| | |
每股
|
| |
合计
|
| ||||||
公开发行价
|
| | | $ | 15.00 | | | | | $ | 217,500,000 | | |
承保折扣和佣金(1)
|
| | | $ | 1.14 | | | | | $ | 16,530,000 | | |
给我们的收益(未计费用)
|
| | | $ | 13.86 | | | | | $ | 200,970,000 | | |
| 花旗集团 | | |
高盛有限责任公司
|
| |
巴克莱银行
|
|
|
杰富瑞
|
| |
Clarksons Platou Securities
|
|
| | |
第
页
|
| |||
运输术语表
|
| | | | III | | |
招股说明书摘要
|
| | | | 1 | | |
风险因素
|
| | | | 18 | | |
关于前瞻性陈述的特别说明
|
| | | | 45 | | |
使用收益
|
| | | | 46 | | |
股利政策
|
| | | | 47 | | |
大写
|
| | | | 48 | | |
稀释
|
| | | | 49 | | |
选定的合并财务和其他数据
|
| | | | 51 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 55 | | |
行业
|
| | | | 81 | | |
业务
|
| | | | 100 | | |
监管事项
|
| | | | 121 | | |
管理
|
| | | | 132 | | |
主要股东
|
| | | | 149 | | |
某些关系和关联方交易
|
| | | | 152 | | |
股本说明
|
| | | | 158 | | |
有资格未来出售的股票
|
| | | | 164 | | |
征税
|
| | | | 166 | | |
承销
|
| | | | 171 | | |
产品费用
|
| | | | 179 | | |
法律事务
|
| | | | 180 | | |
专家
|
| | | | 180 | | |
民事责任的可执行性
|
| | | | 180 | | |
您可以在哪里找到更多信息
|
| | | | 181 | | |
合并财务报表索引
|
| | | | F-1 | | |
| “联盟” | | | 两个或多个集装箱航运公司之间的运营协议,管理多个行业的船舶能力共享和相关运营事项。 | |
| “光船租船” | | | 船舶所有人只提供船舶,而承租人负责为船舶配备船员、为船舶购买保险、辅助船舶设备、用品、维护以及船舶的运营和管理,包括所有运营成本的一种租赁形式。承租人在预定的期限内占有和控制船舶,并在此期间向船舶所有人支付租赁费。 | |
| “提单” | | | 由承运人或代表承运人签发的单据,作为合同运输的证据,通常被视为所有权凭证(可背书转让)和承运人对装运和运输货物的收据。单据载有有关货物的性质和数量、其外观状况、托运人、收货人、装卸港、承运船的名称以及运输条款和条件的信息。房屋提单是由货运代理或无船承运人出具的一种单据,用于确认收到待装运的货物,并在货物收到后签发。 | |
| “一帆风顺” | | | 被承运人或航运公司取消,导致船只跳过某些港口或整个航线的预定航行。 | |
| “预订” | | | (Br)托运人(以特定的指定格式)向承运人提出的书面请求,列明所要求的指定货物装运细节(即预定舱位)。 | |
| “散装货物” | | | 散装运输的大量货物,如矿石、煤炭、谷物和液体。 | |
| 《BWM公约》 | | | 《控制和管理船舶压载水和沉积物的国际公约》。 | |
| “容量” | | | 理论上可以在不考虑操作限制的情况下装载到集装箱船上的最大集装箱数量,以标准货柜单位为单位。就船队、承运人或集装箱航运业而言,运力是船队、承运人或该行业中所有船只的总标准箱,视情况而定。 | |
| “货单” | | | 列出提单所载货物内容的运输单据,包括其主要细节,通常用于海关、安全、港口和码头。 | |
| “承运人” | | | 直接或通过分包商从事以营利为目的的货物运输的法律实体。 | |
| “CERCLA” | | | 美国综合环境响应补偿和责任法案。 | |
| “CGU” | | | 现金生成单位。 | |
| 《宪章》 | | | (Br)为某一目的以固定费率租用一艘船只,租期为固定的一段时间(如果租用是约定的每日费率)或指定航程(租用是根据货物的数量/数量商定的)。 | |
| “船级社” | | | 制定和管理船舶设计、建造和运行维护标准的组织。作为一个实际问题,除非船只符合这些标准,否则它们不能运行。 | |
| “会议” | | | 集装箱航运公司的集团,它们聚集在一起,为特定的贸易路线设定共同的费率和附加费结构。 | |
| “收货人” | | | (Br)提单中指定的单位或个人,即承运人在交出经正式背书的正本提单后应向其交付货物的单位或个人。 | |
| “容器” | | | 为装运货物而设计的各种尺寸和规格的钢箱。 | |
| “集装箱化货物” | | | 使用国际标准化组织规定的标准多式联运集装箱运输的货物。集装箱化货物不包括不是用这种集装箱运输的货物,如汽车或散装货物。 | |
| “通关” | | | 进口货物和出口货物通关的过程。 | |
| “滞期费” | | | 我们向进口商收取的费用是进口商保留超过预定或约定退货日期的集装箱的每一天的费用。 | |
| “仓库” | | | 集装箱堆场位于码头外,用于堆放集装箱。 | |
| “滞留” | | | 承运人、码头或仓库可能对超过商定时间退回(商家的运输)或填充/剥离(承运人的运输)集装箱的客户征收的惩罚性费用。 | |
| “支配腿” | | | 运输量较大的特定贸易的运输方向。航运的相反方向被称为“反主导”航段。 | |
| “干船坞” | | | 停用期,在此期间进行计划的维修和维护,包括所有水下维护,如外部船体喷漆。在对接过程中,对船级社进行强制性检查,并颁发相关证书。 | |
| “ECA” | | | 《防污公约》附件六所界定的排放控制区。 | |
| “最终用户” | | | 作为待发运货物的生产商或此类货物的出口商或进口商的客户,在这两种情况下,我们都与其有直接的合同关系。相比之下,对于间接客户,我们只与作为待运货物生产商代理的货运代理有合同关系。 | |
| “环保局” | | | 美国环境保护署,美国联邦政府负责保护人类健康和环境的机构。 | |
| “FCL” | | | 集装箱满载,指用完整集装箱装运的货物。 | |
| “加料器” | | | 在港口和长船体船只或主枢纽港口和较小设施港口之间提供联系的小吨位船舶,较大的船舶可能无法到达这些港口。 | |
| “支线服务” | | | 在中央枢纽港和地区性港口之间转运货物进行跨洲远洋航行的服务线路。 | |
| “货运代理” | | | 无船承运人经营普通承运人,将客户的货物组装起来,通过航运公司进行转发。 | |
| “GDP” | | | 国内生产总值。 | |
| 《全球订单》 | | |
丹麦船舶金融A/S公布的新建订单清单
|
|
| “混合动力包机” | | | 一种租船形式,承租人的责任和参与与“光船”租船更为一致,但船舶所有人保留对船舶的所有权和租船合同协议中规定的其他权利。 | |
| “IMO” | | | 国际海事组织,联合国负责航运安全和安保以及防止船舶污染海洋的专门机构。 | |
| 《国际海事组织2020规则》 | | | 国际海事组织实施的全球法规于2020年1月1日生效,要求所有船舶燃烧最高硫含量为0.5%的燃料,以及其他要求。 | |
| “ISM规则” | | | 《国际安全管理规则》,由国际海事组织颁布,适用于国际航线船舶和航运公司(船舶管理公司、光船承租人和船东)的船舶安全管理和操作以及防止污染的国际规则。 | |
| “ISPS代码” | | | 《国际船舶和港口设施保安规则》,由国际海事组织发布的适用于国际航线船舶的国际船舶和港口设施保安规则。 | |
| “JWC” | | | 联合战争委员会。 | |
| 《京都议定书》 | | | 《联合国气候变化框架公约京都议定书》。 | |
| “拼箱” | | | 低于集装箱装载量,指装满不满一个集装箱并与其他货物组合在一起的货物。 | |
| “Liner” | | | 定期在指定港口之间航行的船只。 | |
| “行” | | | 航线是指海运港口之间的货物运输路线。 | |
| “物流” | | | 从原材料供应到成品分销,将整个供应链作为一个单一流程的全面、全系统的视角。组成供应链的所有功能都作为一个实体进行管理,而不是单独管理单个功能。 | |
| “长期租赁” | | | 就集装箱租赁而言,通常为期五至十年的租赁,在此期间须支付商定的租赁费率。 | |
| 《防污公约》 | | | 《国际防止船舶造成污染公约》。 | |
| “MEPC” | | | 国际海事组织海洋环境保护委员会。 | |
| “MTSA” | | | 2002年美国《海上运输安全法案》。 | |
| “新建筑” | | | 建造中或订购中的船只。 | |
| “非优势腿”,或“反优势腿” | | | 运输量较低的特定贸易的运输方向。航运的相反方向被称为“占主导地位的”航段。 | |
| “无船营运普通承运人” | | | 承运人,通常是货运代理,不拥有或经营船舶,并从事提供航运服务,通常签发内部提单。 | |
| “停雇” | | | 在租船期限内,由于船舶、船东或船员部分或全部不能遵守承租人的指示,导致承租人有限或无法使用船舶而未按照租船安排支付租船费的期间。 | |
| “自己” | | | 对于我们拥有所有权(不论是否受抵押或其他留置权约束)或我们根据长期租约租入的船只或集装箱(出于会计目的,我们将其视为资本租赁)。 | |
| “P&I” | | | 保护和赔偿。 | |
| “端口状态控制” | | | 在国家港口对外国船舶进行检查,以核实该船舶及其设备的状况是否符合国际规则的要求,以及该船舶是否配备人员并按照本规则进行操作。 | |
| “冷藏箱” | | | 一个温度控制的运输集装箱。 | |
| “地区航空公司” | | | 通常专注于一个地理区域或一个主要市场内的多条较小航线,并通常为特定市场内更广泛的港口提供直接服务的航空公司。 | |
| “报废” | | | 在船舶使用寿命结束时,将其出售给拆船工人,然后拆船工人将钢材作为“废料”出售的过程。 | |
| “洗刷器” | | | 船舶用来控制排放的一种废气净化设备。 | |
| “服务” | | | 为特定市场提供服务的固定航程的一串船只。 | |
| 《上海(出口)集装箱运价指数》 | | | 上海航运交易所发布的反映上海出口集装箱运输市场现货运价波动的综合指数。综合指数基期为2009年10月16日,基期为1,000点。 | |
| “托运人” | | | 承运人向其开具提单的提单上指定的单位或个人。 | |
| “槽” | | | 船只上一个标准箱所需的空间。 | |
| “插槽容量” | | | 船只上集装箱空间的大小。 | |
| 《机位包租/租用协议》 | | | 一家集装箱运输公司将在另一家集装箱运输公司的船上租用集装箱空间的安排。 | |
| “慢蒸” | | | 以明显低于其最大航速的速度操作船舶的做法。 | |
| “SOLAS” | | | 《1974年国际海上人命安全公约》。 | |
| “SSAS” | | | 船舶安全警报系统。 | |
| “STCW” | | | 经修订的1978年《国际海员培训、发证和值班标准公约》。 | |
| “装卸工” | | | 负责集装箱装卸及其他集装箱经营活动的码头经营人或装卸公司。 | |
| 《互换协议》 | | | 两个承运人之间的时隙交换,每个承运人运营自己的航线,同时也可以使用另一个托运人航线上的运力。 | |
| “终端” | | | 指定的区域,在此存放等待装船的集装箱或在卸货后立即堆放等待交付的集装箱。 | |
| “TEU” | | | 20英尺当量单位,长20英尺、高8英尺6英寸、宽8英尺的集装箱体积的标准测量单位。 | |
| 《定期包机》 | | | 船舶所有人将一艘船的载运量租给承租人的一种租船形式,租期为特定时间段,按日出租。在此期间,承租人有权使用船舶的载客量,并可以指挥航行。承租人负责燃料费、港口费和拖运费。船东只负责为船只配备人手,并支付船员工资和其他固定费用,如维护、维修、燃油、保险和折旧。 | |
| “交易” | | | 来源国集团和目的地国家集团之间的贸易。 | |
| “贸易法委员会” | | | 联合国国际贸易法委员会。 | |
| 《美国航运法》 | | | 《1984年美国航运法》,经1998年《美国远洋运输改革法案》修订。 | |
| 《船舶共享协议》 | | | 两个或多个承运人之间的运营协议,通过交换服务时段来运营其船只,并由至少两个承运人为该服务提供船只。 | |
| “2M联盟” | | | 由哥本哈根的马士基航运有限公司(Maersk)和日内瓦的地中海航运公司(MSC)组成的集装箱航运联盟。 | |
| | |
截至及截至该年度的全年
2020年12月31日 |
| |
截止日期和截止日期
年终了 2019年12月31日(4) |
| ||||||||||||
| | |
(预估)
|
| |||||||||||||||
| | |
低
|
| |
高
|
| ||||||||||||
| | |
(单位:百万,不包括标箱和
每标准箱平均运费) |
| |||||||||||||||
航次及相关服务收入
|
| | | $ | 3,957 | | | | | $ | 4,037 | | | | | $ | 3,300 | | |
净收益(亏损)
|
| | | $ | 500 | | | | | $ | 525 | | | | | $ | (13) | | |
调整后息税前利润(1)
|
| | | $ | 703 | | | | | $ | 733 | | | | | $ | 149 | | |
调整后的EBITDA(1)
|
| | | $ | 1,002 | | | | | $ | 1,042 | | | | | $ | 386 | | |
标箱(以千为单位)
|
| | | | 2,825 | | | | | | 2,855 | | | | | | 2,821 | | |
每标箱平均运费(2)
|
| | | $ | 1,222 | | | | | $ | 1,234 | | | | | $ | 1,009 | | |
现金和现金等价物(3)
|
| | | $ | 560 | | | | | $ | 580 | | | | | $ | 183 | | |
未偿债务总额(面值)(3)
|
| | | $ | 1,847 | | | | | $ | 1,912 | | | | | $ | 1,611 | | |
| | |
年终了
2020年12月31日 |
| |
年终了
2019年12月31日(4) |
| ||||||||||||
| | |
(预估)
|
| |||||||||||||||
| | |
低
|
| |
高
|
| ||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||
净收益(亏损)
|
| | | $ | 500 | | | | | $ | 525 | | | | | $ | (13) | | |
财务支出(收入),净额
|
| | | | 181 | | | | | | 182 | | | | | | 154 | | |
所得税
|
| | | | 16 | | | | | | 18 | | | | | | 12 | | |
营业收入(息税前利润)
|
| | | | 697 | | | | | | 725 | | | | | | 153 | | |
非现金包机租赁费用
|
| | | | 7 | | | | | | 8 | | | | | | 11 | | |
资本损失(收益),超出正常业务范围
|
| | | | — | | | | | | — | | | | | | (14) | | |
资产减值损失(追回)
|
| | | | (4) | | | | | | (4) | | | | | | 1 | | |
与法律或有事项有关的费用
|
| | | | 3 | | | | | | 4 | | | | | | (2) | | |
调整后息税前利润
|
| | | $ | 703 | | | | | $ | 733 | | | | | $ | 149 | | |
| | |
年终了
2020年12月31日 |
| |
年终了
2019年12月31日(4) |
| ||||||||||||
| | |
(预估)
|
| |||||||||||||||
| | |
低
|
| |
高
|
| ||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||
净收益(亏损)
|
| | | $ | 500 | | | | | $ | 525 | | | | | $ | (13) | | |
财务支出(收入),净额
|
| | | | 181 | | | | | | 182 | | | | | | 154 | | |
所得税
|
| | | | 16 | | | | | | 18 | | | | | | 12 | | |
折旧及摊销
|
| | | | 305 | | | | | | 316 | | | | | | 246 | | |
EBITDA
|
| | | | 1,002 | | | | | | 1,041 | | | | | | 399 | | |
非现金包机租赁费用
|
| | | | 1 | | | | | | 1 | | | | | | 2 | | |
资本损失(收益),超出正常业务范围
|
| | | | — | | | | | | — | | | | | | (14) | | |
资产减值损失(追回)
|
| | | | (4) | | | | | | (4) | | | | | | 1 | | |
与法律或有事项有关的费用
|
| | | | 3 | | | | | | 4 | | | | | | (2) | | |
调整后的EBITDA
|
| | | $ | 1,002 | | | | | $ | 1,042 | | | | | $ | 386 | | |
| | |
年终了
2020年12月31日 |
| |
年终了
2019年12月31日(4) |
| ||||||||||||
| | |
(预估)
|
| |||||||||||||||
| | |
低
|
| |
高
|
| ||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||
集装箱货运收入
|
| | | $ | 3,452 | | | | | $ | 3,523 | | | | | $ | 2,847 | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2020(1)
|
| |
2019(1)
|
| |
2019(1)
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
(单位为百万,不包括每股和每股数据)
|
| |||||||||||||||||||||||||||
合并损益表
|
| | | | | | |||||||||||||||||||||||||
航次及相关服务收入
|
| | | $ | 2,630.9 | | | | | $ | 2,472.5 | | | | | $ | 3,299.8 | | | | | $ | 3,247.9 | | | | | $ | 2,978.3 | | |
航次及相关服务费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
运营费用和服务成本
|
| | | | (2,039.0) | | | | | | (2,125.2) | | | | | | (2,810.8) | | | | | | (2,999.6) | | | | | | (2,600.1) | | |
折旧
|
| | | | (204.3) | | | | | | (161.3) | | | | | | (226.0) | | | | | | (100.2) | | | | | | (97.2) | | |
毛利
|
| | | | 387.6 | | | | | | 186.0 | | | | | | 263.0 | | | | | | 148.1 | | | | | | 281.0 | | |
其他营业收入(费用),净额
|
| | | | 7.4 | | | | | | 30.3 | | | | | | 36.9 | | | | | | (32.8) | | | | | | 1.6 | | |
一般和行政费用
|
| | | | (114.8) | | | | | | (111.5) | | | | | | (151.6) | | | | | | (143.9) | | | | | | (147.6) | | |
联营公司利润份额
|
| | | | 2.4 | | | | | | 3.6 | | | | | | 4.7 | | | | | | 5.4 | | | | | | 7.6 | | |
经营活动的结果
|
| | | | 282.6 | | | | | | 108.4 | | | | | | 153.0 | | | | | | (23.2) | | | | | | 142.6 | | |
财务费用净额
|
| | | | (113.6) | | | | | | (112.5) | | | | | | (154.3) | | | | | | (82.6) | | | | | | (117.0) | | |
所得税前利润(亏损)
|
| | | | 169.0 | | | | | | (4.1) | | | | | | (1.3) | | | | | | (105.8) | | | | | | 25.6 | | |
所得税
|
| | | | (11.2) | | | | | | (10.1) | | | | | | (11.7) | | | | | | (14.1) | | | | | | (14.2) | | |
净收益(亏损)
|
| | | $ | 157.8 | | | | | $ | (14.2) | | | | | $ | (13.0) | | | | | $ | (119.9) | | | | | $ | 11.4 | | |
每股普通股基本净收益(亏损)(2)
|
| | | $ | 15.29 | | | | | $ | (1.77) | | | | | $ | (1.81) | | | | | $ | (12.57) | | | | | $ | 0.62 | | |
普通股加权平均数
用于计算基本净收入(亏损) 每股普通股(2) |
| | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | |
稀释后每股普通股净收益(亏损)(2)
|
| | | $ | 14.66 | | | | | $ | (1.77) | | | | | $ | (1.81) | | | | | $ | (12.57) | | | | | $ | 0.62 | | |
普通股加权平均数
用于计算稀释后净收益 每股普通股亏损(2) |
| | | | 10,431,079 | | | | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | |
预计每股普通股基本净收益(亏损)(2)(3)
|
| | | $ | 1.53 | | | | | $ | (0.18) | | | | | $ | (0.18) | | | | | $ | (1.26) | | | | | $ | 0.06 | | |
普通股加权平均数
用于计算形式基本网 每股普通股收益(亏损)(2)(3) |
| | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | |
预计稀释后每股普通股净收益(亏损)(2)(3)
|
| | | $ | 1.47 | | | | | $ | (0.18) | | | | | $ | (0.18) | | | | | $ | (1.26) | | | | | $ | 0.06 | | |
普通股加权平均数
用于计算形式稀释净额 每股普通股收益(亏损)(2)(3) |
| | | | 104,310,786 | | | | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | |
| | |
截至2020年9月30日
|
| |
截至2019年12月31日
|
| ||||||||||||
| | |
实际
|
| |
调整后(4)
|
| |
实际
|
| |||||||||
| | |
(单位:百万)
|
| |||||||||||||||
合并财务状况数据报表
|
| | | | |||||||||||||||
流动资产总额
|
| | | $ | 823.4 | | | | | $ | 1,020.4 | | | | | $ | 630.8 | | |
总资产
|
| | | | 2,197.2 | | | | | $ | 2,394.1 | | | | | | 1,926.1 | | |
流动负债总额
|
| | | | 975.9 | | | | | $ | 975.9 | | | | | | 926.3 | | |
总负债
|
| | | | 2,292.3 | | | | | $ | 2,292.3 | | | | | | 2,178.4 | | |
非流动负债合计
|
| | | | 1,316.4 | | | | | $ | 1,316.3 | | | | | | 1,252.0 | | |
股东权益合计(亏损)
|
| | | | (95.1) | | | | | $ | 101.8 | | | | | | (252.3) | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2020(1)
|
| |
2019(1)
|
| |
2019(1)
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||
合并现金流数据 | | | | | | | |||||||||||||||||||||||||
经营活动产生的净现金
|
| | | $ | 466.4 | | | | | $ | 281.3 | | | | | $ | 370.6 | | | | | $ | 225.0 | | | | | $ | 230.9 | | |
投资活动产生(用于)的净现金
|
| | | | (13.0) | | | | | | 44.7 | | | | | | 38.0 | | | | | | 51.1 | | | | | | (93.5) | | |
用于融资活动的现金净额
|
| | | | (286.1) | | | | | | (326.2) | | | | | | (411.4) | | | | | | (242.7) | | | | | | (139.8) | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2020(1)
|
| |
2019(1)
|
| |
2019(1)
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||
其他财务数据 | | | | | | | |||||||||||||||||||||||||
调整后息税前利润(5)
|
| | | $ | 289.4 | | | | | $ | 101.5 | | | | | $ | 148.9 | | | | | $ | 39.1 | | | | | $ | 169.3 | | |
调整后的EBITDA(5)
|
| | | | 504.5 | | | | | | 270.5 | | | | | | 385.9 | | | | | | 150.7 | | | | | | 277.6 | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2020(1)
|
| |
2019(1)
|
| |
2019(1)
|
| |
2018
|
| |
2017
|
| |||||||||||||||
其他补充数据 | | | | | | | |||||||||||||||||||||||||
标箱(以千为单位)
|
| | | | 2,042 | | | | | | 2,124 | | | | | | 2,821 | | | | | | 2,914 | | | | | | 2,629 | | |
每标箱平均运费(6)
|
| | | $ | 1,116 | | | | | $ | 1,007 | | | | | $ | 1,009 | | | | | $ | 973 | | | | | $ | 995 | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||
集装箱货运收入
|
| | | $ | 2,279.4 | | | | | $ | 2,137.9 | | | | | $ | 2,847.3 | | | | | $ | 2,835.8 | | | | | $ | 2,617.2 | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||
净收益(亏损)对账 | | | | | | | |||||||||||||||||||||||||
调整后息税前利润 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | 157.8 | | | | | $ | (14.2) | | | | | $ | (13.0) | | | | | $ | (119.9) | | | | | $ | 11.4 | | |
财务支出(收入),净额
|
| | | | 113.6 | | | | | | 112.5 | | | | | | 154.3 | | | | | | 82.6 | | | | | | 117.0 | | |
所得税
|
| | | | 11.2 | | | | | | 10.1 | | | | | | 11.7 | | | | | | 14.1 | | | | | | 14.2 | | |
营业收入(息税前利润)
|
| | | | 282.6 | | | | | | 108.4 | | | | | | 153.0 | | | | | | (23.2) | | | | | | 142.6 | | |
非现金包机租赁费用(1)
|
| | | | 6.3 | | | | | | 8.1 | | | | | | 10.5 | | | | | | 20.0 | | | | | | 21.8 | | |
资本损失(收益),超出正常范围
业务(2) |
| | | | — | | | | | | (14.6) | | | | | | (14.2) | | | | | | (0.3) | | | | | | 0.2 | | |
资产减值
|
| | | | 0.5 | | | | | | 1.2 | | | | | | 1.2 | | | | | | 37.9 | | | | | | 2.5 | | |
与法律或有事项有关的费用
|
| | | | — | | | | | | (1.6) | | | | | | (1.6) | | | | | | 4.7 | | | | | | 2.2 | | |
调整后息税前利润
|
| | | $ | 289.4 | | | | | $ | 101.5 | | | | | $ | 148.9 | | | | | $ | 39.1 | | | | | $ | 169.3 | | |
调整后息税前利润(3)
|
| | | | 11.0% | | | | | | 4.1% | | | | | | 4.5% | | | | | | 1.2% | | | | | | 5.7% | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2020(1)
|
| |
2019(1)
|
| |
2019(1)
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||
净收益(亏损)对账 | | | | | | | |||||||||||||||||||||||||
调整后的EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | 157.8 | | | | | $ | (14.2) | | | | | $ | (13.0) | | | | | $ | (119.9) | | | | | $ | 11.4 | | |
财务支出(收入),净额
|
| | | | 113.6 | | | | | | 112.5 | | | | | | 154.3 | | | | | | 82.6 | | | | | | 117.0 | | |
所得税
|
| | | | 11.2 | | | | | | 10.1 | | | | | | 11.7 | | | | | | 14.1 | | | | | | 14.2 | | |
折旧及摊销
|
| | | | 220.8 | | | | | | 175.4 | | | | | | 245.5 | | | | | | 111.6 | | | | | | 108.3 | | |
