6-K
ZIM Integrated Shipping Services Ltd. (ZIM)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington,D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIESEXCHANGE ACT OF 1934
For the month of March, 2022
Commission File Number: 001-39937
ZIMIntegrated Shipping Services Ltd.
(Exact Name of Registrantas Specified in Its Charter)
9 Andrei Sakharov Street
P.O. Box 15067
Matam, Haifa 3190500, Israel
+972 (4) 865-2000
(Address of principalexecutive 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 9, 2022, ZIM Integrated Shipping Services Ltd. (the “Company”) issued a press release announcing its consolidated results for the three and twelve months ended on December 31, 2021. A copy of this press release is attached herewith as Exhibit 99.1.
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 9, 2022
EXHIBIT INDEX
| EXHIBIT NO. | DESCRIPTION |
|---|---|
| 99.1 | Press Release dated March 9, 2022 |
Exhibit99.1
ZIMReports Record Financial Results for the Fourth Quarterand Full Year 2021
GeneratesRecord Full Year Results:Net Income of $4.65 Billion, Adjusted EBITDA^1^ of $6.60 billion, and Adjusted EBIT of$5.82 billion; Continues to Deliver Industry Leading Operating Margins
Declares$17.00 per Share Dividend; Annual 2021 Dividend Represents 50% of 2021 Net Income^2^
DividendsDeclared Since IPO Total $2.6 Billion or $21.50 per Share
Full Year 2022 Guidance ofAdjusted EBITDA between $7.1 Billion and $7.5 Billion and Adjusted EBIT between $5.6 Billion and $6.0 Billion
Haifa, Israel, March 9, 2022 – 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, 2021.
FourthQuarter and Full Year 2021 Highlights
| · | Net<br> income for the fourth quarter was $1.71 billion (compared to $366 million in the fourth quarter<br> of 2020), a year-over-year increase of 366%, or $14.17 per diluted share^3^;<br> net income for the full year was $4.65 billion (compared to $524 million for the full year<br> of 2020), a year-over-year increase of 787%, or $39.02 per diluted share |
|---|
^1^ See disclosure regarding “Use of Non-IFRS Financial Measures” below.
^2^ 2021 annual dividend includes interim dividend declared on account of Q3 2021 quarterly results already distributed.
^3^ Earnings per share calculation for all periods reflect a share split of 1:10 that became effective in 2021. The number of outstanding shares as of December 31, 2021, was 119,743,188.
| · | Adjusted<br> EBITDA for the fourth quarter was $2.36 billion, a year-over-year increase of 345%; Adjusted<br> EBITDA for the full year was $6.60 billion, a year-over-year increase of 537% |
|---|---|
| · | Operating<br> income (EBIT) for the fourth quarter was $2.12 billion, a year-over-year increase of 382%;<br> operating income (EBIT) for the full year was $5.82 billion, a year-over-year increase of<br> 706%. Reconciliation items between operating income and Adjusted EBIT in the fourth quarter<br> and full year were minor |
| --- | --- |
| · | Revenues<br> for the fourth quarter were $3.47 billion, a year-over-year increase of 155%; revenues for<br> the full year were $10.73 billion, a year-over-year increase of 169% |
| --- | --- |
| · | Carried volume in the fourth quarter was 858 thousand TEUs, a year-over-year<br>increase of 7%. Carried volume in the full year was 3,481 thousand TEUs, a year-over-year increase of 23%, significantly above industry<br>average growth |
| --- | --- |
| · | Average<br> freight rate per TEU in fourth quarter was $3,630, a year-over-year increase of 139%. Average<br> freight rate per TEU in the full year was $2,786, a year-over-year increase of 127% |
| --- | --- |
| · | Net<br> leverage^4^ ratio of 0.0x at December 31,<br> 2021, compared to 1.2x at December 31, 2020; reached net cash^4^ position of<br> $509 million |
| --- | --- |
| · | Declared<br> approximately $2.04 billion, or $17.00 per share dividend, representing 50% of 2021 net income<br> on a cumulative basis (including interim quarterly dividend already distributed on account<br> of Q3 2021 results). The dividend will be paid on April 4, 2022 to holders of ZIM ordinary<br> shares as of March 23, 2022 |
| --- | --- |
| · | During<br> 2021 and subsequent to year end, entered into multiple charter agreements for a total of<br> 36 newbuild vessels, of which 28 are LNG dual-fuel container vessels. The vessels are due<br> to be delivered to ZIM throughout 2023 and 2024 |
| --- | --- |
| · | Subsequent<br> to year end, announced extension and modification of operational cooperation agreement with<br> the 2M alliance partners |
| --- | --- |
^4^ See disclosure regarding “Use of Non-IFRS Financial Measures” below.
