FINNLINES PLC INTERIM REPORT JANUARY - MARCH 2012 (unaudited)


Helsinki,Finland, 2012-05-10 13:31 CEST (GLOBE NEWSWIRE) -- Finnlines Plc Stock Exchange Release 10 May 2012 at 14:30

 

 

INTERIM REPORT JANUARY - MARCH 2012 (unaudited)

 

 

JANUARY – MARCH 2012 IN BRIEF

 

 

MEUR 1-3 2012 1-3 2011 1-12 2011
Revenue 145.0 139.0 605.2
EBITDA 16.0 15.1 84.5
Result before interest and taxes (EBIT) -0.2 -0.1 21.0
% of revenue -0.2 -0.1 3.5
Result before taxes (EBT) -7.1 -6.1 -5.4
Result for the reporting period -5.8 -4.6 -2.5
EPS, EUR -0.12 -0.10 -0.05
Equity ratio, % 28.4 27.9 29.1
Gearing, % 212.9 209.7 199.8
Shareholders’ equity/share, EUR 9.02 9.03 9.12

 

Calculation of key ratios is presented under ’Calculation of ratios’.

 

 

FINNLINES’ BUSINESS

 

Finnlines is one of the largest North-European liner shipping companies, providing sea transport services mainly in the Baltic and the North Sea. In addition to freight, the Company’s ro-pax vessels carry passengers between six countries and eleven ports. The Company also provides port services in Helsinki, Turku and Kotka. The company has subsidiaries or sales offices in Germany, Belgium, the UK, Sweden, Denmark, Luxembourg and Poland and a representative office in Russia. Finnlines is a Finnish listed company and part of the Italian Grimaldi Group.

 

 

GENERAL MARKET DEVELOPMENT

 

The market volumes in January-March 2012 were on a slightly better level than in 2011. Based on the statistics by the Finnish Transport Agency, the Finnish seaborne imports carried in container, lorry and trailer units increased by 2% and exports by 8% compared to the previous year (measured in tons). According to the statistics published by Shippax, trailer and lorry volumes transported by sea between Southern Sweden and Germany decreased by 2% compared to 2011. During the same period private and commercial passenger traffic between Finland and Sweden decreased by 4%. Between Finland and Germany the corresponding decrease was 2% (Finnish Transport Agency).

 

 

FINNLINES’ TRAFFIC

 

During the first quarter the third and the fourth out of six ro-ro newbuildings (MS Finnsky and MS Finnsun) entered the traffic flying the Finnish flag. Finnlines operated on average 23 vessels in its own traffic compared to 24 vessels in the same period in 2011.

 

The cost of bunker remained high throughout the reporting period.

 

The cargo volumes transported during January-March totalled approximately 156,000 (155,000 in 2011) units, 16,000 (17,000) cars (not including passengers’ cars ) and 520,000 (499,000) tons of freight not possible to measure in units. In addition, some 118,000 (121,000) private and commercial passengers were transported.

 

 

FINANCIAL RESULTS

 

The Finnlines Group recorded revenue totalling EUR 145.0 (139.0) million, an increase of 4.3%. Shipping and Sea Transport Services generated revenue amounting to EUR 135.4 (126.5) million and Port Operations EUR 15.8 (18.7) million. The internal revenue between the segments was EUR 6.2 (6.1) million.

 

Result before interest, taxes, depreciation and amortisation (EBITDA) was EUR 16.0 (15.1) million.

 

Result before interest and taxes (EBIT) was EUR -0.2 (-0.1) million. The result includes a non-recurring compensation of EUR 3.4 million from the Jinling shipyard relating to the first two newbuildings covering loss for reduced income. Financial income was EUR 0.1 (0.2) million and financial expenses totalled EUR -7.0 (-6.2) million. Result before taxes (EBT) was EUR -7.1 (-6.1) million and earnings per share (EPS) were EUR -0.12 (-0.10).

