AS Tallink Grupp Unaudited Consolidated Interim Report Q1 2024
The Q1 2024 results of AS Tallink Grupp will be introduced at an Investor Webinar held today at 12:00 (EEST). To participate, please join via the following link; we kindly ask participants to provide their questions latest by 11:00 by email to: [email protected]. Further details are available in a previously published announcement.
In the first quarter (1 January – 31 March) of 2024 financial year, AS Tallink Grupp and its subsidiaries (the Group) carried 1 102 738 passengers, which is 5.0% more than in the first quarter 2023. The number of cargo units transported decreased by 2.1% compared to the same period a year ago. The Group’s unaudited consolidated revenue amounted to EUR 160.4 million (EUR 171.2 million in Q1 2023), down by 6.3%. Unaudited EBITDA was EUR 34.5 million (EUR 27.1 million in Q1 2023) and the unaudited net profit for the period was EUR 2.6 million (net loss of EUR 5.4 million in Q1 2023).
The following operational factors impacted the Group’s revenue and operating results in the first quarter of 2024:
- Demand was affected by low consumer and business confidence levels, and the weak economic environment in all of the Group’s core markets as well as global geopolitical instability.
- The Group sold the cruise ferry Isabelle in January 2024.
- As at the end of the quarter, the Group operated 14 vessels including 2 shuttle vessels, 2 cargo vessels and 5 operating cruise ferries as well as 4 vessels that were chartered out (2 vessels on long-term and 2 vessels on short-term charter) and 1 vessel in lay-up.
- The Group operated 3 hotels in Tallinn and 1 in Riga.
- The Group’s net debt to EBITDA ratio was 2.6 as at the end of the quarter (2.8 at the end of the financial year 2023). Net debt was down to EUR 581.0 million euros as at the end of the quarter (EUR 607.3 million at the end of the financial year 2023).
- The Group continues to focus on cost efficiencies from previously implemented measures and maintaining profitable operations on its core routes.
- The Group regularly monitors the developments on its core routes, including the capacity of each route, and continues to seek new chartering options for vessels not used on the main routes, as well as working to extend the existing charter agreements.
Sales and Segments
In the first quarter of 2024, the Group’s total revenue decreased by EUR 10.8 million to EUR 160.4 million, compared to EUR 171.2 million a year ago.
Revenue from route operations (core business) increased by EUR 2.7 million to EUR 127.3 million compared to Q1 2023. The segment result from route operations (core business) amounted to a loss of EUR 2.1 million compared to a profit of EUR 1.3 million in the first quarter of 2023.
The number of passengers carried on the Estonia-Finland route increased by 14.6% year-on-year. The number of transported cargo units remained on the same level as in the first quarter 2023. The revenue from the Estonia-Finland route increased by EUR 7.9 million to EUR 65.4 million. The segment result improved by EUR 3.5 million to EUR 9.7 million. The segment reflects the operations of two shuttle vessels and one cruise ferry. The shuttle vessel Oscar Wilde (formerly Star) stopped operating on the route in May 2023 due to a charter agreement. The cruise ferry Victoria I was added to the route in October 2023.
In the first quarter of 2024, the number of passengers decreased by 10.5% on Finland-Sweden routes year-on-year. The number of transported cargo units increased by 5.5%. The routes’ revenue decreased by EUR 3.3 million to EUR 44.3 million and the segment result dropped by EUR 5.0 million to a loss of EUR 8.3 million. The segment reflects the operations of one cruise ferry on the Turku-Kapellskär and two cruise ferries on the Helsinki-Stockholm route.
On Estonia-Sweden routes the number of carried passengers decreased by 5.1% year-on-year. The number of transported cargo units decreased by 19.3% compared to the same period a year ago. The revenue of Estonia-Sweden routes decreased by EUR 1.9 million to EUR 17.6 million and segment result dropped by EUR 2.0 million to a loss of EUR 3.4 million. Estonia-Sweden routes reflect operation of two cargo vessels and one cruise ferry in the first quarter of 2024.
