Exhibit 99.2
ZIM INTEGRATED SHIPPING SERVICES LTD.
CONDENSED CONSOLIDATED UNAUDITED INTERIM
FINANCIAL STATEMENTS
JUNE 30, 2024
FINANCIAL STATEMENTS: | |
| |
| 3 |
| |
| 4 |
| |
| 5 |
| |
| 6-7 |
| |
| 8-9 |
| |
| 10-17 |
| | | | | June 30 | | | December 31 | |
| | | | | 2024 | | | 2023 | | | 2023 | |
| | Note | | | US $ in millions | |
Assets | | | | | | | | | | | | |
Vessels | | 6 | | | | 4,917.2 | | | | 5,005.4 | | | | 3,758.9 | |
Containers and handling equipment | | 6 | | | | 906.7 | | | | 1,209.8 | | | | 792.9 | |
Other tangible assets | | 6 | | | | 91.8 | | | | 124.3 | | | | 85.2 | |
Intangible assets | | | | | | 105.7 | | | | 98.1 | | | | 102.0 | |
Investments in associates | | | | | | 28.4 | | | | 29.3 | | | | 26.4 | |
Other investments | | | | | | 772.0 | | | | 1,354.2 | | | | 908.7 | |
Other receivables | | | | | | 76.6 | | | | 111.6 | | | | 97.9 | |
Deferred tax assets | | | | | | 2.5 | | | | 2.5 | | | | 2.6 | |
Total non-current assets | | | | | | 6,900.9 | | | | 7,935.2 | | | | 5,774.6 | |
| | | | | | | | | | | | | | | |
Inventories | | | | | | 187.7 | | | | 174.1 | | | | 179.3 | |
Trade and other receivables | | | | | | 1,030.9 | | | | 671.0 | | | | 596.5 | |
Other investments | | | | | | 699.1 | | | | 863.0 | | | | 874.1 | |
Cash and cash equivalents | | | | | | 889.8 | | | | 1,040.3 | | | | 921.5 | |
Total current assets | | | | | | 2,807.5 | | | | 2,748.4 | | | | 2,571.4 | |
Total assets | | | | | | 9,708.4 | | | | 10,683.6 | | | | 8,346.0 | |
| | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | |
Share capital and reserves | | 5 | | | | 2,016.7 | | | | 1,994.8 | | | | 2,017.5 | |
Retained earnings | | | | | | 872.4 | | | | 2,858.3 | | | | 437.2 | |
Equity attributable to owners of the Company | | | | | | 2,889.1 | | | | 4,853.1 | | | | 2,454.7 | |
Non-controlling interests | | | | | | 2.4 | | | | 2.0 | | | | 3.3 | |
Total equity | | | | | | 2,891.5 | | | | 4,855.1 | | | | 2,458.0 | |
| | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | |
Lease liabilities | | | | | | 4,000.1 | | | | 3,230.4 | | | | 3,244.1 | |
Loans and other liabilities | | | | | | 65.2 | | | | 83.0 | | | | 73.6 | |
Employee benefits | | | | | | 42.5 | | | | 42.4 | | | | 46.1 | |
Deferred tax liabilities | | | | | | 5.7 | | | | 79.0 | | | | 6.1 | |
Total non-current liabilities | | | | | | 4,113.5 | | | | 3,434.8 | | | | 3,369.9 | |
| | | | | | | | | | | | | | | |
Trade and other payables | | | | | | 610.3 | | | | 561.8 | | | | 566.4 | |
Provisions | | | | | | 87.9 | | | | 53.4 | | | | 60.7 | |
Contract liabilities | | | | | | 475.1 | | | | 208.4 | | | | 198.1 | |
Lease liabilities | | | | | | 1,481.9 | | | | 1,522.1 | | | | 1,644.7 | |
Loans and other liabilities | | | | | | 48.2 | | | | 48.0 | | | | 48.2 | |
Total current liabilities | | | | | | 2,703.4 | | | | 2,393.7 | | | | 2,518.1 | |
Total liabilities | | | | | | 6,816.9 | | | | 5,828.5 | | | | 5,888.0 | |
Total equity and liabilities | | | | | | 9,708.4 | | | | 10,683.6 | | | | 8,346.0 | |
/s/ Yair Seroussi | | /s/ Eli Glickman | | /s/ Xavier Destriau |
Yair Seroussi | | Eli Glickman | | Xavier Destriau |
Chairman of the Board of Directors | | President & Chief Executive Officer | | Chief Financial Officer |
Date of approval of the Financial Statements: August 19, 2024.
