Annual Report 2022

Income statement

Income statement – HHLA subgroups

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

 

2022
Group

 

2022
Port Logistics

 

2022
Real Estate

 

2022
Consolidation

Revenue

 

1,578,351

 

1,542,253

 

44,138

 

- 8,040

Changes in inventories

 

3,338

 

3,338

 

0

 

0

Own work capitalised

 

6,105

 

4,870

 

0

 

1,235

Other operating income

 

46,374

 

41,653

 

6,581

 

- 1,860

Cost of materials

 

- 484,581

 

- 476,345

 

- 9,014

 

778

Personnel expenses

 

- 570,502

 

- 567,846

 

- 2,656

 

0

Other operating expenses

 

- 182,831

 

- 178,291

 

- 12,427

 

7,887

Earnings before interest, taxes, depreciation and amortisation (EBITDA)

 

396,254

 

369,632

 

26,621

 

0

Depreciation and amortisation

 

- 175,851

 

- 168,023

 

- 8,179

 

351

Earnings before interest and taxes (EBIT)

 

220,403

 

201,609

 

18,442

 

351

Earnings from associates accounted for using the equity method

 

4,853

 

4,853

 

0

 

0

Interest income

 

2,773

 

2,801

 

54

 

- 82

Interest expenses

 

- 33,838

 

- 31,376

 

- 2,545

 

82

Other financial result

 

- 1

 

- 1

 

0

 

0

Financial result

 

- 26,213

 

- 23,722

 

- 2,491

 

0

Earnings before tax (EBT)

 

194,190

 

177,887

 

15,951

 

352

Income tax

 

- 61,131

 

- 55,447

 

- 5,597

 

- 87

Profit after tax

 

133,059

 

122,440

 

10,354

 

265

of which attributable to non-controlling interests

 

40,375

 

40,375

 

0

 

 

of which attributable to shareholders of the parent company

 

92,685

 

82,066

 

10,619

 

 

Earnings per share, basic and diluted, in €

 

1.23

 

1.13

 

3.93

 

 

Income 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

Revenue

 

1,465,422

 

1,435,751

 

38,095

 

- 8,424

Changes in inventories

 

3,088

 

3,088

 

0

 

0

Own work capitalised

 

4,157

 

3,080

 

0

 

1,077

Other operating income

 

51,939

 

46,113

 

7,594

 

- 1,768

Cost of materials

 

- 404,816

 

- 397,968

 

- 7,526

 

678

Personnel expenses

 

- 554,445

 

- 551,970

 

- 2,475

 

0

Other operating expenses

 

- 158,669

 

- 154,034

 

- 13,072

 

8,437

Earnings before interest, taxes, depreciation and amortisation (EBITDA)

 

406,676

 

384,060

 

22,616

 

0

Depreciation and amortisation

 

- 178,501

 

- 171,486

 

- 7,366

 

351

Earnings before interest and taxes (EBIT)

 

228,175

 

212,574

 

15,250

 

351

Earnings from associates accounted for using the equity method

 

4,350

 

4,350

 

0

 

0

Interest income

 

1,596

 

1,668

 

33

 

- 104

Interest expenses

 

- 42,410

 

- 39,838

 

- 2,676

 

104

Other financial result

 

- 95

 

- 95

 

0

 

0

Financial result

 

- 36,558

 

- 33,915

 

- 2,643

 

0

Earnings before tax (EBT)

 

191,617

 

178,658

 

12,607

 

351

Income tax

 

- 58,719

 

- 54,985

 

- 3,648

 

- 86

Profit after tax

 

132,897

 

123,674

 

8,959

 

265

of which attributable to non-controlling interests

 

20,557

 

20,557

 

0

 

 

of which attributable to shareholders of the parent company

 

112,340

 

103,116

 

9,224

 

 

Earnings per share, basic and diluted, in €

 

1.50

 

1.43

 

3.41

 

 

Topic filter