EBITDA
|
| | | | 503.4 | | | | | | 283.8 | | | | | | 398.5 | | | | | | 88.4 | | | | | | 250.9 | | |
非现金包机租赁费用(2)
|
| | | | 0.6 | | | | | | 1.7 | | | | | | 2.0 | | | | | | 20.0 | | | | | | 21.8 | | |
资本损失(收益),超出正常业务流程(3)
|
| | | | — | | | | | | (14.6) | | | | | | (14.2) | | | | | | (0.3) | | | | | | 0.2 | | |
资产减值
|
| | | | 0.5 | | | | | | 1.2 | | | | | | 1.2 | | | | | | 37.9 | | | | | | 2.5 | | |
与法律或有事项有关的费用
|
| | | | — | | | | | | (1.6) | | | | | | (1.6) | | | | | | 4.7 | | | | | | 2.2 | | |
调整后的EBITDA
|
| | | $ | 504.5 | | | | | $ | 270.5 | | | | | $ | 385.9 | | | | | $ | 150.7 | | | | | $ | 277.6 | | |
| | |
截至2020年9月30日
|
| |||||||||
| | |
实际
|
| |
调整后的
|
| ||||||
| | |
(单位:百万)
|
| |||||||||
现金和现金等价物
|
| | | $ | 350.3 | | | | | $ | 547.6 | | |
存款和受限现金(1)
|
| | | | 55.7 | | | | | | 55.7 | | |
长期债务总额(2)
|
| | | | 1,525.3 | | | | | | 1,525.3 | | |
普通股,每股面值0.03新谢克尔,授权股份350,000,001股,实际发行流通股1,000,000股;调整后每股无面值,授权发行股份350,000,001股,已发行流通股114,500,000股(3)
|
| | | | 0.09 | | | | | | — | | |
特殊国有股,无面值;1股已授权;1股已发行并已发行
|
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | 700.2 | | | | | | 897.2 | | |
转换和一般保留
|
| | | | 1,087.0 | | | | | | 1,087.0 | | |
非控股权益
|
| | | | 5.5 | | | | | | 5.5 | | |
累计亏损
|
| | | | (1,887.9) | | | | | | (1,887.9) | | |
股东权益总额(不足)
|
| | | | (95.1) | | | | | | 101.8 | | |
总市值
|
| | | $ | 1,430.2 | | | | | $ | 1,627.1 | | |
|
普通股首次公开募股价格
|
| | | | | | | | | $ | 15.00 | | |
|
在实施首次公开募股前拆分后,截至2020年9月30日的每股有形账面净值(亏损)
|
| | | $ | (1.63) | | | | | | | | |
|
可归因于此次发行的每股收益增加
|
| | | | 1.93 | | | | | | | | |
|
预计为本次发行后调整后的每股有形账面净值(亏损)
|
| | | | | | | | | | 0.30 | | |
|
在此次发行中向新投资者每股摊薄。
|
| | | | | | | | | $ | 14.70 | | |
| | |
购买的股票
|
| |
总体考虑
|
| |
均价
每股 |
| |||||||||||||||||||||
| | |
编号
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||
现有股东
|
| | | | 100,000,000 | | | | | | 87.3% | | | | | $ | 700,310,000 | | | | | | 76.3% | | | | | $ | 7.00 | | |
新投资者
|
| | | | 14,500,000 | | | | | | 12.7% | | | | | $ | 217,500,000 | | | | | | 23.7% | | | | | $ | 15.00 | | |
合计
|
| | | | 114,500,000 | | | | | | 100% | | | | | $ | 917,810,000 | | | | | | 100% | | | | | $ | 8.02 | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020(1)
|
| |
2019(1)
|
| |
2019(1)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||
| | |
(单位为百万,不包括每股和每股数据)
|
| |||||||||||||||||||||||||||||||||||||||
合并损益表 | | | | | | | | | |||||||||||||||||||||||||||||||||||
航次及相关服务收入
|
| | | $ | 2,630.9 | | | | | $ | 2,472.5 | | | | | $ | 3,299.8 | | | | | $ | 3,247.9 | | | | | $ | 2,978.3 | | | | | $ | 2,539.3 | | | | | $ | 2,991.1 | | |
航次及相关服务费用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
运营费用和服务成本
|
| | | | (2,039.0) | | | | | | (2,125.2) | | | | | | (2,810.8) | | | | | | (2,999.6) | | | | | | (2,600.1) | | | | | | (2,394.1) | | | | | | (2,692.6) | | |
折旧
|
| | | | (204.3) | | | | | | (161.3) | | | | | | (226.0) | | | | | | (100.2) | | | | | | (97.2) | | | | | | (86.3) | | | | | | (82.4) | | |
毛利
|
| | | | 387.6 | | | | | | 186.0 | | | | | | 263.0 | | | | | | 148.1 | | | | | | 281.0 | | | | | | 58.9 | | | | | | 216.1 | | |
其他营业收入(费用),净额
|
| | | | 7.4 | | | | | | 30.3 | | | | | | 36.9 | | | | | | (32.8) | | | | | | 1.6 | | | | | | 31.5 | | | | | | 29.3 | | |
一般和行政费用
|
| | | | (114.8) | | | | | | (111.5) | | | | | | (151.6) | | | | | | (143.9) | | | | | | (147.6) | | | | | | (142.5) | | | | | | (147.4) | | |
联营公司利润份额
|
| | | | 2.4 | | | | | | 3.6 | | | | | | 4.7 | | | | | | 5.4 | | | | | | 7.6 | | | | | | 5.0 | | | | | | 9.4 | | |
经营活动的结果
|
| | | | 282.6 | | | | | | 108.4 | | | | | | 153.0 | | | | | | (23.2) | | | | | | 142.6 | | | | | | (47.1) | | | | | | 107.4 | | |
财务费用净额
|
| | | | (113.6) | | | | | | (112.5) | | | | | | (154.3) | | | | | | (82.6) | | | | | | (117.0) | | | | | | (98.0) | | | | | | (102.8) | | |
所得税前利润(亏损)
|
| | | | 169.0 | | | | | | (4.1) | | | | | | (1.3) | | | | | | (105.8) | | | | | | 25.6 | | | | | | (145.1) | | | | | | 4.6 | | |
所得税
|
| | | | (11.2) | | | | | | (10.1) | | | | | | (11.7) | | | | | | (14.1) | | | | | | (14.2) | | | | | | (18.4) | | | | | | 1.9 | | |
净收益(亏损)
|
| | | $ | 157.8 | | | | | $ | (14.2) | | | | | $ | (13.0) | | | | | $ | (119.9) | | | | | $ | 11.4 | | | | | $ | (163.5) | | | | | $ | 6.5 | | |
每股普通股基本净收益(亏损)(2)
|
| | | $ | 15.29 | | | | | $ | (1.77) | | | | | $ | (1.81) | | | | | $ | (12.57) | | | | | $ | 0.62 | | | | | $ | (16.83) | | | | | $ | 0.23 | | |
计算每股普通股基本净收益(亏损)时使用的普通股加权平均数(2)
|
| | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | |
每股摊薄净收益(亏损)
共享(2) |
| | | $ | 14.66 | | | | | $ | (1.77) | | | | | $ | (1.81) | | | | | $ | (12.57) | | | | | $ | 0.62 | | | | | $ | (16.83) | | | | | $ | 0.23 | | |
计算每股普通股摊薄净收益(亏损)时使用的普通股加权平均数(2)
|
| | | | 10,431,079 | | | | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | |
预计每股普通股基本净收益(亏损)(2)(3)
|
| | | $ | 1.53 | | | | | $ | (0.18) | | | | | $ | (0.18) | | | | | $ | (1.26) | | | | | $ | 0.06 | | | | | $ | (1.68) | | | | | $ | 0.02 | | |
普通股加权平均数
用于计算预计基本净收入 每股普通股亏损(2)(3) |
| | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | |
预计每股摊薄净收益(亏损)
分享(2)(3) |
| | | $ | 1.47 | | | | | $ | (0.18) | | | | | $ | (0.18) | | | | | $ | (1.26) | | | | | $ | 0.06 | | | | | $ | (1.68) | | | | | $ | 0.02 | | |
计算每股普通股预计摊薄净收益(亏损)时使用的普通股加权平均数(2)(3)
|
| | | | 104,310,786 | | | | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | | | | | 100,000,000 | | |
| | |
截至
9月30日 |
| |
截至2012年12月31日
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||||||
合并财务状况数据报表
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
现金和现金等价物
|
| | | $ | 350.3 | | | | | $ | 182.8 | | | | | $ | 186.3 | | | | | $ | 157.9 | | | | | $ | 157.6 | | | | | $ | 218.7 | | |
流动资产总额
|
| | | | 823.4 | | | | | | 630.8 | | | | | | 746.6 | | | | | | 579.6 | | | | | | 465.9 | | | | | | 616.3 | | |
总资产
|
| | | | 2,197.2 | | | | | | 1,926.1 | | | | | | 1,826.1 | | | | | | 1,802.3 | | | | | | 1,703.6 | | | | | | 1,912.3 | | |
营运资金
|
| | | | (152.5) | | | | | | (295.5) | | | | | | (186.3) | | | | | | (107.1) | | | | | | (65.0) | | | | | | 5.3 | | |
总负债
|
| | | | 2,292.3 | | | | | | 2,178.4 | | | | | | 2,050.1 | | | | | | 1,895.8 | | | | | | 1,804.3 | | | | | | 1,833.6 | | |
非流动负债合计
|
| | | | 1,316.4 | | | | | | 1,252.0 | | | | | | 1,117.2 | | | | | | 1,209.1 | | | | | | 1,273.4 | | | | | | 1,222.6 | | |
股东权益总额(赤字)(4)
|
| | | $ | (95.1) | | | | | $ | (252.3) | | | | | $ | (224.0) | | | | | $ | (93.5) | | | | | $ | (100.7) | | | | | $ | 78.7 | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020(1)
|
| |
2019(1)
|
| |
2019(1)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||||||||||||||
合并现金流数据
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
经营活动产生的净现金
|
| | | $ | 466.4 | | | | | $ | 281.3 | | | | | $ | 370.6 | | | | | $ | 225.0 | | | | | $ | 230.9 | | | | | $ | 33.2 | | | | | $ | 173.1 | | |
投资活动产生(用于)的净现金
|
| | | | (13.0) | | | | | | 44.7 | | | | | | 38.0 | | | | | | 51.1 | | | | | | (93.5) | | | | | | 141.5 | | | | | | 103.5 | | |
用于融资活动的现金净额
|
| | | | (281.6) | | | | | | (326.2) | | | | | | (411.4) | | | | | | (242.7) | | | | | | (139.8) | | | | | | (228.6) | | | | | | (282.6) | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020(1)
|
| |
2019(1)
|
| |
2019(1)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||||||||||||||
其他财务数据 | | | | | | | | | |||||||||||||||||||||||||||||||||||
调整后息税前利润(5)
|
| | | $ | 289.4 | | | | | $ | 101.5 | | | | | $ | 148.9 | | | | | $ | 39.1 | | | | | $ | 169.3 | | | | | $ | (49.3) | | | | | $ | 127.1 | | |
调整后的EBITDA(5)
|
| | | | 504.5 | | | | | | 270.5 | | | | | | 385.9 | | | | | | 150.7 | | | | | | 277.6 | | | | | | 51.7 | | | | | | 226.2 | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||
其他补充数据 | | | | | | | | | |||||||||||||||||||||||||||||||||||
标箱(以千为单位)
|
| | | | 2,042 | | | | | | 2,124 | | | | | | 2,821 | | | | | | 2,914 | | | | | | 2,629 | | | | | | 2,429 | | | | | | 2,340 | | |
每标箱平均运费(6)
|
| | | $ | 1,116 | | | | | $ | 1,007 | | | | | $ | 1,009 | | | | | $ | 973 | | | | | $ | 995 | | | | | $ | 902 | | | | | $ | 1,113 | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||||||||||||||
集装箱货运收入
|
| | | | 2,279.4 | | | | | | 2,137.9 | | | | | | 2,847.3 | | | | | | 2,835.8 | | | | | | 2,617.2 | | | | | | 2,191.1 | | | | | | 2,605.1 | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||||||||||||||
净收益(亏损)
|
| | | $ | 157.8 | | | | | $ | (14.2) | | | | | $ | (13.0) | | | | | $ | (119.9) | | | | | $ | 11.4 | | | | | $ | (163.5) | | | | | $ | 6.5 | | |
财务费用,净额
|
| | | | 113.6 | | | | | | 112.5 | | | | | | 154.3 | | | | | | 82.6 | | | | | | 117.0 | | | | | | 98.0 | | | | | | 102.8 | | |
所得税
|
| | | | 11.2 | | | | | | 10.1 | | | | | | 11.7 | | | | | | 14.1 | | | | | | 14.2 | | | | | | 18.4 | | | | | | (1.9) | | |
营业收入(亏损)(息税前利润)
|
| | | | 282.6 | | | | | | 108.4 | | | | | | 153.0 | | | | | | (23.2) | | | | | | 142.6 | | | | | | (47.1) | | | | | | 107.4 | | |
非现金包机租赁费用(1)
|
| | | | 6.3 | | | | | | 8.1 | | | | | | 10.5 | | | | | | 20.0 | | | | | | 21.8 | | | | | | 25.4 | | | | | | 32.2 | | |
资本损失(收益),超出正常业务流程(2)
|
| | | | — | | | | | | (14.6) | | | | | | (14.2) | | | | | | (0.3) | | | | | | 0.2 | | | | | | (29.2) | | | | | | (28.6) | | |
资产减值
|
| | | | 0.5 | | | | | | 1.2 | | | | | | 1.2 | | | | | | 37.9 | | | | | | 2.5 | | | | | | 1.0 | | | | | | 7.3 | | |
与法律或有事项有关的费用
|
| | | | — | | | | | | (1.6) | | | | | | (1.6) | | | | | | 4.7 | | | | | | 2.2 | | | | | | 0.6 | | | | | | 4.6 | | |
船舶租赁提前解约费
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.2 | | |
调整后息税前利润
|
| | | $ | 289.4 | | | | | $ | 101.5 | | | | | $ | 148.9 | | | | | $ | 39.1 | | | | | $ | 169.3 | | | | | $ | (49.3) | | | | | $ | 127.1 | | |
调整后息税前利润(3)
|
| | | | 11.0% | | | | | | 4.1% | | | | | | 4.5% | | | | | | 1.2% | | | | | | 5.7% | | | | | | (1.9)% | | | | | | 4.2% | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
| | |
2020(1)
|
| |
2019(1)
|
| |
2019(1)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||||||||||||||
净收益(亏损)
|
| | | $ | 157.8 | | | | | $ | (14.2) | | | | | $ | (13.0) | | | | | $ | (119.9) | | | | | $ | 11.4 | | | | | $ | (163.5) | | | | | $ | 6.5 | | |
财务费用,净额
|
| | | | 113.6 | | | | | | 112.5 | | | | | | 154.3 | | | | | | 82.6 | | | | | | 117.0 | | | | | | 98.0 | | | | | | 102.8 | | |
所得税
|
| | | | 11.2 | | | | | | 10.1 | | | | | | 11.7 | | | | | | 14.1 | | | | | | 14.2 | | | | | | 18.4 | | | | | | (1.9) | | |
折旧及摊销
|
| | | | 220.8 | | | | | | 175.4 | | | | | | 245.5 | | | | | | 111.6 | | | | | | 108.3 | | | | | | 101.0 | | | | | | 99.1 | | |
EBITDA
|
| | | | 503.4 | | | | | | 283.8 | | | | | | 398.5 | | | | | | 88.4 | | | | | | 250.9 | | | | | | 53.9 | | | | | | 206.5 | | |
非现金包机租赁费用(2)
|
| | | | 0.6 | | | | | | 1.7 | | | | | | 2.0 | | | | | | 20.0 | | | | | | 21.8 | | | | | | 25.4 | | | | | | 32.2 | | |
资本损失(收益),超出正常业务流程(3)
|
| | | | — | | | | | | (14.6) | | | | | | (14.2) | | | | | | (0.3) | | | | | | 0.2 | | | | | | (29.2) | | | | | | (28.6) | | |
资产减值
|
| | | | 0.5 | | | | | | 1.2 | | | | | | 1.2 | | | | | | 37.9 | | | | | | 2.5 | | | | | | 1.0 | | | | | | 7.3 | | |
与法律或有事项有关的费用
|
| | | | — | | | | | | (1.6) | | | | | | (1.6) | | | | | | 4.7 | | | | | | 2.2 | | | | | | 0.6 | | | | | | 4.6 | | |
船舶租赁提前解约费
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.2 | | |
调整后的EBITDA
|
| | | $ | 504.5 | | | | | $ | 270.5 | | | | | $ | 385.9 | | | | | $ | 150.7 | | | | | $ | 277.6 | | | | | $ | 51.7 | | | | | $ | 226.2 | | |
| | |
根据
国际会计准则17 |
| |
重新分类
|
| |
认可
|
| |
根据
IFRS 16 |
| ||||||||||||
| | |
(未经审计)
|
| |||||||||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||
非流动资产 | | | | | | ||||||||||||||||||||
船只
|
| | | $ | 617.4 | | | | | $ | 18.2 | | | | | $ | 122.3 | | | | | $ | 757.9 | | |
集装箱和装卸设备
|
| | | | 351.7 | | | | | | | | | | | | 73.2 | | | | | | 424.9 | | |
其他有形资产
|
| | | | 21.0 | | | | | | 1.1 | | | | | | 40.4 | | | | | | 62.5 | | |
递延费用
|
| | | | 9.0 | | | | | | (9.0) | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
贸易和其他应收账款
|
| | | | 11.6 | | | | | | (10.3) | | | | | | | | | | | | 1.3 | | |
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债、贷款及其他负债
|
| | | | (1,056.7) | | | | | | | | | | | | (162.9) | | | | | | (1,219.6) | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债、贷款及其他负债
|
| | | | (201.2) | | | | | | | | | | | | (73.0) | | | | | | (274.2) | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||
净收益(亏损)与调整后息税前利润的对账
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | 157.8 | | | | | $ | (14.2) | | | | | $ | (13.0) | | | | | $ | (119.9) | | | | | $ | 11.4 | | |
财务费用,净额
|
| | | | 113.6 | | | | | | 112.5 | | | | | | 154.3 | | | | | | 82.6 | | | | | | 117.0 | | |
所得税
|
| | | | 11.2 | | | | | | 10.1 | | | | | | 11.7 | | | | | | 14.1 | | | | | | 14.2 | | |
营业收入(息税前利润)
|
| | | | 282.6 | | | | | | 108.4 | | | | | | 153.0 | | | | | | (23.2) | | | | | | 142.6 | | |
非现金包机租赁费用(1)
|
| | | | 6.3 | | | | | | 8.1 | | | | | | 10.5 | | | | | | 20.0 | | | | | | 21.8 | | |
资本损失(收益),超出正常范围
业务(2) |
| | | | — | | | | | | (14.6) | | | | | | (14.2) | | | | | | (0.3) | | | | | | 0.2 | | |
资产减值
|
| | | | 0.5 | | | | | | 1.2 | | | | | | 1.2 | | | | | | 37.9 | | | | | | 2.5 | | |
与法律或有事项有关的费用
|
| | | | — | | | | | | (1.6) | | | | | | (1.6) | | | | | | 4.7 | | | | | | 2.2 | | |
调整后息税前利润
|
| | | $ | 289.4 | | | | | $ | 101.5 | | | | | $ | 148.9 | | | | | $ | 39.1 | | | | | $ | 169.3 | | |
调整后息税前利润(3)
|
| | | | 11.0% | | | | | | 4.1% | | | | | | 4.5% | | | | | | 1.2% | | | | | | 5.7% | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2020(1)
|
| |
2019(1)
|
| |
2019(1)
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||
净收益(亏损)与调整后EBITDA的对账
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净收益(亏损)
|
| | | $ | 157.8 | | | | | $ | (14.2) | | | | | $ | (13.0) | | | | | $ | (119.9) | | | | | $ | 11.4 | | |
财务费用,净额
|
| | | | 113.6 | | | | | | 112.5 | | | | | | 154.3 | | | | | | 82.6 | | | | | | 117.0 | | |
所得税
|
| | | | 11.2 | | | | | | 10.1 | | | | | | 11.7 | | | | | | 14.1 | | | | | | 14.2 | | |
折旧及摊销
|
| | | | 220.8 | | | | | | 175.4 | | | | | | 245.5 | | | | | | 111.6 | | | | | | 108.3 | | |
EBITDA
|
| | | | 503.4 | | | | | | 283.8 | | | | | | 398.5 | | | | | | 88.4 | | | | | | 250.9 | | |
非现金包机租赁费用(2)
|
| | | | 0.6 | | | | | | 1.7 | | | | | | 2.0 | | | | | | 20.0 | | | | | | 21.8 | | |
资本损失(收益),超出正常业务流程(3)
|
| | | | — | | | | | | (14.6) | | | | | | (14.2) | | | | | | (0.3) | | | | | | 0.2 | | |
资产减值
|
| | | | 0.5 | | | | | | 1.2 | | | | | | 1.2 | | | | | | 37.9 | | | | | | 2.5 | | |
与法律或有事项有关的费用
|
| | | | — | | | | | | (1.6) | | | | | | (1.6) | | | | | | 4.7 | | | | | | 2.2 | | |
调整后的EBITDA
|
| | | $ | 504.5 | | | | | $ | 270.5 | | | | | $ | 385.9 | | | | | $ | 150.7 | | | | | $ | 277.6 | | |
| | |
截至9月30日的9个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020(1)
