6-K
ZIM Integrated Shipping Services Ltd. (ZIM)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGNPRIVATE ISSUER
PURSUANT TO RULE13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGEACT OF 1934
For the month of March, 2021
Commission File Number: 001-39937
ZIM Integrated Shipping Services Ltd.
(Exact Name of Registrant as Specifiedin Its Charter)
9 Andrei Sakharov Street
P.O. Box 15067
Matam, Haifa 3190500, Israel
+972 (4) 865-2000
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
| Form 20-F | X | Form 40-F |
|---|
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
| Yes | No | X |
|---|
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
| Yes | No | X |
|---|
On March 22, 2021, ZIM Integrated Shipping Services Ltd. (the “Company”) issued a press release announcing its consolidated results for the three and twelve months ended December 31, 2020.
The information in this Form 6-K (including Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| ZIM INTEGRATED SHIPPING SERVICES LTD. | |
|---|---|
| By: | /s/ Noam Nativ |
| Noam Nativ | |
| EVP General Counsel and Corporate Secretary |
Date: March 22, 2021
EXHIBIT INDEX
| EXHIBIT NO. | DESCRIPTION |
|---|---|
| 99.1 | Press Release dated March 22, 2021 |
Exhibit 99.1
CONFIDENTIAL
ZIM Press Release:
ZIM Reports FinancialResults for the Fourth Quarterand Full Year 2020
Generates Record FullYear Net Income of $524 Million
Continues to DeliverIndustry Leading Operating Margins
2021 Guidance HighlightsExpected Significant Adjusted EBITDAand Adjusted EBIT Growth
Haifa, Israel, March 22, 2021 – ZIM Integrated Shipping Services Ltd. (NYSE: ZIM), a global container liner shipping company, announced today its consolidated results for the three and twelve months ended December 31, 2020.
Fourth Quarterand Full Year 2020 Highlights
| · | Net<br> income for the fourth quarter was $366.4 million (compared to $1.2 million in the fourth<br> quarter of 2019), or $3.65 per share^1^; net income for the full year was $524.2<br> million (compared to a loss of $13.0 million for the full year of 2019), or $5.18 per<br> share |
|---|---|
| · | Adjusted<br> EBITDA^2^ for the fourth quarter was $531.3 million, a year-over-year increase<br> of 360%; Adjusted EBITDA for the full year was $1.04 billion, a year-over-year increase<br> of 168% |
| --- | --- |
| · | Operating<br> income (EBIT) for the fourth quarter was $439.4 million, a year-over-year increase of<br> 883%; operating income (EBIT) for the full year was $722 million, a year-over-year increase<br> of 372% |
| --- | --- |
| · | Adjusted<br> EBIT for the fourth quarter was $439.2 million, a year-over-year increase of 827%; Adjusted<br> EBIT for the full year was $728.6 million, a year-over-year increase of 389% |
| --- | --- |
| · | Revenues<br> for the fourth quarter were $1.36 billion, a year-over-year increase of 64%; revenues<br> for the full year were $3.99 billion, a year-over-year increase of 21% |
| --- | --- |
______________
^1^ Earnings per share calculation for all periods reflect a share split of 1:10 that became effective in 2021.
^2^ See disclosure regarding “Use of Non-IFRS Financial Measures” below.
-1 -
**CONFIDENTIAL**
| · | ZIM<br> carried 2,841 thousand TEUs in 2020, a year-over-year increase of 1% |
|---|---|
| · | The<br> average freight rate per TEU in 2020 was $1,229, a year-over-year increase of 22% |
| --- | --- |
| · | Net<br> leverage ratio^3^ of 1.2x at December 31, 2020 |
| --- | --- |
| · | Subsequent<br> to year end, completed IPO, raising $204 million in net proceeds |
| --- | --- |
| · | Subsequent<br> to year end, announced strategic long-term chartering agreement with Seaspan for ten<br> “green” LNG-fueled vessels demonstrating ZIM’s commitment to reducing<br> its carbon footprint and leading environment-friendly practices in the shipping industry |
| --- | --- |
Mr. Yair Seroussi, Chairman of the Board of Directors stated, “ZIM’s IPO earlier this year was the culmination of many months of hard work and dedication by ZIM’s management and employees in collaboration with the Board of Directors and marks the successful turnaround the Company has undergone over the past few years. We are very pleased with the financial results released today, our first as a public company, and believe that they are proof of the exceptional human capital at ZIM. Moreover, these capabilities will continue to drive ZIM’s future growth and success.”