YairSeroussi, Chairman of the Board of Directors stated, “2021 was a transformative year for ZIM. We kicked off the year with listing our shares on the world’s leading capital market in New York, and have not looked back since. The many accomplishments of the past year and our remarkable performance, both financially and operationally, are the direct outcome of the unrivaled execution of our talented and dedicated management team and employees around the world, supported by the Board. In 2021, we took important steps to best position ZIM for long term enduring growth and value creation for our shareholders. We remain focused on maintaining our strong execution and agility in 2022 and beyond, while advancing the highest standards of corporate governance and responsibility.”
Eli Glickman, ZIMPresident & CEO, stated, “In our first year as the only global container liner listed on New York Stock Exchange, ZIM has achieved historically extraordinary results and executed on commitments made during our IPO process. ZIM’s agility and proactive strategies enabled us to unlock significant shareholder value during a time of unique and unprecedented challenges. With another quarter of exceptional financial performance, we generated our highest ever full year of revenues, adjusted EBITDA, net profit and operating cash flows, while once again delivering industry-leading margins. We also ended the year with a net positive cash position and strong financial flexibility.”
Mr. Glickman added, “Given our outstanding cash generation in 2021, we decisively allotted capital to support our customers as we strive to provide best-in-class service. Importantly, we made sizable investments in equipment to facilitate the movement of cargoes for customers, as well as meaningfully expanded our operating fleet capacity and launched 17 new lines since June 2020, resulting in ZIM’s year-over-year carried volume tripling the global volume growth rate. We also returned substantial capital to shareholders, highlighted by a full year dividend of $19.50 per share, reflective of 50% of our 2021 net income. In total, including our special dividend paid in September 2021, we will return to shareholders approximately $2.6 billion or $21.50 per share since our IPO, which represents approximately 30% of our current market cap and, incredibly, approximately 50% higher than our IPO market cap.”
Mr. Glickman concluded, “Today, ZIM is commercially and operationally stronger than ever making us more optimistic about our future than ever before. We are excited to carry the exceptional momentum of 2021 forward into 2022, and well beyond. Notably, we are seizing the opportunity to be at the forefront of carbon intensity reduction among global liners, with 28 eco-friendly LNG dual-fuel container vessels due to be delivered to us between 2023 and 2024, which could account for 40% of our operated capacity. Our strategy to predominantly charter in vessels provides us a unique advantage, as we can easily transition our operating capacity without a legacy fleet to replace. Complementing our ESG objectives, we continue to invest in digital initiatives and disruptive technologies and further strengthen our commercial prospects to drive long-term profitable growth, while maintaining our disciplined approach to capital allocation to maximize value for all of ZIM’s stakeholders.”
