AS Tallinna Sadam financial results for 2024 9 months and Q3
Tallinna Sadam earned 91 million euros in sales revenue in 9 months, 2.5% more
than a year earlier, EBITDA of 41 million euros increased by 5.4%, and the
profit was 14.1% higher - 15 million euros. Sales revenue in the third quarter
was 31 million euros (-0.7%), EBITDA 13 million euros (-1.7%) and profit nearly
6 million euros (-6.5%). In 9 months, we invested a total of over 33 million
euros, including 8 million euros in the third quarter.
"The results of the third quarter in terms of cargo volumes exceeded
expectations," comments Valdo Kalm, the Chairman of the Management Board. "Cargo
volumes increased in all types, the number of passengers has also increased. We
are especially pleased with the increase in the number of ship visits, both for
cargo and passenger ships, which account for the majority of port operating
revenues. Turnover increased both in ports and ferries. Unfortunately, the
otherwise good results were affected by Botnica's technical failure, due to
which the cooperation with BP Exploration Operating Company Ltd ended earlier
than expected. However, the execution of the new contract in Northern Canada
started on time. In September, we signed an agreement for operating ferry
services between the mainland and the largest islands until 2033, which in long-
term perspective ensures stability and sustainability in our field of shipping.
Also, we are optimistic about the development of renewable energy projects and
related negotiations in the ports of Muuga and Paldiski."
In 9 months, the number of passengers increased by 3.2% (4.3% in the third
quarter) and cargo volumes by 2.0% (7.2% in the third quarter), the number of
ship visits increased by 0.4% (5.9% in the third quarter). In shipping,
passenger ferries showed stable growth - the number of passengers increased by
1.6% (1.4% in the third quarter) and the number of vehicles by 3.0% (3.0% in the
third quarter). Chartering days of Botnica decreased by 58% in the third
quarter, while in 9 months they remained at a similar level to the previous
year.
Tallinna Sadam management will present the financial results of the Group at
webinars on 11 November, including webinar in Estonian starting at 10.00 (EEST)
(link to EST webinar (https://teams.microsoft.com/l/meetup-
join/19%3ameeting_ZDJiMTQ3NmItMjJlYS00MzhkLWEzOWYtOTU1ZjNjMDM3YjUw%40thread.v2/0
?context=%7b%22Tid%22%3a%223c572f71-c808-4685-aa00-
2ca59a11c7e2%22%2c%22Oid%22%3a%2216aaa10d-0f16-4312-8940-581f83498a0b%22%7d))
and webinar in English starting at 11.00 (EEST) (link to ENG webinar
(https://teams.microsoft.com/l/meetup-
join/19%3ameeting_MzkyMDMwY2YtY2I5Ni00MjM5LTg3NGYtYjgwNTMxMzc4ZThh%40thread.v2/0
?context=%7b%22Tid%22%3a%223c572f71-c808-4685-aa00-
2ca59a11c7e2%22%2c%22Oid%22%3a%2216aaa10d-0f16-4312-8940-581f83498a0b%22%7d)).
Materials related to the interim report can be found attached to this notice and
on our website: https://www.ts.ee/en/investor/interim-reports/
https://www.ts.ee/en/investor/presentations/.
Key figures (in million EUR):
Q3 Q3 +/- 9M 9M +/-
2024 2023 % 2024 2023 %
Revenue 31.2 31.4 -0.7% 90.8 88.6 2.5%
Adjusted EBITDA 13.3 13.5 -1.7% 40.9 38.8 5.4%
Adjusted EBITDA margin 42.6% 43.0% -0.4 45.0% 43.8% 1.2
Operating profit 7.3 7.4 -2.4% 23.2 20.0 16.0%
Income tax 0.0 0.0 0.0 3.1 3.0 4.7%
Profit for the period 5.6 6.0 -6.5% 14.9 13.0 14.1%
Investments 8.4 4.8 0.8 33.5 10.9 206.9%
30.09.2024 31.12.2023 +/-
Total assets 613.0 606.2 1.1%
Interest bearing debt 183.7 173.4 5.9%
Other liabilities 56.0 55.1 1.6%
Equity 373.3 377.7 -1.2%
Number of shares 263.0 263.0 0.0%
Major events in Q3:
* Conclusion of the ferry service contract for the period 2026-2033
* EU funding for the joint project of the ports of Tallinn and Helsinki TWIN-
PORT VI
* The offshore contract of the icebreaker Botnica with BP Exploration
Operating Company Ltd ended earlier than planned
* Aditional trips of passenger ferry Regula in the summer of 2024
* Appeal to the judgment regarding the former managers of the Port of Tallinn
* Termination of OÜ MPG AgroProduction restructuring proceedings and
continuation of the bankruptcy process
* Signing an unsecured loan agreement with Swedbank
Revenue
Revenue for nine months increased by EUR 2.2 million (+2.5%) year on year to EUR
90.8 million, supported by higher charter fees from the icebreaker MSV Botnica,
higher revenue from ferry service between Estonia's mainland and two largest
islands, higher revenue from other services and higher lease income. In terms of
revenue streams, the largest increase in the first nine months was in charter
