Reported Revenues of $1,273
Million, Net Loss of $2,270
Million (Including a Non-Cash Impairment Loss of
$2,063 Million)1,
Adjusted EBITDA2 of $211 Million and Adjusted EBIT
Loss2 of $213
Million
Revised 2023 Full Year Guidance: Expects to Generate Adjusted
EBITDA of $900-$1,100 Million and Adjusted EBIT Loss of
$600-$400
Million3
HAIFA,
Israel, Nov. 15, 2023 /PRNewswire/ -- ZIM
Integrated Shipping Services Ltd. (NYSE: ZIM), a global
container liner shipping company, announced today its consolidated
results for the three and nine months ended September 30, 2023.
Third Quarter 2023 Highlights
- Net loss for the third quarter was $2,270 million (compared to net income of
$1,166 million in the third quarter
of 2022), or a diluted loss per share of $18.904 (compared to diluted earnings
per share of $9.66 in the third
quarter of 2022). Net loss for the quarter was primarily driven by
a non-cash impairment loss of $2,063
million
- Adjusted EBITDA for the third quarter was $211 million, a year-over-year decrease of
89%
- Operating loss (EBIT) for the third quarter was $2,276 million, compared to operating income of
$1,544 million in the third quarter
of 2022
- Adjusted EBIT loss for the third quarter was $213 million, compared to Adjusted EBIT of
$1,554 million in the third quarter
of 2022
- Revenues for the third quarter were $1,273 million, a year-over-year decrease of
61%
- Carried volume in the third quarter was 867 thousand TEUs, a
slight year-over-year increase
- Average freight rate per TEU in the third quarter was
$1,139, a year-over-year decrease of
66%
- Net leverage ratio2 of 0.9x as of September 30, 2023, compared to 0.0x as of
December 31, 2022; net debt of
$1,619 million, compared to net cash
of $279 million as of December 31, 2022
Eli Glickman, ZIM President
& CEO, stated, "ZIM's third quarter results reflected the
current operating environment, as demand remained weak and freight
rates continued to deteriorate. Given our negative outlook for
freight rates in the near future, we recorded a non-cash impairment
loss of approximately $2.1 billion
which negatively impacted our net results, as well as revised our
full year guidance. We now expect to generate Adjusted EBITDA of
$900 million to $1,100 million and Adjusted EBIT loss of
$600 million to $400 million in 2023."
Mr. Glickman added, "We are currently in a transition period,
which we expect will extend into 2024, during which we should
gradually see the benefits of the decisive actions we have taken to
enhance ZIM's commercial and operational resilience. Foremost, we
embarked on a fleet renewal program, which included 46 newbuild
containerships of which 28 are "green" LNG vessels, and that along
with the redelivery of older, more expensive and less efficient
vessels, we expect will improve our cost structure and drive
long-term profitable growth. Our cost per TEU is declining and we
expect to further reduce our cost base, as our chartered newbuilds,
including a total of 28 dual-fuel LNG containerships, are added to
our fleet through 2023-2024."
Mr. Glickman further added, "We believe our ample total
liquidity of approximately $3.1
billion at quarter-end will enable ZIM to maintain a
long-term view while we weather prolonged market weakness.
Specifically, we have initiated significant cost control measures,
rationalized our capacity and adapted our network, with a focus on
both maximizing our cash position and delivering an exceptional
customer experience. Additionally, we entered into an important new
collaboration with MSC during the third quarter that enhances
operational efficiencies and further elevates service levels."
Mr. Glickman concluded, "As we look towards the future, our
focus is to emerge from the current downturn in a stronger position
than ever. We intend to draw on our core values, leveraging
data-driven strategies and the innovative spirit of our talented
employees to create enduring value for both customers and
shareholders. While market challenges may continue in the near
term, we expect that the combination of the initiatives we have
undertaken and our solid market position will drive profitable
growth over the long term."
