Quarterly Report • Aug 18, 2010
Quarterly Report
Open in ViewerOpens in native device viewer
A.P. Møller - Mærsk A/S
| A.P. Moller - Maersk Group | Page |
|---|---|
| Highlights | 3 | |
|---|---|---|
| Outlook for 2010 | 4 | |
| Financial highlights | 5 | |
| Comments on the key figures | 7 | |
| Segment overview | 8 | |
| Container shipping and related activities | 9 | |
| APM Terminals | 12 | |
| Tankers, offshore and other shipping activities | 15 | |
| Oil and gas activities | 20 | |
| Retail activity | 23 | |
| Shipyards, other industrial companies, | ||
| interest in Danske Bank A/S, etc. | 25 | |
| Unallocated activities | 27 | |
| Directors' statement | 28 | |
| Financial statements | ||
| Condensed income statement | 29 | |
| Statement of comprehensive income | 30 | |
| Condensed balance sheet | 31 | |
| Condensed cash flow statement | 33 | |
| Statement of changes in equity | 34 | |
| Notes | 36 | |
This interim report contains forward-looking statements. Such statements are subject to risks and uncertainties as various factors, many of which are beyond A.P. Møller - Mærsk A/S' control, may cause actual development and results to differ materially from expectations contained in the interim report.
The interim report has been translated from Danish. The Danish text shall govern for all purposes and prevail in case of any discrepancy with the English version.
| Key figures for the period 1 January – 30 June | DKK million USD million |
|||||
|---|---|---|---|---|---|---|
| 2010 | 2009 | Change | 2010 | 2009 | Change | |
| Revenue | 153,533 | 127,529 | 20% | 27,359 | 22,777 | 20% |
| Profit before depreciation, amortisation and impairment losses, etc. | 43,714 | 23,732 | 84% | 7,790 | 4,238 | 84% |
| Depreciation, amortisation and impairment losses | 16,478 | 14,929 | 10% | 2,937 | 2,666 | 10% |
| Gain on sale of ships, rigs, etc. | 3,091 | 440 | 603% | 551 | 79 | 597% |
| Profit before financial items | 30,519 | 9,299 | 228% | 5,438 | 1,661 | 227% |
| Profit before tax | 27,022 | 6,251 | 332% | 4,815 | 1,116 | 331% |
| Profit/loss for the period | 14,156 | -3,021 | n/a | 2,523 | -540 | n/a |
| Cash flow from operating activities | 24,531 | 15,096 | 63% | 4,371 | 2,694 | 62% |
| Cash flow used for capital expenditure | -10,791 | -23,550 | -54% | -1,923 | -4,206 | -54% |
Revenue for the period increased by 20%, primarily as a result of higher freight rates and volumes for the Group's container shipping activities as well as higher oil prices. The profit for the period was USD 2.5 billion compared to a loss of USD 0.5 billion in the same period of 2009.
activities experienced a continued pressure on rates due to addition of tonnage and uncertainty relating to drilling activity in the Gulf of Mexico. Furthermore, the total result for Tankers, offshore and other shipping activities was negatively affected by impairment losses.
For the second half year, the Group's Container shipping and related activities are expected to post a positive result at the level of that in the first half of 2010, however with significant uncertainty for especially the fourth quarter.
The Group's share of the daily oil and gas production for the second half year is expected to be somewhat below the first half year, primarily due to planned maintenance in Denmark and Great Britain. Acquired exploration rights in Brazil as well as a general increased exploration activity in Great Britain, etc., are expected to entail increased exploration costs in the second half of 2010 and overall for the full year at the level of that in 2009. The lower share of the daily oil and gas production as well as the increased exploration costs are expected to entail a result for the Group's oil and gas activities in the second half of 2010 considerably below the first half year.
Overall expectations for the A.P. Moller - Maersk Group are that the result for 2010 will exceed USD 4 billion (on 8 July 2010 an announcement stated that the result for
2010 will exceed the 2008-result which was USD 3.5 billion corresponding to DKK 17.6 billion at the time). Expectations are based on retention of the present level for freight rates, oil prices and USD exchange rate and are excluding expected gain in the order of DKK 4.6 billion from Dansk Supermarked A/S' sale of Netto UK (Netto Foodstores Limited). The sale is subject to approval by the British competition authorities. The total consideration and the accounting gain may be reduced dependent on the extent of regulatory remedies required in order to obtain approval from the British competition authorities.
The outlook for 2010 is subject to considerable uncertainty, not least due to developments in the global economy. Specific uncertainties relate to the container freight rates, transported volumes, the USD exchange rate and oil prices.
Copenhagen, 18 August 2010
Contacts: Group CEO Nils S. Andersen – tel. +45 3363 1911 Group CFO Trond Westlie – tel. +45 3363 3313
Interim Management Statement is expected to be announced on 10 November 2010.
Amounts in DKK million
| 1st half year | Full year | ||
|---|---|---|---|
| 2010 | 2009 | 2009 | |
| Revenue | 153,533 | 127,529 | 260,336 |
| Profit before depreciation, amortisation and impairment losses, etc. | 43,714 | 23,732 | 49,262 |
| Depreciation, amortisation and impairment losses | 16,478 | 14,929 | 30,317 |
| Gain on sale of ships, rigs, etc. | 3,091 | 440 | 862 |
| Associated companies – share of profit/loss for the period | 192 | 56 | 360 |
| Profit before financial items | 30,519 | 9,299 | 20,167 |
| Financial items, net | -3,497 | -3,048 | -5,263 |
| Profit before tax | 27,022 | 6,251 | 14,904 |
| Tax | 12,861 | 9,267 | 20,393 |
| Profit/loss for the period – continuing operations | 14,161 | -3,016 | -5,489 |
| Profit/loss for the period – discontinued operations | -5 | -5 | 0 |
| Profit/loss for the period | 14,156 | -3,021 | -5,489 |
| A.P. Møller - Mærsk A/S' share | 13,395 | -3,669 | -7,027 |
| Total assets | 392,495 | 348,633 | 345,199 |
| Total equity | 187,558 | 154,514 | 158,868 |
| Cash flow from operating activities | 24,531 | 15,096 | 25,098 |
| Cash flow used for capital expenditure | -10,791 | -23,550 | -42,195 |
| Investment in property, plant and equipment | 12,502 | 23,922 | 42,161 |
| Return on invested capital after tax (ROIC), annualised | 12.7% | -0.3% | -0.3% |
| Return on equity after tax, annualised | 16.3% | -3.9% | -3.5% |
| Equity ratio | 47.8% | 44.3% | 46.0% |
| Earnings and diluted earnings per share, DKK | 3,069 | -892 | -1,674 |
| Cash flow from operating activities per share, DKK | 5,620 | 3,669 | 5,980 |
| Share price (B share), end of period, DKK | 48,460 | 31,800 | 36,600 |
| Total market capitalisation, end of period | 207,681 | 129,307 | 156,901 |
The condensed interim financial statements on pages 29-39 are presented in DKK. To further illustrate the development of the businesses, key figures for the A.P. Moller - Maersk Group and segment figures are also presented in USD. For the segments where the primary functional currency is USD, the comments on these segments refer to the USD figures. The comments on the other segments refer to DKK figures alone.
The Interim financial statements have not been subject to review or audit. The Interim financial statements are prepared in accordance with IAS 34. The applied accounting policies are unchanged compared to the Annual Report 2009, except for the implementation of IFRS 3 (revised) Business Combinations which has not impacted the interim financial statements.
| 1st half year | Full year | ||||
|---|---|---|---|---|---|
| 2010 | 2009 | 2009 | |||
| Revenue | 27,359 | 22,777 | 48,580 | ||
| Profit before depreciation, amortisation and impairment losses, etc. | 7,790 | 4,238 | 9,193 | ||
| Depreciation, amortisation and impairment losses | 2,937 | 2,666 | 5,658 | ||
| Gain on sale of ships, rigs, etc. | 551 | 79 | 161 | ||
| Associated companies – share of profit/loss for the period | 34 | 10 | 67 | ||
| Profit before financial items | 5,438 | 1,661 | 3,763 | ||
| Financial items, net | -623 | -545 | -982 | ||
| Profit before tax | 4,815 | 1,116 | 2,781 | ||
| Tax | 2,291 | 1,655 | 3,805 | ||
| Profit/loss for the period – continuing operations | 2,524 | -539 | -1,024 | ||
| Profit/loss for the period – discontinued operations | -1 | -1 | 0 | ||
| Profit/loss for the period | 2,523 | -540 | -1,024 | ||
| A.P. Møller - Mærsk A/S' share | 2,387 | -655 | -1,311 | ||
| Total assets | 64,659 | 66,168 | 66,511 | ||
| Total equity | 30,898 | 29,326 | 30,610 | ||
| Cash flow from operating activities | 4,371 | 2,694 | 4,679 | ||
| Cash flow used for capital expenditure | -1,923 | -4,206 | -7,874 | ||
| Investment in property, plant and equipment | 2,228 | 4,272 | 7,867 | ||
| Return on invested capital after tax (ROIC), annualised | 12.8% | -0.3% | -0.3% | ||
| Return on equity after tax, annualised | 16.4% | -3.6% | -3.4% | ||
| Equity ratio | 47.8% | 44.3% | 46.0% | ||
| Earnings and diluted earnings per share, USD | 547 | -159 | -312 | ||
| Cash flow from operating activities per share, USD | 1,001 | 655 | 1,115 | ||
| Share price (B share), end of period, USD | 7,983 | 6,035 | 7,052 | ||
| Total market capitalisation, end of period | 34,213 | 24,542 | 30,231 |
In the first half of 2010, the A.P. Moller - Maersk Group's result was significantly affected by the positive development in the global economy as well as implemented cost savings and streamlining.
