Viking Line's half year financial report for the period 1.1.2019 - 30.6.2019

Report this content

Viking Line Abp                 HALF YEAR FINANCIAL REPORT        20.8.2019 9.00 AM

VIKING LINE’S HALF YEAR FINANCIAL REPORT FOR THE PERIOD 1.1.2019 -30.6.2019

Consolidated sales of the Viking Line Group for the period January 1 – June 30, 2019 were 227.0 million euros (EUR 225.7 M for the period January 1 – June 30, 2018). Operating income totalled EUR -8.8 M (-13.5).

Competition in Viking Line's service area entails continued pressure on prices and volumes, which will have an adverse effect on net sales revenue per passenger. Income during the third quarter will be crucial to the Group’s earnings for the full financial year. The currency trend for the Swedish krona affects the Group’s results. Fixed-price agreements related to a portion of the Group’s bunker consumption for 2019 mitigate the risk of higher bunker costs. Overall, operating income for 2019 is expected to remain on a par with operating income for 2018 or improve. At this stage, however, this forecast can be affected by the uncertainty factors mentioned above.

Sales and earnings

Consolidated sales of the Viking Line Group for the period January 1 – June 30, 2019 were 227.0 million euros (EUR 225.7 M for the period January 1 – June 30, 2018). Operating income totalled EUR -8.8 M (-13.5).

Passenger-related revenue was EUR 201.7 M (201.7), while cargo revenue amounted to EUR 24.0 M (22.9). Net sales revenue was EUR 165.8 M (163.3).

Consolidated operating expenses decreased by 1.5 per cent to EUR 162.3 M (164.7). Bunker (vessel fuel) expenses decreased by 2.5 per cent to EUR 23.5 M (24.1). The weak Swedish krona had a negative impact on consolidated income.

During the second quarter, April 1–June 30, consolidated sales increased and operating income totalled EUR 5.4 M (0.0). The improvement in operating income is driven by improved passenger-related operations and cargo operations. Easter in 2019 fell during the month of April, while in April 2018 capacity was reduced due to the dry-docking of Gabriella.

 

Service and market trends

The Viking Line Group provides passenger and cargo carrier services using seven vessels on the northern Baltic Sea. The vessels served the same routes as in 2018.

The number of passengers on Viking Line’s vessels during the report period amounted to 2,772,427 (2,844,433). The Group had a total market share in its service area of approximately 31.4 per cent (31.6).

Viking Line’s cargo volume was 69,030 cargo units (65,544). The Group achieved a cargo market share of approximately 19.0 per cent (17.9). The number of cars transported was 300,543 units (295,246).

Investments and financing

The Group’s investments amounted to EUR 27.0 M (9.5), of which EUR 22.2 M (1.7) primarily pertains to an advance payment for vessels under construction. The Group’s total investments represent 11.9 per cent of sales (4.2).

On June 30, 2019, the Group’s non-current interest-bearing liabilities totalled EUR 111.8 M (115.3). The equity/assets ratio was 46.3 per cent, compared to 43.8 per cent a year earlier.

At the end of June 2019, the Group’s cash and cash equivalents amounted to EUR 51.3 M (56.7). Unutilized credit lines in the Group totalled EUR 15.1 M on June 30, 2019 (15.1). Net cash flow from operating activities amounted to EUR 9.4 M (9.7). Net cash flow from investing activities was EUR -25.0 M (-7.1) and net cash flow from financing activities amounted to EUR 5.1 M (-13.9).

Financial reporting and changes in accounting principles

This Half-year Financial Report was prepared in compliance with International Financial Reporting Standards (IFRSs) and was drawn up as a summary of the financial statements for the period in compliance with IAS 34.

 

IFRS 16 “Leases” is effective starting from the financial year 2019. The Group previously recognized all leases as operating leases. As of January 1, 2019, the Group reports a lease liability recognized at the present value of the remaining lease payments, discounted by the rate implicit in the lease or the Group’s incremental borrowing rate on the date of initial application. At the same time, a right-of-use asset is recognized at an amount equal to the lease liability. Comparative figures will not be adjusted. The table below illustrates the effects of the application of IFRS 16 on the opening balance for the Group.

