Cash flow statement

Cash flow statement

in € thousand

 

1–9 | 2019
Group

 

1–9 | 2019
Port Logistics

 

1–9 | 2019
Real Estate

 

1–9 | 2019
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

175,435

 

162,712

 

12,458

 

265

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

 

119,692

 

114,427

 

5,530

 

- 265

Increase (+), decrease (-) in provisions

 

- 2,031

 

- 1,981

 

- 50

 

 

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

 

- 4,589

 

- 4,589

 

0

 

 

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

 

- 2,531

 

- 3,278

 

454

 

293

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

 

26,107

 

26,314

 

86

 

- 293

Interest received

 

2,100

 

2,183

 

27

 

- 110

Interest paid

 

- 22,987

 

- 20,553

 

- 2,544

 

110

Income tax paid

 

- 30,722

 

- 28,463

 

- 2,259

 

 

Exchange rate and other effects

 

- 381

 

- 381

 

0

 

 

Cash flow from operating activities

 

260,093

 

246,391

 

13,702

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

6,114

 

6,114

 

0

 

 

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

 

- 96,510

 

- 91,369

 

- 5,141

 

 

Payments for investments in intangible assets

 

- 7,584

 

- 7,583

 

- 1

 

 

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

 

- 2,007

 

- 2,007

 

0

 

 

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

 

- 17,550

 

- 17,550

 

0

 

 

Cash flow from investing activities

 

- 117,538

 

- 112,396

 

- 5,142

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Payments for equity repatriation

 

0

 

0

 

0

 

 

Payments for increasing interests in fully consolidated companies

 

0

 

0

 

0

 

 

Dividends paid to shareholders of the parent company

 

- 61,719

 

- 56,040

 

- 5,679

 

 

Dividends/settlement obligation paid to non-controlling interests

 

- 29,661

 

- 29,661

 

0

 

 

Redemption of lease liabilities

 

- 32,840

 

- 30,639

 

- 2,201

 

 

Proceeds from the issuance of bonds and (financial) loans

 

0

 

0

 

0

 

 

Payments for the redemption of (financial) loans

 

- 21,692

 

- 18,181

 

- 3,511

 

 

Cash flow from financing activities

 

- 145,912

 

- 134,521

 

- 11,391

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

- 3,357

 

- 526

 

- 2,831

 

0

Change in financial funds due to exchange rates

 

2,030

 

2,030

 

0

 

 

Financial funds at the beginning of the period

 

253,989

 

232,862

 

21,127

 

 

Financial funds at the end of the period

 

252,662

 

234,366

 

18,296

 

0

Cash flow statement

in € thousand

 

1–9 | 2018
Group

 

1–9 | 2018
Port Logistics

 

1–9 | 2018
Real Estate

 

1–9 | 2018
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

156,141

 

143,574

 

12,304

 

263

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

 

85,015

 

81,554

 

3,724

 

- 263

Increase (+), decrease (-) in provisions

 

- 4,590

 

- 4,321

 

- 269

 

 

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

 

- 3,440

 

- 3,439

 

- 1

 

 

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

 

- 34,090

 

- 35,302

 

299

 

913

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

 

22,187

 

23,104

 

- 4

 

- 913

Interest received

 

1,626

 

1,710

 

40

 

- 124

Interest paid

 

- 8,175

 

- 6,749

 

- 1,550

 

124

Income tax paid

 

- 35,847

 

- 34,280

 

- 1,567

 

 

Exchange rate and other effects

 

- 1,071

 

- 1,071

 

0

 

 

Cash flow from operating activities

 

177,756

 

164,780

 

12,976

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

5,301

 

5,300

 

1

 

 

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

 

- 73,016

 

- 65,435

 

- 7,581

 

 

Payments for investments in intangible assets

 

- 7,285

 

- 7,285

 

0

 

 

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

 

- 72,235

 

- 72,235

 

0

 

 

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

 

20,000

 

20,000

 

0

 

 

Cash flow from investing activities

 

- 127,235

 

- 119,655

 

- 7,580

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Payments for equity repatriation

 

- 342

 

- 342

 

0

 

 

Payments for increasing interests in fully consolidated companies

 

- 51,845

 

- 51,845

 

0

 

 

Dividends paid to shareholders of the parent company

 

- 52,342

 

- 46,933

 

- 5,409

 

 

Dividends/settlement obligation paid to non-controlling interests

 

- 31,161

 

- 31,161

 

0

 

 

Redemption of lease liabilities

 

- 3,290

 

- 3,290

 

0

 

 

Proceeds from the issuance of bonds and (financial) loans

 

36,924

 

36,924

 

0

 

 

Payments for the redemption of (financial) loans

 

- 20,306

 

- 16,796

 

- 3,510

 

 

Cash flow from financing activities

 

- 122,362

 

- 113,443

 

- 8,919

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

- 71,841

 

- 68,318

 

- 3,523

 

0

Change in financial funds due to exchange rates

 

100

 

100

 

0

 

 

Financial funds at the beginning of the period

 

255,514

 

244,631

 

10,883

 

 

Financial funds at the end of the period

 

183,773

 

176,413

 

7,360

 

0