Hamburger Hafen und Logistik AG
DUS:HHFA
Balance Sheet
Balance Sheet Decomposition
Hamburger Hafen und Logistik AG
Hamburger Hafen und Logistik AG
Balance Sheet
Hamburger Hafen und Logistik AG
| Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
8
|
9
|
18
|
22
|
213
|
226
|
174
|
216
|
300
|
180
|
145
|
162
|
122
|
158
|
182
|
159
|
113
|
127
|
156
|
116
|
198
|
231
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
136
|
79
|
64
|
90
|
75
|
64
|
146
|
132
|
133
|
90
|
81
|
89
|
33
|
68
|
75
|
|
| Cash Equivalents |
8
|
9
|
18
|
22
|
213
|
226
|
174
|
79
|
221
|
116
|
55
|
88
|
58
|
13
|
50
|
26
|
23
|
46
|
67
|
84
|
130
|
155
|
|
| Short-Term Investments |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
30
|
50
|
70
|
90
|
73
|
19
|
20
|
22
|
45
|
3
|
4
|
4
|
4
|
20
|
|
| Total Receivables |
132
|
110
|
188
|
169
|
198
|
173
|
154
|
153
|
162
|
172
|
173
|
195
|
212
|
257
|
253
|
311
|
290
|
268
|
299
|
322
|
263
|
347
|
|
| Accounts Receivables |
83
|
84
|
99
|
133
|
145
|
139
|
122
|
127
|
152
|
128
|
141
|
140
|
128
|
160
|
149
|
180
|
168
|
167
|
188
|
206
|
165
|
189
|
|
| Other Receivables |
49
|
26
|
90
|
36
|
53
|
35
|
33
|
26
|
10
|
44
|
32
|
55
|
83
|
97
|
104
|
131
|
122
|
101
|
110
|
116
|
98
|
158
|
|
| Inventory |
10
|
15
|
18
|
16
|
18
|
20
|
20
|
21
|
23
|
22
|
23
|
24
|
23
|
22
|
21
|
23
|
25
|
26
|
34
|
35
|
34
|
38
|
|
| Other Current Assets |
26
|
39
|
28
|
14
|
12
|
19
|
18
|
15
|
17
|
20
|
23
|
9
|
16
|
27
|
11
|
11
|
13
|
17
|
16
|
15
|
19
|
21
|
|
| Total Current Assets |
179
|
173
|
253
|
222
|
441
|
438
|
366
|
425
|
532
|
444
|
435
|
480
|
445
|
484
|
487
|
526
|
486
|
440
|
508
|
493
|
519
|
656
|
|
| PP&E Net |
529
|
573
|
628
|
682
|
755
|
873
|
917
|
979
|
985
|
1 002
|
977
|
938
|
947
|
951
|
975
|
1 060
|
1 677
|
1 678
|
1 801
|
1 815
|
1 927
|
1 988
|
|
| PP&E Gross |
529
|
573
|
628
|
682
|
755
|
873
|
917
|
979
|
985
|
1 002
|
977
|
938
|
947
|
951
|
975
|
1 060
|
1 677
|
1 678
|
1 801
|
1 815
|
1 927
|
1 988
|
|
| Accumulated Depreciation |
570
|
581
|
615
|
586
|
634
|
709
|
769
|
844
|
897
|
928
|
1 014
|
1 056
|
1 133
|
1 191
|
1 262
|
1 338
|
1 412
|
1 519
|
1 639
|
1 772
|
1 893
|
1 941
|
|
| Intangible Assets |
38
|
13
|
10
|
63
|
69
|
34
|
38
|
42
|
43
|
44
|
43
|
39
|
35
|
37
|
31
|
43
|
49
|
49
|
58
|
61
|
99
|
130
|
|
| Goodwill |
21
|
14
|
12
|
0
|
0
|
44
|
44
|
42
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
47
|
56
|
51
|
61
|
63
|
84
|
93
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4
|
15
|
4
|
169
|
189
|
202
|
196
|
196
|
191
|
197
|
203
|
229
|
224
|
220
|
217
|
215
|
219
|
231
|
245
|
265
|
282
|
298
|
|
| Other Long-Term Assets |
23
|
15
|
6
|
64
|
30
|
21
|
30
|
33
|
22
|
43
|
35
|
64
|
61
|
83
|
87
|
82
|
124
|
141
|
128
|
74
|
100
|
119
|
|
| Other Assets |
21
|
14
|
12
|
0
|
0
|
44
|
44
|
42
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
47
|
56
|
51
|
61
|
63
|
84
|
93
|
|
| Total Assets |
793
N/A
|
803
+1%
|
913
+14%
|
1 200
+31%
|
1 484
