
_______________________________________________________________________________________
OPERATING RESULTS Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023
Revenue 227,154 219,034 207,138 193,785 199,129 199,842 206,834 212,112
Expenses 200,026 186,091 183,643 179,542 176,429 165,344 172,509 180,274
Salaries and
related expense 39,238 35,852 37,851 37,480 36,850 35,118 36,801 35,003
EBITDA 27,128 32,943 23,495 14,243 22,700 34,498 34,325 31,838
EBIT 8,557 18,667 8,557 (893) 6,927 18,872 19,411 15,785
Net earnings for the period 7,313 14,303 7,919 491 8,442 16,606 16,977 12,481
EBITDA ratio 11.9% 15.0% 11.3% 7.3% 11.4% 17.30% 16.6% 15.0%
EBIT ratio 3.8% 8.5% 4.1% (0.5%) 3.5% 9.40% 9.4% 7.4%
Profit ratio 3.2% 6.5% 3.8% 0.3% 4.2% 8.3% 8.2% 5.9%
Basic earning per
share (in EUR) 0.0446 0.0881 0.0470 0.0028 0.0510 0.0999 0.1006 0.0731
Diluted earning per
share (in EUR) 0.0446 0.0881 0.0471 0.0028 0.0510 0.0999 0.1006 0.0730
Average FTE's 1,704 1,698 1,708 1,720 1,719 1,709 1,732 1,719
BALANCE SHEET 31.12.2024 30.9.2024 30.6.2024 31.3.2024 31.12.2023 30.9.2023 30.6.2023
Assets 664,014 655,317 648,082 631,386 618,839 651,390
638,496 668,436
Equity 316,891 306,243 293,468 285,680 312,072 314,569 297,942 282,485
Liabilities 347,123 349,074 354,614 345,706 306,767 336,821 340,554 385,951
Interest-bearing debt 253,131 241,352 248,644 225,025 211,172 222,285 228,265 229,329
Loans and borrowings 139,861 144,059 143,549 127,071 119,164 122,814 124,893 131,237
Lease liabilities 113,270 97,293 105,095 97,954 92,008 99,471 103,372 98,092
Net debt 223,231 215,612 221,287 196,164 176,610 172,801 179,385 139,768
Equity ratio 47.7% 46.7% 45.3% 45.2% 50.4% 48.3% 46.7% 42.3%
Leverage ratio 2.28 2.31 2.33 1.85 1.43 1.24 1.16 0.85
Current ratio 1.07 1.15 1.07 1.09 1.39 1.40 1.39 1.32
CASH FLOW Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023
Net cash from
operating activities 24,121 13,227 21,334 5,064 12,091 29,330 22,199 34,278
Net cash used in
investing activities (4,726) (7,333) (6,413) (7,478) (8,948) (16,711) (12,109) (5,337)
Net cash used in
financing activities (15,847) (7,613) (16,291) (2,354) (17,816) (11,388) (50,095) (12,766)
Cash and cash equivalents
at the end of the period 28,681 24,380 25,707 26,990 32,502 47,096 46,336 86,767
New investments 3,014 2,670
4,647 1,036 5,547 6,021 5,130 1,107
Maintenance capex 7,969 6,526 7,045 5,328 3,609 10,916 4,777 6,088
Distribution to shareholders 0 0 24,844 0 0 0 35,393 0
Share buy back 0 0 0 1,291 5,363 0 0 0
Key figures by quarter
Q1 2023
31.3.2023
Q1 2023
Consolidated Financial Statements of Eimskipafélag Íslands hf. 2024 50 Amounts are in thousands of EUR