English Estonian
Published: 2011-10-17 15:11:49 CEST
Tallink Grupp
Quarterly report

12 months unaudited results of the 2010/2011 financial year

Tallinn, 2011-10-17 15:11 CEST -- 12 months unaudited results of the 2010/2011 financial year

The twelve months and fourth quarter of the 2010/2011 financial year witnessed successful performance of AS Tallink Grupp and its subsidiaries’ (the Group). Passenger volume and sales figures registered all-time highs strengthening the Group’s position as the leading short cruise and business travel provider on the Baltic Sea.  

The Group’s unaudited revenue for the twelve months of the 2010/2011 financial year (01.09.2010-31.08.2011) reached 897 million euros which is a strong increase of EUR 83 million or 10% compared to the previous financial year. The number of passengers transported during twelve months of the financial year increased by 8% to 9.1 million passengers being the main driver for the revenue growth. The Group was also able to increase the revenue per passenger. The growth in the passenger volume was supported by increased advertising and sales activities which is visible in the higher marketing expenses.

The twelve months Gross profit was nearly 187 million euros, 11% up from last year. In the same period EBITDA was nearly 159 million euros being 14 million euros or 9% higher than a year ago. The Group’s unaudited consolidated net profit for the twelve months of the 2010/2011 financial year amounted to 38 million euros, 76% more than in the twelve months of the previous financial year.

Noticeable contribution to the Group’s twelve months earnings comes from the fourth quarter (01.06.2011-31.08.2011) which is the high season. In the fourth quarter of the 2010/2011 financial year the passenger volume increased by 5% to 2.98 million passengers. The Group’s revenue for the fourth quarter increased by 24 million euros or 9% in result of the various revenue maximisation measures, introducing the fuel surcharges, improved passenger spending and higher passenger volume. Given the high operating leverage and seasonality in the Group’s operations the increase in the revenues in the profitable summer season converted to nearly 13 million euros higher gross profit and EBITDA which were EUR 97 million and EUR 90 million respectively. The net profit for the fourth quarter was 54 million euros, a 27% increase compared to the fourth quarter of the previous financial year. Earnings per share increased by 2 cents to EUR 0.08.

As outlined in the strategy the Group continued to reduce the debt. In the end of fourth quarter the interest bearing liabilities amounted to 1 011 million euros which is 5% less than a year ago. As a result of the improved cash position the Group’s net debt is down by 9% to 916 million euros. The ratio of the net debt to EBITDA has fallen to 5.8 as of 31.08.2011.

Similarly to the previous quarters the Group’s operating costs increased in the fourth quarter mainly in result of the fuel cost increase due to the high fuel prices. For the fourth quarter the fuel cost was EUR 7 million or 22% higher than a year ago and for the whole twelve months of the 2010/2011 financial year the increase was EUR 28 million which is 26% more compared to the year earlier.

The fourth quarter result met the management expectations.

 

KEY FIGURES   Q4 2010/2011 Q4 2009/2010 change
Revenue EUR million 295.9 272.2 8.7%
Gross profit EUR million 96.9 84.1 15.1%
Gross margin   33% 31%  
EBITDA EUR million 90.2 77.7 16.1%
EBITDA margin   30% 29%  
Net profit / -loss EUR million 54.0 42.3 27.6%
Net profit margin   18% 16%  
         
Depreciation & amortisation EUR million 17.7 19.3 -8.1%
Investments EUR million 2.1 0.5 287%
         
Weighted average number of shares outstanding* 669 882 040 669 882 040 0%
Earnings per share EUR 0.08 0.06 27.6%
         
Number of passengers   2 977 564 2 839 850 4.8%
Number of cargo units   70 184 67 297 4.3%
Average number of employees   7 135 6 851 4.1%
       
 
 
    31.08.2011 31.05.2011 change
Total assets EUR million 1 859 1 827 1.7%
Interest bearing liabilities EUR million 1 011 1 034 -2.2%
Net debt EUR million 916 985 -7.0%
Net debt to EBITDA   5.8 6.7  
Total equity EUR million 706 651 8.4%
Equity ratio   38% 36%  
         
Number of shares outstanding*   669 882 040 669 882 040 0%
Shareholders’ equity per share EUR 1.05 0.97 8.4%

 

EBITDA – Earnings before net financial items, taxes, depreciation and amortization;
EBITDA margin – EBITDA / net sales;
Gross margin – gross profit / net sales;
Net profit margin – net profit / net sales;
Equity ratio – total equity / total assets;
Earnings per share – net profit / weighted average number of shares outstanding;
Shareholder’s equity per share – shareholder’s equity / number of shares outstanding;
Net debt – Interest bearing liabilities less cash and cash equivalents;
Net debt to EBITDA – Net debt / 12-months trailing EBITDA;
* Share numbers exclude own shares.

 

In the end of the fourth quarter the Group’s cash and cash equivalents amounted to EUR 95 million which is nearly EUR 38 million higher than a year ago. In addition the Group maintains unused working capital credit lines in amount of EUR 47 million which takes Group’s total liquidity position to EUR 142 million.

The management estimates overall improvement in the Group results in the last four months of the financial year. The growth in the volumes and revenue will not be as aggressive compared to the autumn of 2010. The current uncertainties in the economic environment and potential economic developments may have impact to the Group result, but which cannot be estimated today. As fuel prices have remained at high levels they continue to increase the fuel costs whereas the positive impact shall be expected from the closure of the Finland-Germany route which previous negative result will change to positive result from chartering of ships.

