|
ZIM INTEGRATED SHIPPING SERVICES LTD.
|
|
|
|
|
|
By:
|
/s/ Noam Nativ
|
|
|
Noam Nativ
|
|
|
EVP General Counsel and Corporate Secretary
|
EXHIBIT NO.
|
|
DESCRIPTION
|
|
||
•
|
Net loss for the first quarter was $58 million (compared to net income of $1,711 million in the first quarter of 2022), or a diluted loss per share of $0.503 (compared to diluted earnings per share
of $14.19 in the first quarter of 2022)
|
•
|
Adjusted EBITDA for the first quarter was $373 million, a year-over-year decrease of 85%
|
•
|
Operating loss (EBIT) for the first quarter was $14 million, compared to operating income of $2,243 million in the first quarter of 2022. Reconciliation items between operating income and Adjusted EBIT in the
first quarter were negligible.
|
•
|
Revenues for the first quarter were $1,374 million, a year-over-year decrease of 63%
|
•
|
Carried volume in the first quarter was 769 thousand TEUs, a year-over-year decrease of 10%
|
•
|
Average freight rate per TEU in the first quarter was $1,390, a year-over-year decrease of 64%
|
•
|
Net leverage ratio1 of 0.1x at March 31, 2023, compared to 0.0x as of December 31, 2022; net debt of $381 million, compared to net cash of $279 million as of December 31, 2022
|
Q1.23
|
Q1.22
|
|||||||
Carried volume (K-TEUs)
|
769
|
859
|
||||||
Average freight rate ($/TEU)
|
1,390
|
3,848
|
||||||
Total Revenues ($ in millions)
|
1,374
|
3,716
|
||||||
Operating income (loss) (EBIT) ($ in millions)
|
(14
|
)
|
2,243
|
|||||
Profit (loss) before income tax ($ in millions)
|
(65
|
)
|
2,219
|
|||||
Net income (loss) ($ in millions)
|
(58
|
)
|
1,711
|
|||||
Adjusted EBITDA1 ($ in millions)
|
373
|
2,533
|
||||||
Adjusted EBIT1 ($ in millions)
|
(14
|
)
|
2,243
|
|||||
Adjusted EBITDA margin
|
27
|
%
|
68
|
%
|
||||
Adjusted EBIT margin
|
(1
|
)%
|
60
|
%
|
||||
Diluted earnings (loss) per share ($)
|
(0.50
|
)
|
14.19
|
|||||
Net cash generated from operating activities ($ in millions)
|
174
|
1,660
|
||||||
Free cash flow1 ($ in millions)
|
142
|
1,483
|
||||||
MAR.23
|
DEC.22
|
|||||||
Net debt (Net cash)1 ($ in millions)
|
381
|
(279
|
)
|
March 31
|
December 31
|
|||||||||||
2023
|
2022
|
2022
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||
Assets
|
||||||||||||
Vessels
|
4,784.3
|
4,037.5
|
4,409.9
|
|||||||||
Containers and handling equipment
|
1,233.1
|
1,323.6
|
1,242.8
|
|||||||||
Other tangible assets
|
98.2
|
74.6
|
98.5
|
|||||||||
Intangible assets
|
95.1
|
77.5
|
92.9
|
|||||||||
Investments in associates
|
22.6
|
13.6
|
22.0
|
|||||||||
Other investments
|
1,344.7
|
306.2
|
1,373.2
|
|||||||||
Other receivables
|
113.9
|
107.9
|
112.1
|
|||||||||
Deferred tax assets
|
2.9
|
2.3
|
2.3
|
|||||||||
Total non-current assets
|
7,694.8
|
5,943.2
|
7,353.7
|
|||||||||
Inventories
|
189.1
|
173.8
|
190.7
|
|||||||||
Trade and other receivables
|
695.3
|
1,386.4
|
825.7
|
|||||||||
Other investments
|
1,060.2
|
2,092.4
|
2,233.1
|
|||||||||
Cash and cash equivalents
|
1,892.6
|
2,727.2
|
1,022.1
|
|||||||||
Total current assets
|
3,837.2
|
6,379.8
|
4,271.6
|
|||||||||
Total assets
|
11,532.0
|
12,323.0
|
11,625.3
|
|||||||||
Equity
|
||||||||||||
Share capital and reserves
|
2,007.9
|
2,009.8
|
1,987.7
|
|||||||||
Retained earnings
|
3,073.8
|
2,246.1
|
3,901.9
|
|||||||||
Equity attributable to owners of the Company
|
5,081.7
|
4,255.9
|
5,889.6
|
|||||||||
Non-controlling interests
|
1.1
|
4.3
|
6.3
|
|||||||||
Total equity
|
5,082.8
|
4,260.2
|
5,895.9
|
|||||||||
Liabilities
|
||||||||||||
Lease liabilities
|
2,993.6
|
2,784.2
|
2,778.7
|
|||||||||
Loans and other liabilities
|
87.6
|
171.3
|
91.9
|
|||||||||
Employee benefits
|
42.8
|
57.1
|
45.2
