Statement of changes in equity

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

in € thousand; annex to the condensed 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 2019

 

70,048

 

141,078

 

449,076

 

- 59,844

 

438

 

- 111,920

 

36,048

 

11,576

 

536,500

 

- 10,880

 

525,620

Dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

- 1,027

 

- 1,027

Total comprehensive income subgroup

 

 

 

 

 

10,675

 

- 8,455

 

 

 

- 8,160

 

2,634

 

 

 

- 3,306

 

11,860

 

8,554

Balance as of 30 June 2020

 

70,048

 

141,078

 

459,751

 

- 68,299

 

438

 

- 120,080

 

38,682

 

11,576

 

533,194

 

- 47

 

533,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 31 December 2020

 

71,700

 

164,093

 

435,320

 

- 75,976

 

438

 

- 133,412

 

42,983

 

11,413

 

516,560

 

- 4,089

 

512,471

Dividends

 

 

 

 

 

- 32,265

 

 

 

 

 

 

 

 

 

 

 

- 32,265

 

- 772

 

- 33,037

First-time consolidation of interests in related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

4,957

 

4,957

Capital increase of shares in related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

6,003

 

6,003

Put option granted to non-controlling interests

 

 

 

 

 

- 20,800

 

 

 

 

 

 

 

 

 

 

 

- 20,800

 

0

 

- 20,800

Total comprehensive income subgroup

 

 

 

 

 

34,901

 

3,790

 

 

 

27,819

 

- 8,983

 

14

 

57,541

 

14,235

 

71,776

Balance as of 30 June 2021

 

71,700

 

164,093

 

417,156

 

- 72,186

 

438

 

- 105,593

 

34,000

 

11,427

 

521,036

 

20,334

 

541,370

Statement of changes in equity – HHLA Real Estate subgroup (S division)

in € thousand; annex to the condensed notes

 

 

 

 

 

 

 

 

Other comprehensive income

 

Total equity

 

 

Subscribed capital

 

Capital reserve

 

Retained earnings

 

Actuarial gains/losses

 

Deferred taxes on changes recognised directly in equity

 

 

Balance as of 31 December 2019

 

2,705

 

506

 

59,016

 

- 851

 

275

 

61,650

Total comprehensive income subgroup

 

 

 

 

 

3,293

 

- 248

 

80

 

3,125

Balance as of 30 June 2020

 

2,705

 

506

 

62,309

 

- 1,099

 

355

 

64,775

Plus income statement consolidation effect

 

 

 

 

 

141

 

 

 

 

 

141

Less balance sheet consolidation effect

 

 

 

 

 

- 8,409

 

 

 

 

 

- 8,409

Total effects of consolidation

 

 

 

 

 

- 8,268

 

 

 

 

 

- 8,268

Balance as of 30 June 2020

 

2,705

 

506

 

54,041

 

- 1,099

 

355

 

56,507

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 31 December 2020

 

2,705

 

506

 

60,368

 

- 1,333

 

430

 

62,676

Dividends

 

 

 

 

 

- 5,679

 

 

 

 

 

- 5,679

Total comprehensive income subgroup

 

 

 

 

 

3,770

 

448

 

- 145

 

4,073

Balance as of 30 June 2021

 

2,705

 

506

 

58,458

 

- 885

 

286

 

61,070

Plus income statement consolidation effect

 

 

 

 

 

141

 

 

 

 

 

141

Less balance sheet consolidation effect

 

 

 

 

 

- 8,144

 

 

 

 

 

- 8,144

Total effects of consolidation

 

 

 

 

 

- 8,003

 

 

 

 

 

- 8,003

Balance as of 30 June 2021

 

2,705

 

506

 

50,455

 

- 885

 

286

 

53,066