Eli Glickman, ZIM President & CEO, stated, “Our all-time record results in 2020 and the significant milestones we have achieved year-to-date-2021 represent a truly momentous time for ZIM. During a global pandemic, we generated our highest net income in the company’s 75-year history, underscoring the benefits of our differentiated strategy and our proactive approach to address COVID-19. We also ended the year strong, as we achieved EBIT and EBITDA at the high end of our guidance range and continued to achieve industry leading margins. We are committed to our goal of consistently performing as one of the top three carriers in terms of EBIT margin.”
Mr. Glickman added, “We commenced 2021 by becoming the first global container liner to list on the NYSE, highlighting our success creating a leading asset-light shipping liner at the forefront of digitization. Following our IPO, we also announced a strategic long-term chartering agreement for ten 15,000 TEU LNG dual-fuel container vessels, positioning ZIM to meet the
______________
^3^ Net leverage ratio is defined as face value of short- and long-term debt less cash, cash equivalents and short-term deposits divided by Adjusted EBITDA of the last twelve-month period.
-2 -
**CONFIDENTIAL**
growing market demand on the Asia - US East Coast trade and advance our leadership in addressing environmental and sustainability issues.”
Mr. Glickman concluded, “Today, ZIM is a revitalized company with new strengths, an invigorated spirit and a promising outlook for operating amid the new realities of shipping. Combined with our dedicated team of professionals and commitment to utilizing big data and technology, we remain well positioned to enhance our customer experiences, capitalize on favorable industry fundamentals, and maximize long-term profitability. In 2021, as per the guidance we provide, we expect to continue our positive trajectory, achieving significant Adjusted EBITDA and Adjusted EBIT growth and maintaining industry leading margins. We also intend to further harness our “Startup Nation” DNA based on innovation and technological collaborations to continue to develop growth engines that provide us additional revenue streams beyond our traditional shipping business.”
Summary ofKey Financial and Operational Results
| Q4’19 | 2020 | 2019 | |
|---|---|---|---|
| Carried<br> volume (K-TEUs) | 698 | 2,841 | 2,821 |
| Average<br> freight rate () | 1,017 | 1,229 | 1,009 |
| Revenue<br> ( in millions) | 827 | 3,992 | 3,300 |
| Net<br> income ( in millions) | 1 | 524 | (13) |
| Adjusted<br> EBITDA ) in millions) | 115 | 1,036 | 386 |
| Operating<br> income (EBIT) ( in millions) | 45 | 722 | 153 |
| Adjusted<br> EBIT ( in millions) | 47 | 729 | 149 |
| Adjusted<br> EBITDA margin | 13.9% | 25.9% | 11.7% |
| Adjusted<br> EBIT margin | 5.7% | 18.3% | 4.5% |
| Net<br> cash generated from operating activities | 89 | 881 | 371 |
| Free<br> cash flow ( in millions) | 83 | 846 | 409 |
| Earnings<br> per share () | (0.00) | 5.18 | (0.18) |
| Net<br> debt ( in millions) | 1,236 | 1,372 |
All values are in US Dollars.
-3 -
**CONFIDENTIAL**
Financial andOperating Results for the Fourth Quarter Ended December 31, 2020
Net income for the fourth quarter of 2020 was $366.4 million, compared to $1.2 million for the fourth quarter of 2019. Total revenues were $1.36 billion for the fourth quarter of 2020, compared to $827.3 million for the fourth quarter of 2019, primarily driven by an increase in revenues from containerized cargo, reflecting increases in both freight rates and carried volume.
