Reported Full Year Revenues of $8.43 Billion, Net Income of $2.15 Billion, Adjusted EBITDA1
of $3.69 Billion and Adjusted
EBIT1 of $2.55
Billion2; Generated Net Income, Adjusted
EBITDA and Adjusted EBIT Margins1 of 26%, 44% and 30%,
Respectively
Achieved 14% Volume Growth in 2024 with Record
Carried Volume of 982 Thousand TEUs in Q4 2024, Representing Third
Consecutive Quarter of Record Carried Volume
Declared Q4 2024 Dividend of Approximately
$382 Million, or $3.17 per Share, Representing, Together with
Previous Dividends Distributed During 2024, Approximately 45% of
the Full Year 2024 Net Income
Full Year 2025 Outlook: Adjusted EBITDA within
$1.6 Billion to $2.2 Billion and Adjusted EBIT of $350 Million to $950
Million3
HAIFA,
Israel, March 12, 2025 /PRNewswire/ -- ZIM
Integrated Shipping Services Ltd. (NYSE: ZIM) ("ZIM" or the
"Company"), a global container liner shipping company, announced
today its consolidated results for the three and twelve months
ended December 31, 2024.
Fourth Quarter and Full Year 2024 Highlights
- Net income for the fourth quarter was $563 million (compared to a net loss of
$147 million in the fourth quarter of
2023), or diluted earnings per share of $4.664 (compared to diluted loss
per share of $1.23 in the fourth
quarter of 2023); net profit for the full year was $2.15 billion (compared to a loss of $2.69 billion for the full year of 2023; net loss
for the full year of 2023 was primarily driven by a non-cash
impairment charge of $2.06
billion).
- Adjusted EBITDA for the fourth quarter was $967 million, a year-over-year increase of 409%;
Adjusted EBITDA for the full year was $3.69
billion, a year-over-year increase of 252%.
- Operating income (EBIT) for the fourth quarter was $658 million, compared to operating loss of
$54 million in the fourth quarter of
2023. Operating income for the full year of 2024 was $2.53 billion, compared to operating loss of
$2.51 billion for the full year of
2023.
- Adjusted EBIT for the fourth quarter was $658 million, compared to Adjusted EBIT loss of
$49 million in the fourth quarter of
2023. Adjusted EBIT for the full year of 2024 was $2.55 billion, compared to Adjusted EBIT loss of
$422 million for the full year of
2023.
- Revenues for the fourth quarter were $2.17 billion, a year-over-year increase of 80%;
revenues for the full year were $8.43
billion, a year-over-year increase of 63%.
- Carried volume in the fourth quarter was 982
thousand TEUs, a year-over-year increase of 25%; carried
volume in the full year was 3,751 thousand TEUs, a year-over-year
increase of 14%.
- Average freight rate per TEU in the fourth quarter was
$1,886, a year-over-year increase of
71%; average freight rate per TEU in the full year was $1,888, a year-over-year increase of 57%.
- Net leverage ratio1 of 0.8x at December 31, 2024, compared to 2.2x as of
December 31, 2023; net
debt1 of $2.88
billion as of December 31,
2024, compared to net debt of $2.31
billion as of December 31,
2023.
Eli Glickman, ZIM President
& CEO, stated, "We are pleased and proud with the Company's
outstanding performance in 2024, during which we delivered record
carried volume as well as exceptional profitability. Based on our
continued progress upscaling our capacity and optimizing our cost
structure, we reported our best results ever, excluding the
extraordinary COVID period. Consistent with our commitment to
returning capital to shareholders, the dividend declared today,
together with the dividends distributed during 2024, total
$7.98 per share, or $961 million, representing approximately 45% of
our full year net income."
Mr. Glickman added, "The benefits of our fleet transformation
were evident throughout 2024 and reflected in our strong financial
results, as well as volume growth that far outpaced the overall
market. With larger vessels well-poised to meet emissions reduction
targets and tailored to the trades in which we operate, we
increased carried volumes 14% year-over-year, compared to average
market growth of approximately 6%, while delivering superior
margins. Driving our market share gains was the new capacity
deployed on the Asia to U.S. East
Coast trade, the successful expedited services to the U.S. West
Coast, and our expanded presence in Latin
America."