|
|||||||||
Deferred tax liabilities
|
145.4
|
122.6
|
151.4
|
|||||||||
Total non-current liabilities
|
3,269.4
|
3,135.2
|
3,067.2
|
|||||||||
Trade and other payables
|
1,359.8
|
2,946.2
|
896.2
|
|||||||||
Provisions
|
51.6
|
31.6
|
50.2
|
|||||||||
Contract liabilities
|
195.7
|
596.6
|
238.9
|
|||||||||
Lease liabilities
|
1,499.0
|
1,238.4
|
1,380.8
|
|||||||||
Loans and other liabilities
|
73.7
|
114.8
|
96.1
|
|||||||||
Total current liabilities
|
3,179.8
|
4,927.6
|
2,662.2
|
|||||||||
Total liabilities
|
6,449.2
|
8,062.8
|
5,729.4
|
|||||||||
Total equity and liabilities
|
11,532.0
|
12,323.0
|
11,625.3
|
Three months ended
March 31, |
Year ended
December 31, |
|||||||||||
2023
|
2022
|
2022
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||
Income from voyages and related services
|
1,374.3
|
3,716.4
|
12,561.6
|
|||||||||
Cost of voyages and related services:
|
||||||||||||
Operating expenses and cost of services
|
(939.7
|
)
|
(1,118.3
|
)
|
(4,764.5
|
)
|
||||||
Depreciation
|
(380.5
|
)
|
(284.4
|
)
|
(1,370.3
|
)
|
||||||
Gross profit
|
54.1
|
2,313.7
|
6,426.8
|
|||||||||
Other operating income
|
10.1
|
4.6
|
48.9
|
|||||||||
Other operating expenses
|
(3.6
|
)
|
(0.1
|
)
|
(0.9
|
)
|
||||||
General and administrative expenses
|
(74.1
|
)
|
(77.1
|
)
|
(338.3
|
)
|
||||||
Share of profit (loss) of associates
|
(0.4
|
)
|
1.4
|
(0.7
|
)
|
|||||||
Results from operating activities
|
(13.9
|
)
|
2,242.5
|
6,135.8
|
||||||||
Finance income
|
44.4
|
21.4
|
130.9
|
|||||||||
Finance expenses
|
(95.2
|
)
|
(45.3
|
)
|
(239.4
|
)
|
||||||
Net finance expenses
|
(50.8
|
)
|
(23.9
|
)
|
(108.5
|
)
|
||||||
Profit (loss) before income taxes
|
(64.7
|
)
|
2,218.6
|
6,027.3
|
||||||||
Income taxes
|
6.6
|
(507.6
|
)
|
(1,398.3
|
)
|
|||||||
Profit (loss) for the period
|
(58.1
|
)
|
1,711.0
|
4,629.0
|
||||||||
Attributable to:
|
||||||||||||
Owners of the Company
|
(59.5
|
)
|
1,708.8
|
4,619.4
|
||||||||
Non-controlling interests
|
1.4
|
2.2
|
9.6
|
|||||||||
Profit (loss) for the period
|
(58.1
|
)
|
1,711.0
|
4,629.0
|
||||||||
Earnings (loss) per share (US$)
|
||||||||||||
Basic earnings (loss) per 1 ordinary share
|
(0.50
|
)
|
14.25
|
38.49
|
||||||||
Diluted earnings (loss) per 1 ordinary share
|
(0.50
|
)
|
14.19
|
38.35
|
||||||||
Weighted average number of shares for earnings (loss) per share calculation:
|
||||||||||||
Basic
|
120,169,288
|
119,910,688
|
120,012,375
|
|||||||||
Diluted
|
120,169,288
|
120,438,898
|
120,444,889
|
Three months ended
March 31, |
Year ended
December 31, |
|||||||||||
2023
|
2022
|
2022
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||
Cash flows from operating activities
|
||||||||||||
Profit (loss) for the period
|
(58.1
|
)
|
1,711.0
|
4,629.0
|
||||||||
Adjustments for:
|
||||||||||||
Depreciation and amortization
|
387.2
|
290.2
|
1,396.3
|
|||||||||
Net finance expenses
|
50.8
|
23.9
|
108.5
|
|||||||||
Share of profits and change in fair value of investees
|
0.4
|
(1.5
|
)
|
(2.1
|
)
|
|||||||
Capital gain, net
|
(9.8
|
)
|
(4.0
|
)
|
(42.7
|
)
|
||||||
Income taxes
|
(6.6
|
)
|
507.6
|
1,398.3
|
||||||||
Other non-cash items
|
6.3
|
2.5
|
39.7
|
|||||||||
370.2
|
2,529.7
|
7,527.0
|
||||||||||
Change in inventories
|
1.6
|
(54.8
|
)
|
(71.7
|
)
|
|||||||
Change in trade and other receivables
|
143.2
|
(96.3
|
)
|
496.6
|
||||||||
Change in trade and other payables including contracts liabilities
|
(91.7
|
)
|
36.0
|
(325.7
|
)
|
|||||||
Change in provisions and employee benefits
|
1.4
|
(2.1
|
)
|
15.9
|
||||||||
54.5
|
(117.2
|
)
|
115.1
|
|||||||||
Dividends received
|
0.1
|
0.9
|
||||||||||
Interest received
|
49.5
|
3.2
|
53.2
|
