Cash Flow Statement

Cash Flow Statement – HHLA Subgroups

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

 

2016
Group

 

2016
Port Logistics

 

2016
Real Estate

 

2016
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

164,010

 

147,638

 

16,049

 

323

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

 

122,431

 

117,690

 

5,064

 

- 323

Increase (+), decrease (-) in provisions

 

17,883

 

17,899

 

- 16

 

 

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

 

621

 

621

 

0

 

 

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

 

- 35,261

 

- 36,360

 

- 83

 

1,182

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

 

11,288

 

12,861

 

- 391

 

- 1,182

Interest received

 

2,674

 

2,819

 

58

 

- 203

Interest paid

 

- 16,964

 

- 13,969

 

- 3,198

 

203

Income tax paid

 

- 31,672

 

- 30,053

 

- 1,619

 

 

Exchange rate and other effects

 

- 451

 

- 451

 

0

 

 

Cash flow from operating activities

 

234,559

 

218,695

 

15,864

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

27,032

 

27,032

 

0

 

 

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

 

- 117,884

 

- 116,493

 

- 1,391

 

 

Payments for investments in intangible assets

 

- 12,323

 

- 12,296

 

- 27

 

 

Proceeds from disposal of non-current financial assets

 

0

 

0

 

0

 

 

Payments for investments in non-current financial assets

 

0

 

0

 

0

 

 

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

 

54,255

 

54,255

 

0

 

 

Cash flow from investing activities

 

- 48,920

 

- 47,502

 

- 1,418

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Payments for increasing interests in fully 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

 

- 24,907

 

- 24,907

 

0

 

 

Redemption of lease liabilities

 

- 5,132

 

- 5,132

 

0

 

 

Proceeds from the issuance of bonds and (financial) loans

 

10,000

 

10,000

 

0

 

 

Payments for the redemption of (financial) loans

 

- 42,754

 

- 38,648

 

- 4,106

 

 

Cash flow from financing activities

 

- 122,411

 

- 113,572

 

- 8,839

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

63,228

 

57,621

 

5,607

 

0

Change in financial funds due to exchange rates

 

- 1,006

 

- 1,006

 

0

 

 

Change in financial funds due to consolidation

 

4,760

 

4,760

 

0

 

 

Financial funds at the beginning of the period

 

165,415

 

161,162

 

4,253

 

 

Financial funds at the end of the period

 

232,397

 

222,537

 

9,860

 

0

Cash Flow Statement – HHLA Subgroups

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

 

2015
Group

 

2015
Port Logistics

 

2015
Real Estate

 

2015
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

156,539

 

141,075

 

15,150

 

314

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

 

124,238

 

119,473

 

5,079

 

- 314

Increase (+), decrease (-) in provisions

 

- 16,509

 

- 16,031

 

- 478

 

 

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

 

- 2,723

 

- 2,802

 

79

 

 

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

 

968

 

3,370

 

- 1,850

 

- 552

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

 

- 4,414

 

- 1,157

 

- 3,809

 

552

Interest received

 

3,692

 

3,757

 

56

 

- 121

Interest paid

 

- 18,980

 

- 14,669

 

- 4,432

 

121

Income tax paid

 

- 41,107

 

- 39,857

 

- 1,250

 

 

Exchange rate and other effects

 

- 6,363

 

- 6,363

 

0

 

 

Cash flow from operating activities

 

195,341

 

186,796

 

8,545

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

13,774

 

13,730

 

44

 

 

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

 

- 150,800

 

- 149,910

 

- 890

 

 

Payments for investments in intangible assets

 

- 8,814

 

- 8,810

 

- 4

 

 

Proceeds from disposal of interests in consolidated companies and other business units (including funds sold)

 

361

 

361

 

0

 

 

Payments for acquiring interests in consolidated companies and other business units (including funds purchased)

 

- 1,685

 

- 1,685

 

0

 

 

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

 

16,950

 

16,950

 

0

 

 

Cash flow from investing activities

 

- 130,214

 

- 129,364

 

- 850

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Payments for increasing interests in fully 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

 

- 32,400

 

- 32,400

 

0

 

 

Redemption of lease liabilities

 

- 7,144

 

- 7,144

 

0

 

 

Proceeds from the issuance of bonds and (financial) loans

 

121,265

 

46,265

 

75,000

 

 

Payments for the redemption of (financial) loans

 

- 123,964

 

- 54,858

 

- 69,106

 

 

Cash flow from financing activities

 

- 82,725

 

- 84,562

 

1,837

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

- 17,598

 

- 27,130

 

9,532

 

0

Change in financial funds due to exchange rates

 

- 2,604

 

- 2,604

 

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

 

165,415

 

161,162

 

4,253

 

0