|
| |
2019(1)
|
| |
2019(1)
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
航次及相关收入
服务 |
| | | $ | 2,630.9 | | | | | | 100% | | | | | $ | 2,472.5 | | | | | | 100% | | | | | $ | 3,299.8 | | | | | | 100% | | | | | $ | 3,247.9 | | | | | | 100% | | | | | $ | 2,978.3 | | | | | | 100% | | |
航次及相关服务费用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
运营费用和服务成本
|
| | | | (2,039.0) | | | | | | (77.5) | | | | | | (2,125.2) | | | | | | (86.0) | | | | | | (2,810.8) | | | | | | (85.2) | | | | | | (2,999.6) | | | | | | (92.4) | | | | | | (2,600.1) | | | | | | (87.3) | | |
折旧
|
| | | | (204.3) | | | | | | (7.8) | | | | | | (161.3) | | | | | | (6.5) | | | | | | (226.0) | | | | | | (6.8) | | | | | | (100.2) | | | | | | (3.1) | | | | | | (97.2) | | | | | | (3.3) | | |
毛利
|
| | | | 387.6 | | | | | | 14.7 | | | | | | 186.0 | | | | | | 7.5 | | | | | | 263.0 | | | | | | 8.0 | | | | | | 148.1 | | | | | | 4.6 | | | | | | 281.0 | | | | | | 9.4 | | |
其他营业收入(费用),净额
|
| | | | 7.4 | | | | | | 0.3 | | | | | | 30.3 | | | | | | 1.2 | | | | | | 36.9 | | | | | | 1.1 | | | | | | (32.8) | | | | | | (1.0) | | | | | | 1.6 | | | | | | 0.1 | | |
一般和行政费用
|
| | | | (114.8) | | | | | | (4.4) | | | | | | (111.5) | | | | | | (4.5) | | | | | | (151.6) | | | | | | (4.6) | | | | | | (143.9) | | | | | | (4.4) | | | | | | (147.6) | | | | | | (5.0) | | |
联营公司利润份额
|
| | | | 2.4 | | | | | | 0.1 | | | | | | 3.6 | | | | | | 0.2 | | | | | | 4.7 | | | | | | 0.1 | | | | | | 5.4 | | | | | | 0.2 | | | | | | 7.6 | | | | | | 0.3 | | |
经营活动的结果
|
| | | | 282.6 | | | | | | 10.7 | | | | | | 108.4 | | | | | | 4.4 | | | | | | 153.0 | | | | | | 4.6 | | | | | | (23.2) | | | | | | (0.7) | | | | | | 142.6 | | | | | | 4.8 | | |
财务费用净额
|
| | | | (113.6) | | | | | | (4.3) | | | | | | (112.5) | | | | | | (4.6) | | | | | | (154.3) | | | | | | (4.7) | | | | | | (82.6) | | | | | | (2.5) | | | | | | (117.0) | | | | | | (3.9) | | |
所得税前利润(亏损)
|
| | | | 169.0 | | | | | | 6.4 | | | | | | (4.1) | | | | | | (0.2) | | | | | | (1.3) | | | | | | (0.1) | | | | | | (105.8) | | | | | | (3.3) | | | | | | 25.6 | | | | | | 0.9 | | |
所得税
|
| | | | (11.2) | | | | | | (0.4) | | | | | | (10.1) | | | | | | (0.4) | | | | | | (11.7) | | | | | | (0.3) | | | | | | (14.1) | | | | | | (0.4) | | | | | | (14.2) | | | | | | (0.5) | | |
净收益(亏损)
|
| | | | 157.8 | | | | | | 6.0 | | | | | | (14.2) | | | | | | (0.6) | | | | | $ | (13.0) | | | | | | (0.4)% | | | | | $ | (119.9) | | | | | | (3.7)% | | | | | $ | 11.4 | | | | | | 0.4% | | |
|
| | |
标箱载货
|
| |
平均运费
每标箱载运率 |
| |
货运收入来自
集装箱化货物 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
截至9月30日的9个月
|
| |
截至9月30日的9个月
|
| |
截至9月30日的9个月
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
%更改
|
| |
2020
|
| |
2019
|
| |
%更改
|
| |
2020
|
| |
2019
|
| |
%更改
|
| |||||||||||||||||||||||||||
| | |
(千)
|
| | | | | | | | | | | | | | | | | | | |
(单位:百万)
|
| ||||||||||||||||||||||||||||||
地理贸易区
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
太平洋 | | | | | 805 | | | | | | 772 | | | | | | 4.2% | | | | | $ | 1,482 | | | | | $ | 1,322 | | | | | | 12.1% | | | | | $ | 1,193.2 | | | | | $ | 1,021.4 | | | | | | 16.8% | | |
跨苏伊士运河 | | | | | 252 | | | | | | 261 | | | | | | (3.2)% | | | | | | 1,075 | | | | | | 955 | | | | | | 12.5% | | | | | | 271.3 | | | | | | 249.1 | | | | | | 8.9% | | |
大西洋-欧洲 | | | | | 440 | | | | | | 442 | | | | | | (0.5)% | | | | | | 975 | | | | | | 968 | | | | | | 0.8% | | | | | | 428.7 | | | | | | 427.3 | | | | | | 0.3% | | |
亚洲内部 | | | | | 422 | | | | | | 509 | | | | | | (17.1)% | | | | | | 593 | | | | | | 561 | | | | | | 5.8% | | | | | | 250.6 | | | | | | 285.8 | | | | | | (12.3)% | | |
拉丁美洲
|
| | | | 123 | | | | | | 140 | | | | | | (12.3)% | | | | | | 1,108 | | | | | | 1,106 | | | | | | 0.2% | | | | | | 135.6 | | | | | | 154.3 | | | | | | (12.1)% | | |
合计 | | | | | 2,042 | | | | | | 2,124 | | | | | | (3.9)% | | | | | $ | 1,116 | | | | | $ | 1,007 | | | | | | 10.9% | | | | | $ | 2,279.4 | | | | | $ | 2,137.9 | | | | | | 6.6% | | |
| | |
截至9个月
9月30日 |
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2019
|
| |
更改
|
| |
%更改
|
| ||||||||||||
| | |
(单位:百万)
|
| | | | | | | | | | | | | |||||||||
航次及相关服务收入
|
| | | $ | 2,630.9 | | | | | $ | 2,472.5 | | | | | $ | 158.4 | | | | | | 6.4% | | |
航次及相关服务费用:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
运营费用和服务成本
|
| | | | (2,039.0) | | | | | | (2,125.2) | | | | | | 86.2 | | | | | | (4.1) | | |
折旧
|
| | | | (204.3) | | | | | | (161.3) | | | | | | (43.0) | | | | | | 26.7 | | |
毛利
|
| | | $ | 387.6 | | | | | $ | 186.0 | | | | | $ | 201.6 | | | | | | 108.4% | | |
| | |
标箱载货
|
| |
平均运费
每标箱载运率 |
| |
货运收入来自
集装箱化货物 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
年终了
12月31日 |
| |
年终了
12月31日 |
| |
年终了
12月31日 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
%
更改 |
| |
2019
|
| |
2018
|
| |
%
更改 |
| |
2019
|
| |
2018
|
| |
%
更改 |
| |||||||||||||||||||||||||||
| | |
(千)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
(单位:百万)
|
| | | | | | | ||||||||||||||||||
地理贸易区 | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
太平洋
|
| | | | 1,017 | | | | | | 1,095 | | | | | | (7.1)% | | | | | $ | 1,343 | | | | | $ | 1,265 | | | | | | 6.2% | | | | | $ | 1,365.8 | | | | | $ | 1,385.6 | | | | | | (1.4)% | | |
跨苏伊士运河
|
| | | | 356 | | | | | | 429 | | | | | | (17)% | | | | | | 923 | | | | | | 903 | | | | | | 2.2% | | | | | | 328.4 | | | | | | 387.3 | | | | | | (15.2)% | | |
大西洋-欧洲
|
| | | | 590 | | | | | | 523 | | | | | | 12.8% | | | | | | 968 | | | | | | 944 | | | | | | 2.5% | | | | | | 571.2 | | | | | | 493.7 | | | | | | 15.7% | | |
亚洲内部
|
| | | | 671 | | | | | | 674 | | | | | | (0.4)% | | | | | | 556 | | | | | | 524 | | | | | | 6.1% | | | | | | 372.9 | | | | | | 353.2 | | | | | | 5.6% | | |
拉丁美洲
|
| | | | 187 | | | | | | 193 | | | | | | (3.1)% | | | | | | 1,118 | | | | | | 1,119 | | | | | | (0.1)% | | | | | | 209.0 | | | | | | 216.0 | | | | | | (3.2)% | | |
合计
|
| | | | 2,821 | | | | | | 2,914 | | | | | | (3.2)% | | | | | $ | 1,009 | | | | | $ | 973 | | | | | | 3.7% | | | | | $ | 2,847.3 | | | | | $ | 2,835.8 | | | | | | 0.4% | | |
| | |
年终了
12月31日 |
| | | |||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
更改
|
| |
%更改
|
| ||||||||||||
| | |
(单位:百万)
|
| | | |||||||||||||||||||
航次及相关服务收入
|
| | | $ | 3,299.8 | | | | | $ | 3,247.9 | | | | | $ | 51.9 | | | | | | 1.6% | | |
航次及相关服务费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
运营费用和服务成本
|
| | | | (2,810.8) | | | | | | (2,999.6) | | | | | | 188.8 | | | | | | 6.3 | | |
折旧
|
| | | | (226.0) | | | | | | (100.2) | | | | | | (125.8) | | | | | | (125.5) | | |
毛利
|
| | | $ | 263.0 | | | | | $ | 148.1 | | | | | $ | 114.9 | | | | | | 77.6% | | |
| | |
标箱载货
|
| |
平均运费
每标箱载运 |
| |
货运收入来自
集装箱化货物 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
年终了
12月31日 |
| |
年终了
12月31日 |
| |
年终了
12月31日 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
%
更改 |
| |
2018
|
| |
2017
|
| |
%
更改 |
| |
2018
|
| |
2017
|
| |
%
更改 |
| |||||||||||||||||||||||||||
| | |
(千)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
(单位:百万)
|
| | | | | | | ||||||||||||||||||
地理贸易区
|
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
太平洋
|
| | | | 1,095 | | | | | | 881 | | | | | | 24.3% | | | | | $ | 1,265 | | | | | $ | 1,286 | | | | | | (1.6)% | | | | | $ | 1,385.6 | | | | | $ | 1,133 | | | | | | 22.3% | | |
跨苏伊士运河
|
| | | | 429 | | | | | | 419 | | | | | | 2.4% | | | | | | 903 | | | | | | 1,016 | | | | | | (11.1)% | | | | | | 387.3 | | | | | | 425.4 | | | | | | (8.9)% | | |
大西洋-欧洲
|
| | | | 523 | | | | | | 542 | | | | | | (3.5)% | | | | | | 944 | | | | | | 913 | | | | | | 3.4% | | | | | | 493.7 | | | | | | 494.3 | | | | | | (0.1)% | | |
亚洲内部
|
| | | | 674 | | | | | | 596 | | | | | | 13.1% | | | | | | 524 | | | | | | 573 | | | | | | (8.6)% | | | | | | 353.2 | | | | | | 341.8 | | | | | | 3.3% | | |
拉丁美洲
|
| | | | 193 | | | | | | 191 | | | | | | 1% | | | | | | 1,119 | | | | | | 1,164 | | | | | | (3.9)% | | | | | | 216.0 | | | | | | 222.7 | | | | | | (3.0)% | | |
合计
|
| | | | 2,914 | | | | | | 2,629 | | | | | | 10.8% | | | | | $ | 973 | | | | | $ | 995 | | | | | | (2.2)% | | | | | $ | 2,835.8 | | | | | $ | 2,617.2 | | | | | | 8.4% | | |
| | |
截至2013年12月31日的年度
|
| | | |||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
更改
|
| |
%更改
|
| ||||||||||||
| | |
(单位:百万)
|
| | | | | | | | ||||||||||||||
航次及相关服务收入
|
| | | $ | 3,247.9 | | | | | $ | 2,978.3 | | | | | $ | 269.6 | | | | | | 9.1% | | |
航次及相关服务费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
运营费用和服务成本
|
| | | | (2,999.6) | | | | | | (2,600.1) | | | | | | (399.5) | | | | | | (15.4) | | |
折旧
|
| | | | (100.2) | | | | | | (97.2) | | | | | | (3) | | | | | | (3.1) | | |
毛利
|
| | | $ | 148.1 | | | | | $ | 281.0 | | | | | $ | (133) | | | | | | (47.3)% | | |
| | |
截至9个月
9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2020(1)
|
| |
2019(1)
|
| |
2019(1)
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||
经营活动产生的净现金
|
| | | $ | 466.4 | | | | | $ | 281.3 | | | | | $ | 370.6 | | | | | $ | 225.0 | | | | | $ | 230.9 | | |
投资活动产生(用于)的净现金
|
| | | | (13.0) | | | | | | 44.7 | | | | | | 38.0 | | | | | | 51.1 | | | | | | (93.5) | | |
用于融资活动的现金净额
|
| | | | (286.1) | | | | | | (326.2) | | | | | | (411.4) | | | | | | (242.7) | | | | | | (139.8) | | |
债务类型
|
| |
原创
币种 |
| |
已修复/
变量 |
| |
生效
利息(2) |
| |
年
到期日 |
| |
面值
|
| |
携带
金额 |
| ||||||
| | | | | | | | | | | | | | |
(单位:百万)
|
| |||||||||
金融债务: | | | | | | | | | | | | | | | | | | | | | | | | | |
系列1音符(4)
|
| |
美元
|
| |
已修复
|
| |
7%
|
| |
2023
|
| | | | 359.8 | | | | | | 329.9 | | |
系列2笔记
|
| |
美元
|
| |
已修复
|
| |
7.9%
|
| |
2023
|
| | | | 129.7 | | | | | | 121.1 | | |
E期贷款
|
| |
美元
|
| |
已修复
|
| |
8.7%
|
| |
2026
|
| | | | 73.1 | | | | | | 51.2 | | |
其他
|
| |
美元
|
| |
已修复
|
| |
9.4%(3)
|
| |
2020 – 2030
|
| | | | 58.6 | | | | | | 58.6 | | |
长期负债
|
| |
美元
|
| |
(1)
|
| |
—
|
| |
2020 – 2022
|
| | | $ | 5.7 | | | | | $ | 5.7 | | |
银行提供的短期信贷
|
| |
美元
|
| |
已修复
|
| |
2.7%
|
| |
2020 – 2021
|
| | | | 121.9 | | | | | | 121.9 | | |
合计
|
| | | | | | | | | | | | | | | $ | 748.8 | | | | | $ | 688.4 | | |
租赁负债
|
| |
主要是美元
|
| |
已修复
|
| |
12.4%(3)
|
| |
2020 – 2036
|
| | | $ | 958.7 | | | | | $ | 958.7 | | |
合计
|
| | | | | | | | | | | | | | | $ | 1,707.6 | | | | | $ | 1,647.1 | | |
| | |
合计
|
| |
少于
1年 |
| |
1个 - 3年
|
| |
4 - 5年
|
| |
超过
5年 |
| |||||||||||||||
| | |
(单位:百万)
|
| |||||||||||||||||||||||||||
长期金融债务(1)
|
| | | $ | 692.2 | | | | | $ | 30.4 | | | | | $ | 573.1 | | | | | $ | 5.1 | | | | | $ | 83.6 | | |
租赁负债(1)(2)
|
| | | | 1,230.6 | | | | | | 346.6 | | | | | | 368.4 | | | | | | 260.3 | | | | | | 255.3 | | |
其他承诺(3)
|
| | | | 107.7 | | | | | | 50.2 | | | | | | 35.5 | | | | | | 20.2 | | | | | | 1.8 | | |
合同总债务
|
| | | $ | 2,030.5 | | | | | $ | 427.2 | | | | | $ | 977.0 | | | | | $ | 285.6 | | | | | $ | 340.7 | | |
| | |
提高100个基点
|
| |
降低100个基点
|
| ||||||
| | |
(单位:百万)
|
| |||||||||
折扣率
|
| | | $ | (265) | | | | | $ | 359 | | |
终端增长率
|
| | | | 332 | | | | | | (244) | | |
| | |
洲际(东西)贸易
|
| |
区域间贸易
|
| |
区域内贸易
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
亚欧大陆
|
| |
跨太平洋
|
| |
跨大西洋
|
| |
ISC/ME
相关 |
| |
拉丁语
美国 相关 |
| |
非洲
相关 |
| |
大洋洲
相关 |
| |
远距离内
东 |
| |
内部
欧洲 |
| |
内部
美洲 |
| ||||||||||||||||||||||||||||||
2019年载货量(Mm TEU)
|
| | | | 24.0 | | | | | | 27.7 | | | | | | 8.1 | | | | | | 16.3 | | | | | | 14.8 | | | | | | 9.6 | | | | | | 4.4 | | | | | | 99.5 | | | | | | 15.9 | | | | | | 2.0 | | |
%共享
|
| | | | 11% | | | | | | 12% | | | | | | 4% | | | | | | 7% | | | | | | 7% | | | | | | 4% | | | | | | 2% | | | | | | 45% | | | | | | 7% | | | | | | 1% | | |
承运商
|
| |
部署的总容量
(以‘000 TEU为单位) |
| |
市场份额
(占容量的百分比 以‘000 TEU为单位) |
| |
订单
(作为现有的百分比 容量) |
| |||||||||
马士基航线/南汉堡
|
| | | | 4,110 | | | | | | 17% | | | | | | 1% | | |
MSC
|
| | | | 3,824 | | | | | | 16% | | | | | | 3% | | |
中远/东方海外/CSCL
|
| | | | 3,025 | | | | | | 13% | | | | | | 4% | | |
CMA CGM/APL/NOL
|
| | | | 2,881 | | | | | | 12% | | | | | | 14% | | |
Hapag-Lloyd/UASC/CSAV
|
| | | | 1,698 | | | | | | 7% | | | | | | 北美 | | |
一条(NYK/K线/MOL)
|
| | | | 1,567 | | | | | | 7% | | | | | | 3% | | |
常青树
|
| | | | 1,276 | | | | | | 5% | | | | | | 40% | | |
嗯
|
| | | | 710 | | | | | | 3% | | | | | | 17% | | |
羊鸣
|
| | | | 623 | | | | | | 3% | | | | | | 24% | | |
ZIM | | | | | 321 | | | | | | 1% | | | | | | NA | | |
万海
|
| | | | 307 | | | | | | 1% | | | | | | 15% | | |
PIL
|
| | | | 302 | | | | | | 1% | | | | | | 北美 | | |
| | | | | |
九个月
已结束 9月30日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
地理贸易区
|
| |
初级贸易
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | | | | |
(该期间运送的总标箱的百分比)
|
| |||||||||||||||||||||||||||
太平洋
|
| |
跨太平洋
|
| | | | 39% | | | | | | 36% | | | | | | 36% | | | | | | 38% | | | | | | 38% | | |
跨苏伊士运河
|
| |
亚欧大陆
|
| | | | 12% | | | | | | 12% | | | | | | 13% | | | | | | 15% | | | | | | 15% | | |
大西洋-欧洲
|
| |
大西洋
|
| | | | 22% | | | | | | 21% | | | | | | 21% | | | | | | 18% | | | | | | 18% | | |
亚洲内部
|
| |
亚洲内部
|
| | | | 21% | | | | | | 24% | | | | | | 23% | | | | | | 22% | | | | | | 22% | | |
拉丁美洲
|
| |
美国国内
|
| | | | 6% | | | | | | 7% | | | | | | 7% | | | | | | 7% | | | | | | 7% | | |
| | | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
容器类型
|
| |
货物类型
|
| |
数量
|
| |
标箱
|
| ||||||
干货车集装箱
|
| |
大多数普通货物,包括
中的商品
捆绑、纸箱、盒子、散装货物、散装货物 和家具 |
| | | | 1,125,559 | | | | | | 1,874,359 | | |
冷藏集装箱
|
| |
温控货物,包括药品、电子产品和易腐烂货物
|
| | | | 60,470 | | | | | | 119,695 | | |
其他专用容器
|
| |
重型货物和超高货物和/或
宽度,如机械、车辆和建筑物 材料 |
| | | | 38,084 | | | | | | 47,703 | | |
| | | | | | | | 1,224,113 | | | | | | 2,041,757 | | |
| | |
集装箱货船
|
| |||||||||||||||||||||
| | |
编号
|
| |
容量(TEU)
|
| |
其他船只
|
| |
合计
|
| ||||||||||||
我们拥有的船只
|
| | | | 1 | | | | | | 4,992 | | | | | | — | | | | | | 1 | | |
从与我们有关的各方租用的船只(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
最长1年(自2020年9月30日起)
|
| | | | 3 | | | | | | 5,427 | | | | | | 1 | | | | | | 4 | | |
1年至5年(从2020年9月30日起)
|
| | | | 2 | | | | | | 8,442 | | | | | | — | | | | | | 2 | | |
周期超过5年(自2020年9月30日起)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
从第三方租用的船只(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
最长1年(自2020年9月30日起)
|
| | | | 49 | | | | | | 226,292 | | | | | | 1 | | | | | | 50 | | |
1年至5年(从2020年9月30日起)
|
| | | | 11 | | | | | | 65,023 | | | | | | — | | | | | | 11 | | |
周期超过5年(自2020年9月30日起)
|
| | | | 2 | | | | | | 20,124 | | | | | | — | | | | | | 2 | | |
总计(3)
|
| | | | 68 | | | | | | 330,300 | | | | | | 2 | | | | | | 70 | | |
| | |
地理贸易区
|
| |||||||||||||||||||||||||||
合作伙伴
|
| |
太平洋
|
| |
跨苏伊士运河
|
| |
亚洲内部
|
| |
大西洋-欧洲
|
| |
拉丁美洲
|
| |||||||||||||||
A.P.穆勒-马士基(1)
|
| | | | ✓ | | | | | | ✓ | | | | | | ✓ | | | | | | | | | | | | ✓ | | |
地中海航运公司(1)
|
| | | | ✓ | | | | | | ✓ | | | | | | | | | | | | ✓ | | | | | | ✓ | | |
CMA CGM S.A.
