Statement of changes in equity

Statement of changes in equity – HHLA Port Logistics subgroup (A division)

in € thousand; annex to the condensed notes

 

 

Parent company

 

Parent company interests

 

Non-controlling interests

 

Total subgroup consolidated equity

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

Subscribed capital

 

Capital reserve

 

Retained consolidated earnings

 

Reserve for foreign currency translation

 

Cash flow hedges

 

Actuarial gains/losses

 

Deferred taxes on changes recognised directly in equity

 

Other

 

 

 

 

 

 

Balance as of 31 December 2017

 

70,048

 

141,078

 

426,068

 

- 70,041

 

405

 

- 79,867

 

25,690

 

11,633

 

525,014

 

30,790

 

555,803

Adjustment due to first-time adoption of IFRS 9

 

 

 

 

 

70

 

 

 

 

 

 

 

 

 

 

 

70

 

34

 

103

Balance as of 1 January 2018

 

70,048

 

141,078

 

426,138

 

- 70,041

 

405

 

- 79,867

 

25,690

 

11,633

 

525,084

 

30,823

 

555,907

Dividends

 

 

 

 

 

- 46,933

 

 

 

 

 

 

 

 

 

 

 

- 46,933

 

0

 

- 46,933

Acquisition of non-controlling interests in consolidated companies

 

 

 

 

 

- 17,311

 

 

 

 

 

 

 

 

 

 

 

- 17,311

 

- 32,597

 

- 49,908

Deconsolidation of interests in related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

- 342

 

- 342

Total comprehensive income subgroup

 

 

 

 

 

47,298

 

2,748

 

22

 

1,596

 

- 505

 

- 88

 

51,071

 

16,445

 

67,516

Other changes

 

 

 

 

 

- 101

 

14

 

 

 

 

 

 

 

 

 

- 87

 

- 110

 

- 197

Balance as of 30 June 2018

 

70,048

 

141,078

 

409,091

 

- 67,279

 

427

 

- 78,271

 

25,185

 

11,545

 

511,824

 

14,219

 

526,043

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 31 December 2018

 

70,048

 

141,078

 

464,805

 

- 68,410

 

438

 

- 68,138

 

21,935

 

11,519

 

573,276

 

- 8,812

 

564,465

Adjustment due to first-time adoption of IFRS 16

 

 

 

 

 

- 53,322

 

 

 

 

 

 

 

 

 

 

 

- 53,322

 

- 4,251

 

- 57,573

Balance as of 1 January 2019

 

70,048

 

141,078

 

411,484

 

- 68,410

 

438

 

- 68,138

 

21,935

 

11,519

 

519,954

 

- 13,063

 

506,892

Dividends

 

 

 

 

 

- 56,039

 

 

 

 

 

 

 

 

 

 

 

- 56,039

 

- 1,005

 

- 57,044

Total comprehensive income subgroup

 

 

 

 

 

49,829

 

2,605

 

 

 

- 49,238

 

15,895

 

- 8

 

19,084

 

17,400

 

36,484

Balance as of 30 June 2019

 

70,048

 

141,078

 

405,274

 

- 65,805

 

438

 

- 117,376

 

37,830

 

11,511

 

482,998

 

3,333

 

486,331

Statement of changes in equity – HHLA Real Estate subgroup (S division)

in € thousand; annex to the condensed notes

 

 

 

 

 

 

 

 

Other comprehensive income

 

Total subgroup consolidated equity

 

 

Subscribed capital

 

Capital reserve

 

Retained consolidated earnings

 

Actuarial gains/losses

 

Deferred taxes on changes recognised directly in equity

 

 

Balance as of 31 December 2017

 

2,705

 

506

 

52,530

 

- 381

 

123

 

55,482

Adjustment due to first-time adoption of IFRS 9

 

 

 

 

 

- 2

 

 

 

 

 

- 2

Balance as of 1 January 2018

 

2,705

 

506

 

52,528

 

- 381

 

123

 

55,480

Dividends

 

 

 

 

 

- 5,409

 

 

 

 

 

- 5,409

Total comprehensive income subgroup

 

 

 

 

 

4,920

 

313

 

- 101

 

5,132

Balance as of 30 June 2018

 

2,705

 

506

 

52,039

 

- 68

 

22

 

55,203

Plus income statement consolidation effect

 

 

 

 

 

137

 

 

 

 

 

137

Less balance sheet consolidation effect

 

 

 

 

 

- 8,926

 

 

 

 

 

- 8,926

Total effects of consolidation

 

 

 

 

 

- 8,789

 

 

 

 

 

- 8,789

Balance as of 30 June 2018

 

2,705

 

506

 

43,250

 

- 68

 

22

 

46,414

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 31 December 2018

 

2,705

 

506

 

56,231

 

- 587

 

189

 

59,045

Adjustment due to first-time adoption of IFRS 16

 

 

 

 

 

- 927

 

 

 

 

 

- 927

Balance as of 1 January 2019

 

2,705

 

506

 

55,305

 

- 587

 

189

 

58,118

Dividends

 

 

 

 

 

- 5,679

 

 

 

 

 

- 5,679

Total comprehensive income subgroup

 

 

 

 

 

4,721

 

- 828

 

267

 

4,160

Balance as of 30 June 2019

 

2,705

 

506

 

54,346

 

- 1,415

 

457

 

56,599

Plus income statement consolidation effect

 

 

 

 

 

138

 

 

 

 

 

138

Less balance sheet consolidation effect

 

 

 

 

 

- 8,668

 

 

 

 

 

- 8,668

Total effects of consolidation

 

 

 

 

 

- 8,530

 

 

 

 

 

- 8,530

Balance as of 30 June 2019

 

2,705

 

506

 

45,816

 

- 1,415

 

457

 

48,069