Summaryof Key Financial and Operational Results
| Q4’20 | 2021 | 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Carried volume (K-TEUs) | 858 | 799 | 3,481 | 2,841 | |||||||
| Average freight rate (/TEU) | 3,630 | 1,518 | 2,786 | 1,229 | |||||||
| Revenue ( in millions) | 3,466 | 1,361 | 10,729 | 3,992 | |||||||
| Operating income (EBIT) ( in millions) | 2,116 | 439 | 5,816 | 722 | |||||||
| Net income ( in millions) | 1,708 | 366 | 4,649 | 524 | |||||||
| Adjusted EBITDA ( in millions) | 2,362 | 531 | 6,597 | 1,036 | |||||||
| Adjusted EBIT ( in millions) | 2,114 | 440 | 5,820 | 729 | |||||||
| Adjusted EBITDA margin | 68.1 | % | 39.0 | % | 61.5 | % | 25.9 | % | |||
| Adjusted EBIT margin | 61.0 | % | 32.3 | % | 54.2 | % | 18.3 | % | |||
| Diluted EPS () | 14.17 | 3.49 | 39.02 | 4.96 | |||||||
| Net cash generated from operating activities ( in millions) | 2,005 | 414 | 5,971 | 881 | |||||||
| Free cash flow ( in millions)5 | 1,661 | 391 | 4,877 | 845 | |||||||
| Net debt (Net cash) ( in millions) | (509 | ) | 1,236 |
All values are in US Dollars.
Financialand Operating Results for the Fourth Quarter Ended December 31, 2021
Total revenues were $3.47 billion for the fourth quarter of 2021, compared to $1.36 billion for the fourth quarter of 2020, primarily driven by an increase in revenues from containerized cargo, reflecting an increase in freight rates as well as carried volume.
^5^ See disclosure regarding “Use of Non-IFRS Financial Measures” below.
Operating income (EBIT) for the fourth quarter of 2021 was $2.12 billion, compared to $439 million for the fourth quarter of 2020. Operating margin for the fourth quarter of 2021 was 61%, compared to 32% in the fourth quarter of 2020.
Net income for the fourth quarter of 2021 was $1.71 billion, compared to $366 million for the fourth quarter of 2020. Net income for the fourth quarter of 2021 included a tax expense of $374 million.
Adjusted EBITDA was $2.36 billion for the fourth quarter of 2021, compared to $531 million for the fourth quarter of 2020. Adjusted EBIT was $2.11 billion for the fourth quarter of 2021, compared to $440 million for the fourth quarter of 2020. Adjusted EBITDA and Adjusted EBIT margins for the fourth quarter of 2021 were 68% and 61%, respectively. This compares to 39% and 32% for the fourth quarter of 2020.
Net cash generated from operating activities was $2.00 billion for the fourth quarter of 2021, compared to $414 million for the fourth quarter of 2020.
ZIM carried 858 thousand TEUs in the fourth quarter of 2021, compared to 799 thousand TEUs in the fourth quarter of 2020. The average freight rate per TEU was $3,630 for the fourth quarter of 2021, compared to $1,518 for the fourth quarter of 2020.
Financialand Operating Highlights for the Full Year Ended December 31, 2021
Total revenues were $10.73 billion for the full year of 2021, compared to $3.99 billion for the full year of 2020, primarily driven by an increase in revenues from containerized cargo, reflecting increases in freight rates and carried volume.
Operating income (EBIT) for the full year of 2021 was $5.82 billion, compared to $722 million for the full year of 2020. Operating margin for the full year of 2021 was 54%, compared to 18% for the full year of 2020.
Net income for the full year of 2021 was $4.65 billion, compared to $524 million for the full year of 2020. Net income for the full year of 2021 included a tax expense of $1.01 billion.
Adjusted EBITDA was $6.60 billion for the full year of 2021, compared to $1.04 billion for the full year of 2020. Adjusted EBIT was $5.82 billion for the full year of 2021, compared to $729 million for the full year of 2020. Adjusted EBITDA and Adjusted EBIT margins for the full year of 2021 were 61% and 54%, respectively. This compares to 26% and 18% for the full year of 2020.
Net cash generated from operating activities was $5.97 billion for the full year of 2021, compared to $881 million for the full year of 2020.
ZIM carried 3,481 thousand TEUs in the full year of 2021, compared to 2,841 thousand TEUs in the full year of 2020. The average freight rate per TEU was $2,786 for the full year of 2021, compared to $1,229 for the full year of 2020.