For the first half of 2010, Group revenue was DKK 153,533 million compared to DKK 127,529 million in the same period of 2009. The 20% increase was driven mainly by higher container shipping freight rates and volumes and higher average oil prices.
As a result of addition of non-current assets, the Group's depreciation, amortisation and impairment losses in the period amounted to DKK 16,478 million compared to DKK 14,929 million in the same period of 2009. Impairment losses on intangible assets and property, plant and equipment totalled DKK 1,622 million compared to DKK 1,251 million in the same period of 2009, primarily relating to Tankers, offshore and other shipping activities.
Gain on sale of ships, rigs, etc. amounted to DKK 3,091 million compared to DKK 440 million in the same period of 2009. The amount includes gain on sale of the ownership interest in Sigma Enterprises Ltd. of DKK 2.4 billion.
The share of the post-tax result in associated companies was DKK 192 million compared to DKK 56 million in the first half of 2009.
Financial items were a net expense of DKK 3,497 million compared to DKK 3,048 million in the same period of 2009. The amount includes negative value adjustments of securities and exchange rate adjustments, etc. of DKK 653 million compared to DKK 328 million in the first half of 2009.
Profit before tax was DKK 27,022 million compared to DKK 6,251 million in the same period of 2009.
The tax charge in the first half of 2010 was DKK 12,861 million compared to DKK 9,267 million in the same period of 2009. The tax charge primarily relates to oil and gas activities, and the increase reflects higher earnings in this business area.
After tax and the result of discontinued operations,the resultfor the period was a profit of DKK 14,156 million compared to a loss of DKK 3,021 million in the first half of 2009. Measured in USD, the result was positive by 2,523 million compared to a loss of 540 million in the same period of 2009. A.P. Møller - Mærsk A/S' share hereof was positive by DKK 13,395 million in the first half of 2010 compared to a negative result of DKK 3,669 million in the same period of 2009.
Cash flow from operating activities amounted to DKK 24,531 million – an increase of 63% compared to the first half of 2009, primarily reflecting higher earnings, partly offset by an increase in working capital. In USD, the increase was 62% to USD 4,371 million.
Cash flow used for capital expenditure was DKK 10,791 million – a decline of 54% compared to the first half of 2009. In USD, the decrease was also 54% to USD 1,923 million. Investments mainly relate to oil and gas activities, offshore activities and container shipping activities.
Total equity was DKK 187,558 million compared to DKK 158,868 million at 31 December 2009, affected by the result for the period of DKK 14,156 million and dividend paid out of DKK 1,637 million. This includes a positive effect by conversion from functional currency to presentation currency of DKK 20,088 million due to a 17% increase in USD compared to DKK, reversal of value adjustment of divested shares DKK 2,492 million and negative value adjustments of hedging instruments, etc. of DKK 1,505 million.
The Group's total interest-bearing debt and finance lease commitments at 30 June 2010 amounted to DKK 117.6 billion, corresponding to USD 19.4 billion. In USD, a decline of 9% compared to year-end 2009.
The present value of operating lease commitments totalled USD12.3 billion corresponding toDKK75 billion (at a discount rate of 6%) at 30 June 2010, a slightincrease since 31 December 2009. The main partis related to Container shipping and related activities as well as Tankers, offshore and other shipping activities.About one-third oftotaltime charter payments inthese segments relate tooperational expenses for theassets.
| DKK million 1st half year |
USD million 1st half year |
|||||
|---|---|---|---|---|---|---|
| 2010 | 2009 | 2010 | 2009 | |||
| Revenue | ||||||
| Container shipping and related activities | 70,039 | 52,631 | 12,481 | 9,400 | ||
| APM Terminals | 12,250 | 11,874 | 2,183 | 2,121 | ||
| Tankers, offshore and other shipping activities | 16,264 | 14,687 | 2,898 | 2,625 | ||
| Oil and gas activities | 28,260 | 22,723 | 5,036 | 4,058 | ||
| Retail activity | 28,496 | 27,641 | 5,078 | 4,937 | ||
| Shipyards, other industrial companies, interest in Danske Bank A/S, etc. | 3,406 | 4,692 | 607 | 838 | ||
| Segment revenue | 158,715 | 134,248 | 28,283 | 23,979 | ||
| Unallocated revenue (Maersk Oil Trading) | 1,204 | 577 | 214 | 103 | ||
| Eliminations | -6,386 | -7,296 | -1,138 | -1,305 | ||
| Total | 153,533 | 127,529 | 27,359 | 22,777 | ||
| Profit/loss for the period | ||||||
| Container shipping and related activities | 6,878 | -5,573 | 1,226 | -995 | ||
| APM Terminals | 2,961 | 1,181 | 528 | 211 | ||
| Tankers, offshore and other shipping activities | 963 | 982 | 171 | 178 | ||
| Oil and gas activities | 5,104 | 2,824 | 909 | 504 | ||
| Retail activity | 912 | 832 | 163 | 149 | ||
| Shipyards, other industrial companies, interest in Danske Bank A/S, etc. | 404 | -207 | 72 | -38 | ||
| Segment result | 17,222 | 39 | 3,069 | 9 | ||
| Unallocated loss | -3,210 | -3,183 | -572 | -568 | ||
| Eliminations | 149 | 128 | 27 | 20 | ||
| Discontinued operations, after elimination | -5 | -5 | -1 | -1 | ||
| Total | 14,156 | -3,021 | 2,523 | -540 |
The presentation of segment results has been changed as from 1 January 2010. As a result, the trucking and container depot activities previously part of Container shipping and related activities are now included in the APM Terminals segment, and the container production activities previously part of Container shipping and related activities are now included in Shipyards, other industrial companies, interest in Danske Bank A/S, etc. The change has no impact on the Group's result. Comparative figures have been restated.
| DKK million 1st half year |
USD million 1st half year |
|||
|---|---|---|---|---|
| Highlights | 2010 | 2009 | 2010 | 2009 |
| Revenue | 70,039 | 52,631 | 12,481 | 9,400 |
| Profit before depreciation, amortisation and impairment losses, etc. (EBITDA) | 11,865 | -724 | 2,114 | -130 |
| Depreciation, amortisation and impairment losses | 4,543 | 4,345 | 809 | 776 |
| Gain on sale of ships, etc. | 119 | 144 | 21 | 26 |
| Associated companies – share of profit/loss for the period | -6 | -25 | -1 | -4 |
| Profit/loss before financial items (EBIT) | 7,435 | -4,950 | 1,325 | -884 |
| Financial items, net | -40 | -272 | -7 | -49 |
| Segment result before tax | 7,395 | -5,222 | 1,318 | -933 |
| Tax | 517 | 351 | 92 | 62 |
| Segment result | 6,878 | -5,573 | 1,226 | -995 |
| Cash flow from operating activities | 6,683 | 1,857 | 1,191 | 332 |
| Cash flow used for capital expenditure | -1,392 | -4,816 | -248 | -860 |
| Non-current assets | 109,830 | 101,468 | 18,094 | 19,258 |
| Current assets | 23,281 | 15,370 | 3,835 | 2,917 |
| Non-interest bearing liabilities | 25,185 | 22,343 | 4,149 | 4,240 |
| Invested capital, net | 107,926 | 94,495 | 17,780 | 17,935 |
| Segment return on invested capital after tax (ROIC), annualised | 13.9% | -11.6% | 14.0% | -11.0% |
| Transported volumes (FFE in million) | 3.6 | 3.3 | ||
| Average rate (USD per FFE) | 2,986 | 2,288 | ||
| Average fuel price (USD per tonne) | 460 | 272 | ||
The positive development in demand for container transport, which began in the first quarter of 2010, continued throughout the second quarter.
On the intercontinental routes served by Maersk Line and Safmarine, the number of transported containers increased by approximately 13% in the first half of 2010 compared to the same period of 2009.
As a result of improved market conditions, the number of laid up vessels was reduced to approximately 2% compared to 12% at the end of 2009, which is the lowest level since December 2008. Delivery of new vessels and redeployed vessels led to increasing capacity. The measures taken by major shipping companies in 2009 to reduce service speed, thereby cutting fuel consumption, continued in the first half of 2010.
Rising cargo volumes in the first half of 2010 led to a lack of containers, which the industry is remedying by ordering new containers. The lack of containers is expected to continue throughout peak season in the third quarter 2010.
In the first half of 2010, freight rates generally showed positive development, although they have not yet reached the level of the same period in 2008.
Total volumes transported by the Group's container vessels increased by 11% to 3.6 million FFE compared to 3.3 million FFE in the first half of 2009. In the second quarter, transported volumes increased 5% compared to the same period of 2009.
Average freight rates including bunker surcharges were 31% higher in the first half of 2010 than in the same period of 2009. In the second quarter, freight rates increased by 43% compared to the same period in 2009. Fuel surcharges are included in almost all customer contracts at the end of the first half of 2010.