ZIM carried 799 thousand TEUs in the fourth quarter of 2020, compared to 698 thousand TEUs in the fourth quarter of 2019. The average freight rate per TEU was $1,518 for the fourth quarter of 2020, compared to $1,017 for the fourth quarter of 2019.
Operating income (EBIT) for the fourth quarter of 2020 was $439.4 million, compared to $44.6 million for the fourth quarter of 2019.
Adjusted EBITDA was $531.3 million for the fourth quarter of 2020, compared to $115.4 million for the fourth quarter of 2019. Adjusted EBIT was $439.2 million for the fourth quarter of 2020, compared to $47.4 million for the fourth quarter of 2019. Adjusted EBITDA and Adjusted EBIT margins for the fourth quarter of 2020 were 39% and 32%, respectively. This compares to 14% and 6% for the fourth quarter of 2019.
Net cash generated from operating activities was $414.4 million for the fourth quarter of 2020, compared to $89.3 million for the fourth quarter of 2019.
Financial andOperating Highlights for the Full Year Ended December 31, 2020
Net income for the full year of 2020 was $524.2 million, compared to a loss of $13.0 million for the full year of 2019. Total revenues were $3.99 billion for the full year of 2020, compared to $3.30 billion for the full year of 2019, primarily driven by an increase in revenues from containerized cargo, reflecting mainly an increase in freight rates.
Operating income (EBIT) for the full year of 2020 was $772.0 million, compared to $153.0 million for the full year of 2019.
-4 -
**CONFIDENTIAL**
ZIM carried 2,841 thousand TEUs in the full year of 2020, compared to 2,821 thousand TEUs in the full year of 2019. The average freight rate per TEU was $1,229 for the full year of 2020, compared to $1,009 for the full year of 2019.
Adjusted EBITDA was $1.04 billion for the full year of 2020, compared to $385.9 million for the full year of 2019. Adjusted EBIT was $728.6 million for the full year of 2020, compared to $148.9 million for the full year of 2019. Adjusted EBITDA and Adjusted EBIT margins for the full year of 2020 were 26% and 18%, respectively. This compares to 12% and 5% for the full year of 2019.
Net cash generated from operating activities was $880.8 million for the full year of 2020, compared to $370.6 million for the full year of 2019.
Liquidity,Cash Flows and Capital Allocation
ZIM’s cash and cash equivalents increased by $387 million from $183 million at December 31, 2019 to $570 million at December 31, 2020. Capital expenditures totaled $42.6 million for the year ended December 31, 2020, compared with $16.2 million for the year ended December 31, 2019. Net debt decreased by $136.0 million from $1.37 billion as of December 31, 2019 to $1.24 billion as of December 31, 2020. ZIM’s net leverage ratio as of December 31, 2020 was 1.2x, compared to 3.6x as of December 31, 2019.
In February 2021, the Company completed its IPO and issued 15.0 million ordinary shares, including those issued upon the exercise of the underwriters’ option, at a price to the public of $15.00 per ordinary share, for net proceeds of $204 million, after deducting underwriting discounts and commissions and other offering expenses.
Full-Year 2021Guidance
The Company expects to generate Adjusted EBITDA in 2021 of between $1.40 billion and $1.60 billion and Adjusted EBIT of between $850 million to $1.05 billion.
Use of Non-IFRSMeasures in the Company’s 2021 Guidance
-5
**CONFIDENTIAL**
A reconciliation of the Company’s non-IFRS financial measures included in its full-year 2021 guidance to corresponding IFRS measures is not available on a forward-looking basis. In particular, the Company has not reconciled its Adjusted EBITDA and Adjusted EBIT because the various reconciling items between such non-IFRS financial measures and such corresponding IFRS measures cannot be determined without unreasonable effort due to the uncertainty regarding, and the potential variability of, the future costs and expenses for which the Company adjusts, the effect of which may be significant, and all of which are difficult to predict and are subject to frequent change.
ConferenceCall Details
Management will host a conference call and webcast (along with a slide presentation) to review the results and provide a corporate update today at 8:00 AM ET.