|
| | | | | | | | | | | | | | | | ✓ | | | | | | | | | | | | | | |
长荣海运公司
|
| | | | | | | | | | | | | | | | ✓ | | | | | | | | | | | | | | |
Hapag-Lloyd AG(2)
|
| | | | | | | | | | | | | | | | | | | | | | ✓ | | | | | | ✓ | | |
中国远洋运输公司
|
| | | | | | | | | | | | | | | | ✓ | | | | | | ✓ | | | | | | | | |
美国总裁船务有限公司
|
| | | | | | | | | | | | | | | | ✓ | | | | | | | | | | | | | | |
一(2) | | | | | | | | | | | | | | | | | ✓ | | | | | | ✓ | | | | | | | | |
东方海外国际集装箱班轮公司
|
| | | | | | | | | | | | | | | | ✓ | | | | | | | | | | | | | | |
羊鸣海运总公司(2)
|
| | | | | | | | | | | | | | | | ✓ | | | | | | ✓ | | | | | | | | |
太平洋国际航线
|
| | | | | | | | | | | | | | | | ✓ | | | | | | | | | | | | | | |
现代商船有限公司
|
| | | | | | | | | | | | | | | | ✓ | | | | | | | | | | | | | | |
其他
|
| | | | | | | | | | | | | | | | ✓ | | | | | | ✓ | | | | | | ✓ | | |
| | |
九个月
已结束 9月30日 |
| |
截至12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
运营、管理和其他
|
| | | | 2,711 | | | | | | 2,729 | | | | | | 2,711 | | | | | | 2,735 | | | | | | 2,688 | | |
销售和市场推广
|
| | | | 867 | | | | | | 763 | | | | | | 777 | | | | | | 744 | | | | | | 730 | | |
信息技术
|
| | | | 204 | | | | | | 202 | | | | | | 199 | | | | | | 203 | | | | | | 204 | | |
合计
|
| | | | 3,782 | | | | | | 3,694 | | | | | | 3,687 | | | | | | 3,682 | | | | | | 3,622 | | |
名称
|
| |
年龄
|
| |
职位
|
|
执行主任 | | | | | | | |
伊莱·格利克曼 | | |
59
|
| | 首席执行官兼总裁 | |
泽维尔·德斯特罗 | | |
48
|
| | 首席财务官 | |
Noam Nativ | | |
50
|
| |
执行副总裁总法律顾问兼公司秘书
|
|
David·阿贝尔 | | |
61
|
| | 执行副总裁首席运营官 | |
雅科夫·巴鲁克 | | |
53
|
| | 人力资源执行副总裁 | |
EYAL Ben-Amram | | |
58
|
| | 执行副总裁首席信息官 | |
拉尼·本-耶胡达 | | |
60
|
| | 跨苏伊士和大西洋贸易执行副总裁 | |
萨尔多坦 | | |
51
|
| | 执行副总裁国家和业务发展 | |
丹·霍夫曼 | | |
65
|
| | 亚洲内部贸易执行副总裁 | |
Nissim Yochai | | |
62
|
| | 跨太平洋贸易执行副总裁 | |
导演 | | | | | | | |
Yair Seroussi(2) | | |
65
|
| | 董事会主席 | |
Yair Caspi | | |
48
|
| | 董事 | |
Dimitrios Chatzis | | |
74
|
| | 董事 | |
尼尔·爱泼斯坦(1)(2) | | |
51
|
| | 董事 | |
弗莱明罗伯特·雅各布斯(1)(2) | | |
77
|
| | 董事 | |
卡尔斯滕·卡尔-格奥尔格·列兵博士 | | |
55
|
| | 董事 | |
Birger Johannes Meyer-Gloeckner | | |
43
|
| | 董事 | |
约阿夫·摩西·塞巴 | | |
50
|
| | 董事 | |
瑞金娜·昂加(1) | | |
57
|
| | 董事 | |
| | |
股票受益
之前拥有的 优惠(6) |
| |
股票受益
之后拥有的 提供服务 |
| |
特殊状态共享
|
| |||||||||||||||||||||||||||
受益人姓名
|
| |
编号
|
| |
%
|
| |
编号
|
| |
%
|
| |
编号
|
| |
%
|
| ||||||||||||||||||
主要股东 | | | | | | | | ||||||||||||||||||||||||||||||
凯能控股有限公司(1)
|
| | | | 32,000,000 | | | | | | 32.0% | | | | | | 32,000,000 | | | | | | 27.9% | | | | | | — | | | | | | — | | |
德意志银行 - 伦敦分行(2)
|
| | | | 15,730,530 | | | | | | 15.7% | | | | | | 15,730,530 | | | | | | 13.7% | | | | | | — | | | | | | — | | |
Danaos Corporation(3)
|
| | | | 10,186,950 | | | | | | 10.2% | | | | | | 10,186,950 | | | | | | 8.9% | | | | | | — | | | | | | — | | |
KSAC欧洲投资,S.a.r.l(4)
|
| | | | 5,016,530 | | | | | | 5.0% | | | | | | 5,016,530 | | | | | | 4.4% | | | | | | — | | | | | | — | | |
以色列国(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 100% | | |
执行干事和董事 | | | | | | | | ||||||||||||||||||||||||||||||
伊莱·格利克曼
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | |
泽维尔·德斯特罗
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | |
David·阿贝尔
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | |
雅科夫·巴鲁克
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | |
EYAL Ben-Amram
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | |
拉尼·本-耶胡达
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | |
萨尔多坦
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | |
丹·霍夫曼
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | |
Noam Nativ
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | |
Nissim Yochai
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | |
Yair Seroussi
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Yair Caspi
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dimitrios Chatzis
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
尼尔·爱泼斯坦
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
弗莱明罗伯特·雅各布斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
卡尔斯滕·卡尔-格奥尔格·列兵博士
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Birger Johannes Meyer-Gloeckner
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
约阿夫·摩西·塞巴
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
瑞金娜·昂加
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
名称
|
| |
数量:
个共享 |
| |||
花旗全球市场公司
|
| | | | 4,578,948 | | |
高盛有限责任公司
|
| | | | 4,292,763 | | |
巴克莱资本公司
|
| | | | 3,529,605 | | |
Jefferies LLC
|
| | | | 1,335,526 | | |
Clarksons Platou证券公司
|
| | | | 763,158 | | |
合计
|
| | | | 14,500,000 | | |
| | |
每个普通人
共享 |
| |
不锻炼
|
| |
全面锻炼
|
| |||||||||
公开发行价
|
| | | $ | 15.00 | | | | | $ | 217,500,000 | | | | | $ | 250,125,000 | | |
承保折扣
|
| | | | 1.14 | | | | | | 16,530,000 | | | | | | 19,009,500 | | |
扣除费用前的收益给ZIM
|
| | | $ | 13.86 | | | | | $ | 200,970,000 | | | | | $ | 231,115,500 | | |
|
美国证券交易委员会注册费
|
| | | $ | 41,718 | | |
|
FINRA备案费
|
| | | $ | 57,856 | | |
|
纽交所上市费
|
| | | $ | 155,040 | | |
|
打印成本
|
| | | $ | 150,000 | | |
|
审计费
|
| | | $ | 340,000 | | |
|
律师费和开支
|
| | | $ | 1,150,000 | | |
|
转会代理费和注册费
|
| | | $ | 7,000 | | |
|
杂费和费用
|
| | | $ | 2,163,016 | | |
| 合计 | | | | $ | 4,064,630 | | |
| | |
第
页
|
| |||
未经审计的中期合并财务报表 | | | | | | | |
财务状况合并报表
|
| | | | F-2 | | |
合并损益表
|
| | | | F-3 | | |
全面收益合并报表
|
| | | | F-4 | | |
合并权益变动表
|
| | | | F-5 | | |
现金流量表合并报表
|
| | | | F-6 | | |
合并财务报表附注
|
| | | | F-8 | | |
经审计的合并财务报表 | | | | | | | |
独立注册会计师事务所报告
|
| | | | F-13 | | |
财务状况合并报表
|
| | | | F-16 | | |
合并损益表
|
| | | | F-17 | | |
全面收益合并报表
|
| | | | F-18 | | |
合并权益变动表
|
| | | | F-19 | | |
现金流量表合并报表
|
| | | | F-20 | | |
合并财务报表附注
|
| | | | F-22 | | |
| | |
9月30日
|
| |
12月31日
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
资产 | | | | | | | | | | | | | | | | | | | |
船只
|
| | |
|
732,654
|
| | | | | 757,552 | | | | | | 717,941 | | |
集装箱和装卸设备
|
| | |
|
486,497
|
| | | | | 431,308 | | | | | | 425,738 | | |
其他有形资产
|
| | |
|
70,858
|
| | | | | 69,093 | | | | | | 69,102 | | |
无形资产
|
| | |
|
63,963
|
| | | | | 64,448 | | | | | | 64,920 | | |
对联营公司的投资
|
| | |
|
8,843
|
| | | | | 7,986 | | | | | | 8,444 | | |
其他投资
|
| | |
|
4,866
|
| | | | | 2,793 | | | | | | 2,766 | | |
贸易和其他应收账款
|
| | |
|
4,883
|
| | | | | 5,193 | | | | | | 5,318 | | |
递延纳税资产
|
| | |
|
1,151
|
| | | | | 968 | | | | | | 1,048 | | |
非流动资产合计
|
| | |
|
1,373,715
|
| | | | | 1,339,341 | | | | | | 1,295,277 | | |
分类为持有待售资产
|
| | |
|
8,663
|
| | | | | 13,927 | | | | | | 11,583 | | |
库存
|
| | |
|
47,352
|
| | | | | 50,491 | | | | | | 60,342 | | |
贸易和其他应收账款
|
| | |
|
358,200
|
| | | | | 302,973 | | | | | | 317,059 | | |
其他投资
|
| | |
|
58,947
|
| | | | | 57,330 | | | | | | 59,047 | | |
现金和现金等价物
|
| | |
|
350,285
|
| | | | | 184,610 | | | | | | 182,786 | | |
流动资产总额
|
| | |
|
823,447
|
| | | | | 609,331 | | | | | | 630,817 | | |
总资产
|
| | |
|
2,197,162
|
| | | | | 1,948,672 | | | | | | 1,926,094 | | |
股权 | | | | | | | | | | | | | | | | | | | |
已发行资本
|
| | |
|
88
|
| | | | | 88 | | | | | | 88 | | |
资本储备
|
| | |
|
1,787,197
|
| | | | | 1,784,616 | | | | | | 1,784,469 | | |
累计亏损
|
| | |
|
(1,887,918)
|
| | | | | (2,040,655) | | | | | | (2,042,226) | | |
公司所有者应占权益
|
| | |
|
(100,633)
|
| | | | | (255,951) | | | | | | (257,669) | | |
非控股权益
|
| | |
|
5,539
|
| | | | | 4,621 | | | | | | 5,402 | | |
总股本
|
| | |
|
(95,094)
|
| | | | | (251,330) | | | | | | (252,267) | | |
负债 | | | | | | | | | | | | | | | | | | | |
租赁负债
|
| | |
|
700,678
|
| | | | | 660,224 | | | | | | 641,750 | | |
贷款和其他负债
|
| | |
|
554,184
|
| | | | | 545,557 | | | | | | 541,932 | | |
员工福利
|
| | |
|
61,150
|
| | | | | 66,246 | | | | | | 67,990 | | |
递延纳税义务
|
| | |
|
325
|
| | | | | 351 | | | | | | 350 | | |
非流动负债合计
|
| | |
|
1,316,337
|
| | | | | 1,272,378 | | | | | | 1,252,022 | | |
贸易和其他应付款
|
| | |
|
396,657
|
| | | | | 422,668 | | | | | | 422,417 | | |
供应
|
| | |
|
17,284
|
| | | | | 21,830 | | | | | | 17,998 | | |
合同责任
|
| | |
|
169,610
|
| | | | | 114,227 | | | | | | 130,281 | | |
租赁负债
|
| | |
|
258,062
|
| | | | | 230,658 | | | | | | 215,576 | | |
贷款和其他负债
|
| | |
|
134,306
|
| | | | | 138,241 | | | | | | 140,067 | | |
流动负债总额
|
| | |
|
975,919
|
| | | | | 927,624 | | | | | | 926,339 | | |
总负债
|
| | |
|
2,292,256
|
| | | | | 2,200,002 | | | | | | 2,178,361 | | |
权益和负债合计
|
| | |
|
2,197,162
|
| | | | | 1,948,672 | | | | | | 1,926,094 | | |
|
|
/s/Yair Seroussi
Yair Seroussi
公司董事会主席 导演 |
| |
/s/Eli Glickman
伊莱·格利克曼
总裁兼首席执行官 |
| |
/s/泽维尔·德斯特罗
泽维尔·德斯特罗
首席财务官 |
|
| | |
截至9个月的时间
9月30日 |
| |
截至的三个月
9月30日 |
| |
年终了
12月31日 |
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2019
|
| |||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||
航次及相关服务收入
|
| | |
|
2,630,850
|
| | | | | 2,472,469 | | | | |
|
1,012,505
|
| | | | | 841,923 | | | | | | 3,299,761 | | |
航程及相关服务费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
运营费用和服务成本
|
| | |
|
(2,038,970)
|
| | | | | (2,125,165) | | | | |
|
(716,757)
|
| | | | | (703,607) | | | | | | (2,810,693) | | |
折旧
|
| | |
|
(204,322)
|
| | | | | (161,317) | | | | |
|
(68,511)
|
| | | | | (62,965) | | | | | | (226,026) | | |
毛利
|
| | |
|
387,558
|
| | | | | 185,987 | | | | |
|
227,237
|
| | | | | 75,351 | | | | | | 263,042 | | |
其他营业收入
|
| | |
|
8,019
|
| | | | | 31,640 | | | | |
|
2,507
|
| | | | | 8,331 | | | | | | 38,099 | | |
其他运营费用
|
| | |
|
(642)
|
| | | | | (1,234) | | | | |
|
1,064
|
| | | | | (1,152) | | | | | | (1,239) | | |
一般和行政费用
|
| | |
|
(114,760)
|
| | | | | (111,517) | | | | |
|
(42,721)
|
| | | | | (37,772) | | | | | | (151,605) | | |
合伙人的利润份额
|
| | |
|
2,375
|
| | | | | 3,553 | | | | |
|
720
|
| | | | | 885 | | | | | | 4,725 | | |
经营活动的结果
|
| | |
|
282,550
|
| | | | | 108,429 | | | | |
|
188,807
|
| | | | | 45,643 | | | | | | 153,022 | | |
财务收入
|
| | |
|
1,379
|
| | | | | 1,670 | | | | |
|
(351)
|
| | | | | 760 | | | | | | 2,447 | | |
财务费用
|
| | |
|
(114,933)
|
| | | | | (114,150) | | | | |
|
(40,356)
|
| | | | | (38,451) | | | | | | (156,747) | | |
财务费用净额
|
| | |
|
(113,554)
|
| | | | | (112,480) | | | | |
|
(40,707)
|
| | | | | (37,691) | | | | | | (154,300) | | |
所得税前利润(亏损)
|
| | |
|
168,996
|
| | | | | (4,051) | | | | |
|
148,100
|
| | | | | 7,952 | | | | | | (1,278) | | |
所得税
|
| | |
|
(11,195)
|
| | | | | (10,170) | | | | |
|
(3,696)
|
| | | | | (3,004) | | | | | | (11,766) | | |
当期利润(亏损)
|
| | |
|
157,801
|
| | | | | (14,221) | | | | |
|
144,404
|
| | | | | 4,948 | | | | | | (13,044) | | |
归因于: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司所有者
|
| | |
|
152,915
|
| | | | | (17,741) | | | | |
|
142,424
|
| | | | | 3,769 | | | | | | (18,149) | | |
非控股权益
|
| | |
|
4,886
|
| | | | | 3,520 | | | | |
|
1,980
|
| | | | | 1,179 | | | | | | 5,105 | | |
当期利润(亏损)
|
| | |
|
157,801
|
| | | | | (14,221) | | | | |
|
144,404
|
| | | | | 4,948 | | | | | | (13,044) | | |
收益)每股亏损(美元) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每1个普通股的基本收益(亏损)
共享 |
| | |
|
15.29
|
| | | | | (1.77) | | | | |
|
14.24
|
| | | | | 0.38 | | | | | | (1.81) | | |
每股普通股摊薄收益(亏损)
|
| | |
|
14.66
|
| | | | | (1.77) | | | | |
|
13.63
|
| | | | | 0.37 | | | | | | (1.81) | | |
| | |
截至9个月的时间
9月30日 |
| |
截至的三个月
9月30日 |
| |
年终了
12月31日 |
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2019
|
| |||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||
当期利润(亏损)
|
| | |
|
157,801
|
| | | | | (14,221) | | | | |
|
144,404
|
| | | | | 4,948 | | | | | | (13,044) | | |
全面收益的其他组成部分 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
已重新分类或将重新分类为损益的其他全面收益项目:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
对外业务的外币折算差异
|
| | |
|
363
|
| | | | | (4,600) | | | | |
|
1,331
|
| | | | | (1,880) | | | | | | (4,657) | | |
不得重新归入损益的其他全面收益项目:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股权投资公允价值净变动
通过其他综合方式按公允价值计价的工具 收入 |
| | |
|
(114)
|
| | | | | (237) | | | | |
|
256
|
| | | | | 20 | | | | | | (294) | | |
固定收益养老金计划精算收益(亏损),净额
税 |
| | |
|
1,507
|
| | | | | (4,591) | | | | |
|
(1,287)
|
| | | | | (2,307) | | | | | | (5,696) | | |
当期其他综合收益,税后净额
|
| | |
|
1,756
|
| | | | | (9,428) | | | | |
|
300
|
| | | | | (4,167) | | | | | | (10,647) | | |
当期综合收益合计
|
| | |
|
159,557
|
| | | | | (23,649) | | | | |
|
144,704
|
| | | | | 781 | | | | | | (23,691) | | |
归因于: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司所有者
|
| | |
|
156,076
|
| | | | | (26,806) | | | | |
|
143,321
|
| | | | | (495) | | | | | | (28,148) | | |
非控股权益
|
| | |
|
3,481
|
| | | | | 3,157 | | | | |
|
1,383
|
| | | | | 1,276 | | | | | | 4,457 | | |
当期综合收益合计
|
| | |
|
159,557
|
| | | | | (23,649) | | | | |
|
144,704
|
| | | | | 781 | | | | | | (23,691) | | |
| | |
归公司所有人所有
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
| | |
共享
大写 |
| |
共享
高级版 |
| |
一般信息
储量(*) |
| |
翻译
预留 |
| |
累计
赤字 |
| |
合计
|
| |
非
控制 兴趣 |
| |
合计
股权 |
| ||||||||||||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||||||||||||||||||||
截至2020年9月30日的9个月
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020年1月1日的余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,105,350 | | | | | | (21,103) | | | | | | (2,042,226) | | | | | | (257,669) | | | | | | 5,402 | | | | | | (252,267) | | |
当期利润
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
152,915
|
| | | |
|
152,915
|
| | | |
|
4,886
|
| | | |
|
157,801
|
| |
该期间的其他全面收入
|
| | | | | | | | | | | | | | | | | | | | |
|
1,768
|
| | | |
|
1,393
|
| | | |
|
3,161
|
| | | |
|
(1,405)
|
| | | |
|
1,756
|
| |
与相关方的交易
|
| | | | | | | | | | | | | | |
|
537
|
| | | | | | | | | | | | | | | |
|
537
|
| | | | | | | | | |
|
537
|
| |
基于股份的薪酬
|
| | | | | | | | | | | | | | |
|
423
|
| | | | | | | | | | | | | | | |
|
423
|
| | | | | | | | | |
|
423
|
| |
向
中的非控股权益分红
子公司 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(3,344)
|
| | | |
|
(3,344)
|
| |
2020年9月30日余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,106,310 | | | | | | (19,335) | | | | | | (1,887,918) | | | | | | (100,633) | | | | | | 5,539 | | | | | | (95,094) | | |
截至2020年9月30日的三个月
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020年6月30日余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,106,068 | | | | | | (21,263) | | | | | | (2,029,311) | | | | | | (244,196) | | | | | | 4,156 | | | | | | (240,040) | | |
当期利润
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
142,424
|
| | | |
|
142,424
|
| | | |
|
1,980
|
| | | |
|
144,404
|
| |
该期间的其他全面收入
|
| | | | | | | | | | | | | | | | | | | | |
|
1,928
|
| | | |
|
(1,031)
|
| | | |
|
897
|
| | | |
|
(597)
|
| | | |
|
300
|
| |
与相关方的交易
|
| | | | | | | | | | | | | | |
|
176
|
| | | | | | | | | | | | | | | |
|
176
|
| | | | | | | | | |
|
176
|
| |
基于股份的薪酬
|
| | | | | | | | | | | | | | |
|
66
|
| | | | | | | | | | | | | | | |
|
66
|
| | | | | | | | | |
|
66
|
| |