  Impact of 
CONSOLIDATED BALANCE SHEET (EUR M)Dec 31, 2018IFRS 16Jan 1, 2019
    
ASSETS   
    
Non-current assets358.07.2365.2
Current assets109.2 109.2
    
TOTAL ASSETS467.27.2474.4
    
EQUITY AND LIABILITIES   
    
Equity230.7 230.7
    
Non-current liabilities141.05.3146.3
Current liabilities95.51.997.4
    
Total liabilities236.57.2243.7
    
TOTAL EQUITY AND LIABILITIES467.27.2474.4

Application of IFRS 16 will entail a larger consolidated balance sheet and a reallocation of items in the consolidated income statement and cash flow statement. Financial ratios will also be affected. The effect on consolidated income is not considered to be material. During the first six months of 2019, the application of IFRS 16 had an effect on consolidated income of EUR -0.04 M.

There is a more detailed account of the application of IFRS 16 in the notes to the consolidated financial statements 2018.

This Half-year Financial Report is otherwise prepared in accordance with the same accounting principles, estimates and judgements as in the latest annual financial statements. The Half-year Financial Report is unaudited.

 

When rounding off items to the nearest EUR 1,000,000, rounding-off differences of EUR+/- 0.1 M may occur.

Organization and personnel

The average number of Group employees was 2,572 (2,603), of whom 1,943 (1,951) worked for the parent company. Land-based personnel totalled 592 (630) and shipboard personnel totalled 1,980 (1,973).

In addition to the Group’s own employees, Viking XPRS was crewed by an average of 238 (238) people employed by a staffing company.

Risk factors

Since the Year-end Report was published, no changes have occurred that affect the Group’s short-term assessment of the risks in its business operations.

Outlook for the full financial year 2019

Competition in Viking Line's service area entails continued pressure on prices and volumes, which will have an adverse effect on net sales revenue per passenger. Income during the third quarter will be crucial to the Group’s earnings for the full financial year. The currency trend for the Swedish krona affects the Group’s results. Fixed-price agreements related to a portion of the Group’s bunker consumption for 2019 mitigate the risk of higher bunker costs. Overall, operating income for 2019 is expected to remain on a par with operating income for 2018 or improve. At this stage, however, this forecast can be affected by the uncertainty factors mentioned above.

Consolidated income statement    
 Apr 1, 2019-Apr 1, 2018–Jan 1, 2019-Jan 1, 2018-Jan 1, 2018-
EUR MJun 30, 2019Jun 30, 2018Jun 30, 2019Jun 30, 2018Dec 31, 2018
      
SALES131.1125.5227.0225.7497.8
      
Other operating revenue0.10.10.20.20.3
      
Expenses     
Goods and services35.534.561.262.5135.8
Salary and other employment benefit expenses30.730.258.958.7117.3
Depreciation and impairment losses6.16.312.412.323.8
Other operating expenses53.554.5103.4106.0211.8
 125.7125.6235.9239.5488.8
      
OPERATING INCOME5.40.0-8.8-13.59.3
      
Financial income0.42.30.42.32.4
Financial expenses-1.4-1.4-2.7-4.0-5.2
      
INCOME BEFORE TAXES4.40.9-11.0-15.26.5
      
Income taxes-0.80.22.33.4-1.0
      
INCOME FOR THE PERIOD3.61.1-8.7-11.85.5
      
      
Income attributable to:     
Parent company shareholders3.61.1-8.7-11.85.5
      
Earnings per share before and after dilution, EUR0.330.11-0.81-1.090.51
      
Consolidated statement of comprehensive income 
 Apr 1, 2019-Apr 1, 2018–Jan 1, 2019-Jan 1, 2018-Jan 1, 2018-
EUR MJun 30, 2019Jun 30, 2018Jun 30, 2019Jun 30, 2018Dec 31, 2018
      
INCOME FOR THE PERIOD3.61.1-8.7-11.85.5
      
Items that may be reclassified to the income statement     
Translation differences-0.3-0.3-0.6-1.1-0.8
      
Items that will not be reclassified to the income statement     
Changes in the fair value of financial assets at fair value     
through other comprehensive income-0.0-0.04.1
      
Other comprehensive income-0.3-0.3-0.6-1.13.3
      
COMPREHENSIVE INCOME FOR THE PERIOD3.30.8-9.3-12.98.8
      
      
Comprehensive income attributable to:     
Parent company shareholders3.30.8-9.3-12.98.8
      
Consolidated balance sheet    
      
EUR MJun 30, 2019Jun 30, 2018Dec 31, 2018  
      
ASSETS     
      
Non-current assets     
Intangible assets3.33.03.2  
Land0.60.60.6  
Buildings and structures7.58.07.7  
Renovation costs for rented properties2.32.72.5  
Vessels274.2287.9281.2  
Machinery and equipment4.45.14.9  
Right-of-use assets6.2--  
Advance payments46.623.325.9  
Financial assets at fair value through     
other comprehensive income32.027.932.0  
Total non-current assets377.1358.3358.0  
      