To access the live conference call by telephone, please dial the following numbers: United States 1-888-281-1167; Israel 03-918-0644; or international +44-20-3514-1906. To access the slide presentation, click here. The call will also be available via live webcast through ZIM’s website, located here. Following the conclusion of the call, a replay of the conference call will be available on the Company’s website.
About ZIM
ZIM Integrated Shipping Services Ltd. (NYSE: ZIM) is a global, asset-light container liner shipping company with leadership positions in the markets where it operates. Founded in Israel in 1945, ZIM is one of the oldest shipping liners, with over 75 years of experience, providing customers with innovative seaborne transportation and logistics services with a reputation for industry leading transit times, schedule reliability and service excellence. For additional information, please visit www.zim.com.
Forward-LookingStatements
The following information contains, or may be deemed to contain forward-looking statements (as defined in the U.S. Private Securities Litigation Reform Act of 1995 and the Israeli Securities Law, 1968). In some cases, you can identify these statements by forward-looking words such as “may,” “might,” “will,” “should,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “potential” or “continue,” the negative of these terms and other comparable terminology. These forward-looking statements, which are subject to risks, uncertainties and assumptions about the Company, may include projections of the Company’s future financial results, its anticipated growth strategies and anticipated trends in its business. These statements are only predictions based on the Company’s current expectations and projections about future events or results. There are important factors that could cause the Company’s
-6 -
**CONFIDENTIAL**
actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by the forward-looking statements. Factors that could cause such differences include, but are not limited to: market changes in freight, bunker, charter and other rates or prices, new legislation or regulation affecting the Company’s operations, new competition and changes in the competitive environment, the outcome of legal proceedings to which the Company is a party, and other risks and uncertainties detailed from time to time in the Company’s filings with the U.S. Securities and Exchange Commission, including under the caption “Risk Factors” in its 2020 Annual Report.
Although the Company believes the expectations reflected in the forward-looking statements contained herein are reasonable, it cannot guarantee future results, level of activity, performance or achievements. Moreover, neither the Company nor any other person assumes responsibility for the accuracy and completeness of any of these forward-looking statements. The Company assumes no duty to update any of these forward-looking statements after the date hereof to conform its prior statements to actual results or revised expectations, except as otherwise required by law.
The Company prepares its financial statements in accordance with International Financial Reporting Standards (IFRS), as issued by the International Accounting Standards Board (IASB).
Use of Non-IFRSFinancial Measures
The Company presents non-IFRS measures as additional performance measures as the Company believes that it enables us to compare operating performance between periods on a consistent basis. These measures should not be considered in isolation, or as a substitute for operating income, any other performance measures, or cash flow data, which were prepared in accordance with Generally Accepted Accounting Principles as measures of profitability or liquidity. Please note that Adjusted EBITDA does not take into account debt service requirements, or other commitments, including capital expenditures, and therefore, does not necessarily indicate the amounts that may be available for the Company’s use. In addition, Non-IFRS financial measures, as those presented by the Company, may not be comparable to similarly titled measures reported by other companies, due to differences in the way these measures are calculated.
Adjusted EBITDAis a non-IFRS financial measure which we define as net income (loss) adjusted to exclude financial expenses (income), net, income taxes, depreciation and amortization in order to reach EBITDA, and further adjusted to exclude impairment of assets, non-cash charter hire expenses, capital gains (losses) beyond the ordinary course of business and expenses related to legal contingencies.
Adjusted EBITis a non-IFRS financial measure which we define as net income (loss) adjusted to exclude financial expenses (income), net and income taxes, in order to reach our results from operating activities, or EBIT, and further adjusted to exclude non-cash charter hire expenses, impairment of assets, capital gains (losses) beyond the ordinary course of business and expenses related to legal contingencies.
-7 -
**CONFIDENTIAL**
Free cash flowis a non-IFRS measure which we define as net cash generated from operating activities plus the net cash generated (used) from investment activities.
