AS Tallinna Sadam financial results for 2020 Q2 and 6 months
AS Tallinna Sadam
9 min read
The impact of the COVID-19 pandemic was greatest in the second quarter of 2020, which resulted in a decrease in revenue, adjusted EBITDA and profit of AS Tallinna Sadam (hereafter: “the Group”). In Q2 2020, the revenue amounted to EUR 22.4 million decreasing by 31.8% compared to the same period previous year. The adjusted EBITDA was EUR 10.2 million decreasing by 45.7%. The loss in Q2 amounted to EUR 831 thousand.
The results of Q2 were mostly affected by the restrictions on passenger movement due to the corona pandemic. The restrictions mainly affected the Passenger harbours segment, as the number of passengers as well as passenger vessel calls decreased significantly due to cross-border traffic restrictions. Also, there were no cruise ship calls in the second quarter. According to Valdo Kalm, Chairman of the Management Board, COVID-19 had no effect on the revenue of Cargo harbours, as the volume of liquid bulk increased in the first half of the year, compensating for the decrease in dry bulk and container cargo. “Because of lower operating volumes and revenue, primarily related to passengers, we also reduced operating expenses, but due to a large share of fixed costs, the cut in operating expenses was not comparable in size to the decline in revenue, therefore the profitability decreased. However, due to the diversification of business areas, we were able to mitigate the impact of the crisis on the Group's financial results, and the negative impact of the second quarter was offset by the strong result of the first quarter, which resulted in a profit of more than EUR 9 million for the first half of the year,” stated Kalm. Kalm considers it substantial that even in a difficult economic environment, the company was able to adhere to the dividend policy and pay dividends of EUR 30.2 million and continue with ongoing investments.
Tallinna Sadam will present the financial results of the Group at a webinar on 14 August at 11:00, to attend, please register here. The webinar will be held in English.
Key figures (in million EUR):
Q2
Q2
+/-
6M
6M
+/-
2020
2019
2020
2019
Revenue
22.4
32.8
-31.8%
50.3
61.4
-18.0%
Adjusted EBITDA
10.2
18.8
-45.7%
26.4
35.7
-26.1%
Adjusted EBITDA margin
45.6%
57,4%
-11.8
52.5%
58.2%
-5.7
Operating profit
4.6
13.3
-65.4%
15.1
24.7
-38.9%
Income tax
-4.9
-5.8
-14.8%
-4.9
-5.8
-14.8%
Profit for the period
-0.8
7.2
-111.6%
9.2
18.2
-49.7%
Investments
8.6
7.1
21.1%
17.4
11.1
57.0%
30.06.2020
31.12.2019
+/-
Total assets
640,7
625,5
2,4%
Interest bearing debt
160,1
172,7
-7,3%
Other liabilities
356,0
377,0
-5,6%
Equity
263,0
263,0
0,0%
Number of shares
640,7
625,5
2,4%
Revenue Revenue for the first six months of 2020 decreased by EUR 11.1 million, i.e. 18%. The decrease occurred almost entirely in Q2 mainly influenced by the decline in revenues from ferries and cruise ships due to restrictions on cross-border passenger movements imposed in connection with the COVID-19 pandemic. Revenues increased only from the icebreaker Botnica's charter fee through the indexation of contractual fees and a slightly earlier start of the summer work. In both Q2 and the first half of the year, revenue increased in the segment Other, but decreased in the segments of Passenger harbours, Cargo harbours and Ferry. The revenue of the Cargo harbours segment was not significantly affected by the restrictions related to the COVID-19 pandemic. Revenue declined because the ferries operating on the Muuga-Vuosaari route were temporarily rerouted to the Old City Harbour (Passenger harbours segment). In the first half of the year, revenue decreased by 6% due to the combined effect of various items of revenue, mostly because the volume of electricity sold (as an agent) and cargo charge revenue decreased. Cargo charge revenue declined due to the combined effect of an increase in the volume of liquid bulk cargo whose cargo charges are lower and a decrease in the volumes of other cargo types. The revenue of the Ferry segment decreased slightly because the Estonian state did not order an additional vessel for extra trips during the summer season. Instead, the additional trips are made by an existing replacement ferry Regula. The decline was partly offset by a rise in fee rates, which are linked to the Estonian consumer and fuel price indices and wage inflation. The revenue of the segment Other increased through the indexation of the contractual fees of the icebreaker Botnica to the Estonian and Canadian consumer price indices and a slightly earlier start of the work in Canadian waters during the summer season.
EBITDA Adjusted EBITDA for Q2 decreased by EUR 8.6 million year-on-year mostly due to the Passenger harbours segment (EUR 7.9 million) but also in the Cargo harbours segment (EUR 0.6 million). Adjusted EBITDA margin decreased from 58.2% to 52.5% in 6 months influenced by the result of Q2, when the margin decreased from 57.4% to 45.6%. In 6 months, adjusted EBITDA was 26.4 million euros, decreasing by EUR 9.3 million compared to the same period last year.
Profit In the second quarter of 2020, the Group declared a dividend of EUR 30.2 million and related income tax expense amounted to EUR 4.91 million, EUR 0.85 million less than in the previous year. The result for Q2 (a loss of EUR 0.8 million) fell short of the profit for the comparative period by EUR 8.0 million. Profit for the first six months was EUR 9.2 million, which was EUR 9 million less year-on-year.
