Cash flow statement

Cash flow statement – HHLA subgroups

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

 

2018
Group

 

2018
Port Logistics

 

2018
Real Estate

 

2018
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

204,220

 

188,418

 

15,459

 

343

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

 

114,232

 

109,350

 

5,225

 

- 343

Increase (+), decrease (-) in provisions

 

-6,042

 

- 5,810

 

- 232

 

 

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

 

-3,492

 

- 3,489

 

- 3

 

 

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

 

- 30,149

 

- 35,879

 

2,526

 

3,204

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

 

7,121

 

10,711

 

- 386

 

- 3,204

Interest received

 

1,623

 

1,735

 

50

 

- 162

Interest paid

 

- 12,192

 

- 9,759

 

- 2,595

 

162

Income tax paid

 

- 48,275

 

- 46,160

 

- 2,115

 

 

Exchange rate and other effects

 

5,665

 

5,666

 

- 1

 

 

Cash flow from operating activities

 

232,711

 

214,783

 

17,928

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

5,324

 

5,288

 

36

 

 

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

 

- 126,516

 

- 118,142

 

- 8,374

 

 

Payments for investments in intangible assets

 

- 11,110

 

- 11,099

 

- 11

 

 

Proceeds from disposal of non-current financial assets

 

4,154

 

4,154

 

0

 

 

Payments for investments in non-current financial assets

 

- 210

 

- 210

 

0

 

 

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

 

- 72,562

 

- 72,562

 

0

 

 

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

 

- 2,450

 

- 2,450

 

0

 

 

Cash flow from investing activities

 

- 203,370

 

- 195,021

 

- 8,349

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Payments for equity repatriation

 

- 342

 

- 342

 

0

 

 

Payments for increasing interests in fully consolidated companies

 

- 51,845

 

- 51,845

 

0

 

 

Dividends paid to shareholders of the parent company

 

- 52,342

 

- 46,933

 

- 5,409

 

 

Dividends/settlement obligation paid to non-controlling interests

 

- 31,183

 

- 31,183

 

0

 

 

Payments for the redemption of lease liabilities

 

- 4,827

 

- 4,827

 

0

 

 

Proceeds from the issuance of bonds and (financial) loans

 

136,924

 

126,924

 

10,000

 

 

Payments for the redemption of (financial) loans

 

- 27,867

 

- 23,941

 

- 3,926

 

 

Cash flow from financing activities

 

- 31,482

 

- 32,147

 

665

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

-2,141

 

-12,385

 

10,244

 

0

Change in financial funds due to exchange rates

 

616

 

616

 

0

 

 

Financial funds at the beginning of the period

 

255,514

 

244,631

 

10,883

 

 

Financial funds at the end of the period

 

253,989

 

232,862

 

21,127

 

0

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

 

 

Proceeds from disposal of non-current financial assets

 

0

 

0

 

0

 

 

Payments for investments in non-current financial assets

 

0

 

0

 

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 equity repatriation

 

0

 

0

 

0

 

 

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

 

 

Payments for the 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

 

 

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