See the reconciliation of net income to Adjusted EBITDA and Adjusted EBIT and net cash generated from operating activities to free cash flow under "Reconciliation of Non-IFRS Measures" below.
Investor Relations:
Elana Holzman
ZIM Integrated Shipping Services Ltd.
+972-4-865-2300
holzman.elana@zim.com
Leon Berman
The IGB Group
212-477-8438
lberman@igbir.com
Media:
Avner Shats
ZIM Integrated Shipping Services Ltd.
+972-4-8652520
shats.avner@zim.com
-8 -
**CONFIDENTIAL**
CONSOLIDATEDBALANCE SHEET
(U.S.dollars in thousands)
| Year ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| Assets | ||||||
| Vessels | 948,004 | 717,941 | ||||
| Containers and handling equipment | 520,887 | 425,738 | ||||
| Other tangible assets | 67,133 | 69,102 | ||||
| Intangible assets | 66,465 | 64,920 | ||||
| Investments in associates | 8,441 | 8,444 | ||||
| Other investments | 4,888 | 2,766 | ||||
| Trade and other receivables | 5,293 | 5,318 | ||||
| Deferred tax assets | 1,502 | 1,048 | ||||
| Total non-current assets | 1,622,613 | 1,295,277 | ||||
| Assets classified as held for sale | 11,583 | |||||
| Inventories | 52,237 | 60,342 | ||||
| Trade and other receivables | 520,001 | 317,059 | ||||
| Other investments | 58,976 | 59,047 | ||||
| Cash and cash equivalents | 570,414 | 182,786 | ||||
| Total current assets | 1,201,628 | 630,817 | ||||
| Total assets | 2,824,241 | 1,926,094 | ||||
| Equity | ||||||
| Issued capital | 88 | 88 | ||||
| Capital reserves | 1,790,706 | 1,784,469 | ||||
| Accumulated deficit | (1,523,528 | ) | (2,042,226 | ) | ||
| Equity attributable to owners of the Company | 267,266 | (257,669 | ) | |||
| Non-controlling interests | 7,189 | 5,402 | ||||
| Total equity | 274,455 | (252,267 | ) | |||
| Liabilities | ||||||
| Lease liabilities | 811,840 | 641,750 | ||||
| Loans and other liabilities | 519,471 | 541,932 | ||||
| Employee benefits | 66,626 | 67,990 | ||||
| Deferred tax liabilities | 339 | 350 | ||||
| Total non-current liabilities | 1,398,276 | 1,252,022 | ||||
| Trade and other payables | 398,876 | 422,417 | ||||
| Provisions | 21,420 | 17,998 | ||||
| Contract liabilities | 230,469 | 130,281 | ||||
| Lease liabilities | 362,176 | 215,576 | ||||
| Loans and other liabilities | 138,569 | 140,067 | ||||
| Total current liabilities | 1,151,510 | 926,339 | ||||
| Total liabilities | 2,549,786 | 2,178,361 | ||||
| Total equity and liabilities | 2,824,241 | 1,926,094 |
-9 -
**CONFIDENTIAL**
CONSOLIDATEDINCOME STATEMENTS
(U.S.dollars in thousands, except per share data)
| Year ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | 2020 | 2019 | |||||||||
| Income from voyages and related services | 1,360,846 | 827,292 | 3,991,696 | 3,299,761 | |||||||
| Cost of voyages and related services | |||||||||||
| Operating expenses and cost of services | (796,142 | ) | (685,528 | ) | (2,835,112 | ) | (2,810,693 | ) | |||
| Depreciation | (87,237 | ) | (64,709 | ) | (291,559 | ) | (226,026 | ) | |||
| Gross profit | 477,467 | 77,055 | 865,025 | 263,042 | |||||||
| Other operating income | 4,602 | 6,459 | 12,621 | 38,099 | |||||||
| Other operating expenses | 4,914 | (5 | ) | 4,272 | (1,239 | ) | |||||
| General and administrative expenses | (48,450 | ) | (40,088 | ) | (163,210 | ) | (151,605 | ) | |||