|||||||||
Income taxes paid
|
(300.7
|
)
|
(755.7
|
)
|
(1,586.1
|
)
|
||||||
Net cash generated from operating activities
|
173.6
|
1,660.0
|
6,110.1
|
|||||||||
Cash flows from investing activities
|
||||||||||||
Proceeds from sale of tangible assets, intangible assets, and interest in investees
|
12.2
|
5.3
|
48.1
|
|||||||||
Acquisition and capitalized expenditures of tangible assets, intangible assets and interest in investees
|
(35.9
|
)
|
(182.5
|
)
|
(345.5
|
)
|
||||||
Acquisition of investment instruments, net
|
(161.1
|
)
|
(182.9
|
)
|
(1,433.1
|
)
|
||||||
Loans granted to investees
|
(1.7
|
)
|
||||||||||
Change in other receivables
|
(8.2
|
)
|
(0.3
|
)
|
(20.2
|
)
|
||||||
Change in other investments (mainly deposits), net
|
1,400.9
|
99.8
|
105.7
|
|||||||||
Net cash generated from (used in) investing activities
|
1,206.2
|
(260.6
|
)
|
(1,645.0
|
)
|
|||||||
Cash flows from financing activities
|
||||||||||||
Receipt of long-term loans and other long-term liabilities
|
59.2
|
59.2
|
||||||||||
Repayment of lease liabilities and borrowings
|
(395.0
|
)
|
(208.9
|
)
|
(1,449.4
|
)
|
||||||
Change in short term loans
|
(21.0
|
)
|
(20.0
|
)
|
(53.5
|
)
|
||||||
Dividend paid to non-controlling interests
|
(6.9
|
)
|
(4.5
|
)
|
(8.4
|
)
|
||||||
Dividend paid to owners of the Company
|
(3,303.3
|
)
|
||||||||||
Interest paid
|
(86.8
|
)
|
(40.5
|
)
|
(221.0
|
)
|
||||||
Net cash used in financing activities
|
(509.7
|
)
|
(214.7
|
)
|
(4,976.4
|
)
|
||||||
Net change in cash and cash equivalents
|
870.1
|
1,184.7
|
(511.3
|
)
|
||||||||
Cash and cash equivalents at beginning of the period
|
1,022.1
|
1,543.3
|
1,543.3
|
|||||||||
Effect of exchange rate fluctuation on cash held
|
0.4
|
(0.8
|
)
|
(9.9
|
)
|
|||||||
Cash and cash equivalents at the end of the period
|
1,892.6
|
2,727.2
|
1,022.1
|
Three months ended
March 31, |
||||||||
2023
|
2022
|
|||||||
Net income (loss)
|
(58
|
)
|
1,711
|
|||||
Financial expenses (income), net
|
51
|
24
|
||||||
Income taxes
|
(7
|
)
|
508
|
|||||
Operating income (loss) (EBIT)
|
(14
|
)
|
2,243
|
|||||
Non-cash charter hire expenses
|
0
|
0
|
||||||
Adjusted EBIT
|
(14
|
)
|
2,243
|
|||||
Adjusted EBIT margin
|
(1
|
)%
|
60
|
%
|
Three months ended
March 31, |
||||||||
2023
|
2022
|
|||||||
Net income (loss)
|
(58
|
)
|
1,711
|
|||||
Financial expenses (income), net
|
51
|
24
|
||||||
Income taxes
|
(7
|
)
|
508
|
|||||
Depreciation and amortization
|
387
|
290
|
||||||
EBITDA
|
373
|
2,533
|
||||||
Non-cash charter hire expenses
|
0
|
0
|
||||||
Adjusted EBITDA
|
373
|
2,533
|
||||||
Adjusted EBITDA margin
|
27
|
%
|
68
|
%
|
Three months ended
March 31, |
||||||||
2023
|
2022
|
|||||||
Net cash generated from operating activities
|
174
|
1,660
|
||||||
Capital expenditures, net
|
(32
|
)
|
(177
|
)
|
||||
Free cash flow
|
142
|
1,483
|
Page
|
FINANCIAL STATEMENTS:
|
|
3
|
|
4
|
|
5
|
|
6
|
|
7-8
|
|
9-14
|
|
March 31
|
December 31
|
|||||||||||||||
2023
|
2022
|
2022
|
||||||||||||||
Note
|
US $ in millions
|
|||||||||||||||
Assets
|
||||||||||||||||
Vessels
|
6
|
4,784.3
|
4,037.5
|
4,409.9
|
||||||||||||
Containers and handling equipment
|
6
|
1,233.1
|
1,323.6
|
1,242.8
|
||||||||||||
Other tangible assets
|
6
|
98.2
|
74.6
|
98.5
|
||||||||||||
Intangible assets
|
95.1
|
77.5
|
92.9
|
|||||||||||||
Investments in associates
|
22.6
|
13.6
|
22.0
|
|||||||||||||
Other investments
|
1,344.7
|
306.2
|
1,373.2
|
|||||||||||||
Other receivables
|
113.9
|
107.9
|
112.1
|
|||||||||||||
Deferred tax assets
|
2.9
|
2.3
|
2.3
|
|||||||||||||
Total non-current assets
|
7,694.8
|
5,943.2
|
7,353.7
|
|||||||||||||
Inventories
|
189.1
|
173.8
|
190.7
|