Liquidity,Cash Flows and Capital Allocation
ZIM’s total cash position (which includes cash and cash equivalents and investments in bank deposits and other investment instruments) increased by $3.24 billion from $572 million as of December 31, 2020 to $3.81 billion at December 31, 2021. Capital expenditures totaled $1.01 billion for the year ended December 31, 2021, compared with $43 million for the year ended December 31, 2020. Net debt decreased by $1.74 billion from $1.24 billion as of December 31, 2020 to a net cash position of $509 million as of December 31, 2021. ZIM’s net leverage ratio as of December 31, 2021 was 0.0x, compared to 1.2x as of December 31, 2020.
2021Dividends
In accordance with the Company’s dividend policy, ZIM’s Board of Directors declared a cash dividend of approximately $2.04 billion, or $17.00 per ordinary share, reflecting approximately 50% of 2021 net income on a cumulative basis, including the $2.50 per share interim dividend paid in December 2021 on account of Q3 2021 results. The dividend will be paid on April 4, 2022, to holders of record of the ordinary shares as of March 23, 2022.
Total dividend distribution since ZIM’s initial public offering in January 2021, including the 2021 annual dividend of $19.50 per share and special dividend of $2.00 per share (~$237 million) paid in September 2021, amounted to approximately $2.57 billion, or $21.50 per ordinary share.
Dividend policy: the Company intends to distribute a dividend to shareholders on a quarterly basis at a rate of approximately 20% of the net income derived during such fiscal quarter with respect to the first three fiscal quarters of the year, while the cumulative annual dividend amount to be distributed by the Company (including the interim dividends paid during the first three fiscal quarters of the year) will total 30-50% of the annual net income. All future dividends are subject to the Company’s Board discretion and to the restrictions provided by Israeli law.
CharteringAgreements for Newbuild Vessels
During 2021 and subsequent to year end, ZIM entered into four charter agreements for a total of 36 newbuild vessels, as follows:
| · | 10 x<br> 15,000 TEU LNG dual-fuel container vessels chartered from Seaspan, intended to serve on the<br> Asia to US East Coast trade |
|---|---|
| · | 18 x<br> 7,000 TEU LNG dual-fuel container vessels chartered from Seaspan (15 vessels) and an affiliate<br> of Kenon Holdings (3 vessels), intended to serve across various global trades |
| --- | --- |
| · | 8 x<br> 5,300 TEU wide beam vessels chartered from Navios Maritime Partners, intended to serve in<br> trades between Asia and Africa |
| --- | --- |
All the newbuild vessels are expected to be delivered to ZIM during 2023 and 2024.
Collaborationwith 2M Alliance Partners
In February 2022, the Company announced the formal extension and modification of its operational collaboration agreement with the 2M alliance partners. Effective April 2, 2022, ZIM and the 2M alliance partners will operate their joint services on the Asia – US East Coast (USEC) and Asia – US Gulf Coast (USGC) trades based on a slot exchange and vessel sharing agreement. Accordingly, ZIM will solely operate two out of the six joint Asia to USEC services (ZCP & ZSE) as well as three additional vessels on one of two joint Asia to USGC services (ZGX).
Full-Year2022 Guidance
In 2022, the Company expects to generate Adjusted EBITDA of between $7.1 billion and $7.5 billion and Adjusted EBIT of between $5.6 billion to $6.0 billion.
Useof Non-IFRS Measures in the Company’s 2022 Guidance
A reconciliation of the Company’s non-IFRS financial measures included in its full-year 2022 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 +1-855-265-6958 or +1-718-705-8796; Israel +972-3-721-9662 or UK/international +44-1-212-818-004. The call (and slide presentation) will be available via live webcast through ZIM’s website, located at the following link. Following the conclusion of the call, a replay of the conference call will be available on the Company's website.
AnnualReport on Form 20-F for 2021
In accordance with rule 203.01 of the NYSE, the Company’s Annual Report filed with the Securities and Exchange Commission on March 9, 2022, on Form 20-F is available on the Company’s website. Hard copies of the Annual Report will be provided free of charge upon request from the Company.