Mr. Glickman concluded, "We enter 2025 with a more resilient
business and modern cost- and fuel-efficient capacity, 40% of which
is LNG-fueled. While acknowledging that our industry is highly
volatile, exacerbated by current uncertainty related to
geopolitics, international political dynamics and economic, fiscal
and monetary policies, we are confident in our agile approach and
competitive position in the industry. Our 2025 outlook of Adjusted
EBITDA between $1.6 billion and
$2.2 billion and Adjusted EBIT
between $350 million and $950 million assumes trade conditions in the Red
Sea will not normalize until the second half of the year at the
earliest."
Summary of Key
Financial and Operational Results
|
|
|
Q4-24
|
Q4-23
|
FY-24
|
FY-23
|
Carried volume (TEU in
thousands).................
|
982
|
786
|
3,751
|
3,281
|
Average freight rate
($/TEU)............................
|
1,886
|
1,102
|
1,888
|
1,203
|
Total revenues ($ in
millions)............................
|
2,168
|
1,205
|
8,427
|
5,162
|
Operating income (loss)
(EBIT) ($ in millions)..
|
658
|
(54)
|
2,527
|
(2,511)
|
Profit (loss) before
income tax ($ in millions)....
|
601
|
(137)
|
2,205
|
(2,816)
|
Net income (loss) ($ in
millions).......................
|
563
|
(147)
|
2,154
|
(2,688)
|
Adjusted EBITDA ($ in
millions).......................
|
967
|
190
|
3,692
|
1,049
|
Adjusted EBIT ($ in
millions)............................
|
658
|
(49)
|
2,549
|
(422)
|
Net income (loss)
margin (%)...........................
|
26
|
(12)
|
26
|
(52)
|
Adjusted EBITDA margin
(%)...........................
|
45
|
16
|
44
|
20
|
Adjusted EBIT margin
(%)................................
|
30
|
(4)
|
30
|
(8)
|
Diluted earnings (loss)
per share ($)................
|
4.66
|
(1.23)
|
17.82
|
(22.42)
|
Net cash generated from
operating
activities ($ in
millions).....................................
|
1,152
|
162
|
3,753
|
1,020
|
Free cash
flow1 ($ in
millions)..........................
|
1,087
|
128
|
3,557
|
919
|
|
|
|
DEC-31-24
|
DEC-31-23
|
Net debt ($ in
millions).....................................
|
|
|
2,876
|
2,309
|
Financial and Operating Results for the Fourth Quarter Ended
December 31, 2024
Total revenues were $2.17 billion
for the fourth quarter of 2024, compared to $1.21 billion for the fourth quarter of 2023,
mainly driven by the increase in freight rates and carried
volume.
ZIM carried 982 thousand TEUs in the fourth quarter of 2024,
compared to 786 thousand TEUs in the fourth quarter of 2023. The
average freight rate per TEU was $1,886 for the fourth quarter of 2024, compared
to $1,102 for the fourth quarter of
2023.
Operating income (EBIT) for the fourth quarter of 2024 was
$658 million, compared to operating
loss of $54 million for the fourth
quarter of 2023. The increase was driven primarily by the
above-mentioned increase in revenues.
Net income for the fourth quarter of 2024 was $563 million, compared to net loss of
$147 million for the fourth quarter
of 2023, also mainly driven by the above-mentioned increase in
revenues.
Adjusted EBITDA for the fourth quarter of 2024 was $967 million, compared to $190 million for the fourth quarter of 2023.
Adjusted EBIT was $658 million for
the fourth quarter of 2024, compared to Adjusted EBIT loss of
$49 million for the fourth quarter of
2023. Adjusted EBITDA and Adjusted EBIT margins for the fourth
quarter of 2024 were 45% and 30%, respectively. This compares to
16% and -4% for the fourth quarter of 2023, respectively.
Net cash generated from operating activities was $1.15 billion for the fourth quarter of 2024,
compared to $162 million for the
fourth quarter of 2023.
Financial and Operating Results for the Full Year Ended
December 31, 2024
Total revenues were $8.43 billion
for the full year of 2024, compared to $5.16
billion for the full year of 2023, driven primarily by an
increase in freight rates and carried volume.
ZIM carried 3,751 thousand TEUs in the full year of 2024,
compared to 3,281 thousand TEUs in the full year of 2023. The
average freight rate per TEU was $1,888 for the full year of 2024, compared to
$1,203 for the full year of 2023.
Operating income (EBIT) for the full year of 2024 was
$2.53 billion, compared to operating
loss of $2.51 billion for the full
year of 2023. The increase was primarily driven by the
above-mentioned increase in revenues and the impairment charge
recorded in 2023.
Net income for the full year of 2024 was $2.15 billion, compared to net loss of
$2.69 billion for the full year of
2023, driven mainly by the above-mentioned increase in revenues and
the impairment charge recognized in 2023.