Summary of Key Financial and Operational Results
|
Q3.23
|
Q3.22
|
9M.23
|
9M.22
|
Carried volume
(K-TEUs)...............................
|
867
|
842
|
2,496
|
2,557
|
Average freight
rate ($/TEU)...........................
|
1,139
|
3,353
|
1,235
|
3,600
|
Total Revenues ($ in
millions) ........................
|
1,273
|
3,228
|
3,957
|
10,373
|
Operating income (loss)
(EBIT) ($ in
millions).
|
(2,276)
|
1,544
|
(2,457)
|
5,551
|
Profit (loss) before
income tax ($ in
millions)...
|
(2,342)
|
1,514
|
(2,678)
|
5,469
|
Net income
(loss) ($ in
millions)......................
|
(2,270)
|
1,166
|
(2,541)
|
4,212
|
Adjusted
EBITDA2 ($ in
millions)....................
|
211
|
1,934
|
859
|
6,568
|
Adjusted
EBIT2 ($ in
millions).........................
|
(213)
|
1,554
|
(373)
|
5,561
|
Adjusted EBITDA
margin (%).........................
|
17
|
60
|
22
|
63
|
Adjusted EBIT
margin (%)..............................
|
(17)
|
48
|
(9)
|
54
|
Diluted earnings (loss)
per share ($)..............
|
(18.90)
|
9.66
|
(21.19)
|
34.91
|
Net cash generated from
operating
activities ($ in
millions)...................................
|
338
|
1,672
|
858
|
5,041
|
Free cash
flow2 ($ in
millions)........................
|
328
|
1,626
|
791
|
4,748
|
|
SEP.23
|
DEC.22
|
|
|
Net debt (Net
cash)2 ($ in
millions)................
|
1,619
|
(279)
|
|
|
Financial and Operating Results for the Third Quarter Ended
September 30, 2023
Total revenues were $1,273 million
for the third quarter of 2023, compared to $3,228 million for the third quarter of 2022,
driven by the decrease in freight rates, partially offset by a
slight increase in carried volume.
ZIM carried 867 thousand TEUs in the third quarter of 2023,
compared to 842 thousand TEUs in the third quarter of 2022. The
average freight rate per TEU was $1,139 for the third quarter of 2023, compared to
$3,353 for the third quarter of
2022.
Operating loss (EBIT) for the third quarter of 2023 was
$2,276 million, compared to operating
income of $1,544 million for the
third quarter of 2022. The third quarter of 2023 operating loss
includes a non-cash impairment loss of $2,063 million. The decrease in operating income
for the third quarter of 2023 was driven primarily by the
impairment loss recorded in the current quarter and the
above-mentioned decrease in revenues.
Net loss for the third quarter of 2023 was $2,270 million, compared to net income of
$1,166 million for the third quarter
of 2022.
Adjusted EBITDA was $211 million
for the third quarter of 2023, compared to $1,934 million for the third quarter of 2022.
Adjusted EBIT loss was $213 million
for the third quarter of 2023, compared to adjusted EBIT of
$1,554 million for the third quarter
of 2022. Adjusted EBITDA and Adjusted EBIT margins for the third
quarter of 2023 were 17% and -17%, respectively. This compares to
60% and 48% for the third quarter of 2022, respectively.
Net cash generated from operating activities was $338 million for the third quarter of 2023,
compared to $1,672 million for the
third quarter of 2022.
Financial and Operating Results for the Nine Months Ended
September 30, 2023
Total revenues were $3,957 million
for the first nine months of 2023, compared to $10,373 million for the first nine months of
2022, driven primarily by the decrease in freight rates.
ZIM carried 2,496 thousand TEUs in the first nine months of
2023, compared to 2,557 thousand TEUs in the first nine months of
2022. The average freight rate per TEU was $1,235 for the first nine months of 2023,
compared to $3,600 for the first nine
months of 2022.
Operating loss (EBIT) for the first nine months of 2023 was
$2,457 million, compared to operating
income of $5,551 million for the
first nine months of 2022. Operating loss for this period includes
a non-cash impairment loss of $2,063
million recorded in the third quarter of 2023. The decrease
in operating income for the first nine months of 2023 was primarily
driven by the impairment loss recorded in the third quarter of 2023
and the above-mentioned decrease in revenues.
Net loss for the first nine months of 2023 was $2,541 million, compared to net income of
$4,212 million for the first nine
months of 2022.
Adjusted EBITDA was $859 million
for the first nine months of 2023, compared to $6,568 million for the first nine months of 2022.