 

 

STATEMENT OF FINANCIAL POSITION, FINANCING AND CASH-FLOW

 

Interest-bearing net debt increased by EUR 12.7 million compared to the same period in 2011 and amounted to EUR 900.8 (888.0) million. The equity ratio calculated from the balance sheet was 28.4 (27.9)% and gearing was 212.9 (209.7)%. Vessel lease commitments decreased by EUR 24.7 million from the end of March 2011 due to the redelivery of chartered tonnage.

 

At the end of the period, cash and deposits together with unused committed working capital credits and the undrawn part of committed credits for newbuildings amounted to EUR 69.0 million. The company has a commercial paper programme amounting to EUR 100 million of which the company has issued EUR 7.9 million at the end of March.

 

 

CAPITAL EXPENDITURE

 

Gross capital expenditure in the reporting period totalled EUR 23.9 (24.6) million and consisted mainly of payments for newbuildings (19.4 million). Total depreciation amounted to EUR 16.2 (15.2) million. Four of the six newbuildings ordered from the Jinling shipyard in China have been delivered, MS Finnbreeze and MS Finnsea in March 2011 and MS Finnsky and MS Finnsun in the beginning of 2012. The last two of the newbuildings are scheduled to be delivered during the last quarter of 2012.

 

 

PERSONNEL

 

The Group employed an average of 1,991 (2,039) persons during the period, consisting of 984 (1,102) persons on shore and 1,007 (937) persons at sea. The average number of sea personnel increased due to two newbuildings taken into use during the reporting period. The number of shore personnel decreased mainly due to employee reductions carried out in the Port Operations. The employee co-operation negotiations with personnel in Kotka were completed in January 2012 resulting in termination of 23 employments in total.

 

 

DECISIONS TAKEN BY THE ANNUAL GENERAL MEETING

 

The Annual General Meeting of Finnlines Plc held on 17 April 2012 approved the Financial Statements and discharged the members of the Board of Directors and the President and CEO from liability for the financial year 2011.

 

The Annual General Meeting approved the Board of Directors’ proposal not to pay any dividend.

 

The Annual General Meeting decided that the Board of Directors shall have seven members. The current Board Members were re-elected to the Board: Mr Emanuele Grimaldi, Mr Gianluca Grimaldi, Mr Diego Pacella, Mr Olav Rakkenes and Mr Jon-Aksel Torgersen. In addition, Mr. Christer Backman and Ms. Tiina Bäckman were elected as new Members. The Board of Directors elected Mr Emanuele Grimaldi as Chairman and Mr Diego Pacella as Vice-Chairman.

 

The Authorised Public Audit Firm Deloitte & Touche Oy was appointed as the Company’s auditors for 2012.

 

The Annual General Meeting authorised the Board of Directors to resolve on the issuance of  new shares in one or several tranches so that the total number of shares issued based on the authorization is 20 000 000 at maximum. The authorization is valid until the next Annual General Meeting. The authorization replaces the Annual General Meeting’s authorization to decide on a share issue of 19 April 2011.

 

 

RISKS

 

The 2011 Financial statements, published in March 2012, contains a thorough description of Finnlines’ risks and risk management, and there are no essential changes to that report.

 

 

ESSENTIAL CHANGES IN LEGAL PROCEEDINGS

 

The 2011 Financial statements contains a thorough description of legal proceedings and the following is a description of the changes compared to what was reported in the financial statements:

 

In January 2012, Mutual Pension Insurance Company Ilmarinen filed an application for a leave to appeal and a petition of appeal with the Supreme Court regarding the judgement of the Helsinki Court of Appeal of 29 November 2011 in which the Court of Appeal overruled the judgement rendered by the Helsinki District Court on 3 March 2010 and dismissed all claims presented against Finnlines Plc by Ilmarinen.

 

 

EVENTS AFTER THE REPORTING PERIOD

 

There are no essential events after the reporting period.

 

 

OUTLOOK FOR THE REMAINING PART OF 2012

 

The Board expects 2012 still to be a volatile and challenging year. The Company is well prepared to face the market challenges.

