Cash Flow Statement

Cash Flow Statement – HHLA Subgroups

in € thousand; Port Logistics Subgroup and Real Estate Subgroup; annex to the condensed notes

 

1–6 | 2016
Group

 

1–6 | 2016
Port Logistics

 

1–6 | 2016
Real Estate

 

1–6 | 2016
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

66,855

 

58,762

 

7,931

 

162

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

 

58,938

 

56,541

 

2,559

 

- 162

Increase (+), decrease (-) in provisions

 

6,910

 

7,118

 

- 208

 

 

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

 

- 315

 

- 315

 

0

 

 

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

 

- 12,187

 

- 13,581

 

95

 

1,299

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

 

15,414

 

15,222

 

1,491

 

- 1,299

Interest received

 

1,065

 

1,144

 

25

 

- 104

Interest paid

 

- 7,514

 

- 5,590

 

- 2,028

 

104

Income tax paid

 

- 13,448

 

- 12,150

 

- 1,298

 

 

Exchange rate and other effects

 

- 3,186

 

- 3,186

 

0

 

 

Cash flow from operating activities

 

112,532

 

103,965

 

8,567

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

695

 

695

 

0

 

 

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

 

- 54,549

 

- 53,721

 

- 828

 

 

Payments for investments in intangible assets

 

- 8,041

 

- 8,015

 

- 26

 

 

Proceeds from disposals of non-current financial assets

 

0

 

0

 

0

 

 

Payments for investments in non-current financial assets

 

- 34

 

- 34

 

0

 

 

Proceeds (+) from/Payments (-) for short-term deposits

 

16,369

 

16,369

 

0

 

 

Cash flow from investing activities

 

- 45,560

 

- 44,706

 

- 854

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Payments for acquiring interests in consolidated companies

 

- 13,556

 

- 13,556

 

0

 

 

Dividends paid to shareholders of the parent company

 

- 46,062

 

- 41,329

 

- 4,733

 

 

Dividends/settlement obligation paid to non-controlling interests

 

- 22,371

 

- 22,371

 

0

 

 

Redemption of lease liabilities

 

- 2,393

 

- 2,393

 

0

 

 

Proceeds from the issuance of bonds and (financial) loans

 

8,321

 

8,321

 

0

 

 

Payments for the redemption of (financial) loans

 

- 24,785

 

- 22,732

 

- 2,053

 

 

Exchange rate effects

 

- 325

 

- 325

 

0

 

 

Cash flow from financing activities

 

- 101,171

 

- 94,385

 

- 6,786

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

- 34,199

 

- 35,126

 

927

 

0

Change in financial funds due to exchange rates

 

- 403

 

- 403

 

0

 

 

Change in financial funds due to consolidation

 

4,543

 

4,543

 

0

 

 

Financial funds at the beginning of the period

 

165,415

 

161,162

 

4,253

 

 

Financial funds at the end of the period

 

135,356

 

130,176

 

5,180

 

0

Cash Flow Statement – HHLA Subgroups

in € thousand; Port Logistics Subgroup and Real Estate Subgroup; annex to the condensed notes

 

1–6 | 2015
Group

 

1–6 | 2015
Port Logistics

 

1–6 | 2015
Real Estate

 

1–6 | 2015
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

82,639

 

74,145

 

8,335

 

159

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

 

60,522

 

58,192

 

2,489

 

- 159

Increase (+), decrease (-) in provisions

 

- 8,053

 

- 7,856

 

- 197

 

 

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

 

- 478

 

- 473

 

- 5

 

 

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

 

- 9,816

 

- 8,209

 

- 1,200

 

- 407

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

 

12,724

 

14,145

 

- 1,828

 

407

Interest received

 

1,732

 

1,773

 

21

 

- 62

Interest paid

 

- 10,128

 

- 7,879

 

- 2,311

 

62

Income tax paid

 

- 25,884

 

- 25,152

 

- 732

 

 

Exchange rate and other effects

 

- 5,466

 

- 5,466

 

0

 

 

Cash flow from operating activities

 

97,792

 

93,220

 

4,572

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

497

 

492

 

5

 

 

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

 

- 62,252

 

- 61,696

 

- 556

 

 

Payments for investments in intangible assets

 

- 4,016

 

- 4,014

 

- 2

 

 

Proceeds from disposals of non-current financial assets

 

100

 

100

 

0

 

 

Payments for investments in non-current financial assets

 

- 1,686

 

- 1,686

 

0

 

 

Proceeds (+) from/Payments (-) for short-term deposits

 

50,000

 

50,000

 

0

 

 

Cash flow from investing activities

 

- 17,357

 

- 16,804

 

- 553

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Payments for acquiring interests in consolidated companies

 

0

 

0

 

0

 

 

Dividends paid to shareholders of the parent company

 

- 40,482

 

- 36,425

 

- 4,057

 

 

Dividends/settlement obligation paid to non-controlling interests

 

- 30,307

 

- 30,307

 

0

 

 

Redemption of lease liabilities

 

- 2,329

 

- 2,329

 

0

 

 

Proceeds from the issuance of bonds and (financial) loans

 

33,138

 

33,138

 

0

 

 

Payments for the redemption of (financial) loans

 

- 39,995

 

- 37,942

 

- 2,053

 

 

Exchange rate effects

 

130

 

130

 

0

 

 

Cash flow from financing activities

 

- 79,845

 

- 73,735

 

- 6,110

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

590

 

2,681

 

- 2,091

 

0

Change in financial funds due to exchange rates

 

- 1,704

 

- 1,704

 

0

 

 

Change in financial funds due to consolidation

 

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

 

184,503

 

191,873

 

- 7,370

 

0