Adjusted EBITDA was $3.69 billion
for the full year of 2024, compared to $1.05
billion for the full year of 2023. Adjusted EBIT was
$2.55 billion for the full year of
2024, compared to Adjusted EBIT loss of $422
million for the full year of 2023. Adjusted EBITDA and
Adjusted EBIT margins for the full year of 2024 were 44% and 30%,
respectively. This compares to Adjusted EBITDA and Adjusted EBIT
margins of 20% and -8% for the full year of 2023, respectively.
Net cash generated from operating activities was $3.75 billion for the full year of 2024, compared
to $1.02 billion for the full year of
2023.
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) increased by $451
million from $2.69 billion as
of December 31, 2023 to $3.14 billion as of December 31, 2024. Capital expenditures totaled
$214 million for the year ended
December 31, 2024, compared with
$116 million for the year ended
December 31, 2023. Net debt position
as of December 31, 2024, was
$2.88 billion compared to a net debt
position of $2.31 billion as of
December 31, 2023, an increase of
$567 million. ZIM's net leverage
ratio as of December 31, 2024, was
0.8x, compared to 2.2x as of December 31,
2023.
Fourth Quarter 2024 Dividend
In accordance with the Company's dividend policy, the Company's
Board of Directors declared a regular cash dividend of
approximately $382 million, or
$3.17 per ordinary share. Together
with prior dividend distributions made in respect to the full year
of 2024 (including the special dividend paid in December 2024), dividend distributions for the
year totaled $961 million, or
$7.98 per ordinary share, reflecting
approximately 45% of 2024 net income. The dividend will be paid on
April 3, 2025, to holders of record
of ZIM ordinary shares as of March 24,
2025.
All future dividends are subject to the discretion of Company's
Board of Directors and to the restrictions provided by Israeli
law.
Use of Non-IFRS Measures in the Company's 2025
Guidance
A reconciliation of the Company's non-IFRS financial measures
included in its full-year 2025 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.
Full-Year 2025 Guidance
In 2025, the Company expects to generate Adjusted EBITDA between
$1.6 billion and $2.2 billion and Adjusted EBIT between
$350 million and $950 million.
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
(TF) +1-800-715-9871 or +1-646-307-1963; Israel +972-3-376-1144 or UK/international
+44-20-3481-4247, and reference conference ID: 8260105 or the
conference name. 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.
Annual Report on Form 20-F for 2024
In accordance with Section 203.01 of the New York Stock Exchange
Listed Company Manual, the Company's Annual Report filed with the
U.S. Securities and Exchange Commission on a on Form 20-F
(including its audited 2024 financial statements) is available on
the Company's website at www.zim.com. Hard copies of the Annual
Report will be provided free of charge upon request, from the
Company, as follows: ZIM Integrated Shipping Services Ltd., 9
Andrei Sakharov Street, P.O. Box 15067, Matam, Haifa 3190500, Israel, Attn: Head of Investor Relations,
Finance Function, Email: investors@zim.com, Tel:
+972-4-865-2000 (General), +972-4-865-2300 (Direct).
About ZIM
Founded in Israel in 1945, ZIM
(NYSE: ZIM) is a leading global container liner shipping company
with established operations in more than 100 countries serving
approximately 33,000 customers in over 330 ports 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: our expectations
regarding general market conditions as a result of the current
geopolitical instability, developments and further escalation of
events, including, but not limited to, the Houthi attacks against
vessels in the Red Sea, the war between Israel and Hamas, Iran and Iranian-backed proxies, the political
and military instability in the Middle
East and the war between Russia and Ukraine; our expectations regarding general
market conditions as a result of global economic trends, including
potential rising inflation and interest rates as a result of
geopolitical and other events; our expectations regarding trends
related to the global container shipping industry, including with
respect to fluctuations in vessel and container supply, industry
consolidation, demand for containerized shipping services, bunker
and alternative fuel prices and supply, charter and freights rates,
container values and other factors affecting supply and demand; our
plans regarding our business strategy, areas of possible expansion
and expected capital spending or operating expenses; our ability to
adequately respond to political, economic and military instability
in Israel and the Middle East (particularly as a result of the
Israel-Hamas war and the Israel-Hezbollah and Israel-Iran
armed conflicts), and our ability to maintain business continuity
as an Israeli-incorporated company in times of emergency; our
ability to effectively handle cyber-security threats and recover
from cyber-security incidents, including in connection with the war
between Israel and Iran and Iranian-backed proxies; our
anticipated ability to obtain additional financing in the future to
fund expenditures; our expectation of modifications with respect to
our and other shipping companies' operating fleet and lines,
including the utilization of larger vessels within certain trade
zones and modifications made in light of environmental regulations;
the expected benefits of our cooperation agreements and strategic
partnerships; formation of new alliances among global carriers,
changes in and disintegration of existing alliances and
collaborations, including alliances and collaborations to which we
are not a party to; our anticipated insurance costs; our
expectations regarding the availability of crew; our expectations
regarding our environmental and regulatory conditions, including
extreme weather events (such as the drought conditions in the
Panama Canal), changes in laws and regulations or actions taken by
regulatory authorities, and the expected effect of such
regulations; our expectations regarding potential liability from
current or future litigation; our plans regarding hedging
activities; our ability to pay dividends in accordance with our
dividend policy; our expectations regarding our competition and
ability to compete effectively. 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 2024 Annual Report filed with
the SEC on March 12, 2025.