| Share of profits of associates | 966 | 1,172 | 3,341 | 4,725 | |||||||
| Results from operating activities | 439,499 | 44,593 | 722,049 | 153,022 | |||||||
| Net finance expenses | (67,706 | ) | (41,820 | ) | (181,260 | ) | (154,300 | ) | |||
| Profit (loss) before income taxes | 371,793 | 2,773 | 540,789 | (1,278 | ) | ||||||
| Income taxes | (5,404 | ) | (1,596 | ) | (16,599 | ) | (11,766 | ) | |||
| Profit (loss) for the year | 366,389 | 1,177 | 524,190 | (13,044 | ) | ||||||
| Attributable to: | |||||||||||
| Owners of the Company | 365,046 | (408 | ) | 517,961 | (18,149 | ) | |||||
| Non-controlling interests | 1,343 | 1,585 | 6,229 | 5,105 | |||||||
| Profit (loss) for the year | 366,389 | 1,177 | 524,190 | (13,044 | ) | ||||||
| Earnings )Loss) per share (US)* | |||||||||||
| Basic earnings (losses) per 1 ordinary share | 3.65 | (0.00 | ) | 5.18 | (0.18 | ) | |||||
| Diluted earnings (losses) per 1 ordinary share | 3.49 | (0.00 | ) | 4.96 | (0.18 | ) | |||||
| Weighted average number of shares for EPS calculation*: | |||||||||||
| Basic | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | |||||||
| Diluted | 104,641,014 | 100,000,000 | 104,530,892 | 100,000,000 |
All values are in US Dollars.
(*) Reflect a share split of 1:10 that became effective in 2021, in all presented periods.
-10 -
**CONFIDENTIAL**
CONSOLIDATEDSTATEMENTS OF CASH FLOWS
(U.S.dollars in thousands)
| Yearended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| Cash flows from operating activities | ||||||
| Profit (loss) for the year | 524,190 | (13,044 | ) | |||
| Adjustments for: | ||||||
| Depreciation and amortization | 314,185 | 245,510 | ||||
| Impairment loss (recovery) in respect of tangible assets | (4,329 | ) | 1,150 | |||
| Net finance expenses | 181,260 | 154,300 | ||||
| Share of profits and change in fair value of investees | (4,143 | ) | (4,725 | ) | ||
| Capital gains, net | (8,814 | ) | (35,471 | ) | ||
| Income taxes | 16,599 | 11,766 | ||||
| 1,018,948 | 359,486 | |||||
| Change in inventories | 8,105 | 9,731 | ||||
| Change in trade receivables and other receivables | (204,469 | ) | 43,422 | |||
| Change in trade and other payables including contract liabilities | 68,670 | (28,111 | ) | |||
| Change in provisions and employee benefits | (2,152 | ) | (7,690 | ) | ||
| (129,846 | ) | 17,352 | ||||
| Dividends received from associates | 4,360 | 5,453 | ||||
| Interest received | 2,317 | 1,969 | ||||
| Income taxes paid | (14,983 | ) | (13,630 | ) | ||
| Net cash generated from operating activities | 880,796 | 370,630 | ||||
| Cash flows from investing activities | ||||||
| Proceeds from sale of tangible assets, intangible assets and investments | 6,717 | 44,794 | ||||
| Acquisition of tangible assets, intangible assets and investments | (42,641 | ) | (16,150 | ) | ||
| Change in other investments and other receivables | 763 | 9,382 | ||||
| Net cash generated from (used in) investing activities | (35,161 | ) | 38,026 |
-11 -
**CONFIDENTIAL**
CONSOLIDATEDSTATEMENTS OF CASH FLOWS
(U.S.dollars in thousands)
| Yearended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| Cash flows from financing activities | ||||||