2020年9月30日余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,106,310 | | | | | | (19,335) | | | | | | (1,887,918) | | | | | | (100,633) | | | | | | 5,539 | | | | | | (95,094) | | |
截至2019年9月30日的9个月
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2019年1月1日的余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,104,577 | | | | | | (17,095) | | | | | | (2,018,086) | | | | | | (230,294) | | | | | | 6,282 | | | | | | (224,012) | | |
当期利润(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (17,741) | | | | | | (17,741) | | | | | | 3,520 | | | | | | (14,221) | | |
该期间的其他全面收入
|
| | | | | | | | | | | | | | | | | | | | | | (4,237) | | | | | | (4,828) | | | | | | (9,065) | | | | | | (363) | | | | | | (9,428) | | |
与相关方的交易
|
| | | | | | | | | | | | | | | | 623 | | | | | | | | | | | | | | | | | | 623 | | | | | | | | | | | | 623 | | |
基于股份的薪酬
|
| | | | | | | | | | | | | | | | 526 | | | | | | | | | | | | | | | | | | 526 | | | | | | | | | | | | 526 | | |
向
中的非控股权益分红
子公司 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,818) | | | | | | (4,818) | | |
2019年9月30日的余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,105,726 | | | | | | (21,332) | | | | | | (2,040,655) | | | | | | (255,951) | | | | | | 4,621 | | | | | | (251,330) | | |
截至2019年9月30日的三个月
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2019年6月30日的余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,105,362 | | | | | | (19,355) | | | | | | (2,042,137) | | | | | | (255,820) | | | | | | 3,636 | | | | | | (252,184) | | |
当期利润
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,769 | | | | | | 3,769 | | | | | | 1,179 | | | | | | 4,948 | | |
该期间的其他全面收入
|
| | | | | | | | | | | | | | | | | | | | | | (1,977) | | | | | | (2,287) | | | | | | (4,264) | | | | | | 97 | | | | | | (4,167) | | |
与相关方的交易
|
| | | | | | | | | | | | | | | | 184 | | | | | | | | | | | | | | | | | | 184 | | | | | | | | | | | | 184 | | |
基于股份的薪酬
|
| | | | | | | | | | | | | | | | 180 | | | | | | | | | | | | | | | | | | 180 | | | | | | | | | | | | 180 | | |
向
中的非控股权益分红
子公司 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (291) | | | | | | (291) | | |
2019年9月30日的余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,105,726 | | | | | | (21,332) | | | | | | (2,040,655) | | | | | | (255,951) | | | | | | 4,621 | | | | | | (251,330) | | |
截至2019年12月31日的年度 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2019年1月1日的余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,104,577 | | | | | | (17,095) | | | | | | (2,018,086) | | | | | | (230,294) | | | | | | 6,282 | | | | | | (224,012) | | |
本年度利润(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (18,149) | | | | | | (18,149) | | | | | | 5,105 | | | | | | (13,044) | | |
其他综合收益
年 |
| | | | | | | | | | | | | | | | | | | | | | (4,008) | | | | | | (5,991) | | | | | | (9,999) | | | | | | (648) | | | | | | (10,647) | | |
与相关方的交易,净额
税 |
| | | | | | | | | | | | | | | | 807 | | | | | | | | | | | | | | | | | | 807 | | | | | | | | | | | | 807 | | |
基于股份的薪酬
|
| | | | | | | | | | | | | | | | 707 | | | | | | | | | | | | | | | | | | 707 | | | | | | | | | | | | 707 | | |
收购非控股企业
利息 |
| | | | | | | | | | | | | | | | (741) | | | | | | | | | | | | | | | | | | (741) | | | | | | (39) | | | | | | (780) | | |
向
中的非控股权益分红
子公司 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (5,298) | | | | | | (5,298) | | |
2019年12月31日的余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,105,350 | | | | | | (21,103) | | | | | | (2,042,226) | | | | | | (257,669) | | | | | | 5,402 | | | | | | (252,267) | | |
| | |
截至9个月的时间
9月30日 |
| |
截至的三个月
9月30日 |
| |
年终了
12月31日 |
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2019
|
| |||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||
经营活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
当期利润(亏损)
|
| | |
|
157,801
|
| | | | | (14,221) | | | | |
|
144,404
|
| | | | | 4,948 | | | | | | (13,044) | | |
调整:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
折旧和摊销
|
| | |
|
220,878
|
| | | | | 175,401 | | | | |
|
74,274
|
| | | | | 68,184 | | | | | | 245,510 | | |
有形资产减值损失(收回)
|
| | |
|
600
|
| | | | | 1,150 | | | | |
|
(1,100)
|
| | | | | 1,150 | | | | | | 1,150 | | |
财务费用净额
|
| | |
|
113,554
|
| | | | | 112,480 | | | | |
|
40,707
|
| | | | | 37,691 | | | | | | 154,300 | | |
联营公司利润份额及重新计量
投资 |
| | |
|
(3,197)
|
| | | | | (3,553) | | | | |
|
(1,542)
|
| | | | | (885) | | | | | | (4,725) | | |
资本收益
|
| | |
|
(4,919)
|
| | | | | (30,010) | | | | |
|
(638)
|
| | | | | (7,863) | | | | | | (35,471) | | |
所得税
|
| | |
|
11,195
|
| | | | | 10,170 | | | | |
|
3,696
|
| | | | | 3,004 | | | | | | 11,766 | | |
| | | |
|
495,912
|
| | | | | 251,417 | | | | |
|
259,801
|
| | | | | 106,229 | | | | | | 359,486 | | |
库存变动
|
| | |
|
12,990
|
| | | | | 20,001 | | | | |
|
(3,839)
|
| | | | | 2,139 | | | | | | 9,731 | | |
贸易和其他应收账款的变化
|
| | |
|
(50,583)
|
| | | | | 63,149 | | | | |
|
(80,521)
|
| | | | | 72,624 | | | | | | 43,422 | | |
贸易和包括合同债务在内的其他应付款的变化
|
| | |
|
19,862
|
| | | | | (44,561) | | | | |
|
71,808
|
| | | | | (16,769) | | | | | | (28,111) | | |
拨备和员工福利的变化
|
| | |
|
(6,674)
|
| | | | | (3,867) | | | | |
|
(322)
|
| | | | | (3,347) | | | | | | (7,690) | | |
| | | |
|
(24,405)
|
| | | | | 34,722 | | | | |
|
(12,874)
|
| | | | | 54,647 | | | | | | 17,352 | | |
从联营公司收到的股息
|
| | |
|
2,708
|
| | | | | 3,672 | | | | |
|
571
|
| | | | | 269 | | | | | | 5,453 | | |
收到利息
|
| | |
|
2,054
|
| | | | | 1,719 | | | | |
|
174
|
| | | | | 136 | | | | | | 1,970 | | |
缴纳所得税
|
| | |
|
(9,840)
|
| | | | | (10,199) | | | | |
|
(2,577)
|
| | | | | (3,761) | | | | | | (13,630) | | |
经营活动产生的净现金
|
| | |
|
466,429
|
| | | | | 281,331 | | | | |
|
245,095
|
| | | | | 157,520 | | | | | | 370,631 | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
出售有形和无形资产的收益、投资和
分支机构 |
| | |
|
4,352
|
| | | | | 43,418 | | | | |
|
1,358
|
| | | | | 8,122 | | | | | | 44,794 | | |
有形资产、无形资产和投资的收购
|
| | |
|
(17,027)
|
| | | | | (9,588) | | | | |
|
(9,547)
|
| | | | | (1,395) | | | | | | (16,150) | | |
其他投资和其他应收账款的变动
|
| | |
|
(351)
|
| | | | | 10,894 | | | | |
|
2,884
|
| | | | | (1,241) | | | | | | 9,382 | | |
投资活动产生(用于)的净现金
|
| | |
|
(13,026)
|
| | | | | 44,724 | | | | |
|
(5,305)
|
| | | | | 5,486 | | | | | | 38,026 | | |
| | |
截至9个月的时间
9月30日 |
| |
截至的三个月
9月30日 |
| |
年终了
12月31日 |
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2019
|
| |||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||
融资活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收到长期贷款和其他长期负债
|
| | | | | | | | | | 678 | | | | | | | | | | | | | | | | | | 678 | | |
卖回和回租交易
|
| | |
|
9,052
|
| | | | | 13,151 | | | | | | | | | | | | | | | | | | 13,151 | | |
偿还借款和租赁债务
|
| | |
|
(203,382)
|
| | | | | (241,519) | | | | |
|
(62,351)
|
| | | | | (103,544) | | | | | | (300,763) | | |
短期贷款变化
|
| | |
|
5,471
|
| | | | | (1,248) | | | | |
|
800
|
| | | | | (2,335) | | | | | | 3,324 | | |
支付给非控股权益的股息
|
| | |
|
(3,344)
|
| | | | | (4,818) | | | | | | | | | | | | (291) | | | | | | (4,818) | | |
支付的利息和其他财务费用
|
| | |
|
(93,903)
|
| | | | | (92,406) | | | | |
|
(32,508)
|
| | | | | (35,549) | | | | | | (122,972) | | |
用于融资活动的现金净额
|
| | |
|
(286,106)
|
| | | | | (326,162) | | | | |
|
(94,059)
|
| | | | | (141,719) | | | | | | (411,400) | | |
现金和现金等价物净变化
|
| | |
|
167,297
|
| | | | | (107) | | | | |
|
145,731
|
| | | | | 21,287 | | | | | | (2,744) | | |
期初现金及现金等价物
|
| | |
|
182,786
|
| | | | | 186,291 | | | | |
|
202,848
|
| | | | | 164,840 | | | | | | 186,291 | | |
汇率波动对现金持有的影响
|
| | |
|
202
|
| | | | | (1,574) | | | | |
|
1,706
|
| | | | | (1,517) | | | | | | (761) | | |
期末现金和现金等价物
|
| | |
|
350,285
|
| | | | | 184,610 | | | | |
|
350,285
|
| | | | | 184,610 | | | | | | 182,786 | | |
| | |
余额为
9月30日 |
| |
余额为
12月31日 |
| ||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
船只
|
| | |
|
621,214
|
| | | | | 637,917 | | | | | | 600,480 | | |
集装箱和装卸设备
|
| | |
|
451,365
|
| | | | | 412,222 | | | | | | 408,003 | | |
其他有形资产
|
| | |
|
52,200
|
| | | | | 50,398 | | | | | | 49,813 | | |
| | | |
|
1,124,779
|
| | | | | 1,100,537 | | | | | | 1,058,296 | | |
| | |
截至9个月的时间
9月30日 |
| |
截至的三个月
9月30日 |
| |
年终了
12月31日 |
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2019
|
| |||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||
集装箱运输收入
货物: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
太平洋
|
| | |
|
1,193,231
|
| | | | | 1,021,389 | | | | |
|
527,652
|
| | | | | 368,559 | | | | | | 1,365,757 | | |
跨苏伊士运河
|
| | |
|
271,312
|
| | | | | 249,066 | | | | |
|
93,497
|
| | | | | 75,863 | | | | | | 328,444 | | |
大西洋
|
| | |
|
428,666
|
| | | | | 427,363 | | | | |
|
137,849
|
| | | | | 141,160 | | | | | | 571,206 | | |
亚洲内部
|
| | |
|
250,612
|
| | | | | 285,767 | | | | |
|
91,670
|
| | | | | 93,863 | | | | | | 372,894 | | |
拉丁美洲
|
| | |
|
135,623
|
| | | | | 154,355 | | | | |
|
45,147
|
| | | | | 52,709 | | | | | | 208,963 | | |
| | | |
|
2,279,444
|
| | | | | 2,137,940 | | | | |
|
895.815
|
| | | | | 732,154 | | | | | | 2,847,264 | | |
其他收入(*)
|
| | |
|
351,406
|
| | | | | 334,529 | | | | |
|
116,690
|
| | | | | 109,769 | | | | | | 452,497 | | |
| | | |
|
2,630,850
|
| | | | | 2,472,469 | | | | |
|
1,012,505
|
| | | | | 841,923 | | | | | | 3,299,761 | | |
| | |
账面金额
|
| |
公允价值水平2
|
| ||||||||||||||||||||||||||||||
| | |
9月30日
2020 |
| |
9月30日
2019 |
| |
12月31日
2019 |
| |
9月30日
2020 |
| |
9月30日
2019 |
| |
12月31日
2019 |
| ||||||||||||||||||
| | |
美元‘000
|
| |
美元‘000
|
| ||||||||||||||||||||||||||||||
债务
|
| | |
|
(451,050)
|
| | | | | (453,672) | | | | | | (455,474) | | | | |
|
(391,450)
|
| | | | | (362,761) | | | | | | (211,862) | | |
长期贷款和其他负债
|
| | |
|
(109,675)
|
| | | | | (108,468) | | | | | | (104,236) | | | | |
|
(108,385)
|
| | | | | (96,578) | | | | | | (76,781) | | |
| | |
截至9个月的时间
9月30日 |
| |
截至的三个月
9月30日 |
| |
年终了
12月31日 |
| | |||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2019
|
| | |||||||||||||||||
| | |
美元‘000
|
| | |||||||||||||||||||||||||||||
用于计算基本和稀释后每股收益(亏损)的普通股股东应占利润(亏损)
|
| | |
|
152,915
|
| | | | | (17,741) | | | | |
|
142,424
|
| | | | | 3,769 | | | | | | (18,149) | | | | ||
用于计算每股基本收益(亏损)的普通股加权平均数
|
| | |
|
10,000,000
|
| | | | | 10,000,000 | | | | |
|
10,000,000
|
| | | | | 10,000,000 | | | | | | 10,000,000 | | | | ||
股票期权的效果
|
| | |
|
431,079
|
| | | | | | | | | |
|
451,384
|
| | | |
|
190,384
|
| | | | | | | | | | |
用于计算稀释后每股收益(亏损)的普通股加权平均数
|
| | |
|
10,431,079
|
| | | | | 10,000,000 | | | | |
|
10,451,384
|
| | | | | 10,190,384 | | | | | | 10,000,000 | | | |
| | | | | |
12月31日
|
| |||||||||
| | | | | |
(*) 2019
|
| |
2018
|
| ||||||
| | |
备注:
|
| |
美元‘000
|
| |
美元‘000
|
| ||||||
资产 | | | | | | | | | | | | | | | | |
船只
|
| |
5
|
| | |
|
717,941
|
| | | | | 617,427 | | |
集装箱和装卸设备
|
| |
5
|
| | |
|
425,738
|
| | | | | 351,687 | | |
其他有形资产
|
| |
5
|
| | |
|
69,102
|
| | | | | 20,993 | | |
无形资产
|
| |
6
|
| | |
|
64,920
|
| | | | | 64,638 | | |
对联营公司的投资
|
| | | | | |
|
8,444
|
| | | | | 8,752 | | |
其他投资
|
| |
9
|
| | |
|
2,766
|
| | | | | 2,790 | | |
递延费用
|
| | | | | | | | | | | | | 8,977 | | |
贸易和其他应收账款
|
| |
8
|
| | |
|
5,318
|
| | | | | 3,182 | | |
递延纳税资产
|
| |
24(c)
|
| | |
|
1,048
|
| | | | | 1,055 | | |
非流动资产合计
|
| | | | | | | 1,295,277 | | | | |
|
1,079,501
|
| |
分类为持有待售资产
|
| |
5(a)
|
| | |
|
11,583
|
| | | | | 42,859 | | |
库存
|
| | | | | |
|
60,342
|
| | | | | 70,492 | | |
贸易和其他应收账款
|
| |
8
|
| | |
|
317,059
|
| | | | | 378,343 | | |
其他投资
|
| |
9
|
| | |
|
59,047
|
| | | | | 68,651 | | |
现金和现金等价物
|
| |
10
|
| | |
|
182,786
|
| | | | | 186,291 | | |
流动资产总额
|
| | | | | | | 630,817 | | | | |
|
746,636
|
| |
总资产
|
| | | | | | | 1,926,094 | | | | |
|
1,826,137
|
| |
股权 | | | | | | | | | | | | | | | | |
已发行资本
|
| |
11
|
| | |
|
88
|
| | | | | 88 | | |
资本储备
|
| | | | | |
|
1,784,469
|
| | | | | 1,787,704 | | |
累计亏损
|
| | | | | |
|
(2,042,226)
|
| | | | | (2,018,086) | | |
公司所有者应占权益
|
| | | | | | | (257,669) | | | | |
|
(230,294)
|
| |
非控股权益
|
| | | | | | | 5,402 | | | | |
|
6,282
|
| |
总股本
|
| | | | | | | (252,267) | | | | |
|
(224,012)
|
| |
负债 | | | | | | | | | | | | | | | | |
租赁负债
|
| |
7
|
| | |
|
641,750
|
| | | | | 503,503 | | |
贷款和其他负债
|
| |
12
|
| | |
|
541,932
|
| | | | | 553,198 | | |
员工福利
|
| |
13
|
| | |
|
67,990
|
| | | | | 60,133 | | |
递延纳税义务
|
| |
24(c)
|
| | |
|
350
|
| | | | | 346 | | |
非流动负债合计
|
| | | | | | | 1,252,022 | | | | |
|
1,117,180
|
| |
贸易和其他应付款
|
| |
14
|
| | |
|
422,417
|
| | | | | 467,756 | | |
供应
|
| |
15
|
| | |
|
17,998
|
| | | | | 24,417 | | |
合同责任
|
| | | | | |
|
130,281
|
| | | | | 126,448 | | |
租赁负债
|
| |
7
|
| | |
|
215,576
|
| | | | | 110,545 | | |
贷款和其他负债
|
| |
12
|
| | |
|
140,067
|
| | | | | 203,803 | | |
流动负债总额
|
| | | | | | | 926,339 | | | | |
|
932,969
|
| |
总负债
|
| | | | | | | 2,178,361 | | | | |
|
2,050,149
|
| |
权益和负债合计
|
| | | | | | | 1,926,094 | | | | |
|
1,826,137
|
| |
|
/s/Yair Seroussi
Yair Seroussi
董事会主席 共 个董事 |
| |
/s/Eli Glickman
伊莱·格利克曼
总裁兼首席执行官 |
| |
/s/泽维尔·德斯特罗
泽维尔·德斯特罗
首席财务官 |
|
| | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | | | | |
(*) 2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
备注:
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
航次及相关服务收入
|
| |
16
|
| | |
|
3,299,761
|
| | | | | 3,247,864 | | | | | | 2,978,291 | | |
航程及相关服务费用 | | | | | | | | | | | | | | | | | | | | | | |
运营费用和服务成本
|
| |
17
|
| | |
|
(2,810,693)
|
| | | | | (2,999,613) | | | | | | (2,600,147) | | |
折旧
|
| |
22
|
| | |
|
(226,026)
|
| | | | | (100,152) | | | | | | (97,168) | | |
毛利
|
| | | | | |
|
263,042
|
| | | | | 148,099 | | | | | | 280,976 | | |
其他营业收入
|
| |
18
|
| | |
|
38,099
|
| | | | | 5,317 | | | | | | 4,235 | | |
其他运营费用
|
| |
19
|
| | |
|
(1,239)
|
| | | | | (38,071) | | | | | | (2,600) | | |
一般和行政费用
|
| |
20
|
| | |
|
(151,605)
|
| | | | | (143,920) | | | | | | (147,560) | | |
联营公司利润份额
|
| | | | | |
|
4,725
|
| | | | | 5,359 | | | | | | 7,594 | | |
经营活动的结果
|
| | | | | |
|
153,022
|
| | | | | (23,216) | | | | | | 142,645 | | |
财务收入
|
| |
23(a)
|
| | |
|
2,447
|
| | | | | 19,201 | | | | | | 2,061 | | |
财务费用
|
| |
23(b)
|
| | |
|
(156,747)
|
| | | | | (101,706) | | | | | | (119,110) | | |
财务费用净额
|
| | | | | |
|
(154,300)
|
| | | | | (82,505) | | | | | | (117,049) | | |
所得税前利润(亏损)
|
| | | | | |
|
(1,278)
|
| | | | | (105,721) | | | | | | 25,596 | | |
所得税
|
| |
24
|
| | |
|
(11,766)
|
| | | | | (14,132) | | | | | | (14,233) | | |
本年度利润(亏损)
|
| | | | | |
|
(13,044)
|
| | | | | (119,853) | | | | | | 11,363 | | |
归因于: | | | | | | | | | | | | | | | | | | | | | | |
公司所有者
|
| | | | | |
|
(18,149)
|
| | | | | (125,653) | | | | | | 6,235 | | |
非控股权益
|
| | | | | |
|
5,105
|
| | | | | 5,800 | | | | | | 5,128 | | |
本年度利润(亏损)
|
| | | | | |
|
(13,044)