fees, which grew by EUR?0.8 million (+8.9%) to EUR 9.5 million. Despite the fact
that the icebreaker MSV Botnica had fewer charter days in the first nine months
of this year, charter fees increased due to the projects' higher charter fee
rate per day. In the third quarter, charter fee revenue decreased year on year,
because the charter period was shorter due to technical problems with the
vessel. Ferry service5 revenue grew by EUR 0.6 million (+2.2%) to EUR 27.8
million, mainly due to higher government support as a result of the indexation
of the fees. The number of trips did not change significantly compared to the
previous year (+0.8%). Revenue from other services grew by EUR?0.4 million due
to the commissioning of the LNG quay in Pakrineeme Harbour this year and higher
revenue from the sale of advertising space in Old City Harbour and the provision
of catering services on the icebreaker MSV Botnica. Lease income increased by
EUR 0.3 million (+3.1%) to EUR 10.7 million. Lease income improved in all
segments, but particularly in the Cargo harbours and Passenger harbours segments
due to the indexation of lease payments and fees for right of superficies.
Passenger fee revenue increased by EUR 0.3 million (+3.1%) to EUR 9.2 million,
in line with the rise in passenger numbers (+3.2%). Electricity revenue grew by
EUR 0.2 million (+7.3%) to EUR?3.4 million, supported by higher sales volumes
and prices for network services. In addition, both on-shore and other
electricity consumption increased. Vessel dues revenue decreased by EUR 0.2
million (-1.0%) to EUR 23.9 million due to fewer calls by large tankers. The
number of cruise ship calls increased, but their lower GT (gross tonnage)
resulted in lower revenue from tonnage charges. Cargo charges revenue decreased
by EUR 0.2 million (-3.5%) to EUR 4.5 million. Although cargo volumes increased,
cargo charges revenue decreased, partly because cargo charges from operators
whose cargo charges depend on full-year forecast cargo volumes are adjusted in
accordance with IFRS 15. In the first nine months of 2023, the adjustments to
cargo charges were higher than in the same period this year.
EBITDA
Adjusted EBITDA for nine months grew by EUR 2.1 million (+5.4%) year on year to
EUR 40.9 million. Adjusted EBITDA grew in the Cargo harbours segment, the
segment Other and the Passenger harbours segment. In the Ferry segment, adjusted
EBITDA decreased. The adjusted EBITDA of the Cargo harbours segment improved as
operating expenses (particularly repair costs) decreased and revenue increased.
The improvement in the adjusted EBITDA of the segment Other was supported by
revenue growth, which exceeded the growth in operating and personnel expenses.
Adjusted EBITDA for the third quarter decreased by EUR 0.2 million (-1.7%) year
on year, because the decrease in the segment Other exceeded the combined growth
in other segments. Adjusted EBITDA margin for nine months rose from 43.8% to
45.0% and adjusted EBITDA margin for the third quarter dropped from 43.0% to
42.6%.
Profit
Profit before tax for nine months grew by EUR 2.0 million (+12.4%) year on year
to EUR 18.0 million. Profit grew less than operating profit because the increase
in finance costs (net) (+EUR 1.3 million) exceeded the increase in profit from
the equity-accounted associate AS Green Marine (+EUR 0.1?million). The dividend
declared in the second quarter of 2024 in an amount of EUR 19.2 million gave
rise to income tax expense of EUR 3.1 million, which was EUR 0.1 million larger
than the income tax expense on the dividend distributed last year. The amount of
the dividend did not change, but last year income tax expense was reduced by the
reversal of deferred tax of EUR 0.1 million. Profit for the first nine months
increased by EUR?1.8 million (+14.1%) year on year. Third-quarter profit was EUR
5.6 million (-EUR 0.4 million, -6.5%).
Investments
In the first nine months of 2024, the Group invested EUR 33.5 million, EUR 22.6
million more than in the same period last year. The largest investments of the
period were made in the construction of a quay in Paldiski South Harbour for the
provision of maintenance and construction services to offshore wind farms, the
reconstruction of a quay in Muuga Harbour, the reconstruction of a quay ramp in
Old City Harbour, the development of information systems, technical design, the
regular dry-docking of a ferry and the purchase of equipment for ferries. In the
third quarter, investments totalled EUR 8.4 million (EUR 4.8 million in the
third quarter of 2023).