 

 

The second interim report of 2012 for the period of 1 January – 30 June will be published on Thursday, 26 July 2012.

 

 

Finnlines Plc

The Board of Directors

                                                                                                                                  

 

                                                                                 Uwe Bakosch

                                                                                 President/CEO

 

 

ENCLOSURES

 

- Consolidated statement of comprehensive income, IFRS

- Consolidated statement of financial position, IFRS

- Consolidated statement of changes in equity, IFRS

- Consolidated cash flow statement, IFRS (condensed)

- Revenue and result by business segments

- Property, plant and equipment

- Contingencies and commitments

- Shares, market capitalisation and trading information

- Calculation of ratios

 

 

 

DISTRIBUTION

 

NASDAQ OMX Helsinki Ltd.

Main media

 

 

This information is unaudited.

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME, IFRS

 

 

EUR 1,000 1 Jan – 31 Mar 2012 1 Jan – 31 Mar 2011 1 Jan - 31 Dec 2011
Revenue 145,009 139,047 605,208
Other income from operations 4,650 437 2,515
Materials and services -64,865 -56,486 -247,262
Personnel expenses -27,046 -28,433 -107,948
Depreciation, amortisation and write-offs -16,189 -15,168 -63,512
Other operating expenses -41,797 -39,514 -167,972
Total operating expenses -149,897 -139,601 -586,695
Result before interest and taxes (EBIT) -239 -117 21,028
Financial income 119 177 911
Financial expenses -6,996 -6,180 -27,370
Result before taxes (EBT) -7,116 -6,120 -5,431
Income taxes 1,327 1,514 2,925
Result for the reporting period -5,789 -4,606 -2,506
       
Other comprehensive income:      
Exchange differences on translating foreign operations 5 1 -3
Changes in cash flow hedging reserve      
Fair value changes -233 -1,183 -95
Transfer to fixed assets 1,755   2,004
Tax effect, net -373 308 -496
Effect of the tax rate change     -48
Total comprehensive income for the reporting period -4,635 -5,480 -1,145
       
Result for the reporting period attributable to:      
Parent company shareholders -5,726 -4,555 -2,517
Non-controlling interests -63 -51 10
  -5,789 -4,606 -2,506
       
Total comprehensive income for the reporting period attributable to:      
Parent company shareholders -4,572 -5,430 -1,155
Non-controlling interests -63 -51 10
  -4,635 -5,480 -1,145
       
Result for the reporting period attributable to parent company shareholders calculated as earnings per share (EUR/share):      
Undiluted / diluted earnings per share -0.12 -0.10 -0.05
 
Average number of shares:
     
Undiluted / diluted 46,821,037 46,821,037 46,821,037

 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION, IFRS

 

 

EUR 1,000 31 Mar 2012 31 Mar 2011 31 Dec 2011
ASSETS      
Non-current assets      
Property, plant and equipment 1,266,325 1,273,388 1,258,306
Goodwill 105,644 105,644 105,644
Intangible assets 7,731 9,366 8,049
Investment properties   0  
Share of associated companies   0  
Other financial assets 4,582 4,562 4,582
Receivables 1,243 1,762 1,250
Deferred tax assets 4,238 4,491 4,395
  1,389,764 1,399,213 1,382,225
Current assets      
Inventories 9,871 8,469 8,903
Accounts receivable and other receivables 90,021 97,357 76,660
Income tax receivables 526 82 73
Bank and cash 2,713 11,583 4,263
  103,131 117,491 89,898
Total assets 1,492,895 1,516,703 1,472,123
       
EQUITY      
Equity attributable to parent company shareholders      
Share capital 93,642 93,642 93,642
Share premium account 24,525 24,525 24,525
Fair value reserve -1,260 -4,648 -2,409
Translation differences 119 117 114
Unrestricted equity reserve 21,015 21,015 21,015
Retained earnings 284,291 287,979 290,017
  422,333 422,630 426,905
       
