jump to

Annual Report 2025

Cash flow statement

Cash flow statement – HHLA subgroups

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

 

2025
Group

 

2025
Port Logistics

 

2025
Real Estate

 

2025
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

160,455

 

144,695

 

15,408

 

352

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

 

176,162

 

166,317

 

10,197

 

- 352

Increase (+), decrease (-) in provisions

 

- 9,655

 

- 9,459

 

- 196

 

 

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

 

929

 

929

 

0

 

 

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

 

- 37,064

 

- 38,064

 

- 799

 

1,799

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

 

57,288

 

57,258

 

1,829

 

- 1,799

Interest received

 

14,521

 

13,513

 

1,027

 

- 19

Interest paid

 

- 56,554

 

- 52,324

 

- 4,249

 

19

Income tax paid

 

- 28,108

 

- 21,608

 

- 6,500

 

 

Exchange rate and other effects

 

- 4,575

 

- 4,503

 

- 72

 

 

Cash flow from operating activities

 

273,399

 

256,754

 

16,645

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

1,269

 

1,231

 

38

 

 

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

 

- 323,287

 

- 295,502

 

- 27,785

 

 

Payments for investments in intangible assets

 

- 23,919

 

- 23,910

 

- 9

 

 

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

 

- 8,774

 

- 8,774

 

0

 

 

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

 

20,000

 

20,000

 

0

 

 

Cash flow from investing activities

 

- 334,711

 

- 306,955

 

- 27,756

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Payments for capital procurement costs

 

0

 

0

 

0

 

 

Payments for increases in interests in fully consolidated companies

 

- 2,001

 

- 2,001

 

0

 

 

Dividends paid to shareholders of the parent company

 

- 11,308

 

- 7,251

 

- 4,057

 

 

Dividends/settlement obligation paid to non-controlling interests

 

- 26,258

 

- 26,258

 

0

 

 

Payments for the redemption of lease liabilities

 

- 50,621

 

- 46,868

 

- 3,753

 

 

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

 

139,585

 

139,585

 

0

 

 

Payments for the redemption of (financial) loans

 

- 77,349

 

- 56,849

 

- 20,500

 

 

Cash flow from financing activities

 

- 27,952

 

358

 

- 28,310

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

- 89,265

 

- 49,844

 

- 39,421

 

0

Change in financial funds due to exchange rates

 

- 154

 

- 154

 

0

 

 

Financial funds at the beginning of the period

 

285,552

 

229,972

 

55,580

 

 

Financial funds at the end of the period

 

196,133

 

179,974

 

16,159

 

0

Cash flow statement – HHLA subgroups

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

 

2024
Group

 

2024
Port Logistics

 

2024
Real Estate

 

2024
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

134,270

 

117,804

 

16,114

 

351

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

 

174,757

 

165,599

 

9,509

 

- 351

Increase (+), decrease (-) in provisions

 

1,717

 

- 9,083

 

10,800

 

 

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

 

1,709

 

1,709

 

0

 

 

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

 

- 54,874

 

- 42,485

 

- 10,522

 

- 1,867

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

 

10,303

 

12,867

 

- 4,431

 

1,867

Interest received

 

12,140

 

10,203

 

2,440

 

- 503

Interest paid

 

- 36,103

 

- 32,306

 

- 4,300

 

503

Income tax paid

 

- 47,741

 

- 44,185

 

- 3,556

 

 

Exchange rate and other effects

 

- 231

 

- 231

 

0

 

 

Cash flow from operating activities

 

195,947

 

179,892

 

16,054

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

2,892

 

2,892

 

0

 

 

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

 

- 244,716

 

- 226,547

 

- 18,169

 

 

Payments for investments in intangible assets

 

- 22,575

 

- 22,563

 

- 12

 

 

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

 

- 14,566

 

- 14,566

 

0

 

 

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

 

- 20,000

 

- 20,000

 

0

 

 

Cash flow from investing activities

 

- 298,964

 

- 280,783

 

- 18,181

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Payments for capital procurement costs

 

- 625

 

- 625

 

0

 

 

Payments for increases in interests in fully consolidated companies

 

- 125

 

- 125

 

0

 

 

Dividends paid to shareholders of the parent company

 

- 11,751

 

- 5,801

 

- 5,950

 

 

Dividends/settlement obligation paid to non-controlling interests

 

- 26,093

 

- 26,093

 

0

 

 

Payments for the redemption of lease liabilities

 

- 54,074

 

- 50,476

 

- 3,598

 

 

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

 

309,425

 

309,425

 

0

 

 

Payments for the redemption of (financial) loans

 

- 70,528

 

- 70,028

 

- 500

 

 

Cash flow from financing activities

 

146,229

 

156,277

 

- 10,048

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

43,211

 

55,386

 

- 12,175

 

0

Change in financial funds due to exchange rates

 

31

 

31

 

0

 

 

Financial funds at the beginning of the period

 

242,310

 

174,555

 

67,755

 

 

Financial funds at the end of the period

 

285,552

 

229,972

 

55,580

 

0

Topic filter

Results for