The accompanying Notes are an integral part of these condensed consolidated unaudited interim Financial Statements.
| | | | | Six months ended June 30 | | | Three months ended June 30 | | | Year ended December 31 | |
| | | | | 2024 | | | 2023 | | | 2024 | | | 2023 | | | 2023 | |
| | Note | | | US $ in millions | |
| | | | | | | | | | | | | | | | | | |
Income from voyages and related services | | 7 | | | | 3,494.6 | | | | 2,683.9 | | | | 1,932.6 | | | | 1,309.6 | | | | 5,162.2 | |
Cost of voyages and related services | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses and cost of services | | 8 | | | | (2,214.1 | ) | | | (1,913.6 | ) | | | (1,133.3 | ) | | | (973.9 | ) | | | (3,885.1 | ) |
Depreciation | | | | | | (532.8 | ) | | | (795.4 | ) | | | (275.1 | ) | | | (414.9 | ) | | | (1,449.8 | ) |
Impairment of assets | | | | | | | | | | | | | | | | | | | | | | (2,034.9 | ) |
Gross profit (loss) | | | | | | 747.7 | | | | (25.1 | ) | | | 524.2 | | | | (79.2 | ) | | | (2,207.6 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Other operating income | | | | | | 25.6 | | | | 1.9 | | | | 19.6 | | | | (8.2 | ) | | | 14.4 | |
Other operating expenses | | | | | | (0.6 | ) | | | (10.1 | ) | | | (0.6 | ) | | | (6.5 | ) | | | (29.3 | ) |
General and administrative expenses | | | | | | (133.8 | ) | | | (145.5 | ) | | | (73.0 | ) | | | (71.4 | ) | | | (280.7 | ) |
Share of loss of associates | | | | | | (4.0 | ) | | | (2.9 | ) | | | (1.9 | ) | | | (2.5 | ) | | | (7.8 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Results from operating activities | | | | | | 634.9 | | | | (181.7 | ) | | | 468.3 | | | | (167.8 | ) | | | (2,511.0 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Finance income | | | | | | 61.2 | | | | 82.1 | | | | 22.5 | | | | 37.7 | | | | 142.2 | |
Finance expenses | | | | | | (224.9 | ) | | | (237.2 | ) | | | (115.9 | ) | | | (142.0 | ) | | | (446.7 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Net finance expenses | | | | | | (163.7 | ) | | | (155.1 | ) | | | (93.4 | ) | | | (104.3 | ) | | | (304.5 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Profit (loss) before income taxes | | | | | | 471.2 | | | | (336.8 | ) | | | 374.9 | | | | (272.1 | ) | | | (2,815.5 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Income taxes | | | | | | (6.3 | ) | | | 66.0 | | | | (2.1 | ) | | | 59.4 | | | | 127.6 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Profit (loss) for the period | | | | | | 464.9 | | | | (270.8 | ) | | | 372.8 | | | | (212.7 | ) | | | (2,687.9 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Attributable to: | | | | | | | | | | | | | | | | | | | | | | | |
Owners of the Company | | | | | | 461.6 | | | | (274.6 | ) | | | 371.3 | | | | (215.1 | ) | | | (2,695.6 | ) |
Non-controlling interests | | | | | | 3.3 | | | | 3.8 | | | | 1.5 | | | | 2.4 | | | | 7.7 | |
Profit (loss) for the period | | | | | | 464.9 | | | | (270.8 | ) | | | 372.8 | | | | (212.7 | ) | | | (2,687.9 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share (US$) | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings (loss) per 1 ordinary share | | 10 | | | | 3.84 | | | | (2.29 | ) | | | 3.08 | | | | (1.79 | ) | | | (22.42 | ) |
Diluted earnings (loss) per 1 ordinary share | | 10 | | | | 3.83 | | | | (2.29 | ) | | | 3.08 | | | | (1.79 | ) | | | (22.42 | ) |
The accompanying Notes are an integral part of these condensed consolidated unaudited interim Financial Statements.
| | Six months ended June 30 | | | Three months ended June 30 | | | Year ended December 31 | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | | | 2023 | |
| | US $ in millions | |
| | | | | | | | | | | | | | | |
Profit (loss) for the period | | | 464.9 | | | | (270.8 | ) | | | 372.8 | | | | (212.7 | ) | | | (2,687.9 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other components of comprehensive income | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Items of other comprehensive income that were or will be reclassified to profit or loss | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Foreign currency translation differences for foreign operations | | | (2.8 | ) | | | (5.7 | ) | | | (0.2 | ) | | | (6.6 | ) | | | (9.1 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net change in fair value of investments in debt instruments at fair value through other comprehensive income, net of tax | | | (4.7 | ) | | | (6.1 | ) | | | 0.2 | | | | (14.1 | ) | | | 4.4 | |
| | | | | | | | | | | | | | | | | | | | |
Reclassification of investments in debt instruments at fair value through other comprehensive income to profit or loss | | | 0.6 | | | | 5.6 | | | | 0.2 | | | | 2.4 | | | | 13.6 | |
| | | | | | | | | | | | | | | | | | | | |
Items of other comprehensive income that would never be reclassified to profit or loss | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net change in fair value of investments in equity instruments at fair value through other comprehensive income, net of tax | | | (0.2 | ) | | | 1.6 | | | | | | | | 0.2 | | | | 1.5 | |
| | | | | | | | | | | | | | | | | | | | |
Defined benefit pension plans actuarial gains, net of tax | | | 1.3 | | | | 0.2 | | | | 1.4 | | | | (0.5 | ) | | | 0.1 | |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income for the period, net of tax | | | (5.8 | ) | | | (4.4 | ) | | | 1.6 | | | | (18.6 | ) | | | 10.5 | |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income for the period | | | 459.1 | | | | (275.2 | ) | | | 374.4 | | | | (231.3 | ) | | | (2,677.4 | ) |
| | | | | | | | | | | | | | | | | | | | |
Attributable to: | | | | | | | | | | | | | | | | | | | | |
Owners of the Company | | | 456.3 | | | | (278.4 | ) | | | 372.8 | | | | (232.8 | ) | | | (2,683.3 | ) |
Non-controlling interests | | | 2.8 | | | | 3.2 | | | | 1.6 | | | | 1.5 | | | | 5.9 | |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income for the period | | | 459.1 | | | | (275.2 | ) | | | 374.4 | | | | (231.3 | ) | | | (2,677.4 | ) |
The accompanying Notes are an integral part of these condensed consolidated unaudited interim Financial Statements.
