Q1 results of the 2010/2011 financial year


Tallinn, 2011-01-17 16:58 CET (GLOBE NEWSWIRE) -- Q1 results of the 2010/2011 financial year

Passenger volume transported by the Group’s (AS Tallink Grupp and its subsidiaries’) vessels in the first quarter (01.09.2010-30.11.2010) increased by 10% to 1.99 million passengers compared to the first quarter of the previous financial year. The number of transported cargo units increased more than 12% in the same period.

The Group’s unaudited consolidated revenue in the first quarter of the 2010/2011 financial year was EEK 3 177 million (EUR 203 million) which is nearly EEK 340 million (EUR 22 million) or 12% higher compared to the first quarter of the previous financial year.

The noticeable increase in the Group revenues was influenced by the stronger passenger and cargo volumes. The Group was able to increase the passenger related revenues (ticket, shops & restaurants sales) by EEK 268 million (EUR 17 million) compared to the last year. The respective revenue increase per passenger was 1.6%. It shall be noted that the volume and revenue growth was higher in the Estonia-Finland, Estonia-Sweden and Latvia-Sweden routes where the margins on the onboard spending are not as high as in the Finland-Sweden routes where the volume growth in the first quarter was 2% and revenue growth 5%.

Compared to the first quarter of the previous financial year the Group’s gross profit in the first quarter of the 2010/2011 financial year increased by EEK 45 million (EUR 2.9 million) to a total of EEK 556 million (EUR 35.5 million). The Group’s EBITDA amounted to EEK 430 million (EUR 27.5 million) an increase of EEK 22 million (EUR 0.5 million) and the net profit was EEK 18 million (EUR 1.1 million) an increase of EEK 37 million (EUR 2.3 million) year on year.

 One of the main focus areas in the Group’s operations during the first quarter was to increase the sales and marketing activities in home markets. Hence a more aggressive advertising approach was taken whereby the advertisement spending was also increased. The positive result of these planned actions can be noticed in the strongly increased passenger volumes in the first quarter. The growth is visible and continues also in the beginning of the second quarter.

 In the first quarter the Group’s investments amounted to EEK 56 million (EUR 3.6 million) mainly related to the upgrading works of three cruise ferries Romantika, Silja Festival and Silja Serenade that were in the scheduled dry dock during the period. At the same time many of the recurring maintenance works were also done which had increased cost impact on those vessels in the first quarter. During the docking of the cruise ferry Silja Serenade her operations in the Finland-Sweden route were replaced with the cruise ferry Silja Europa which in turn was replaced by the cruise ferry Baltic Queen from Estonia-Sweden route. By the switch of the vessels the Group was able to maintain the passenger volume and to provide the passengers with a great new experience of the different vessels on the Finland-Sweden routes. From the economical point the rerouting of the vessels was beneficial, but given the additional maintenance costs the profit conversion was at the lower margin than compared to the normal operation on that route.

 The Swedish krona has strengthened noticeably against the euro. This is good for the revenues which the Group is receiving from the Swedish market area but the stronger exchange rate increases also the Swedish crew and office costs in euro terms. The fuel costs in the first quarter of the 2010/2011 were EEK 484 million (EUR 31 million) which is EEK 78 million (EUR 5 million) higher compared to the first quarter of the previous financial year.

 The Group’s first quarter result meets the management expectations. Several planned activities and structural changes between the routes had some influence to the earnings. The Group’s net debt decreased to below the EUR 1 billion level. In the management opinion the Group’s development in the 2010/2011 financial year has started off well and the Group is on the track to improve the results in the current financial year.

 


Q1 KEY FIGURES
Q1 2010/2011 Q1 2009/2010 Change %
  EEK EUR EEK EUR  
Net sales (million) 3 177 203.0 2 837 181.3 12%
Gross profit (million) 556 35.5 511 32.7 9%
Gross margin 17.5%   18.0%    
EBITDA (million) 430 27.5 422 27.0 2%
EBITDA margin 13.5%   14.9%    
Net profit/-loss (million) 18 1.1 -19 -1.2  
Net profit margin 0.6%   -0.7%    
           
Depreciation & amort. (million) 285 18.2 281 18.0 1%
Investments (million) 56 3.6 5 0.4 1020%
       
Weighted average number of ordinary shares outstanding during Q1* 669 882 040 669 882 040 0%
Earnings per share 0.03 0.00 -0.03 -0.00  
       
Number of passengers 1 993 293 1 808 235 10%
Cargo units 76 908 68 334 13%
Average number of employees 6 595 6 621 0%
           
  30.11.2010 31.08.2010  
  EEK EUR EEK EUR  
Total assets (million) 28 718 1 835 29 280 1 871 -1.9%
Total liabilities (million) 18 262 1 167 18 832 1 204 -3.0%
Interest-bearing liabilities (million) 16 159 1 033 16 709 1 068 -3.3%
Total equity (million) 10 456 668 10 448 668 0.1%
Equity ratio 36%   36%    
           
Number of ordinary shares outstanding* 669 882 040 669 882 040 0%
Shareholders’ equity per share 15.6 1.0 15.6 1.0 0%
             

Net profit margin – net profit / net sales;

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.