|||||||||||||
Trade and other receivables
|
695.3
|
1,386.4
|
825.7
|
|||||||||||||
Other investments
|
1,060.2
|
2,092.4
|
2,233.1
|
|||||||||||||
Cash and cash equivalents
|
1,892.6
|
2,727.2
|
1,022.1
|
|||||||||||||
Total current assets
|
3,837.2
|
6,379.8
|
4,271.6
|
|||||||||||||
Total assets
|
11,532.0
|
12,323.0
|
11,625.3
|
|||||||||||||
Equity
|
||||||||||||||||
Share Capital and reserves
|
5
|
2,007.9
|
2,009.8
|
1,987.7
|
||||||||||||
Retained earnings
|
3,073.8
|
2,246.1
|
3,901.9
|
|||||||||||||
Equity attributable to owners of the Company
|
5,081.7
|
4,255.9
|
5,889.6
|
|||||||||||||
Non-controlling interests
|
1.1
|
4.3
|
6.3
|
|||||||||||||
Total equity
|
5,082.8
|
4,260.2
|
5,895.9
|
|||||||||||||
Liabilities
|
||||||||||||||||
Lease liabilities
|
2,993.6
|
2,784.2
|
2,778.7
|
|||||||||||||
Loans and other liabilities
|
87.6
|
171.3
|
91.9
|
|||||||||||||
Employee benefits
|
42.8
|
57.1
|
45.2
|
|||||||||||||
Deferred tax liabilities
|
145.4
|
122.6
|
151.4
|
|||||||||||||
Total non-current liabilities
|
3,269.4
|
3,135.2
|
3,067.2
|
|||||||||||||
Trade and other payables
|
4(b)
|
|
1,359.8
|
2,946.2
|
896.2
|
|||||||||||
Provisions
|
51.6
|
31.6
|
50.2
|
|||||||||||||
Contract liabilities
|
195.7
|
596.6
|
238.9
|
|||||||||||||
Lease liabilities
|
1,499.0
|
1,238.4
|
1,380.8
|
|||||||||||||
Loans and other liabilities
|
73.7
|
114.8
|
96.1
|
|||||||||||||
Total current liabilities
|
3,179.8
|
4,927.6
|
2,662.2
|
|||||||||||||
Total liabilities
|
6,449.2
|
8,062.8
|
5,729.4
|
|||||||||||||
Total equity and liabilities
|
11,532.0
|
12,323.0
|
11,625.3
|
/s/ Yair Seroussi | /s/ Eli Glickman | /s/ Xavier Destriau | ||
Yair Seroussi
|
Eli Glickman
|
Xavier Destriau
|
||
Chairman of the Board of Directors
|
President & Chief Executive Officer
|
Chief Financial Officer
|
Three months ended
March 31
|
Year ended
December 31 |
|||||||||||||||
2023
|
2022
|
2022
|
||||||||||||||
Note
|
US $ in millions
|
|||||||||||||||
Income from voyages and related services
|
1,374.3
|
3,716.4
|
12,561.6
|
|||||||||||||
Cost of voyages and related services
|
||||||||||||||||
Operating expenses and cost of services
|
8
|
(939.7
|
)
|
(1,118.3
|
)
|
(4,764.5
|
)
|
|||||||||
Depreciation
|
(380.5
|
)
|
(284.4
|
)
|
(1,370.3
|
)
|
||||||||||
Gross profit
|
54.1
|
2,313.7
|
6,426.8
|
|||||||||||||
Other operating income
|
10.1
|
4.6
|
48.9
|
|||||||||||||
Other operating expenses
|
(3.6
|
)
|
(0.1
|
)
|
(0.9
|
)
|
||||||||||
General and administrative expenses
|
(74.1
|
)
|
(77.1
|
)
|
(338.3
|
)
|
||||||||||
Share of profit (loss) of associates
|
(0.4
|
)
|
1.4
|
(0.7
|
)
|
|||||||||||
Results from operating activities
|
(13.9
|
)
|
2,242.5
|
6,135.8
|
||||||||||||
Finance income
|
44.4
|
21.4
|
130.9
|
|||||||||||||
Finance expenses
|
(95.2
|
)
|
(45.3
|
)
|
(239.4
|
)
|
||||||||||
Net finance expenses
|
(50.8
|
)
|
(23.9
|
)
|
(108.5
|
)
|
||||||||||
Profit (loss) before income taxes
|
(64.7
|
)
|
2,218.6
|
6,027.3
|
||||||||||||
Income taxes
|
6.6
|
(507.6
|
)
|
(1,398.3
|
)
|
|||||||||||
Profit (loss) for the period
|
(58.1
|
)
|
1,711.0
|
4,629.0
|
||||||||||||
Attributable to:
|
||||||||||||||||
Owners of the Company
|
(59.5
|
)
|
1,708.8
|
4,619.4
|
||||||||||||
Non-controlling interests
|
1.4
|
2.2
|
9.6
|
|||||||||||||
Profit (loss) for the period
|
(58.1
|
)
|
1,711.0
|
4,629.0
|
||||||||||||
Earnings (loss) per share (US$)
|
||||||||||||||||
Basic earnings (loss) per 1 ordinary share
|
10
|
(0.50
|
)
|
14.25
|
38.49
|
|||||||||||
Diluted earnings (loss) per 1 ordinary share
|
10
|
(0.50
|
)
|
14.19
|
38.35
|
Three months ended
March 31
|
Year ended December 31
|
|||||||||||
2023
|
2022
|
2022
|
||||||||||
