ZIM Integrated Shipping Services Ltd(NYSE:ZIM) 
ZIM Integrated Shipping Services Ltd., together with its subsidiaries, provides container shipping and related services in Israel and internationally. The company offers dry, reefer, project, out of gauge, breakbulk, and dangerous cargo services; inland transport services; and ZIMonitor, a reefer ca...
Website: http://www.zim.com
Founded: 1945
IPO Price: $15 (Jan 28, 2021)
CEO: Eli Glickman
Sector: Industrials
Industry: Marine Shipping
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-11-20 | 2025-08-20 | 2025-05-19 | 2025-03-12 | 2024-12-31 | 2024-11-20 | 2024-08-19 | 2024-05-21 | 2024-03-13 | 2023-12-31 | 2023-11-15 | 2023-08-16 | 2023-05-22 | 2023-03-13 | 2022-12-31 | 2022-11-16 | 2022-08-17 | 2022-05-18 | 2022-03-09 | 2021-12-31 | 2021-11-17 | 2021-08-18 | 2021-05-19 | 2021-03-22 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
income from voyages and related services | 1,777,200,000 | 1,635,700,000 | 2,006,600,000 | 2,167,600,000 | 2,167,600,000 | 2,765,200,000 | 1,932,600,000 | 1,562,000,000 | 1,205,300,000 | 1,205,300,000 | 1,273,000,000 | 1,309,600,000 | 1,374,300,000 | 2,188,900,000 | 2,188,900,000 | 3,227,500,000 | 3,428,800,000 | 3,716,400,000 | 3,466,394,000 | -7,251,575,302 | 3,135,958,000 | 2,382,011,000 | 1,744,335,000 | 1,360,846,000 | |
cost of voyages and related services: | |||||||||||||||||||||||||
operating expenses and cost of services | -1,113,400,000 | -1,098,000,000 | -1,162,600,000 | -1,131,300,000 | -1,131,300,000 | -1,167,800,000 | -1,133,300,000 | -1,080,800,000 | -963,100,000 | -963,100,000 | -1,008,400,000 | -973,900,000 | -939,700,000 | -1,134,300,000 | -1,134,300,000 | -1,249,600,000 | -1,262,300,000 | -1,118,300,000 | -1,029,042,000 | 2,873,000,052 | -1,007,365,000 | -988,914,000 | -880,627,000 | -796,142,000 | |
depreciation | -325,500,000 | -316,900,000 | -310,800,000 | -305,300,000 | -305,300,000 | -292,100,000 | -275,100,000 | -257,700,000 | -237,000,000 | -237,000,000 | -417,400,000 | -414,900,000 | -380,500,000 | -380,600,000 | -380,600,000 | -373,700,000 | -331,600,000 | -284,400,000 | -242,352,000 | 513,150,741 | -215,172,000 | -170,606,000 | -128,129,000 | -87,237,000 | |
gross profit | 338,300,000 | 220,800,000 | 533,200,000 | 731,000,000 | 731,000,000 | 1,305,300,000 | 524,200,000 | 223,500,000 | 5,200,000 | 5,200,000 | -2,187,700,000 | -79,200,000 | 54,100,000 | 674,000,000 | 674,000,000 | 1,604,200,000 | 1,834,900,000 | 2,313,700,000 | 2,195,000,000 | -3,865,424,509 | 1,913,421,000 | 1,222,491,000 | 735,579,000 | 477,467,000 | |
yoy | -53.72% | -83.08% | 1.72% | 227.07% | 13957.69% | 25001.92% | -123.96% | -382.20% | -90.39% | -99.23% | -424.58% | -104.94% | -97.05% | -70.87% | -69.29% | -141.50% | -4.10% | 89.26% | 198.40% | -909.57% | |||||
qoq | 53.22% | -58.59% | -27.06% | 0.00% | -44.00% | 149.01% | 134.54% | 4198.08% | 0.00% | -100.24% | 2662.25% | -246.40% | -91.97% | 0.00% | -57.99% | -12.57% | -20.69% | 5.41% | -156.79% | -302.02% | 56.52% | 66.19% | 54.06% | ||
other operating income | 9,900,000 | 15,300,000 | 12,500,000 | 13,700,000 | 13,700,000 | 7,300,000 | 19,600,000 | 6,000,000 | 11,900,000 | 11,900,000 | 600,000 | -8,200,000 | 10,100,000 | 8,100,000 | 8,100,000 | 21,500,000 | 14,700,000 | 4,600,000 | 5,013,000 | -9,504,468 | 5,354,000 | 1,852,000 | 2,313,000 | 4,602,000 | |
other operating expenses | -200,000 | 900,000 | 900,000 | -1,100,000 | -600,000 | 3,200,000 | 3,200,000 | -22,400,000 | -6,500,000 | -3,600,000 | -500,000 | -500,000 | -200,000 | -100,000 | -100,000 | -254,000 | 713,032 | -255,000 | -375,000 | -84,000 | 4,914,000 | ||||
general and administrative expenses | -84,700,000 | -84,200,000 | -79,000,000 | -86,400,000 | -86,400,000 | -75,900,000 | -73,000,000 | -60,800,000 | -71,300,000 | -71,300,000 | -63,900,000 | -71,400,000 | -74,100,000 | -94,300,000 | -94,300,000 | -82,000,000 | -84,900,000 | -77,100,000 | -83,799,000 | 183,642,291 | -60,375,000 | -67,637,000 | -55,898,000 | -48,450,000 | |
share of loss of associates | -4,100,000 | -2,500,000 | -1,600,000 | -1,600,000 | -800,000 | -1,900,000 | -2,600,000 | ||||||||||||||||||
results from operating activities | 259,400,000 | 149,200,000 | 464,300,000 | 657,600,000 | 657,600,000 | 1,234,800,000 | 468,300,000 | 166,600,000 | -53,600,000 | -53,600,000 | -2,275,700,000 | -167,800,000 | -13,900,000 | 584,700,000 | 584,700,000 | 1,544,300,000 | 1,764,300,000 | 2,242,500,000 | 2,116,792,000 | -3,693,692,699 | 1,858,987,000 | 1,157,067,000 | 683,455,000 | 439,499,000 | |