Adjusted EBIT loss was $373 million
for the first nine months of 2023, compared to adjusted EBIT of
$5,561 million for the first nine
months of 2022. Adjusted EBITDA and Adjusted EBIT margins for the
first nine months of 2023 were 22% and -9%, respectively. This
compares to 63% and 54% for the first nine months of 2022,
respectively.
Net cash generated from operating activities was $858 million for the first nine months of 2023,
compared to $5,041 million for the
first nine months 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 $1.5
billion from $4.6 billion as
of December 31, 2022 to $3.1 billion as of September 30, 2023.5 Capital
expenditures totaled $14 million for
the third quarter of 2023, compared to $62
million for the third quarter of 2022. Net debt position as
of September 30, 2023, was
$1,619 million compared to net cash
position of $279 million as of
December 31, 2022, a change of
$1,898 million. ZIM's net leverage
ratio as of September 30, 2023 was
0.9x, 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.
Updated Full-Year 2023 Guidance
The Company revised its guidance for the full-year 2023 and now
expects to generate Adjusted EBITDA of between $900 million and $1,100
million and Adjusted EBIT loss of between $600 million and $400
million. Previously, the Company expected to generate
Adjusted EBITDA of between $1.2
billion and $1.6 billion and
Adjusted EBIT loss of between $500 to
$100 million. This guidance reflects
continued weakness in freight rates and soft demand across all of
the Company's trades.
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 7449320. 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 terminals 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, including the ongoing war
between Israel and Hamas and the
ongoing hostilities between Israel
and Hezbollah, 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 (Unaudited)
(U.S. dollars in millions)
|
September
30
|
December
31
|
|
2023
|
2022
|
2022
|
|
|
|
|
Assets
|
|
|
|
Vessels
|
3,222.9
|
4,640.5
|
4,409.9
|
Containers and handling
equipment
|
788.2
|
1,270.8
|
1,242.8
|
Other tangible
assets
|
61.1
|
76.9
|
98.5
|
Intangible
assets
|
93.3
|
82.5
|
92.9
|
Investments in
associates
|
26.8
|
26.0
|
22.0
|
Other
investments
|
1,252.6
|
1,314.3
|
1,373.2
|
Other
receivables
|
105.5
|
109.5
|
112.1
|
Deferred tax
assets
|
9.6
|
2.3
|
2.3
|
Total non-current
assets
|
5,560.0
|
7,522.8
|
7,353.7
|
|
|
|
|
Inventories
|
156.4
|
225.7
|
190.7
|
Trade and other
receivables
|
644.3
|
1,088.7
|
825.7
|
Other
investments
|
918.6
|
1,871.7
|
2,233.1
|
Cash and cash
equivalents
|
912.1
|
1,285.7
|
1,022.1
|
Total current
assets
|
2,631.4
|
4,471.8
|
4,271.6
|
Total
assets
|
8,191.4
|
11,994.6
|
11,625.3
|
|
|
|
|
Equity
|
|
|
|
Share capital and
reserves
|
1,980.7
|
2,009.9
|
1,987.7
|
Retained
earnings
|
586.9
|
3,800.6
|
3,901.9
|
Equity attributable
to owners of the Company
|
2,567.6
|
5,810.5
|
5,889.6
|
Non-controlling
interests
|
3.8
|
6.8
|