|
| | | | | (119,853) | | | | | | 11,363 | | |
每股收益(亏损)(美元) | | | | | | | | | | | | | | | | | | | | | | |
每股普通股基本和摊薄收益(亏损)
|
| | | | | |
|
(1.81)
|
| | | | | (12.57) | | | | | | 0.62 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
本年度利润(亏损)
|
| | |
|
(13,044)
|
| | | | | (119,853) | | | | | | 11,363 | | |
综合收益的其他组成部分 | | | | | | | | | | | | | | | | | | | |
其他全面收益项目
或将重新归类为损益 |
| | | | | | | | | | | | | | | | | | |
对外业务的外币折算差异
|
| | |
|
(4,656)
|
| | | | | (6,382) | | | | | | 3,099 | | |
可供出售金融资产公允价值税后净变化
|
| | | | | | | | | | | | | | | | (781) | | |
其他全面收益项目
永远不要重新归类为损益 |
| | | | | | | | | | | | | | | | | | |
通过其他综合收益按公允价值计算的权益工具投资的税后公允价值净变化
|
| | |
|
(294)
|
| | | | | (2,603) | | | | | | | | |
固定收益养老金计划精算收益(亏损),税后净额
|
| | |
|
(5,697)
|
| | | | | 2,049 | | | | | | (4,031) | | |
本年度其他综合收益,税后净额
|
| | |
|
(10,647)
|
| | | | | (6,936) | | | | | | (1,713) | | |
本年度综合收益总额
|
| | |
|
(23,691)
|
| | | | | (126,789) | | | | | | 9,650 | | |
归因于: | | | | | | | | | | | | | | | | | | | |
公司所有者
|
| | |
|
(28,148)
|
| | | | | (131,710) | | | | | | 2,364 | | |
非控股权益
|
| | |
|
4,457
|
| | | | | 4,921 | | | | | | 7,286 | | |
本年度综合收益总额
|
| | |
|
(23,691)
|
| | | | | (126,789) | | | | | | 9,650 | | |
| | |
归公司所有人所有
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
| | |
共享
大写 |
| |
共享
高级版 |
| |
一般信息
储量(*) |
| |
翻译
预留 |
| |
累计
赤字 |
| |
合计
|
| |
非
控制 兴趣 |
| |
合计
股权 |
| ||||||||||||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||||||||||||||||||||
2019年1月1日的余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,104,577 | | | | | | (17,095) | | | | | | (2,018,086) | | | | | | (230,294) | | | | | | 6,282 | | | | | | (224,012) | | |
本年度利润(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(18,149)
|
| | | |
|
(18,149)
|
| | | |
|
5,105
|
| | | |
|
(13,044)
|
| |
本年度其他综合收益,税后净额
|
| | | | | | | | | | | | | | | | | | | | |
|
(4,008)
|
| | | |
|
(5,991)
|
| | | |
|
(9,999)
|
| | | |
|
(648)
|
| | | |
|
(10,647)
|
| |
与利害关系方的交易,税后净额
|
| | | | | | | | | | | | | | |
|
807
|
| | | | | | | | | | | | | | | |
|
807
|
| | | | | | | | | |
|
807
|
| |
基于股份的薪酬
|
| | | | | | | | | | | | | | |
|
707
|
| | | | | | | | | | | | | | | |
|
707
|
| | | | | | | | | |
|
707
|
| |
收购非控股权益
|
| | | | | | | | | | | | | | |
|
(741)
|
| | | | | | | | | | | | | | | |
|
(741)
|
| | | |
|
(39)
|
| | | |
|
(780)
|
| |
向子公司的非控股权益分红
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(5,298)
|
| | | |
|
(5,298)
|
| |
2019年12月31日的余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,105,350 | | | | | | (21,103) | | | | | | (2,042,226) | | | | | | (257,669) | | | | | | 5,402 | | | | | | (252,267) | | |
2018年1月1日的余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,103,160 | | | | | | (11,592) | | | | | | (1,891,879) | | | | | | (100,001) | | | | | | 6,509 | | | | | | (93,492) | | |
本年度利润(亏损)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (125,653) | | | | | | (125,653) | | | | | | 5,800 | | | | | | (119,853) | | |
本年度其他综合收益,税后净额
|
| | | | | | | | | | | | | | | | | | | | | | (5,503) | | | | | | (554) | | | | | | (6,057) | | | | | | (879) | | | | | | (6,936) | | |
与利害关系方的交易,税后净额
|
| | | | | | | | | | | | | | | | 1,049 | | | | | | | | | | | | | | | | | | 1,049 | | | | | | | | | | | | 1,049 | | |
基于股份的薪酬
|
| | | | | | | | | | | | | | | | 368 | | | | | | | | | | | | | | | | | | 368 | | | | | | | | | | | | 368 | | |
向子公司的非控股权益分红
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (5,148) | | | | | | (5,148) | | |
2018年12月31日的余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,104,577 | | | | | | (17,095) | | | | | | (2,018,086) | | | | | | (230,294) | | | | | | 6,282 | | | | | | (224,012) | | |
2017年1月1日的余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,101,743 | | | | | | (12,533) | | | | | | (1,893,302) | | | | | | (103,782) | | | | | | 3,125 | | | | | | (100,657) | | |
本年度利润
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,235 | | | | | | 6,235 | | | | | | 5,128 | | | | | | 11,363 | | |
本年度其他综合收益,税后净额
|
| | | | | | | | | | | | | | | | | | | | | | 941 | | | | | | (4,812) | | | | | | (3,871) | | | | | | 2,158 | | | | | | (1,713) | | |
与利害关系方的交易,税后净额
|
| | | | | | | | | | | | | | | | 1,417 | | | | | | | | | | | | | | | | | | 1,417 | | | | | | | | | | | | 1,417 | | |
向子公司的非控股权益分红
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,059) | | | | | | (4,059) | | |
向子公司的非控股权益发行资本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157 | | | | | | 157 | | |
2017年12月31日的余额
|
| | | | 88 | | | | | | 700,222 | | | | | | 1,103,160 | | | | | | (11,592) | | | | | | (1,891,879) | | | | | | (100,001) | | | | | | 6,509 | | | | | | (93,492) | | |
| | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | | | | |
(*) 2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
备注:
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
经营活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | |
本年度利润(亏损)
|
| | | | | |
|
(13,044)
|
| | | | | (119,853) | | | | | | 11,363 | | |
调整: | | | | | | | | | | | | | | | | | | | | | | |
折旧及摊销
|
| |
22
|
| | |
|
245,510
|
| | | | | 111,567 | | | | | | 108,386 | | |
有形资产、无形资产和其他投资减值
|
| |
19
|
| | |
|
1,150
|
| | | | | 37,993 | | | | | | 2,400 | | |
财务费用净额
|
| |
23
|
| | |
|
154,300
|
| | | | | 82,505 | | | | | | 117,049 | | |
联营公司利润份额
|
| | | | | |
|
(4,725)
|
| | | | | (5,359) | | | | | | (7,594) | | |
资本收益
|
| |
18
|
| | |
|
(35,471)
|
| | | | | (3,015) | | | | | | (1,178) | | |
所得税
|
| |
24
|
| | |
|
11,766
|
| | | | | 14,132 | | | | | | 14,233 | | |
| | | | | | |
|
359,486
|
| | | | | 117,970 | | | | | | 244,659 | | |
库存变动
|
| | | | | |
|
9,731
|
| | | | | (6,650) | | | | | | (22,358) | | |
贸易应收账款和其他应收账款的变动(**)
|
| | | | | |
|
43,422
|
| | | | | (3,807) | | | | | | (15,346) | | |
贸易和其他应付款的变化,包括合同债务和
递延收入 |
| | | | | |
|
(28,111)
|
| | | | | 131,679 | | | | | | 35,578 | | |
拨备和员工福利的变化
|
| | | | | |
|
(7,690)
|
| | | | | (9,588) | | | | | | (4,578) | | |
| | | | | | |
|
17,352
|
| | | | | 111,634 | | | | | | (6,704) | | |
从联营公司收到的股息
|
| | | | | |
|
5,453
|
| | | | | 6,522 | | | | | | 6,585 | | |
收到利息
|
| | | | | |
|
1,970
|
| | | | | 1,687 | | | | | | 677 | | |
缴纳所得税
|
| | | | | |
|
(13,630)
|
| | | | | (12,804) | | | | | | (14,291) | | |
经营活动产生的净现金
|
| | | | | |
|
370,631
|
| | | | | 225,009 | | | | | | 230,926 | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | |
出售有形资产、无形资产的收益,
投资和子公司 |
| | | | | |
|
44,794
|
| | | | | 45,423 | | | | | | 4,710 | | |
有形资产、无形资产和投资的收购
|
| | | | | |
|
(16,150)
|
| | | | | (22,582) | | | | | | (29,494) | | |
其他投资和其他应收账款的变动
|
| | | | | |
|
9,382
|
| | | | | 28,270 | | | | | | (68,764) | | |
投资活动产生(用于)的净现金
|
| | | | | |
|
38,026
|
| | | | | 51,111 | | | | | | (93,548) | | |
| | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | | | | |
(*) 2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
备注:
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
融资活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | |
收到长期贷款和其他长期负债
|
| | | | | |
|
678
|
| | | | | 55,378 | | | | | | | | |
卖回和回租交易
|
| | | | | |
|
13,151
|
| | | | | | | | | | | | | |
偿还借款和租赁债务
|
| | | | | |
|
(300,763)
|
| | | | | (199,973) | | | | | | (134,386) | | |
短期贷款变化
|
| | | | | |
|
3,324
|
| | | | | (10,365) | | | | | | 78,947 | | |
向
中的非控股权益发行资本
合并公司 |
| | | | | | | | | | | | | | | | | | | 157 | | |
支付给非控股权益的股息
|
| | | | | |
|
(4,818)
|
| | | | | (5,148) | | | | | | (4,059) | | |
已支付利息
|
| | | | | |
|
(122,972)
|
| | | | | (82,569) | | | | | | (76,677) | | |
已支付的其他财务费用
|
| | | | | | | | | | | | | | | | | | | (3,750) | | |
用于融资活动的现金净额
|
| | | | | |
|
(411,400)
|
| | | | | (242,677) | | | | | | (139,768) | | |
现金和现金等价物净变化
|
| | | | | |
|
(2,744)
|
| | | | | 33,443 | | | | | | (2,390) | | |
年初的现金和现金等价物
|
| | | | | |
|
186,291
|
| | | | | 157,888 | | | | | | 157,600 | | |
汇率波动对现金持有的影响
|
| | | | | |
|
(761)
|
| | | | | (5,040) | | | | | | 2,678 | | |
年末现金和现金等价物
|
| |
10
|
| | |
|
182,786
|
| | | | | 186,291 | | | | | | 157,888 | | |
| | |
余额为
2019年1月1日 |
| |||
| | |
美元‘000
|
| |||
截至2018年12月31日的承付款(未打折)
|
| | | | 481,885 | | |
更少的服务和其他承诺
|
| | | | (131,980) | | |
截至2018年12月31日与经营租赁有关的债务(未贴现)
|
| | | | 349,905 | | |
减少短期租赁
|
| | | | (70,720) | | |
与延期/终止选择重新评估相关的调整
|
| | | | 22,079 | | |
截至2019年1月1日确认的租赁债务(未贴现)
|
| | | | 301,264 | | |
打折
|
| | | | (65,439) | | |
截至2019年1月1日确认的租赁负债
|
| | | | 235,825 | | |
| | |
根据
国际会计准则17 |
| |
重新分类
|
| |
认可
|
| |
根据
IFRS 16 |
| ||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||
非流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
船只
|
| | | | 617,427 | | | | | | 18,155 | | | | | | 122,287 | | | | | | 757,869 | | |
集装箱和装卸设备
|
| | | | 351,687 | | | | | | | | | | | | 73,174 | | | | | | 424,861 | | |
其他有形资产
|
| | | | 20,993 | | | | | | 1,089 | | | | | | 40,364 | | | | | | 62,446 | | |
递延费用
|
| | | | 8,977 | | | | | | (8,977) | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
贸易和其他应收账款
|
| | | | 11,565 | | | | | | (10,267) | | | | | | | | | | | | 1,298 | | |
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债、贷款及其他负债
|
| | | | (1,056,701) | | | | | | | | | | | | (162,862) | | | | | | (1,219,563) | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债、贷款及其他负债
|
| | | | (201,233) | | | | | | | | | | | | (72,963) | | | | | | (274,196) | | |
| | |
年
|
|
1.
船只
|
| |
25 – 30
|
|
2.
容器
|
| |
主要是13
|
|
3.
底盘
|
| |
30
|
|
4.
其他设备
|
| |
13
|
|
5.
自有船只干船坞
|
| |
最多5个
|
|
| | |
年
|
| | | |
1.
建筑物
|
| |
25
|
| | | |
2.
计算机系统和通信设备
|
| |
4 – 7
|
| |
(大部分为5年)
|
|
3.
其他
|
| |
5 – 15
|
| | | |
| | |
年
|
|
1.
船只
|
| |
1 - 6
|
|
2.
容器
|
| |
1 - 13
|
|
3.
建筑物、车辆和其他资产
|
| |
主要是1-10
|
|
|
软件
|
| | 5年 | |
|
租船的干船坞
|
| |
最多5年
|
|
|
资本化的软件开发成本
|
| | 5年 - 8年 | |
| | |
余额为
1月1日 2019 |
| |
添加内容
(**) |
| |
处置
|
| |
租赁
修改 |
| |
效果
移动 交换中的 费率 |
| |
余额为
12月31日 2019 |
| ||||||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||||||||
船只
|
| | | | 941,201 | | | | |
|
240,908
|
| | | | | | | | | |
|
(3,126)
|
| | | | | | | | | |
|
1,178,983
|
| |
集装箱和设备
|
| | | | 789,144 | | | | |
|
180,634
|
| | | |
|
(105,588)
|
| | | |
|
(35,277)
|
| | | |
|
(15)
|
| | | |
|
828,898
|
| |
计算机系统和通信设备
|
| | | | 46,115 | | | | |
|
8,271
|
| | | |
|
(307)
|
| | | | | | | | | |
|
(496)
|
| | | |
|
53,583
|
| |
其他财产和设备
|
| | | | 51,407 | | | | |
|
60,369
|
| | | |
|
(1,592)
|
| | | | | | | | | |
|
(1,364)
|
| | | |
|
108,820
|
| |
合计 | | | |
|
1,827,867
|
| | | | | 490,182 | | | | | | (107,487) | | | | | | (38,403) | | | | | | (1,875) | | | | | | 2,170,284 | | |
| | |
余额为
1月1日 2019 |
| |
折旧
|
| |
处置
|
| |
租赁
修改 |
| |
效果
移动 交换中的 费率 |
| |
余额为
12月31日 2019 |
| ||||||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||||||||
船只
|
| | | | 323,774 | | | | |
|
139,682
|
| | | | | | | | | |
|
(2,414)
|
| | | | | | | | | |
|
461,042
|
| |
集装箱和设备
|
| | | | 437,457 | | | | |
|
78,399
|
| | | |
|
(87,682)
|
| | | |
|
(25,002)
|
| | | |
|
(12)
|
| | | |
|
403,160
|
| |
计算机系统和通信设备
|
| | | | 36,372 | | | | |
|
5,647
|
| | | |
|
(304)
|
| | | | | | | | | | | | | | | |
|
41,715
|
| |
其他财产和设备
|
| | | | 40,421 | | | | |
|
13,249
|
| | | |
|
(558)
|
| | | | | | | | | |
|
(1,252)
|
| | | |
|
51,860
|
| |
合计
|
| | | | 838,024 | | | | |
|
236,977
|
| | | |
|
(88,544)
|
| | | |
|
(27,416)
|
| | | |
|
(1,264)
|
| | | |
|
957,777
|
| |
按帐户付款,净额
|
| | |
|
264
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274 | | |
| | |
余额为
1月1日 2019 |
| | | | | | | | | | | | | |
余额为
12月31日 2019 |
| ||||||
| | |
美元‘000
|
| | | | | | | | | | | | | |
美元‘000
|
| ||||||
船只
|
| | | | 617,427 | | | | | | | | | | | | | | | | |
|
717,941
|
| |
集装箱和设备
|
| | | | 351,687 | | | | | | | | | | | | | | | | |
|
425,738
|
| |
计算机系统和通信设备
|
| | | | 9,743 | | | | | | | | | | | | | | | | |
|
11,868
|
| |
其他财产和设备
|
| | | | 10,986 | | | | | | | | | | | | | | | | |
|
56,960
|
| |
其他账户付款
资产 |
| | | | 264 | | | | | | | | | | | | | | | | |
|
274
|
| |
| | | | | 20,993 | | | | | | | | | | | | | | | | |
|
69,102
|
| |
合计 | | | |
|
990,107
|
| | | | | | | | | | | | | | | | | 1,212,781 | | |
|
| | |
余额为
1月1日 2018 |
| |
添加内容
|
| |
处置
|
| |
转账(**)
|
| |
效果
移动 交换中的 费率 |
| |
余额为
12月31日 2018 |
| ||||||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||||||||
船只
|
| | | | 1,087,688 | | | | | | | | | | | | | | | | | | (146,487) | | | | | | | | | | | | 941,201 | | |
集装箱和设备
|
| | | | 831,536 | | | | | | 64,402 | | | | | | (22,791) | | | | | | (84,003) | | | | | | | | | | | | 789,144 | | |
计算机系统和通信设备
|
| | | | 41,565 | | | | | | 4,971 | | | | | | (160) | | | | | | | | | | | | (261) | | | | | | 46,115 | | |
其他财产和设备
|
| | | | 51,546 | | | | | | 1,331 | | | | | | (777) | | | | | | | | | | | | (693) | | | | | | 51,407 | | |
合计
|
| | | | 2,012,335 | | | | | | 70,704 | | | | | | (23,728) | | | | | | (230,490) | | | | | | (954) | | | | | | 1,827,867 | | |
| | |
余额为
1月1日 2018 |
| |
折旧
|
| |
处置
|
| |
转账(**)
|
| |
效果
移动 交换中的 费率 |
| |
余额为
12月31日 2018 |
| ||||||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||||||||
船只
|
| | | | 371,023 | | | | | | 34,542 | | | | | | | | | | | | (81,791) | | | | | | | | | | | | 323,774 | | |
集装箱和设备
|
| | | | 458,945 | | | | | | 62,964 | | | | | | (16,605) | | | | | | (67,847) | | | | | | | | | | | | 437,457 | | |
计算机系统和通信设备
|
| | | | 33,820 | | | | | | 2,945 | | | | | | (163) | | | | | | | | | | | | (230) | | | | | | 36,372 | | |
其他财产和设备
|
| | | | 40,213 | | | | | | 1,511 | | | | | | (736) | | | | | | | | | | | | (567) | | | | | | 40,421 | | |
合计
|
| | | | 904,001 | | | | | | 101,962 | | | | | | (17,504) | | | | | | (149,638) | | | | | | (797) | | | | | | 838,024 | | |
按帐户付款,净额
|
| | | | 280 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264 | | |
| | |
余额为
1月1日 2018 |
| | | | | | | | | | | | | |
余额为
12月31日 2018 |
| ||||||
| | |
美元‘000
|
| | | | | | | | | | | | | |
美元‘000
|
| ||||||
船只
|
| | | | 716,665 | | | | | | | | | | | | | | | | | | 617,427 | | |
集装箱和设备
|
| | | | 372,591 | | | | | | | | | | | | | | | | | | 351,687 | | |
计算机系统和通信设备
|
| | | | 7,745 | | | | | | | | | | | | | | | | | | 9,743 | | |
其他财产和设备
|
| | | | 11,333 | | | | | | | | | | | | | | | | | | 10,986 | | |
其他账户付款
资产 |
| | | | 280 | | | | | | | | | | | | | | | | | | 264 | | |
| | | | | 19,358 | | | | | | | | | | | | | | | | | | 20,993 | | |
合计
|
| | | | 1,108,614 | | | | | | | | | | | | | | | | | | 990,107 | | |
|
| | |
余额为
1月1日 2019 |
| |
添加内容
|
| |
处置
|
| |
效果
移动 交换中的 费率 |
| |
余额为
12月31日 2019 |
| |||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||
商誉(*)
|
| | | | 8,230 | | | | |
|
559
|
| | | | | | | | | |
|
(490)
|
| | | |
|
8,299
|
| |
软件(主要是开发成本)
|
| | | | 173,508 | | | | |
|
8,746
|
| | | |
|
(15)
|
| | | |
|
57
|
| | | |
|
182,296
|
| |
干式对接
|
| | | | 4,514 | | | | | | | | | | | | | | | | | | | | | | |
