Cash Flow Statement

Cash Flow Statement – HHLA Subgroups

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

 

2017
Group

 

2017
Port Logistics

 

2017
Real Estate

 

2017
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

173,188

 

156,580

 

16,285

 

323

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

 

122,595

 

117,906

 

5,012

 

- 323

Increase (+), decrease (-) in provisions

 

13,000

 

13,249

 

- 249

 

 

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

 

814

 

873

 

- 59

 

 

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

 

22,820

 

23,607

 

- 2,876

 

2,089

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

 

8,085

 

8,024

 

2,150

 

- 2,089

Interest received

 

2,248

 

2,036

 

393

 

- 181

Interest paid

 

- 12,836

 

- 10,322

 

- 2,695

 

181

Income tax paid

 

- 55,800

 

- 54,406

 

- 1,394

 

 

Exchange rate and other effects

 

1,351

 

1,351

 

0

 

 

Cash flow from operating activities

 

275,465

 

258,898

 

16,567

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

1,983

 

1,865

 

118

 

 

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

 

- 126,490

 

- 120,343

 

- 6,147

 

 

Payments for investments in intangible assets

 

- 5,472

 

- 5,472

 

0

 

 

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

 

- 5

 

- 5

 

0

 

 

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

 

- 1,205

 

- 1,205

 

0

 

 

Cash flow from investing activities

 

- 131,189

 

- 125,160

 

- 6,029

 

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

 

- 46,738

 

- 41,329

 

- 5,409

 

 

Dividends/settlement obligation paid to non-controlling interests

 

- 25,923

 

- 25,923

 

0

 

 

Redemption of lease liabilities

 

- 5,869

 

- 5,869

 

0

 

 

Proceeds from the issuance of bonds and (financial) loans

 

0

 

0

 

0

 

 

Payments for the redemption of (financial) loans

 

- 40,494

 

- 36,388

 

- 4,106

 

 

Cash flow from financing activities

 

- 119,024

 

- 109,509

 

- 9,515

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

25,252

 

24,229

 

1,023

 

0

Change in financial funds due to exchange rates

 

- 2,135

 

- 2,135

 

0

 

 

Change in financial funds due to consolidation

 

0

 

0

 

0

 

 

Financial funds at the beginning of the period

 

232,397

 

222,537

 

9,860

 

 

Financial funds at the end of the period

 

255,514

 

244,631

 

10,883

 

0

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

 

 

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

 

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