Maersk Investor Presentation Deck
Equity weighted EBITDA in gateway terminals
USDm
450
400
350
300
250
200
55
150
100
50
0
89
139
95
166
91
171
106
121
109
131
116
91
129
163
126
155
136
139
130
171
117
198
127
184
142
153
144
Note: 2016-2017 IFRS16 adjustment is a high level estimate for comparability use only. The estimate does not take into account differences in
internal discount rate nor remaining length of concessions, but simply extrapolates numbers back from 2018. The 2016-2017 adjustment is
not audited and no full restatement of figures to adjust for IFRS16 has been conducted prior to 2018. 2018 onwards all the numbers are
restated with segment changes.
Appendix Q4 2020
230
141
216
131
179
135
153
143
233
USDm
136
263
Q2 2016 Q3 2016 Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 Q1 2018 Q2 2018 Q3 2018 Q4 2018 Q1 2019 Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020 Q3 2020 Q4 2020
EBITDA equity weighted (LTM total)
EBITDA equity weighted (Consolidated terminals excl. minority shares)
EBITDA equity weighted (Share in JV & Associates)
1400
1200
1000
800
600
400
200
0
MAERSKView entire presentation