finance income | 34,300,000 | 29,700,000 | 40,000,000 | 68,200,000 | 68,200,000 | 19,800,000 | 22,500,000 | 38,700,000 | 24,500,000 | 24,500,000 | 35,600,000 | 37,700,000 | 44,400,000 | 48,600,000 | 48,600,000 | 34,900,000 | 26,000,000 | 21,400,000 | 9,704,000 | -9,063,214 | 3,383,000 | -1,116,000 | |||
finance expenses | -121,400,000 | -129,600,000 | -123,800,000 | -125,000,000 | -125,000,000 | -121,600,000 | -115,900,000 | -109,000,000 | -108,000,000 | -108,000,000 | -101,500,000 | -142,000,000 | -95,200,000 | -75,400,000 | -75,400,000 | -64,800,000 | -53,900,000 | -45,300,000 | -43,947,000 | 131,472,405 | -41,452,000 | -43,936,000 | |||
net finance expenses | -87,100,000 | -99,900,000 | -83,800,000 | -56,800,000 | -56,800,000 | -101,800,000 | -93,400,000 | -70,300,000 | -83,500,000 | -83,500,000 | -65,900,000 | -104,300,000 | -50,800,000 | -26,800,000 | -26,800,000 | -29,900,000 | -27,900,000 | -23,900,000 | -34,243,000 | 122,409,191 | -38,069,000 | -45,052,000 | -39,445,000 | -67,706,000 | |
profit before income taxes | 172,300,000 | 49,300,000 | 380,500,000 | 600,800,000 | 600,800,000 | 1,133,000,000 | 374,900,000 | 96,300,000 | -137,100,000 | -137,100,000 | -2,341,600,000 | -272,100,000 | -64,700,000 | 557,900,000 | 557,900,000 | 1,514,400,000 | 1,736,400,000 | 2,218,600,000 | 2,082,549,000 | -3,571,283,508 | 1,820,918,000 | 1,112,015,000 | 644,010,000 | 371,793,000 | |
income taxes | -48,900,000 | -25,600,000 | -84,400,000 | -38,100,000 | -38,100,000 | -6,800,000 | -2,100,000 | -4,200,000 | -9,500,000 | -9,500,000 | 71,100,000 | 59,400,000 | 6,600,000 | -141,400,000 | -141,400,000 | -348,700,000 | -400,600,000 | -507,600,000 | -374,126,000 | 635,210,653 | -358,004,000 | -223,795,000 | -54,422,000 | -5,404,000 | |
profit for the period | 123,400,000 | 23,700,000 | 296,100,000 | 397,775,000 | 1,126,200,000 | 372,800,000 | 92,100,000 | -146,600,000 | -635,325,000 | -2,270,500,000 | -212,700,000 | -58,100,000 | 416,500,000 | 1,053,125,000 | 1,165,700,000 | 1,335,800,000 | 1,711,000,000 | 735,180,500 | 1,462,914,000 | 888,220,000 | 589,588,000 | ||||
attributable to: | |||||||||||||||||||||||||
owners of the company | 123,000,000 | 22,800,000 | 295,300,000 | 561,500,000 | 561,500,000 | 1,124,600,000 | 371,300,000 | 90,300,000 | -148,400,000 | -148,400,000 | -2,272,600,000 | -215,100,000 | -59,500,000 | 414,200,000 | 414,200,000 | 1,163,300,000 | 1,333,100,000 | 1,708,800,000 | 1,705,104,000 | -2,930,560,695 | 1,461,146,000 | 886,456,000 | 587,599,000 | 365,046,000 | |
non-controlling interests | 400,000 | 900,000 | 800,000 | 1,200,000 | 1,200,000 | 1,600,000 | 1,500,000 | 1,800,000 | 1,800,000 | 1,800,000 | 2,100,000 | 2,400,000 | 1,400,000 | 2,300,000 | 2,300,000 | 2,400,000 | 2,700,000 | 2,200,000 | 3,319,000 | 1,989,000 | 1,343,000 | ||||
earnings per share | |||||||||||||||||||||||||
basic earnings per 1 ordinary share | 1.02 | 0.19 | 2.45 | 4.66 | 4.66 | 9.34 | 3.08 | 0.75 | -1.23 | -1.23 | -18.9 | -1.79 | -0.5 | 3.45 | 3.44 | 9.69 | 11.11 | 14.25 | 14.34 | 6.448 | 12.53 | 7.71 | |||
diluted earnings per 1 ordinary share | 1.02 | 0.19 | 2.45 | 4.66 | 4.65 | 9.34 | 3.08 | 0.75 | -1.23 | -1.23 | -18.9 | -1.79 | -0.5 | 3.44 | 3.44 | 9.66 | 11.07 | 14.19 | 14.17 | 6.198 | 12.16 | 7.38 | |||
weighted-average number of shares for earnings per share calculation: | |||||||||||||||||||||||||
basic | 120,457,512 | 120,457,512 | 120,439,282 | 120,407,359 | 120,372,813 | 120,341,086 | 120,307,283 | 120,266,569 | 120,219,761 | 120,195,365 | 120,169,288 | 120,098,658 | 120,047,393 | 119,990,308 | 119,910,688 | 118,908,731 | 109,777,778 | 100,000,000 | |||||||
diluted | 120,509,223 | 120,508,193 | 120,508,654 | 120,499,400 | 120,475,290 | 120,456,342 | 120,450,586 | 120,266,569 | 120,219,761 | 120,195,365 | 120,169,288 | 120,431,208 | 120,439,492 | 120,442,213 | 120,438,898 | 120,332,347 | 114,508,115 | 104,641,014 | |||||||
share in loss of associates | -2,400,000 | -2,100,000 | |||||||||||||||||||||||
impairment of assets | -2,034,900,000 | ||||||||||||||||||||||||
profit for the year | 562,700,000 | 1,335,800,000 | 1,708,423,000 | 366,389,000 | |||||||||||||||||||||
cost of voyages and related services | |||||||||||||||||||||||||
share of profit of associates | -1,300,000 | -2,300,000 | -2,500,000 | -400,000 | 475,000 | 800,000 | 1,400,000 | 780,750 | 842,000 | 736,000 | |||||||||||||||
share of profits (loss) of associates | -2,600,000 | ||||||||||||||||||||||||
weighted-average number of shares for eps calculation | |||||||||||||||||||||||||
basic | 120,457,512 | 120,457,512 | 120,439,282 | 120,407,359 | 120,372,813 | 120,341,086 | 120,307,283 | 120,266,569 | 120,219,761 | 120,195,365 | 120,169,288 | 120,098,658 | 120,047,393 | 119,990,308 | 119,910,688 | 118,908,731 | 109,777,778 | 100,000,000 | |||||||
