Cash flow statement

Cash flow statement

in € thousand

 

1–3 | 2021
Group

 

1–3 | 2021
Port Logistics

 

1–3 | 2021
Real Estate

 

1–3 | 2021
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

46,327

 

43,294

 

2,926

 

107

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

 

42,032

 

40,359

 

1,780

 

- 107

Increase (+), decrease (-) in provisions

 

6,295

 

6,357

 

- 62

 

 

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

 

152

 

152

 

0

 

 

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

 

- 17,431

 

- 17,497

 

290

 

- 224

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

 

18,938

 

16,963

 

1,751

 

224

Interest received

 

64

 

84

 

7

 

- 27

Interest paid

 

- 7,010

 

- 6,661

 

- 376

 

27

Income tax paid

 

- 20,855

 

- 19,210

 

- 1,645

 

 

Exchange rate and other effects

 

- 299

 

- 299

 

0

 

 

Cash flow from operating activities

 

68,213

 

63,542

 

4,671

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

91

 

91

 

0

 

 

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

 

- 23,060

 

- 17,099

 

- 5,961

 

 

Payments for investments in intangible assets

 

- 2,307

 

- 2,307

 

0

 

 

Payments for investments in associates accounted for using the equity method

 

0

 

0

 

0

 

 

Proceeds from disposal of non-current financial assets

 

125

 

125

 

0

 

 

Payments for investments in non-current financial assets

 

- 33

 

- 33

 

0

 

 

Payments for the acquisition of interests in consolidated companies and other business units (including funds purchased)

 

- 16,247

 

- 16,247

 

0

 

 

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

 

- 1,000

 

- 1,000

 

0

 

 

Cash flow from investing activities

 

- 42,431

 

- 36,470

 

- 5,961

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Redemption of lease liabilities

 

- 12,308

 

- 11,606

 

- 702

 

 

Payments for the redemption of (financial) loans

 

- 11,721

 

- 10,173

 

- 1,548

 

 

Cash flow from financing activities

 

- 24,029

 

- 21,779

 

- 2,250

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

1,753

 

5,293

 

- 3,540

 

0

Change in financial funds due to exchange rates

 

152

 

152

 

0

 

 

Financial funds at the beginning of the period

 

168,847

 

161,253

 

7,594

 

 

Financial funds at the end of the period

 

170,752

 

166,698

 

4,054

 

0

Cash flow statement

in € thousand

 

1–3 | 2020
Group

 

1–3 | 2020
Port Logistics

 

1–3 | 2020
Real Estate

 

1–3 | 2020
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

36,652

 

32,457

 

4,089

 

106

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

 

40,807

 

39,154

 

1,759

 

- 106

Increase (+), decrease (-) in provisions

 

5,629

 

5,564

 

65

 

 

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

 

- 257

 

- 257

 

0

 

 

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

 

- 12,448

 

- 13,104

 

- 2,176

 

2,832

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

 

18,761

 

19,188

 

2,405

 

- 2,832

Interest received

 

181

 

213

 

0

 

- 32

Interest paid

 

- 7,593

 

- 7,189

 

- 436

 

32

Income tax paid

 

- 3,663

 

- 3,296

 

- 367

 

 

Exchange rate and other effects

 

796

 

796

 

0

 

 

Cash flow from operating activities

 

78,865

 

73,526

 

5,339

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

330

 

330

 

0

 

 

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

 

- 52,063

 

- 51,856

 

- 207

 

 

Payments for investments in intangible assets

 

- 2,148

 

- 2,147

 

- 1

 

 

Payments for investments in associates accounted for using the equity method

 

- 400

 

- 400

 

0

 

 

Proceeds from disposal of non-current financial assets

 

0

 

0

 

0

 

 

Payments for investments in non-current financial assets

 

0

 

0

 

0

 

 

Payments for the acquisition of interests in consolidated companies and other business units (including funds purchased)

 

- 54

 

- 54

 

0

 

 

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

 

- 10,000

 

- 10,000

 

0

 

 

Cash flow from investing activities

 

- 64,335

 

- 64,127

 

- 208

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Redemption of lease liabilities

 

- 11,377

 

- 7,651

 

- 3,726

 

 

Payments for the redemption of (financial) loans

 

- 7,488

 

- 5,940

 

- 1,548

 

 

Cash flow from financing activities

 

- 18,865

 

- 13,591

 

- 5,274

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

- 4,335

 

- 4,192

 

- 143

 

0

Change in financial funds due to exchange rates

 

- 1,593

 

- 1,593

 

0

 

 

Financial funds at the beginning of the period

 

208,022

 

187,240

 

20,782

 

 

Financial funds at the end of the period

 

202,094

 

181,455

 

20,639

 

0