Interim condensed consolidated statement of financial position:
In thousands of euros 30 September 2024 31 December 2023
-----------------------------------------------------------------------
ASSETS
Current assets
Cash and cash equivalents 22 079 29 733
Trade and other receivables 11 501 12 118
Contract assets 417 0
Inventories 330 550
Total current assets 34 327 42 401
-----------------------------------------------------------------------
Non-current assets
Investments in associates 2 667 2 177
Other long-term receivables 0 163
Investment properties 14 069 14 069
Property, plant and equipment 559 727 545 271
Intangible assets 2 229 2 083
Total non-current assets 578 692 563 763
-----------------------------------------------------------------------
Total assets 613 019 606 164
-----------------------------------------------------------------------
LIABILITIES
Current liabilities
Loans and borrowings 12 561 15 831
Provisions 1 153 1 311
Government grants 7 612 7 344
Taxes payable 1 413 876
Trade and other payables 9 303 9 429
Contract liabilities 1 737 63
Total current liabilities 33 779 34 854
-----------------------------------------------------------------------
Non-current liabilities
Loans and borrowings 171 183 157 566
Government grants 31 881 33 075
Other payables 107 255
Contract liabilities 2 740 2 755
Total non-current liabilities 205 911 193 651
-----------------------------------------------------------------------
Total liabilities 239 690 228 505
-----------------------------------------------------------------------
EQUITY
Share capital at par value 263 000 263 000
Share premium 44 478 44 478
Statutory capital reserve 23 304 22 858
Retained earnings 42 547 47 323
Total equity 373 329 377 659
-----------------------------------------------------------------------
Total liabilities and equity 613 019 606 164
-----------------------------------------------------------------------
Interim condensed consolidated statement of profit or loss:
In thousands of euros Q3 2024 Q3 2023 9M 2024 9M 2023
-------------------------------------------------------------------------------
Revenue 31 214 31 426 90 797 88 615
Other income 398 371 1 164 1 231
Operating expenses -11 651 -11 507 -30 951 -31 171
Impairment of financial assets -214 -403 -680 -806
Personnel expenses -6 302 -6 254 -18 661 -18 229
Depreciation, amortisation and impairment -6 087 -6 129 -18 207 -19 356
Other expenses -90 -55 -262 -280
Operating profit 7 268 7 449 23 200 20 004
-------------------------------------------------------------------------------
Finance income and costs
Finance income 203 330 703 916
Finance costs -2 158 -2 073 -6 400 -5 303
Finance costs - net -1 955 -1 743 -5 697 -4 387
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Share of profit of an associate accounted
for under the equity method 265 258 491 396
Profit before income tax 5 578 5 964 17 994 16 013
-------------------------------------------------------------------------------
Income tax 0 0 -3 125 -2 985
Profit for the period 5 578 5 964 14 869 13 028
-------------------------------------------------------------------------------
Attributable to owners of the Parent 5 578 5 964 14 869 13 028
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Basic and diluted earnings per share (in
euros) 0.02 0.02 0.06 0.05
-------------------------------------------------------------------------------
Interim condensed consolidated statement of cash flows:
In thousands of euros 9M 2024 9M 2023
---------------------------------------------------------------------------
Cash receipts from sale of goods and services 99 181 94 692
Cash receipts related to other income 42 247
Payments to suppliers -37 612 -38 900
Payments to and on behalf of employees -17 787 -18 511
Payments for other expenses -224 -253
Income tax paid on dividends -3 325 -3 264
Cash from operating activities 40 275 34 011
---------------------------------------------------------------------------
Purchases of property, plant and equipment -33 118 -10 063
Purchases of intangible assets -479 -627
Proceeds from sale of property, plant and equipment 17 28
Dividends received 0 357
Interest received 679 875
Cash used in investing activities -32 901 -9 430
---------------------------------------------------------------------------
Proceeds from loans received 20 000 0
Repayments of loans received -9 583 -7 383
Dividends paid -19 000 -19 012
Interest paid -6 427 -4 654
Other payments related to financing activities -18 -7
Cash from/used in financing activities -15 028 -31 056
---------------------------------------------------------------------------
NET CASH FLOW -7 654 -6 475
---------------------------------------------------------------------------
Cash and cash equivalents at beginning of the period 29 733 44 387
Change in cash and cash equivalents -7 654 -6 475
Cash and cash equivalents at end of the period 22 079 37 912
---------------------------------------------------------------------------
Tallinna Sadam is one of the largest cargo- and passenger port complexes in the
Baltic Sea region. 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 offshore services in Estonia and projects abroad. Tallinna Sadam group is
also a shareholder of an associate AS Green Marine, which provides waste
management services.
Additional information:
Andrus Ait
Chief Financial Officer
Tel. +372 526 0735
[email protected] (mailto:[email protected])