Non-controlling interests 814 816 877
Total equity 423,147 423,447 427,782
       
LIABILITIES      
Long-term liabilities      
Deferred tax liabilities 74,437 87,767 76,015
Interest-free liabilities 4 8 8
Pension liabilities 2,450 2,297 2,462
Provisions 4,892 4,562 4,562
Interest-bearing liabilities 649,598 692,539 665,496
  731,382 787,174 748,544
Current liabilities      
Accounts payable and other liabilities 84,404 98,862 102,181
Income tax liabilities 66 104 65
Provisions 30 30 30
Current interest-bearing liabilities 253,866 207,088 193,521
  338,366 306,083 295,797
Total liabilities 1,069,748 1,093,257 1,044,341
Total equity and liabilities 1,492,895 1,516,703 1,472,123

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 2011, IFRS

 

 

 

EUR 1,000 Equity attributable to parent company shareholders
  Share capital Share issue premium Translation differences Fair value reserves Unrestricted equity reserve
Equity 1 January 2011 93,642 24,525 117 -3,773 21,015
Comprehensive income for the reporting period:          
Exchange differences on translating foreign operations     1    
Changes in cash flow hedging reserve          
Fair value changes       -1,183  
Tax effect, net       308  
Total comprehensive income for the reporting period     1 -875  
Equity 31 March 2011 93,642 24,525 117 -4,648 21,015
           

 

 

EUR 1,000 Equity attributable to parent company shareholders Non-controlling interests Total equity
  Retained earnings Total  
Equity 1 January 2011 292,534 428,060   867 428,927
Comprehensive income for the reporting period:          
Result for the reporting period -4,555 -4,555   -51 -4,606
Exchange differences on translating foreign operations   1     1
Changes in cash flow hedging reserve          
Fair value changes   -1,183     -1,183
Tax effect, net   308     308
Total comprehensive income for the reporting period -4,555 -5,430   -51 -5,480
Equity 31 March 2011 287,979 422,630   816 423,447

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 2012, IFRS

 

 

EUR 1,000 Equity attributable to parent company shareholders
  Share capital Share issue premium Translation differences Fair value reserves Unrestricted equity reserve
Equity 1 January 2012 93,642 24,525 114 -2,409 21,015
Comprehensive income for the reporting period:          
Exchange differences on translating foreign operations     5    
Changes in cash flow hedging reserve          
Fair value changes       -233  
Transfer to fixed assets       1,755  
Tax effect, net       -373  
Total comprehensive income for the reporting period     5 1,149  
Equity 31 March 2012 93,642 24,525 119 -1,260 21,015
           

 

 

EUR 1,000 Equity attributable to parent company shareholders Non-controlling interests Total equity
  Retained earnings Total  
Equity 1 January 2012 290,017 426,905   877 427,782
Comprehensive income for the reporting period:          
Result for the reporting period -5,726 -5,726   -63 -5,789
Exchange differences on translating foreign operations   5     5
Changes in cash flow hedging reserve          
Fair value changes   -233     -233
Transfer to fixed assets   1,755     1,755
Tax effect, net   -373     -373
Total comprehensive income for the reporting period -5,726 -4,572   -63 -4,635
Equity 31 March 2012 284,291 422,333   814 423,147

 

 

CONSOLIDATED CASH FLOW STATEMENT, IFRS (CONDENSED)

 

 

EUR 1,000 1 Jan-31 Mar 2012 1 Jan-31 Mar 2011 1 Jan-31 Dec 2011
Cash flows from operating activities      
Result for the reporting period -5,789 -4,606 -2,506
Non-cash transactions and other adjustments 21,496 19,600 85,570
Changes in working capital -32,692 -8,679 4,840
Net financial items and income taxes -6,384 -16,750 -37,065
Net cash generated from operating activities -23,369 -10,434 50,839
       
Cash flow from investing activities      
Net investments in tangible and intangible assets -22,785 -24,954 -62,398
Investments in shares     -22
Proceeds from sale of investments     59
Other investing activities 285 56 9,371
Net cash used in investing activities -22,501 -24,897 -52,991
       