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
IFRS Accounting Standards (IFRSs), 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 IFRS 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, as applicable, 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,
as applicable, 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 EBIT and
Adjusted EBITDA and net cash generated from operating activities to
free cash flow in the tables provided below.
1. See disclosure regarding "Use of Non-IFRS
Financial Measures."
2. Operating income (EBIT) for the full year was
$2.53 billion. A reconciliation to
Adjusted EBIT is provided in the tables below.
3. The Company does not provide IFRS guidance because it
cannot be determined without unreasonable effort. See disclosure
regarding "Use of Non-IFRS Measures in the Company's 2025
Guidance."
4. The number of shares used to calculate the diluted
earnings per share is 120,499,400. The number of outstanding shares
as of December 31, 2024 was
120,423,333.
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
media@zim.com
CONSOLIDATED BALANCE
SHEET (Unaudited)
(U.S. dollars in millions)
|
|
|
|
December
31
|
|
2024
|
|
2023
|
Assets
|
|
|
|
Vessels
|
5,733.0
|
|
3,758.9
|
Containers and handling
equipment
|
1,013.3
|
|
792.9
|
Other tangible
assets
|
97.7
|
|
85.2
|
Intangible
assets
|
109.8
|
|
102.0
|
Investments in
associates
|
25.4
|
|
26.4
|
Other
investments
|
1,080.9
|
|
908.7
|
Other
receivables
|
61.0
|
|
97.9
|
Deferred tax
assets
|
7.5
|
|
2.6
|
Total non-current
assets
|
8,128.6
|
|
5,774.6
|
|
|
|
|
Inventories
|
212.2
|
|
179.3
|
Trade and other
receivables
|
933.6
|
|
596.5
|
Other
investments
|
800.4
|
|
874.1
|
Cash and cash
equivalents
|
1,314.7
|
|
921.5
|
Total current
assets
|
3,260.9
|
|
2,571.4
|
Total
assets
|
11,389.5
|
|
8,346.0
|
|
|
|
|
Equity
|
|
|
|
Share capital and
reserves
|
2,032.7
|
|
2,017.5
|
Retained
earnings
|
2,004.2
|
|
437.2
|
Equity attributable
to owners of the Company
|
4,036.9
|
|
2,454.7
|
Non-controlling
interests
|
5.8
|
|
3.3
|
Total
equity
|
4,042.7
|
|
2,458.0
|
|
|
|
|
Liabilities
|
|
|
|
Lease
liabilities
|
4,600.6
|
|
3,244.1
|
Loans and other
liabilities
|
59.9
|
|
73.6
|
Employee
benefits
|
47.5
|
|
46.1
|
Deferred tax
liabilities
|
27.6
|
|
6.1
|
Total non-current
liabilities
|
4,735.6
|
|
3,369.9
|
|
|
|
|
Trade and other
payables
|
736.2
|
|
566.4
|
Provisions
|
96.6
|
|
60.7
|
Contract
liabilities
|
408.9
|
|
198.1
|
Lease
liabilities
|
1,321.7
|
|
1,644.7
|
Loans and other
liabilities
|
47.8
|
|
48.2
|
Total current
liabilities
|
2,611.2
|
|
2,518.1
|
Total
liabilities
|
7,346.8
|
|
5,888.0
|
|
|
|
|
Total equity and
liabilities
|
11,389.5
|
|
8,346.0
|
CONSOLIDATED INCOME
STATEMENTS (Unaudited)
(U.S. dollars in millions, except per share data)
|
|
|
|
|
Three months
ended
December 31
|
Year ended
December 31
|
|
2024
|
2023
|
2024
|
2023
|
|
|
|
|
|
Income from voyages and
related services
|
2,167.6
|
1,205.3
|
8,427.4
|
5,162.2
|
Cost of voyages and
related services:
|
|
|
|
|
Operating expenses and
cost of services
|
(1,131.3)
|
(963.1)
|
(4,513.2)
|
(3,885.1)
|
Depreciation
|
(305.3)
|
(237.0)
|
(1,130.2)
|
(1,449.8)
|
Impairment of
assets
|
|
|
|
(2,034.9)
|
Gross profit
(loss)
|
731.0
|
5.2
|
2,784.0
|
(2,207.6)
|
|
|
|
|
|
Other operating
income
|
13.7
|
11.9
|
46.6
|
14.4
|
Other operating
expenses
|
0.9
|
3.2
|
(0.8)
|
(29.3)
|
General and
administrative expenses
|
(86.4)
|
(71.3)
|
(296.1)
|
(280.7)
|
Share of loss of
associates
|
(1.6)
|
(2.6)
|
(6.4)
|
(7.8)
|
|
|
|
|
|
Results from
operating activities
|
657.6
|
(53.6)
|
2,527.3
|
(2,511.0)
|
|
|
|
|
|
Finance
income
|
68.2
|
24.5
|
149.2
|
142.2
|
Finance
expenses
|
(125.0)
|
(108.0)
|
(471.5)
|
(446.7)
|
|
|
|
|
|
Net finance
expenses
|
(56.8)
|
(83.5)
|
(322.3)
|
(304.5)
|
|
|
|
|
|
Profit (loss) before
income taxes
|
600.8
|
(137.1)
|
2,205.0
|
(2,815.5)
|
|
|
|
|
|
Income taxes
|
(38.1)
|
(9.5)
|
(51.2)
|
127.6
|
|
|
|
|
|
Profit (loss) for
the year
|
562.7
|
(146.6)
|
2,153.8
|
(2,687.9)
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
Owners of the
Company
|
561.5
|
(148.4)
|
2,147.7
|
(2,695.6)
|
Non-controlling
interests
|
1.2
|
1.8
|
6.1
|
7.7
|
Profit (loss) for
the year
|
562.7
|
(146.6)
|
2,153.8
|
(2,687.9)
|
|
|
|
|
|
Earnings (loss) per
share (US$)
|
|
|
|
|
Basic earnings (loss)
per 1 ordinary share
|
4.66
|
(1.23)
|
17.84
|
(22.42)
|
Diluted earnings (loss)
per 1 ordinary share
|
4.66
|
(1.23)
|
17.82
|
(22.42)
|
|
|
|
|
|
Weighted average
number of shares for
earnings (loss) per share calculation:
|
|
|
|
|
Basic
|
120,407,359
|
120,266,569
|
120,357,315
|
120,213,031
|
Diluted
|
120,499,400
|
120,266,569
|
120,492,425
|
120,213,031
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS (Unaudited)
(U.S. dollars in millions)
|
|
|
|
Year ended December
31
|
|
2024
|
2023
|
|
|
|
Cash flows from
operating activities
|
|
|
Profit (loss) for the
year
|
2,153.8
|
(2,687.9)
|
|
|
|
Adjustments
for:
|
|
|
Depreciation and
amortization
|
1,142.5
|
1,471.8
|
Impairment
loss
|
|
2,063.4
|
Net finance
expenses
|
342.4
|
304.5
|
Share of profits
(losses) and change in fair value of investees
|
6.4
|
6.5
|
Capital gains,
net
|
(43.9)
|
(10.9)
|
Income taxes
|
51.2
|
(127.6)
|
Other non-cash
items
|
10.9
|
18.9
|
|
3,663.3
|
1,038.7
|
|
|
|
Change in
inventories
|
(32.9)
|
11.4
|
Change in trade and
other receivables
|
(352.9)
|
242.7
|
Change in trade and
other payables including contract liabilities
|
357.8
|
(95.1)
|
Change in provisions
and employee benefits
|
35.4
|
15.9
|
|
7.4
|
174.9
|
|
|
|
Dividends received from
associates
|
3.1
|
2.3
|
Interest
received
|
97.3
|
133.8
|
Income taxes
paid
|
(18.4)
|
(329.7)
|
|
|
|
Net cash generated
from operating activities
|
3,752.7
|
1,020.0
|
|
|
|
Cash flows from
investing activities
|
|
|
Proceeds from sale of
tangible assets, intangible assets and
interest in investees
|
18.7
|
27.4
|
Acquisition and
capitalized expenditures of tangible assets,
intangible assets and interest in investees
|
(214.1)
|
(115.7)