diluted | 120,509,223 | 120,508,193 | 120,508,654 | 120,499,400 | 120,475,290 | 120,456,342 | 120,450,586 | 120,266,569 | 120,219,761 | 120,195,365 | 120,169,288 | 120,431,208 | 120,439,492 | 120,442,213 | 120,438,898 | 120,332,347 | 114,508,115 | 104,641,014 | |||||||
share of profits of associates | -300,000 | 832,000 | 1,545,000 | 966,000 | |||||||||||||||||||||
weighted-average number of shares for eps calculation: | |||||||||||||||||||||||||
basic | 120,457,512 | 120,457,512 | 120,439,282 | 120,407,359 | 120,372,813 | 120,341,086 | 120,307,283 | 120,266,569 | 120,219,761 | 120,195,365 | 120,169,288 | 120,098,658 | 120,047,393 | 119,990,308 | 119,910,688 | 118,908,731 | 109,777,778 | 100,000,000 | |||||||
diluted | 120,509,223 | 120,508,193 | 120,508,654 | 120,499,400 | 120,475,290 | 120,456,342 | 120,450,586 | 120,266,569 | 120,219,761 | 120,195,365 | 120,169,288 | 120,431,208 | 120,439,492 | 120,442,213 | 120,438,898 | 120,332,347 | 114,508,115 | 104,641,014 | |||||||
non-controlling interest | 1,380,250 | 1,768,000 | 1,764,000 | ||||||||||||||||||||||
weighted-average number of shares used to calculate basic eps | 116,618,539 | ||||||||||||||||||||||||
weighted-average number of shares used to calculate diluted eps | 120,206,306 | ||||||||||||||||||||||||
earnings per share (us)* | |||||||||||||||||||||||||
basic earnings (losses) per 1 ordinary share | 5.35 | 3.65 | |||||||||||||||||||||||
diluted earnings (losses) per 1 ordinary share | 5.13 | 3.49 | |||||||||||||||||||||||
weighted-average number of shares for eps calculation*: | |||||||||||||||||||||||||
basic | 120,457,512 | 120,457,512 | 120,439,282 | 120,407,359 | 120,372,813 | 120,341,086 | 120,307,283 | 120,266,569 | 120,219,761 | 120,195,365 | 120,169,288 | 120,098,658 | 120,047,393 | 119,990,308 | 119,910,688 | 118,908,731 | 109,777,778 | 100,000,000 | |||||||
diluted | 120,509,223 | 120,508,193 | 120,508,654 | 120,499,400 | 120,475,290 | 120,456,342 | 120,450,586 | 120,266,569 | 120,219,761 | 120,195,365 | 120,169,288 | 120,431,208 | 120,439,492 | 120,442,213 | 120,438,898 | 120,332,347 | 114,508,115 | 104,641,014 | |||||||
earnings )loss) per share (us)* |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-11-20 | 2025-09-30 | 2025-08-20 | 2025-06-30 | 2025-05-19 | 2025-03-31 | 2025-03-12 | 2024-12-31 | 2024-11-20 | 2024-09-30 | 2024-08-19 | 2024-06-30 | 2024-05-21 | 2024-03-31 | 2024-03-13 | 2023-12-31 | 2023-11-15 | 2023-09-30 | 2023-08-16 | 2023-06-30 | 2023-05-22 | 2023-03-31 | 2023-03-13 | 2022-12-31 | 2022-11-16 | 2022-09-30 | 2022-08-17 | 2022-06-30 | 2022-05-18 | 2022-03-31 | 2022-03-09 | 2021-12-31 | 2021-11-17 | 2021-09-30 | 2021-08-18 | 2021-06-30 | 2021-05-19 | 2021-03-31 | 2021-03-22 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||
vessels | 5,606,400,000 | 5,606,400,000 | 5,825,000,000 | 5,825,000,000 | 5,727,500,000 | 5,727,500,000 | 5,733,000,000 | 5,733,000,000 | 5,301,900,000 | 5,301,900,000 | 4,917,200,000 | 4,917,200,000 | 4,488,700,000 | 4,488,700,000 | 3,758,900,000 | 3,758,900,000 | 3,222,900,000 | 3,222,900,000 | 5,005,400,000 | 5,005,400,000 | 4,784,300,000 | 4,784,300,000 | 4,409,900,000 | 4,409,900,000 | 4,640,500,000 | 4,640,500,000 | 4,405,300,000 | 4,405,300,000 | 4,037,500,000 | 4,037,500,000 | 2,957,848,000 | 2,957,848 | 2,280,881,000 | 2,280,881,000 | 1,768,298,000 | 1,768,298,000 | 1,299,718,000 | 1,299,718,000 | 948,004,000 | 948,004 |
containers and handling equipment | 1,082,600,000 | 1,082,600,000 | 1,058,000,000 | 1,058,000,000 | 1,065,600,000 | 1,065,600,000 | 1,013,300,000 | 1,013,300,000 | 988,700,000 | 988,700,000 | 906,700,000 | 906,700,000 | 822,900,000 | 822,900,000 | 792,900,000 | 792,900,000 | 788,200,000 | 788,200,000 | 1,209,800,000 | 1,209,800,000 | 1,233,100,000 | 1,233,100,000 | 1,242,800,000 | 1,242,800,000 | 1,270,800,000 | 1,270,800,000 | 1,281,400,000 | 1,281,400,000 | 1,323,600,000 | 1,323,600,000 | 1,365,759,000 | 1,365,759 | 1,258,270,000 | 1,258,270,000 | 1,019,343,000 | 1,019,343,000 | 665,636,000 | 665,636,000 | 520,887,000 | 520,887 |
other tangible assets | 113,700,000 | 113,700,000 | 109,100,000 | 109,100,000 | 105,200,000 | 105,200,000 | 97,700,000 | 97,700,000 | 91,100,000 | 91,100,000 | 91,800,000 | 91,800,000 | 87,700,000 | 87,700,000 | 85,200,000 | 85,200,000 | 61,100,000 | 61,100,000 | 124,300,000 | 124,300,000 | 98,200,000 | 98,200,000 | 98,500,000 | 98,500,000 | 76,900,000 | 76,900,000 | 77,700,000 | 77,700,000 | 74,600,000 | 74,600,000 | 68,947,000 | 68,947 | 66,428,000 | 66,428,000 | 66,957,000 | 66,957,000 | 64,466,000 | 64,466,000 | 67,133,000 | 67,133 |