* Share numbers exclude own shares.

  

  

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(unaudited, in thousands of EEK) 01.09.2010- 01.09.2009-
  30.11.2010 30.11.2009
       
Revenue 3,176,964 2,836,833
Cost of sales -2,620,948 -2,325,945
Gross profit 556,016 510,888
       
Marketing expenses -252,234 -227,586
Administrative expenses -160,160 -146,246
Other income 1,029 7,072
Other expenses -106 -2,785
Results from operating activities 144,545 141,343
     
Finance income 96,125 12,729
Finance costs -223,014 -172,690
       
Profit/-loss before income tax 17,656 -18,618
       
Income tax 0 0
       
Net profit/-loss for the period 17,656 -18,618
     
Other comprehensive income/-expense    
Exchange differences on translating foreign operations -577 -11,452
Changes in fair value of cash flow hedges -8,669 17,993
Other comprehensive income/-expense for the period -9,246 6,541
Total comprehensive income/-expense for the period 8,410 -12,077
     
Profit/-loss attributable to:    
  Equity holders of the parent 17,656 -18,618
       
Total comprehensive income/-expense attributable to:    
  Equity holders of the parent 8,410 -12,077
       
Earnings per share (in EEK per share)    
  - basic  0.03 -0.03
  - diluted  0.03 -0.03

 


 

  

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(unaudited, in thousands of EUR) 01.09.2010- 01.09.2009-
  30.11.2010 30.11.2009
       
Revenue 203,045 181,307
Cost of sales -167,509 -148,655
Gross profit 35,536 32,652
       
Marketing expenses -16,121 -14,545
Administrative expenses -10,236 -9,347
Other income 66 452
Other expenses -7 -178
Results from operating activities 9,238 9,034
     
Finance income 6,143 813
Finance costs -14,253 -11,037
       
Profit/-loss before income tax 1,128 -1,190
       
Income tax 0 0
       
Net profit/-loss for the period 1,128 -1,190
     
Other comprehensive income/-expense    
Exchange differences on translating foreign operations -37 -731
Changes in fair value of cash flow hedges -554 1,150
Other comprehensive income/-expense for the period -591 419
Total comprehensive income/-expense for the period 537 -771
     
Profit/-loss attributable to:    
  Equity holders of the parent 1,128 -1,190
       
Total comprehensive income/-expense attributable to:    
  Equity holders of the parent 537 -771
     
Earnings per share (in EUR per share)    
  - basic 0.00 0.00
  - diluted 0.00 0.00

 


 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 (unaudited, in thousands of EEK)

 

ASSETS 30.11.2010 31.08.2010
       
Current assets    
Cash and cash equivalents 654,703 899,494
Trade and other receivables 551,822 657,788
Prepayments 162,972 152,582
Derivatives 2,363 11,032
Inventories 329,271 313,483
Total current assets 1,701,131 2,034,379
       
Non-current assets    
Investments in associates 3,343 3,343
Other financial assets 4,957 4,957
Deferred income tax assets 166,860 166,851
Investment property 4,694 4,694
Property, plant and equipment  25,810,241 26,021,867
Intangible assets 1,026,799 1,043,627
Total non-current assets 27,016,894 27,245,339
       
TOTAL ASSETS 28,718,025 29,279,718
       
       
LIABILITIES AND EQUITY    
     
Current liabilities    
Interest bearing loans and borrowings 998,594 995,554
Trade and other payables 1,410,593 1,471,620
Deferred income 448,986 374,976
Derivatives 241,974 275,912
Total current liabilities 3,100,147 3,118,062
       
Non-current liabilities    
Interest bearing loans and borrowings 15,160,855 15,712,996
Other liabilities 1,111 1,158
Total non-current liabilities 15,161,966 15,714,154
TOTAL LIABILITIES 18,262,113 18,832,216
       
EQUITY    
Equity attributable to equity holders of the parent    
Share capital 6,738,170 6,738,170
Share premium 9,999 9,999
Reserves 1,126,806 1,136,052
Retained earnings 2,580,937 2,563,281
Total equity attributable to equity holders of the parent 10,455,912 10,447,502
TOTAL EQUITY 10,455,912 10,447,502
       