Revenue from the segment Other decreased by EUR 13.7 million and amounted to EUR 34.1 million. The segment result declined year-on-year by EUR 8.2 million amounting to EUR 6.1 million. The decrease was mainly driven by having less vessels on charter. In the first quarter of 2024, the Group had 5 vessels on charter, of which 3 were on long-term and 2 on short-term charter (Q1 2023: 6 vessels). During the quarter, the charter agreement of the cruise ferry Isabelle ended due to sale of the vessel at the end of January 2024.
At the end of the first quarter of 2024, long-term charters were as follows:
- The vessel Atlantic Vision has been charted out to Canada since November 2008. The current agreement runs until May 2024 and will not be extended.
- The shuttle vessel Oscar Wilde (formerly Star) was chartered out from 5 May 2023 for 20 months with an option to extend the charter by 2+2 years and an option to purchase the vessel.
At the end of the first quarter of 2024, short-term charters were as follows:
- The cruise ferry Galaxy I was chartered out in September 2022. In March 2024, the agreement was extended by six months until October 2024 with the option of extending the agreement at the end of the agreement period.
- The cruise ferry Silja Europa was chartered out in August 2022. In October 2023, the charter agreement was extended until the end of 2024.
Earnings
In the first quarter of 2024, the Group’s gross profit dropped by EUR 11.0 million to EUR 13.8 million. EBITDA improved by EUR 7.4 million and amounted to EUR 34.5 million.
Amortisation and depreciation expense decreased by EUR 0.6 million to EUR 24.6 million compared to the first quarter of the financial year 2023.
Net finance costs amounted to EUR 7.5 million remaining on the same level (EUR 7.6 million) as in first quarter 2023.
The Group’s unaudited net profit for the first quarter of 2024 was EUR 2.6 million or EUR 0.003 per share compared to a net loss of EUR 5.4 million or EUR 0.007 per share in Q1 2023.
Investments
The Group’s investments in the first quarter of 2024 amounted to EUR 6.3 million.
Main investments in vessels included maintenance and repair works i.e., technical works as well as interior upgrades. The Group also continued to invest in the improvement of its IT systems.
Financial Position
At the end of the first quarter of 2024, the Group’s net debt amounted to EUR 581.0 million having decreased by EUR 26.3 million compared to the end of 2023. The net debt to EBITDA ratio was 2.6 at the reporting date (2.8 as at 31 December 2023).
As at 31 March 2024, the Group’s cash and cash equivalents amounted to EUR 48.9 million (EUR 41.9 million as at 31 December 2023) and the Group had EUR 75.0 million in unused credit lines (EUR 75.0 million as at 31 December 2023). The total liquidity buffer (cash, cash equivalents and unused credit facilities) amounted to EUR 123.9 million (EUR 116.9 million as at 31 December 2023). In the first quarter of 2024, the Group repaid loans in the total amount of EUR 16.0 million (EUR 19.3 million the during first of 2023). The current trade and other payables amounted to EUR 90.0 million (EUR 85.4 million as at 31 December 2023).
Dividends
In 2018, the Group adopted a dividend policy subject to which dividends of a minimum amount of EUR 0.05 per share would be paid if the economic performance enables it.
The Management Board of the Group has prepared a proposal to the Annual General Meeting of Shareholders to be held on 7 May 2024 to pay a dividend of 0.06 euros per share in 2024 for the financial year of 2023.
