Statement of Changes in Equity

Statement of Changes in Equity – HHLA Port Logistics Subgroup (A division)

in € thousand; annex to the notes

 

 

Parent company

 

Parent company interests

 

Non-controlling interests

 

Total subgroup consolidated equity

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

Subscribed capital

 

Capital reserve

 

Retained consolidated 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 2013

 

70,048

 

141,078

 

339,888

 

- 18,828

 

- 500

 

11,471

 

- 3,542

 

11,576

 

551,191

 

21,700

 

572,891

Dividends

 

 

 

 

 

- 31,522

 

 

 

 

 

 

 

 

 

 

 

- 31,522

 

- 1,418

 

- 32,940

Settlement obligation to shareholders with non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

- 22,431

 

- 22,431

First consolidation of interests in related parties/acquisition of non-controlling interests in consolidated companies

 

 

 

 

 

- 107

 

 

 

 

 

 

 

 

 

 

 

- 107

 

- 174

 

- 280

Total comprehensive income subgroup

 

 

 

 

 

52,251

 

- 31,392

 

299

 

- 77,809

 

24,792

 

110

 

- 31,748

 

31,554

 

- 194

Balance as of 31 December 2014

 

70,048

 

141,078

 

360,510

 

- 50,220

 

- 201

 

- 66,338

 

21,250

 

11,686

 

487,813

 

29,232

 

517,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 31 December 2014

 

70,048

 

141,078

 

360,510

 

- 50,220

 

- 201

 

- 66,338

 

21,250

 

11,686

 

487,813

 

29,232

 

517,045

Dividends

 

 

 

 

 

- 36,425

 

 

 

 

 

 

 

 

 

 

 

- 36,425

 

- 2,093

 

- 38,518

Settlement obligation to shareholders with non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

- 25,534

 

- 25,534

Total comprehensive income subgroup

 

 

 

 

 

58,935

 

- 11,473

 

381

 

24,904

 

- 7,873

 

- 6

 

64,867

 

29,102

 

93,969

Other changes

 

 

 

 

 

- 4,500

 

 

 

 

 

 

 

 

 

 

 

- 4,500

 

0

 

- 4,500

Balance as of 31 December 2015

 

70,048

 

141,078

 

378,519

 

- 61,693

 

180

 

- 41,434

 

13,377

 

11,680

 

511,755

 

30,707

 

542,462

Statement of Changes in Equity – HHLA Real Estate Subgroup (S division)

in € thousand; annex to the notes

 

 

 

 

 

 

 

 

Other comprehensive income

 

Total subgroup consolidated equity

 

 

Subscribed capital

 

Capital reserve

 

Retained consolidated earnings

 

Actuarial gains/losses

 

Deferred taxes on changes recognised directly in equity

 

 

Balance as of 31 December 2013

 

2,705

 

506

 

33,004

 

1,312

 

- 424

 

37,103

Dividends

 

 

 

 

 

- 3,381

 

 

 

 

 

- 3,381

Total Comprehensive Income subgroup

 

 

 

 

 

6,421

 

- 1,172

 

378

 

5,627

Balance as of 31 December 2014

 

2,705

 

506

 

36,044

 

140

 

- 45

 

39,350

Plus income statement consolidation effect

 

 

 

 

 

238

 

 

 

 

 

238

Less balance sheet consolidation effect

 

 

 

 

 

- 9,892

 

 

 

 

 

- 9,892

Total effects of consolidation

 

 

 

 

 

- 9,654

 

 

 

 

 

- 9,654

Balance as of 31 December 2014

 

2,705

 

506

 

26,390

 

140

 

- 45

 

29,696

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 31 December 2014

 

2,705

 

506

 

36,044

 

140

 

- 45

 

39,350

Dividends

 

 

 

 

 

- 4,057

 

 

 

 

 

- 4,057

Total Comprehensive Income subgroup

 

 

 

 

 

7,505

 

317

 

- 102

 

7,721

Other changes

 

 

 

 

 

4,500

 

 

 

 

 

4,500

Balance as of 31 December 2015

 

2,705

 

506

 

43,993

 

457

 

- 148

 

47,513

Plus income statement consolidation effect

 

 

 

 

 

238

 

 

 

 

 

238

Less balance sheet consolidation effect

 

 

 

 

 

- 9,654

 

 

 

 

 

- 9,654

Total effects of consolidation

 

 

 

 

 

- 9,415

 

 

 

 

 

- 9,415

Balance as of 31 December 2015

 

2,705

 

506

 

34,578

 

457

 

- 148

 

38,098