intangible assets | 108,600,000 | 108,600,000 | 109,900,000 | 109,900,000 | 110,300,000 | 110,300,000 | 109,800,000 | 109,800,000 | 107,600,000 | 107,600,000 | 105,700,000 | 105,700,000 | 104,800,000 | 104,800,000 | 102,000,000 | 102,000,000 | 93,300,000 | 93,300,000 | 98,100,000 | 98,100,000 | 95,100,000 | 95,100,000 | 92,900,000 | 92,900,000 | 82,500,000 | 82,500,000 | 79,400,000 | 79,400,000 | 77,500,000 | 77,500,000 | 73,833,000 | 73,833 | 68,416,000 | 68,416,000 | 67,374,000 | 67,374,000 | 66,808,000 | 66,808,000 | 66,465,000 | 66,465 |
investments in associates | 30,400,000 | 30,400,000 | 33,300,000 | 33,300,000 | 22,000,000 | 22,000,000 | 25,400,000 | 25,400,000 | 26,000,000 | 26,000,000 | 28,400,000 | 28,400,000 | 30,300,000 | 30,300,000 | 26,400,000 | 26,400,000 | 26,800,000 | 26,800,000 | 29,300,000 | 29,300,000 | 22,600,000 | 22,600,000 | 22,000,000 | 22,000,000 | 26,000,000 | 26,000,000 | 17,800,000 | 17,800,000 | 13,600,000 | 13,600,000 | 12,223,000 | 12,223 | 13,349,000 | 13,349,000 | 12,418,000 | 12,418,000 | 13,544,000 | 13,544,000 | 8,441,000 | 8,441 |
other investments | 1,097,800,000 | 1,097,800,000 | 1,137,600,000 | 1,137,600,000 | 1,109,000,000 | 1,109,000,000 | 1,080,900,000 | 1,080,900,000 | 844,600,000 | 844,600,000 | 772,000,000 | 772,000,000 | 814,000,000 | 814,000,000 | 908,700,000 | 908,700,000 | 1,252,600,000 | 1,252,600,000 | 1,354,200,000 | 1,354,200,000 | 1,344,700,000 | 1,344,700,000 | 1,373,200,000 | 1,373,200,000 | 1,314,300,000 | 1,314,300,000 | 651,000,000 | 651,000,000 | 306,200,000 | 306,200,000 | 169,201,000 | 169,201 | 5,567,000 | 5,567,000 | 5,421,000 | 5,421,000 | 3,147,000 | 3,147,000 | 4,888,000 | 4,888 |
other receivables | 44,800,000 | 44,800,000 | 50,400,000 | 50,400,000 | 55,500,000 | 55,500,000 | 61,000,000 | 61,000,000 | 69,900,000 | 69,900,000 | 76,600,000 | 76,600,000 | 82,700,000 | 82,700,000 | 97,900,000 | 97,900,000 | 105,500,000 | 105,500,000 | 111,600,000 | 111,600,000 | 113,900,000 | 113,900,000 | 112,100,000 | 112,100,000 | ||||||||||||||||
deferred tax assets | 7,900,000 | 7,900,000 | 7,700,000 | 7,700,000 | 7,600,000 | 7,600,000 | 7,500,000 | 7,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,600,000 | 2,600,000 | 9,600,000 | 9,600,000 | 2,500,000 | 2,500,000 | 2,900,000 | 2,900,000 | 2,300,000 | 2,300,000 | 2,300,000 | 2,300,000 | 2,300,000 | 2,300,000 | 2,300,000 | 2,300,000 | 2,142,000 | 2,142 | 1,491,000 | 1,491,000 | 1,537,000 | 1,537,000 | 1,619,000 | 1,619,000 | 1,502,000 | 1,502 |
total non-current assets | 8,092,200,000 | 8,092,200,000 | 8,331,000,000 | 8,331,000,000 | 8,202,700,000 | 8,202,700,000 | 8,128,600,000 | 8,128,600,000 | 7,432,300,000 | 7,432,300,000 | 6,900,900,000 | 6,900,900,000 | 6,433,600,000 | 6,433,600,000 | 5,774,600,000 | 5,774,600,000 | 5,560,000,000 | 5,560,000,000 | 7,935,200,000 | 7,935,200,000 | 7,694,800,000 | 7,694,800,000 | 7,353,700,000 | 7,353,700,000 | 7,522,800,000 | 7,522,800,000 | 6,624,400,000 | 6,624,400,000 | 5,943,200,000 | 5,943,200,000 | 4,756,973,000 | 4,756,973 | 3,700,865,000 | 3,700,865,000 | 2,947,415,000 | 2,947,415,000 | 2,120,585,000 | 2,120,585,000 | 1,622,613,000 | 1,622,613 |
inventories | 182,000,000 | 182,000,000 | 199,300,000 | 199,300,000 | 217,500,000 | 217,500,000 | 212,200,000 | 212,200,000 | 208,400,000 | 208,400,000 | 187,700,000 | 187,700,000 | 197,300,000 | 197,300,000 | 179,300,000 | 179,300,000 | 156,400,000 | 156,400,000 | 174,100,000 | 174,100,000 | 189,100,000 | 189,100,000 | 190,700,000 | 190,700,000 | 225,700,000 | 225,700,000 | 216,200,000 | 216,200,000 | 173,800,000 | 173,800,000 | 118,965,000 | 118,965 | 107,293,000 | 107,293,000 | 99,750,000 | 99,750,000 | 86,256,000 | 86,256,000 | 52,237,000 | 52,237 |
trade and other receivables | 650,100,000 | 650,100,000 | 794,600,000 | 794,600,000 | 760,000,000 | 760,000,000 | 933,600,000 | 933,600,000 | 1,062,500,000 | 1,062,500,000 | 1,030,900,000 | 1,030,900,000 | 868,000,000 | 868,000,000 | 596,500,000 | 596,500,000 | 644,300,000 | 644,300,000 | 671,000,000 | 671,000,000 | 695,300,000 | 695,300,000 | 825,700,000 | 825,700,000 | 109,500,000 | 109,500,000 | 109,500,000 | 109,500,000 | 107,900,000 | 107,900,000 | 107,020,000 | 107,020 | 6,463,000 | 6,463,000 | 6,067,000 | 6,067,000 | 5,647,000 | 5,647,000 | 5,293,000 | 5,293 |
