Key Financial Highlights

KEY FIGURES
Amounts are in thousands of EUR

 

Consolidated Income Statement   2019   2018   Change   2017   2016   2015
Revenue   679,594   689,154   (1.4%)   663,973   513,922   499,581
Expenses   619,045   639,916   (3.3%)   606,775   460,447   454,384
Operating profit - EBITDA   60,549   49,238   23.0%   57,198   53,475   45,197
Depreciation, amortization and impairment   (47,027)   (32,548)   (44.5%)   (30,148)   (28,077)   (24,729)
Results from operating activities - EBIT   13,522   16,690   (19.0%)   27,050   25,398   20,468
Net finance expense   (4,787)   (4,923)   2.8%   (7,236)   (345)   419
Share of loss of equity-accounted investees   (377)   (1,753)   -   (339)   210   331
Net earnings before income tax   8,358   10,014   (16.5%)   19,475   25,263   21,218
Income tax   (7,351)   (2,612)   -   (2,671)   (3,368)   (3,416)
Net earnings for the year   1,007   7,402   (86.4%)   16,804   21,895   17,802
     Earnings per share in EUR   0.0041   0.0378       0.0885   0.1148   0.0929
     Revenue change   (1.4%)   3.8%       29.2%   2.9%   10.6%
     EBITDA ratio   8.9%   7.1%       8.6%   10.4%   9.0%
     EBIT ratio   2.0%   2.4%       4.1%   4.9%   4.1%
     Net debt / EBITDA   3.03   2.80       1.80   0.78   0.78
IFRS 16 adjusted:                        
Expenses   630,242   639,916   (1.5%)            
EBITDA   49,352   49,238   0.2%            
Depreciation, amortization and impairment   (36,876)   (32,548)   13.3%            
EBIT   12,476   16,690   (25.2%)            
Consolidated Statement of Financial Position   31.12.2019   31.12.2018   Change    31.12.2017   31.12.2016    31.12.2015 
Assets   524,514   486,296   7.9%   459,515   391,691   355,157
Non-current assets   355,712   335,172   6.1%   313,529   253,256   233,280
Current assets   168,802   151,124   11.7%   145,986   138,435   121,877
Equity   230,868   238,926   (3.4%)   244,610   243,775   228,124
Liabilities   293,646   247,370   18.7%   214,905   147,916   127,033
Non-current liabilities   191,927   140,753   36.4%   117,614   64,456   55,550
Current liabilities   101,719   106,617   (4.6%)   97,291   83,460   71,483
Interest-bearing debt   204,263   159,593   28.0%   125,984   81,149   71,401
Net debt *   183,526   137,652   33.3%   102,815   41,606   35,418
     Tangible assets / Total assets   87.4%   86.0%       85.4%   89.4%   92.6%
     Equity ratio   44.0%   49.1%       53.2%   62.2%   64.2%
* As at 1 January 2019, IFRS 16 was implemented, lease liabilities at year end amounted to  EUR 41.3 million.                        
Consolidated Statement of Cash Flows   2019   2018   Change   2017   2016   2015
Net cash from operating activities   51,302   29,029   76.7%   37,420   48,667   37,357
Net cash used in investing activities   (36,551)   (51,905)   29.6%   (75,139)   (39,907)   (35,206)
Net cash (used in) provided by financing activities   (15,599)   20,631   (175.6%)   22,581   (4,761)   (5,173)
Changes in cash and cash equivalents   (848)   (2,245)   62.2%   (15,138)   3,999   (3,022)
Effects of exchange rate fluctuations on cash held   (356)   1,017    -       (1,236)   (439)   (534)
Cash and cash equivalents at year-end   20,737   21,941   (5.5%)   23,169   39,543   35,983

 

KEY RATIOS

REVENUE
EUR million

EBITDA
EUR million

NET DEBT / EBITDA

 

Revenue by quarter
EUR million

EBITDA BY QUARTER
EUR million

NET DEBT AND EQUITY RATIO
EUR million

KEY HIGHLIGHTS

EUR million 2019   2018   Change
Revenue 679.6   689.2   (1.4%)
EBITDA 60.5   49.2   23.0%
EBIT 13.5   16.7   (19.0%)
Net earnings 1.0   7.4   (86.4%)
CAPEX 36.8   47.4   22.4%
Net cash from operating activities 51.3   29.0   76.7%
Total assets 524.5   486.3   7.9%
Equity ratio 44.0%   49.1%    

