Cash flow statement

Cash flow statement

in € thousand

 

1–3 | 2019
Group

 

1–3 | 2019
Port Logistics

 

1–3 | 2019
Real Estate

 

1–3 | 2019
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

59,674

 

55,713

 

3,856

 

105

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

 

38,734

 

37,017

 

1,822

 

- 105

Increase (+), decrease (-) in provisions

 

3,403

 

3,569

 

- 166

 

 

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

 

- 196

 

- 196

 

0

 

 

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

 

- 10,151

 

- 10,210

 

- 287

 

346

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

 

17,245

 

16,542

 

1,049

 

- 346

Interest received

 

579

 

607

 

9

 

- 37

Interest paid

 

- 7,878

 

- 7,411

 

- 504

 

37

Income tax paid

 

- 6,842

 

- 5,839

 

- 1,003

 

 

Exchange rate and other effects

 

- 190

 

- 190

 

0

 

 

Cash flow from operating activities

 

94,378

 

89,602

 

4,776

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

445

 

445

 

0

 

 

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

 

- 25,766

 

- 24,682

 

- 1,084

 

 

Payments for investments in intangible assets

 

- 2,411

 

- 2,410

 

- 1

 

 

Payments for acquiring interests in consolidated companies and other business units (including funds purchased)

 

- 2,650

 

- 2,650

 

0

 

 

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

 

- 17,550

 

- 17,550

 

0

 

 

Cash flow from investing activities

 

- 47,932

 

- 46,847

 

- 1,085

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Payments for increasing interests in fully consolidated companies

 

0

 

0

 

0

 

 

Redemption of lease liabilities

 

- 10,835

 

- 10,045

 

- 790

 

 

Payments for the redemption of (financial) loans

 

- 7,819

 

- 6,271

 

- 1,548

 

 

Cash flow from financing activities

 

- 18,654

 

- 16,316

 

- 2,338

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

27,791

 

26,438

 

1,353

 

0

Change in financial funds due to exchange rates

 

485

 

485

 

0

 

 

Financial funds at the beginning of the period

 

253,989

 

232,862

 

21,127

 

 

Financial funds at the end of the period

 

282,265

 

259,785

 

22,480

 

0

Cash flow statement

in € thousand

 

1–3 | 2018
Group

 

1–3 | 2018
Port Logistics

 

1–3 | 2018
Real Estate

 

1–3 | 2018
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

47,925

 

44,196

 

3,625

 

104

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

 

29,843

 

28,713

 

1,234

 

- 104

Increase (+), decrease (-) in provisions

 

12,902

 

12,986

 

- 84

 

 

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

 

- 961

 

- 960

 

- 1

 

 

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

 

- 38,937

 

- 38,137

 

- 1,239

 

439

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

 

17,625

 

15,376

 

2,688

 

- 439

Interest received

 

306

 

339

 

9

 

- 42

Interest paid

 

- 3,132

 

- 2,306

 

- 868

 

42

Income tax paid

 

- 10,752

 

- 9,679

 

- 1,073

 

 

Exchange rate and other effects

 

- 183

 

- 183

 

0

 

 

Cash flow from operating activities

 

54,636

 

50,345

 

4,291

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

1,236

 

1,235

 

1

 

 

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

 

- 20,059

 

- 16,795

 

- 3,264

 

 

Payments for investments in intangible assets

 

- 1,525

 

- 1,525

 

0

 

 

Payments for acquiring interests in consolidated companies and other business units (including funds purchased)

 

- 200

 

- 200

 

0

 

 

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

 

0

 

0

 

0

 

 

Cash flow from investing activities

 

- 20,548

 

- 17,285

 

- 3,263

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Payments for increasing interests in fully consolidated companies

 

- 49,908

 

- 49,908

 

0

 

 

Redemption of lease liabilities

 

- 1,099

 

- 1,099

 

0

 

 

Payments for the redemption of (financial) loans

 

- 7,621

 

- 6,074

 

- 1,547

 

 

Cash flow from financing activities

 

- 58,628

 

- 57,081

 

- 1,547

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

- 24,540

 

- 24,021

 

- 519

 

0

Change in financial funds due to exchange rates

 

391

 

391

 

0

 

 

Financial funds at the beginning of the period

 

255,514

 

244,632

 

10,882

 

 

Financial funds at the end of the period

 

231,365

 

221,002

 

10,363

 

0