AboutZIM
ZIM (NYSE: ZIM) is a global container liner shipping company with leadership positions in the markets in which it operates. Founded in Israel in 1945, ZIM is a veteran shipping liner, with decades of experience providing customers with innovative seaborne transportation and logistics services, a reputation for industry-leading transit times, schedule reliability and service excellence. Additional information about ZIM is available at 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 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, global and/or regional political instability, and other risks and uncertainties detailed from time to time in the Company’s filings with the U.S. Securities and Exchange Commission (SEC), including under the caption “Risk Factors” in its 2021 Annual Report filed with the SEC today.
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).
Useof Non-IFRS Financial Measures
The Company presents non-IFRS measures as additional performance measures as the Company believes that it enables the comparison of 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.
AdjustedEBITDA is 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.
AdjustedEBIT is 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 impairment of assets, non-cash charter hire expenses, capital gains (losses) beyond the ordinary course of business and expenses related to legal contingencies.
Freecash flow is a non-IFRS financial measure which we define as net cash generated from operating activities minus capital expenditures, net.
Netdebt is a non-IFRS financial measure which we define as face value of short- and long-term debt, minus cash and cash equivalents, bank deposits and other investment instruments. We refer to net cash when cash and cash equivalents, bank deposits and other investment instruments exceed the face value of short- and long-term debt.
Netleverage ratio is a non-IFRS financial measure which we define net debt (see above) divided by Adjusted EBITDA of the last twelve-month period.
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
CONSOLIDATEDBALANCE SHEET(U.S. dollars in thousands)
| December 31 | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Assets | |||||
| Vessels | 2,957,848 | 948,004 | |||
| Containers and handling equipment | 1,365,759 | 520,887 | |||
| Other tangible assets | 68,947 | 67,133 | |||
| Intangible assets | 73,833 | 66,465 | |||
| Investments in associates | 12,223 | 8,441 | |||
| Other investments | 169,201 | 4,888 | |||
| Trade and other receivables | 107,020 | 5,293 | |||
| Deferred tax assets | 2,142 | 1,502 | |||
| Total non-current assets | 4,756,973 | 1,622,613 | |||
| Inventories | 118,965 | 52,237 | |||
| Trade and other receivables | 1,278,142 | 520,001 | |||
| Other investments | 2,144,458 | 58,976 | |||
| Cash and cash equivalents | 1,543,300 | 570,414 | |||
| Total current assets | 5,084,865 | 1,201,628 | |||
| Total assets | 9,841,838 | 2,824,241 | |||
| Equity | |||||
| Share capital and reserves | 2,011,409 | 1,790,794 | |||
| Retained earnings (deficit) | 2,580,596 | (1,523,528 | ) | ||
| Equity attributable to owners of the Company | 4,592,005 | 267,266 | |||
| Non-controlling interests | 7,524 | 7,189 | |||
| Total equity | 4,599,529 | 274,455 | |||
| Liabilities | |||||
| Lease liabilities | 2,178,676 | 811,840 | |||
| Loans and other liabilities | 120,827 | 519,471 | |||
| Employee benefits | 65,592 | 66,626 | |||
| Deferred tax liabilities | 120,619 | 339 | |||
| Total non-current liabilities | 2,485,714 | 1,398,276 | |||
| Trade and other payables | 1,086,214 | 398,876 | |||
| Provisions | 28,333 | 21,420 | |||
| Contract liabilities | 618,342 | 230,469 | |||