cash and cash equivalents | 1,299,000,000 | 1,299,000,000 | 1,187,100,000 | 1,187,100,000 | 1,546,100,000 | 1,546,100,000 | 1,314,700,000 | 1,314,700,000 | 1,548,700,000 | 1,548,700,000 | 889,800,000 | 889,800,000 | 687,900,000 | 687,900,000 | 921,500,000 | 921,500,000 | 912,100,000 | 912,100,000 | 1,040,300,000 | 1,040,300,000 | 1,892,600,000 | 1,892,600,000 | 1,022,100,000 | 1,022,100,000 | 1,285,700,000 | 1,285,700,000 | 946,800,000 | 946,800,000 | 2,727,200,000 | 2,727,200,000 | 1,543,300,000 | 1,543,300 | 2,454,997,000 | 2,454,997,000 | 1,545,282,000 | 1,545,282,000 | 1,188,408,000 | 1,188,408,000 | 570,414,000 | 570,414 |
total current assets | 2,782,200,000 | 2,782,200,000 | 2,766,700,000 | 2,766,700,000 | 3,289,000,000 | 3,289,000,000 | 3,260,900,000 | 3,260,900,000 | 3,586,200,000 | 3,586,200,000 | 2,807,500,000 | 2,807,500,000 | 2,498,000,000 | 2,498,000,000 | 2,571,400,000 | 2,571,400,000 | 2,631,400,000 | 2,631,400,000 | 2,748,400,000 | 2,748,400,000 | 3,837,200,000 | 3,837,200,000 | 4,271,600,000 | 4,271,600,000 | 4,471,800,000 | 4,471,800,000 | 4,868,100,000 | 4,868,100,000 | 6,379,800,000 | 6,379,800,000 | 5,084,865,000 | 5,084,865 | 4,141,573,000 | 4,141,573,000 | 2,655,083,000 | 2,655,083,000 | 2,038,064,000 | 2,038,064,000 | 1,201,628,000 | 1,201,628 |
total assets | 10,874,400,000 | 10,874,400,000 | 11,097,700,000 | 11,097,700,000 | 11,491,700,000 | 11,491,700,000 | 11,389,500,000 | 11,389,500,000 | 11,018,500,000 | 11,018,500,000 | 9,708,400,000 | 9,708,400,000 | 8,931,600,000 | 8,931,600,000 | 8,346,000,000 | 8,346,000,000 | 8,191,400,000 | 8,191,400,000 | 10,683,600,000 | 10,683,600,000 | 11,532,000,000 | 11,532,000,000 | 11,625,300,000 | 11,625,300,000 | 11,994,600,000 | 11,994,600,000 | 11,492,500,000 | 11,492,500,000 | 12,323,000,000 | 12,323,000,000 | 9,841,838,000 | 9,841,838 | 7,842,438,000 | 7,842,438,000 | 5,602,498,000 | 5,602,498,000 | 4,158,649,000 | 4,158,649,000 | 2,824,241,000 | 2,824,241 |
equity | ||||||||||||||||||||||||||||||||||||||||
share capital and reserves | 2,048,800,000 | 2,048,800,000 | 2,046,400,000 | 2,046,400,000 | 2,039,800,000 | 2,039,800,000 | 2,032,700,000 | 2,032,700,000 | 2,041,100,000 | 2,041,100,000 | 2,016,700,000 | 2,016,700,000 | 2,013,900,000 | 2,013,900,000 | 2,017,500,000 | 2,017,500,000 | 1,980,700,000 | 1,980,700,000 | 1,994,800,000 | 1,994,800,000 | 2,007,900,000 | 2,007,900,000 | 1,987,700,000 | 1,987,700,000 | 2,009,900,000 | 2,009,900,000 | 2,010,600,000 | 2,010,600,000 | 2,009,800,000 | 2,009,800,000 | 2,011,409,000 | 2,011,409 | 1,994,230,000 | 1,994,230,000 | 1,992,895,000 | 1,992,895,000 | 1,992,378,000 | 1,992,378,000 | ||
retained earnings | 1,966,700,000 | 1,966,700,000 | 1,851,000,000 | 1,851,000,000 | 1,918,100,000 | 1,918,100,000 | 2,004,200,000 | 2,004,200,000 | 1,884,800,000 | 1,884,800,000 | 872,400,000 | 872,400,000 | 527,400,000 | 527,400,000 | 437,200,000 | 437,200,000 | 586,900,000 | 586,900,000 | 2,858,300,000 | 2,858,300,000 | 3,073,800,000 | 3,073,800,000 | 3,901,900,000 | 3,901,900,000 | 3,800,600,000 | 3,800,600,000 | 3,231,400,000 | 3,231,400,000 | 2,246,100,000 | 2,246,100,000 | 2,580,596,000 | 2,580,596 | 1,174,499,000 | 1,174,499,000 | ||||||
equity attributable to owners of the company | 4,015,500,000 | 4,015,500,000 | 3,897,400,000 | 3,897,400,000 | 3,957,900,000 | 3,957,900,000 | 4,036,900,000 | 4,036,900,000 | 3,925,900,000 | 3,925,900,000 | 2,889,100,000 | 2,889,100,000 | 2,541,300,000 | 2,541,300,000 | 2,454,700,000 | 2,454,700,000 | 2,567,600,000 | 2,567,600,000 | 4,853,100,000 | 4,853,100,000 | 5,081,700,000 | 5,081,700,000 | 5,889,600,000 | 5,889,600,000 | 5,810,500,000 | 5,810,500,000 | 5,242,000,000 | 5,242,000,000 | 4,255,900,000 | 4,255,900,000 | 4,592,005,000 | 4,592,005 | 3,168,729,000 | 3,168,729,000 | 1,713,372,000 | 1,713,372,000 | 1,056,277,000 | 1,056,277,000 | 267,266,000 | 267,266 |
non-controlling interests | 4,700,000 | 4,700,000 | 4,300,000 | 4,300,000 | 6,000,000 | 6,000,000 | 5,800,000 | 5,800,000 | 4,800,000 | 4,800,000 | 2,400,000 | 2,400,000 | 4,100,000 | 4,100,000 | 3,300,000 | 3,300,000 | 3,800,000 | 3,800,000 | 2,000,000 | 2,000,000 | 1,100,000 | 1,100,000 | 6,300,000 | 6,300,000 | 6,800,000 | 6,800,000 | 6,200,000 | 6,200,000 | 4,300,000 | 4,300,000 | 7,524,000 | 7,524 | 6,606,000 | 6,606,000 | 5,016,000 | 5,016,000 | 3,841,000 | 3,841,000 | 7,189,000 | 7,189 |
total equity | 4,020,200,000 | 4,020,200,000 | 3,901,700,000 | 3,901,700,000 | 3,963,900,000 | 3,963,900,000 | 4,042,700,000 | 4,042,700,000 | 3,930,700,000 | 3,930,700,000 | 2,891,500,000 | 2,891,500,000 | 2,545,400,000 | 2,545,400,000 | 2,458,000,000 | 2,458,000,000 | 2,571,400,000 | 2,571,400,000 | 4,855,100,000 | 4,855,100,000 | 5,082,800,000 | 5,082,800,000 | 5,895,900,000 | 5,895,900,000 | 5,817,300,000 | 5,817,300,000 | 5,248,200,000 | 5,248,200,000 | 4,260,200,000 | 4,260,200,000 | 4,599,529,000 | 4,599,529 | 3,175,335,000 | 3,175,335,000 | 1,718,388,000 | 1,718,388,000 | 1,060,118,000 | 1,060,118,000 | 274,455,000 | 274,455 |