Volumes on the head haul routes between Asia and Europe increased by 8% compared to the first half of 2009, while volumes on the back haul routes fell by 2%. Overall, volumes between Asia and Europe increased by 5% compared to the first half of 2009.
Volumes on the Transpacific routes increased by 11% compared to the first half of 2009. The reorganisation of the Transpacific routes in 2009 has resulted in substantially improved capacity utilisation. Considerable rate increases and reasonable volume coverage were achieved for the contract season at 1 May 2010, which had a positive effect on the routes in the second quarter.
Volumes on the Transatlantic and Africa routes increased by 4% and 12%, respectively, compared to the same period of 2009. On the Latin America and Oceania routes, volumes increased by 18% and 6%, respectively, compared to the first half of 2009.
Due to increasing volumes, the Group started redeploying laid up vessels in the second quarter. Atthe end ofthe first half of 2010, nine ofthe Group's vessels were laid up compared to 19 atthe end of 2009. Five vessels were redeployed in July 2010. The remaining vessels await market development.
In the first half of 2010,the Group took delivery oftwo new vessels (5,000 TEU), sold one vessel(1,800 TEU) while four vessels held under finance leases (16,500 TEU) were returned, and two older container vessels (5,000 TEU) were scrapped in an environmentally responsible manner.
At the end of the first half of 2010, the fleet consisted of 248 own vessels and 298 chartered vessels with a total capacity of 2.1 million TEU. In addition, the Group has chartered 13 multi-purpose vessels. In the second half of 2010, a container vessel (1,800 TEU) and two multi-purpose vessels are expected to be delivered. 40 container vessels and four multi-purpose vessels are on order for delivery in 2011-2013.
The streamLINE initiatives were launched in 2008 optimising the route network, reducing fuel costs, simplifying customer processes and improving planning and management information systems and have contributed positively to the result. Increased focus on punctuality has resulted in notable improvements and high customer satisfaction. The number of employees excluding the service centres was further reduced by approximately 1,150 compared to 31 December 2009.
As a result of continued efforts to cut fuel consumption on the Group's vessels, thereby reducing the environmental impact as well as costs, the Group has extended its programme to reduce service speed compared to the first half of 2009. As a result, fuel consumption was cut by 6% compared to the same period of 2009 despite the increase in activity, while the average fuel price for fuel consumed on the Group's vessels in the first half of 2010 increased by 69% compared to the same period of 2009. Total fuel costs increased by 59% to USD 2.2 billion.
Total unit costs per FFE transported for the Group, including depreciation and amortisation, were reduced by 7% compared to the first half of 2009. Unit costs excluding fuel costs fell by 15%.
The segment result for the first half of 2010 was positive by USD 1.2 billion, compared to a negative result of USD 1.0 billion in the same period of 2009.
Earnings per transported FFE (EBIT per FFE), excluding gain on sale of ships, etc., were positive by USD 364, while negative by USD 261 in the first half of 2009.
The cash flow from operating activities was USD 1.2 billion in the first half of 2010 compared to USD 0.3 billion in the first half of 2009, positively affected by increased earnings in 2010, partly offset by increased working capital.
Sea freight and Supply Chain Management (SCM) increased by 18% and 13%, respectively, which is estimated to be in line with the market. Damco's air cargo volumes increased by 46% from a low level.
Revenue increased by 36% to USD 1.3 billion in the first half of 2010 from USD 1.0 billion in the same period of
The segment result was USD 15 million, an increase of USD 18 million compared to the same period of 2009.
| DKK million 1st half year |
USD million 1st half year |
|||
|---|---|---|---|---|
| Highlights | 2010 | 2009 | 2010 | 2009 |
| Revenue | 12,250 | 11,874 | 2,183 | 2,121 |
| Profit before depreciation, amortisation and impairment losses, etc. (EBITDA) | 2,357 | 2,351 | 420 | 420 |
| Depreciation, amortisation and impairment losses | 1,407 | 1,078 | 250 | 193 |
| Gain on sale of non-current assets | 2,401 | 39 | 428 | 7 |
| Associated companies – share of profit/loss for the period | 53 | 21 | 9 | 4 |
| Profit before financial items (EBIT) | 3,404 | 1,333 | 607 | 238 |
| Financial items, net | -2 | 144 | -1 | 26 |
| Segment result before tax | 3,402 | 1,477 | 606 | 264 |
| Tax | 441 | 296 | 78 | 53 |
| Segment result | 2,961 | 1,181 | 528 | 211 |
| Cash flow from operating activities | 2,137 | 1,394 | 381 | 249 |
| Cash flow used for capital expenditure | 1,348 | -1,907 | 240 | -341 |
| Non-current assets | 29,822 | 28,354 | 4,913 | 5,382 |
| Current assets | 5,397 | 4,258 | 889 | 808 |
| Non-interest bearing liabilities | 6,758 | 5,800 | 1,113 | 1,101 |
| Invested capital, net | 28,461 | 26,812 | 4,689 | 5,089 |
| Segment return on invested capital after tax (ROIC), annualised | 21.3% | 9.0% | 21.3% | 8.5% |
| Containers handled (measured in million TEU and | ||||
| weighted with ownership share) | 15.8 | 14.9 | ||
In the first half of 2010,there was an estimated 12% increase in the global container terminal market measured in TEU (Twenty foot Equivalent container Units) compared to the same period of 2009 (Drewry at 30 June 2010). Volumes are close to being in line with volumes in 2008.
In the first half of 2010, the number of containers handled by APM Terminals (measured in crane lifts weighted with APM Terminals' ownership share) increased by 6% compared to the same period of 2009. Volumes in the first half of 2010 were negatively affected by discontinuation of terminal activities in Oakland and Savannah (North America) and in Kaohsiung (Taiwan).
APM Terminals increased the volumes from customers other than Maersk Line and Safmarine by 18% in the first half of 2010 compared to the same period of 2009. Customers other than Maersk Line and Safmarine contributed 43% compared to 38% in the same period of 2009.
The EBITDA margin fell from 19.8% to 19.2% during the period, due to a significant decline in earnings for the trucking and container depot activities that are now included in the APM Terminals segment. Excluding the trucking and container depot activities, the EBITDA margin increased from 22.9% to 25.0%, mainly driven by lower costs.
In the second quarter of 2010, the Group sold the ownership interest (13.7%) in Sigma Enterprises Ltd., which owns an interest in Yantian International Container Terminal in China, with a gain of USD 423 million before tax.
The port activities in Kaohsiung, Taiwan, were terminated in May 2010 and are now operated by Hanjin. In Norfolk, Virginia, in North America, APM Terminals concluded a 20-year lease with Virginia International Terminals for leasing of APM Terminals' port facilities with effect from 6 July 2010.
The segment result amounted to USD 528 million compared to USD 211 million in the first half of 2009. The
result was positively affected by the sale of the ownership interest in Sigma Enterprises Ltd., while negatively affected by impairment losses of USD 52 million on noncurrent assets. The segment result was also affected by provisions for discontinuation of terminal projects and restructuring of the trucking and container depot activities. Excluding these items, the result for the first half of 2010 was USD 231 million compared to USD 204 million in the same period of 2009.
In the second quarter of 2010, APM Terminals received the Safety at Sea International 2010 award in the "Management and Operations" category.
| DKK million 1st half year |
USD million 1st half year |
|||
|---|---|---|---|---|
| Highlights | 2010 | 2009 | 2010 | 2009 |
| Revenue | 16,264 | 14,687 | 2,898 | 2,625 |
| Profit before depreciation, amortisation and impairment losses, etc. (EBITDA) | 4,287 | 4,137 | 764 | 741 |
| Depreciation, amortisation and impairment losses | 3,333 | 2,940 | 595 | 525 |
| Gain on sale of ships, rigs, etc. | 450 | 150 | 81 | 27 |
| Associated companies – share of profit/loss for the period | -197 | -88 | -35 | -15 |
| Profit before financial items (EBIT) | 1,207 | 1,259 | 215 | 228 |
| Financial items, net | 5 | 73 | 0 | 13 |
| Segment result before tax | 1,212 | 1,332 | 215 | 241 |
| Tax | 249 | 350 | 44 | 63 |
| Segment result | 963 | 982 | 171 | 178 |
| Cash flow from operating activities | 3,451 | 3,886 | 615 | 694 |
| Cash flow used for capital expenditure | -3,097 | -9,095 | -551 | -1,624 |
| Non-current assets | 87,757 | 74,735 | 14,455 | 14,184 |
| Current assets | 12,405 | 7,908 | 2,044 | 1,501 |
| Non-interest bearing liabilities | 11,065 | 10,455 | 1,823 | 1,984 |
| Invested capital, net | 89,097 | 72,188 | 14,676 | 13,701 |
| Segment return on invested capital after tax (ROIC), annualised | 2.3% | 2.9% | 2.4% | 2.8% |
| Maersk Tankers | USD million 1st half year |
|
|---|---|---|
| Highlights | 2010 | 2009 |
| Revenue | 579 | 622 |
| Profit before depreciation, amortisation and | ||
| impairment losses, etc. (EBITDA) | 91 | 99 |
| Depreciation, amortisation and impairment losses | 107 | 241 |
| Gain on sale of ships, etc. | 28 | 23 |
| Associated companies – share of | ||
| profit/loss for the period | - | 2 |
| Profit/loss before financial items (EBIT) | 12 | -117 |
| Segment result | 15 | -115 |
| Cash flow from operating activities | 73 | 138 |
| Cash flow used for capital expenditure | -44 | -184 |
As the cold winter subsided, rates for producttankers declined in the second quarter, while rates for crude oil vessels continued at the reasonable level of the first quarter.