6.3
|
Total
equity
|
2,571.4
|
5,817.3
|
5,895.9
|
|
|
|
|
Liabilities
|
|
|
|
Lease
liabilities
|
2,952.0
|
3,020.0
|
2,778.7
|
Loans and other
liabilities
|
79.3
|
140.1
|
91.9
|
Employee
benefits
|
39.4
|
45.0
|
45.2
|
Deferred tax
liabilities
|
13.0
|
139.4
|
151.4
|
Total non-current
liabilities
|
3,083.7
|
3,344.5
|
3,067.2
|
|
|
|
|
Trade and other
payables
|
554.6
|
846.6
|
896.2
|
Provisions
|
58.3
|
51.6
|
50.2
|
Contract
liabilities
|
207.3
|
410.1
|
238.9
|
Lease
liabilities
|
1,668.0
|
1,424.7
|
1,380.8
|
Loans and other
liabilities
|
48.1
|
99.8
|
96.1
|
Total current
liabilities
|
2,536.3
|
2,832.8
|
2,662.2
|
Total
liabilities
|
5,620.0
|
6,177.3
|
5,729.4
|
Total equity and
liabilities
|
8,191.4
|
11,994.6
|
11,625.3
|
CONSOLIDATED INCOME STATEMENTS (Unaudited)
(U.S. dollars in millions, except per share data)
|
Nine Months
Ended
September 30
|
Three Months
Ended
September 30
|
Year Ended
December 31
|
|
2023
|
2022
|
2023
|
2022
|
2022
|
|
|
|
|
|
|
Income from voyages and
related services
|
3,956.9
|
10,372.7
|
1,273.0
|
3,227.5
|
12,561.6
|
Cost of voyages and
related services
|
|
|
|
|
|
Operating expenses and
cost of services
|
(2,922.0)
|
(3,630.2)
|
(1,008.4)
|
(1,249.6)
|
(4,764.5)
|
Depreciation
|
(1,212.8)
|
(989.7)
|
(417.4)
|
(373.7)
|
(1,370.3)
|
Impairment of
assets
|
(2,034.9)
|
|
(2,034.9)
|
|
|
Gross profit
(loss)
|
(2,212.8)
|
5,752.8
|
(2,187.7)
|
1,604.2
|
6,426.8
|
|
|
|
|
|
|
Other operating
income
|
2.5
|
40.8
|
0.6
|
21.5
|
48.9
|
Other operating
expenses
|
(32.5)
|
(0.4)
|
(22.4)
|
(0.2)
|
(0.9)
|
General and
administrative expenses
|
(209.4)
|
(244.0)
|
(63.9)
|
(82.0)
|
(338.3)
|
Share of profit (loss)
of associates
|
(5.2)
|
1.9
|
(2.3)
|
0.8
|
(0.7)
|
|
|
|
|
|
|
Results from
operating activities
|
(2,457.4)
|
5,551.1
|
(2,275.7)
|
1,544.3
|
6,135.8
|
|
|
|
|
|
|
Finance
income
|
117.7
|
82.3
|
35.6
|
34.9
|
130.9
|
Finance
expenses
|
(338.7)
|
(164.0)
|
(101.5)
|
(64.8)
|
(239.4)
|
|
|
|
|
|
|
Net finance
expenses
|
(221.0)
|
(81.7)
|
(65.9)
|
(29.9)
|
(108.5)
|
|
|
|
|
|
|
Profit (loss) before
income taxes
|
(2,678.4)
|
5,469.4
|
(2,341.6)
|
1,514.4
|
6,027.3
|
|
|
|
|
|
|
Income taxes
|
137.1
|
(1,256.9)
|
71.1
|
(348.7)
|
(1,398.3)
|
|
|
|
|
|
|
Profit (loss) for
the period
|
(2,541.3)
|
4,212.5
|
(2,270.5)
|
1,165.7
|
4,629.0
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
Owners of the
Company
|
(2,547.2)
|
4,205.2
|
(2,272.6)
|
1,163.3
|
4,619.4
|
Non-controlling
interests
|
5.9
|
7.3
|
2.1
|
2.4
|
9.6
|
Profit (loss) for
the period
|
(2,541.3)
|
4,212.5
|
(2,270.5)
|
1,165.7
|
4,629.0
|
|
|
|
|
|
|
Earnings (loss) per
share (US$)
|
|
|
|
|
|
Basic earnings (loss)
per 1 ordinary share
|
(21.19)
|
35.05
|
(18.90)
|
9.69
|
38.49
|
Diluted earnings (loss)
per 1 ordinary share
|
(21.19)
|
34.91
|
(18.90)
|
9.66
|
38.35
|
|
|
|
|
|
|
Weighted average
number of shares for earnings (loss) per share
calculation:
|
|
|
|
|
|
Basic
|
120,194,990
|
119,983,297
|
120,219,761
|
120,047,393
|
120,012,375
