Reported Revenues of $1.3
Billion, Net Loss of $213
Million, Adjusted EBITDA1 of
$275 Million and Adjusted EBIT
Loss1 of $147
Million
HAIFA,
Israel, Aug. 16, 2023 /PRNewswire/ -- ZIM
Integrated Shipping Services Ltd. (NYSE: ZIM), a global
container liner shipping company, announced today its consolidated
results for the three and six months ended June 30, 2023.
Second Quarter 2023 Highlights
- Net loss for the second quarter was $213
million (compared to net income of $1,336 million in the second quarter of 2022), or
a diluted loss per share of $1.792 (compared to diluted
earnings per share of $11.07 in the
second quarter of 2022). Net loss for the quarter was negatively
impacted by a non-cash after tax item of $51
million related to the redelivery of certain vessels.
- Adjusted EBITDA for the second quarter was $275 million, a year-over-year decrease of
87%
- Operating loss (EBIT) for the second quarter was $168 million, compared to operating income of
$1,764 million in the second quarter
of 2022
- Adjusted EBIT loss for the second quarter was $147 million, compared to Adjusted EBIT of
$1,764 million in the second quarter
of 2022
- Revenues for the second quarter were $1,310 million, a year-over-year decrease of
62%
- Carried volume in the second quarter was 860
thousand TEUs, a slight year-over-year increase
- Average freight rate per TEU in the second quarter was
$1,193, a year-over-year decrease of
67%
- Net leverage ratio1 of 0.5x at June 30, 2023, compared to 0.0x as of
December 31, 2022; net debt of
$1,633 million, compared to net cash
of $279 million as of December 31, 2022
- Full year 2023 guidance: the Company expects to generate
Adjusted EBITDA of $1.2 billion to
$1.6 billion and Adjusted EBIT loss
of $500 to $100 million3
Eli Glickman, ZIM President &
CEO, stated, "We continue to take proactive steps to respond to
current market realities, with a focus on minimizing costs while
optimizing our commercial strategy. We have taken action to
rationalize our existing capacity and routinely review our services
to adapt our network to customer preferences and identify new
commercial opportunities. We also explore opportunities to leverage
operational collaborations to improve efficiencies. At the same
time, as the year progresses, and into 2024, we expect our cost
structure to improve in tandem with the delivery of our highly
competitive, fuel-efficient, newbuild tonnage, including 28
LNG-powered vessels."
Mr. Glickman added, "Although our second quarter results
reflected continued near-term challenges in the container shipping
market, our total cash position of $3.2
billion at quarter's end remains strong. We believe our
ample liquidity and solid balance sheet will enable ZIM to operate
from a position of strength and maintain a long-term view even
during a prolonged period of market weakness. As we overhaul our
fleet profile and advance ESG objectives, for both ZIM and
customers, we remain confident in the Company's strategic
positioning to drive profitable growth over the long term."
Mr. Glickman concluded, "Based on a soft peak season and demand
that is expected to remain subdued for the remainder of the year,
ZIM forecasts full year Adjusted EBITDA of $1.2 billion to $1.6
billion and Adjusted EBIT loss of $500 million to $100
million in 2023. Moving ahead, we are committed to
leveraging digital initiatives, enhancing our commercial and
operational resilience, and further implementing our differentiated
strategy to best serve our customers and generate sustainable value
for shareholders."
Summary of Key Financial and Operational Results
|
Q2.23
|
Q2.22
|
1H.23
|
1H.22
|
Carried volume
(K-TEUs)..................................
|
860
|
856
|
1,629
|
1,715
|
Average freight
rate ($/TEU).............................
|
1,193
|
3,596
|
1,286
|
3,722
|
Total Revenues ($ in
millions)...........................
|
1,310
|
3,429
|
2,684
|
7,145
|
Operating income (loss)
(EBIT) ($ in millions)
|
(168)
|
1,764
|
(182)
|
4,007
|
Profit (loss) before
income tax ($ in
millions)....
|
(272)
|
1,736
|
(337)
|
3,955
|
Net income
(loss) ($ in
millions)........................
|
(213)
|
1,336
|
(271)
|
3,047
|
Adjusted
EBITDA1 ($ in
millions)......................
|
275
|
2,101
|
648
|
4,634
|
Adjusted
EBIT1 ($ in
millions)...........................
|
(147)
|
1,764
|
(160)
|
4,006
|
Adjusted EBITDA
margin (%)............................