Investments In the first six months of 2020, the Group invested EUR 17.4 million, significantly more than in the same period last year (EUR 11.1 million). Investments were mostly related to phase 2 of the reconstruction of passenger terminal D at the Old City Harbour, the start of the construction of a cruise terminal and dredging works at the Paldiski South Harbour. Investments of the second quarter totaled EUR 8.6 million.
Interim condensed consolidated statement of financial position:
In thousands of euros
30.06.2020
31.12.2019
ASSETS
Current assets
Cash and cash equivalents
44,331
35,183
Trade and other receivables
11,243
10,614
Contract assets
353
0
Inventories
297
408
Non-current assets held for sale
98
142
Total current assets
56,322
46,347
Non-current assets
Investments in associates
1,349
1,609
Other long-term receivables
259
294
Property, plant and equipment
580,707
575,267
Intangible assets
2,025
2,015
Total non-current assets
584,340
579,185
Total assets
640,662
625,532
LIABILITIES
Current liabilities
Loans and borrowings
16,266
16,266
Derivative financial instruments
173
243
Payables to owners
30,245
0
Provisions
1,035
1,915
Government grants
1,794
193
Taxes payable
715
893
Trade and other payables
16,612
11,722
Contract liabilities
3,482
33
Total current liabilities
70,322
31,265
Non-current liabilities
Loans and borrowings
188,197
191,580
Government grants
25,219
24,754
Other payables
16
2
Contract liabilities
914
913
Total non-current liabilities
214,346
217,249
Total liabilities
284,668
248,514
EQUITY
Share capital at par value
263,000
263,000
Share premium
44,478
44,478
Statutory capital reserve
20,262
18,520
Hedge reserve
-173
-243
Retained earnings (prior periods)
19,276
6,859
Profit for the period
9,151
44,404
Total equity
355,994
377,018
Total liabilities and equity
640,662
625,532
Interim condensed consolidated statement of profit or loss:
In thousands of euros
Q2 2020
Q2 2019
6M 2020
6M 2019
Revenue
22,399
32,822
50,289
61,350
Other income
219
305
1,980
580
Operating expenses
-7,210
-9,319
-15,537
-16,717
Personnel expenses
-4,807
-4,817
-9,484
-9,108
Depreciation, amortisation and impairment
-5,924
-5,643
-11,912
-11,193
Other expenses
-79
-75
-213
-181
Operating profit
4,598
13,273
15,113
24,731
Finance income and costs
Finance income
13
14
24
27
Finance costs
-427
-443
-814
-881
Finance costs - net
-414
-429
-790
-854
Share of profit of an associate accounted for under the equity method
-102
81
-259
86
Profit before income tax
4,082
12,925
14,064
23,963
Income tax
-4,913
-5,764
-4,913
-5,764
Profit/loss for the period
-831
7,161
9,151
18,199
Attributable to owners of the Parent
-831
7,161
9,151
18,199
Basic and diluted earnings per share (in euros)
0.00
0.03
0.03
0.07
Basic and diluted earnings per share - continuing operations (in euros)
0.00
0.03
0.03
0.07
Interim condensed consolidated statement of cash flows:
In thousands of euros
6M 2020
6M 2019
Cash receipts from sale of goods and services
55,328
65,769
Cash receipts related to other income
21
151
Payments to suppliers
-20,587
-20,480
Payments to and on behalf of employees
-7,956
-8,791
Payments for other expenses
-196
-216
Income tax paid on dividends
0
-4,949
Cash from operating activities
26,610
31,484
Purchases of property, plant and equipment
-16,162
-9,975
Purchases of intangible assets
-272
-233
Proceeds from sale of property, plant and equipment
1,101
24
Government grants received
2,061
0
Interest received
15
25
Cash used in investing activities
-13,257
-10,159
Repayments of loans received
-3,373
-3,383
Dividends paid
0
-34,970
Interest paid
-816
-887
Other payments related to financing activities
-6
-10
Cash from/used in financing activities
-4,205
-39,250
NET CASH FLOW
9,148
-17,925
Cash and cash equivalents at beginning of the period
35,183
42,563
Change in cash and cash equivalents
9,148
-17,925
Cash and cash equivalents at end of the period
44,331
24,638
Tallinna Sadam is one of the largest cargo- and passenger port complexes in the Baltic Sea region, which in 2019 serviced 10.64 million passengers and 19.9 million tons of cargo. In addition to passenger and freight services, Tallinna Sadam group also operates in shipping business via its subsidiaries – OÜ TS Laevad provides ferry services between the Estonian mainland and the largest islands, and OÜ TS Shipping charters its multifunctional vessel Botnica for icebreaking and construction services in Estonia and offshore projects abroad. Tallinna Sadam group is also a shareholder of an associate AS Green Marine, which provides waste management services. According to audited financial results, Tallinna Sadam group’s sales in 2019 totaled EUR 130.5 million, adjusted EBITDA EUR 74.3 million and net profit EUR 44.4 million.
Additional information:
Marju Zirel Head of Investor Relations AS Tallinna Sadam m.zirel@ts.ee