| | Attribute to the owners of the Company | | | | | | | |
| | Share capital | | | General reserves (*) | | | Translation reserve | | | Retained earnings | | | Total | | | Non-controlling interests | | | Total equity | |
|
| | US $ in millions | |
For the six months period ended June 30, 2024 | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2024 | | | 926.6 | | | | 1,133.7 | | | | (42.8 | ) | | | 437.2 | | | | 2,454.7 | | | | 3.3 | | | | 2,458.0 | |
Profit for the period | | | | | | | | | | | | | | | 461.6 | | | | 461.6 | | | | 3.3 | | | | 464.9 | |
Other comprehensive income for the period, net of tax | | | | | | | (4.3 | ) | | | (2.3 | ) | | | 1.3 | | | | (5.3 | ) | | | (0.5 | ) | | | (5.8 | ) |
Share-based compensation | | | | | | | 5.8 | | | | | | | | | | | | 5.8 | | | | | | | | 5.8 | |
Exercise of options | | | 0.4 | | | | (0.4 | ) | | | | | | | | | | | | | | | | | | | | |
Dividend to owners of the Company | | | | | | | | | | | | | | | (27.7 | ) | | | (27.7 | ) | | | | | | | (27.7 | ) |
Dividend to non-controlling interests in subsidiaries | | | | | | | | | | | | | | | | | | | | | | | (3.7 | ) | | | (3.7 | ) |
Balance at June 30, 2024 | | | 927.0 | | | | 1,134.8 | | | | (45.1 | ) | | | 872.4 | | | | 2,889.1 | | | | 2.4 | | | | 2,891.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the three months period ended June 30, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at April 1, 2024 | | | 926.8 | | | | 1,131.9 | | | | (44.8 | ) | | | 527.4 | | | | 2,541.3 | | | | 4.1 | | | | 2,545.4 | |
Profit for the period | | | | | | | | | | | | | | | 371.3 | | | | 371.3 | | | | 1.5 | | | | 372.8 | |
Other comprehensive income for the period, net of tax | | | | | | | 0.4 | | | | (0.3 | ) | | | 1.4 | | | | 1.5 | | | | 0.1 | | | | 1.6 | |
Share-based compensation | | | | | | | 2.7 | | | | | | | | | | | | 2.7 | | | | | | | | 2.7 | |
Exercise of options | | | 0.2 | | | | (0.2 | ) | | | | | | | | | | | | | | | | | | | | |
Dividend to owners of the Company | | | | | | | | | | | | | | | (27.7 | ) | | | (27.7 | ) | | | | | | | (27.7 | ) |
Dividend to non-controlling interests in subsidiaries | | | | | | | | | | | | | | | | | | | | | | | (3.3 | ) | | | (3.3 | ) |
Balance at June 30, 2024 | | | 927.0 | | | | 1,134.8 | | | | (45.1 | ) | | | 872.4 | | | | 2,889.1 | | | | 2.4 | | | | 2,891.5 | |
(*) Include reserves related to share-based compensation, changes in fair value of investment instruments and transactions with an interested party.
The accompanying Notes are an integral part of these condensed consolidated unaudited interim Financial Statements.