liabilities | ||||||||||||||||||||||||||||||||||||||||
lease liabilities | 4,434,900,000 | 4,434,900,000 | 4,647,400,000 | 4,647,400,000 | 4,539,700,000 | 4,539,700,000 | 4,600,600,000 | 4,600,600,000 | 4,284,700,000 | 4,284,700,000 | 4,000,100,000 | 4,000,100,000 | 3,716,800,000 | 3,716,800,000 | 3,244,100,000 | 3,244,100,000 | 2,952,000,000 | 2,952,000,000 | 3,230,400,000 | 3,230,400,000 | 2,993,600,000 | 2,993,600,000 | 2,778,700,000 | 2,778,700,000 | 3,020,000,000 | 3,020,000,000 | 2,929,000,000 | 2,929,000,000 | 2,784,200,000 | 2,784,200,000 | 2,178,676,000 | 2,178,676 | 1,766,247,000 | 1,766,247,000 | 1,427,773,000 | 1,427,773,000 | 1,055,126,000 | 1,055,126,000 | 811,840,000 | 811,840 |
loans and other liabilities | 49,900,000 | 49,900,000 | 52,300,000 | 52,300,000 | 55,500,000 | 55,500,000 | 59,900,000 | 59,900,000 | 67,400,000 | 67,400,000 | 65,200,000 | 65,200,000 | 66,600,000 | 66,600,000 | 73,600,000 | 73,600,000 | 79,300,000 | 79,300,000 | 83,000,000 | 83,000,000 | 87,600,000 | 87,600,000 | 91,900,000 | 91,900,000 | 140,100,000 | 140,100,000 | 164,800,000 | 164,800,000 | 171,300,000 | 171,300,000 | 120,827,000 | 120,827 | 126,346,000 | 126,346,000 | 130,066,000 | 130,066,000 | 440,196,000 | 440,196,000 | 519,471,000 | 519,471 |
employee benefits | 62,200,000 | 62,200,000 | 60,900,000 | 60,900,000 | 55,200,000 | 55,200,000 | 47,500,000 | 47,500,000 | 43,400,000 | 43,400,000 | 42,500,000 | 42,500,000 | 45,400,000 | 45,400,000 | 46,100,000 | 46,100,000 | 39,400,000 | 39,400,000 | 42,400,000 | 42,400,000 | 42,800,000 | 42,800,000 | 45,200,000 | 45,200,000 | 45,000,000 | 45,000,000 | 50,000,000 | 50,000,000 | 57,100,000 | 57,100,000 | 65,592,000 | 65,592 | 63,612,000 | 63,612,000 | 64,105,000 | 64,105,000 | 63,198,000 | 63,198,000 | 66,626,000 | 66,626 |
deferred tax liabilities | 174,000,000 | 174,000,000 | 130,900,000 | 130,900,000 | 83,600,000 | 83,600,000 | 27,600,000 | 27,600,000 | 5,200,000 | 5,200,000 | 5,700,000 | 5,700,000 | 5,800,000 | 5,800,000 | 6,100,000 | 6,100,000 | 13,000,000 | 13,000,000 | 79,000,000 | 79,000,000 | 145,400,000 | 145,400,000 | 151,400,000 | 151,400,000 | 139,400,000 | 139,400,000 | 133,800,000 | 133,800,000 | 122,600,000 | 122,600,000 | 120,619,000 | 120,619 | 85,947,000 | 85,947,000 | 42,491,000 | 42,491,000 | 34,159,000 | 34,159,000 | 339,000 | 339 |
total non-current liabilities | 4,721,000,000 | 4,721,000,000 | 4,891,500,000 | 4,891,500,000 | 4,734,000,000 | 4,734,000,000 | 4,735,600,000 | 4,735,600,000 | 4,400,700,000 | 4,400,700,000 | 4,113,500,000 | 4,113,500,000 | 3,834,600,000 | 3,834,600,000 | 3,369,900,000 | 3,369,900,000 | 3,083,700,000 | 3,083,700,000 | 3,434,800,000 | 3,434,800,000 | 3,269,400,000 | 3,269,400,000 | 3,067,200,000 | 3,067,200,000 | 3,344,500,000 | 3,344,500,000 | 3,277,600,000 | 3,277,600,000 | 3,135,200,000 | 3,135,200,000 | 2,485,714,000 | 2,485,714 | 2,042,152,000 | 2,042,152,000 | 1,664,435,000 | 1,664,435,000 | 1,592,679,000 | 1,592,679,000 | 1,398,276,000 | 1,398,276 |
trade and other payables | 609,600,000 | 609,600,000 | 641,700,000 | 641,700,000 | 1,137,800,000 | 1,137,800,000 | 736,200,000 | 736,200,000 | 668,300,000 | 668,300,000 | 610,300,000 | 610,300,000 | 612,200,000 | 612,200,000 | 566,400,000 | 566,400,000 | 554,600,000 | 554,600,000 | 561,800,000 | 561,800,000 | 1,359,800,000 | 1,359,800,000 | 896,200,000 | 896,200,000 | 846,600,000 | 846,600,000 | 901,300,000 | 901,300,000 | 2,946,200,000 | 2,946,200,000 | 1,086,214,000 | 1,086,214 | 1,052,310,000 | 1,052,310,000 | 944,776,000 | 944,776,000 | 538,717,000 | 538,717,000 | 398,876,000 | 398,876 |
provisions | 108,800,000 | 108,800,000 | 93,600,000 | 93,600,000 | 85,400,000 | 85,400,000 | 96,600,000 | 96,600,000 | 93,000,000 | 93,000,000 | 87,900,000 | 87,900,000 | 63,600,000 | 63,600,000 | 60,700,000 | 60,700,000 | 58,300,000 | 58,300,000 | 53,400,000 | 53,400,000 | 51,600,000 | 51,600,000 | 50,200,000 | 50,200,000 | 51,600,000 | 51,600,000 | 30,800,000 | 30,800,000 | 31,600,000 | 31,600,000 | 28,333,000 | 28,333 | 29,044,000 | 29,044,000 | 28,189,000 | 28,189,000 | 25,631,000 | 25,631,000 | 21,420,000 | 21,420 |
contract liabilities | 239,200,000 | 239,200,000 | 353,700,000 | 353,700,000 | 287,700,000 | 287,700,000 | 408,900,000 | 408,900,000 | 433,800,000 | 433,800,000 | 475,100,000 | 475,100,000 | 292,900,000 | 292,900,000 | 198,100,000 | 198,100,000 | 207,300,000 | 207,300,000 | 208,400,000 | 208,400,000 | 195,700,000 | 195,700,000 | 238,900,000 | 238,900,000 | 410,100,000 | 410,100,000 | 577,500,000 | 577,500,000 | 596,600,000 | 596,600,000 | 618,342,000 | 618,342 | 636,001,000 | 636,001,000 | 453,045,000 | 453,045,000 | 295,653,000 | 295,653,000 | 230,469,000 | 230,469 |