US $ in millions
|
||||||||||||
Profit (loss) for the period
|
(58.1
|
)
|
1,711.0
|
4,629.0
|
||||||||
Other components of comprehensive income
|
||||||||||||
Items of other comprehensive income that were or will be reclassified to profit and loss
|
||||||||||||
|
||||||||||||
Foreign currency translation differences for foreign operations
|
0.9
|
(5.0
|
)
|
(18.0
|
)
|
|||||||
Net change in fair value of investments in debt instruments at fair value through other comprehensive income, net of tax
|
8.0
|
(7.3
|
)
|
(34.6
|
)
|
|||||||
Net change in fair value of investments in debt instruments at fair value through other comprehensive income, reclassified to profit and loss
|
3.2
|
2.6
|
||||||||||
Items of other comprehensive income that would never be reclassified to profit and loss
|
||||||||||||
Net change in fair value of investments in equity instruments at fair value through other comprehensive income, net of tax
|
1.4
|
0.2
|
(1.9
|
)
|
||||||||
Defined benefit pension plans actuarial gains, net of tax
|
0.7
|
3.9
|
8.5
|
|||||||||
Other comprehensive income for the period, net of tax
|
14.2
|
(8.2
|
)
|
(43.4
|
)
|
|||||||
Total comprehensive income for the period
|
(43.9
|
)
|
1,702.8
|
4,585.6
|
||||||||
Attributable to:
|
||||||||||||
Owners of the Company
|
(45.6
|
)
|
1,701.5
|
4,578.2
|
||||||||
Non-controlling interests
|
1.7
|
1.3
|
7.4
|
|||||||||
Total comprehensive income for the period
|
(43.9
|
)
|
1,702.8
|
4,585.6
|
Attribute to the owners of the Company
|
||||||||||||||||||||||||||||
Share
capital
|
General
reserves (*)
|
Translation
reserve
|
Retained
earnings
|
Total
|
Non-controlling
interests
|
Total
equity
|
||||||||||||||||||||||
US $ in millions
|
||||||||||||||||||||||||||||
For the three months period ended March 31, 2023
|
||||||||||||||||||||||||||||
Balance at December 31, 2022
|
925.9
|
1,097.3
|
(35.5
|
)
|
3,901.9
|
5,889.6
|
6.3
|
5,895.9
|
||||||||||||||||||||
Profit (loss) for the period
|
(59.5
|
)
|
(59.5
|
)
|
1.4
|
(58.1
|
)
|
|||||||||||||||||||||
Other comprehensive income for the period, net of tax
|
12.6
|
0.7
|
0.6
|
13.9
|
0.3
|
14.2
|
||||||||||||||||||||||
Share-based compensation
|
6.9
|
6.9
|
6.9
|
|||||||||||||||||||||||||
Exercise of options
|
0.2
|
(0.2
|
)
|
|||||||||||||||||||||||||
Dividend to owners of the Company
|
(769.2
|
)
|
(769.2
|
)
|
(769.2
|
)
|
||||||||||||||||||||||
Dividend to non-controlling interests in subsidiaries
|
(6.9
|
)
|
(6.9
|
)
|
||||||||||||||||||||||||
Balance at March 31, 2023
|
926.1
|
1,116.6
|
(34.8
|
)
|
3,073.8
|
5,081.7
|
1.1
|
5,082.8
|
||||||||||||||||||||
For the three months period ended March 31, 2022
|
||||||||||||||||||||||||||||
Balance at December 31, 2021
|
923.2
|
1,107.9
|
(19.7
|
)
|
2,580.6
|
4,592.0
|
7.5
|
4,599.5
|
||||||||||||||||||||
Initial application of an amendment to IAS 37
|
(3.3
|
)
|
(3.3
|
)
|
(3.3
|
)
|
||||||||||||||||||||||
Balance at January 1, 2022
|
923.2
|
1,107.9
|
(19.7
|
)
|
2,577.3
|
4,588.7
|
7.5
|
4,596.2
|
||||||||||||||||||||
Profit for the period
|
1,708.8
|
1,708.8
|
2.2
|
1,711.0
|
||||||||||||||||||||||||
Other comprehensive income for the period, net of tax
|
(4.1
|
)
|
(3.2
|
)
|
(7.3
|
)
|
(0.9
|
)
|
(8.2
|
)
|
||||||||||||||||||
Share-based compensation
|
2.5
|
2.5
|
2.5
|
|||||||||||||||||||||||||
Exercise of options
|
1.1
|
(1.1
|
)
|
|||||||||||||||||||||||||
Dividend to owners of the Company
|
(2,036.8
|
)
|
(2,036.8
|
)
|
(2,036.8
|
)
|
||||||||||||||||||||||
Dividend to non-controlling interests in subsidiaries
|
(4.5
|
)
|
(4.5
|
)
|
||||||||||||||||||||||||
Balance at March 31, 2022
|
924.3
|
1,109.3
|
(23.8
|
)
|
2,246.1
|
4,255.9
|
4.3
|
4,260.2
