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 |
1–9 | 2015 |
1–9 | 2015 |
1–9 | 2015 |
||||
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 |
1–9 | 2014 |
1–9 | 2014 |
1–9 | 2014 |
||||
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 |