In the gas carrier marketVLGC rates increased considerably throughoutthe second quarter of 2010, and for the first time in 18 months Maersk Tankers experienced full employment in the segment. However, as a result of contract coverage, the rate increases were not fully passed through to Maersk Tankers in the second quarter of 2010.
Addition of new tonnage in the market in the second quarter of 2010 was lower than expected due to the delay and postponement of new deliveries and increased scrapping of single-hull tankers.
In the first half of 2010, Maersk Tankers took delivery of a handy-size gas carrier, a handy-size producttanker and a small producttanker. An LR2 producttanker, a VLCC crude oil tanker as well as ownership interests in two small product tankers were sold during the same period. In the second half year 2010, Maersk Tankers expects to take delivery oftwo own vessels, while another 14 are on order for delivery in 2011-2012.
The segment result, excluding sales gains, impairment losses, provisions for onerous contracts and integration costs for the first half of 2010, was negative by USD 11 million, compared to the positive result of USD 35 million in the same period of 2009.
The segment result was positively affected by gains of USD 28 million on the sale of ships, compared to USD 23 million in the same period of 2009, while the result in 2009 was negatively affected by impairment losses, provisions for onerous contracts and integration costs totalling USD 173 million.
| Maersk Drilling, Maersk FPSOs and Maersk LNG |
USD million 1st half year |
|
|---|---|---|
| Highlights | 2010 | 2009 |
| Revenue | 943 | 770 |
| Profit before depreciation, amortisation | ||
| and impairment losses, etc. (EBITDA) | 350 | 308 |
| Depreciation, amortisation and impairment losses | 316 | 163 |
| Gain on sale of rigs, etc. | - | 2 |
| Profit before financial items (EBIT) | 34 | 147 |
| Segment result | 4 | 120 |
| Cash flow from operating activities | 349 | 222 |
| Cash flow used for capital expenditure | -455 | -847 |
Activities in the drilling rig market grew in the first half of 2010 compared to the corresponding period in 2009. However, due to the large capacity expansion in recent years, the market – except for a few segments – continues to be characterised by excess capacity and pressure on daily rates.
The Macondo oil spill in the Gulf of Mexico and the subsequent bans on deep-sea drilling created considerable uncertainty about drilling activities in the region. As a consequence, several oil companies are attempting to reduce their chartered drilling capacity by declaring force majeure, moving rigs to other regions or subleasing rigs to other oil companies. Overall, this has resulted in stronger downward pressure on daily rates for semisubmersible rigs.
Maersk Drilling has a semi-submersible rig under contract with Statoil in the Gulf of Mexico which is affected by the ban on deep-sea drilling. Maersk Drilling is working with Statoil to find a satisfactory solution concerning the future employment of the rig.
A few of the Group's 26 drilling rigs were partially unemployed in the first half of 2010, while employment for the majority of the fleet is secured throughout the rest of the year.
In the first half of 2010, Maersk Drilling took delivery of the last of a series of three semi-submersible rigs. The rig is expected to commence employment under a contract in Mauritania in the third quarter of 2010. Maersk Drilling has thus completed a newbuilding programme for six jack-up rigs and three semi-submersible rigs delivered in 2007-2010 and has no further newbuildings on order.
The segment result was USD 175 million compared to USD 107 million in the first half of 2009, primarily due to deployment of new built semi-submersible rigs.
All the Group's FPSO units were employed during the first half of 2010. All units are under long-term contracts, of which the first will expire in 2014.
The newbuilding programme includes an FPSO for delivery in the fourth quarter of 2010. The FPSO is being built for a long-term contract to work for Statoil in the waters off Brazil, starting in the first quarter of 2011.
The segment result in Maersk FPSOs was negative by USD 113 million compared to a positive result of 13 million in the first half of 2009. The result was affected by lower production and repairs initiated as well as impairment losses of USD 80 million, reflecting the expectation of continued declining production on an FPSO.
In the first half of 2010, the spot market for LNG vessels was negatively affected by lower demand, resulting in idle vessel capacity and downward pressure on market rates. May and June showed the first signs of improvement in the form of increasing contract activity.
Out of Maersk LNG's total fleet of eight vessels, five are under long-term contracts. Three vessels were not under contract for a considerable part of the first half of 2010, but they will be under contract from the beginning of the second half of the year and are expected to be covered for the rest of the year with the first open vessel in April 2011.
The segment resultin Maersk LNG was negative by USD 58 million compared to USD 0 million (zero) in the first half of 2009. The result was affected by lower rates and impairmentlosses totalling USD 75 million on three vessels, partly offset by the addition of new vessels.
| Maersk Supply Service | USD million 1st half year |
|
|---|---|---|
| Highlights | 2010 | 2009 |
| Revenue | 399 | 368 |
| Profit before depreciation, amortisation | ||
| and impairment losses, etc. (EBITDA) | 207 | 214 |
| Depreciation, amortisation and impairment losses | 67 | 45 |
| Gain on sale of ships, etc. | - | 10 |
| Profit before financial items (EBIT) | 140 | 179 |
| Segment result | 117 | 160 |
| Cash flow from operating activities | 125 | 165 |
| Cash flow used for capital expenditure | -110 | -497 |
At the end of the period, the market for anchor handling and supply vessels was positively affected by increased activity, resulting in higher rates. However, due to newbuilding deliveries, rates remain under pressure.
Maersk Supply Service has considerable contract coverage in 2010, although a number of vessels are employed in the spot market. In the first half of 2010, Maersk Supply Service took delivery of two anchor handling vessels, while another two vessels are expected to be delivered in the second half of the year.
The segment result for the first half of 2010 was USD 117 million compared to USD 160 million in the same period of 2009. The result was primarily affected by a weaker spot market.
| Svitzer | USD million 1st half year |
|
|---|---|---|
| Highlights | 2010 | 2009 |
| Revenue | 401 | 363 |
| Profit before depreciation, amortisation and | ||
| impairment losses, etc. (EBITDA) | 106 | 92 |
| Depreciation, amortisation and impairment losses | 56 | 53 |
| Gain on sale of non-current assets | 18 | 1 |
| Associated companies – share of profit/loss | ||
| for the period | 1 | 1 |
| Profit before financial items (EBIT) | 69 | 41 |
| Segment result | 73 | 34 |
| Cash flow from operating activities | 55 | 111 |
| Cash flow used for capital expenditure | -28 | -92 |
In the first half of the year, Svitzer was negatively affected by low activity in the port towage and offshore markets.
Svitzer took delivery of five vessels in the first half of 2010, while four new vessels are expected to be delivered in the second half of the year. A further 37 vessels are on order for delivery in 2011-2012.
The segment result was USD 73 million compared to USD 34 million in the same period of 2009. The result was positively affected by gain on sale of the ownership interest (14.3%) in Flinders Ports, Australia.
The segment result was negative by USD 10 million compared to the negative result of USD 12 million in the same period of 2009. The result for 2010 includes additional net impairment losses of USD 11 million.
The sale of Norfolk Holdings B.V. was concluded on 12 July 2010. A.P. Møller - Mærsk A/S thus owns 31.3% of the share capital in DFDS A/S, making DFDS A/S an associated company of A.P. Møller - Mærsk A/S.
The Group's share (38.75%) of the result of Höegh Autoliners was a loss of USD 37 million in the first half of 2010, compared to a loss of USD 18 million in the same period of 2009.
| DKK million 1st half year |
USD million 1st half year |
|||
|---|---|---|---|---|
| Highlights | 2010 | 2009 | 2010 | 2009 |
| Revenue | 28,260 | 22,723 | 5,036 | 4,058 |
| Profit before exploration costs | 24,702 | 19,607 | 4,401 | 3,502 |
| Exploration costs | 1,012 | 1,694 | 180 | 303 |
| Profit before depreciation, amortisation and impairment losses, etc. (EBITDA) | 23,690 | 17,913 | 4,221 | 3,199 |
| Depreciation, amortisation and impairment losses | 6,638 | 6,030 | 1,182 | 1,076 |
| Gain on sale of non-current assets | 1 | 13 | - | 2 |
| Profit before financial items (EBIT) | 17,053 | 11,896 | 3,039 | 2,125 |
| Financial items, net | 34 | -265 | 6 | -48 |
| Segment result before tax | 17,087 | 11,631 | 3,045 | 2,077 |
| Tax | 11,983 | 8,807 | 2,136 | 1,573 |
| Segment result | 5,104 | 2,824 | 909 | 504 |
| Cash flow from operating activities | 13,667 | 9,624 | 2,435 | 1,719 |
| Cash flow used for capital expenditure | -6,844 | -6,784 | -1,220 | -1,212 |
| Non-current assets | 50,176 | 45,564 | 8,266 | 8,648 |
| Current assets | 6,019 | 6,478 | 992 | 1,229 |
| Non-interest bearing liabilities | 26,816 | 25,845 | 4,418 | 4,905 |
| Invested capital, net | 29,379 | 26,197 | 4,840 | 4,972 |
| Segment return on invested capital after tax (ROIC), annualised | 36.0% | 21.6% | 36.1% | 20.4% |
| Share of oil and gas production (million barrels of oil equivalents) | 70 | 81 | ||
| Average crude oil price (Brent) (USD per barrel) | 77 | 52 | ||
Brent price fluctuations USD/barrel
Revenue from the Group's oil and gas activities in the first half of 2010 amounted to USD 5,036 million compared to USD 4,058 million in the same period of 2009. The main reason for the increase was that at USD 77 per barrel, the oil price was approximately 48% higher on average than in the first half of 2009. The segment result was USD 909 million in the first half of 2010 compared to USD 504 million in the same period of 2009. The result was positively affected by lower exploration costs and a high take of gas in the first half of 2010.
