English Estonian
Published: 2014-11-13 08:50:00 CET
Tallink Grupp
Quarterly report

Q3 results of the 2014 financial year

Tallinn, 2014-11-13 08:50 CET -- Q3 results of the 2014 financial year

In the third quarter (1 July - 30 September) of the 2014 financial year AS Tallink Grupp and its subsidiaries’ (the Group) carried nearly 2.6 million passengers which is 5.8% less compared to the same period last year. The number of cargo units transported increased by 1.0% and the number of passenger vehicles transported decreased by 3.7% for the same period as last year.

The Group’s consolidated revenue in the third quarter was EUR 262.7 million, being 5.7% or EUR 15.7 million less than a year ago. In the third quarter of the 2014 financial year the Group’s gross profit amounted to EUR 69.6 million and EBITDA to EUR 64.0 million being respectively EUR 10.2 million and EUR 8.6 million less compared to the same period last year.

The unstable macro-economic situation in Europe has had a negative impact to the Group’s operations. The decline in the passenger volume from the Russian market continuous to be visible, decreasing by 25% in the third quarter, compared to the same period last year.

The Group has been working for a smoother transition facing the sulphur regulations and one of the goals has been to reduce fuel consumption by optimising our current operations, therefore several re-routings were made: the cruise ferry Silja Europa was chartered out, the cruise ferry Baltic Queen changed to the Tallinn-Helsinki route and the cruise ferry Romantika changed to Tallinn-Stockholm route, leaving the Riga-Stockholm route with the cruise ferry Isabelle as the only vessel. Majority of the decline of the third quarter results was a direct one-off effect related to the re-routing of the vessels, chartering out Silja Europa and the Silja Symphony docking. These changes in the operations are a good reference of the flexibility of our business and ensure that we are better prepared for the upcoming year.

In the third quarter the Estonia-Finland route showed a slight decline with passenger’s numbers decreasing by 3.3%, cargo units transported increased by 11.5% and the sales numbers remained on the last year’s level. The results were affected by a competitor bringing more capacity to the Tallinn-Helsinki route. The Finland-Sweden route showed a decline with passenger’s numbers decreasing by 5.5%, cargo units transported decreased by 11.0%, the sales numbers decreased by 7.4%. The results were affected by Silja Symphony being out of operations in September. The Latvia-Sweden route showed a decline with passenger’s numbers decreasing by 23.3%, cargo units transported decreased by 42.5%, the sales numbers decreased by 24.5%. The results were affected by Romantika changing to Tallinn-Stockholm route, leaving Isabelle as the only operating vessel on the route.

In the third quarter the charter revenue increased by 58.9% or EUR 5.2 million, this is a result of more vessels being in charter and is expected to have a positive effect to the profitability in the forthcoming quarters. The total number of vessels currently chartered out is six, while last year at the same time four vessels were chartered out.

While pricing the cargo services for next year the upcoming rise in the fuel price related to the switch to the low sulphur fuel has been taken into account. Pricing of the passenger service will depend on market demand, competition and seasonality.

The unaudited net profit for the third quarter of the 2014 financial year was EUR 36.2 million or EUR 0.05 per share compared to the net profit of EUR 44.0 million or EUR 0.07 per share in the same period last year.

The total liquidity, cash and unused credit facilities at the end of the third quarter were EUR 66.7 million providing a strong position for sustainable operations. At the end of the third quarter 2014 the Group had EUR 66.1 million in cash and equivalents and the total of unused credit lines were at EUR 0.5 million.

 

Q3 KEY FIGURES   2014
July-Sep
2013
July-Sep
Change
Revenue EUR million 262.7 278.4 -5.7%
Gross profit EUR million 69.6 79.8 -12.8%
Gross margin (%)   26.5% 28.7%  
EBITDA EUR million 64.0 72.5 -11.8%
EBITDA margin (%)   24.4% 26.1%  
Net profit for the period EUR million 36.2 44.0 -17.9%
Net profit margin (%)   13.8% 15.8%  
         
Depreciation and amortization EUR million 19.3 18.5 4.8%
Investments EUR million 10.6 2.5 328.4%
         
Weighted average number of ordinary shares outstanding 669 882 040 669 882 040  
Earnings per share EUR 0.05 0.07 -17.9%
         
Number of passengers   2 561 257 2 718 778 -5.8%
Number of cargo units   76 830 76 043 1.0%
Average number of employees   7 181 7 185 -0.1%
         
    30.09.2014 30.06.2014  
Total assets EUR million 1 688.4 1 712.0 -1.4%
Interest-bearing liabilities EUR million 770.9 782.0 -1.4%
Net debt EUR million 704.8 711.8 -1.0%
Total equity EUR million 770.1 733.9 4.9%
         
Equity ratio (%)   45.6% 42.9%  
Net debt to EBITDA   5.1 4.8  
         
Number of ordinary shares outstanding1   669 882 040 669 882 040 0%
Shareholders’ equity per share EUR 1.15 1.01 4.9%

