English Estonian
Published: 2015-02-26 08:50:00 CET
Tallink Grupp
Quarterly report

12 months unaudited results of the 2014 financial year

Tallinn, 2015-02-26 08:50 CET -- 12 months unaudited results of the 2014 financial year  

AS Tallink Grupp and its subsidiaries (the Group) carried a total of nearly 8.9 million passengers in the 2014 financial year which is 2.6% less than the the year before. The Group’s unaudited consolidated revenue was EUR 921.5 million which is 2.2% lower compared to the previous year. The unaudited gross profit was EUR 181.8 million, EBITDA EUR 150.6 million. Unaudited net profit amounted to EUR 27.3 million or EUR 0.04 per share, which is a 37.1% decrease compared to the previous year.

The 2014 revenue was affected by several actions and changes in the operations and market developments. Most noticeably the revenue from charters increased by 53.1% or EUR 16.3 million. This is a result of more vessels being in charter and is expected to continue showing a positive effect to the profitability in the forthcoming quarters. The ticket and cargo sales decreased by 7.5% and 2.4% respectively. Estonia-Finland route showed a slight decline with passenger’s numbers decreasing by 1.3%, however cargo units transported increased by 13.8% and the segment revenue increased by 1.4%. On the Finland-Sweden route the passenger’s volume decreased by 3.4%, cargo units transported decreased by 8.8% and the sales decreased by 5.6%. due to Silja Symphony and Silja Serenade being altogether 80 days in upgrade works and did not operate. The Latvia-Sweden route showed a decline with passenger’s numbers decreasing by 12.5%, cargo units transported decreased by 26.5%, passenger vehicles transported decreased by 15.0% and the sales decreased by 16.5%. The decline in passenger and cargo volumes on the Latvia-Sweden route is due to Isabelle operating as the only vessel on the route since the beginning of August 2014. Throughout the year there was increased pressure from competitors in the form of aggressive pricing and added capacity.

In the fourth quarter (1 October - 31 December) of the 2014 financial year the Group carried over 2.05 million passengers which is 4.5% less compared to the same period last year. The number of cargo units transported decreased by 1.2% and the number of passenger vehicles transported decreased by 1.7%. The Group’s consolidated revenue in the fourth quarter was EUR 224.1 million, being on the same level as in the last year. In the fourth quarter of the 2014 financial year the Group’s gross profit amounted to EUR 49.5 million and EBITDA to EUR 41.1 million being respectively 33.4% or EUR 12.4 million and 37.7% or EUR 11.2 million more compared to the same period last year. The unaudited net profit for the fourth quarter of the 2014 financial year was EUR 8.4 million or EUR 0.01 per share compared to the net profit of EUR 7.5 million or EUR 0.01 per share in the same period last year.

In the fourth quarter the Estonia-Finland route showed a 1.8% decline in passenger’s numbers, however cargo units transported increased by 8.2% and the segment revenue increased by 0.8%. The Finland-Sweden route showed a decline with passenger’s numbers decreasing by 3.1%, cargo units transported decreased by 8.9%, the segment revenue decreased by 3.8%. The results were affected by Silja Symphony being out of operations due to upgrade works for two weeks in October. Despite the slight decline in passenger numbers we maintained our market share on the Finland-Sweden route. The Latvia-Sweden route showed a decline with passenger’s numbers decreasing by 32.2%, cargo units transported decreased by 58.8%, passenger vehicles transported decreased by 36.9% and the segment revenue decreased by 35.1%. The results were affected by Romantika changing to Tallinn-Stockholm route, leaving Isabelle as the only operating vessel on the route. The 119.5% higher revenues from charters altogether EUR 16.2 million and lower cost had a positive effect to the fourth quarter result.

The Group was successful in lowering fuel cost in the fourth quarter by approximately EUR 9 million compared to the same period last year. This was a combined effect of reducing consumption through optimising current operations, by way of re-routings and charters and the drop in fuel global prices in the end of the 2014 financial year. The Group had a smooth transition switching to the low sulphur fuel in the end of the fourth quarter.

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 has been visible throughout the year.

The Group successfully continued the deleveraging strategy and the net debt decreased by EUR 44 million to a total of EUR 678 million in the 2014 financial year.

The total liquidity, cash and unused credit facilities at the end of the fourth quarter were EUR 67.9 million providing a strong position for sustainable operations. At the end of the fourth quarter 2014 the Group had EUR 65.3 million in cash and equivalents and the total of unused credit lines were at EUR 2.6 million.

The 2014 financial year result did not meet the management’s expectations, however the fourth quarter result was strong and provides a good base for the forthcoming year. Due to increased competition, continuously weak Nordic economic environment and one-off effects the annual results for the 2014 financial year were weaker than expected. During the financial year several steps have been taken including charters, upgrades and re-routings with the goal to optimise operations. A positive effect to the profitability can be seen from the fourth quarter result. The management expects an improvement in the results for the 2015 financial year.

In management’s opinion, the Group’s financial position allows the Group to pay dividends. Management will propose to the shareholders’ general meeting a dividend distribution of EUR 0.02 per share, i.e. EUR 13,397,641 in aggregate.