Positive Operational Improvements Offset by Economic Cooldown

The EBITDA results of 2019, excluding the effect of the new accounting standard IFRS 16, were at a similar level as the previous year, amounting to EUR 49.4 million. Over the course of the year, various improvement measures were introduced, which had positive effects on the results; e.g. salary expenses were down 4.3%. Improvements were made in the Norway operation and freight forwarding services that positively affected the financial performance. However, the cooldown of the Icelandic economy resulted in a 10.7% decrease in import volume to Iceland, which offset the positive results of the improvement measures.

Transported Volume

Volume transported by the Company’s North Atlantic liner services from 2018 to 2019 reduced by 4.9%, mainly due the cooldown of the Icelandic economy and related effects on import volume. Export volume from Iceland was at similar level between years and transatlantic services grew by double digit numbers. Transported volume in the Company’s forwarding services reduced by 7.0% from the previous year, which can mainly be attributed to discontinued dry cargo transport in Asia. Despite less volume in forwarding services, financial results improved between years.

Operational Results

Revenue amounted to EUR 679.6 million, compared to EUR 689.2 million in 2018. The revenue decrease is mainly explained by less volume in the Company’s liner services. In 2019 64% of revenue came from the liner services and 36% from forwarding services.

Expenses for the year amounted to EUR 619.0 million. Excluding the effect of IFRS 16, expenses were EUR 630.2 million; a decrease of 1.5%. Salaries and related expenses amounted to EUR 131.6 million; a decrease of EUR 5.9 million or 4.3%.

The operating profit, or EBITDA, amounted to EUR 60.5 million. Excluding the effect of IFRS 16, the EBITDA amounted to EUR 49.4 million, or level with the 2018 EBITDA of EUR 49.2 million. Various operational improvements had a positive effect on the results; e.g. streamlining and integration measures, and improvements in the Norway operation and in the freight forwarding services. However, the improved results were offset by lower import levels to Iceland.

Eimskip’s net earnings amounted to EUR 1.0 million in 2019, compared to EUR 7.4 million in 2018. An extraordinary tax expense of EUR 3.4 million was realized in the first quarter of 2019 due to a tax ruling by the Internal Revenue Board of Iceland. In the fourth quarter of 2019, the Company announced the sale of five vessels to be delivered in the first quarter of 2020. Due to the sale, an amount of EUR 2.6 million was impaired through depreciation at end of year. Adjusting for the above-mentioned extraordinary items, the net earnings would have been EUR 7.0 million in 2019, in line with the previous year.

Financial Position and Capital Expenditure

Eimskip’s balance sheet at year-end 2019 remained solid, with assets amounting to EUR 524.5 million and a 44.0% equity ratio. Interest-bearing debt amounted to EUR 204.3 million at year-end; an increase of EUR 44.7 million, of which EUR 32.5 million were related to the adoption of the new IFRS 16 accounting standard as at 1 January 2019. Net debt was EUR 183.5 million, or an increase of EUR 45.9 million from the previous year. EUR 32.5 million thereof were due to the IFRS 16 accounting standard.

Net cash from operating activities amounted to EUR 51.3 million compared to EUR 29.0 million in 2018, or an increase of EUR 22.3 million from the previous year. Excluding the effect of IFRS 16, the net cash from operating activities amounted to EUR 41.1 million.  A dividend amounting EUR 4.7 million, or ISK 653.2 million, was paid to shareholders in April 2019. The Company purchased treasury shares amounting to EUR 5.0 million in 2019 as part of share buy-back programs. Cash and cash equivalents amounted to EUR 20.7 million at year-end.

The total capital expenditure, or CAPEX, amounted to EUR 36.8 million in 2019, of which maintenance CAPEX, including vessel dockings, was EUR 16.3 million. CAPEX in 2018 amounted to EUR 47.4 million. Right-of-use assets additions (IFRS 16) amounted to EUR 16.8 million during the year 2019.

Consolidated Financial Statements 2019

Consolidated Financial Statements 2019 can be read here.