The Group's share of oil and gas production was 70 million barrels of oil equivalents in the first half of the year compared to 81 million barrels in the same period of 2009. Essentially, the 14% decline was due to a lower share of production in Qatar.
In Qatar, production is still affected by the authorities' production restrictions, and total oil production in the first half of 2010 was slightly lower than in the same period of 2009, while the Group's share of production at 30 million barrels was 31% lower. The decline in the Group's share is primarily attributable to the effect of higher oil prices and a lower share to cover investments and costs. The future production level is being discussed with Qatar Petroleum in view of the current production results and the authorities' production restrictions, etc.
In the Danish part of the North Sea, development activities at the Halfdan Field continue, including the establishment of a new processing platform which is expected to commence in the third quarter of 2010. At 15 million barrels in the first half of 2010, the Group's share of total oil production was 9% lower than in the same period of 2009, primarily due to the natural decline in production from older fields. Gas production was 29% higher than in the same period of 2009, reflecting higher customer take.
In Great Britain, the Group's share of production was 9 million barrels in the first half of 2010 or 28% more than in the same period of 2009, mainly due to higher production at the Dumbarton, Gryphon, Janice and Affleck Fields where development activities continue with the drilling of new wells.
In Algeria, production is still subject to the authorities' production restrictions, and at 4 million barrels the Group's share of production in the first half of 2010 was 17% lower than in the same period of 2009, mainly due
to inventory changes. Development of the El Merk Fields will continue in 2010.
In Kazakhstan, the share of oil production amounted to 0.5 million barrels in the first half of 2010, which was in line with the same period of 2009.
In the first half of 2010, drilling of six exploration and appraisal wells in which the Group has a share was completed. In the second quarter of 2010, the Group bought a 20% share in the Wintershall's offshore licence PL435 in Norway and participated in the 26th licence round in the central part of the North Sea (Great Britain). The outcome of the licence round is expected at the end of the year.
In addition, the Group concluded agreements for 62 new exploration licences in the USA (the Gulf of Mexico), bought a 25% stake in the Jack development project in the USA (the Gulf of Mexico) and concluded an agreement for the acquisition of a 20% stake in a Brazilian licence including four planned exploration drillings in 2010-2011. The latter awaits authority approval.
In Great Britain, the appraisal drillings conducted regarding the Golden Eagle, Hobby and Pink discoveries are finished, and the work of establishing an overall development plan for the three discoveries is expected to be completed at the beginning of 2011. The drilling programme with two wells for appraisal of the Culzean gas discovery was launched in June 2010.
On completion of the first appraisal well at the Chissonga discovery in Angola, which showed positive results as previously announced, the evaluation of its commercial potential and possible further drilling continues with a view to establishing a potential development plan in mid-2011.
As a consequence of the accident at the Macondo well in the US Gulf of Mexico, the US authorities introduced a six-month drilling moratorium. The drilling moratorium included the already commenced Buckskin appraisal well and postponed an exploration well under Maersk Oil's agreement with Chevron. Maersk Oil follows the results of the ongoing investigation of the accident closely and has also reviewed and updated all its deep-water procedures. Final clarification in respect of more stringent regulatory requirements for procedures and equipment in the Gulf of Mexico is not expected until the end of the year at the earliest.
Overall, Maersk Oil is involved in eight exploration or appraisal drillings that are either in progress or planned for 2010 in Angola, Brazil, Norway, Oman, Great Britain and the USA. In addition, further drillings in 2010 are considered.
Total exploration costs in the first half of 2010 amounted to USD 180 million, positively affected by reversal of provisions for an onerous rig contract, compared to USD 303 million in the same period of 2009.
| DKK million 1st half year |
USD million 1st half year |
|||
|---|---|---|---|---|
| Highlights | 2010 | 2009 | 2010 | 2009 |
| Revenue | 28,496 | 27,641 | 5,078 | 4,937 |
| Profit before depreciation, amortisation and impairment losses, etc. (EBITDA) | 1,575 | 1,482 | 281 | 265 |
| Depreciation, amortisation and impairment losses | 445 | 379 | 80 | 68 |
| Gain on sale of non-current assets | 21 | 2 | 4 | - |
| Profit before financial items (EBIT) | 1,151 | 1,105 | 205 | 197 |
| Financial items, net | 53 | 5 | 10 | 1 |
| Segment result before tax | 1,204 | 1,110 | 215 | 198 |
| Tax | 292 | 278 | 52 | 49 |
| Segment result | 912 | 832 | 163 | 149 |
| Cash flow from operating activities | 1,908 | 2,318 | 340 | 414 |
| Cash flow used for capital expenditure | -1,115 | -1,652 | -199 | -295 |
| Non-current assets | 14,666 | 15,009 | 2,416 | 2,849 |
| Current assets | 6,886 | 3,948 | 1,134 | 749 |
| Non-interest bearing liabilities | 7,956 | 7,190 | 1,310 | 1,365 |
| Invested capital, net | 13,596 | 11,767 | 2,240 | 2,233 |
| Segment return on invested capital after tax (ROIC), annualised | 13.6% | 14.4% | 13.6% | 13.6% |
| Number of stores | 1,362 | 1,298 | ||
The retail markets in Denmark, Germany, Poland, Sweden and Great Britain in which Dansk Supermarked operates have stabilised due to a slightly positive development in consumption. The positive development has been most pronounced in Sweden and Poland. Consumption growth in Germany and Denmark remains moderate due to public savings and a continued high level of private savings, etc.
Total revenue for the Dansk Supermarked Group increased by 3.1%, positively affected by the exchange rate development of the Swedish krona and pound sterling. Revenue measured in local currency increased by 2.3%.
In the Danish market, revenue for Føtex increased satisfactorily, while both Bilka and Netto experienced more modest growth.
The non-Danish markets showed substantial growth for Netto Sweden and Netto Poland, more moderate growth for Netto Germany and a modest decline for Netto UK.
The segment result was DKK 912 million in the first half of 2010 compared to DKK 832 million in the same period of 2009.
Cash flow from operating activities was positively affected by inventory reduction and changes in the timing of creditor payments, however, less than in the same period of 2009. Changes in the payment terms for payroll tax affected cash flow negatively.
Investments in centralised warehouse facilities, new stores, etc. amounted to DKK 1,115 million compared to DKK 1,652 million in the same period of 2009.
In the first half of 2010, 14 new stores were established, of which 11 outside Denmark, bringing the total number of stores to 1,362 at 30 June 2010.
On 27 May 2010, Dansk Supermarked A/S concluded an agreement for the sale of the activities in Great Britain (Netto Foodstores Limited) to Walmart (Asda Stores Limited) with an expected gain in the order of DKK 4.6 billion. The sale is subject to approval by the British competition authorities. The total consideration and the accounting gain may be reduced dependent on the extent of regulatory remedies required in order to obtain approval from the British competition authorities. The transaction is expected to be completed in November 2010.
| DKK million 1st half year |
USD million 1st half year |
|||
|---|---|---|---|---|
| Highlights | 2010 | 2009 | 2010 | 2009 |
| Revenue | 3,406 | 4,692 | 607 | 838 |
| Profit/loss before depreciation, amortisation and impairment losses, etc. (EBITDA) | 39 | -313 | 7 | -57 |
| Depreciation, amortisation and impairment losses | 119 | 144 | 21 | 25 |
| Gain on sale of non-current assets | 120 | 43 | 21 | 8 |
| Associated companies – share of profit/loss for the period | 342 | 148 | 61 | 26 |
| Profit/loss before financial items (EBIT) | 382 | -266 | 68 | -48 |
| Financial items, net | 9 | -8 | 2 | -2 |
| Segment result before tax | 391 | -274 | 70 | -50 |
| Tax | +13 | +67 | +2 | +12 |
| Segment result | 404 | -207 | 72 | -38 |
| Cash flow from operating activities | 316 | -1,329 | 56 | -237 |
| Cash flow used for capital expenditure | 357 | 180 | 64 | 32 |
| Non-current assets | 22,349 | 21,599 | 3,682 | 4,100 |
| Current assets | 2,036 | 2,468 | 335 | 468 |
| Non-interest bearing liabilities | 2,821 | 2,913 | 465 | 553 |
| Invested capital, net | 21,564 | 21,154 | 3,552 | 4,015 |
| Segment return on invested capital after tax (ROIC), annualised | 3.8% | -2.0% | 3.8% | -1.9% |
The segment result for the Odense Steel Shipyard Group was negative by DKK 103 million compared to a negative result of DKK 412 million in the same period of 2009.