+24%
|
1 613
+9%
|
1 591
-1%
|
1 715
+8%
|
1 812
+6%
|
1 769
-2%
|
1 731
-2%
|
1 788
+3%
|
1 750
-2%
|
1 813
+4%
|
1 835
+1%
|
1 973
+8%
|
2 610
+32%
|
2 591
-1%
|
2 802
+8%
|
2 771
-1%
|
3 010
+9%
|
3 284
+9%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
44
|
34
|
34
|
64
|
74
|
65
|
55
|
77
|
72
|
66
|
70
|
83
|
52
|
68
|
77
|
87
|
75
|
91
|
108
|
112
|
114
|
134
|
|
| Accrued Liabilities |
3
|
3
|
3
|
0
|
0
|
0
|
36
|
39
|
34
|
30
|
30
|
35
|
34
|
34
|
36
|
40
|
43
|
43
|
49
|
51
|
60
|
71
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
21
|
27
|
34
|
43
|
35
|
38
|
37
|
35
|
39
|
146
|
110
|
132
|
43
|
36
|
30
|
32
|
73
|
45
|
59
|
54
|
94
|
75
|
|
| Other Current Liabilities |
45
|
29
|
35
|
97
|
151
|
176
|
116
|
147
|
144
|
85
|
86
|
72
|
62
|
76
|
96
|
85
|
91
|
120
|
150
|
109
|
146
|
177
|
|
| Total Current Liabilities |
112
|
92
|
106
|
205
|
260
|
279
|
243
|
298
|
289
|
327
|
295
|
322
|
191
|
214
|
239
|
243
|
281
|
299
|
366
|
326
|
413
|
456
|
|
| Long-Term Debt |
326
|
310
|
286
|
302
|
273
|
283
|
312
|
281
|
317
|
261
|
255
|
258
|
654
|
317
|
279
|
395
|
582
|
538
|
569
|
601
|
809
|
1 027
|
|
| Deferred Income Tax |
0
|
0
|
0
|
16
|
17
|
12
|
13
|
13
|
14
|
13
|
16
|
15
|
19
|
20
|
22
|
21
|
21
|
22
|
25
|
29
|
37
|
46
|
|
| Minority Interest |
16
|
16
|
31
|
50
|
87
|
109
|
102
|
12
|
4
|
1
|
22
|
29
|
31
|
32
|
31
|
9
|
11
|
4
|
28
|
75
|
55
|
62
|
|
| Other Liabilities |
293
|
309
|
332
|
419
|
365
|
356
|
386
|
556
|
547
|
606
|
565
|
646
|
306
|
691
|
693
|
699
|
1 148
|
1 165
|
1 136
|
942
|
944
|
931
|
|
| Total Liabilities |
747
N/A
|
728
-3%
|
755
+4%
|
991
+31%
|
1 001
+1%
|
1 038
+4%
|
1 056
+2%
|
1 136
+8%
|
1 171
+3%
|
1 205
+3%
|
1 153
-4%
|
1 271
+10%
|
1 201
-6%
|
1 274
+6%
|
1 264
-1%
|
1 349
+7%
|
2 020
+50%
|
2 020
0%
|
2 124
+5%
|
1 972
-7%
|
2 258
+14%
|
2 523
+12%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
53
|
53
|
53
|
53
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
74
|
75
|
75
|
75
|
75
|
|
| Retained Earnings |
1
|
21
|
103
|
36
|
352
|
451
|
432
|
477
|
525
|
497
|
505
|
528
|
555
|
577
|
611
|
654
|
641
|
488
|
541
|
566
|
530
|
539
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
165
|
180
|
180
|
179
|
179
|
|
| Other Equity |
7
|
1
|
2
|
120
|
58
|
50
|
31
|
30
|
43
|
7
|
1
|
84
|
78
|
111
|
112
|
103
|
124
|
155
|
118
|
23
|
32
|
32
|
|
| Total Equity |
46
N/A
|
75
+64%
|
158
+110%
|
209
+32%
|
483
+131%
|
574
+19%
|
535
-7%
|
579
+8%
|
640
+11%
|
563
-12%
|
578
+3%
|
518
-11%
|
550
+6%
|
539
-2%
|
572
+6%
|
624
+9%
|
590
-5%
|
571
-3%
|
678
+19%
|
798
+18%
|
752
-6%
|
761
+1%
|
|
| Total Liabilities & Equity |
793
N/A
|
803
+1%
|
913
+14%
|
1 200
+31%
|
1 484
+24%
|
1 613
+9%
|
1 591
-1%
|
1 715
+8%
|
1 812
+6%
|
1 769
-2%
|
1 731
-2%
|
1 788
+3%
|
1 750
-2%
|
1 813
+4%
|
1 835
+1%
|
1 973
+8%
|
2 610
+32%
|
2 591
-1%
|
2 802
+8%
|
2 771
-1%
|
3 010
+9%
|
3 284
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
74
|
75
|
75
|
75
|
75
|
|