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 2016

 

70,048

 

141,078

 

396,191

 

- 64,595

 

412

 

- 85,645

 

27,620

 

11,507

 

496,616

 

32,094

 

528,710

Dividends

 

 

 

 

 

- 41,329

 

 

 

 

 

 

 

 

 

 

 

- 41,329

 

- 3,321

 

- 44,650

Settlement obligation to shareholders with non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

- 22,620

 

- 22,620

Total comprehensive income subgroup

 

 

 

 

 

71,206

 

- 5,446

 

- 7

 

5,778

 

- 1,930

 

126

 

69,727

 

24,637

 

94,364

Balance as of 31 December 2017

 

70,048

 

141,078

 

426,068

 

- 70,041

 

405

 

- 79,867

 

25,690

 

11,633

 

525,014

 

30,790

 

555,803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 31 December 2017

 

70,048

 

141,078

 

426,068

 

- 70,041

 

405

 

- 79,867

 

25,690

 

11,633

 

525,014

 

30,790

 

555,803

Adjustment due to first-time adoption of IFRS 9

 

 

 

 

 

70

 

 

 

 

 

 

 

 

 

 

 

70

 

34

 

103

Balance as of 1 January 2018

 

70,048

 

141,078

 

426,138

 

- 70,041

 

405

 

- 79,867

 

25,690

 

11,633

 

525,084

 

30,823

 

555,907

Dividends

 

 

 

 

 

- 46,933

 

 

 

 

 

 

 

 

 

 

 

- 46,933

 

- 283

 

- 47,216

Settlement obligation to shareholders with non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

- 32,645

 

- 32,645

Acquisition of non-controlling interests in consolidated companies

 

 

 

 

 

- 17,311

 

 

 

 

 

 

 

 

 

 

 

- 17,311

 

- 32,597

 

- 49,908

Deconsolidation of interests in related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

- 342

 

- 342

Total comprehensive income subgroup

 

 

 

 

 

102,910

 

1,617

 

33

 

11,729

 

- 3,755

 

- 114

 

112,421

 

26,247

 

138,669

Other changes

 

 

 

 

 

1

 

14

 

 

 

 

 

 

 

 

 

15

 

- 15

 

0

Balance as of 31 December 2018

 

70,048

 

141,078

 

464,805

 

- 68,410

 

438

 

- 68,138

 

21,935

 

11,519

 

573,276

 

- 8,812

 

564,465

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 2016

 

2,705

 

506

 

48,325

 

- 350

 

113

 

51,299

Dividends

 

 

 

 

 

- 5,409

 

 

 

 

 

- 5,409

Total comprehensive income subgroup

 

 

 

 

 

9,613

 

- 30

 

10

 

9,593

Balance as of 31 December 2017

 

2,705

 

506

 

52,530

 

- 381

 

123

 

55,482

Plus income statement consolidation effect

 

 

 

 

 

245

 

 

 

 

 

245

Less balance sheet consolidation effect

 

 

 

 

 

- 9,170

 

 

 

 

 

- 9,170

Total effects of consolidation

 

 

 

 

 

- 8,926

 

 

 

 

 

- 8,926

Balance as of 31 December 2017

 

2,705

 

506

 

43,604

 

- 381

 

123

 

46,557

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 31 December 2017

 

2,705

 

506

 

52,530

 

- 381

 

123

 

55,482

Adjustment due to first-time adoption of IFRS 9

 

 

 

 

 

- 2

 

 

 

 

 

- 2

Balance as of 1 January 2018

 

2,705

 

506

 

52,528

 

- 381

 

123

 

55,480

Dividends

 

 

 

 

 

- 5,409

 

 

 

 

 

- 5,409

Total comprehensive income subgroup

 

 

 

 

 

9,113

 

- 206

 

67

 

8,973

Balance as of 31 December 2018

 

2,705

 

506

 

56,231

 

- 587

 

189

 

59,045

Plus income statement consolidation effect

 

 

 

 

 

258

 

 

 

 

 

258

Less balance sheet consolidation effect

 

 

 

 

 

- 8,926

 

 

 

 

 

- 8,926

Total effects of consolidation

 

 

 

 

 

- 8,668

 

 

 

 

 

- 8,668

Balance as of 31 December 2018

 

2,705

 

506

 

47,563

 

- 587

 

189

 

50,376