| Lease liabilities | 893,004 | 362,176 | |||
| Loans and other liabilities | 130,702 | 138,569 | |||
| Total current liabilities | 2,756,595 | 1,151,510 | |||
| Total liabilities | 5,242,309 | 2,549,786 | |||
| Total equity and liabilities | 9,841,838 | 2,824,241 |
CONSOLIDATEDINCOME STATEMENTS(U.S. dollars in thousands, except per share data)
| Year ended<br> December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2021 | 2020 | |||||||||
| Income from voyages and related services | 3,466,394 | 1,360,846 | 10,728,698 | 3,991,696 | |||||||
| Cost of voyages and related services | |||||||||||
| Operating expenses and cost of services | (1,029,042 | ) | (796,142 | ) | (3,905,948 | ) | (2,835,112 | ) | |||
| Depreciation | (242,352 | ) | (87,237 | ) | (756,259 | ) | (291,559 | ) | |||
| Gross profit | 2,195,000 | 477,467 | 6,066,491 | 865,025 | |||||||
| Other operating income | 5,013 | 4,602 | 14,532 | 12,621 | |||||||
| Other operating expenses | (254 | ) | 4,914 | (968 | ) | 4,272 | |||||
| General and administrative expenses | (83,799 | ) | (48,450 | ) | (267,709 | ) | (163,210 | ) | |||
| Share of profits of associates | 832 | 966 | 3,955 | 3,341 | |||||||
| Results from operating activities | 2,116,792 | 439,499 | 5,816,301 | 722,049 | |||||||
| Finance income | 9,704 | 6,724 | 18,786 | 8,103 | |||||||
| Finance expenses | (43,947 | ) | (74,430 | ) | (175,595 | ) | (189,363 | ) | |||
| Net finance expenses | (34,243 | ) | (67,706 | ) | (156,809 | ) | (181,260 | ) | |||
| Profit before income taxes | 2,082,549 | 371,793 | 5,659,492 | 540,789 | |||||||
| Income taxes | (374,126 | ) | (5,404 | ) | (1,010,347 | ) | (16,599 | ) | |||
| Profit for the year | 1,708,423 | 366,389 | 4,649,145 | 524,190 | |||||||
| Attributable to: | |||||||||||
| Owners of the Company | 1,705,104 | 365,046 | 4,640,305 | 517,961 | |||||||
| Non-controlling interests | 3,319 | 1,343 | 8,840 | 6,229 | |||||||
| Profit for the year | 1,708,423 | 366,389 | 4,649,145 | 524,190 | |||||||
| Earnings per share (US) | |||||||||||
| Basic earnings per 1 ordinary share | 14.34 | 3.65 | 40.31 | 5.18 | |||||||
| Diluted earnings per 1 ordinary share | 14.17 | 3.49 | 39.02 | 4.96 | |||||||
| Weighted average number of shares for EPS calculation: | |||||||||||
| Basic | 118,908,731 | 100,000,000 | 115,105,504 | 100,000,000 | |||||||
| Diluted | 120,332,347 | 104,641,014 | 118,933,723 | 104,530,892 |
All values are in US Dollars.
CONSOLIDATEDSTATEMENTS OF CASH FLOW(U.S. dollars in thousands)
| Year ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Cash flows from operating activities | ||||||
| Profit for the year | 4,649,145 | 524,190 | ||||
| Adjustments for: | ||||||
| Depreciation and amortization | 779,223 | 314,185 | ||||
| Impairment loss (recovery) in respect of tangible assets | (4,329 | ) | ||||
| Net finance expenses | 156,809 | 181,260 | ||||
| Share of profits and change in fair value of investees | (4,627 | ) | (4,143 | ) | ||
| Capital gains, net | (8,736 | ) | (8,814 | ) | ||
| Income taxes | 1,010,347 | 16,599 | ||||
| Other non-cash items | 20,771 | |||||
| 6,602,932 | 1,018,948 | |||||
| Change in inventories | (66,728 | ) | 8,105 | |||
| Change in trade receivables and other receivables | (766,555 | ) | (204,469 | ) | ||
| Change in trade and other payables including contract liabilities | 555,881 | 68,670 | ||||
| Change in provisions and employee benefits | 6,572 | (2,152 | ) | |||
| (270,830 | ) | (129,846 | ) | |||
| Dividends received from associates | 4,395 | 4,360 | ||||
| Interest received | 3,562 | 2,317 | ||||
| Income taxes paid | (369,127 | ) | (14,983 | ) | ||
| Net cash generated from operating activities | 5,970,932 | 880,796 | ||||