|
Acquisition of
investment instruments, net
|
85.8
|
(138.2)
|
Loans granted to
investees
|
(6.1)
|
(5.4)
|
Change in other
receivables
|
31.6
|
3.2
|
Change in other
investments (mainly deposits), net
|
(139.1)
|
2,005.2
|
Net cash generated
from (used in) investing activities
|
(223.2)
|
1,776.5
|
|
|
|
Cash flows from
financing activities
|
|
|
Repayment of lease
liabilities and borrowings
|
(2,082.6)
|
(1,713.1)
|
Change in short-term
loans
|
|
(21.0)
|
Dividend paid to
non-controlling interests
|
(4.0)
|
(8.9)
|
Dividend paid to owners
of the company
|
(579.2)
|
(769.2)
|
Interest
paid
|
(465.6)
|
(380.7)
|
Net cash used in
financing activities
|
(3,131.4)
|
(2,892.9)
|
|
|
|
Net change in cash and
cash equivalents
|
398.1
|
(96.4)
|
Cash and cash
equivalents at beginning of the year
|
921.5
|
1,022.1
|
Effect of exchange rate
fluctuation on cash held
|
(4.9)
|
(4.2)
|
Cash and cash
equivalents at the end of the year
|
1,314.7
|
921.5
|
RECONCILIATION OF
NET INCOME TO ADJUSTED EBIT*
(U.S. dollars in millions)
|
|
|
Three months ended
December 31
|
Year ended
December 31
|
|
2024
|
2023
|
2024
|
2023
|
|
|
|
|
|
Net income
(loss)
|
563
|
(147)
|
2,154
|
(2,688)
|
Financial expenses,
net
|
57
|
84
|
322
|
305
|
Income taxes
|
38
|
9
|
51
|
(128)
|
Operating income
(EBIT)
|
658
|
(54)
|
2,527
|
(2,511)
|
Capital loss (gain),
beyond the ordinary course of business
|
(1)
|
(1)
|
(2)
|
20
|
Impairment of
assets
|
|
|
|
2,063
|
Expenses related to
legal contingencies
|
1
|
5
|
24
|
5
|
Adjusted
EBIT
|
658
|
(49)
|
2,549
|
(422)
|
Adjusted EBIT
margin
|
30 %
|
(4) %
|
30 %
|
(8) %
|
* The table above may
contain slight summation differences due to rounding.
|
|
RECONCILIATION OF
NET INCOME TO ADJUSTED EBITDA*
(U.S. dollars in millions)
|
|
|
|
|
Three months
ended
December 31
|
Year ended
December 31
|
|
2024
|
2023
|
2024
|
2023
|
|
|
|
|
|
Net income
(loss)
|
563
|
(147)
|
2,154
|
(2,688)
|
Financial expenses,
net
|
57
|
84
|
322
|
305
|
Income taxes
|
38
|
9
|
51
|
(128)
|
Depreciation and
amortization
|
309
|
239
|
1,143
|
1,472
|
EBITDA
|
967
|
186
|
3,670
|
(1,039)
|
Capital loss (gain),
beyond the ordinary course of business
|
(1)
|
(1)
|
(2)
|
20
|
Impairment of
assets
|
|
|
|
2,063
|
Expenses related to
legal contingencies
|
1
|
5
|
24
|
5
|
Adjusted
EBITDA
|
967
|
190
|
3,692
|
1,049
|
Net income (loss)
margin
|
26 %
|
(12) %
|
26 %
|
(52) %
|
Adjusted EBITDA
margin
|
45 %
|
16 %
|
44 %
|
20 %
|
* 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)
|
|
|
|
|
Three months
ended
December 31
|
Year ended
December 31
|
|
2024
|
2023
|
2024
|
2023
|
|
|
|
|
|
Net cash generated
from operating activities
|
1,152
|
162
|
3,753
|
1,020
|
Capital expenditures,
net
|
(65)
|
(34)
|
(196)
|
(101)
|
Free cash
flow
|
1,087
|
128
|
3,557
|
919
|
* The table above may
contain slight summation differences due to rounding.
|
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-fourth-quarter-and-the-full-year-of-2024-302399663.html
SOURCE ZIM Integrated Shipping Services Ltd.