Current assets     
Inventories18.017.916.3  
Income tax assets2.63.60.4  
Trade and other receivables43.840.330.7  
Cash and cash equivalents51.356.761.8  
Total current assets115.7118.5109.2  
      
TOTAL ASSETS492.8476.8467.2  
      
EQUITY AND LIABILITIES     
      
Equity     
Share capital1.81.81.8  
Reserves5.81.75.8  
Translation differences-2.6-2.5-2.3  
Retained earnings214.3208.0225.3  
Equity attributable to parent company shareholders219.2209.0230.7  
      
Total equity219.2209.0230.7  
      
Non-current liabilities     
Deferred tax liabilities37.437.037.5  
Interest-bearing liabilities111.8115.3103.5  
Lease liabilities4.4--  
Total non-current liabilities153.6152.3141.0  
      
Current liabilities     
Interest-bearing liabilities23.523.523.5  
Lease liabilities1.8--  
Income tax liabilities0.00.00.3  
Trade and other payables94.692.171.6  
Total current liabilities120.0115.695.5  
      
Total liabilities273.5267.8236.5  
      
TOTAL EQUITY AND LIABILITIES492.8476.8467.2  
      
Consolidated cash flow statement    
 Jan 1, 2019-Jan 1, 2018-Jan 1, 2018-  
EUR MJun 30, 2019Jun 30, 2018Dec 31, 2018  
      
OPERATING ACTIVITIES     
      
Income for the period-8.7-11.85.5  
Adjustments     
  Depreciation and impairment losses12.412.323.8  
  Capital gains/losses from non-current assets0.0-0.1-0.1  
  Other items not included in cash flow0.51.20.9  
  Interest expenses and other financial expenses1.92.14.0  
  Interest income and other financial income0.00.0-0.1  
  Dividend income-0.4-2.3-2.3  
  Income taxes-2.3-3.41.0  
      
Change in working capital     
  Change in trade and other receivables-13.1-6.03.6  
  Change in inventories-1.7-0.61.0  
  Change in trade and other payables23.019.2-1.1  
      
Interest paid-1.7-1.9-3.6  
Financial expenses paid-0.3-0.3-0.6  
Interest received--0.0  
Financial income received0.00.00.1  
Taxes paid-0.21.41.0  
      
NET CASH FLOW FROM     
OPERATING ACTIVITIES9.49.733.0  
      
INVESTING ACTIVITIES     
Investments in vessels-4.2-6.4-9.2  
Investments in other intangible and tangible assets-0.6-1.4-2.3  
Advance payments-20.7-1.7-4.3  
Investments in financial assets recognized at fair value     
through other comprehensive income--0.0  
Divestments of other intangible and tangible assets0.00.10.1  
Divestments of financial assets recognized at fair value     
through other comprehensive income-0.00.0  
Dividends received0.42.32.3  
      
NET CASH FLOW FROM INVESTING ACTIVITIES-25.0-7.1-13.5  
      
FINANCING ACTIVITIES     
Increase in non-current liabilities20.0--  
Principal payments, non-current liabilities-11.7-11.7-23.5  
Depreciation of lease liabilities-1.0--  
Dividends paid-2.2-2.2-2.2  
      
NET CASH FLOW FROM FINANCING ACTIVITIES5.1-13.9-25.7  
      
CHANGE IN CASH AND CASH EQUIVALENTS-10.5-11.3-6.2  
Cash and cash equivalents at the beginning of the period61.868.068.0  
      
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD51.356.761.8  

 

Statement of changes in consolidated equity 
  Equity attributable to parent company shareholders 
      
 Share TranslationRetainedTotal
EUR McapitalReservesdifferencesearningsequity
      
EQUITY, JAN 1, 20191.85.8-2.3225.3230.7
      
Income for the period   -8.7-8.7
Translation differences 0.0-0.4-0.2-0.6
Comprehensive income for the period-0.0-0.4-8.9-9.3
      
Dividend to shareholders   -2.2-2.2
Transactions with owners of the parent company----2.2-2.2
      
EQUITY, JUN 30, 20191.85.8-2.6214.3219.2
      
  Equity attributable to parent company shareholders 
      
 Share TranslationRetainedTotal
EUR McapitalReservesdifferencesearningsequity
      
EQUITY, JAN 1, 20181.81.7-1.7222.2224.1
      
Income for the period   -11.8-11.8
Translation differences 0.0-0.9-0.2-1.1
Divestments of financial assets at fair value     
through other comprehensive income 0.0 0.00.0
Comprehensive income for the period-0.0-0.9-12.0-12.9
      
