Cash Flow Statement

Cash Flow Statement

in € thousand

 

1–3 | 2016
Group

 

1–3 | 2016
Port Logistics

 

1–3 | 2016
Real Estate

 

1–3 | 2016
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

40,976

 

37,127

 

3,770

 

79

Depreciation, amortisation, impairment and reversals on non-financial non-current assets

 

29,455

 

28,257

 

1,277

 

- 79

Increase (+), decrease (-) in provisions

 

- 295

 

- 163

 

- 132

 

 

Earnings (-), losses (+) arising from the disposal of non-current assets

 

- 224

 

- 224

 

0

 

 

Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities

 

- 18,490

 

- 19,057

 

- 307

 

874

Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities

 

18,093

 

18,991

 

- 24

 

- 874

Interest received

 

664

 

704

 

12

 

- 52

Interest paid

 

- 4,192

 

- 3,330

 

- 914

 

52

Income tax paid

 

- 1,156

 

- 945

 

- 211

 

 

Exchange rate and other effects

 

- 2,869

 

- 2,869

 

0

 

 

Cash flow from operating activities

 

61,962

 

58,491

 

3,471

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

Proceeds from disposal of intangible assets, property, plant and equipment and investment property

 

409

 

409

 

0

 

 

Payments for investments in property, plant and equipment and investment property

 

- 15,842

 

- 15,471

 

- 371

 

 

Payments for investments in intangible assets

 

- 5,435

 

- 5,435

 

0

 

 

Proceeds from disposal of non-current financial assets

 

0

 

0

 

0

 

 

Payments for investments in non-current financial assets

 

- 34

 

- 34

 

0

 

 

Proceeds (+), payments (-) from/for short-term deposits

 

- 15,251

 

- 15,251

 

0

 

 

Cash flow from investing activities

 

- 36,153

 

- 35,782

 

- 371

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Redemption of lease liabilities

 

- 1,271

 

- 1,271

 

0

 

 

Proceeds from the issuance of bonds and (financial) loans

 

0

 

0

 

0

 

 

Payments for redemption of (financial) loans

 

- 8,586

 

- 7,039

 

- 1,547

 

 

Exchange rate effects

 

- 849

 

- 849

 

0

 

 

Cash flow from financing activities

 

- 10,706

 

- 9,159

 

- 1,547

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

Change in financial funds (subtotal 1.– 3.)

 

15,103

 

13,550

 

1,553

 

0

Change in financial funds due to exchange rates

 

- 1,485

 

- 1,485

 

0

 

 

Change in financial funds due to consolidation effects

 

1,512

 

1,512

 

0

 

 

Financial funds at the beginning of the period

 

165,415

 

161,162

 

4,253

 

 

Financial funds at the end of the period

 

180,545

 

174,739

 

5,806

 

0

Cash Flow Statement

in € thousand

 

1–3 | 2015
Group

 

1–3 | 2015
Port Logistics

 

1–3 | 2015
Real Estate

 

1–3 | 2015
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

42,994

 

38,808

 

4,106

 

80

Depreciation, amortisation, impairment and reversals on non-financial non-current assets

 

30,140

 

28,977

 

1,243

 

- 80

Increase (+), decrease (-) in provisions

 

568

 

657

 

- 89

 

 

Earnings (-), losses (+) arising from the disposal of non-current assets

 

- 50

 

- 45

 

- 5

 

 

Increase (-), decrease (+) in inventories, trade receivables and other assets not attributable to investing or financing activities

 

- 28,122

 

- 27,074

 

- 1,504

 

456

Increase (+), decrease (-) in trade payables and other liabilities not attributable to investing or financing activities

 

15,605

 

18,727

 

- 2,666

 

- 456

Interest received

 

205

 

226

 

10

 

- 31

Interest paid

 

- 5,121

 

- 3,878

 

- 1,274

 

31

Income tax paid

 

- 9,842

 

- 9,589

 

- 253

 

 

Exchange rate and other effects

 

- 7,783

 

- 7,785

 

2

 

 

Cash flow from operating activities

 

38,594

 

39,024

 

- 430

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

Proceeds from disposal of intangible assets, property, plant and equipment and investment property

 

63

 

58

 

5

 

 

Payments for investments in property, plant and equipment and investment property

 

- 37,663

 

- 37,462

 

- 201

 

 

Payments for investments in intangible assets

 

- 1,417

 

- 1,415

 

- 2

 

 

Proceeds from disposal of non-current financial assets

 

100

 

100

 

0

 

 

Payments for investments in non-current financial assets

 

0

 

0

 

0

 

 

Proceeds (+), payments (-) from/for short-term deposits

 

- 10,000

 

- 10,000

 

0

 

 

Cash flow from investing activities

 

- 48,917

 

- 48,719

 

- 198

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Redemption of lease liabilities

 

- 1,190

 

- 1,190

 

0

 

 

Proceeds from the issuance of bonds and (financial) loans

 

20,244

 

20,244

 

0

 

 

Payments for redemption of (financial) loans

 

- 7,632

 

- 6,084

 

- 1,548

 

 

Exchange rate effects

 

3,160

 

3,160

 

0

 

 

Cash flow from financing activities

 

14,582

 

16,130

 

- 1,548

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

Change in financial funds (subtotal 1.– 3.)

 

4,259

 

6,435

 

- 2,176

 

0

Change in financial funds due to exchange rates

 

- 2,576

 

- 2,576

 

0

 

 

Change in financial funds due to consolidation effects

 

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

 

187,300

 

194,755

 

- 7,455

 

0