| Cash flows from investing activities | ||||||
| Proceeds from sale of tangible assets, intangible assets and interest in investees | 10,905 | 6,717 | ||||
| Acquisition of tangible assets, intangible assets and interest in investees | (1,005,030 | ) | (42,641 | ) | ||
| Acquisition of investment instruments, net | (182,399 | ) | ||||
| Change in other receivables | (101,783 | ) | ||||
| Change in other investments (mainly deposits), net | (2,064,744 | ) | 763 | |||
| Net cash generated from (used in) investing activities | (3,343,051 | ) | (35,161 | ) |
CONSOLIDATEDSTATEMENTS OF CASH FLOW(U.S. dollars in thousands)
| Year ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Cash flows from financing activities | ||||||
| Receipt of long-term loans and other long-term liabilities | 50,000 | |||||
| Issuance of share capital, net of issuance costs | 205,394 | |||||
| Sale and lease back transactions | 9,052 | |||||
| Repayment of borrowings and lease liabilities (including early repayments) | (1,191,313 | ) | (336,225 | ) | ||
| Change in short-term loans | (15,998 | ) | 6,071 | |||
| Dividend paid to non-controlling interests | (4,702 | ) | (3,344 | ) | ||
| Dividend paid to owners of the Company | (536,388 | ) | ||||
| Interest paid | (160,019 | ) | (133,459 | ) | ||
| Other financial expenses paid | (2,493 | ) | ||||
| Net cash used in financing activities | (1,653,026 | ) | (460,398 | ) | ||
| Net change in cash and cash equivalents | 974,855 | 385,237 | ||||
| Cash and cash equivalents at beginning of the year | 570,414 | 182,786 | ||||
| Effect of exchange rate fluctuation on cash held | (1,969 | ) | 2,391 | |||
| Cash and cash equivalents at the end of the year | 1,543,300 | 570,414 |
RECONCILIATIONOF NET INCOME TO ADJUSTED EBIT(U.S. dollars in millions)
| Three months ended<br> December 31, | Year ended<br> December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||||||||
| Net income | 1,708 | 366 | 4,649 | 524 | ||||||||
| Financial expenses (income), net | 34 | 67 | 157 | 181 | ||||||||
| Income taxes | 374 | 6 | 1,010 | 17 | ||||||||
| Operating income (EBIT) | 2,116 | 439 | 5,816 | 722 | ||||||||
| Non-cash charter hire expenses | 1 | 3 | 2 | 8 | ||||||||
| Impairment losses (recoveries) of assets | - | (5 | ) | - | (4 | ) | ||||||
| Expenses related to legal contingencies | (3 | ) | 3 | 2 | 3 | |||||||
| Adjusted EBIT | 2,114 | 440 | 5,820 | 729 | ||||||||
| Adjusted EBIT margin | 61 | % | 32 | % | 54 | % | 18 | % |
RECONCILIATIONOF NET INCOME TO ADJUSTED EBITDA(U.S. dollars in millions)
| Three months ended<br> December 31, | Year ended<br> December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||||||||
| Net income | 1,708 | 366 | 4,649 | 524 | ||||||||
| Financial expenses (income), net | 34 | 67 | 157 | 181 | ||||||||
| Income taxes | 374 | 6 | 1,010 | 17 | ||||||||
| Depreciation and amortization | 249 | 94 | 780 | 314 | ||||||||
| EBITDA | 2,365 | 533 | 6,596 | 1,036 | ||||||||
| Non-cash charter hire expenses | - | - | (1 | ) | 1 | |||||||
| Impairment losses (recoveries) of assets | - | (5 | ) | - | (4 | ) | ||||||
| Expenses related to legal contingencies | (3 | ) | 3 | 2 | 3 | |||||||
| Adjusted EBITDA | 2,362 | 531 | 6,597 | 1,036 | ||||||||
| Adjusted EBITDA margin | 68 | % | 39 | % | 61 | % | 26 | % |
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, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | **** | 2020 | ||||||||
| Net cash generated from operating activities | 2,005 | 414 | 5,971 | **** | 881 | |||||||
| Capital expenditures, net | (344 | ) | (23 | ) | (1,094 | ) | (36 | ) | ||||
| Free cash flow | 1,661 | 391 | 4,877 | **** | 845 |