Key Figures
| For the period | Q1 2024 | Q1 2023 | Q1 2022 |
| Revenue (EUR million) | 160.4 | 171.2 | 106.1 |
| Gross profit/loss (EUR million) | 13.8 | 24.8 | -19.9 |
| EBITDA¹ (EUR million) | 34.5 | 27.1 | -11.0 |
| EBIT¹ (EUR million) | 9.8 | 1.9 | -34.6 |
| Net profit/loss for the period (EUR million) | 2.6 | -5.4 | -40.0 |
| Depreciation and amortisation (EUR million) | 24.6 | 25.2 | 23.7 |
| Capital expenditures¹ ²(EUR million) | 6.3 | 11.5 | 0.0 |
| Weighted average number of ordinary shares outstanding | 743 569 064 | 743 569 064 | 743 569 064 |
| Earnings/loss per share¹ (EUR) | 0.003 | -0.007 | -0.054 |
| Number of passengers | 1 102 738 | 1 049 777 | 720 261 |
| Number of cargo units | 84 950 | 86 732 | 101 938 |
| Average number of employees | 4 888 | 4 883 | 4 634 |
| As at | 31.03.2024 | 31.03.2023 | 31.03.2022 |
| Total assets (EUR million) | 1 548.6 | 1 672.1 | 1 560.2 |
| Total liabilities (EUR million) | 760.0 | 970.5 | 907.6 |
| Interest-bearing liabilities (EUR million) | 629.9 | 831.8 | 789.5 |
| Net debt¹ (EUR million) | 581.0 | 735.4 | 688.5 |
| Net debt to EBITDA¹ | 2.6 | 4.2 | 12.8 |
| Total equity (EUR million) | 788.6 | 701.6 | 652.5 |
| Equity ratio¹ (%) | 51% | 42% | 42% |
| Number of ordinary shares outstanding | 743 569 064 | 743 569 064 | 743 569 064 |
| Shareholders’ equity per share (EUR) | 1.06 | 0.94 | 0.88 |
| Ratios¹ | Q1 2024 | Q1 2023 | Q1 2022 |
| Gross margin (%) | 8.6% | 14.5% | -18.7% |
| EBITDA margin (%) | 21.5% | 15.8% | -10.3% |
| EBIT margin (%) | 6.1% | 1.1% | -32.6% |
| Net profit/loss margin (%) | 1.6% | -3.2% | -37.7% |
| ROA (%) | 7.6% | 4.6% | -2.7% |
| ROE (%) | 11.4% | 7.1% | -9.2% |
| ROCE (%) | 9.1% | 6.0% | -3.3% |
1 Alternative performance measures based on ESMA guidelines are disclosed in the Alternative Performance Measures section of this Interim Report.
2 Does not include additions to right-of-use assets.
EBITDA: result from operating activities before net financial items, share of profit of equity-accounted investees, taxes, depreciation and amortization
EBIT: result from operating activities
Earnings/loss per share: net profit or loss/ 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 profit/loss margin: gross profit / net sales
EBITDA margin: EBITDA / net sales
EBIT margin: EBIT / net sales
Net profit/loss margin: net profit or loss / net sales
Capital expenditure: additions to property, plant and equipment – additions to right-of-use assets + additions to intangible assets
ROA: earnings before net financial items, taxes 12-months trailing / average total assets
ROE: net profit 12-months trailing / average shareholders’ equity
ROCE: earnings before net financial items, taxes 12-months trailing / (total assets – current liabilities (average for the period))
Net debt: interest-bearing liabilities less cash and cash equivalents
Net debt to EBITDA: net debt / EBITDA 12-months trailing
Consolidated statement of profit or loss and other comprehensive income
| Unaudited, in thousands of EUR | Q1 2024 | Q1 2023 |
| Revenue | 160 402 | 171 245 |
| Cost of sales | -146 603 | -146 463 |
| Gross profit/loss | 13 799 | 24 782 |
| Sales and marketing expenses | -9 769 | -9 090 |
| Administrative expenses | -12 745 | -14 112 |
| Other operating income | 19 377 | 285 |
| Other operating expenses | -827 | -8 |
| Result from operating activities | 9 835 | 1 857 |
| Finance income | 228 | 355 |
| Finance costs | -7 683 | -7 957 |
| Profit/loss before income tax | 2 380 | -5 745 |
| Income tax | 192 | 321 |
| Net profit/loss for the period | 2 572 | -5 424 |
| Net profit/loss for the period attributable to equity holders of the Parent | 2 572 | -5 424 |
| Other comprehensive income | ||
| Items that may be reclassified to profit or loss | ||
| Exchange differences on translating foreign operations | 191 | 74 |
| Other comprehensive income for the period | 191 | 74 |