Shipbuilding activities at Odense Steel Shipyard will be phased out as existing orders are completed.
The sale of Baltija Shipyard to BLRT Grupp AS was completed on 22 July 2010.
Danske Bank A/S achieved a result of DKK 1.7 billion in the first half of 2010 compared to DKK 0.7 billion in the same period of 2009. 20% or DKK 342 million is included in the result for the segment compared to DKK 148 million in the same period of 2009.
The sale of Rosti Technical Plastics Holding A/S to Nordstjernan AB was completed in the first half of 2010.
| DKK million 1st half year |
USD million 1st half year |
|||
|---|---|---|---|---|
| Highlights | 2010 | 2009 | 2010 | 2009 |
| Revenue | 1,204 | 577 | 214 | 103 |
| Costs including depreciation and amortisation, etc. | 1,468 | 896 | 261 | 160 |
| Value adjustment of oil price hedges | 31 | -886 | 5 | -158 |
| Profit/loss before financial items (EBIT) | -233 | -1,205 | -42 | -215 |
| Financial items, net | -3,556 | -2,725 | -633 | -487 |
| Loss before tax | -3,789 | -3,930 | -675 | -702 |
| Tax | +579 | +747 | +103 | +134 |
| Loss | -3,210 | -3,183 | -572 | -568 |
| Cash flow from operating activities | -3,635 | -2,414 | -648 | -432 |
Unallocated activities comprise net revenue and costs, etc. as well as financial items including particularly interest and exchange rate adjustments related to loans that are not allocated to reportable segments. Furthermore, activity in the form of purchase of bunker and lubricating oil on behalf of companies in the A.P. Moller - Maersk Group, as well as oil hedging activities that are not allocated to segments, are included on a net basis. The result before tax includes unrealised gains on value adjustment of oil hedging contracts of USD 5 million compared to unrealised losses of USD 158 million in the corresponding period of 2009.
Unallocated financial items for the first half of 2010 were negative by USD 633 million before tax and by USD 531 million after tax, compared to the negative result of USD 487 million before tax and of USD 420 million after tax in the same period of 2009. This includes negative exchange rate adjustment of USD 138 million in total compared to a positive result of USD 14 million in the same period of 2009.
The interim report for the period 1 January to 30 June 2010 for the A.P. Moller - Maersk Group has been prepared in accordance with IAS 34 "Interim Financial Reporting" as adopted by the EU and the additional Danish disclosure requirements for interim reports for listed companies. In our opinion the interim financial statements give a true and fair view of the Group's total assets, liabilities and financial position at 30 June 2010 and
Managing Director:
A.P. Møller Board of Directors: Sir John Bond Arne Karlsson Jan Leschly Leise Mærsk Mc-Kinney Møller Lars Pallesen John Axel Poulsen Erik Rasmussen Rob Routs Jan Tøpholm Michael Pram Rasmussen Chairman Ane Mærsk Mc-Kinney Uggla Vice-chairman Niels Jacobsen Vice-chairman
| 1st half year | Full year | |||
|---|---|---|---|---|
| Note | 2010 | 2009 | 2009 | |
| 1 | Revenue | 153,533 | 127,529 | 260,336 |
| Profit before depreciation, amortisation and impairment losses, etc. | 43,714 | 23,732 | 49,262 | |
| Depreciation, amortisation and impairment losses | 16,478 | 14,929 | 30,317 | |
| Gain on sale of ships, rigs, etc. | 3,091 | 440 | 862 | |
| Associated companies – share of profit/loss for the period | 192 | 56 | 360 | |
| Profit before financial items | 30,519 | 9,299 | 20,167 | |
| Financial items, net | -3,497 | -3,048 | -5,263 | |
| Profit before tax | 27,022 | 6,251 | 14,904 | |
| Tax | 12,861 | 9,267 | 20,393 | |
| Profit/loss for the period – continuing operations | 14,161 | -3,016 | -5,489 | |
| Profit/loss for the period – discontinued operations | -5 | -5 | 0 | |
| 1 | Profit/loss for the period | 14,156 | -3,021 | -5,489 |
| Of which: Non-controlling interests |
761 | 648 | 1,538 | |
| A | .P. Møller - Mærsk A/S' share | 13,395 | -3,669 | -7,027 |
| E | Earnings and diluted earnings per share of continuing operations, DKK arnings and diluted earnings per share, DKK |
3,070 3,069 |
-890 -892 |
-1,674 -1,674 |
| 1st half year | Full year | ||
|---|---|---|---|
| Note | 2010 | 2009 | 2009 |
| 1 Profit/loss for the period |
14,156 | -3,021 | -5,489 |
| Translation from functional currency to presentation currency | 20,088 | 603 | -756 |
| Fair value adjustment of securities: | |||
| Fair value adjustment for the period | -173 | -519 | -568 |
| Reclassified to income statement, gain on sale | -2,492 | - | -10 |
| Cash flow hedges: | |||
| Value adjustment of hedges for the period | -1,865 | 1,592 | 1,591 |
| Reclassified to income statement, revenue | 29 | -39 | 65 |
| Reclassified to income statement, operating costs | -221 | 1,047 | 1,002 |
| Reclassified to income statement, financial income | 40 | 14 | 157 |
| Reclassified to income statement, financial expenses | 645 | -40 | -123 |
| Reclassified to cost of property, plant and equipment | 40 | 66 | -26 |
| Share of other comprehensive income of associated companies, net of tax | 48 | 97 | 142 |
| Actuarial gains/losses on defined benefit plans, etc. | - | - | 207 |
| Value adjustment from the acquisition of subsidiary in stages | - | -435 | -450 |
| Tax on other comprehensive income | 4 | -243 | -289 |
| O ther comprehensive income, net of tax |
16,143 | 2,143 | 942 |
| Total comprehensive income for the period | 30,299 | -878 | -4,547 |
| Of which: | |||
| Non-controlling interests | 1,195 | 677 | 1,556 |
| A .P. Møller - Mærsk A/S' share |
29,104 | -1,555 | -6,103 |
| 30 June | 31 December | |||
|---|---|---|---|---|
| Note | 2010 | 2009 | 2009 | |
| Intangible assets | 16,078 | 14,383 | 12,944 | |
| Property, plant and equipment | 269,008 | 241,775 | 237,574 | |
| Financial non-current assets | 29,136 | 30,967 | 30,772 | |
| Deferred tax | 5,997 | 4,423 | 5,542 | |
| Total non-current assets | 320,219 | 291,548 | 286,832 | |
| Inventories | 9,951 | 8,474 | 9,385 | |
| Receivables, etc. | 40,806 | 34,442 | 30,848 | |
| Securities | 2,300 | 2,652 | 2,365 | |
| Cash and bank balances | 10,386 | 11,100 | 8,348 | |
| 2 | Assets held for sale | 8,833 | 417 | 7,421 |
| Total current assets | 72,276 | 57,085 | 58,367 | |
| 1 | Total assets | 392,495 | 348,633 | 345,199 |
| 30 June | 31 December | ||
|---|---|---|---|
| Note | 2010 | 2009 | 2009 |
| Equity attributable to A.P. Møller - Mærsk A/S | 176,492 | 145,156 | 148,779 |
| Non-controlling interests | 11,066 | 9,358 | 10,089 |
| Total equity | 187,558 | 154,514 | 158,868 |
| Issued bonds | 9,317 | - | 9,158 |
| Bank and other credit institutions, etc. | 94,739 | 101,524 | 89,000 |
| Other non-current liabilities, etc. | 28,371 | 25,784 | 25,557 |
| Total non-current liabilities | 132,427 | 127,308 | 123,715 |
| Bank and other credit institutions, etc. | 12,000 | 15,532 | 12,074 |
| Other current liabilities, etc. | 56,831 | 50,913 | 46,316 |
| 2 Liabilities associated with assets held for sale |
3,679 | 366 | 4,226 |
| Total current liabilities | 72,510 | 66,811 | 62,616 |
| 1 Total liabilities |
204,937 | 194,119 | 186,331 |
| Total equity and liabilities | 392,495 | 348,633 | 345,199 |
Amounts in DKK million (In parenthesis the corresponding figures for 2009)
| 1st half year | Full year | ||
|---|---|---|---|
| Note | 2010 | 2009 | 2009 |
| Profit before financial items | 30,519 | 9,299 | 20,167 |
| Non-cash items, etc. | 12,373 | 15,956 | 31,697 |
| Change in working capital | -3,511 | 3,006 | 1,692 |
| Cash from operating activities before financial items and tax | 39,381 | 28,261 | 53,556 |
| Financial payments, net | -4,384 | -2,271 | -3,813 |
| Taxes paid | -10,466 | -10,894 | -24,645 |
| Cash flow from operating activities | 24,531 | 15,096 | 25,098 |
| Purchase of intangible assets and property, plant and equipment | -15,984 | -24,438 | -43,822 |
| Sale of intangible assets and property, plant and equipment | 1,890 | 1,210 | 2,223 |
| Acquisition/sale of subsidiaries and activities, etc., net | 3,303 | -322 | -596 |