| | Attribute to the owners of the Company | | | | | | | |
| | Share capital | | | General reserves (*) | | | Translation reserve | | | Retained earnings | | | Total | | | Non-controlling interests | | | Total equity | |
|
| | US $ in millions | |
For the six months period ended June 30, 2023 | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | 925.9 | | | | 1,097.3 | | | | (35.5 | ) | | | 3,901.9 | | | | 5,889.6 | | | | 6.3 | | | | 5,895.9 | |
Loss for the period | | | | | | | | | | | | | | | (274.6 | ) | | | (274.6 | ) | | | 3.8 | | | | (270.8 | ) |
Other comprehensive income for the period, net of tax | | | | | | | 1.1 | | | | (5.1 | ) | | | 0.2 | | | | (3.8 | ) | | | (0.6 | ) | | | (4.4 | ) |
Share-based compensation | | | | | | | 11.1 | | | | | | | | | | | | 11.1 | | | | | | | | 11.1 | |
Exercise of options | | | 0.4 | | | | (0.4 | ) | | | | | | | | | | | | | | | | | | | | |
Dividend to owners of the Company | | | | | | | | | | | | | | | (769.2 | ) | | | (769.2 | ) | | | | | | | (769.2 | ) |
Dividend to non-controlling interests in subsidiaries | | | | | | | | | | | | | | | | | | | | | | | (7.5 | ) | | | (7.5 | ) |
Balance at June 30, 2023 | | | 926.3 | | | | 1,109.1 | | | | (40.6 | ) | | | 2,858.3 | | | | 4,853.1 | | | | 2.0 | | | | 4,855.1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the three months period ended June 30, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at April 1, 2023 | | | 926.1 | | | | 1,116.6 | | | | (34.8 | ) | | | 3,073.8 | | | | 5,081.7 | | | | 1.1 | | | | 5,082.8 | |
Loss for the period | | | | | | | | | | | | | | | (215.1 | ) | | | (215.1 | ) | | | 2.4 | | | | (212.7 | ) |
Other comprehensive income for the period, net of tax | | | | | | | (11.5 | ) | | | (5.8 | ) | | | (0.4 | ) | | | (17.7 | ) | | | (0.9 | ) | | | (18.6 | ) |
Share-based compensation | | | | | | | 4.2 | | | | | | | | | | | | 4.2 | | | | | | | | 4.2 | |
Exercise of options | | | 0.2 | | | | (0.2 | ) | | | | | | | | | | | | | | | | | | | | |
Dividend to non-controlling interests in subsidiaries | | | | | | | | | | | | | | | | | | | | | | | (0.6 | ) | | | (0.6 | ) |
Balance at June 30, 2023 | | | 926.3 | | | | 1,109.1 | | | | (40.6 | ) | | | 2,858.3 | | | | 4,853.1 | | | | 2.0 | | | | 4,855.1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the year ended December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2023 | | | 925.9 | | | | 1,097.3 | | | | (35.5 | ) | | | 3,901.9 | | | | 5,889.6 | | | | 6.3 | | | | 5,895.9 | |
Loss for the year | | | | | | | | | | | | | | | (2,695.6 | ) | | | (2,695.6 | ) | | | 7.7 | | | | (2,687.9 | ) |
Other comprehensive income for the year, net of tax | | | | | | | 19.5 | | | | (7.3 | ) | | | 0.1 | | | | 12.3 | | | | (1.8 | ) | | | 10.5 | |
Share-based compensation | | | | | | | 17.6 | | | | | | | | | | | | 17.6 | | | | | | | | 17.6 | |
Exercise of options | | | 0.7 | | | | (0.7 | ) | | | | | | | | | | | | | | | | | | | | |
Dividend to owners of the Company | | | | | | | | | | | | | | | (769.2 | ) | | | (769.2 | ) | | | | | | | (769.2 | ) |
Dividend to non-controlling interests in subsidiaries | | | | | | | | | | | | | | | | | | | | | | | (8.9 | ) | | | (8.9 | ) |
Balance at December 31, 2023 | | | 926.6 | | | | 1,133.7 | | | | (42.8 | ) | | | 437.2 | | | | 2,454.7 | | | | 3.3 | | | | 2,458.0 | |
(*) Include reserves related to share-based compensation, changes in fair value of investment instruments and transactions with an interested party.
The accompanying Notes are an integral part of these condensed consolidated unaudited interim Financial Statements.
| | Six months ended | | | Three months ended | | | Year ended | |
| | June 30 | | | June 30 | | | December 31 | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | | | 2023 | |
| | US $ in millions | |
| | | | | | | | | | | | | | | |
Cash flows from operating activities | | | | | | | | | | | | | | | |
Profit (loss) for the period | | | 464.9 | | | | (270.8 | ) | | | 372.8 | | | | (212.7 | ) | | | (2,687.9 | ) |
| | | | | | | | | | | | | | | | | | | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 538.6 | | | | 808.7 | | | | 278.0 | | | | 421.5 | | | | 1,471.8 | |
Impairment loss | | | | | | | | | | | | | | | | | | | 2,063.4 | |
Net finance expenses | | | 163.7 | | | | 155.1 | | | | 93.4 | | | | 104.3 | | | | 304.5 | |
Share of losses and change in fair value of investees | | | 4.0 | | | | 2.2 | | | | 1.9 | | | | 1.8 | | | | 6.5 | |
Capital loss (gain), net | | | (25.5 | ) | | | 7.4 | | | | (19.5 | ) | | | 17.2 | | | | (10.9 | ) |