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(unaudited, in thousands of EUR) 01.06.2011- 01.06.2010- 01.09.2010- 01.09.2009-
  31.08.2011 31.08.2010 31.08.2011 31.08.2010
           
Revenue 295,895 272,163 897,207 813,872
Cost of sales -199,013 -188,026 -710,530 -645,730
Gross profit 96,882 84,137 186,677 168,142
           
Marketing expenses -14,222 -14,166 -60,030 -54,273
Administrative expenses -10,618 -10,759 -40,566 -40,259
Other income 479 116 965 906
Other expenses -12 -542 -37 -2,236
Results from operating activities 72,509 58,786 87,009 72,280
         
Finance income -2,739 -116 7,352 5,238
Finance costs -15,639 -13,329 -55,795 -52,661
Share of loss of associates 0 -373 -57 -373
           
Profit/-loss before income tax 54,131 44,968 38,509 24,484
           
Income tax -115 -2,634 -115 -2,634
           
Net profit/-loss for the period 54,016 42,334 38,394 21,850
         
Other comprehensive income/-expense        
Exchange differences on translating foreign operations 28 216 82 709
Changes in fair value of cash flow hedges 0 -283 -705 732
Revaluation of property, plant and equipment 0 1,730 0 1,730
Other comprehensive income/-expense for the period 28 1,663 -623 3,171
Total comprehensive income/-expense for the period 54,044 43,997 37,771 25,021
         
Profit/-loss attributable to:        
  Equity holders of the parent 54,016 42,334 38,394 21,850
           
Total comprehensive income/-expense attributable to:        
  Equity holders of the parent 54,044 43,997 37,771 25,021
         
Earnings per share (in EUR per share)        
  - basic 0.08 0.06 0.06 0.03
  - diluted 0.08 0.06 0.06 0.03

 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 (unaudited, in thousands of EUR)

ASSETS 31.08.2011 31.08.2010
       
Current assets    
Cash and cash equivalents 95,178 57,488
Trade and other receivables 52,277 42,040
Prepayments 8,374 9,752
Derivatives 0 705
Inventories 23,916 20,035
Total current assets 179,745 130,020
       
Non-current assets    
Investments in associates 157 214
Other financial assets 2,892 317
Deferred income tax assets 10,664 10,664
Investment property 300 300
Property, plant and equipment 1,602,481 1,663,100
Intangible assets 62,372 66,700
Total non-current assets 1,678,866 1,741,295
       
TOTAL ASSETS 1,858,611 1,871,315
       
       
LIABILITIES AND EQUITY    
     
Current liabilities    
Interest bearing loans and borrowings 125,905 63,627
Trade and other payables 97,927 94,054
Deferred income 23,103 23,965
Derivatives 20,121 17,634
Total current liabilities 267,056 199,280
       
Non-current liabilities    
Interest bearing loans and borrowings 885,328 1,004,244
Other liabilities 212 74
Total non-current liabilities 885,540 1,004,318
TOTAL LIABILITIES 1,152,596 1,203,598
       
EQUITY    
Equity attributable to equity holders of the parent    
Share capital 404,291 430,648
Share premium 639 639
Reserves 71,280 72,607
Retained earnings 229,805 163,823
Total equity attributable to equity holders of the parent 706,015 667,717
TOTAL EQUITY 706,015 667,717
       
TOTAL LIABILITIES AND EQUITY 1,858,611 1,871,315

 

 

CONSOLIDATED CASH FLOW STATEMENT

(unaudited, in thousands of EUR) 01.09.2010 - 01.09.2009 -
    31.08.2011 31.08.2010
Cash flows from operating activities    
Net profit/-loss for the period 38,394 21,850
Adjustments 120,942 127,208
Changes in assets related to operating activities -11,749 9,796
Changes in liabilities related to operating activities 2,817 5,009
Income tax paid -124 -71
  150,280 163,792
Cash flow used for investing activities    
Purchase of property, plant and equipment and intangible assets -10,321 -6,112
Proceeds from disposals of property, plant and equipment 66 6,704
Issue of shares by associates 0 -587
Payments from settlement of derivatives -5,161 -4,460
Interest received 158 173
  -15,258 -4,282
Cash flow from (+)/ used for (-) financing activities    
Redemption of loans -59,489 -60,348
Change in overdraft 0 -46,115
Repayment of finance lease liabilities -86 -403
Interest paid -37,757 -45,138
  -97,332 -152,004
       
TOTAL NET CASH FLOW 37,690 7,506
       
Cash and cash equivalents:    
- at the beginning of period 57,488 49,982
- increase (+) / decrease (-) 37,690 7,506
Cash and cash equivalents at end of period 95,178 57,488

The Group will provide the next interim report in February 2012 for the 16-months period of the 2010/2011 financial year which will include the results for the extended four months (September-December) period.
 

         Janek Stalmeister
         Member of the Management Board, CFO
         
         AS Tallink Grupp
         Tel +372 640 9800
         E-mail janek.stalmeister@tallink.ee
         
         
         Harri Hanschmidt
         Head of Investor Relations
         
         AS Tallink Grupp
         Sadama 5/7. 10111 Tallinn
         Tel +372 640 8981
         E-mail harri.hanschmidt@tallink.ee


Interim Q4 eng.pdf