|
4,514
|
| |
其他无形资产
|
| | | | 3,415 | | | | | | | | | | | | | | | | | | | | | | |
|
3,415
|
| |
合计 | | | |
|
189,667
|
| | | | | 9,305 | | | | | | (15) | | | | | | (433) | | | | | | 198,524 | | |
| | |
余额为
1月1日 2019 |
| |
摊销
|
| |
处置
|
| |
效果
移动 交换中的 费率 |
| |
余额为
12月31日 2019 |
| |||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||
商誉(*)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
软件(主要是开发成本)
|
| | | | 118,530 | | | | |
|
8,073
|
| | | |
|
(15)
|
| | | |
|
57
|
| | | |
|
126,645
|
| |
干式对接
|
| | | | 4,117 | | | | |
|
312
|
| | | | | | | | | | | | | | | |
|
4,429
|
| |
其他无形资产
|
| | | | 2,382 | | | | |
|
148
|
| | | | | | | | | | | | | | | |
|
2,530
|
| |
合计 | | | |
|
125,029
|
| | | | | 8,533 | | | | | | (15) | | | | | | 57 | | | | | | 133,604 | | |
| | |
余额为
1月1日 2019 |
| | | | | | | | | | |
余额为
12月31日 2019 |
| ||||||
| | |
美元‘000
|
| | | | | | | | | | |
美元‘000
|
| ||||||
商誉
|
| | | | 8,230 | | | | | | | | | | | | | |
|
8,299
|
| |
软件(主要是开发成本)
|
| | | | 54,978 | | | | | | | | | | | | | |
|
55,651
|
| |
干式对接
|
| | | | 397 | | | | | | | | | | | | | |
|
85
|
| |
其他无形资产
|
| | | | 1,033 | | | | | | | | | | | | | |
|
885
|
| |
合计 | | | |
|
64,638
|
| | | | | | | | | | | | | | 64,920 | | |
|
| | |
余额为
1月1日 2018 |
| |
添加内容
|
| |
处置
|
| |
效果
移动 交换中的 费率 |
| |
余额为
12月31日 2018 |
| |||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||
商誉(*)
|
| | | | 10,090 | | | | | | | | | | | | | | | | | | (1,860) | | | | | | 8,230 | | |
软件(主要是开发成本)
|
| | | | 158,707 | | | | | | 14,925 | | | | | | (36) | | | | | | (88) | | | | | | 173,508 | | |
干式对接
|
| | | | 4,514 | | | | | | | | | | | | | | | | | | | | | | | | 4,514 | | |
其他无形资产
|
| | | | 3,415 | | | | | | | | | | | | | | | | | | | | | | | | 3,415 | | |
合计
|
| | | | 176,726 | | | | | | 14,925 | | | | | | (36) | | | | | | (1,948) | | | | | | 189,667 | | |
| | |
余额为
1月1日 2018 |
| |
摊销
|
| |
处置
|
| |
效果
移动 交换中的 费率 |
| |
余额为
12月31日 2018 |
| |||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||
商誉(*)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
软件(主要是开发成本)
|
| | | | 110,851 | | | | | | 7,787 | | | | | | (36) | | | | | | (72) | | | | | | 118,530 | | |
干式对接
|
| | | | 3,627 | | | | | | 490 | | | | | | | | | | | | | | | | | | 4,117 | | |
其他无形资产
|
| | | | 1,054 | | | | | | 1,328 | | | | | | | | | | | | | | | | | | 2,382 | | |
合计
|
| | | | 115,532 | | | | | | 9,605 | | | | | | (36) | | | | | | (72) | | | | | | 125,029 | | |
| | |
余额为
1月1日 2018 |
| | | | | | | | | | |
余额为
12月31日 2018 |
| ||||||
| | |
美元‘000
|
| | | | | | | | | | |
美元‘000
|
| ||||||
商誉
|
| | | | 10,090 | | | | | | | | | | | | | | | 8,230 | | |
软件(主要是开发成本)
|
| | | | 47,856 | | | | | | | | | | | | | | | 54,978 | | |
干式对接
|
| | | | 887 | | | | | | | | | | | | | | | 397 | | |
其他无形资产
|
| | | | 2,361 | | | | | | | | | | | | | | | 1,033 | | |
合计
|
| | | | 61,194 | | | | | | | | | | | | | | | 64,638 | | |
| | |
增加
|
| |
减少
|
| ||||||
| | |
到100 bps
|
| |||||||||
| | |
百万美元
|
| |||||||||
折扣率
|
| | | | (265) | | | | | | 359 | | |
终端增长率
|
| | | | 332 | | | | | | (244) | | |
| | |
船只
|
| |
容器和
设备 |
| |
建筑物、车辆
和其他有形的 资产 |
| |
合计
|
| ||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||
截至2019年1月1日的余额
|
| | | | 491,333 | | | | | | 317,360 | | | | | | 242 | | | | | | 808,935 | | |
IFRS 16采用(*)
|
| | | | 140,442 | | | | | | 73,174 | | | | | | 41,453 | | | | | | 255,069 | | |
折旧
|
| | | | (131,050) | | | | | | (69,700) | | | | | | (13,716) | | | | | | (214,466) | | |
其他(**)
|
| | | | 99,755 | | | | | | 87,169 | | | | | | 21,834 | | | | | | 208,758 | | |
截至2019年12月31日的余额
|
| | | | 600,480 | | | | | | 408,003 | | | | | | 49,813 | | | | | | 1,058,296 | | |
| | |
2019
|
| |
2018
|
| ||||||
| | |
美元‘000
|
| |||||||||
不到一年
|
| | |
|
215,576
|
| | | | | 110,545 | | |
一到五年
|
| | |
|
425,780
|
| | | | | 262,268 | | |
五年以上
|
| | |
|
215,970
|
| | | | | 241,235 | | |
合计
|
| | |
|
857,326
|
| | | | | 614,048 | | |
| | |
2019
|
| |||
| | |
美元‘000
|
| |||
租赁负债利息支出
|
| | | | 97,620 | | |
与短期租赁相关的费用: | | | | | | | |
船只
|
| | |
|
181,856
|
| |
容器
|
| | |
|
27,417
|
| |
与销售和回租交易相关的资本收益
|
| | |
|
3,619
|
| |
| | |
2019
|
| |||
| | |
美元‘000
|
| |||
与租赁负债相关的现金流出
|
| | |
|
319,166
|
| |
| | |
2019
|
| |
2018
|
| ||||||
| | |
美元‘000
|
| |||||||||
非流动其他应收款 | | | | | | | | | | | | | |
长期贷款
|
| | |
|
240
|
| | | | | 244 | | |
其他
|
| | |
|
5,078
|
| | | | | 2,938 | | |
| | | | | 5,318 | | | | |
|
3,182
|
| |
当期贸易及其他应收账款 | | | | | | | | | | | | | |
贸易应收账款
|
| | | | 263,749 | | | | |
|
313,685
|
| |
其他应收账款 | | | | | | | | | | | | | |
保险赔偿(另见附注15)
|
| | |
|
4,576
|
| | | | | 7,531 | | |
政府机构
|
| | |
|
11,540
|
| | | | | 12,428 | | |
预付费用
|
| | |
|
25,531
|
| | | | | 15,014 | | |
递延费用的当期部分
|
| | | | | | | | | | 10,510 | | |
应收联营公司款项
|
| | |
|
159
|
| | | | | 198 | | |
其他应收账款
|
| | |
|
11,504
|
| | | | | 18,977 | | |
| | | | | 53,310 | | | | |
|
64,658
|
| |
| | | | | 317,059 | | | | |
|
378,343
|
| |
| | |
2019
|
| |
2018
|
| ||||||
| | |
美元‘000
|
| |||||||||
非流动投资 - 长期存款(*)
|
| | |
|
2,766
|
| | | | | 2,790 | | |
| 当前投资 | | | | | | | | | | | | | |
|
短期银行存款(*)
|
| | |
|
56,493
|
| | | | | 66,166 | | |
|
按公允价值计提损益的金融资产
|
| | |
|
988
|
| | | | | 538 | | |
|
通过其他综合收益按公允价值计算的金融资产
|
| | |
|
1,566
|
| | | | | 1,947 | | |
| | | | | | 59,047 | | | | |
|
68,651
|
| |
| | |
2019
|
| |
2018
|
| ||||||
| | |
美元‘000
|
| |||||||||
银行余额和手头现金
|
| | |
|
130,997
|
| | | | | 154,516 | | |
活期存款
|
| | |
|
51,789
|
| | | | | 31,775 | | |
合并财务状况表中的现金和现金等价物
|
| | |
|
182,786
|
| | | | | 186,291 | | |
| | |
2019
|
| |
2018
|
| ||||||
普通股数量(已发行、已缴足): | | | | | | | | | | | | | |
年初余额
|
| | |
|
10,000,000
|
| | | | | 10,000,000 | | |
年终余额
|
| | |
|
10,000,000
|
| | | | | 10,000,000 | | |
普通股 - ,单位为美元‘000美元
|
| | |
|
88
|
| | | | | 88 | | |
-在NIS‘000中
|
| | |
|
300
|
| | | | | 300 | | |
授予日期
|
| |
仪器术语
|
| |
数量:
仪器 |
| |
归属条款
|
| |
合同
生活 |
|
2018年6月30日 | | | 每一项购股权可按授予日股票的行使价行使为一股面值为0.03新谢克尔的普通股。 | | |
499,000
|
| | 服务年限分别为两年、三年和四年后,可行使50%、25%和25%的期权。 | | |
6年
|
|
| 授权日股价 | | | 10美元 | |
| 行权价 | | | 10美元 | |
| 预期波动率 | | | 31.9% | |
| 预期寿命 | | | 6年 | |
| 预期股息 | | | 0% | |
| 无风险利率 | | | 2.7% | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
普通股股东应占利润(亏损)
|
| | |
|
(18,149)
|
| | | | | (125,653) | | | | | | 6,235 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
普通股加权平均数
|
| | |
|
10,000,000
|
| | | | | 10,000,000 | | | | | | 10,000,000 | | |
| | |
2019
|
| |
2018
|
| ||||||
| | |
美元‘000
|
| |||||||||
非流动负债 | | | | | | | | | | | | | |
金融机构贷款
|
| | |
|
10,139
|
| | | | | 16,517 | | |
船厂贷款
|
| | |
|
48,223
|
| | | | | 44,535 | | |
其他贷款和负债
|
| | |
|
39,704
|
| | | | | 56,946 | | |
债务
|
| | |
|
443,866
|
| | | | | 435,200 | | |
| | | |
|
541,932
|
| | | | | 553,198 | | |
流动负债 | | | | | | | | | | | | | |
金融机构贷款的当期部分
|
| | |
|
1,989
|
| | | | | 30,567 | | |
其他贷款和负债的当期部分
|
| | |
|
10,039
|
| | | | | 44,352 | | |
债券的当前部分
|
| | |
|
11,608
|
| | | | | 15,769 | | |
| | | |
|
23,636
|
| | | | | 90,688 | | |
短期借款
|
| | |
|
116,431
|
| | | | | 113,115 | | |
| | | |
|
140,067
|
| | | | | 203,803 | | |
| | |
2019
|
| |
2018
|
| ||||||
| | |
美元‘000
|
| |||||||||
船只
|
| | |
|
725,558
|
| | | | | 644,130 | | |
集装箱和装卸设备
|
| | |
|
418,862
|
| | | | | 336,042 | | |
存款
|
| | |
|
51,477
|
| | | | | 61,485 | | |
建筑物、车辆和其他
|
| | |
|
55,822
|
| | | | | 5,818 | | |
| | | |
|
1,251,719
|
| | | | | 1,047,475 | | |
| | |
2019年12月31日
|
| |||||||||||||||||||||
| | |
币种
|
| |
实际利息(2)
|
| |
年
到期日 |
| |
面值
|
| |
携带
金额(3) |
| |||||||||
| | | | | | | | | | | | | | |
美元‘000
|
| |||||||||
债务: | | | | | | | | | | | | | | | | | | | | | | | | | |
A档(1)
|
| | 美元 | | |
Libor+2.8%
|
| | | | 2021 | | | | |
|
15,634
|
| | | |
|
15,634
|
| |
C期(1)
|
| | 美元 | | |
7%
|
| | | | 2023 | | | | |
|
359,808
|
| | | |
|
322,620
|
| |
D期(1)
|
| | 美元 | | |
7.9%
|
| | | | 2023 | | | | |
|
127,772
|
| | | |
|
117,220
|
| |
长期贷款: | | | | | | | | | | | | | | | | | | | | | | | | | |
A档(1)
|
| | 美元 | | |
Libor+2.8%
|
| | | | 2021 | | | | |
|
1,693
|
| | | |
|
1,693
|
| |
E期(1)
|
| | 美元 | | |
8.7%
|
| | | | 2026 | | | | |
|
72,108
|
| | | |
|
48,223
|
| |
其他
|
| | 美元 | | |
(*)9.7%
|
| | | | 2020 – 2030 | | | | |
|
54,374
|
| | | |
|
54,374
|
| |
长期负债(4)
|
| |
主要是美元
|
| | | | | | | 2020 – 2022 | | | | |
|
5,804
|
| | | |
|
5,804
|
| |
来自银行的短期信贷(5)
|
| | 美元 | | |
4.3%
|
| | | | 2020 | | | | |
|
116,431
|
| | | |
|
116,431
|
| |
| | | | | | | | | | | | | | | | | 753,624 | | | | | | 681,999 | | |
| | |
2018年12月31日
|
| |||||||||||||||||||||
| | |
币种
|
| |
实际利息(2)
|
| |
年
到期日 |
| |
面值
|
| |
携带
金额(3) |
| |||||||||
| | | | | | | | | | | | | | |
美元‘000
|
| |||||||||
债务: | | | | | | | | | | | | | | | | | | | | | | | | | |
A档(1)
|
| | 美元 | | |
Libor+2.8%
|
| | | | 2021 | | | | | | 25,273 | | | | | | 25,273 | | |
C期(1)
|
| | 美元 | | |
7%
|
| | | | 2023 | | | | | | 359,808 | | | | | | 313,398 | | |
D期(1)
|
| | 美元 | | |
7.9%
|
| | | | 2023 | | | | | | 125,248 | | | | | | 112,298 | | |
长期贷款: | | | | | | | | | | | | | | | | | | | | | | | | | |
A档(1)
|
| | 美元 | | |
Libor+2.8%
|
| | | | 2020 – 2021 | | | | | | 32,179 | | | | | | 32,179 | | |
E期(1)
|
| | 美元 | | |
8.7%
|
| | | | 2026 | | | | | | 70,843 | | | | | | 44,535 | | |
其他
|
| | 美元 | | |
(*)8.4%
|
| | | | 2020 – 2023 | | | | | | 72,257 | | | | | | 72,257 | | |
长期负债
|
| | 美元 | | | | | | | | 2019 – 2022 | | | | | | 43,946 | | | | | | 43,946 | | |
银行提供的短期信贷
|
| | US$ | | |
4.9%
|
| | | | 2019 | | | | | | 113,115 | | | | | | 113,115 | | |
| | | | | | | | | | | | | | | | | 842,669 | | | | | | 757,001 | | |
| | |
贷款和其他负债
|
| | | | | | | |||||||||
| | |
长期
贷款和 其他 |
| |
债务
|
| |
租赁
负债 |
| |||||||||
截至2019年1月1日的余额
|
| | | | 306,032 | | | | | | 450,969 | | | | | | 614,048 | | |
融资现金流变化: | | | | | | | | | | | | | | | | | | | |
收到长期贷款
|
| | | | 10,547 | | | | | | | | | | | | 3,282 | | |
偿还借款
|
| | |
|
(65,397)
|
| | | |
|
(9,639)
|
| | | |
|
(225,727)
|
| |
短期贷款变化
|
| | |
|
3,318
|
| | | | | | | | | | | | | |
额外租赁(*)
|
| | | | | | | | | | | | | | |
|
458,581
|
| |
其他更改(**)
|
| | | | (27,975) | | | | | | 14,144 | | | | | | 7,142 | | |
截至2019年12月31日的余额
|
| | | | 226,525 | | | | | | 455,474 | | | | | | 857,326 | | |
| | |
贷款和其他负债
|
| | | | | | | |||||||||
| | |
贷款和
其他 负债 |
| |
债务
|
| |
财务
租赁 负债 |
| |||||||||
截至2018年1月1日的余额
|
| | | | 335,024 | | | | | | 445,082 | | | | | | 668,017 | | |
融资现金流变化: | | | | | | | | | | | | | | | | | | | |
收到长期贷款(*)
|
| | | | 53,491 | | | | | | | | | | | | 1,887 | | |
偿还借款
|
| | | | (74,020) | | | | | | (7,415) | | | | | | (118,538) | | |
短期贷款变化
|
| | | | (10,365) | | | | | | | | | | | | | | |
其他融资租赁 | | | | | | | | | | | | | | | | | 62,682 | | |
其他更改(**)
|
| | | | 1,902 | | | | | | 13,302 | | | | | | | | |
截至2018年12月31日的余额
|
| | | | 306,032 | | | | | | 450,969 | | | | | | 614,048 | | |
| | |
2019
|
| |
2018
|
| ||||||
| | |
美元‘000
|
| |||||||||
债务现值(见下文(F)节)
|
| | |
|
67,502
|
| | | | | 58,575 | | |
计划资产的公允价值(见下文(F)节)
|
| | |
|
(28,525)
|
| | | | | (27,186) | | |
已确认的固定福利义务责任
|
| | |
|
38,977
|
| | | | | 31,389 | | |
离职福利-提前退休的责任
|
| | |
|
16,003
|
| | | | | 18,159 | | |
其他长期利益
|
| | |
|
13,010
|
| | | | | 10,585 | | |
短期收益: | | | | | | | | | | | | | |
年假责任
|
| | |
|
7,459
|
| | | | | 7,264 | | |
提前退休的当前责任部分
|
| | |
|
6,081
|
| | | | | 6,170 | | |
员工福利总额
|
| | |
|
81,530
|
| | | | | 73,567 | | |
财务状况表中的 列示如下: | | | | | | | | | | | | | |
短期(附注14)
|
| | |
|
13,540
|
| | | | | 13,434 | | |
长期
|
| | |
|
67,990
|
| | | | | 60,133 | | |
| | | | | 81,530 | | | | |
|
73,567
|
| |
| | |
2019
|
| |
2018
|
| ||||||
| | |
美元‘000
|
| |||||||||
1月1日的固定福利义务
|
| | |
|
58,575
|
| | | | | 66,268 | | |
计划支付的福利
|
| | |
|
(4,250)
|
| | | | | (4,605) | | |
当前服务成本和利息
|
| | |
|
2,968
|
| | | | | 3,091 | | |
计划中以货币衡量的外币兑换变化
|
| | | | | | | | | | | | |
与实体本位币不同
|
| | |
|
4,016
|
| | | | | (3,952) | | |
在其他全面收益中确认的精算损失(收益)
|
| | |
|
6,193
|
| | | | | (2,227) | | |
12月31日确定的福利义务
|
| | |
|
67,502
|
| | | | | 58,575 | | |
| | |
2019
|
| |
2018
|
| ||||||
| | |
美元‘000
|
| |||||||||
1月1日计划资产公允价值
|
| | |
|
27,185
|
| | | | | 29,016 | | |
集团支付的出资
|
| | |
|
937
|
| | | | | 889 | | |
计划支付的福利
|
| | |
|
(2,234)
|
| | | | | (1,963) | | |
计划资产回报
|
| | |
|
397
|
| | | | | 488 | | |
计划中的外币兑换变动以不同于主体本位币的币种计量
|
| | |
|
1,482
|
| | | | | (1,076) | | |
在其他全面收益中确认的精算收益(损失)
|
| | |
|
758
|
| | | | | (169) | | |
截至12月31日的计划资产公允价值
|
| | |
|
28,525
|
| | | | | 27,185 | | |
| | |
2019
|
| |
2018
|
| ||||||
| | |
美元‘000
|
| |||||||||
权益类工具
|
| | |
|
9,839
|
| | | | | 9,962 | | |
债务工具
|
| | |
|
15,707
|
| | | | | 14,167 | | |
现金和存款
|
| | |
|
989
|
| | | | | 1,339 | | |
其他
|
| | |
|
1,990
|
| | | | | 1,717 | | |
| | | |
|
28,525
|
| | | | | 27,185 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
|
提前退休
|
| |
1 – %1.1%
|
| |
2.1% – 2.4%
|
| |
1.4% – 1.6%
|
|
年度缺勤
|
| |
2.1% – 2.2%
|
| |
3.5% – 3.7%
|
| |
3.2% – 3.3%
|
|
学费
|
| |
1.3% – 1.8%
|
| |
2.5% – 3.1%
|
| |
1.8% – 2.5%
|
|
确定的福利计划
|
| |
1% – 3.15%
|
| |
2.0% – 4.0%
|
| |
1.8% – 3.5%
|
|
| | |
固定福利义务
2019年12月31日 |
| |||||||||
| | |
增加
|
| |
减少
|
| ||||||
| | |
美元‘000
|
| |||||||||
折扣率(0.5%变动)
|
| | |
|
(3,455)
|
| | | |
|
3,815
|
| |
未来收益增长(移动0.5%)
|
| | |
|
2,629
|
| | | |
|
(2,639)
|
| |
| | |
2019
|
| |
2018
|
| ||||||
| | |
美元‘000
|
| |||||||||
贸易应付款
|
| | | | 350,775 | | | | |
|
377,846
|
| |
其他应付款 | | | | | | | | | | | | | |
工资及相关应付款
|
| | |
|
8,392
|
| | | | | 6,754 | | |
年假和提前退休准备金(见附注13(A))
|
| | |
|
13,540
|
| | | | | 13,434 | | |
政府机构
|
| | |
|
9,169
|
| | | | | 9,128 | | |
应计利息
|
| | |
|
8,621
|
| | | | | 4,652 | | |
应计费用
|
| | |
|
8,209
|
| | | | | 11,707 | | |
客户和其他人的预付款(*)
|
| | |
|
11,171
|
| | | | | 31,695 | | |
应付款和其他贷方余额
|
| | |
|
12,540
|
| | | | | 10,616 | | |
| | | | | 71,642 | | | | |
|
87,986
|
| |
不用于套期保值的衍生产品
|
| | | | | | | | | | 1,924 | | |
| | | | | 422,417 | | | | |
|
467,756
|
| |
| | |
2019
|
| |||
| | |
美元‘000
|
| |||
年初余额
|
| | | | 24,417 | | |
本年度新增拨备
|
| | |
|
8,987
|
| |
本年度使用的拨备
|
| | |
|
(12,125)
|
| |
本年度拨备已冲销
|
| | |
|
(3,281)
|
| |
年终余额
|
| | |
|
17,998
|
| |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
发货
|
| | |
|
3,257,121
|
| | | | | 3,208,315 | | | | | | 2,942,072 | | |
其他
|
| | |
|
42,640
|
| | | | | 39,549 | | | | | | 36,219 | | |
| | | |
|
3,299,761
|
| | | | | 3,247,864 | | | | | | 2,978,291 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
{br]与出海人员有关的工资和费用
|
| | |
|
10,392
|
| | | | | 10,043 | | | | | | 10,581 | | |
船舶的维护和维修
|
| | |
|
4,060
|
| | | | | 4,708 | | | | | | 4,113 | | |
与舰队设备有关的费用
|
| | | | | | | | | | | | | | | | | | |
(主要是集装箱和机箱)
|
| | |
|
25,560
|
| | | | | 25,743 | | | | | | 25,602 | | |
燃料和润滑油(*)
|
| | |
|
386,917
|
| | | | | 536,634 | | | | | | 386,883 | | |
保险
|
| | |
|
8,634
|