Income taxes | | | 6.3 | | | | (66.0 | ) | | | 2.1 | | | | (59.4 | ) | | | (127.6 | ) |
Other non-cash items | | | 3.0 | | | | 9.7 | | | | 1.5 | | | | 3.4 | | | | 18.9 | |
| | | 1,155.0 | | | | 646.3 | | | | 730.2 | | | | 276.1 | | | | 1,038.7 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Change in inventories | | | (8.4 | ) | | | 16.6 | | | | 9.6 | | | | 15.0 | | | | 11.4 | |
Change in trade and other receivables | | | (447.0 | ) | | | 176.9 | | | | (210.8 | ) | | | 33.7 | | | | 242.7 | |
Change in trade and other payables including contract | | | | | | | | | | | | | | | | | | | | |
liabilities | | | 331.8 | | | | (95.9 | ) | | | 198.5 | | | | (4.2 | ) | | | (95.1 | ) |
Change in provisions and employee benefits | | | 27.3 | | | | 2.9 | | | | 24.1 | | | | 1.5 | | | | 15.9 | |
| | | (96.3 | ) | | | 100.5 | | | | 21.4 | | | | 46.0 | | | | 174.9 | |
| | | | | | | | | | | | | | | | | | | | |
Dividends received from associates | | | 1.2 | | | | 1.5 | | | | | | | | 1.4 | | | | 2.3 | |
Interest received | | | 39.8 | | | | 88.0 | | | | 17.8 | | | | 38.5 | | | | 133.8 | |
Income taxes received (paid) | | | 3.2 | | | | (316.1 | ) | | | 7.4 | | | | (15.4 | ) | | | (329.7 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash generated from operating activities | | | 1,102.9 | | | | 520.2 | | | | 776.8 | | | | 346.6 | | | | 1,020.0 | |
| | | | | | | | | | | | | | | | | | | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | |
Proceeds from sale of tangible assets, intangible assets, | | | | | | | | | | | | | | | | | | | | |
and interest in investees | | | 3.2 | | | | 17.7 | | | | 1.7 | | | | 5.5 | | | | 27.4 | |
Acquisition and capitalized expenditures of tangible assets, intangible assets and interest in investees | | | (90.8 | ) | | | (61.5 | ) | | | (66.4 | ) | | | (25.6 | ) | | | (115.7 | ) |
Proceeds from sale (acquisition) of investment instruments, net | | | 315.1 | | | | (583.4 | ) | | | 116.1 | | | | (422.3 | ) | | | (138.2 | ) |
Loans granted to investees | | | (2.8 | ) | | | (1.7 | ) | | | (1.6 | ) | | | | | | | (5.4 | ) |
Change in other receivables | | | 15.4 | | | | (14.0 | ) | | | 7.7 | | | | (5.8 | ) | | | 3.2 | |
Change in other investments (mainly deposits), net | | | | | | | 1,982.7 | | | | (1.1 | ) | | | 581.8 | | | | 2,005.2 | |
Net cash generated from investing activities | | | 240.1 | | | | 1,339.8 | | | | 56.4 | | | | 133.6 | | | | 1,776.5 | |
The accompanying Notes are an integral part of these condensed consolidated unaudited interim Financial Statements.
ZIM INTEGRATED SHIPPING SERVICES LTD.
CONDENSED CONSOLIDATED UNAUDITED INTERIM STATEMENTS OF CASH FLOWS
| | Six months ended | | | Three months ended | | | Year ended | |
| | June 30 | | | June 30 | | | December 31 | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | | | 2023 | |
| | US $ in millions | |
| | | | | | | | | | | | | | | |
Cash flows from financing activities | | | | | | | | | | | | | | | |
Repayment of lease liabilities and borrowings | | | (1,117.0 | ) | | | (861.4 | ) | | | (480.3 | ) | | | (466.4 | ) | | | (1,713.1 | ) |
Change in short term loans | | | | | | | (21.0 | ) | | | | | | | | | | | (21.0 | ) |
Dividend paid to non-controlling interests | | | (3.7 | ) | | | (7.5 | ) | | | (3.3 | ) | | | (0.6 | ) | | | (8.9 | ) |
Dividend paid to owners of the Company | | | (27.7 | ) | | | (769.2 | ) | | | (27.7 | ) | | | (769.2 | ) | | | (769.2 | ) |
Interest paid | | | (221.6 | ) | | | (182.7 | ) | | | (117.9 | ) | | | (95.9 | ) | | | (380.7 | ) |
Net cash used in financing activities | | | (1,370.0 | ) | | | (1,841.8 | ) | | | (629.2 | ) | | | (1,332.1 | ) | | | (2,892.9 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net change in cash and cash equivalents | | | (27.0 | ) | | | 18.2 | | | | 204.0 | | | | (851.9 | ) | | | (96.4 | ) |
Cash and cash equivalents at beginning of the period | | | 921.5 | | | | 1,022.1 | | | | 687.9 | | | | 1,892.6 | | | | 1,022.1 | |
Effect of exchange rate fluctuation on cash held | | | (4.7 | ) | | | 0.0 | | | | (2.1 | ) | | | (0.4 | ) | | | (4.2 | ) |
Cash and cash equivalents at the end of the period | | | 889.8 | | | | 1,040.3 | | | | 889.8 | | | | 1,040.3 | | | | 921.5 | |
The accompanying Notes are an integral part of these condensed consolidated unaudited interim Financial Statements.
ZIM Integrated Shipping Services Ltd. (hereinafter - the "Company" or "ZIM") and its subsidiaries (hereinafter – "the Group" or "the Companies") and the Group’s interests in associates, operate in the field of cargo shipping and related services.