|
21
|
61
|
24
|
65
|
Adjusted EBIT
margin (%).................................
|
(11)
|
51
|
(6)
|
56
|
Diluted earnings (loss)
per share ($).................
|
(1.79)
|
11.07
|
(2.29)
|
25.26
|
Net cash generated from
operating
activities ($ in
millions)......................................
|
347
|
1,710
|
520
|
3,370
|
Free cash
flow1 ($ in
millions)...........................
|
321
|
1,639
|
463
|
3,122
|
|
JUN.23
|
DEC.22
|
|
|
Net debt (Net
cash)1 ($ in
millions)...................
|
1,633
|
(279)
|
|
|
Financial and Operating Results for the Second Quarter Ended
June 30, 2023
Total revenues were $1.31 billion
for the second quarter of 2023, compared to $3.43 billion for the second quarter of 2022.
ZIM carried 860 thousand TEUs in the second quarter of 2023,
compared to 856 thousand TEUs in the second quarter of 2022. The
average freight rate per TEU was $1,193 for the second quarter of 2023, compared
to $3,596 for the second quarter of
2022.
Operating loss (EBIT) for the second quarter of 2023 was
$168 million, compared to operating
income of $1,764 million for the
second quarter of 2022, resulting mainly from the decrease in
freight rates.
Net loss for the second quarter of 2023 was $213 million, compared to net income of
$1,336 million for the second quarter
of 2022. The expected redelivery of certain vessels sold and leased
back by the Company in 2018 negatively impacted net loss by a
non-cash after tax amount of $51
million.
Adjusted EBITDA was $275 million
for the second quarter of 2023, compared to $2,101 million for the second quarter of 2022.
Adjusted EBIT loss was $147 million
for the second quarter of 2023, compared to Adjusted EBIT of
$1,764 million for the second quarter
of 2022. Adjusted EBITDA and Adjusted EBIT margins for the second
quarter of 2023 were 21% and -11%, respectively. This compares to
61% and 51% for the second quarter of 2022, respectively.
Net cash generated from operating activities was $347 million for the second quarter of 2023,
compared to $1,710 million for the
second quarter of 2022.
Financial and Operating Results for the Six Months Ended
June 30, 2023
Total revenues were $2.68 billion
for the first half of 2023, compared to $7.15 billion for the first half of 2022,
primarily driven by the decrease in freight rates.
ZIM carried 1,629 thousand TEUs in the first half of 2023,
compared to 1,715 thousand TEUs in the first half of 2022. The
average freight rate per TEU was $1,286 for the first half of 2023, compared to
$3,722 for the first half of
2022.
Operating loss (EBIT) for the first half of 2023 was
$182 million, compared to operating
income of $4,007 million for the
first half of 2022. The decrease in operating income for the first
half of 2023 was primarily driven by the above-mentioned decrease
in revenues.
Net loss for the first half of 2023 was $271 million, compared to net income of
$3,047 million for the first half of
2022. The expected redelivery of certain vessels sold and leased
back by the Company in 2018 negatively impacted second quarter net
loss by a non-cash after tax amount of $51
million.
Adjusted EBITDA was $648 million
for the first half of 2023, compared to $4,634 million for the first half of 2022.
Adjusted EBIT loss was $160 million
for the first half of 2023, compared to $4,006 million for the first half of 2022.
Adjusted EBITDA and Adjusted EBIT margins for the first half of
2023 were 24% and -6%, respectively. This compares to 65% and 56%
for the first half of 2022.
Net cash generated from operating activities was $520 million for the first half of 2023, compared
to $3,370 million for the first half
of 2022.
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) decreased by $1.4
billion from $4.6 billion as
of December 31, 2022 to $3.2 billion as of June
30, 2023.4 Capital expenditures totaled
$26 million for the second quarter of
2023, compared to $82 million for the
second quarter of 2022. Net debt position as of June 30, 2023, was $1,633
million compared to net cash position of $279 million as of December 31, 2022, a change of $1,912 million. ZIM's net leverage ratio as of
June 30, 2023, was 0.5x, compared to
0.0x as of December 31, 2022.
Use of Non-IFRS Measures in the Company's 2023
Guidance
A reconciliation of the Company's non-IFRS financial measures
included in its full-year 2023 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 the 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.
