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

in € thousand; annex to the notes

 

 

Parent company

 

Parent
company
interests

 

Non-
controlling
interests

 

Total equity

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

Subscribed
capital

 

Capital
reserve

 

Retained
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

 

- 283

 

- 47,216

Settlement obligation to shareholders with non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

- 32,645

 

- 32,645

Acquisition of non-controlling interests in consolidated companies

 

 

 

 

 

- 17,311

 

 

 

 

 

 

 

 

 

 

 

- 17,311

 

- 32,597

 

- 49,908

First-time consolidation of interests in related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

- 342

 

- 342

Total comprehensive income subgroup

 

 

 

 

 

102,910

 

1,617

 

33

 

11,729

 

- 3,755

 

- 114

 

112,421

 

26,247

 

138,669

Other changes

 

 

 

 

 

1

 

14

 

 

 

 

 

 

 

 

 

15

 

- 15

 

0

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

Settlement obligation to shareholders with non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

- 30,492

 

- 30,492

First-time consolidation of interests in related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

973

 

973

Total comprehensive income subgroup

 

 

 

 

 

93,631

 

8,566

 

 

 

- 43,782

 

14,113

 

57

 

72,585

 

32,706

 

105,291

Balance as of 31 December 2019

 

70,048

 

141,078

 

449,076

 

- 59,844

 

438

 

- 111,920

 

36,048

 

11,576

 

536,500

 

- 10,880

 

525,620