ZIM is a company incorporated in Israel, with limited liability. ZIM’s ordinary shares have been listed on the New York Stock Exchange (the “NYSE”) under the symbol “ZIM” on January 28, 2021. The address of the Company’s registered office is 9 Andrei Sakharov Street, Haifa, Israel.
| (a) | Statement of compliance |
These condensed consolidated unaudited interim Financial Statements have been prepared in accordance with IAS 34 Interim Financial Reporting. They do not include all of the information required for annual Financial Statements and should be read in conjunction with the consolidated Financial Statements of the Company as at and for the year ended December 31, 2023 (hereafter – the “annual Financial Statements”). These condensed consolidated unaudited interim Financial Statements were approved by the Board of Directors on August 19, 2024.
The preparation of Financial Statements in conformity with IFRSs requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets, liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgements about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates. The significant judgments made by management in applying the Group’s accounting policies and the principal assumptions used in the estimation of uncertainty were the same as those applied in the annual Financial Statements.
| 3 | Material accounting policies |
| (a) | The material accounting policies applied by the Group in these unaudited condensed consolidated interim Financial Statements are the same as those applied by the Group in its annual Financial Statements. |
| (b) | Accounting standards issued not yet adopted
IFRS 18, Presentation and disclosure in financial statements In April 2024, the IASB issued IFRS 18 which will replace IAS 1, Presentation of financial statements. The new standard introduces new presentation and disclosure requirements, including a more structured presentation of the income statement, in which all income and expense items will be allocated to new distinct activity categories of operating, investing, financing, income taxes and discontinued operations, based on the main business activities as specified by each entity. |
| 3 | Material accounting policies (cont’d) |
| (b) | Accounting standards issued not yet adopted (cont’d)
In addition, entities will be required to include in their Financial Statements certain management-defined performance measures (often referred to as Non-GAAP measures). The standard is effective retrospectively for annual periods beginning on or after January 1, 2027, with early adoption permitted. The Group is currently assessing the expected effect of the new requirements.
Amendments to IFRS 9 and IFRS 7 (Financial Instruments) In May 2024, the IASB issued amendments to IFRS 9 (Financial instruments) and IFRS 7 (Financial instruments – Disclosures). The amendments provide clarifications for the timing of recognition and derecognition of financial assets and liabilities, as well as for the classification of financial assets with contingent features. The amendments also add certain disclosure requirements for certain financial assets. The amendments are effective for annual periods beginning on or after January 1, 2026, with early adoption permitted. The Group is currently assessing the expected effect of these amendments. |
| (a) | The container shipping industry continues to be impacted by the supply and demand dynamics, as well as by uncertainties in the global trade, including the continuing disruption in the Red Sea, the implications of the ongoing military conflict between Russia and Ukraine, the inflation and elevated interest rates in certain countries, the trade limitations between the US and China and other geopolitical challenges. Those, among other things, contribute to the continuing volatility in freight rates, charter rates and bunker prices. |
As of today, the war situation in Israel, which started in October 2023, has had no material impact on the Company’s head-office activities. However, those may be subject to temporary disruptions if this situation was to further escalate.
Since December 2023, many ocean carriers including the Company, paused their activities in the Red Sea, following attacks made against commercial vessels by armed organizations in Yemen. The Company continues to call ports in the Mediterranean Sea, as well as to operate services which previously crossed the Suez-canal, by re-routing its vessels around Africa. This disruption results in the extension of voyages duration, as well as leading to an increase in demand for vessel capacity, as additional vessels are operated in order to maintain the same frequency of services.
Further to the above, following decreases observed during 2022 and most of 2023, freight rates have increased towards the end of the fourth quarter of 2023 and continued to further increase during the first half of 2024.
In view of the aforementioned business environment and in order to constantly improve the Group’s results of operations and liquidity position, Management continues to optimize its network by considering, and when appropriate, implementing structural changes, participating in partnerships and cooperation agreements and by upgrading its customer’s offerings, whilst seeking operational excellence and cost efficiencies.
| 4 | Financial position (cont’d) |
Further to the Company’s long-term agreements for the charter of new-build vessels, including 28 liquefied natural gas (LNG) dual-fuel vessels, as of today, 38 of such vessels have been delivered to the Company. Additional vessels related to these agreements are scheduled to be delivered to the Company in the course of 2024 (see also Note 26 to the Company’s annual Financial Statements).
In February 2024, the Company paid a total amount of approximately US$ 130 million for the exercise of a purchase option in respect of five chartered vessels.
| (c) | In July 2024, the Company received a notice from the Federal Maritime Commission (FMC), requesting the Company to provide certain information regarding its demurrage and detention practices vis-à-vis a number of its customers during the period of 2023 and through today. The Company is assessing this request for information, and at this preliminary stage is unable to assess its potential consequences, if any. |
In June 2024, further to the approval of the Company’s Board of Directors, the Company distributed dividends in amounts of US$ 28 million, reflecting US$ 0.23 per ordinary share.