|
Diluted
|
120,194,990
|
120,443,702
|
120,219,761
|
120,439,492
|
120,444,889
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(U.S. dollars in millions)
|
Nine Months
Ended
September 30
|
Three Months
Ended
September 30
|
Year Ended
December 31
|
|
2023
|
2022
|
2023
|
2022
|
2022
|
|
|
|
|
|
|
Cash flows from
operating activities
|
|
|
|
|
|
Profit (loss) for the
period
|
(2,541.3)
|
4,212.5
|
(2,270.5)
|
1,165.7
|
4,629.0
|
|
|
|
|
|
|
Adjustments
for:
|
|
|
|
|
|
Depreciation and
amortization
|
1,232.5
|
1,007.7
|
423.8
|
380.2
|
1,396.3
|
Impairment
loss
|
2,063.4
|
|
2,063.4
|
|
|
Net finance
expenses
|
221.0
|
81.7
|
65.9
|
29.9
|
108.5
|
Share of profits
(losses) and change in fair value of investees
|
4.5
|
(5.0)
|
2.3
|
(1.3)
|
(2.1)
|
Capital loss (gain),
net
|
3.2
|
(35.5)
|
(4.2)
|
(19.7)
|
(42.7)
|
Income taxes
|
(137.1)
|
1,256.9
|
(71.1)
|
348.7
|
1,398.3
|
Other non-cash
items
|
14.2
|
18.0
|
4.5
|
8.0
|
39.7
|
|
860.4
|
6,536.3
|
214.1
|
1,911.5
|
7,527.0
|
|
|
|
|
|
|
Change in
inventories
|
34.3
|
(106.7)
|
17.7
|
(9.5)
|
(71.7)
|
Change in trade and
other receivables
|
237.5
|
211.0
|
60.6
|
272.8
|
496.6
|
Change in trade and
other payables, including contract liabilities
|
(76.7)
|
(162.9)
|
19.2
|
(193.8)
|
(325.7)
|
Change in provisions
and employee benefits
|
7.0
|
15.9
|
4.1
|
18.1
|
15.9
|
|
202.1
|
(42.7)
|
101.6
|
87.6
|
115.1
|
|
|
|
|
|
|
Dividends
received
|
1.7
|
0.1
|
0.2
|
0.1
|
0.9
|
Interest
received
|
113.0
|
23.6
|
25.0
|
16.2
|
53.2
|
Income taxes
paid
|
(319.4)
|
(1,475.8)
|
(3.3)
|
(343.8)
|
(1,586.1)
|
|
|
|
|
|
|
Net cash generated
from operating activities
|
857.8
|
5,041.5
|
337.6
|
1,671.6
|
6,110.1
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
Proceeds from sale of
tangible assets, intangible assets, and interest in
investees
|
21.4
|
33.1
|
3.7
|
16.2
|
48.1
|
Acquisition and
capitalized expenditures of tangible intangible assets and interest
in investees
|
(75.2)
|
(317.7)
|
(13.7)
|
(54.6)
|
(345.5)
|
Acquisition of
investment instruments, net
|
(609.6)
|
(1,281.5)
|
(26.2)
|
(765.6)
|
(1,433.1)
|
Loans granted to
investees
|
(3.8)
|
|
(2.1)
|
|
|
Change in other
receivables
|
(4.7)
|
(10.6)
|
9.3
|
(8.0)
|
(20.2)
|
Change in other
investments (mainly deposits), net
|
2,002.6
|
367.1
|
19.9
|
556.2
|
105.7
|
Net cash generated
from (used in) investing activities
|
1,330.7
|
(1,209.6)
|
(9.1)
|
(255.8)
|
(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
|
(1,214.1)
|
(965.8)
|
(352.7)
|
(433.3)
|
(1,449.4)
|
Change in short term
loans
|
(21.0)
|
(53.5)
|
|
|
(53.5)
|
Dividend paid to
non-controlling interests
|
(7.5)
|
(5.9)
|
|
(1.3)
|
(8.4)
|
Dividend paid to owners
of the Company
|
(769.2)
|
(2,948.9)
|
|
(570.3)
|
(3,303.3)
|
Interest
paid
|
(281.5)
|
(156.8)
|
(98.8)
|
(62.1)
|
(221.0)
|
Net cash used in
financing activities
|
(2,293.3)
|
(4,071.7)
|
(451.5)
|
(1,067.0)
|
(4,976.4)
|
|
|
|
|
|
|
Net change in cash and
cash equivalents
|
(104.8)
|
(239.8)
|
(123.0)