| Cash flow used for capital expenditure | -10,791 | -23,550 | -42,195 |
| Purchase/sale of securities, trading portfolio | 190 | 2,573 | 2,863 |
| Cash flow used for investing activities | -10,601 | -20,977 | -39,332 |
| Repayment of/proceeds from loans, net | -10,763 | 6,401 | 4,489 |
| Dividends distributed | -1,419 | -2,675 | -2,675 |
| Dividends distributed to non-controlling interests | -218 | -263 | -407 |
| Sale of own shares | - | - | 8,177 |
| Other equity transactions | 11 | 30 | -19 |
| Cash flow used for financing activities | -12,389 | 3,493 | 9,565 |
| et cash flow from continuing operations | 1,541 | -2,388 | -4,669 |
| Net cash flow from discontinued operations | -42 | 99 | -26 |
| et cash flow for the period | 1,499 | -2,289 | -4,695 |
| Cash and bank balances 1 January | 8,419 | 13,741 | 13,741 |
| Effect of changed presentation 1 | - | -436 | -436 |
| Currency translation effect on cash and bank balances | 809 | 162 | -191 |
| Cash and bank balances 30 June | 10,727 | 11,178 | 8,419 |
| Of which classified as assets held for sale | -341 | -78 | -71 |
| Cash and bank balances, end of period | 10,386 | 11,100 | 8,348 |
1 The presentation of certain joint ventures has been changed with effect from 1 January 2009.
Cash and bank balances are included in the order of DKK 4.2 billion (DKK 3.3 billion) relating to subsidiaries' cash and bank balances in countries with exchange control or other legal restrictions, which means that the funds are not readily available for general use by the parent company or other subsidiaries.
Amounts in DKK million
| 2010 | A.P. Møller - Mærsk A/S | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | Share capital |
Trans- lation reserve |
Reserve for secu- rities |
hedges | Reserve Retained Dividend for earnings |
for distri- bution |
Total N | on- control- ling inter ests |
Total equity |
| Equity 1 January 2010 | 4,396 | -15,079 | 2,094 | -1,894 | 157,833 | 1,429 | 148,779 | 10,089 | 158,868 |
| Translation from functional currency | |||||||||
| to presentation currency | - | 19,472 | 621 | -467 | - | - | 19,626 | 462 | 20,088 |
| Fair value adjustment of securities: | |||||||||
| Fair value adjustment for the period | - | - | -173 | - | - | - | -173 | - | -173 |
| Reclassified to income statement, | |||||||||
| gain on sale | - | - | -2,492 | - | - | - | -2,492 | - | -2,492 |
| Cash flow hedges: | |||||||||
| Value adjustment of hedges for the period | - | - | - | -1,835 | - | - | -1,835 | -30 | -1,865 |
| Reclassified to income statement: | |||||||||
| – revenue | - | - | - | 29 | - | - | 29 | - | 29 |
| – operating costs | - | - | - | -221 | - | - | -221 | - | -221 |
| – financial income | - | - | - | 40 | - | - | 40 | - | 40 |
| – financial expenses | - | - | - | 644 | - | - | 644 | 1 | 645 |
| Reclassified to cost of property, | |||||||||
| plant and equipment | - | - | - | 37 | - | - | 37 | 3 | 40 |
| Share of other comprehensive income | |||||||||
| of associated companies after tax | - | - | - | - | 48 | - | 48 | - | 48 |
| Tax on other comprehensive income | - | - | - | 6 | - | - | 6 | -2 | 4 |
| O ther comprehensive income after tax |
- | 19,472 | -2,044 | -1,767 | 48 | - | 15,709 | 434 | 16,143 |
| Profit/loss for the period | - | - | - | - | 13,395 | - | 13,395 | 761 | 14,156 |
| Total comprehensive | |||||||||
| income for the period | - | 19,472 | -2,044 | -1,767 | 13,443 | - | 29,104 | 1,195 | 30,299 |
| Dividends to shareholders | - | - | - | - | 10 | -1,429 | -1,419 | -218 | -1,637 |
| Value of granted and sold share options | - | - | - | - | 25 | - | 25 | - | 25 |
| Acquisition/disposal of non-controlling | |||||||||
| interests | - | - | - | - | 3 | - | 3 | -3 | - |
| Capital increases | - | - | - | - | - | - | - | 3 | 3 |
| Total transactions with shareholders | - | - | - | - | 38 | -1,429 | -1,391 | -218 | -1,609 |
| E quity 30 June 2010 |
4,396 | 4,393 | 50 | -3,661 171,314 | 0 176,492 | 11,066 187,558 |
3 Acquisition/sale of subsidiaries and activities
4 Financial risks
5 Valuation of assets and liabilities
6 Accounting policies
| 2009 | A.P. Møller - Mærsk A/S | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | Share capital |
Trans- lation reserve |
Reserve for secu- rities |
hedges | Reserve Retained Dividend for earnings |
for distri- bution |
Total N | on- control- ling inter ests |
Total equity |
| Equity 1 January 2009 | 4,396 | -14,284 | 2,729 | -3,584 | 157,427 | 2,857 | 149,541 | 8,853 | 158,394 |
| Translation from functional currency | |||||||||
| to presentation currency | - | 1,099 | -20 | -515 | - | - | 564 | 39 | 603 |
| Fair value adjustment of securities: | |||||||||
| Fair value adjustment for the period | - | - | -518 | - | - | - | -518 | -1 | -519 |
| Cash flow hedges: | |||||||||
| Value adjustment of hedges for the period | - | - | - | 1,592 | - | - | 1,592 | - | 1,592 |
| Reclassified to income statement: | |||||||||
| – revenue | - | - | - | -39 | - | - | -39 | - | -39 |
| – operating costs | - | - | - | 1,047 | - | - | 1,047 | - | 1,047 |
| – financial income | - | - | - | 14 | - | - | 14 | - | 14 |
| – financial expenses | - | - | - | -31 | - | - | -31 | -9 | -40 |
| Reclassified to cost of property, | |||||||||
| plant and equipment | - | - | - | 66 | - | - | 66 | - | 66 |
| Share of other comprehensive income | |||||||||
| of associated companies after tax | - | - | - | - | 97 | - | 97 | - | 97 |
| Value adjustment from the acquisition | |||||||||
| of subsidiary in stages | - | - | - | - | -435 | - | -435 | - | -435 |
| Tax on other comprehensive income | - | - | 12 | -255 | - | - | -243 | - | -243 |
| O ther comprehensive income after tax |
- | 1,099 | -526 | 1,879 | -338 | - | 2,114 | 29 | 2,143 |
| Profit/loss for the period | - | - | - | - | -3,669 | - | -3,669 | 648 | -3,021 |
| Total comprehensive | |||||||||
| income for the period | - | 1,099 | -526 | 1,879 | -4,007 | - | -1,555 | 677 | -878 |
| Dividends to shareholders | - | - | - | - | 182 | -2,857 | -2,675 | -263 | -2,938 |
| Value of granted and sold share options | - | - | - | - | 24 | - | 24 | - | 24 |
| Acquisition/disposal of non-controlling | |||||||||
| interests | - | - | - | - | -52 | - | -52 | 45 | -7 |
| Capital increases | - | - | - | - | - | - | - | 46 | 46 |
| Other equity movements | - | - | - | - | -127 | - | -127 | - | -127 |
| Total transactions with shareholders | - | - | - | - | 27 | -2,857 | -2,830 | -172 | -3,002 |
| E quity 30 June 2009 |
4,396 | -13,185 | 2,203 | -1,705 153,447 | 0 145,156 | 9,358 154,514 |
Amounts in DKK million
| Revenue | Profit/loss for the period |
Revenue | Profit/loss for the period |
|
|---|---|---|---|---|
| 1st half year 2010 | 1st half year 2009 | |||
| Revenue and profit/loss for the period | ||||
| Container shipping and related activities | 70,039 | 6,878 | 52,631 | -5,573 |
| APM Terminals | 12,250 | 2,961 | 11,874 | 1,181 |
| Tankers, offshore and other shipping activities | 16,264 | 963 | 14,687 | 982 |
| Oil and gas activities | 28,260 | 5,104 | 22,723 | 2,824 |
| Retail activity | 28,496 | 912 | 27,641 | 832 |
| Shipyards, other industrial companies, interest in Danske Bank A/S, etc. | 3,406 | 404 | 4,692 | -207 |
| Total segments | 158,715 | 17,222 | 134,248 | 39 |
| Maersk Oil Trading | 1,204 | -20 | 577 | -623 |
| Financial items, net of tax | - | -2,951 | - | -2,349 |
| Costs in group functions, etc. | - | 260 | - | 359 |
| Unallocated tax | - | +21 | - | +148 |
| Eliminations | -6,386 | 149 | -7,296 | 128 |
| Total continuing operations | 153,533 | 14,161 | 127,529 | -3,016 |
| Discontinued operations, after elimination | - | -5 | - | -5 |
| Total | 153,533 | 14,156 | 127,529 | -3,021 |
| External | Inter- segment |
External | Inter segment |
|
|---|---|---|---|---|
| 1st half year 2010 | 1st half year 2009 | |||
| Revenue | ||||
| Container shipping and related activities | 69,861 | 178 | 52,550 | 81 |
| APM Terminals | 6,634 | 5,616 | 5,814 | 6,060 |
| Tankers, offshore and other shipping activities | 15,981 | 283 | 14,566 | 121 |
| Oil and gas activities | 28,260 | - | 22,723 | - |
| Retail activity | 28,496 | - | 27,641 | - |
| Shipyards, other industrial companies, interest in Danske Bank A/S, etc. | 3,097 | 309 | 3,658 | 1,034 |
| Total segments | 152,329 | 6,386 | 126,952 | 7,296 |
| Unallocated revenue (Maersk Oil Trading) | 1,204 | - | 577 | - |
| Total | 153,533 | 6,386 | 127,529 | 7,296 |
| Assets | Liabilities | Assets | Liabilities | |
|---|---|---|---|---|
| 30 June 2010 | 30 June 2009 | |||
| Assets and liabilities | ||||
| Container shipping and related activities | 133,111 | 25,185 | 116,838 | 22,343 |
| APM Terminals | 35,219 | 6,758 | 32,612 | 5,800 |
| Tankers, offshore and other shipping activities | 100,162 | 11,065 | 82,643 | 10,455 |
| Oil and gas activities | 56,195 | 26,816 | 52,042 | 25,845 |
| Retail activity | 21,552 | 7,956 | 18,957 | 7,190 |
| Shipyards, other industrial companies, interest in Danske Bank A/S, etc. | 24,385 | 2,821 | 24,067 | 2,913 |
| Total segments | 370,624 | 80,601 | 327,159 | 74,546 |
| Unallocated assets and liabilities | 25,772 | 128,508 | 28,018 | 126,552 |
| Eliminations | -4,106 | -4,327 | -6,839 | -7,232 |
| Total continuing operations | 392,290 | 204,782 | 348,338 | 193,866 |
| Discontinued operations, after elimination | 205 | 155 | 295 | 253 |
| Total | 392,495 | 204,937 | 348,633 | 194,119 |
The presentation of segment results was changed as from 1 January 2010. As a result, the trucking and container depot activities that used to be part of Container shipping and related activities are now included in the APM Terminals segment, and the container production activities that also used to be part of Container shipping and related activities are now included in Shipyards, other industrial companies, interest in Danske Bank A/S, etc. The change has no impact on the Group's result. Comparative figures have been restated.