In August 2024, in accordance with the Company’s dividend policy, the Company’s Board of Directors approved a dividend distribution of approximately US$ 0.93 per ordinary share (or approximately US$ 112 million, considering the number of ordinary shares outstanding as of June 30, 2024). The dividend is scheduled to be paid on September 5, 2024, to all holders of ordinary shares on record as of August 29, 2024.
Share-Based Payment Arrangements
During the reported period, the Board of Directors approved grants of share options to officers and employees, as detailed below:
Grant date | | Number of instruments | | Instrument terms | | Vesting terms | | Contractual life |
| | | | | | | |
March 2024 | | 43,160 | | Each option is exercisable into one ordinary share on a cash-less basis. | | These options shall vest upon the first, second, third and fourth anniversary, in four equal instalments of 25% each. |
| 5 years
|
Information on fair value measurement
The weighted average fair value of the options granted, measured using the Black & Scholes model and the related measurement inputs used, were as below:
Fair Value | USD 4.94 | |
Share price on grant date | USD 10.99 | |
Exercise price | USD 12.48 | |
Expected volatility | 50.5% | |
Expected life | 5 years | |
Expected dividends (*) | 0% | |
Risk-free interest rate | 4.1% | |
(*) Options’ exercise price is adjusted in respect of dividend distributions.
During the six and three months period ended June 30, 2024, a total of 68,353 and 34,176 ordinary shares were issued, respectively, upon the cashless exercise of options, previously granted in respect of share-based payment arrangements.
During the three months period ended June 30, 2024 and 2023, the Company recorded expenses related to share-based compensation arrangements of US$ 2.7 million and US$ 4.2 million, respectively. During the six months period ended June 30, 2024 and 2023 and year ended December 31, 2023, the Company recorded expenses related to share-based compensation arrangements of US$ 5.8 million, US$ 11.1 million and US$ 17.6 million, respectively.
| | Balance at June 30 | | | Balance at December 31 | |
| | 2024 | | | 2023 | | | 2023 | |
| | US $ in millions | |
| | | | | | | | | |
Vessels | | | 4,427.6 | | | | 4,703.9 | | | | 3,613.3 | |
Containers and handling equipment | | | 348.3 | | | | 342.8 | | | | 283.5 | |
Other tangible assets | | | 45.9 | | | | 80.7 | | | | 49.2 | |
| | | 4,821.8 | | | | 5,127.4 | | | | 3,946.0 | |
| 7 | Income from voyages and related services |
| | Six months ended June 30 | | | Three months ended June 30 | | | Year ended December 31 | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | | | 2023 | |
| | US $ in millions | |
Freight revenues from containerized cargo: | | | | | | | | | | | | | | | |
Pacific | | | 1,506.4 | | | | 881.0 | | | | 897.1 | | | | 452.4 | | | | 1,779.1 | |
Cross-Suez | | | 377.8 | | | | 322.5 | | | | 192.8 | | | | 151.7 | | | | 491.3 | |
Atlantic | | | 321.3 | | | | 378.0 | | | | 156.6 | | | | 161.4 | | | | 636.3 | |
Intra-Asia | | | 287.4 | | | | 319.4 | | | | 164.5 | | | | 158.3 | | | | 616.6 | |
Latin America | | | 330.2 | | | | 194.7 | | | | 182.9 | | | | 102.8 | | | | 425.0 | |
| | | 2,823.1 | | | | 2,095.6 | | | | 1,593.9 | | | | 1,026.6 | | | | 3,948.3 | |
| | | | | | | | | | | | | | | | | | | | |
Freight revenues from non-containerized cargo (mostly related to vehicle shipping services) | | | 239.4 | | | | 241.5 | | | | 128.2 | | | | 135.8 | | | | 534.5 | |
| | | | | | | | | | | | | | | | | | | | |
Other revenues (*) | | | 432.1 | | | | 346.8 | | | | 210.5 | | | | 147.2 | | | | 679.4 | |
| | | 3,494.6 | | | | 2,683.9 | | | | 1,932.6 | | | | 1,309.6 | | | | 5,162.2 | |
(*) Mainly demurrage, related services and other value-added services.