Cash flows from financing activities      
Loan withdrawals 16,440 16,880 41,440
Net increase in current interest-bearing liabilities 53,956 43,473 28,102
Repayment of loans -26,091 -19,938 -70,209
Increase / decrease in long-term receivables 9 47 637
Net cash from (used in) financing activities 44,314 40,462 -30
       
Change in cash and cash equivalents -1,555 5,130 -2,181
Cash and cash equivalents 1 January 4,263 6,452 6,452
Effect of foreign exchange rate changes 5 0 -8
Cash and cash equivalents at the end of period 2,713 11,583 4,263

 

 

REVENUE AND RESULT BY BUSINESS SEGMENTS

 

 

 

  1 Jan-31 Mar 2012 1 Jan-31 Mar 2011 1 Jan-31 Dec 2011
  MEUR % MEUR % MEUR %
Revenue            
Shipping and sea transport services 135.4 93.4 126.5 91.0 563.3 93.1
Port operations 15.8 10.9 18.7 13.4 67.7 11.2
Intra-group revenue -6.2 -4.3 -6.1 -4.4 -25.8 -4.3
External sales 145.0 100.0 139.0 100.0 605.2 100.0
             
Result before interest and taxes            
Shipping and sea transport services 2.4   2.9   30.8  
Port operations -2.7   -3.0   -9.8  
Result before interest and taxes (EBIT) total -0.2   -0.1   21.0  
Financial items -6.9   -6.0   -26.5  
Result before taxes (EBT) -7.1   -6.1   -5.4  
Income taxes 1.3   1.5   2.9  
Result for the reporting period -5.8   -4.6   -2.5  

 

 

PROPERTY, PLANT AND EQUIPMENT 2011

 

 

EUR 1,000 Land Buildings Vessels Machinery and equipment Advance payments & acquisitions under constr. Total
Acquisition cost 1 January 2011 72 78,923 1,302,037 100,460 167,050 1,648,543
Exchange rate differences       -15   -15
Increases   1 1,540 66 22,761 24,368
Disposals     -61 -256   -317
Reclassifications     12   -12 0
Acquisition cost 31 March 2011 72 78,924 1,303,528 100,255 189,799 1,672,579
             
Accumulated depreciation, amortisation and write-offs 1 January 2011   -10,510 -319,792 -54,615   -384,917
Exchange rate differences       13   13
Cumulative depreciation on reclassifications and disposals     61 256   317
Depreciation for the reporting period   -684 -12,473 -1,447   -14,604
Accumulated depreciation, amortisation and write-offs 31 March 2011   -11,195 -332,204 -55,792   -399,191
Book value 31 March 2011 72 67,730 971,324 44,463 189,799 1,273,388

 

 

 

PROPERTY, PLANT AND EQUIPMENT 2012

 

EUR 1,000 Land Buildings Vessels Machinery and equipment Advance payments & acquisitions under constr. Total
Acquisition cost 1 January 2012 72 76,758 1,401,930 90,543 130,588 1,699,892
Exchange rate differences       4   4
Increases   464 3,773 64 19,516 23,817
Disposals     -47 -485   -531
Reclassifications   23 92,765   -92,787 0
Acquisition cost 31 March 2012 72 77,245 1,498,422 90,125 57,317 1,723,180
             
Accumulated depreciation, amortisation and write-offs 1 January 2012   -12,916 -372,235 -56,435   -441,586
Exchange rate differences       -4   -4
Cumulative depreciation on reclassifications and disposals     47 444   491
Depreciation for the reporting period   -648 -13,854 -1,254   -15,756
Accumulated depreciation, amortisation and write-offs 31 March 2012   -13,564 -386,043 -57,249   -456,855
Book value 31 March 2012 72 63,681 1,112,379 32,877 57,317 1,266,325

 

 

CONTINGENCIES AND COMMITMENTS

 

 

 