Total impairment losses on intangible assets and property, plant and equipment in the first half of 2010 amount to DKK 1,622 million compared to DKK 1,251 million in the same period of 2009. For both years, impairment losses relate primarily to Tankers, offshore and other shipping activities.
| 30 June | 31 December | ||
|---|---|---|---|
| 2010 | 2009 | 2009 | |
| Assets held for sale | |||
| Non-current assets | 7,587 | 286 | 6,071 |
| Current assets | 1,246 | 131 | 1,350 |
| Total | 8,833 | 417 | 7,421 |
| Liabilities associated with assets held for sale | |||
| Provisions | 98 | 124 | 96 |
| Other liabilities | 3,581 | 242 | 4,130 |
| Total | 3,679 | 366 | 4,226 |
Assets held for sale primarily relate to the sale of Norfolk Holdings B.V. effective 12 July 2010, and the sale of Netto Foodstores Limited. On 27 May 2010, Dansk Supermarked A/S concluded an agreement with Walmart(Asda Stores Limited)to sell Netto UK (Netto Foodstores Limited). The sale is expected to be completed in November 2010 and is subjectto approval by the British competition authorities.
Two tankers were sold and three container vessels, classified as assets held for sale at year-end 2009 were returned. Furthermore, the sale of Rosti Technical Plastics Holding A/S was completed.
No acquisitions of subsidiaries or activities to an extent of any significance to the Group were undertaken in the first half of 2010.
On 14 January 2009, the A.P. Moller - Maersk Group obtained control of Broström AB whose activities consist primarily of the operation of small and medium-sized product tankers. Other acquisitions in the first half of 2009 mainly comprised investments in a tanker company and a supermarket. Further details on the acquisitions are provided in note 25 of the consolidated financial statements for 2009.
Sales of subsidiaries in the first half of 2010 consist mainly of Rosti Technical Plastics Holding A/S. Furthermore, ownership interests in Sigma Enterprises Ltd. and Flinders Ports were sold at a total gain of DKK 2.5 billion.
Shipping activities are very sensitive to economic fluctuations. Freight rates and cargo volumes are sensitive to developments in international trade, including the geographical distribution and the supply of tonnage. The Group's profit is very sensitive to changes in volumes and rates. All other things being equal, this can be illustrated by the following sensitivities based on expected earnings level (effect on profit/loss for the second half of 2010):
* 5% increase/reduction in average container freight rates, excluding BAF: USD 0.6 billion
* 5% increase/reduction in transported containers: USD 0.4 billion
For the oil and gas activities, the estimate for the second half of 2010 of an increase in the crude oil price by USD 10 per barrel, based on expected oil prices and all other things being equal, is a positive effect on the profit, but before the effect of oil price hedges, in the order of USD 160 million.
As described in the consolidated financial statements for 2009 it is difficult to describe exactly the Group's exposure to changes in fuel prices. Assuming an average BAF level of 60% (60% of the bunker costs are transferred to the customers), an increase in the bunker prices by USD 10 per barrel, based on current bunker prices, will have a negative result effect for the second half of 2010 in the order of USD 130 million.
At 30 June 2010, the A.P. Moller - Maersk Group's total interest-bearing debt and finance lease commitments amounted to USD 19.4 billion (DKK 118 billion) compared to USD 22.2 billion (DKK 117 billion) at 30 June 2009, and the Group's net interest-bearing debt amounted to USD 16.1 billion (DKK 98 billion) compared to USD 18.5 billion (DKK 98 billion) at 30 June 2009, a decline from USD 18.1 billion (DKK 94 billion) atthe turn ofthe year. The average term to maturity of loan facilities in the Group was more than five years at 30 June 2010. Liquidity buffers, defined as bank balances, securities and committed undrawn facilities amounted to USD 12 billion (DKK 73 billion). Based on this, the maturity of the loan facilities as well as the decreasing investment profile, the Group's funding position is regarded to be satisfactory. A significant bank facility will mature mid-2012.
At 30 June 2010, the Group's total outstanding commitments concerning purchase of non-current assets amounted to USD 7.8 billion (DKK 48 billion), a minor decline compared to USD 7.9 billion (DKK 41 billion) at the end of 2009. USD 4.6 billion (DKK 28 billion) of the outstanding commitments relates to the existing newbuilding programme for ships and rigs, etc. – at a total contract price of USD 7.9 billion (DKK 48 billion) (including owner furnished equipment) – comprising 108 units at 30 June 2010. The financing of the Group's newbuilding programme for ships and rigs is considered to be in place. The remaining outstanding payments of USD 3.2 billion (DKK 20 billion), relating to investments mainly in the terminals and oil and gas activities, will be financed by the cash flow from operating activities, as well as existing and new loan facilities.
The intention is to maintain a strong liquidity position to be able to resist economic fluctuations and have the strength to exploit investment opportunities that are expected to arise in turbulent markets.
Amounts in DKK million
The most significant accounting estimates and judgements regarding recognition, measurement and classification of the Group's assets and liabilities when preparing the interim financial statements are in all material respect in line with those applied when preparing the consolidated financial statements for 2009.
As a consequence of the accident at the Macondo well in the US Gulf of Mexico, the US authorities introduced a six-month drilling moratorium. Due to the drilling moratorium, the measurement of certain of the Group's assets is subject to greater uncertainty than normal. These assets include exploration licences and semi-submersible rigs, etc.
In the first half of 2010, Maersk Tankers changed method for determination and delimitation of cash-generating units in connection with impairment tests. On the basis of the fleet composition, order distribution and follow-up on earnings, it is assessed that cash flows for individual assets no longer can be determined independently. Thus, vessels in cash-generating units are grouped according to type, size, etc. in accordance with the structure of the management's regular follow-up. The change has not resulted in further impairment losses or reversals.
The interim financial statements are prepared in accordance with IAS 34, applying the same accounting policies as in the financial statements for 2009, except for the changes described in note 30 of the consolidated financial statements for 2009, to which reference is made. The changes have no impact on the interim financial statements.
A.P. Møller - Mærsk A/S Registration no. 22756214
A.P. Møller Esplanaden 50 DK-1098 Copenhagen K Tel. +45 33 63 33 63
www.maersk.com
Michael Pram Rasmussen, Chairman Niels Jacobsen, Vice-chairman Ane Mærsk Mc-Kinney Uggla, Vice-chairman Sir John Bond Arne Karlsson Jan Leschly Leise Mærsk Mc-Kinney Møller Lars Pallesen John Axel Poulsen Erik Rasmussen Rob Routs Jan Tøpholm
Jan Tøpholm, Chairman Lars Pallesen Leise Mærsk Mc-Kinney Møller
Michael Pram Rasmussen, Chairman Niels Jacobsen Ane Mærsk Mc-Kinney Uggla
Grant Thornton Statsautoriseret Revisionsaktieselskab
KPMG Statsautoriseret Revisionspartnerselskab
Design and layout e-Types & India
ISSN: 1604-2913
Produced in Denmark 2010
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.