Cash flow statement

Cash flow statement – HHLA subgroups

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

 

2021
Group

 

2021
Port Logistics

 

2021
Real Estate

 

2021
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

228,175

 

212,574

 

15,250

 

351

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

 

178,501

 

171,486

 

7,366

 

-351

Increase (+), decrease (-) in provisions

 

12,812

 

13,025

 

- 213

 

0

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

 

264

 

263

 

1

 

0

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

 

- 28,952

 

- 29,946

 

1,057

 

- 63

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

 

12,511

 

11,859

 

589

 

63

Interest received

 

4,039

 

4,110

 

33

 

- 104

Interest paid

 

- 29,683

 

- 27,153

 

- 2,634

 

104

Income tax paid

 

- 61,368

 

- 56,771

 

- 4,597

 

 

Exchange rate and other effects

 

- 434

 

- 434

 

0

 

 

Cash flow from operating activities

 

315,865

 

299,013

 

16,852

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

2,106

 

2,106

 

0

 

 

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

 

- 176,807

 

- 153,324

 

- 23,483

 

 

Payments for investments in intangible assets

 

- 11,014

 

- 10,995

 

- 19

 

 

Payments for investments in companies accounted for using the equity method

 

0

 

0

 

0

 

 

Proceeds from disposal of non-current financial assets

 

125

 

125

 

0

 

 

Payments for investments in non-current financial assets

 

- 526

 

- 526

 

0

 

 

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

 

- 16,247

 

- 16,247

 

0

 

 

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

 

- 25,000

 

- 25,000

 

0

 

 

Cash flow from investing activities

 

- 227,364

 

- 203,862

 

- 23,502

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Payments for capital procurement costs

 

- 1,165

 

- 1,165

 

0

 

 

Dividends paid to shareholders of the parent company

 

- 20,842

 

- 15,163

 

- 5,679

 

 

Dividends/settlement obligation paid to non-controlling interests

 

- 25,456

 

- 25,456

 

0

 

 

Payments for the redemption of lease liabilities

 

- 47,202

 

- 44,225

 

- 2,977

 

 

Proceeds from the issuance of bonds and the raising of (financial) loans

 

34,041

 

14,041

 

20,000

 

 

Payments for the redemption of (financial) loans

 

- 24,298

 

- 20,371

 

- 3,927

 

 

Cash flow from financing activities

 

- 84,922

 

- 92,339

 

7,417

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

3,579

 

2,812

 

767

 

 

Change in financial funds due to exchange rates

 

590

 

590

 

0

 

 

Financial funds at the beginning of the period

 

168,847

 

161,253

 

7,594

 

 

Financial funds at the end of the period

 

173,016

 

164,655

 

8,361

 

0

Cash flow statement – HHLA subgroups

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

 

2020
Group

 

2020
Port Logistics

 

2020
Real Estate

 

2020
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

123,565

 

110,295

 

12,919

 

352

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

 

165,832

 

159,137

 

7,047

 

- 352

Increase (+), decrease (-) in provisions

 

47,245

 

47,382

 

- 137

 

 

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

 

185

 

185

 

0

 

 

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

 

- 1,962

 

- 244

 

- 1,486

 

- 232

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

 

1,108

 

- 3,654

 

4,530

 

232

Interest received

 

5,503

 

5,596

 

31

 

- 124

Interest paid

 

- 28,414

 

- 25,844

 

- 2,694

 

124

Income tax paid

 

- 21,347

 

- 20,923

 

- 424

 

 

Exchange rate and other effects

 

- 505

 

- 505

 

0

 

 

Cash flow from operating activities

 

291,210

 

271,424

 

19,786

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

1,051

 

715

 

336

 

 

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

 

- 174,657

 

- 157,009

 

- 17,648

 

 

Payments for investments in intangible assets

 

- 7,955

 

- 7,946

 

- 9

 

 

Payments for investments in companies accounted for using the equity method

 

- 785

 

- 785

 

0

 

 

Proceeds from disposal of non-current financial assets

 

45

 

45

 

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)

 

0

 

0

 

0

 

 

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

 

5,000

 

5,000

 

0

 

 

Cash flow from investing activities

 

- 177,301

 

- 159,980

 

- 17,321

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Payments for capital procurement costs

 

-499

 

-499

 

0

 

 

Dividends paid to shareholders of the parent company

 

- 29,549

 

- 23,870

 

- 5,679

 

 

Dividends/settlement obligation paid to non-controlling interests

 

- 36,197

 

- 36,197

 

0

 

 

Payments for the redemption of lease liabilities

 

- 47,461

 

- 41,414

 

- 6,047

 

 

Proceeds from the issuance of bonds and the raising of (financial) loans

 

0

 

0

 

0

 

 

Payments for the redemption of (financial) loans

 

- 37,211

 

- 33,284

 

- 3,927

 

 

Cash flow from financing activities

 

- 150,917

 

- 135,264

 

- 15,653

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

- 37,008

 

- 23,820

 

- 13,188

 

 

Change in financial funds due to exchange rates

 

- 2,167

 

- 2,167

 

0

 

 

Financial funds at the beginning of the period

 

208,022

 

187,240

 

20,782

 

 

Financial funds at the end of the period

 

168,847

 

161,253

 

7,594

 

0