EUR 1,000 31 Mar 2012 31 Mar 2011 31 Dec 2011
Minimum leases payable in relation to fixed-term leases:      
       
Vessel leases (Group as lessee):      
Within 12 months 11,109 24,736 14,785
1-5 years   11,109  
  11,109 35,845 14,785
Vessel leases (Group as lessor):      
Within 12 months 570 0 910
  570 0 910
Other leases (Group as lessee):      
Within 12 months 6,696 6,589 6,796
1-5 years 17,117 17,971 17,551
After five years 12,439 15,162 13,164
  36,252 39,722 37,511
       
Other leases (Group as lessor):      
Within 12 months 199 347 204
  199 347 204
       
Collateral given      
Loans from financial institutions 807,807 725,160 730,563
       
Vessel mortgages provided as guarantees for the above loans 1,240,500 1,189,500 1,189,500
       
Other collateral given on own behalf      
Pledged deposits 469 469 476
Corporate mortgages 606 606 606
  1,075 1,075 1,082
       
Other obligations 37,451 81,536 56,407
       
Obligations of parent company on behalf of subsidiaries      
Guarantees 6,913 6,913 6,913
       
       
VAT adjustment liability related to real estate investments 9,628 10,811 9,839

 

 

Open derivative instruments:

 

 

  Fair value Contract amount
1000 EUR 31 Mar 2012 31 Mar 2011 31 Dec 2011 31 Mar 2012 31 Mar  2011 31 Dec  2011
Currency derivatives 23 -88 231 7,338 13,796 7,574

 

 

SHARES, MARKET CAPITALISATION AND TRADING INFORMATION

                     

 

  31 March 2012        31 March  2011
Number of shares              46,821,037 46,821,037
Market capitalisation,
EUR million
327.7 369.9

                                                                

                                           

 

  1 Jan – 31 Mar 2012 1 Jan – 31 Mar 2011
Number of shares traded, million 0.4 0.6

 

 

 

  1 Jan – 31 Mar 2012
  High Low Average Close
Share price 7.84 6.66 7.01 7.00

 

 

CALCULATION OF RATIOS

 

Earnings per share (EPS), EUR :

 

Result attributable to parent company shareholders

----------------------------------------------------------------------

Weighted average number of outstanding shares

 

 

Shareholders’ equity per share, EUR :

 

Shareholders’ equity attributable to parent company shareholders

-----------------------------------------------------------------------------------------

Undiluted number of shares at the end of period

 

 

Gearing, %:

 

Interest-bearing liabilities – cash and bank equivalents

---------------------------------------------------------------------------  X 100

Total equity

 

 

Equity ratio, %:

 

Total equity

----------------------------------------------  X 100

Assets total – received advances

 

 

Taxes corresponding to the result for the reporting period are presented as income taxes in the interim report.

 

 

RELATED PARTY TRANSACTIONS

 

As from autumn 2011, Finnlines Group has chartered out one ro-pax vessel to the Grimaldi Group. The charter hire contract is not exceeding one year’s time and is done at current market price level. Otherwise there were no material related party transactions during the reporting period. The business transactions were carried out using market-based pricing.

 

 

REPORTING AND ACCOUNTING POLICIES

 

This interim report included herein is prepared in accordance with IAS 34 (Interim Financial Reporting) standard. The Company has adopted new or revised IFRS standards and IFRIC interpretations from beginning of the reporting period corresponding to those described in the 2011 Financial Statements. These new or revised standards have not had an effect on the reported figures. In other respects, the same accounting policies have been followed as in the previous annual financial statements. All figures in the accounts have been rounded and consequently the sum of individual figures can deviate from the presented sum figure.

 

The preparation of the financial statements in accordance with IFRS requires management to make estimates and assumptions that affect the valuation of the reported assets and liabilities and other information such as contingent liabilities and the recognition of income and expenses in the income statement. Although the estimates are based on the management’s best knowledge of current events and actions, actual results may differ from the estimates.

 


Pièces jointes