Full-Year 2023 Guidance
As previously announced on July 12,
2023, the Company expects to generate Adjusted EBITDA of
between $1.2 billion and $1.6 billion and Adjusted EBIT loss of
$500 to $100
million. This guidance reflects continued weakness in
freight rates across all the Company's trades, particularly in the
Transpacific, which the Company expects to continue during the
second half of 2023. Volume growth is also expected to be lower
than originally forecasted, as demand continues to be subdued.
Dividend Policy and Second Quarter 2023 Dividend
ZIM's dividend policy remains unchanged, according to which the
Company intends to distribute 30-50% of annual net income as a
dividend to shareholders. Dividend payments will be made on a
quarterly basis at a rate of approximately 30% of the net quarterly
income of the first three fiscal quarters of the year
(cumulatively), while the total annual dividend amount to be
distributed by the Company (including any 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.
In accordance with its dividend policy and in light of the net
loss recorded in the second quarter of 2023, the Company will not
distribute a dividend to shareholders on account of its second
quarter results.
Conference Call 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
+1-800-715-9871 (toll free) or +1-646-307-1963; Israel +972-3-376-1144, UK/international
+44-(0)20-3481-4247, and reference conference ID 8182738. 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.
About ZIM
Founded in Israel in 1945, ZIM
(NYSE: ZIM) is a leading global container liner shipping company
with established operations in more than 90 countries serving
approximately 34,000 customers in over 300 ports worldwide. ZIM
leverages digital strategies and a commitment to ESG values to
provide customers innovative seaborne transportation and logistics
services and exceptional customer experience. ZIM's differentiated
global-niche strategy, based on agile fleet management and
deployment, covers major trade routes with a focus on select
markets where the company holds competitive advantages. Additional
information about ZIM is available at www.ZIM.com.
Forward-Looking Statements
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). 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, supply-demand
fluctuations in the containerized shipping market, new legislation
or regulation affecting the Company's operations, new competition
and changes in the competitive environment, our ability to achieve
cost savings or expense reductions, the outcome of legal
proceedings to which the Company is a party, global, regional
and/or local political instability, inflation rate fluctuations,
capital markets fluctuations 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 2022 Annual Report filed with the SEC
on March 13, 2023.
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-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,
the non-IFRS financial measures 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 EBITDA 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.
Adjusted EBIT 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.
Free cash flow is a non-IFRS financial measure which
we define as net cash generated from operating activities minus
capital expenditures, net.
Net debt 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 this measure as net cash when cash
and cash equivalents, bank deposits and other investment
