Key Financial Highlights

KEY FIGURES
Amounts are in thousands of EUR

Consolidated Income Statement   2021   2020   Change   2019   2018   2017
Revenue   882,717   668,316   32.1%   679,594   689,154   663,973
Expenses   778,658   606,638   28.4%   619,045   639,916   606,775
Operating profit - EBITDA   104,059   61,678   68.7%   60,549   49,238   57,198
Depreciation, amortization and impairment   (51,010)   (44,590)   (14.4%)   (47,027)   (32,548)   (30,148)
Results from operating activities - EBIT   53,049   17,088   210.4%   13,522   16,690   27,050
Net finance expense   (7,555)   (8,574)   11.9%   (4,787)   (4,923)   (7,236)
Share of earnings (loss) of equity-accounted investees   7,168   262   -   (377)   (1,753)   (339)
Net earnings before income tax   52,662   8,776   500.1%   8,358   10,014   19,475
Income tax   (12,271)   (4,325)   -   (7,351)   (2,612)   (2,671)
Net earnings for the year   40,391   4,451   807.5%   1,007   7,402   16,804
     Earnings per share in EUR   0.2169   0.0246       0.0041   0.0378   0.0885
     Revenue change   32.1%   (1.7%)       (1.4%)   3.8%   29.2%
     EBITDA ratio   11.8%   9.2%       8.9%   7.1%   8.6%
     EBIT ratio   6.0%   2.6%       2.0%   2.4%   4.1%
     Net debt / EBITDA   1.98   3.33       3.03   2.80   1.80
Adjusted for EUR 10.2m ICA settlement in Q2 2021:                        
Expenses   768,439   606,638   26.7%            
EBITDA   114,278   61,678   85.3%            
EBIT   63,268   17,088   270.2%            
Net earnings for the year   50,610   4,451   -            
Consolidated Statement of Financial Position   31.12.2021   31.12.2020   Change    31.12.2019   31.12.2018   31.12.2017 
Assets   634,324   536,131   18.3%   524,514   486,296   459,515
Non-current assets   435,719   400,433   8.8%   355,712   335,172   313,529
Current assets   198,605   135,698   46.4%   168,802   151,124   145,986
Equity   261,465   230,657   13.4%   230,868   238,926   244,610
Liabilities   372,859   305,474   22.1%   293,646   247,370   214,905
Non-current liabilities   233,254   208,486   11.9%   191,927   140,753   117,614
Current liabilities   139,605   96,988   43.9%   101,719   106,617   97,291
Interest-bearing debt   266,830   225,170   18.5%   204,263   159,593   125,984
Net debt *   225,994   205,168   10.1%   183,526   137,652   102,815
     Tangible assets / Total assets   90.3%   88.1%       87.4%   86.0%   85.4%
     Equity ratio   41.2%   43.0%       44.0%   49.1%   53.2%
*Lease liabilities (IFRS 16 was implemented on 1 January 2019)   119,997   64,153   87.0%   41,259    
Consolidated Statement of Cash Flows   2021   2020   Change   2019   2018   2017
Net cash from operating activities   75,569   49,587   52.4%   51,302   29,029   37,420
Net cash used in investing activities   (5,702)   (38,658)   85.3%   (36,551)   (51,905)   (75,139)
Net cash used in financing activities   (48,577)   (15,876)   206.0%   (15,599)   20,631   22,581
Changes in cash and cash equivalents   21,290   (4,947)   -   (848)   (2,245)   (15,138)
Effects of exchange rate fluctuations on cash held   56   (150)   -   (356)   1,017   (1,236)
Cash and cash equivalents at year-end   36,986   15,640   136.5%   20,737   21,941   23,169

 

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 2021*   2020   Change
Revenue 882,7   668,3   32,1%
EBITDA 114,3   61,7   85,3%
EBIT 63,3   17,1   270,2%
Net earnings 50,6   4,5   1.037,0%
CAPEX 15,4   52,7   (70,8%)
Net cash from operating activities 75,6   49,6   52,4%
Total assets 634,3   536,1   18,3%
Equity ratio 41,2%   43,0%    

*) 2021 adjusted for EUR 10.2 million settlement with the Icelandic Competition Authority (ICA)

Record results in all business areas
Eimskip’s financial results of the year 2021 are record high and driven by strong performance in the liner services as well as the international forwarding services. Both segments are affected by the unusual conditions in the global transportation markets. In the freight forwarding segment, shortage of space on vessels and available equipment has decreased volume by 4%; however, this same shortage has put upwards pressure on prices, which has increased Eimskip’s margin from each forwarding job substantially. On the other hand, the volume in Eimskip’s liner services grew by 4.8%. The liner volume increase can mainly be attributed to increased economic activity in key markets, capacity increase on the Trans-Atlantic route as well as acquisition of new customers, especially in the Trans-Atlantic services. Price development in the container liner business has also been favorable, thanks to increased internal focus on pricing strategies and revenue management, supported by development in market rates. The reefer liner services performed well financially, although volume was on similar level as the previous year.

Various internal initiatives and efforts serve as a vital contributor to the good operational performance of 2021. The streamlining and integration measures introduced and executed in 2019 and again in 2020, including employee reduction and decrease in office space, have permanently lowered the Group’s cost base, and agile revenue management has ensured improved profitability of the container sailing system. Eimskip’s focus on service excellence has been important to secure its strong position in a highly competitive market where customers’ expectations and demand for performing logistic solutions in today’s challenging operational environment have reached new heights.

Operational Results
Revenue amounted to EUR 882.7 million, compared to EUR 668.3 million the year before. Reported EBITDA amounted to EUR 104.1 million, up from EUR 61.7 million in 2020, and EBIT was EUR 53.0 million, an increase from EUR 17.1 million in 2020. Adjusted EBITDA and EBIT, adjusted for a EUR 10.2 million settlement with the Icelandic Competition Authority (ICA) expensed in Q2, was EUR 114.3 million and EUR 61.7 million, respectively. Net earnings as reported for the year 2021 amounted to EUR 40.4 million, compared to EUR 4.5 million in 2020.

Financial Position and Capital Expenditure
Eimskip’s balance sheet at year-end 2021 remained solid, with assets amounting to EUR 634.3 million and a 41.2% equity ratio. Interest-bearing debt amounted to EUR 266.8 million at year-end, an increase of EUR 41.7 million, where bank loans decreased by EUR 14.1 million but operational lease liabilities increased by EUR 55.8 million due to higher charter rates of vessels and longer terms. Net debt was EUR 225.8 million, or an increase of EUR 20.7 million from the previous year. Net cash from operating activities amounted to EUR 75.6 million, an increase of EUR 26.0 million from 2020, despite a one-off payment of EUR 10.2 million settlement to the Icelandic Competition Authority (ICA). The Company paid a dividend to shareholders amounting EUR 3.0 million, and a reduction in share capital was performed with a payment to shareholders amounting EUR 11.2 million. Cash and cash equivalents amounted to EUR 37.0 million at year-end.

Total capital expenditure, or CAPEX, amounted to EUR 15.4 million in 2021, of which maintenance CAPEX, including vessel dockings, was EUR 13.1 million. CAPEX in 2020 amounted to EUR 52.7 million mostly due to final payments on delivery of the new vessels Dettifoss and Bruarfoss.

Consolidated Financial Statements 2021

Consolidated Financial Statements 2021 can be read here.