
Cash flow from investing activities |
|
- 122,859 |
|
- 134,342 |
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
Payments for increases in interests in fully consolidated companies |
|
0 |
|
- 125 |
Dividends paid to shareholders of the parent company |
|
0 |
|
- 11,751 |
Dividends/settlement obligation paid to non-controlling interests |
|
- 1,757 |
|
- 280 |
Redemption of lease liabilities |
|
- 26,667 |
|
- 24,558 |
Proceeds from the issuance of bonds and (financial) loans |
|
48,579 |
|
33,500 |
Payments for the redemption of |
|
- 9,617 |
|
- 55,277 |
Cash flow from financing activities |
|
10,538 |
|
- 58,491 |
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
Change in financial funds (subtotals 1.–3.) |
|
16,880 |
|
- 93,858 |
Change in financial funds due to exchange rates |
|
- 8 |
|
- 8 |
Financial funds at the beginning of the period |
|
285,552 |
|
242,310 |
Financial funds at the end of the period |
|
302,424 |
|
148,444 |
in € thousand; Port Logistics subgroup and Real Estate subgroup; |
|
|
|
|
|
|
|
|
---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
79,352 |
|
72,421 |
|
6,743 |
|
188 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
85,850 |
|
80,953 |
|
5,085 |
|
- 188 |
Increase (+), decrease (-) in provisions |
|
- 10,997 |
|
- 10,910 |
|
- 87 |
|
|
Gains (-), losses (+) from the disposal of non-current assets |
|
- 134 |
|
- 134 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 67,071 |
|
- 65,916 |
|
- 1,338 |
|
183 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
71,946 |
|
69,390 |
|
2,739 |
|
- 183 |
Interest received |
|
9,740 |
|
9,047 |
|
703 |
|
- 10 |
Interest paid |
|
- 20,761 |
|
- 19,002 |
|
- 1,769 |
|
10 |
Income tax paid |
|
- 18,115 |
|
- 16,676 |
|
- 1,439 |
|
|
Exchange rate and other effects |
|
- 608 |
|
- 608 |
|
0 |
|
|
Cash flow from operating activities |
|
129,202 |
|
118,565 |
|
10,637 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
444 |
|
415 |
|
29 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 131,654 |
|
- 120,210 |
|
- 11,444 |
|
|
Payments for investments in intangible assets |
|
- 11,113 |
|
- 11,104 |
|
- 9 |
|
|
Payments for the acquisition of interests in consolidated companies and other business units (including funds purchased) |
|
- 537 |
|
- 537 |
|
0 |
|
|
Proceeds (+) from, payments (-) for short-term deposits |
|
20,000 |
|
20,000 |
|
0 |
|
|
Cash flow from investing activities |
|
- 122,859 |
|
- 111,435 |
|
- 11,423 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
Payments for increases in interests in fully consolidated companies |
|
0 |
|
0 |
|
0 |
|
|
Dividends paid to shareholders of the parent company |
|
0 |
|
0 |
|
0 |
|
|
Dividends/settlement obligation paid to non-controlling interests |
|
- 1,757 |
|
- 1,757 |
|
0 |
|
|
Redemption of lease liabilities |
|
- 26,667 |
|
- 24,805 |
|
- 1,862 |
|
|
Proceeds from the issuance of bonds and (financial) loans |
|
48,579 |
|
48,579 |
|
0 |
|
|
Payments for the redemption of |
|
- 9,617 |
|
- 9,367 |
|
- 250 |
|
|
Cash flow from financing activities |
|
10,538 |
|
12,650 |
|
- 2,112 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds (subtotals 1.–3.) |
|
16,880 |
|
19,778 |
|
- 2,898 |
|
0 |
Change in financial funds due to exchange rates |
|
- 8 |
|
- 8 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
285,552 |
|
229,972 |
|
55,580 |
|
|
Financial funds at the end of the period |
|
302,424 |
|
249,742 |
|
52,682 |
|
0 |
in € thousand; Port Logistics subgroup and Real Estate subgroup; |
|
|
|
|
|
|
|
|
---|---|---|---|---|---|---|---|---|
1. Cash flow from operating activities |
|
|
|
|
|
|
|
|
Earnings before interest and taxes (EBIT) |
|
58,852 |
|
51,685 |
|
6,979 |
|
188 |
Depreciation, amortisation, impairment and reversals on non-financial non-current assets |
|
84,201 |
|
79,620 |
|
4,770 |
|
- 188 |
Increase (+), decrease (-) in provisions |
|
- 12,690 |
|
- 12,566 |
|
- 124 |
|
|
Gains (-), losses (+) from the disposal of non-current assets |
|
- 137 |
|
- 137 |
|
0 |
|
|
Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities |
|
- 33,551 |
|
- 31,602 |
|
217 |
|
- 2,166 |
Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities |
|
32,971 |
|
33,597 |
|
- 2,792 |
|
2,166 |
Interest received |
|
7,331 |
|
6,024 |
|
1,371 |
|
- 64 |
Interest paid |
|
- 17,795 |
|
- 16,061 |
|
- 1,798 |
|
64 |
Income tax paid |
|
- 19,815 |
|
- 17,542 |
|
- 2,273 |
|
|
Exchange rate and other effects |
|
- 391 |
|
- 391 |
|
0 |
|
|
Cash flow from operating activities |
|
98,976 |
|
92,627 |
|
6,350 |
|
0 |
|
|
|
|
|
|
|
|
|
2. Cash flow from investing activities |
|
|
|
|
|
|
|
|
Proceeds from disposal of intangible assets, property, plant and equipment and investment property |
|
663 |
|
663 |
|
0 |
|
|
Payments for investments in property, plant and equipment and investment property |
|
- 109,591 |
|
- 101,328 |
|
- 8,263 |
|
|
Payments for investments in intangible assets |
|
- 11,064 |
|
- 11,064 |
|
0 |
|
|
Payments for the acquisition of interests in consolidated companies and other business units (including funds purchased) |
|
- 14,351 |
|
- 14,351 |
|
0 |
|
|
Proceeds (+) from, payments (-) for short-term deposits |
|
0 |
|
0 |
|
0 |
|
|
Cash flow from investing activities |
|
- 134,342 |
|
- 126,079 |
|
- 8,263 |
|
0 |
|
|
|
|
|
|
|
|
|
3. Cash flow from financing activities |
|
|
|
|
|
|
|
|
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 non-controlling interests |
|
- 280 |
|
- 280 |
|
0 |
|
|
Redemption of lease liabilities |
|
- 24,558 |
|
- 23,103 |
|
- 1,455 |
|
|
Dividends/settlement obligation paid to non-controlling interests |
|
33,500 |
|
33,500 |
|
0 |
|
|
Payments for the redemption of |
|
- 55,277 |
|
- 55,027 |
|
- 250 |
|
|
Cash flow from financing activities |
|
- 58,491 |
|
- 50,836 |
|
- 7,655 |
|
0 |
|
|
|
|
|
|
|
|
|
4. Financial funds at the end of the period |
|
|
|
|
|
|
|
|
Change in financial funds (subtotals 1.–3.) |
|
- 93,858 |
|
- 84,290 |
|
- 9,568 |
|
0 |
Change in financial funds due to exchange rates |
|
- 8 |
|
- 8 |
|
0 |
|
|
Financial funds at the beginning of the period |
|
242,310 |
|
174,555 |
|
67,755 |
|
|
Financial funds at the end of the period |
|
148,444 |
|
90,257 |
|
58,187 |
|
0 |