Income statement

Income statement – HHLA subgroups

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

 

2021
Group

 

2021
Port Logistics

 

2021
Real Estate

 

2021
Consolidation

Revenue

 

1,465,422

 

1,435,751

 

38,095

 

- 8,424

Changes in inventories

 

3,088

 

3,088

 

0

 

0

Own work capitalised

 

4,157

 

3,080

 

0

 

1,077

Other operating income

 

51,939

 

46,113

 

7,594

 

- 1,768

Cost of materials

 

- 404,816

 

- 397,968

 

- 7,526

 

678

Personnel expenses

 

- 554,445

 

- 551,970

 

- 2,475

 

0

Other operating expenses

 

- 158,669

 

- 154,034

 

- 13,072

 

8,437

Earnings before interest, taxes, depreciation and amortisation (EBITDA)

 

406,676

 

384,060

 

22,616

 

0

Depreciation and amortisation

 

- 178,501

 

- 171,486

 

- 7,366

 

351

Earnings before interest and taxes (EBIT)

 

228,175

 

212,574

 

15,250

 

351

Earnings from associates accounted for using the equity method

 

4,350

 

4,350

 

0

 

0

Interest income

 

1,596

 

1,668

 

33

 

- 104

Interest expenses

 

- 42,410

 

- 39,838

 

- 2,676

 

104

Other financial result

 

- 95

 

- 95

 

0

 

0

Financial result

 

- 36,558

 

- 33,915

 

- 2,643

 

0

Earnings before tax (EBT)

 

191,617

 

178,658

 

12,607

 

351

Income tax

 

- 58,719

 

- 54,985

 

- 3,648

 

- 86

Profit after tax

 

132,897

 

123,674

 

8,959

 

265

of which attributable to non-controlling interests

 

20,557

 

20,557

 

0

 

 

of which attributable to shareholders of the parent company

 

112,340

 

103,116

 

9,224

 

 

Earnings per share, basic and diluted, in €

 

1.50

 

1.43

 

3.41

 

 

Income statement – HHLA subgroups

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

 

2020
Group

 

2020
Port Logistics

 

2020
Real Estate

 

2020
Consolidation

Revenue

 

1,299,831

 

1,269,337

 

38,106

 

- 7,612

Changes in inventories

 

61

 

60

 

1

 

0

Own work capitalised

 

4,587

 

3,706

 

0

 

881

Other operating income

 

50,830

 

45,671

 

6,745

 

- 1,586

Cost of materials

 

- 379,077

 

- 372,150

 

- 7,590

 

663

Personnel expenses

 

- 548,098

 

- 545,698

 

- 2,400

 

0

Other operating expenses

 

- 138,737

 

- 131,494

 

- 14,896

 

7,653

Earnings before interest, taxes, depreciation and amortisation (EBITDA)

 

289,397

 

269,432

 

19,966

 

0

Depreciation and amortisation

 

- 165,832

 

- 159,137

 

- 7,047

 

352

Earnings before interest and taxes (EBIT)

 

123,565

 

110,295

 

12,919

 

352

Earnings from associates accounted for using the equity method

 

3,601

 

3,601

 

0

 

0

Interest income

 

7,241

 

7,333

 

31

 

- 124

Interest expenses

 

- 35,301

 

- 32,662

 

- 2,763

 

124

Other financial result

 

0

 

0

 

0

 

0

Financial result

 

- 24,460

 

- 21,728

 

- 2,732

 

0

Earnings before tax (EBT)

 

99,105

 

88,567

 

10,187

 

352

Income tax

 

- 24,973

 

- 21,730

 

- 3,156

 

- 87

Profit after tax

 

74,133

 

66,837

 

7,032

 

265

of which attributable to non-controlling interests

 

31,558

 

31,558

 

0

 

 

of which attributable to shareholders of the parent company

 

42,575

 

35,278

 

7,297

 

 

Earnings per share, basic and diluted, in €

 

0.58

 

0.50

 

2.70