_______________________________________________________________________________________
Amounts are in thousands of EUR
OPERATING RESULTS Q4 2022 Q3 2022 Q2 2022 Q1 2022 Q4 2021 Q3 2021 Q2 2021
Revenue 255,654 292,173 283,115 239,684 254,748 236,607 211,134 180,228
Expenses 217,285 242,595 238,362 209,298 223,269 199,831 191,639 163,919
Salaries and
related expense 35,296 33,425 34,943 32,306 32,850 29,611 30,613 29,231
Settlement with ICA - - - - 10,219 0
EBITDA 38,369 49,578 44,753 30,386 31,479 36,776 19,495 16,309
EBIT 22,478 34,077 29,825 15,088 17,471 23,814 7,252 4,512
Net earnings for the period 21,799 28,137 24,904 10,455 13,719 20,720 3,118 2,834
EBITDA ratio 15.0% 17.0% 15.8% 12.7% 12.4% 15.5% 9.2% 9.0%
EBIT ratio 8.8% 11.7% 10.5% 6.3% 6.9% 10.1% 3.4% 2.5%
Profit ratio 8.5% 9.6% 8.8% 4.4% 5.4% 8.8% 1.5% 1.6%
Basic earning per
share (in EUR) 0.1275 0.1622 0.1395 0.0567 0.0731 0.1148 0.0157 0.0143
Diluted earning per
share (in EUR) 0.1275 0.1622 0.1395 0.0567 0.0731 0.1148 0.0157 0.0143
Average FTE's 1,717 1,681 1,660 1,634 1,624 1,623 1,623 1,607
BALANCE SHEET 31.12.2022 30.09.2022 30.06.2022 31.03.2022 31.12.2021 30.09.2021 30.6.2021
Assets 666,659 677,125 663,618 655,891 634,324 597,976 567,930 552,539
Equity 309,165 296,189 270,090 251,032 261,465 246,874 225,669 222,022
Liabilities 357,494 380,936 393,528 404,859 372,859 351,102 342,261 330,517
Interest-bearing debt 237,903 243,932 252,790 260,767 266,830 242,314 234,644 225,176
Loans and borrowings 133,741 138,164 140,608 144,061 146,833 150,645 164,442 159,003
Lease liabilities 104,162 105,768 112,182 116,706 119,997 91,669 70,202 66,173
Net debt 164,900 192,436 212,325 205,891 225,994 213,234 215,253 203,649
Equity ratio 46.4% 43.7% 40.7% 38.3% 41.2% 41.3% 39.7% 40.2%
Leverage ratio 1.01 1.23 1.48 1.60 1.98 2.18 2.98 2.97
Current ratio 1.53 1.48 1.38 1.27 1.42 1.45 1.39 1.28
CASH FLOW Q4 2022 Q3 2022 Q2 2022 Q1 2022 Q4 2021 Q3 2021 Q2 2021
Net cash from
operating activities 51,174 37,204 31,298 28,779 28,835 27,042 12,336 7,770
Net cash used in
investing activities (11,873) (10,996) (4,528) (3,260) (6,581) 3,149 (2,522) (162)
Net cash used in
financing activities (14,412) (17,432) (41,570) (11,154) (10,405) (20,239) (11,709) (6,224)
Cash and cash equivalents
at the end of the period 69,937 46,554 36,852 51,234 36,986 25,081 15,385 17,212
New investments 2,873 6,103 498 255 1,587 84 593 (13)
Maintenance capex 10,465 5,016 4,616 4,100 4,409 3,861 3,292 1,568
Distribution to shareholders
0 0 25,068 0 0 0 14,175 0
Share buy back 1,417 5,674 5,548 0 0 0 0 0
Key figures by quarter - unaudited
Q1 2021
31.3.2021
Q1 2021
Consolidated Financial Statements of Eimskipafélag Íslands hf. 2022 48