|
348.8
|
(511.3)
|
Cash and cash
equivalents at beginning of the period
|
1,022.1
|
1,543.3
|
1,040.3
|
946.8
|
1,543.3
|
Effect of exchange rate
fluctuation on cash held
|
(5.2)
|
(17.8)
|
(5.2)
|
(9.9)
|
(9.9)
|
Cash and cash
equivalents at the end of the period
|
912.1
|
1,285.7
|
912.1
|
1,285.7
|
1,022.1
|
RECONCILIATION OF
NET INCOME TO ADJUSTED EBIT*
|
(U.S. dollars in
millions)
|
|
|
Nine months
ended
September 30
|
Three months
ended
September 30
|
|
2023
|
2022
|
2023
|
2022
|
|
|
|
|
|
Net income
(loss)
|
(2,541)
|
4,212
|
(2,270)
|
1,166
|
Financial expenses,
net
|
221
|
82
|
66
|
30
|
Income taxes
|
(137)
|
1,257
|
(71)
|
348
|
Operating income
(loss) (EBIT)
|
(2,457)
|
5,551
|
(2,276)
|
1,544
|
Non-cash charter hire
expenses
|
0
|
1
|
0
|
0
|
Capital gain, beyond
the ordinary course of business
|
21
|
(1)
|
0
|
0
|
Impairment of
assets
|
2,063
|
0
|
2,063
|
0
|
Expenses related to
legal contingencies
|
0
|
10
|
0
|
10
|
Adjusted
EBIT
|
(373)
|
5,561
|
(213)
|
1,554
|
Adjusted EBIT
margin
|
-9 %
|
54 %
|
-17 %
|
48 %
|
|
|
|
|
|
* The table above may
contain slight summation differences due to rounding.
|
RECONCILIATION OF
NET INCOME TO ADJUSTED EBITDA*
|
|
(U.S. dollars in
millions)
|
|
|
|
Nine
months ended
September 30
|
Three months
ended
September 30
|
|
|
2023
|
2022
|
2023
|
2022
|
|
|
|
|
|
|
|
Net income
(loss)
|
(2,541)
|
4,212
|
(2,270)
|
1,166
|
|
Financial expenses,
net
|
221
|
82
|
66
|
30
|
|
Income taxes
|
(137)
|
1,257
|
(71)
|
348
|
|
Depreciation and
amortization
|
1,232
|
1,008
|
424
|
380
|
|
EBITDA
|
(1,225)
|
6,559
|
(1,852)
|
1,924
|
|
Capital loss, beyond
the ordinary course of business
|
21
|
(1)
|
0
|
0
|
|
Impairment of
assets
|
2,063
|
0
|
2,063
|
0
|
|
Expenses related to
legal contingencies
|
0
|
10
|
0
|
10
|
|
Adjusted
EBITDA
|
859
|
6,568
|
211
|
1,934
|
|
Adjusted EBITDA
margin
|
22 %
|
63 %
|
17 %
|
60 %
|
|
|
|
|
|
|
|
* The table above may
contain slight summation differences due to rounding.
|
RECONCILIATION OF
NET CASH GENERATED FROM OPERATING ACTIVITIES TO FREE CASH
FLOW
|
(U.S. dollars in
millions)
|
|
|
Nine months
ended
September 30
|
Three months
ended
September 30
|
|
2023
|
2022
|
2023
|
2022
|
|
|
|
|
|
Net cash generated from
operating activities
|
858
|
5,041
|
338
|
1,672
|
Capital expenditures,
net
|
(67)
|
(293)
|
(10)
|
(46)
|
Free cash
flow
|
791
|
4,748
|
328
|
1,626
|
1 See Note 7 to the Company's Interim Financial
Statements for the period ended September
30, 2023, for additional information regarding the
impairment analysis and results.
2 See disclosure regarding "Use of Non-IFRS
Financial Measures."
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 The number of shares used to calculate the
diluted earnings per share is 120,219,761. The number of
outstanding shares as of September 30,
2023 was 120,252,451.
5 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-third-quarter-and-the-first-nine-months-of-2023-301988955.html
SOURCE ZIM Integrated Shipping Services Ltd.