Key Financial Highlights

KEY FIGURES
Amounts are in thousands of EUR

Consolidated Income Statement   2022   2021   Change   2020   2019   2018
Revenue   1,070,626   882,717   21.3%   668,316   679,594   689,154
Expenses   907,540   778,658   16.6%   606,638   619,045   639,916
Operating profit - EBITDA   163,086   104,059   56.7%   61,678   60,549   49,238
Depreciation, amortization and impairment   (61,618)   (51,010)   (20.8%)   (44,590)   (47,027)   (32,548)
Results from operating activities - EBIT   101,468   53,049   91.3%   17,088   13,522   16,690
Net finance expense   (8,900)   (7,555)   (17.8%)   (8,574)   (4,787)   (4,923)
Share of earnings (loss) of equity-accounted investees   13,150   7,168   83.5%   262   (377)   (1,753)
Net earnings before income tax   105,718   52,662   100.7%   8,776   8,358   10,014
Income tax   (20,423)   (12,271)   (66.4%)   (4,325)   (7,351)   (2,612)
Net earnings for the year   85,295   40,391   111.2%   4,451   1,007   7,402
     Earnings per share in EUR   0.4846   0.2169       0.0246   0.0041   0.0378
     Revenue change   21.3%   32.1%       (1.7%)   (1.4%)   3.8%
     EBITDA ratio   15.2%   11.8%       9.2%   8.9%   7.1%
     EBIT ratio   9.5%   6.0%       2.6%   2.0%   2.4%
     Net debt / EBITDA   1.01   1.98       3.33   3.03   2.80
Adjusted for EUR 10.2m ICA settlement in Q2 2021:                        
Expenses   907,540   768,439   18.1%   606,638        
EBITDA   163,086   114,278   42.7%   61,678        
EBIT   101,468   63,268   60.4%   17,088        
Net earnings for the year   85,295   50,610   68.5%   4,451        
Consolidated Statement of Financial Position   31.12.2022   31.12.2021   Change   31.12.2020   31.12.2019   31.12.2018
Assets   666,659   634,324   5.1%   536,131   524,514   486,296
Non-current assets   434,075   435,719   (0.4%)   400,433   355,712   335,172
Current assets   232,584   198,605   17.1%   135,698   168,802   151,124
Equity   309,165   261,465   18.2%   230,657   230,868   238,926
Liabilities   357,494   372,859   (4.1%)   305,474   293,646   247,370
Non-current liabilities   205,518   233,254   (11.9%)   208,486   191,927   140,753
Current liabilities   151,976   139,605   8.9%   96,988   101,719   106,617
Interest-bearing debt   237,903   266,830   (10.8%)   225,170   204,263   159,593
Net debt *   164,900   225,844   (27.0%)   205,168   183,526   137,652
     Tangible assets / Total assets   90.8%   90.0%       88.1%   87.4%   86.0%
     Equity ratio   46.4%   41.2%       43.0%   44.0%   49.1%
*Lease liabilities (IFRS 16 was implemented on 1 January 2019)   104,162   119,997   (13.2%)   64,153   41,259  
Consolidated Statement of Cash Flows   2022   2021   Change   2020   2019   2018
Net cash from operating activities   148,455   75,569   96.4%   49,587   51,302   29,029
Net cash used in investing activities   (30,657)   (5,702)   (437.7%)   (38,658)   (36,551)   (51,905)
Net cash used in financing activities   (84,568)   (48,577)   74.1%   (15,876)   (15,599)   20,631
Changes in cash and cash equivalents   33,230   21,290   56.1%   (4,947)   (848)   (2,245)
Effects of exchange rate fluctuations on cash held   (279)   56   -   (150)   (356)   1,017
Cash and cash equivalents at year-end   69,937   36,986   89.1%   15,640   20,737   21,941

 

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 2022   2021*   Change
Revenue 1,070.6   882.7   21.3%
EBITDA 163.1   114.3   42.7%
EBIT 101.5   63.3   60.4%
Net earnings 85.3   50.6   68.5%
CAPEX 33.9   15.4   120.3%
Net cash from operating activities 148.5   75.6   96.4%
Total assets 666.7   634.3   5.1%
Equity ratio 46.4%   41.2%    

*) 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 2022 are record high and driven by emphasis on excellent customer service, operational focus and favorable market conditions for the greater part of the year. Good year for the liner services driven by high utilization of the sailing system based on good volumes in all trade lanes and active capacity management. International Forwarding operations performed well in a highly volatile market which saw a swift downturn in the latter half of the year. 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 11.4%, however, this same shortage maintained upwards pressure on prices for the first three quarters of the year, positively affecting Eimskip’s margins. On the other hand, the volume in Eimskip’s liner services grew by 4.1% from the previous year. The liner volume increase can mainly be attributed to increased economic activity in key markets, especially strong imports to Iceland and capacity increase on the Trans-Atlantic route. The reefer liner services performed well financially, despite some contraction in volume caused by the discontinuance of calling Murmansk following the Russian invasion of Ukraine, and due to the company’s decision to redirect one vessel to another trade lane during the summer, resulting in lower overall capacity.

Various internal initiatives and efforts serve as a vital contributor to the good operational performance of 2022. 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 1,070.6 million, compared to EUR 882.7 million the year before. EBITDA amounted to EUR 163.1 million, up from reported EBITDA of EUR 104.1 million in 2021, and EBIT was EUR 101.5 million, an increase from EUR 53.0 million in 2021. Net earnings for the year 2022 amounted to EUR 85.3 million, compared to EUR 40.4 million in 2021.

Financial Position and Capital Expenditure
Eimskip’s balance sheet at year-end 2022 remained solid, with assets amounting to EUR 666.7 million and a 46.4% equity ratio. Interest-bearing debt amounted to EUR 237.9 million at year-end, a decrease of EUR 28.9 million, where bank loans decreased by EUR 13.1 million and operational lease liabilities decreased by EUR 15.8 million. Net debt was EUR 164.9 million, or a decrease of EUR 61.1 million from the previous year. Net cash from operating activities amounted to EUR 148.5 million, an increase of EUR 72.3 million from 2021. The Company paid a dividend to shareholders amounting EUR 17.5 million, and a reduction in share capital was performed with a payment to shareholders amounting EUR 7.6 million. Two share buy-back programs were completed in the year where the Company acquired in total of 3,430,000 treasury shares with a total purchase price amounting EUR 12.6 million. Cash and cash equivalents amounted to EUR 69.9 million at year-end 2022.

Total capital expenditure, or CAPEX, amounted to EUR 33.9 million in 2022, of which maintenance CAPEX, including vessel dockings, was EUR 24.2 million.

Consolidated Financial Statements 2022

Consolidated Financial Statements 2022 can be read here.