TOTAL LIABILITIES AND EQUITY 28,718,025 29,279,718

  
 

 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 (unaudited, in thousands of EUR)

 

ASSETS 30.11.2010 31.08.2010
       
Current assets    
Cash and cash equivalents 41,843 57,488
Trade and other receivables 35,268 42,040
Prepayments 10,415 9,752
Derivatives 151 705
Inventories 21,044 20,035
Total current assets 108,721 130,020
       
Non-current assets    
Investments in associates 214 214
Other financial assets 317 317
Deferred income tax assets 10,664 10,664
Investment property 300 300
Property, plant and equipment 1,649,575 1,663,100
Intangible assets 65,625 66,700
Total non-current assets 1,726,695 1,741,295
       
TOTAL ASSETS 1,835,416 1,871,315
       
       
LIABILITIES AND EQUITY    
     
Current liabilities    
Interest bearing loans and borrowings 63,822 63,627
Trade and other payables 90,153 94,054
Deferred income 28,696 23,965
Derivatives 15,465 17,634
Total current liabilities 198,136 199,280
       
Non-current liabilities    
Interest bearing loans and borrowings 968,955 1,004,244
Other liabilities 71 74
Total non-current liabilities 969,026 1,004,318
TOTAL LIABILITIES 1,167,162 1,203,598
       
EQUITY    
Equity attributable to equity holders of the parent    
Share capital 430,648 430,648
Share premium 639 639
Reserves 72,016 72,607
Retained earnings 164,951 163,823
Total equity attributable to equity holders of the parent 668,254 667,717
TOTAL EQUITY 668,254 667,717
       
TOTAL LIABILITIES AND EQUITY 1,835,416 1,871,315

 

 

 


CONSOLIDATED CASH FLOW STATEMENT 

(unaudited, in thousands of EEK) 01.09.2010 - 01.09.2009 -
    30.11.2010 30.11.2009
Cash flows from operating activities    
Net profit/-loss for the period 17,656 -18,618
Adjustments 422,313 392,982
Changes in assets related to operating activities 79,682 114,741
Changes in liabilities related to operating activities 32,440 5,706
Income tax paid -146 -70
  551,945 494,741
Cash flow used for investing activities    
Purchase of property, plant and equipment and intangible assets -56,308 -5,490
Proceeds from disposals of property, plant and equipment 67 99,721
Issue of shares by associates 0 -9,180
Payments from settlement of derivatives -19,863 -14,955
Interest received 430 2,289
  -75,674 72,385
Cash flow from (+)/ used for (--) financing activities    
Redemption of loans -560,232 -573,688
Change in overdraft 0 5,136
Repayment of finance lease liabilities -360 -2,005
Interest paid -160,470 -136,426
  -721,062 -706,983
       
TOTAL NET CASH FLOW -244,791 -139,857
       
Cash and cash equivalents:    
- at the beginning of period 899,494 782,043
- increase (+) / decrease (--) -244,791 -139,857
Cash and cash equivalents at end of period 654,703 642,186

  


 

CONSOLIDATED CASH FLOW STATEMENT

(unaudited, in thousands of EUR) 01.09.2010 - 01.09.2009 -
    30.11.2010 30.11.2009
Cash flows from operating activities    
Net profit/-loss for the period 1,128 -1,190
Adjustments 26,991 25,116
Changes in assets related to operating activities 5,093 7,333
Changes in liabilities related to operating activities 2,073 365
Income tax paid -9 -4
  35,276 31,620
Cash flow used for investing activities    
Purchase of property, plant and equipment and intangible assets -3,599 -351
Proceeds from disposals of property, plant and equipment 4 6,373
Issue of shares by associates 0 -587
Payments from settlement of derivatives -1,269 -955
Interest received 27 146
  -4,837 4,626
Cash flow from (+)/ used for (--) financing activities    
Redemption of loans -35,805 -36,665
Change in overdraft 0 328
Repayment of finance lease liabilities -23 -129
Interest paid -10,256 -8,719
  -46,084 -45,185
       
TOTAL NET CASH FLOW -15,645 -8,939
       
Cash and cash equivalents:    
- at the beginning of period 57,488 49,982
- increase (+) / decrease (--) -15,645 -8,939
Cash and cash equivalents at end of period 41,843 41,043

 

         Janek Stalmeister
         Financial Director
         AS Tallink Grupp
         Tel. +372 6409 800
         e-mail: janek.stalmeister@tallink.ee


Pièces jointes

Interim Q1 eng final.pdf
GlobeNewswire