total current liabilities | 2,133,200,000 | 2,133,200,000 | 2,304,500,000 | 2,304,500,000 | 2,793,800,000 | 2,793,800,000 | 2,611,200,000 | 2,611,200,000 | 2,687,100,000 | 2,687,100,000 | 2,703,400,000 | 2,703,400,000 | 2,551,600,000 | 2,551,600,000 | 2,518,100,000 | 2,518,100,000 | 2,536,300,000 | 2,536,300,000 | 2,393,700,000 | 2,393,700,000 | 3,179,800,000 | 3,179,800,000 | 2,662,200,000 | 2,662,200,000 | 2,832,800,000 | 2,832,800,000 | 2,966,700,000 | 2,966,700,000 | 4,927,600,000 | 4,927,600,000 | 2,756,595,000 | 2,756,595 | 2,624,951,000 | 2,624,951,000 | 2,219,675,000 | 2,219,675,000 | 1,505,852,000 | 1,505,852,000 | 1,151,510,000 | 1,151,510 |
total liabilities | 6,854,200,000 | 6,854,200,000 | 7,196,000,000 | 7,196,000,000 | 7,527,800,000 | 7,527,800,000 | 7,346,800,000 | 7,346,800,000 | 7,087,800,000 | 7,087,800,000 | 6,816,900,000 | 6,816,900,000 | 6,386,200,000 | 6,386,200,000 | 5,888,000,000 | 5,888,000,000 | 5,620,000,000 | 5,620,000,000 | 5,828,500,000 | 5,828,500,000 | 6,449,200,000 | 6,449,200,000 | 5,729,400,000 | 5,729,400,000 | 6,177,300,000 | 6,177,300,000 | 6,244,300,000 | 6,244,300,000 | 8,062,800,000 | 8,062,800,000 | 5,242,309,000 | 5,242,309 | 4,667,103,000 | 4,667,103,000 | 3,884,110,000 | 3,884,110,000 | 3,098,531,000 | 3,098,531,000 | 2,549,786,000 | 2,549,786 |
total equity and liabilities | 10,874,400,000 | 10,874,400,000 | 11,097,700,000 | 11,097,700,000 | 11,491,700,000 | 11,491,700,000 | 11,389,500,000 | 11,389,500,000 | 11,018,500,000 | 11,018,500,000 | 9,708,400,000 | 9,708,400,000 | 8,931,600,000 | 8,931,600,000 | 8,346,000,000 | 8,346,000,000 | 8,191,400,000 | 8,191,400,000 | 10,683,600,000 | 10,683,600,000 | 11,532,000,000 | 11,532,000,000 | 11,625,300,000 | 11,625,300,000 | 11,994,600,000 | 11,994,600,000 | 11,492,500,000 | 11,492,500,000 | 12,323,000,000 | 12,323,000,000 | 9,841,838,000 | 9,841,838 | 7,842,438,000 | 7,842,438,000 | 5,602,498,000 | 5,602,498,000 | 4,158,649,000 | 4,158,649,000 | 2,824,241,000 | 2,824,241 |
| ||||||||||||||||||||||||||||||||||||||||
assets classified as held for sale | ||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -279,523,000 | -279,523,000 | -936,101,000 | -936,101,000 | -1,523,528,000 | -1,523,528 | ||||||||||||||||||||||||||||||||||
issued capital | 88,000 | 88 | ||||||||||||||||||||||||||||||||||||||
capital reserves | 1,790,706,000 | 1,790,706 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | |
|---|---|
cash flows from operating activities | |
profit for the period | |
adjustments for: | |
depreciation and amortization | |
net finance expenses | |
share of profit and change in fair value of investees | |
capital gain | |
income taxes | |
other non-cash items | |
change in inventories | |
change in trade and other receivables | |
change in trade and other payables including contract liabilities | |
change in provisions and employee benefits | |
dividends received from associates | |
interest received | |
income taxes paid | |
net cash generated from operating activities | |
cash flows from investing activities | |
proceeds from sale of tangible assets, intangible assets, and interest in investees | |
acquisition and capitalized expenditures of tangible assets, intangible assets and interest in investees | |
disposal (acquisition) of investment instruments | |
loans granted to investees | |
change in other receivables | |
change in other investments (mainly deposits) | |
net cash generated from investing activities | |
cash flows from financing activities | |
repayment of lease liabilities and borrowings | |
change in short term loans | |
dividend paid to non-controlling interests | |
dividend paid to owners of the company | |
interest paid | |
net cash from financing activities | |
net change in cash and cash equivalents | |
cash and cash equivalents at beginning of the period | |
effect of exchange rate fluctuation on cash held | |
cash and cash equivalents at the end of the period | |
income from voyages and related services | |
cost of voyages and related services: | |
operating expenses and cost of services | |
depreciation | |
gross profit | |
other operating income | |
other operating expenses | |
general and administrative expenses | |
share of loss of associates | |
results from operating activities | |
finance income | |
finance expenses | |
profit before income taxes | |
attributable to: | |