instruments exceed the face value of short- and long-term debt.
Net leverage ratio is a non-IFRS financial measure
which we define as net debt (see above) divided by Adjusted EBITDA
for the last twelve-month period. When our net debt is less than
zero, we report the net leverage ratio as zero.
See the reconciliation of net income to Adjusted EBITDA and
Adjusted EBIT and net cash generated from operating activities to
free cash flow in the tables provided 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.
+972-4-865-2520
shats.avner@zim.com
CONSOLIDATED BALANCE SHEET
(U.S. dollars in millions)
|
Jun-30
|
Dec-31
|
|
2023
|
2022
|
2022
|
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
|
|
|
Assets
|
|
|
|
Vessels
|
5,005.4
|
4,405.3
|
4,409.9
|
Containers and handling
equipment
|
1,209.8
|
1,281.4
|
1,242.8
|
Other tangible
assets
|
124.3
|
77.7
|
98.5
|
Intangible
assets
|
98.1
|
79.4
|
92.9
|
Investments in
associates
|
29.3
|
17.8
|
22.0
|
Other
investments
|
1,354.2
|
651.0
|
1,373.2
|
Other
receivables
|
111.6
|
109.5
|
112.1
|
Deferred tax
assets
|
2.5
|
2.3
|
2.3
|
Total non-current
assets
|
7,935.2
|
6,624.4
|
7,353.7
|
|
|
|
|
Inventories
|
174.1
|
216.2
|
190.7
|
Trade and other
receivables
|
671.0
|
1,346.2
|
825.7
|
Other
investments
|
863.0
|
2,358.9
|
2,233.1
|
Cash and cash
equivalents
|
1,040.3
|
946.8
|
1,022.1
|
Total current
assets
|
2,748.4
|
4,868.1
|
4,271.6
|
Total assets
|
10,683.6
|
11,492.5
|
11,625.3
|
|
|
|
|
Equity
|
|
|
|
Share capital and
reserves
|
1,994.8
|
2,010.6
|
1,987.7
|
Retained
earnings
|
2,858.3
|
3,231.4
|
3,901.9
|
Equity attributable to
owners of the Company
|
4,853.1
|
5,242.0
|
5,889.6
|
Non-controlling
interests
|
2.0
|
6.2
|
6.3
|
Total equity
|
4,855.1
|
5,248.2
|
5,895.9
|
|
|
|
|
Liabilities
|
|
|
|
Lease
liabilities
|
3,230.4
|
2,929.0
|
2,778.7
|
Loans and other
liabilities
|
83.0
|
164.8
|
91.9
|
Employee
benefits
|
42.4
|
50.0
|
45.2
|
Deferred tax
liabilities
|
79.0
|
133.8
|
151.4
|
Total non-current
liabilities
|
3,434.8
|
3,277.6
|
3,067.2
|
|
|
|
|
Trade and other
payables
|
561.8
|
901.3
|
896.2
|
Provisions
|
53.4
|
30.8
|
50.2
|
Contract
liabilities
|
208.4
|
577.5
|
238.9
|
Lease
liabilities
|
1,522.1
|
1,377.2
|
1,380.8
|
Loans and other
liabilities
|
48.0
|
79.9
|
96.1
|
Total current
liabilities
|
2,393.7
|
2,966.7
|
2,662.2
|
Total
liabilities
|
5,828.5
|
6,244.3
|
5,729.4
|
Total equity and
liabilities
|
10,683.6
|
11,492.5
|
11,625.3
|
|
|
|
|
CONSOLIDATED INCOME STATEMENTS
(U.S. dollars in
millions, except per share data)
|
Six Months Ended
June 30
|
Three Months
Ended
June 30
|
Year Ended
December 31
|
|
2023
|
2022
|
2023
|
2022
|
2022
|
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
|
|
|
|
|
Income from voyages and
related services
|
2,683.9
|
7,145.2
|
1,309.6
|
3,428.8
|
12,561.6
|
Cost of voyages and
related services
|
|
|
|
|
|
Operating expenses and
cost of services
|
(1,913.6)
|
(2,380.6)
|
(973.9)
|
(1,262.3)
|
(4,764.5)
|
Depreciation
|
(795.4)
|
(616.0)
|
(414.9)
|
(331.6)
|
(1,370.3)
|
Gross profit
(loss)
|
(25.1)
|
4,148.6
|
(79.2)
|
1,834.9
|
6,426.8
|
|
|
|
|
|
|
Other operating
income
|
1.9
|
19.3
|
(8.2)
|
14.7
|
48.9
|
Other operating
expenses
|
(10.1)
|
(0.2)
|
(6.5)
|
(0.1)
|
(0.9)
|
General and
administrative expenses
|
(145.5)
|
(162.0)
|
(71.4)
|
(84.9)
|
(338.3)
|
Share of profit (loss)
of associates
|
(2.9)
|
1.1
|
(2.5)
|
(0.3)
|
(0.7)
|
|
|
|
|
|
|
Results from
operating activities
|
(181.7)
|
4,006.8
|
(167.8)
|
1,764.3
|
6,135.8
|