|
||||||||||||||||||||
For the year ended December 31, 2022
|
||||||||||||||||||||||||||||
Balance at December 31, 2021
|
923.2
|
1,107.9
|
(19.7
|
)
|
2,580.6
|
4,592.0
|
7.5
|
4,599.5
|
||||||||||||||||||||
Initial application of an amendment to IAS 37
|
(3.3
|
)
|
(3.3
|
)
|
(3.3
|
)
|
||||||||||||||||||||||
Balance at January 1, 2022
|
923.2
|
1,107.9
|
(19.7
|
)
|
2,577.3
|
4,588.7
|
7.5
|
4,596.2
|
||||||||||||||||||||
Profit for the year
|
4,619.4
|
4,619.4
|
9.6
|
4,629.0
|
||||||||||||||||||||||||
Other comprehensive income for the year, net of tax
|
(33.9
|
)
|
(15.8
|
)
|
8.5
|
(41.2
|
)
|
(2.2
|
)
|
(43.4
|
)
|
|||||||||||||||||
Exercise of options
|
2.7
|
(2.7
|
)
|
|||||||||||||||||||||||||
Share-based compensation
|
25.8
|
25.8
|
25.8
|
|||||||||||||||||||||||||
Dividend to owners of the Company
|
(3,303.3
|
)
|
(3,303.3
|
)
|
(3,303.3
|
)
|
||||||||||||||||||||||
Acquisition of subsidiary with non-controlling interest
|
0.2
|
0.2
|
(0.2
|
)
|
||||||||||||||||||||||||
Dividend to non-controlling interests in subsidiaries
|
(8.4
|
)
|
(8.4
|
)
|
||||||||||||||||||||||||
Balance at December 31, 2022
|
925.9
|
1,097.3
|
(35.5
|
)
|
3,901.9
|
5,889.6
|
6.3
|
5,895.9
|
Three months ended
|
Year ended
|
|||||||||||
March 31
|
December 31
|
|||||||||||
2023
|
2022
|
2022
|
||||||||||
US $ in millions
|
||||||||||||
Cash flows from operating activities
|
||||||||||||
Profit (loss) for the period
|
(58.1
|
)
|
1,711.0
|
4,629.0
|
||||||||
Adjustments for:
|
||||||||||||
Depreciation and amortization
|
387.2
|
290.2
|
1,396.3
|
|||||||||
Net finance expenses
|
50.8
|
23.9
|
108.5
|
|||||||||
Share of profits and change in fair value of investees
|
0.4
|
(1.5
|
)
|
(2.1
|
)
|
|||||||
Capital gain, net
|
(9.8
|
)
|
(4.0
|
)
|
(42.7
|
)
|
||||||
Income taxes
|
(6.6
|
)
|
507.6
|
1,398.3
|
||||||||
Other non-cash items
|
6.3
|
2.5
|
39.7
|
|||||||||
370.2
|
2,529.7
|
7,527.0
|
||||||||||
Change in inventories
|
1.6
|
(54.8
|
)
|
(71.7
|
)
|
|||||||
Change in trade and other receivables
|
143.2
|
(96.3
|
)
|
496.6
|
||||||||
Change in trade and other payables including contract liabilities
|
(91.7
|
)
|
36.0
|
(325.7
|
)
|
|||||||
Change in provisions and employee benefits
|
1.4
|
(2.1
|
)
|
15.9
|
||||||||
54.5
|
(117.2
|
)
|
115.1
|
|||||||||
Dividends received
|
0.1
|
0.9
|
||||||||||
Interest received
|
49.5
|
3.2
|
53.2
|
|||||||||
Income taxes paid
|
(300.7
|
)
|
(755.7
|
)
|
(1,586.1
|
)
|
||||||
Net cash generated from operating activities
|
173.6
|
1,660.0
|
6,110.1
|
|||||||||
Cash flows from investing activities
|
||||||||||||
Proceeds from sale of tangible assets, intangible assets, and interest in investees
|
12.2
|
5.3
|
48.1
|
|||||||||
Acquisition and capitalized expenditures of tangible assets, intangible assets and interest in investees
|
(35.9
|
)
|
(182.5
|
)
|
(345.5
|
)
|
||||||
Acquisition of investment instruments, net
|
(161.1
|
)
|
(182.9
|
)
|
(1,433.1
|
)
|
||||||
Loans granted to investees
|
(1.7
|
)
|
||||||||||
Change in other receivables
|
(8.2
|
)
|
(0.3
|
)
|
(20.2
|
)
|
||||||
Change in other investments (mainly deposits), net
|
1,400.9
|
99.8
|
105.7
|
|||||||||
Net cash generated from (used in) investing activities
|
1,206.2
|
(260.6
|
)
|
(1,645.0
|
)
|
Three months ended
|
Year ended
|
|||||||||||
March 31
|
December 31
|
|||||||||||
2023
|
2022
|
2022
|
||||||||||
US $ in millions
|
||||||||||||
Cash flows from financing activities
|
||||||||||||
Receipt of long-term loans and other long-term liabilities
|
59.2
|
59.2
|
||||||||||
Repayment of lease liabilities and borrowings
|
(395.0
|
)
|
(208.9
|
)
|
(1,449.4
|
)
|
||||||
Change in short term loans
|
(21.0