Dividend to shareholders   -2.2-2.2
Transactions with owners of the parent company----2.2-2.2
      
EQUITY, JUN 30, 20181.81.7-2.5208.0209.0

 

Quarterly consolidated income statement  
 2019201920182018 
EUR MQ2Q1Q4Q3 
      
SALES131.195.8119.8152.3 
      
Other operating revenue0.10.10.10.1 
      
Expenses     
Goods and services35.525.733.240.1 
Salary and other employment benefit expenses30.728.228.530.1 
Depreciation and impairment losses6.16.35.95.7 
Other operating expenses53.549.950.655.2 
 125.7110.1118.2131.1 
      
OPERATING INCOME5.4-14.21.621.3 
      
Financial income0.40.00.10.0 
Financial expenses-1.4-1.2-0.8-0.4 
      
INCOME BEFORE TAXES4.4-15.40.920.9 
      
Income taxes-0.83.1-0.2-4.2 
      
INCOME FOR THE PERIOD3.6-12.30.716.6 
      
      
Income attributable to:     
Parent company shareholders3.6-12.30.716.6 
      
Earnings per share before and after dilution, EUR0.33-1.140.061.54 
      
Quarterly consolidated statement of comprehensive income
 2019201920182018 
EUR MQ2Q1Q4Q3 
      
INCOME FOR THE PERIOD3.6-12.30.716.6 
      
Items that may be reclassified to the income statement       
Translation differences-0.3-0.30.20.2 
      
Items that will not be reclassified to the income statement     
Changes in the fair value of financial assets recognized at     
fair value through other comprehensive income--4.1- 
      
Other comprehensive income-0.3-0.34.20.2 
      
COMPREHENSIVE INCOME FOR THE PERIOD3.3-12.64.916.8 
      
      
Comprehensive income attributable to:     
Parent company shareholders3.3-12.64.916.8 

 

Segment information, Viking Line Group
 Jan 1, 2019-Jan 1, 2018-Jan 1, 2018-
OPERATING SEGMENTS, EUR MJun 30, 2019Jun 30, 2018Dec 31, 2018
    
Sales   
Vessels222.9221.9489.5
Unallocated4.13.98.5
Total, operating segments227.0225.8498.0
Eliminations0.0-0.1-0.1
Total sales of the Group227.0225.7497.8
    
Operating income   
Vessels14.210.255.2
Unallocated-22.9-23.8-45.9
Total operating income of the Group-8.8-13.59.3
    
SALES   
Passenger-related revenue 201.7201.7450.3
Cargo revenue24.022.945.3
Miscellaneous sales revenue 1.31.22.3
Total227.0225.7497.8

 

Pledged assets and contingent liabilities 
    
EUR MJun 30, 2019Jun 30, 2018Dec 31, 2018
    
Contingent liabilities135.3138.8142.2
Assets pledged for own debt225.5301.0301.0
Investment commitments not included in the accounts155.3174.3175.3
 – contractual amount195.4194.6195.8
    
Financial ratios and statistics   
 Jan 1, 2019-Jan 1, 2018-Jan 1, 2018-
 Jun 30, 2019Jun 30, 2018Dec 31, 2018
    
Equity per share, EUR20.3019.3521.36
Equity/assets ratio46.3 %43.8 %49.4 %
    
Investments, EUR M25.49.515.9
 – as % of sales11.2 %4.2 %3.2 %
    
Passengers2,772,427.002,844,433.006,411,537.00
Cargo units69,030.0064,544.00128,549.00
    
Average number of employees, full-time equivalent2,5722,6032,671
    
Earnings per share = (Income before taxes – income taxes +/– non-controlling interests) / Average number of shares
Equity per share = Equity attributable to parent company shareholders / Number of shares on balance sheet date
Equity/assets ratio, % = (Equity including non-controlling interests) / (Total assets – advances received)
    
When rounding off items to the nearest EUR 1,000,000, rounding-off differences of EUR +/– 0.1 M may occur.   

The Business Review for January – September 2019 will be published on October 25, 2019.

Mariehamn, Åland, August 19, 2019

VIKING LINE ABP
The Board of Directors

Jan Hanses
President and CEO

CEO Jan Hanses jan.hanses@vikingline.com /+358 18 270 00