| | | | | 9,583 | | | | | | 9,270 | | |
货物装卸相关费用
|
| | |
|
1,421,354
|
| | | | | 1,379,320 | | | | | | 1,285,365 | | |
港口费
|
| | |
|
200,610
|
| | | | | 273,988 | | | | | | 251,703 | | |
代理商的工资和佣金
|
| | |
|
149,210
|
| | | | | 159,790 | | | | | | 160,398 | | |
相关服务和杂费费用
|
| | |
|
61,437
|
| | | | | 72,009 | | | | | | 67,370 | | |
购买和租用船舶的老虎机
|
| | |
|
515,102
|
| | | | | 480,374 | | | | | | 358,908 | | |
租用集装箱
|
| | |
|
27,417
|
| | | | | 47,421 | | | | | | 39,954 | | |
| | | |
|
2,810,693
|
| | | | | 2,999,613 | | | | | | 2,600,147 | | |
| | | | | | | | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | | | | | | | |
美元‘000
|
| |||||||||||||||
净资本收益
|
| | |
|
(*)
|
| | | |
|
35,471
|
| | | | | 3,015 | | | | | | 1,178 | | |
杂物
|
| | | | | | | | |
|
2,628
|
| | | | | 2,302 | | | | | | 3,057 | | |
| | | | | | | | | |
|
38,099
|
| | | | | 5,317 | | | | | | 4,235 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
|
| | |
美元‘000
|
| ||||||
减值,净额
|
| |
1,150
|
| |
(*)37,993
|
| |
2,400
|
|
杂物
|
| |
89
|
| |
78
|
| |
200
|
|
| | |
1,239
|
| |
38,071
|
| |
2,600
|
|
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
工资及相关费用
|
| | |
|
105,354
|
| | | | | 98,278 | | | | | | 102,655 | | |
办公设备和维护
|
| | |
|
12,019
|
| | | | | 16,643 | | | | | | 15,096 | | |
折旧及摊销
|
| | |
|
19,171
|
| | | | | 10,925 | | | | | | 10,728 | | |
咨询费和律师费
|
| | |
|
4,714
|
| | | | | 6,039 | | | | | | 6,225 | | |
差旅和车辆费用
|
| | |
|
3,562
|
| | | | | 5,294 | | | | | | 5,620 | | |
其他
|
| | |
|
6,785
|
| | | | | 6,741 | | | | | | 7,236 | | |
| | | |
|
151,605
|
| | | | | 143,920 | | | | | | 147,560 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
工资及相关费用: | | | | | | | | | | | | | | | | | | | |
运营费用
|
| | |
|
137,990
|
| | | | | 132,003 | | | | | | 133,542 | | |
一般和行政
|
| | |
|
105,354
|
| | | | | 98,278 | | | | | | 102,655 | | |
| | | |
|
243,344
|
| | | | | 230,281 | | | | | | 236,197 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
运营费用: | | | | | | | | | | | | | | | | | | | |
折旧
|
| | |
|
226,026
|
| | | | | 100,152 | | | | | | 97,168 | | |
摊销
|
| | |
|
313
|
| | | | | 490 | | | | | | 490 | | |
一般和行政
|
| | |
|
19,171
|
| | | | | 10,925 | | | | | | 10,728 | | |
| | | |
|
245,510
|
| | | | | 111,567 | | | | | | 108,386 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
利息收入
|
| | |
|
2,447
|
| | | | | 2,492 | | | | | | 2,061 | | |
净外币汇率差
|
| | | | | | | | | | 16,709 | | | | | | | | |
| | | |
|
2,447
|
| | | | | 19,201 | | | | | | 2,061 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
利息支出
|
| | |
|
147,383
|
| | | | | 100,584 | | | | | | 102,175 | | |
净外币汇率差
|
| | |
|
8,351
|
| | | | | | | | | | | 16,011 | | |
贸易和其他应收账款减值损失
|
| | |
|
1,013
|
| | | | | 1,122 | | | | | | 924 | | |
| | | |
|
156,747
|
| | | | | 101,706 | | | | | | 119,110 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
当期税费 | | | | | | | | | | | | | | | | | | | |
本期
|
| | |
|
13,028
|
| | | | | 12,744 | | | | | | 12,611 | | |
上一年度的税金
|
| | |
|
(1,313)
|
| | | | | 631 | | | | | | 1,237 | | |
| | | |
|
11,715
|
| | | | | 13,375 | | | | | | 13,848 | | |
递延税费 | | | | | | | | | | | | | | | | | | | |
暂时性差异的产生和逆转
|
| | |
|
51
|
| | | | | 757 | | | | | | 385 | | |
损益表中的所得税总额
|
| | |
|
11,766
|
| | | | | 14,132 | | | | | | 14,233 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
|
| | |
美元‘000
|
| ||||||
本年度利润(亏损)
|
| |
(13,044)
|
| |
(119,853)
|
| |
11,363
|
|
所得税
|
| |
11,766
|
| |
14,132
|
| |
14,233
|
|
不含所得税的利润(亏损)
|
| |
(1,278)
|
| |
(105,721)
|
| |
25,596
|
|
使用国内公司税率的所得税
|
| |
(294)
|
| |
(24,316)
|
| |
6,143
|
|
没有递延税项资产的本年度亏损 | | | | | | | | | | |
已识别
|
| |
7,759
|
| |
29,097
|
| |
3,666
|
|
外国司法管辖区税率的影响
|
| |
4,769
|
| |
4,936
|
| |
3,509
|
|
不可扣除的费用
|
| |
393
|
| |
401
|
| |
243
|
|
不同税率对特定收益的影响
|
| |
2,084
|
| |
4,383
|
| |
2,421
|
|
联营公司利润份额的影响
|
| |
(1,087)
|
| |
(1,232)
|
| |
(1,823)
|
|
其他
|
| |
(*)(1,858)
|
| |
863
|
| |
74
|
|
| | |
11,766
|
| |
14,132
|
| |
14,233
|
|
| | |
资产
|
| |
负债
|
| |
净额
|
| |||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||||||||
船只、集装箱、装卸设备和其他有形资产(*)
|
| | | | | | | | | | | | | | |
|
(150,698)
|
| | | | | (176,636) | | | | |
|
(150,698)
|
| | | | | (176,636) | | |
财务负债
|
| | |
|
12,281
|
| | | | | 15,339 | | | | | | | | | | | | | | | | |
|
12,281
|
| | | | | 15,339 | | |
员工福利
|
| | |
|
17,190
|
| | | | | 15,394 | | | | | | | | | | | | | | | | |
|
17,190
|
| | | | | 15,394 | | |
税损结转
|
| | |
|
125,171
|
| | | | | 149,494 | | | | | | | | | | | | | | | | |
|
125,171
|
| | | | | 149,494 | | |
其他物品
|
| | | | | | | | | | | | | | |
|
(3,246)
|
| | | | | (2,882) | | | | |
|
(3,246)
|
| | | | | (2,882) | | |
递延税金净额 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
资产(负债)
|
| | |
|
154,642
|
| | | | | 180,227 | | | | |
|
(153,944)
|
| | | | | (179,518) | | | | |
|
698
|
| | | | | 709 | | |
确认的递延税项净资产
财务状况表 |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
1,048
|
| | | | | 1,055 | | |
在
中确认的递延税项净负债
财务状况表 |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(350)
|
| | | | | (346) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 698 | | | | |
|
709
|
| |
| | |
船只
容器 处理 设备 和其他 有形资产 |
| |
财务
负债 |
| |
员工
福利 |
| |
累计
税损 |
| |
其他
物品 |
| |
合计
|
| ||||||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||||||||
余额2019年1月1日
|
| | | | (176,636) | | | | | | 15,339 | | | | | | 15,394 | | | | | | 149,494 | | | | | | (2,882) | | | | | | 709 | | |
在损益中确认
|
| | | | 25,942 | | | | | | (3,058) | | | | | | 1,819 | | | | | | (24,323) | | | | | | (364) | | | | | | 16 | | |
在其他综合性项目中得到认可
收入 |
| | |
|
(4)
|
| | | | | | | | | |
|
(23)
|
| | | | | | | | | | | | | | | |
|
(27)
|
| |
余额2019年12月31日
|
| | | | (150,698) | | | | | | 12,281 | | | | | | 17,190 | | | | | | 125,171 | | | | | | (3,246) | | | | | | 698 | | |
|
| | |
船只
容器 处理 设备 和其他 有形资产 |
| |
财务
负债 |
| |
员工
福利 |
| |
累计
税损 |
| |
其他
物品 |
| |
合计
|
| ||||||||||||||||||
| | |
美元‘000
|
| |||||||||||||||||||||||||||||||||
余额2018年1月1日
|
| | | | (180,411) | | | | | | 16,943 | | | | | | 18,910 | | | | | | 149,093 | | | | | | (3,961) | | | | | | 574 | | |
在损益中确认
|
| | | | 3,786 | | | | | | (1,604) | | | | | | (3,272) | | | | | | 401 | | | | | | 1,079 | | | | | | 390 | | |
在其他综合性项目中得到认可
收入 |
| | | | (11) | | | | | | | | | | | | (244) | | | | | | | | | | | | | | | | | | (255) | | |
余额2018年12月31日
|
| | | | (176,636) | | | | | | 15,339 | | | | | | 15,394 | | | | | | 149,494 | | | | | | (2,882) | | | | | | 709 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
集装箱货运收入: | | | | | | | | | | | | | | | | | | | |
太平洋
|
| | |
|
1,365,757
|
| | | | | 1,385,579 | | | | | | 1,132,986 | | |
跨苏伊士运河
|
| | |
|
328,444
|
| | | | | 387,336 | | | | | | 425,392 | | |
大西洋
|
| | |
|
571,206
|
| | | | | 493,735 | | | | | | 494,347 | | |
亚洲内部
|
| | |
|
372,894
|
| | | | | 353,219 | | | | | | 341,804 | | |
拉丁美洲
|
| | |
|
208,963
|
| | | | | 215,975 | | | | | | 222,656 | | |
| | | |
|
2,847,264
|
| | | | | 2,835,844 | | | | | | 2,617,185 | | |
其他收入(*)
|
| | |
|
452,497
|
| | | | | 412,020 | | | | | | 361,106 | | |
| | | |
|
3,299,761
|
| | | | | 3,247,864 | | | | | | 2,978,291 | | |
| | |
关联方
|
| |
其他
|
| |
合计
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
2020
|
| | |
|
2,779
|
| | | |
|
64,362
|
| | | |
|
67,141
|
| |
2021
|
| | | | | | | | |
|
15,604
|
| | | |
|
15,604
|
| |
2022
|
| | | | | | | | |
|
15,466
|
| | | |
|
15,466
|
| |
2023
|
| | | | | | | | |
|
15,426
|
| | | |
|
15,426
|
| |
2024
|
| | | | | | | | |
|
10,385
|
| | | |
|
10,385
|
| |
2025年及以后
|
| | | | | | | | |
|
7,913
|
| | | |
|
7,913
|
| |
| | | | | 2,779 | | | | | | 129,156 | | | | | | 131,935 | | |
| | |
备注:
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | | | | |
美元‘000
|
| |||||||||||||||
其他营业收入
|
| |
18
|
| | |
|
261
|
| | | | | 244 | | | | | | 67 | | |
财务收入
|
| |
23(a)
|
| | | | | | | | | | 15 | | | | | | 33 | | |
运营费用和服务成本
|
| |
17
|
| | |
|
4,126
|
| | | | | 4,765 | | | | | | 3,568 | | |
| | |
备注:
|
| |
2019
|
| |
2018
|
| ||||||
| | | | | |
美元‘000
|
| |||||||||
贸易和其他应收账款
|
| |
8
|
| | |
|
13,558
|
| | | | | 14,357 | | |
贸易和其他应付款
|
| |
14
|
| | |
|
2,695
|
| | | | | 2,899 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
短期员工福利(*)
|
| | |
|
3,637
|
| | | | | 3,170 | | | | | | 3,593 | | |
长期员工福利(*)
|
| | |
|
559
|
| | | | | 506 | | | | | | 508 | | |
| | | |
|
4
|
| | | | | 5 | | | | | | 5 | | |
|
| | |
备注:
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | | | | |
美元‘000
|
| |||||||||||||||
航次及相关服务收入
|
| |
16
|
| | |
|
10,393
|
| | | | | 9,621 | | | | | | 9,124 | | |
运营费用和服务成本
|
| |
17
|
| | |
|
9,788
|
| | | | | 24,759 | | | | | | 30,640 | | |
其他营业收入
|
| |
18
|
| | |
|
23
|
| | | | | 31 | | | | | | 29 | | |
财务收入
|
| |
23(a)
|
| | |
|
49
|
| | | | | | | | | | | | | |
财务费用
|
| |
23(b)
|
| | |
|
5,930
|
| | | | | 924 | | | | | | 190 | | |
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
美元‘000
|
| |||||||||||||||
董事费用
|
| | |
|
1,738
|
| | | | | 1,814 | | | | | | 1,831 | | |
| | |
备注:
|
| |
2019
|
| |
2018
|
|
| | | | | |
美元‘000
|
| |||
现金和现金等价物
|
| | | | | | | |
10,629
|
|
贸易和其他应收账款
|
| |
8
|
| |
1,789
|
| |
1,799
|
|
贸易和其他应付款
|
| |
14
|
| |
1,398
|
| |
628
|
|
贷款、租赁和其他负债
|
| |
12
|
| |
(*)22,731
|
| |
112,600
|
|
| | | | | |
2019年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
备注:
|
| |
携带
金额 |
| |
合同
现金流 |
| |
0 - 1年
|
| |
1个 - 2年
|
| |
2 - 5年
|
| |
超过
5年 |
| ||||||||||||||||||
| | | | | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| ||||||||||||||||||
非衍生金融负债
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
债务
|
| |
12(a)
|
| | | | 455,474 | | | | | | 564,495 | | | | | | 26,663 | | | | | | 18,839 | | | | | | 518,993 | | | | | | | | |
长期贷款和其他负债
|
| |
12(a)
|
| | | | 104,237 | | | | | | 154,309 | | | | | | 14,180 | | | | | | 13,168 | | | | | | 41,821 | | | | | | 85,140 | | |
租赁负债
|
| |
7
|
| | | | 857,326 | | | | | | 1,112,115 | | | | | | 294,671 | | | | | | 174,861 | | | | | | 392,593 | | | | | | 249,990 | | |
短期借款
|
| |
12(a)
|
| | | | 116,431 | | | | | | 117,393 | | | | | | 117,393 | | | | | | | | | | | | | | | | | | | | |
贸易和其他应付款
|
| |
14
|
| | | | 387,564 | | | | | | 387,564 | | | | | | 387,564 | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | 1,921,032 | | | | | | 2,335,876 | | | | | | 840,471 | | | | | | 206,868 | | | | | | 953,407 | | | | | | 335,130 | | |
|
| | | | | |
2018年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
备注:
|
| |
携带
金额 |
| |
合同
现金流 |
| |
0 - 1年
|
| |
1个 - 2年
|
| |
2 - 5年
|
| |
超过
5年 |
| ||||||||||||||||||
| | | | | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| ||||||||||||||||||
非衍生金融负债
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
债务
|
| |
12(a)
|
| | | | 450,969 | | | | | | 589,604 | | | | | | 31,199 | | | | | | 19,441 | | | | | | 538,964 | | | | | | | | |
长期贷款和其他负债
|
| |
12(a)
|
| | | | 158,005 | | | | | | 215,396 | | | | | | 59,354 | | | | | | 18,231 | | | | | | 50,376 | | | | | | 87,435 | | |
租赁负债
|
| |
7
|
| | | | 614,047 | | | | | | 824,196 | | | | | | 157,145 | | | | | | 120,843 | | | | | | 264,628 | | | | | | 281,580 | | |
短期借款
|
| |
12(a)
|
| | | | 113,115 | | | | | | 118,666 | | | | | | 118,666 | | | | | | | | | | | | | | | | | | | | |
贸易和其他应付款
|
| |
14
|
| | | | 410,791 | | | | | | 410,791 | | | | | | 410,791 | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | 1,746,927 | | | | | | 2,158,653 | | | | | | 777,155 | | | | | | 158,515 | | | | | | 853,968 | | | | | | 369,015 | | |
|
| | |
2019年12月31日
|
| |||||||||||||||
| | |
美元
|
| |
NIS
|
| |
其他
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
非流动资产 | | | | | | | | | | | | | | | | | | | |
贸易和其他应收账款
|
| | | | 3,160 | | | | | | 1,226 | | | | | | 932 | | |
其他非流动投资
|
| | | | 607 | | | | | | 1,195 | | | | | | 964 | | |
流动资产 | | | | | | | | | | | | | | | | | | | |
其他当期投资
|
| | | | 51,196 | | | | | | 1,607 | | | | | | 6,244 | | |
贸易和其他应收账款
|
| | | | 215,605 | | | | | | 2,470 | | | | | | 62,426 | | |
现金和现金等价物
|
| | | | 147,718 | | | | | | 8,345 | | | | | | 26,723 | | |
非流动负债 | | | | | | | | | | | | | | | | | | | |
贷款和其他负债
|
| | | | (537,243) | | | | | | (4,690) | | | | | | | | |
租赁负债
|
| | | | (607,171) | | | | | | (22,286) | | | | | | (12,292) | | |
流动负债 | | | | | | | | | | | | | | | | | | | |
短期借款和当前期限
|
| | | | (137,040) | | | | | | (713) | | | | | | (2,313) | | |
租赁负债
|
| | | | (203,321) | | | | | | (6,518) | | | | | | (5,738) | | |
贸易和其他应付款
|
| | | | (225,550) | | | | | | (45,958) | | | | | | (116,056) | | |
| | | | | (1,292,039) | | | | | | (65,322) | | | | | | (39,110) | | |
|
| | |
2018年12月31日
|
| |||||||||||||||
| | |
美元
|
| |
NIS
|
| |
其他
|
| |||||||||
| | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |||||||||
非流动资产 | | | | | | | | | | | | | | | | | | | |
贸易和其他应收账款
|
| | | | 956 | | | | | | 724 | | | | | | 1,501 | | |
其他非流动投资
|
| | | | 618 | | | | | | 1,101 | | | | | | 1,071 | | |
流动资产 | | | | | | | | | | | | | | | | | | | |
其他当期投资
|
| | | | 61,390 | | | | | | 1,986 | | | | | | 5,276 | | |
贸易和其他应收账款
|
| | | | 270,473 | | | | | | 9,076 | | | | | | 62,225 | | |
现金和现金等价物
|
| | | | 156,685 | | | | | | 4,818 | | | | | | 24,788 | | |
非流动负债 | | | | | | | | | | | | | | | | | | | |
贷款和其他负债
|
| | | | (1,032,566) | | | | | | (8,689) | | | | | | (2,907) | | |
流动负债 | | | | | | | | | | | | | | | | | | | |
短期借款和当前期限
|
| | | | (290,928) | | | | | | (1,043) | | | | | | | | |
贸易和其他应付款
|
| | | | (260,871) | | | | | | (45,026) | | | | | | (104,894) | | |
| | | | | (1,094,243) | | | | | | (37,053) | | | | | | (12,940) | | |
|
| | |
权益/利润或亏损
|
| |||
| | |
美元‘000
|
| |||
2019年12月31日
|
| | |
|
6,532
|
| |
2018年12月31日
|
| | | | 3,705 | | |
| | |
账面金额
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
美元‘000
|
| |
美元‘000
|
| ||||||
固定利率票据 | | | | | | | | | | | | | |
金融资产
|
| | |
|
243,348
|
| | | | | 252,278 | | |
财务负债
|
| | |
|
(1,465,389)
|
| | | | | (1,163,397) | | |
| | | |
|
(1,222,041)
|
| | | | | (911,119) | | |
可变利率仪器 | | | | | | | | | | | | | |
财务负债
|
| | |
|
(68,078)
|
| | | | | (170,299) | | |
| | | |
|
(68,078)
|
| | | | | (170,299) | | |
| | | | | |
2019年12月31日
|
| |
2018年12月31日
|
| ||||||||||||||||||
| | |
备注:
|
| |
携带
金额 |
| |
公允价值
二级 |
| |
携带
金额 |
| |
公允价值
二级 |
| ||||||||||||
| | | | | |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| |
美元‘000
|
| ||||||||||||
租赁负债、贷款和
其他负债: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
-债务
|
| |
12(a)
|
| | |
|
(455,474)
|
| | | |
|
(211,862)
|
| | | | | (450,969) | | | | | | (245,517) | | |
-租赁负债(*)
|
| | | | | | | | | | | | | | | | | | | (614,048) | | | | | | (564,738) | | |
-其他
|
| |
12(a)
|
| | |
|
(104,236)
|
| | | |
|
(76,781)
|
| | | | | (158,004) | | | | | | (122,581) | | |
|
杰富瑞
|
| |
Clarksons Platou Securities
|
|