|
)
|
(20.0
|
)
|
(53.5
|
)
|
||||||
Dividend paid to non-controlling interests
|
(6.9
|
)
|
(4.5
|
)
|
(8.4
|
)
|
||||||
Dividend paid to owners of the Company
|
(3,303.3
|
)
|
||||||||||
Interest paid
|
(86.8
|
)
|
(40.5
|
)
|
(221.0
|
)
|
||||||
Net cash used in financing activities
|
(509.7
|
)
|
(214.7
|
)
|
(4,976.4
|
)
|
||||||
Net change in cash and cash equivalents
|
870.1
|
1,184.7
|
(511.3
|
)
|
||||||||
Cash and cash equivalents at beginning of the period
|
1,022.1
|
1,543.3
|
1,543.3
|
|||||||||
Effect of exchange rate fluctuation on cash held
|
0.4
|
(0.8
|
)
|
(9.9
|
)
|
|||||||
Cash and cash equivalents at the end of the period
|
1,892.6
|
2,727.2
|
1,022.1
|
1 |
Reporting entity
|
2 |
Basis of compliance
|
|
(a) |
Statement of compliance
|
(b) |
Estimates
|
3 |
Significant accounting policies
|
4 |
Financial position
|
(a) |
The container shipping industry continues to be characterized by volatility in freight rates, charter rates and bunker prices, accompanied by continuing uncertainties in the global trade (including the rise of inflation and interest
rates in certain countries, the implications of the ongoing military conflict between Russia and Ukraine and other geopolitical challenges). In addition, commencing 2022, regulators in certain jurisdictions (mainly in the U.S) have become
more active in their regulatory oversight over our industry, through change in regulations and interpretation of related rules.
|
(b) |
In April 2023, further to the approval by the Company’s Board of Directors in March 2023, the Company distributed a dividend in an amount of US$ 769 million, reflecting US$ 6.40 per ordinary share. As of March 31, 2023, the dividend
amount is presented under Trade and other payables.
|
(c) |
Charter agreements:
|
5 |
Capital and reserves
|
6 |
Right-of-use assets
|
Balance at March 31
|
Balance at December 31
|
|||||||||||
2023
|
2022
|
2022
|
||||||||||
US $ in millions
|
||||||||||||
Vessels
|
4,382.9
|
3,630.3
|
3,967.3
|
|||||||||
Containers and handling equipment
|
362.7
|
439.0
|
380.0
|
|||||||||
Other tangible assets
|
57.4
|
53.4
|
58.0
|
|||||||||
4,803.0
|
4,122.7
|
4,405.3
|
7 |
Segment information
|
Three months ended March 31
|
Year ended December 31
|
|||||||||||
2023
|
2022
|
2022
|
||||||||||
US $ in millions
|
||||||||||||
Freight Revenues from containerized cargo:
|
||||||||||||
Pacific
|
428.6
|
1,725.4
|
5,504.2
|
|||||||||
Cross-Suez
|
170.8
|
472.7
|
1,528.5
|
|||||||||
Atlantic
|
216.6
|
329.8
|
1,231.3
|
|||||||||
Intra-Asia
|
161.1
|
597.0
|
1,945.9
|
|||||||||
Latin America
|
91.9
|
179.7
|
742.3
|
|||||||||
1,069.0
|
3,304.6
|
10,952.2
|
||||||||||
Other Revenues (*)
|
305.3
|
411.8
|
1,609.4
|
|||||||||
1,374.3
|
3,716.4
|
12,561.6
|
8 |
Operating expenses and cost of services
|
Three months ended March 31
|
Year ended December 31
|
|||||||||||
2023
|
2022
|
2022
|
||||||||||
US $ in millions
|
||||||||||||
Wages, maintenance and other vessel-operating costs
|
8.4
|
6.8
|
34.5
|
|||||||||
Expenses relating to fleet equipment (mainly containers and chassis)
|
7.9
|
7.3
|
29.1
|
|||||||||
Bunker and lubricants
|
272.4
|
261.8
|
1,434.8
|
|||||||||
Insurance
|
4.6
|
2.1
|
15.2
|
|||||||||
Expenses related to cargo handling
|
419.1
|
484.4
|
1,981.6
|
|||||||||
Port expenses
|
99.7
|
70.6
|
359.0
|
|||||||||
Agents’ salaries and commissions
|
50.7
|
60.5
|
261.1
|
|||||||||
Cost of related services and sundry
|
57.1
|
64.7
|
216.1
|
|||||||||
Slot purchases and hire of vessels
|
13.1
|
150.9
|
398.8
|
|||||||||
Hire of containers
|
6.7
|
9.2
|
34.3
|
|||||||||
939.7
|
1,118.3
|
4,764.5
|
9 |
Financial instruments
|
March 31, | ||||||||||||||||||||||||