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

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(unaudited, in thousands of euros) 01.07.2014- 01.07.2013- 01.01.2014- 01.01.2013-
  30.09.2014 30.09.2013 30.09.2014 30.09.2013
         
Revenue 262,656 278,391 697,325 718,001
Cost of sales -193,085 -198,574 -565,007 -564,968
Gross profit 69,571 79,817 132,318 153,033
           
Marketing expenses -15,084 -15,926 -46,883 -49,642
Administrative expenses -10,296 -10,068 -35,573 -32,469
Other income 462 277 987 1,085
Other expenses -18 -12 -358 -141
Result from operating activities 44,635 54,088 50,491 71,866
         
Finance income 3,270 4,577 7,137 15,790
Finance costs -11,747 -14,642 -33,384 -42,965
           
Profit/-loss before income tax 36,158 44,023 24,244 44,691
           
Income tax -8 16 -5,367 -8,903
           
Net profit/-loss for the period 36,150 44,039 18,877 35,788
         
Other comprehensive income/-expense        
Items that may be reclassified to profit or loss        
Exchange differences on translating foreign operations 36 3 44 80
Other comprehensive income/-expense for the period 36 3 44 80
Total comprehensive income/-expense for the period 36,186 44,042 18,921 35,868
         
Earnings per share (in EUR per share)        
  - basic 0.05 0.07 0.03 0.05
  - diluted 0.05 0.07 0.03 0.05

 

 

 CONSOLIDATED STATEMENT OF FINANCIAL POSITION

(unaudited, in thousands of euros)

ASSETS 30.09.2014 31.12.2013
       
Current assets    
Cash and cash equivalents 66,105 72,012
Trade and other receivables 42,712 40,544
Prepayments 7,214 3,185
Derivatives 0 679
Inventories 28,380 33,457
Total current assets 144,411 149,877
       
Non-current assets    
Investments in equity-accounted investees 262 262
Other financial assets 253 385
Deferred income tax assets 17,413 17,413
Investment property 300 300
Property, plant and equipment 1,470,224 1,495,895
Intangible assets 55,545 57,925
Total non-current assets 1,543,997 1,572,180
       
TOTAL ASSETS 1,688,408 1,722,057
       
       
LIABILITIES AND EQUITY    
     
Current liabilities    
Interest bearing loans and borrowings 136,933 106,014
Trade and other payables 86,170 97,387
Deferred income 35,879 28,315
Derivatives 25,297 30,888
Total current liabilities 284,279 262,604
       
Non-current liabilities    
Interest bearing loans and borrowings 633,949 688,327
Other liabilities 61 63
Total non-current liabilities 634,010 688,390
TOTAL LIABILITIES 918,289 950,994
       
EQUITY    
Equity attributable to equity holders of the parent    
Share capital 404,290 404,290
Share premium 639 639
Reserves 72,557 70,111
Retained earnings 292,633 296,023
Total equity attributable to equity holders of the parent 770,119 771,063
TOTAL EQUITY 770,119 771,063
       
TOTAL LIABILITIES AND EQUITY 1,688,408 1,722,057

 


 

CONSOLIDATED CASH FLOW STATEMENT

(unaudited, in thousands of euros) 01.01.2014 - 01.01.2013-
    30.09.2014 30.09.2013
Cash flows from operating activities    
Net profit/-loss for the period 18,877 35,788
Adjustments 92,806 95,069
Changes in receivables and prepayments related to operating activities -6,165 -14,128
Changes in inventories 5,077 776
Changes in liabilities related to operating activities -3,973 2,720
Income tax paid/repaid 108 -200
  106,730 120,025
Cash flow used for investing activities    
Purchase of property, plant and equipment and intangible assets -30,919 -38,332
Proceeds from disposals of property, plant and equipment 180 270
Interest received 78 17
  -30,661 -38,045
Cash flow from (+)/ used for (-) financing activities    
Proceeds from loans 0 24,000
Redemption of loans -59,946 -168,230
Change in overdraft 31,069 0
Proceeds from bonds 0 115,487
Repayment of finance lease liabilities -54 -4
Interest paid -24,574 -22,472
Payments for settlement of derivatives -3,033 -3,374
Payment of transaction costs related to loans 0 -567
Dividends paid -20,096 -33,494
Income tax on dividends paid -5,342 -8,903
  -81,976 -97,557
       
TOTAL NET CASH FLOW -5,907 -15,577
       
Cash and cash equivalents:    
- at the beginning of period 72,012 65,600
- increase (+) / decrease (-) -5,907 -15,577
Cash and cash equivalents at the end of period 66,105 50,023

 

 

         Harri Hanschmidt
         Head of the Finance Department
         
         AS Tallink Grupp
         Sadama 5/7. 10111 Tallinn
         Tel +372 640 8981
         E-mail harri.hanschmidt@tallink.ee


Interim 2014 Q3eng.pdf