owners of the company | |
non-controlling interests | |
earnings per share | |
basic earnings per 1 ordinary share | |
diluted earnings per 1 ordinary share | |
weighted-average number of shares for earnings per share calculation: | |
basic | |
diluted | |
consolidated statements of cash flows | |
net cash generated from (used in) investing activities | |
share of losses and change in fair value of investees | |
income taxes received | |
disposal of investment instruments | |
change in trade and other payables, including contract liabilities | |
share in loss of associates | |
profit for the year | |
impairment loss | |
share of profits (losses) and change in fair value of investees | |
capital gains | |
proceeds from sale of tangible assets, intangible assets and interest in investees | |
acquisition of investment instruments | |
change in short-term loans | |
cash and cash equivalents at beginning of the year | |
cash and cash equivalents at the end of the year | |
share of losses (profits) and change in fair value of | |
proceeds from sale of tangible assets, intangible assets and | |
interest in investees | |
acquisition and capitalized expenditures of tangible assets, | |
intangible assets and interest in investees | |
receipt of long-term loans and other | |
long-term liabilities | |
capital loss | |
change in trade and other payables including contract | |
liabilities | |
proceeds from sale of tangible assets, intangible assets, | |
and interest in investees | |
proceeds from sale (acquisition) of investment | |
instruments | |
assets | |
vessels | |
containers and handling equipment | |
other tangible assets | |
intangible assets | |
investments in associates | |
other investments | |
other receivables | |
deferred tax assets | |
total non-current assets | |
inventories | |
trade and other receivables | |
cash and cash equivalents | |
total current assets | |
total assets | |
equity | |
share capital and reserves | |
retained earnings | |
equity attributable to owners of the company | |
total equity | |
lease liabilities | |
loans and other liabilities | |
employee benefits | |
deferred tax liabilities | |
total non-current liabilities | |
trade and other payables | |
provisions | |
contract liabilities | |
total current liabilities | |
total liabilities | |
total equity and liabilities | |
proceeds from sale (acquisition) of investment instruments | |
cost of voyages and related services | |
impairment of assets | |
earnings | |
net debt1 | |
receipt of long-term loans and other long-term liabilities | |
issuance of share capital, net of issuance costs | |
change in trade and other payables, including contract | |
dividends received | |
share of profits and change in fair value of investees | |
change in trade and other payables including contracts liabilities | |
net cash from investing activities | |
impairment loss (recovery) in respect of tangible assets | |
sale and lease back transactions | |
proceeds from sale of tangible assets, intangible assets | |
acquisition of tangible assets, intangible assets and | |
interest and other financial expenses paid | |
change in trade and other payables including | |
contracts liabilities | |
acquisition of tangible assets, intangible assets and interest | |
in investees | |
proceeds from sale of tangible assets, intangible assets, investments and affiliates | |
acquisition of tangible assets, intangible assets and interest in investees | |
repayment of borrowings and lease liabilities | |
share of profit of associates | |
weighted-average number of shares for eps calculation | |
carried volume | |
average freight rate | |
revenue | |
operating income | |
profit before income tax | |
net income | |
adjusted ebitda1 | |
adjusted ebit1 | |
adjusted ebitda margin | |
adjusted ebit margin | |
diluted eps | |
free cash flow1 | |
net debt | |
change in trade receivables and other receivables | |
other financial expenses paid | |
| |
assets classified as held for sale | |
impairment losses (recoveries) of tangible assets | |
proceeds from sale of tangible and intangible assets, investments and affiliates | |
acquisition of tangible assets, intangible assets and investments | |
change in other investments and other receivables | |
impairment recovery in respect of tangible assets | |
accumulated deficit | |
proceeds from sale of tangible assets, intangible assets and investments | |
adjusted ebitda | |
adjusted ebit | |
free cash flow ( in millions)5 | |
· | |
adjusted ebitda ) in millions) | |
free cash flow | |
issued capital | |
capital reserves | |
“vessel sharing agreement” | |
“2m alliance” |