XML 30 R13.htm IDEA: XBRL DOCUMENT v3.22.4
Leases
12 Months Ended
Dec. 31, 2022
Leases  
Leases
7
Leases
 
The Group is engaged in multiple lease arrangements for vessels and containers, supporting its operating activities, as well as for buildings, vehicles, IT equipment and other tangible assets. Such lease arrangements (part of which includes options for extension and/or purchase of the underlying asset) are characterized by large-scale, frequent and recurring engagements in common market terms.
 
  (a)
Right-of-use-assets
 
           
Containers
and
equipment
   
Buildings,
vehicles
and other
tangible
assets
       
                     
   
Vessels
           
Total
 
   
US $ in millions
 
Balance as at January 1, 2022
   
2,720.2
     
458.6
     
47.6
     
3,226.4
 
Additions
   
2,184.6
             
22.5
     
2,207.1
 
Depreciation
   
(1,170.0
)
   
(80.5
)
   
(18.4
)
   
(1,268.9
)
Other (*)
   
232.5
     
1.9
     
6.3
     
240.7
 
Balance as at December 31, 2022
   
3,967.3
     
380.0
     
58.0
     
4,405.3
 
 
           
Containers
and
equipment
   
Buildings,
vehicles
and other
tangible
assets
       
                     
   
Vessels
           
Total
 
   
US $ in millions
 
Balance as at January 1, 2021
   
826.7
     
466.1
     
47.9
     
1,340.7
 
Additions
   
1,677.5
     
85.1
     
16.3
     
1,778.9
 
Depreciation
   
(602.1
)
   
(89.2
)
   
(18.5
)
   
(709.8
)
Other (*)
   
818.1
     
(3.4
)
   
1.9
     
816.6
 
Balance as at December 31, 2021
   
2,720.2
     
458.6
     
47.6
     
3,226.4
 
 
  (*)
Mainly modifications, see also Note 5.

 

  (b)
Maturity analysis of the Group's lease liabilities
 
   
As at December 31
 
   
2022
   
2021
 
   
US $ in millions
 
Less than one year
   
1,380.8
     
893.0
 
One to five years
   
2,652.8
     
1,981.5
 
More than five years
   
125.9
     
197.2
 
Total
   
4,159.5
     
3,071.7
 
?
The Group’s lease liabilities are mostly denominated in USD, discounted by interest rates with weighted average of 7.7% (5.0% as at December 31, 2021).

 

(c)
Amounts recognized in profit or loss
 
   
2022
   
2021
 
   
US $ in millions
 
Interest expenses related to lease liabilities
   
206.0
     
139.6
 
Expenses relating to short-term leases:
               
   Vessels
   
101.6
     
71.7
 
   Containers
   
34.3
     
36.6
 
?
  (d)
Amounts recognized in the statement of cash flows
 
   
2022
   
2021
 
   
US $ in millions
 
             
Cash outflow related to lease liabilities
   
1,564.1
     
877.8
 
?
 

(e)

For further details regarding the Company’s obligations, in respect of leases not accounted as a lease liability as of December 31, 2022, see also Note 26.