Cash Flow Statement
HHLA Subgroups

Cash Flow Statement 1–9 | 2015

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

 

1–9 | 2015
Group

 

1–9 | 2015
Port Logistics

 

1–9 | 2015
Real Estate

 

1–9 | 2015
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

123,902

 

111,014

 

12,652

 

236

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

 

89,329

 

85,810

 

3,755

 

- 236

Decrease in provisions

 

- 12,964

 

- 12,692

 

- 272

 

 

Result arising from the disposal of non-current assets

 

- 1,485

 

- 1,475

 

- 10

 

 

Increase in inventories, trade receivables and other assets not attributable to investing or financing activities

 

- 16,968

 

- 14,417

 

- 2,917

 

366

Change in trade payables and other liabilities not attributable to investing or financing activities

 

13,032

 

16,974

 

- 3,576

 

- 366

Interest received

 

2,655

 

2,712

 

35

 

- 92

Interest paid

 

- 15,056

 

- 11,698

 

- 3,450

 

92

Income tax paid

 

- 36,453

 

- 35,339

 

- 1,114

 

 

Exchange rate and other effects

 

- 6,160

 

- 6,160

 

0

 

 

Cash flow from operating activities

 

139,832

 

134,729

 

5,103

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

8,992

 

4,949

 

4,043

 

 

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

 

- 109,173

 

- 104,430

 

- 4,743

 

 

Payments for investments in intangible assets

 

- 6,877

 

- 6,875

 

- 2

 

 

Proceeds from disposals of non-current financial assets

 

100

 

100

 

0

 

 

Payments for investments in non-current financial assets

 

- 1,686

 

- 1,686

 

0

 

 

Proceeds from disposal of interests in consolidated companies and other business units (including funds sold)

 

0

 

0

 

0

 

 

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

 

0

 

0

 

0

 

 

Payments for short-term deposits

 

20,000

 

20,000

 

0

 

 

Cash flow from investing activities

 

- 88,644

 

- 87,942

 

- 702

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Dividends paid to shareholders of the parent company

 

- 40,482

 

- 36,425

 

- 4,057

 

 

Dividends/settlement obligation paid to non-controlling interests

 

- 30,339

 

- 30,339

 

0

 

 

Redemption of lease liabilities

 

- 4,530

 

- 4,530

 

0

 

 

Proceeds from the issuance of bonds and (financial) loans

 

120,987

 

45,987

 

75,000

 

 

Payments for the redemption of (financial) loans

 

- 119,542

 

- 50,942

 

- 68,600

 

 

Exchange rate effects

 

2,093

 

2,093

 

0

 

 

Cash flow from financing activities

 

- 71,813

 

- 74,156

 

2,343

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

- 20,625

 

- 27,369

 

6,744

 

0

Change in financial funds due to exchange rates

 

- 1,964

 

- 1,964

 

0

 

 

Financial funds at the beginning of the period

 

185,617

 

190,896

 

- 5,279

 

 

Financial funds at the end of the period

 

163,028

 

161,563

 

1,465

 

0

Cash Flow Statement 1–9 | 2014

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

 

1–9 | 2014
Group

 

1–9 | 2014
Port Logistics

 

1–9 | 2014
Real Estate

 

1–9 | 2014
Consolidation

1. Cash flow from operating activities

 

 

 

 

 

 

 

 

Earnings before interest and taxes (EBIT)

 

131,306

 

119,961

 

11,110

 

235

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

 

88,263

 

85,177

 

3,321

 

- 235

Decrease in provisions

 

- 8,397

 

- 7,557

 

- 840

 

 

Result arising from the disposal of non-current assets

 

217

 

221

 

- 4

 

 

Change in inventories, trade receivables and other assets not attributable to investing or financing activities

 

- 14,120

 

- 14,374

 

707

 

- 453

Increase in trade payables and other liabilities not attributable to investing or financing activities

 

28,641

 

27,738

 

450

 

453

Interest received

 

1,987

 

1,917

 

172

 

- 102

Interest paid

 

- 15,502

 

- 12,365

 

- 3,239

 

102

Income tax paid

 

- 21,585

 

- 19,360

 

- 2,225

 

 

Exchange rate and other effects

 

- 6,293

 

- 6,293

 

0

 

 

Cash flow from operating activities

 

184,517

 

175,065

 

9,452

 

0

 

 

 

 

 

 

 

 

 

2. Cash flow from investing activities

 

 

 

 

 

 

 

 

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

 

1,429

 

1,205

 

224

 

 

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

 

- 71,480

 

- 51,973

 

- 19,507

 

 

Payments for investments in intangible assets

 

- 6,390

 

- 6,390

 

0

 

 

Proceeds from disposals of non-current financial assets

 

0

 

0

 

0

 

 

Payments for investments in non-current financial assets

 

- 1

 

- 1

 

0

 

 

Proceeds from disposal of interests in consolidated companies and other business units (including funds sold)

 

0

 

51

 

0

 

- 51

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

 

- 61

 

- 61

 

- 51

 

51

Payments for short-term deposits

 

- 10,000

 

- 10,000

 

0

 

 

Cash flow from investing activities

 

- 86,503

 

- 67,169

 

- 19,334

 

0

 

 

 

 

 

 

 

 

 

3. Cash flow from financing activities

 

 

 

 

 

 

 

 

Dividends paid to shareholders of the parent company

 

- 34,903

 

- 31,522

 

- 3,381

 

 

Dividends/settlement obligation paid to non-controlling interests

 

- 30,676

 

- 30,676

 

0

 

 

Redemption of lease liabilities

 

- 5,286

 

- 5,286

 

0

 

 

Proceeds from the issuance of bonds and (financial) loans

 

22,114

 

22,114

 

0

 

 

Payments for the redemption of (financial) loans

 

- 24,566

 

- 20,965

 

- 3,601

 

 

Exchange rate effects

 

2,088

 

2,088

 

0

 

 

Cash flow from financing activities

 

- 71,229

 

- 64,247

 

- 6,982

 

0

 

 

 

 

 

 

 

 

 

4. Financial funds at the end of the period

 

 

 

 

 

 

 

 

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

 

26,785

 

43,649

 

- 16,864

 

0

Change in financial funds due to exchange rates

 

- 3,608

 

- 3,608

 

0

 

 

Financial funds at the beginning of the period

 

151,069

 

139,788

 

11,281

 

 

Financial funds at the end of the period

 

174,246

 

179,829

 

- 5,583

 

0