 

Q4 KEY FIGURES   2014
Oct-Dec
2013
Oct-Dec
Change
Revenue EUR million 224.1 224.0 0.1%
Gross profit EUR million 49.5 37.1 33.4%
Gross margin (%)   22.1% 16.6%  
EBITDA EUR million 41.1 29.8 37.7%
EBITDA margin (%)   18.3% 13.3%  
Net profit for the period EUR million 8.4 7.5 11.5%
Net profit margin (%)   3.7% 3.4%  
         
Depreciation and amortization EUR million 20.9 18.6 12.0%
Investments EUR million 18.1 5.0 265.6%
         
Weighted average number of ordinary shares outstanding 669 882 040 669 882 040  
Earnings per share EUR 0.01 0.01 11.5%
         
Number of passengers   2 051 410 2 148 204 -4.5%
Number of cargo units   77 816 78 771 -1.2%
Average number of employees   6 715 6 898 -2.7%
         
    31.12.2014 30.09.2014  
Total assets EUR million 1 685.6 1 688.4 -0.2%
Interest-bearing liabilities EUR million 743.4 770.9 -3.6%
Net debt EUR million 678.1 704.8 -3.8%
Total equity EUR million 778.3 770.1 1.1%
         
Equity ratio (%)   46.2% 45.6%  
Net debt to EBITDA   4.5 5.1  
         
Number of ordinary shares outstanding1   669 882 040 669 882 040 0%
Shareholders’ equity per share EUR 1.16 1.15 0.7%

 

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) 01.10.2014- 01.10.2013- 01.01.2014- 01.01.2013-
  31.12.2014 31.12.2013 31.12.2014 31.12.2013
         
Revenue 224,141 223,982 921,466 941,983
Cost of sales -174,619 -186,859 -739,626 -751,827
Gross profit 49,522 37,123 181,840 190,156
           
Marketing expenses -15,702 -13,650 -62,585 -63,292
Administrative expenses -13,870 -12,679 -49,443 -45,148
Other income 709 1,035 1,696 2,120
Other expenses -496 -664 -854 -805
Result from operating activities 20,163 11,165 70,654 83,031
         
Finance income 4,623 5,757 11,760 21,547
Finance costs -19,059 -14,538 -52,443 -57,503
Share of profit/-loss from equity accounted investees 24 17 24 17
           
Profit/-loss before income tax 5,751 2,401 29,995 47,092
           
Income tax 2,633 5,117 -2,734 -3,786
           
Net profit/-loss for the period 8,384 7,518 27,261 43,306
         
Other comprehensive income/-expense        
Items that may be reclassified to profit or loss        
Exchange differences on translating foreign operations 242 34 286 114
Other comprehensive income/-expense for the period 242 34 286 114
Total comprehensive income/-expense for the period 8,626 7,552 27,547 43,420
         
Earnings per share (in EUR per share)        
  - basic 0.01 0.01 0.04 0.06
  - diluted 0.01 0.01 0.04 0.06

  

CONSOLIDATED STATEMENT OF FINANCIAL POSITION 

(unaudited, in thousands of euros)

ASSETS 31.12.2014 31.12.2013
       
Current assets    
Cash and cash equivalents 65,311 72,012
Trade and other receivables 38,210 40,544
Prepayments 5,448 3,185
Derivatives 0 679
Inventories 31,315 33,457
Total current assets 140,284 149,877
       
Non-current assets    
Investments in equity-accounted investees 286 262
Other financial assets 252 385
Deferred income tax assets 21,338 17,413
Investment property 300 300
Property, plant and equipment 1,467,964 1,495,895
Intangible assets 55,174 57,925
Total non-current assets 1,545,314 1,572,180
       
TOTAL ASSETS 1,685,598 1,722,057
       
       
LIABILITIES AND EQUITY    
     
Current liabilities    
Interest bearing loans and borrowings 149,850 106,014
Trade and other payables 92,536 97,387
Deferred income 29,408 28,315
Derivatives 41,982 30,888
Total current liabilities 313,776 262,604
       
Non-current liabilities    
Interest bearing loans and borrowings 593,532 688,327
Other liabilities 0 63
Total non-current liabilities 593,532 688,390
TOTAL LIABILITIES 907,308 950,994
       
EQUITY    
Equity attributable to equity holders of the parent    
Share capital 404,290 404,290
Share premium 639 639
Reserves 70,129 70,111
Retained earnings 303,232 296,023
Total equity attributable to equity holders of the parent 778,290 771,063
TOTAL EQUITY 778,290 771,063
       
TOTAL LIABILITIES AND EQUITY 1,685,598 1,722,057

 

 CONSOLIDATED CASH FLOW STATEMENT 

(unaudited, in thousands of euros) 01.01.2014 - 01.01.2013-
    31.12.2014 31.12.2013
Cash flows from operating activities    
Net profit/-loss for the period 27,261 43,306
Adjustments 124,329 118,619
Changes in receivables and prepayments related to operating activities -2,291 4,229
Changes in inventories 2,142 -4,031
Changes in liabilities related to operating activities -803 6,649
Income tax paid/repaid 71 -378
  150,709 168,394
Cash flow used for investing activities    
Purchase of property, plant and equipment and intangible assets -49,148 -43,291
Proceeds from disposals of property, plant and equipment 215 1,318
Interest received 140 114
  -48,793 -41,859
Cash flow from (+)/ used for (-) financing activities    
Proceeds from loans 0 24,000
Redemption of loans -89,842 -198,126
Change in overdraft 43,993 18,456
Proceeds from bonds 0 115,487
Repayment of finance lease liabilities -75 -96
Interest paid -33,270 -32,439
Payments for settlement of derivatives -3,985 -4,451
Payment of transaction costs related to loans 0 -557
Dividends paid -20,096 -33,494
Income tax on dividends paid -5,342 -8,903
  -108,617 -120,123
       
TOTAL NET CASH FLOW -6,701 6,412
       
Cash and cash equivalents:    
- at the beginning of period 72,012 65,600
- increase (+) / decrease (-) -6,701 6,412
Cash and cash equivalents at the end of period 65,311 72,012

 

         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 Q4eng.pdf