|
|
|
|
|
|
Finance
income
|
82.1
|
47.4
|
37.7
|
26.0
|
130.9
|
Finance
expenses
|
(237.2)
|
(99.2)
|
(142.0)
|
(53.9)
|
(239.4)
|
|
|
|
|
|
|
Net finance
expenses
|
(155.1)
|
(51.8)
|
(104.3)
|
(27.9)
|
(108.5)
|
|
|
|
|
|
|
Profit (loss) before
income taxes
|
(336.8)
|
3,955.0
|
(272.1)
|
1,736.4
|
6,027.3
|
|
|
|
|
|
|
Income taxes
|
66.0
|
(908.2)
|
59.4
|
(400.6)
|
(1,398.3)
|
|
|
|
|
|
|
Profit (loss) for
the period
|
(270.8)
|
3,046.8
|
(212.7)
|
1,335.8
|
4,629.0
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
|
|
|
|
|
|
Owners of the
Company
|
(274.6)
|
3,041.9
|
(215.1)
|
1,333.1
|
4,619.4
|
Non-controlling
interests
|
3.8
|
4.9
|
2.4
|
2.7
|
9.6
|
Profit (loss) for
the period
|
(270.8)
|
3,046.8
|
(212.7)
|
1,335.8
|
4,629.0
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share (US$)
|
|
|
|
|
|
Basic earnings (loss)
per 1 ordinary share
|
(2.29)
|
25.36
|
(1.79)
|
11.11
|
38.49
|
Diluted earnings (loss)
per 1 ordinary share
|
(2.29)
|
25.26
|
(1.79)
|
11.07
|
38.35
|
|
|
|
|
|
|
Weighted average
number of shares for earnings (loss) per share
calculation:
|
|
|
|
|
|
Basic
|
120,182,399
|
119,950,718
|
120,195,365
|
119,990,308
|
120,012,375
|
Diluted
|
120,182,399
|
120,441,961
|
120,195,365
|
120,442,213
|
120,444,889
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
(U.S. dollars in millions)
|
Six Months Ended
June 30
|
Three Months
Ended
June 30
|
Year Ended
December 31
|
|
2023
|
2022
|
2023
|
2022
|
2022
|
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(audited)
|
|
|
|
|
|
|
Cash flows from
operating activities
|
|
|
|
|
|
Profit (loss) for the
period
|
(270.8)
|
3,046.8
|
(212.7)
|
1,335.8
|
4,629.0
|
|
|
|
|
|
|
Adjustments
for:
|
|
|
|
|
|
Depreciation and
amortization
|
808.7
|
627.5
|
421.5
|
337.3
|
1,396.3
|
Net finance
expenses
|
155.1
|
51.8
|
104.3
|
27.9
|
108.5
|
Share of profits and
change in fair value of investees
|
2.2
|
(3.7)
|
1.8
|
(2.2)
|
(2.1)
|
Capital loss (gain),
net
|
7.4
|
(15.8)
|
17.2
|
(11.8)
|
(42.7)
|
Income taxes
|
(66.0)
|
908.2
|
(59.4)
|
400.6
|
1,398.3
|
Other non-cash
items
|
9.7
|
10.0
|
3.4
|
7.5
|
39.7
|
|
646.3
|
4,624.8
|
276.1
|
2,095.1
|
7,527.0
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in
inventories
|
16.6
|
(97.2)
|
15.0
|
(42.4)
|
(71.7)
|
Change in trade and
other receivables
|
176.9
|
(61.8)
|
33.7
|
34.5
|
496.6
|
Change in trade and
other payables including contract liabilities
|
(95.9)
|
30.9
|
(4.2)
|
(5.1)
|
(325.7)
|
Change in provisions
and employee benefits
|
2.9
|
(2.2)
|
1.5
|
(0.1)
|
15.9
|
|
100.5
|
(130.3)
|
46.0
|
(13.1)
|
115.1
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends
received
|
1.5
|
|
1.4
|
|
0.9
|
Interest
received
|
88.0
|
7.4
|
38.5
|
4.2
|
53.2
|
Income taxes
paid
|
(316.1)
|
(1,132.0)
|
(15.4)
|
(376.3)
|
(1,586.1)
|
|
|
|
|
|
|
Net cash generated
from operating activities
|
520.2
|
3,369.9
|
346.6
|
1,709.9
|
6,110.1
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
Proceeds from sale of
tangible assets, intangible assets, and interest in
investees
|
17.7
|
16.9
|
5.5
|
11.6
|
48.1
|
Acquisition and
capitalized expenditures of tangible assets, intangible assets and
interest in investees
|
(61.5)
|
(263.1)
|
(25.6)
|
(80.6)
|
(345.5)
|
Acquisition of
investment instruments, net
|
(583.4)
|
(515.9)
|
(422.3)
|
(333.0)
|
(1,433.1)
|
Loans granted to
investees
|
(1.7)
|
|
0.0
|
|
|
Change in other
receivables
|
(14.0)
|
(2.6)
|
(5.8)
|
(2.3)
|
(20.2)
|
Change in other
investments (mainly deposits), net