2023 | ||||||||||||||||||||||||
Investments in sovereign bonds at fair value through other comprehensive income
|
Investments in corporate bonds at fair value through other comprehensive income
|
Investments in equity instruments at fair value through other comprehensive income
|
Investments in equity instruments at fair value through profit and loss
|
Investments in money market instruments at fair value through profit and loss
|
Derivative instrument
|
|||||||||||||||||||
US $ in millions
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Level 1 financial instruments carried at fair value
|
||||||||||||||||||||||||
Cash and cash equivalents
|
538.0
|
|||||||||||||||||||||||
Other investments:
|
||||||||||||||||||||||||
Current
|
359.8
|
80.7
|
2.6
|
|||||||||||||||||||||
Non-current
|
706.3
|
618.8
|
3.2
|
|
|
|||||||||||||||||||
1,066.1
|
699.5
|
5.8
|
|
538.0
|
|
|||||||||||||||||||
Level 3 financial instruments carried at fair value
|
||||||||||||||||||||||||
Non-current other investments
|
11.2
|
|||||||||||||||||||||||
Non-current loans and other liabilities
|
(13.0
|
)
|
||||||||||||||||||||||
1,066.1
|
699.5
|
5.8
|
11.2
|
538.0
|
(13.0
|
)
|
9
|
Financial instruments (cont’d)
|
March 31, | ||||||||||||
2022 |
||||||||||||
Investments in sovereign bonds at fair value through other comprehensive income |
Investments in corporate bonds at fair value through other comprehensive income
|
Investments in equity instruments at fair value through other comprehensive income
|
||||||||||
US $ in millions
|
||||||||||||
|
||||||||||||
Level 1 financial instruments carried at fair value
|
||||||||||||
Other investments:
|
||||||||||||
Current
|
40.5
|
25.6
|
2.2
|
|||||||||
Non-Current
|
57.0
|
236.3
|
6.8
|
|||||||||
97.5
|
261.9
|
9.0
|
December 31, | ||||||||||||||||||||
2022 |
||||||||||||||||||||
Investments in sovereign bonds at fair value through other comprehensive income |
Investments in corporate bonds at fair value through other comprehensive income
|
Investments in equity instruments at fair value through other comprehensive income
|
Investments in equity instruments at fair value through profit and loss
|
Derivative instrument | ||||||||||||||||
US $ in millions
|
||||||||||||||||||||
|
||||||||||||||||||||
Level 1 financial instruments carried at fair value
|
||||||||||||||||||||
Other investments:
|
||||||||||||||||||||
Current
|
153.7
|
59.0
|
2.3
|
|||||||||||||||||
Non-current
|
739.8
|
578.7
|
39.9
|
|||||||||||||||||
893.5
|
637.7
|
42.2
|
|
|||||||||||||||||
Level 3 financial instruments carried at fair value
|
|
|||||||||||||||||||
Non-current other investments
|
11.2
|
|||||||||||||||||||
Non-current loans and other liabilities
|
(13.7
|
)
|
||||||||||||||||||
893.5
|
637.7
|
42.2
|
11.2
|
(13.7
|
)
|
10 |
Earnings (loss) per share
|
Three months ended
March 31
|
Year ended December 31
|
|||||||||||
2023
|
2022
|
2022
|
||||||||||
US $ in millions
|
||||||||||||
Profit (loss) attributable to ordinary shareholders used to calculate basic and diluted earnings per share (US $ in millions)
|
(59.5
|
)
|
1,708.8
|
4,619.4
|
||||||||
Number of shares at the beginning of the period used to calculate basic earnings (loss) per share
|
120,149,921
|
119,910,688
|
119,910,688
|
|||||||||
Effect of share options
|
19,367
|
101,687
|
||||||||||
Weighted average number of ordinary shares used to calculate basic earnings (loss) per share
|
120,169,288
|
119,910,688
|
120,012,375
|
|||||||||
Effect of share options
|
528,210
|
432,514
|
||||||||||
Weighted average number of ordinary shares used to calculate diluted earnings (loss) per share
|
120,169,288
|
120,438,898
|
120,444,889
|