| Total comprehensive profit/loss for the period | 2 763 | -5 350 |
| Total comprehensive profit/loss for the period attributable to equity holders of the Parent | 2 763 | -5 350 |
| Basic and diluted profit/loss per share (in EUR) | 0.003 | -0.007 |
Consolidated statement of financial position
| Unaudited, in thousands of EUR | 31.03.2024 | 31.03.2023 | 31.12.2023 |
| ASSETS | |||
| Cash and cash equivalents | 48 872 | 96 455 | 41 921 |
| Trade and other receivables | 30 718 | 33 492 | 31 766 |
| Prepayments | 22 411 | 15 873 | 7 661 |
| Prepaid income tax | 193 | 35 | 193 |
| Inventories | 42 192 | 41 411 | |
| Short-term intangible assets | 1 481 | 0 | 0 |
| Current assets | 145 867 | 186 698 | 122 952 |
| Investments in equity-accounted investees | 0 | 75 | 0 |
| Other financial assets and prepayments | 499 | 3 992 | 4 794 |
| Deferred income tax assets | 21 840 | 21 840 | 21 840 |
| Investment property | 300 | 300 | 300 |
| Property, plant and equipment | 1 353 435 | 1 428 058 | 1 377 664 |
| Intangible assets | 26 663 | 31 089 | 27 671 |
| Non-current assets | 1 402 737 | 1 485 354 | 1 432 269 |
| TOTAL ASSETS | 1 548 604 | 1 672 052 | 1 555 221 |
| LIABILITIES AND EQUITY | |||
| Interest-bearing loans and borrowings | 104 486 | 169 986 | 104 097 |
| Trade and other payables | 89 969 | 87 668 | 85 406 |
| Payables to owners | 6 | 6 | 6 |
| Income tax liability | 10 | 35 | 10 |
| Deferred income | 40 163 | 50 928 | 34 788 |
| Current liabilities | 234 634 | 308 623 | 224 307 |
| Interest-bearing loans and borrowings | 525 381 | 661 848 | 545 160 |
| Non-current liabilities | 525 381 | 661 848 | 545 160 |
| Total liabilities | 760 015 | 970 471 | 769 467 |
| Share capital | 349 477 | 349 477 | 349 477 |
| Share premium | 663 | 663 | 663 |
| Reserves | 66 807 | 65 925 | 67 056 |
| Retained earnings | 371 642 | 285 516 | 368 558 |
| Equity attributable to equity holders of the Parent | 788 589 | 701 581 | 785 754 |
| Total equity | 788 589 | 701 581 | 785 754 |
| TOTAL LIABILITIES AND EQUITY | 1 548 604 | 1 672 052 | 1 555 221 |
Consolidated statement of cash flows
| Unaudited, in thousands of EUR | Q1 2024 | Q1 2023 |
| CASH FLOWS FROM OPERATING ACTIVITIES | ||
| Net profit/loss for the period | 2 572 | -5 424 |
| Adjustments | 13 863 | 32 502 |
| Changes in: | ||
| Receivables and prepayments related to operating activities | -9 208 | -8 606 |
| Inventories | -2 262 | -878 |
| Liabilities related to operating activities | 11 625 | 8 039 |
| Changes in assets and liabilities | 155 | -1 445 |
| Cash generated from operating activities | 16 590 | 25 633 |
| Income tax repaid/paid | -7 | -47 |
| NET CASH FROM/USED OPERATING ACTIVITIES | 16 583 | 25 586 |
| CASH FLOWS FROM INVESTING ACTIVITIES | ||
| Purchase of property, plant, equipment and intangible assets | -6 327 | -11 510 |
| Proceeds from disposals of property, plant, equipment | 24 436 | 79 |
| Interest received | 228 | 355 |
| NET CASH USED IN INVESTING ACTIVITIES | 18 337 | -11 076 |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||
| Repayment of loans received | -15 970 | -19 307 |
| Change in overdraft | 0 | -15 |
| Payment of lease liabilities | -4 669 | -4 435 |
| Interest paid | -6 972 | -8 121 |
| Payment of transaction costs related to loans | -358 | -1 112 |
| NET CASH FROM/USED IN FINANCING ACTIVITIES | -27 969 | -32 990 |
| TOTAL NET CASH FLOW | 6 951 | -18 480 |
| Cash and cash equivalents at the beginning of period | 41 921 | 114 935 |
| Change in cash and cash equivalents | 6 951 | -18 480 |
| Cash and cash equivalents at the end of period | 48 872 | 96 455 |
Anneli Simm
Investor Relations Manager
AS Tallink Grupp
Sadama 5
10111 Tallinn, Estonia
E-mail [email protected]
Attachments
- Tallink Grupp 2024 Q1 Financial Data
- AS Tallink Grupp Q1 2024 Presentation
- Tallink Grupp 2024 Q1 ENG
