Interim Statement January – March 2023

Balance sheet

Balance sheet

in € thousand

 

31.03.2023
Group

 

31.03.2023
Port Logistics

 

31.03.2023
Real Estate

 

31.03.2023
Consolidation

ASSETS

 

 

 

 

 

 

 

 

Intangible assets

 

137,231

 

137,202

 

29

 

0

Property, plant and equipment

 

1,871,070

 

1,840,609

 

18,365

 

12,096

Investment property

 

229,227

 

17,583

 

233,771

 

- 22,127

Associates accounted for using the equity method

 

19,403

 

19,403

 

0

 

0

Non-current financial assets

 

21,244

 

16,894

 

4,350

 

0

Deferred taxes

 

81,947

 

95,885

 

0

 

- 13,938

Non-current assets

 

2,360,123

 

2,127,576

 

256,516

 

- 23,969

 

 

 

 

 

 

 

 

 

Inventories

 

36,228

 

36,190

 

38

 

0

Trade receivables

 

176,245

 

175,470

 

775

 

0

Receivables from related parties

 

74,547

 

62,046

 

13,377

 

- 876

Current financial assets

 

5,569

 

5,381

 

188

 

0

Other non-financial assets

 

48,977

 

47,983

 

994

 

0

Income tax receivables

 

8,359

 

10,205

 

0

 

- 1,846

Cash, cash equivalents and short-term deposits

 

179,999

 

138,687

 

41,313

 

0

Current assets

 

529,925

 

475,961

 

56,684

 

- 2,721

Balance sheet total

 

2,890,048

 

2,603,538

 

313,200

 

- 26,690

 

 

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

 

Subscribed capital

 

75,220

 

72,515

 

2,705

 

0

Capital reserve

 

179,718

 

179,212

 

506

 

0

Retained earnings

 

569,690

 

506,537

 

70,689

 

- 7,536

Other comprehensive income

 

- 24,458

 

- 24,507

 

50

 

0

Non-controlling interests

 

82,170

 

82,170

 

0

 

0

Equity

 

882,340

 

815,927

 

73,949

 

- 7,536

 

 

 

 

 

 

 

 

 

Pension provisions

 

343,368

 

338,844

 

4,524

 

0

Other non-current provisions

 

150,292

 

146,567

 

3,724

 

0

Non-current liabilities to related parties

 

423,136

 

413,650

 

9,485

 

0

Non-current financial liabilities

 

684,153

 

522,881

 

161,272

 

0

Deferred taxes

 

30,553

 

22,935

 

24,051

 

- 16,434

Non-current liabilities

 

1,631,501

 

1,444,877

 

203,057

 

- 16,434

 

 

 

 

 

 

 

 

 

Other current provisions

 

34,381

 

34,363

 

18

 

0

Trade liabilities

 

120,498

 

111,449

 

9,049

 

0

Current liabilities to related parties

 

56,669

 

52,067

 

5,479

 

- 876

Current financial liabilities

 

105,073

 

87,822

 

17,251

 

0

Other non-financial liabilities

 

56,719

 

55,021

 

1,697

 

0

Income tax liabilities

 

2,867

 

2,012

 

2,701

 

- 1,846

Current liabilities

 

376,207

 

342,734

 

36,194

 

- 2,721

Balance sheet total

 

2,890,048

 

2,603,538

 

313,200

 

- 26,690

Balance sheet

in € thousand

 

31.12.2022
Group

 

31.12.2022
Port Logistics

 

31.12.2022 Real Estate

 

31.12.2022 Consolidation

ASSETS

 

 

 

 

 

 

 

 

Intangible assets

 

124,449

 

124,417

 

31

 

0

Property, plant and equipment

 

1,814,607

 

1,785,893

 

16,512

 

12,202

Investment property

 

226,834

 

18,359

 

230,814

 

- 22,339

Associates accounted for using the equity method

 

18,672

 

18,672

 

0

 

0

Non-current financial assets

 

19,759

 

15,529

 

4,230

 

0

Deferred taxes

 

74,065

 

87,804

 

0

 

- 13,739

Non-current assets

 

2,278,385

 

2,050,674

 

251,588

 

- 23,876

 

 

 

 

 

 

 

 

 

Inventories

 

34,526

 

34,488

 

38

 

0

Trade receivables

 

206,127

 

205,209

 

918

 

0

Receivables from related parties

 

86,884

 

75,119

 

12,966

 

- 1,201

Current financial assets

 

4,360

 

4,203

 

156

 

0

Other non-financial assets

 

39,214

 

38,355

 

860

 

0

Income tax receivables

 

4,988

 

6,778

 

0

 

- 1,790

Cash, cash equivalents and short-term deposits

 

116,435

 

115,511

 

924

 

0

Current assets

 

492,534

 

479,663

 

15,862

 

- 2,991

Balance sheet total

 

2,770,919

 

2,530,337

 

267,450

 

- 26,868

 

 

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

 

Subscribed capital

 

75,220

 

72,515

 

2,705

 

0

Capital reserve

 

179,718

 

179,212

 

506

 

0

Retained earnings

 

566,462

 

505,754

 

68,322

 

- 7,615

Other comprehensive income

 

- 22,921

 

- 22,988

 

67

 

0

Non-controlling interests

 

74,835

 

74,835

 

0

 

0

Equity

 

873,313

 

809,328

 

71,600

 

- 7,615

 

 

 

 

 

 

 

 

 

Pension provisions

 

336,735

 

332,254

 

4,481

 

0

Other non-current provisions

 

151,756

 

148,107

 

3,650

 

0

Non-current liabilities to related parties

 

431,357

 

422,594

 

8,763

 

0

Non-current financial liabilities

 

623,332

 

501,923

 

121,409

 

0

Deferred taxes

 

28,689

 

21,077

 

23,873

 

- 16,261

Non-current liabilities

 

1,571,869

 

1,425,955

 

162,175

 

- 16,261

 

 

 

 

 

 

 

 

 

Other current provisions

 

29,512

 

29,492

 

20

 

0

Trade liabilities

 

111,789

 

102,554

 

9,235

 

0

Current liabilities to related parties

 

49,988

 

46,567

 

4,621

 

- 1,201

Current financial liabilities

 

81,434

 

64,690

 

16,745

 

0

Other non-financial liabilities

 

51,220

 

50,328

 

891

 

0

Income tax liabilities

 

1,794

 

1,423

 

2,161

 

- 1,790

Current liabilities

 

325,737

 

295,054

 

33,674

 

- 2,991

Balance sheet total

 

2,770,919

 

2,530,337

 

267,450

 

- 26,868