| 8 | Operating expenses and cost of services |
| | Six months ended June 30 | | | Three months ended June 30 | | | Year ended December 31 | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | | | 2023 | |
| | US $ in millions | |
Wages, maintenance and other | | | | | | | | | | | | | | | |
vessel-operating costs | | | 17.4 | | | | 17.1 | | | | 9.2 | | | | 8.7 | | | | 31.8 | |
Expenses relating to fleet equipment | | | | | | | | | | | | | | | | | | | | |
(mainly containers and chassis) | | | 18.9 | | | | 15.6 | | | | 9.4 | | | | 7.7 | | | | 31.5 | |
Bunker and lubricants | | | 629.5 | | | | 553.8 | | | | 322.2 | | | | 281.4 | | | | 1,098.8 | |
Insurance | | | 17.4 | | | | 9.9 | | | | 9.7 | | | | 5.3 | | | | 21.5 | |
Expenses related to cargo handling | | | 961.1 | | | | 843.3 | | | | 503.3 | | | | 424.2 | | | | 1,671.4 | |
Port expenses | | | 228.4 | | | | 237.2 | | | | 115.6 | | | | 137.5 | | | | 500.7 | |
Agents’ salaries and commissions | | | 113.5 | | | | 104.5 | | | | 63.6 | | | | 53.8 | | | | 209.5 | |
Cost of related services and sundry | | | 173.3 | | | | 89.5 | | | | 82.9 | | | | 32.4 | | | | 216.9 | |
Slot purchases and hire of vessels | | | 39.2 | | | | 30.1 | | | | 10.2 | | | | 17.0 | | | | 79.4 | |
Hire of containers | | | 15.4 | | | | 12.6 | | | | 7.2 | | | | 5.9 | | | | 23.6 | |
| | | 2,214.1 | | | | 1,913.6 | | | | 1,133.3 | | | | 973.9 | | | | 3,885.1 | |
|
| Financial instruments measured at fair value |
| | Balance at June 30, | |
| | 2024 | | | 2023 | |
| | US $ in millions | |
| | Level 1 | | | Level 3 | | | Total | | | Level 1 | | | Level 3 | | | Total | |
Fair value through profit and loss | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents: | | | | | | | | | | | | | | | | | | |
Money market instruments | | | 458.8 | | | | | | | 458.8 | | | | 418.0 | | | | | | | 418.0 | |
| | | | | | | | | | | | | | | | | | | | | | |
Other investments: | | | | | | | | | | | | | | | | | | | | | | |
Equity instruments | | | | | | | 10.8 | | | | 10.8 | | | | | | | | 10.7 | | | | 10.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loans and other liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative instruments | | | | | | | (12.1 | ) | | | (12.1 | ) | | | | | | | (12.3 | ) | | | (12.3 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Fair value through other comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | |
Other investments: | | | | | | | | | | | | | | | | | | | | | | | | |
Sovereign bonds | | | 560.3 | | | | | | | | 560.3 | | | | 1,122.4 | | | | | | | | 1,122.4 | |
Corporate bonds | | | 881.0 | | | | | | | | 881.0 | | | | 1,034.5 | | | | | | | | 1,034.5 | |
Equity instruments | | | 1.6 | | | | | | | | 1.6 | | | | 2.0 | | | | | | | | 2.0 | |
| 9 | Financial instruments (cont’d) |
|
| Financial instruments measured at fair value (cont’d) |
| | Balance at December 31, | |
| | 2023 | |
| | US $ in millions | |
| | Level 1 | | | Level 3 | | | Total | |
Fair value through profit and loss | | | | | | | | | |
Cash and cash equivalents: | | | | | | | | | |
Money markets instruments | | | 435.9 | | | | | | | 435.9 | |
| | | | | | | | | | | |
Other investments: | | | | | | | | | | | |
Equity instruments | | | | | | | 10.7 | | | | 10.7 | |
| | | | | | | | | | | | |
Loans and other liabilities: | | | | | | | | | | | | |
Derivative instruments | | | | | | | (11.5 | ) | | | (11.5 | ) |
| | | | | | | | | | | | |
Fair value through other comprehensive income | | | | | | | | | | | | |
Other investments: | | | | | | | | | | | | |
Sovereign bonds | | | 857.7 | | | | | | | | 857.7 | |
Corporate bonds | | | 894.8 | | | | | | | | 894.8 | |
Equity instruments | | | 1.9 | | | | | | | | 1.9 | |
|
| Financial instruments not measured at fair value
The carrying amounts of the Group’s financial assets and liabilities, including cash and cash equivalents, trade and other receivables, other investments, trade and other payables and loans and other liabilities, reflect reasonable approximation of their fair value. |
| 10 | Earnings (loss) per share |
|
| Basic and diluted earnings (loss) per share |
| | Six months ended June 30 | | | Three months ended June 30 | | | Year ended December 31 | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | | | 2023 | |
| | US $ in millions | |
Profit (loss) attributable to ordinary shareholders used to calculate basic and diluted earnings per share (US $ in millions) | | | 461.6 | | | | (274.6 | ) | | | 371.3 | | | | (215.1 | ) | | | (2,695.6 | ) |
| | | | | | | | | | | | | | | | | | | | |
Number of shares at the beginning of the period used to calculate basic earnings (loss) per share | | | 120,286,629 | | | | 120,149,921 | | | | 120,320,806 | | | | 120,184,098 | | | | 120,149,921 | |
Effect of share options | | | 37,557 | | | | 32,478 | | | | 20,280 | | | | 11,267 | | | | 63,110 | |
| | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares used to calculate basic earnings (loss) per share | | | 120,324,186 | | | | 120,182,399 | | | | 120,341,086 | | | | 120,195,365 | | | | 120,213,031 | |
| | | | | | | | | | | | | | | | | | | | |
Effect of share options | | | 130,125 | | | | | | | | 115,256 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares used to calculate diluted earnings (loss) per share | | | 120,454,311 | | | | 120,182,399 | | | | 120,456,342 | | | | 120,195,365 | | | | 120,213,031 | |