|
1,982.7
|
(189.1)
|
581.8
|
(288.9)
|
105.7
|
Net cash generated
from (used in) investing activities
|
1,339.8
|
(953.8)
|
133.6
|
(693.2)
|
(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
|
(861.4)
|
(532.5)
|
(466.4)
|
(323.6)
|
(1,449.4)
|
Change in short term
loans
|
(21.0)
|
(53.5)
|
|
(33.5)
|
(53.5)
|
Dividend paid to
non-controlling interests
|
(7.5)
|
(4.6)
|
(0.6)
|
(0.1)
|
(8.4)
|
Dividend paid to owners
of the Company
|
(769.2)
|
(2,378.6)
|
(769.2)
|
(2,378.6)
|
(3,303.3)
|
Interest
paid
|
(182.7)
|
(94.7)
|
(95.9)
|
(54.2)
|
(221.0)
|
Net cash used in
financing activities
|
(1,841.8)
|
(3,004.7)
|
(1,332.1)
|
(2,790.0)
|
(4,976.4)
|
|
|
|
|
|
|
Net change in cash and
cash equivalents
|
18.2
|
(588.6)
|
(851.9)
|
(1,773.3)
|
(511.3)
|
Cash and cash
equivalents at beginning of the period
|
1,022.1
|
1,543.3
|
1,892.6
|
2,727.2
|
1,543.3
|
Effect of exchange rate
fluctuation on cash held
|
0.0
|
(7.9)
|
(0.4)
|
(7.1)
|
(9.9)
|
Cash and cash
equivalents at the end of the period
|
1,040.3
|
946.8
|
1,040.3
|
946.8
|
1,022.1
|
RECONCILIATION OF
NET INCOME TO ADJUSTED EBIT
|
(U.S. dollars in
millions)
|
|
Six months ended
June 30
|
Three months
ended
June 30
|
|
2023
|
2022
|
2023
|
2022
|
|
|
|
|
|
Net income
(loss)
|
(271)
|
3,047
|
(213)
|
1,336
|
Financial expenses,
net
|
155
|
52
|
104
|
28
|
Income taxes
|
(66)
|
908
|
(59)
|
400
|
Operating income
(EBIT)
|
(182)
|
4,007
|
(168)
|
1,764
|
Non-cash charter hire
expenses
|
1
|
0
|
0
|
0
|
Capital loss (gain),
beyond the ordinary course
of business
|
21
|
(1)
|
21
|
0
|
Adjusted
EBIT
|
(160)
|
4,006
|
(147)
|
1,764
|
Adjusted EBIT
margin
|
(6) %
|
56 %
|
(11) %
|
51 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF
NET INCOME TO ADJUSTED EBITDA
|
(U.S. dollars in
millions)
|
|
|
|
|
|
Six months ended
June 30
|
Three months ended
June 30
|
|
2023
|
2022
|
2023
|
2022
|
|
|
|
|
|
Net income
(loss)
|
(271)
|
3,047
|
(213)
|
1,336
|
Financial expenses,
net
|
155
|
52
|
104
|
28
|
Income taxes
|
(66)
|
908
|
(59)
|
400
|
Depreciation and
amortization
|
809
|
627
|
422
|
337
|
EBITDA
|
627
|
4,634
|
254
|
2,101
|
Capital loss, beyond
the ordinary course of business
|
21
|
0
|
21
|
0
|
Adjusted
EBITDA
|
648
|
4,634
|
275
|
2,101
|
Adjusted EBITDA
margin
|
24 %
|
65 %
|
21 %
|
61 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF
NET CASH GENERATED FROM OPERATING ACTIVITIES TO FREE CASH
FLOW
|
(U.S. dollars in
millions)
|
|
Six months ended
June 30
|
Three months
ended
June 30
|
|
2023
|
2022
|
2023
|
2022
|
|
|
|
|
|
Net cash generated from
operating activities
|
520
|
3,370
|
347
|
1,710
|
Capital expenditures,
net
|
(57)
|
(248)
|
(26)
|
(71)
|
Free cash
flow
|
463
|
3,122
|
321
|
1,639
|
1 See disclosure regarding "Use of Non-IFRS
Financial Measures."
2 The number of shares used to calculate the
diluted earnings per share is 120,195,365. The number of
outstanding shares as of June 30,
2023 was 120,218,275.
3 The Company does not provide IFRS guidance
because it is not readily available. See disclosure regarding "Use
of Non-IFRS Measures in the Company's 2023 Guidance."
4 On April 4, 2023, the
Company distributed a dividend to shareholders of $6.40 per share or a total of approximately
$769 million.
Logo - https://mma.prnewswire.com/media/1933864/ZIM_Logo.jpg
View original
content:https://www.prnewswire.com/news-releases/zim-reports-financial-results-for-the-second-quarter-of-2023-301902185.html
SOURCE Zim Integrated Shipping Services Ltd.