| Receipt of long-term loans and other long-term liabilities | 678 | |||||
| Sale and lease back transactions | 9,052 | 13,151 | ||||
| Repayment of borrowings and lease liabilities | (336,225 | ) | (300,763 | ) | ||
| Change in short-term loans | 6,071 | 3,324 | ||||
| Dividend paid to non-controlling interests | (3,344 | ) | (4,818 | ) | ||
| Interest paid | (133,459 | ) | (122,972 | ) | ||
| Other financial expenses paid | (2,493 | ) | ||||
| Net cash used in financing activities | (460,398 | ) | (411,400 | ) | ||
| Net change in cash and cash equivalents | 385,237 | (2,744 | ) | |||
| Cash and cash equivalents at beginning of the year | 182,786 | 186,291 | ||||
| Effect of exchange rate fluctuation on cash held | 2,391 | (761 | ) | |||
| Cash and cash equivalents at the end of the year | 570,414 | 182,786 |
-12 -
**CONFIDENTIAL**
RECONCILIATIONOF NET INCOME TO ADJUSTED EBIT
(U.S.dollars in millions)
| Threemonths ended December 31, | Yearended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | |||||||||
| Net income | 366.4 | 1.2 | 524.2 | (13.0 | ) | |||||||
| Financial expenses (income), net | 67.6 | 41.8 | 181.2 | 154.3 | ||||||||
| Income taxes | 5.4 | 1.6 | 16.6 | 11.7 | ||||||||
| Operating income (EBIT) | 439.4 | 44.6 | 722.0 | 153.0 | ||||||||
| Non-cash charter hire expenses | 1.4 | 2.4 | 7.7 | 10.5 | ||||||||
| Capital gain (loss), beyond the ordinary course of business | (0.1 | ) | 0.4 | (0.1 | ) | (14.2 | ) | |||||
| Assets impairment loss (recovery) | (4.8 | ) | 0.0 | (4.3 | ) | 1.2 | ||||||
| Expenses related to legal contingencies | 3.3 | 0.0 | 3.3 | (1.6 | ) | |||||||
| Adjusted EBIT | 439.2 | 47.4 | 728.6 | 148.9 | ||||||||
| Adjusted EBIT margin | 32.3 | % | 5.7 | % | 18.3 | % | 4.5 | % |
RECONCILIATIONOF NET INCOME TO ADJUSTED EBITDA
(U.S.dollars in millions)
| Threemonths ended December 31, | Yearended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | |||||||||
| Net income | 366.4 | 1.2 | 524.2 | (13.0 | ) | |||||||
| Financial expenses (income), net | 67.6 | 41.8 | 181.2 | 154.3 | ||||||||
| Income taxes | 5.4 | 1.6 | 16.6 | 11.7 | ||||||||
| Depreciation and amortization | 93.4 | 70.1 | 314.2 | 245.5 | ||||||||
| EBITDA | 532.8 | 114.7 | 1,036.2 | 398.5 | ||||||||
| Non-cash charter hire expenses | 0.1 | 0.3 | 0.7 | 2.0 | ||||||||
| Capital gain (loss), beyond the ordinary course of business | (0.1 | ) | 0.4 | (0.1 | ) | (14.2 | ) | |||||
| Assets impairment loss (recovery) | (4.8 | ) | 0.0 | (4.3 | ) | 1.2 | ||||||
| Expenses related to legal contingencies | 3.3 | 0.0 | 3.3 | (1.6 | ) | |||||||
| Adjusted EBITDA | 531.3 | 115.4 | 1,035.8 | 385.9 | ||||||||
| Adjusted EBITDA margin | 39.0 | % | 13.9 | % | 25.9 | % | 11.7 | % |
-13 -
**CONFIDENTIAL**
RECONCILIATIONOF NET CASH GENERATED FROM OPERATING ACTIVITES TO FREE CASH FLOW
(U.S.dollars in millions)
| Three months ended<br> December 31, | Year ended<br> December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | ||||||||
| Net cash generated from operating activities | 414.4 | 89.3 | 880.8 | 370.6 | |||||||
| Net cash generated from (used in) investing activities | (22.2 | ) | (6.7 | ) | (35.2 | ) | 38.0 | ||||
| Free cash flow | 392.2 | 82.6 | 845.6 | 408.6 |
-14