saga accounts3 Jul 2021 17:36
Been spending some time today going through the previous RNS releases and trying to get my head around the current state of play with the accounts.
From April's preliminary results, the underlying profit before tax was £17.1 million. But we had £78.3 million of exceptional items (£30.8 million restructuring and a £59.8 million travel goodwill impairment). This left us with a loss of £67.8 million after tax had been paid.
So my take from this was that when you exclude the exceptional items, the proceeds from insurance more than covered the current cash burn from travel, despite the fact we are still apparently refunding previously spent customer deposits. I think based on what Banbury has said previously, there is not likely to be any further large goodwill write downs going forward, so in theory the overall group should now be operating with a small profit.
Regarding the apparent customer deposits refund cash burn. If we have already refunded approximately £130 million, then you wouldn't think there would be much left in this now surely. The Saga Holidays and Titan order book for 2019/20 and 2020/21 was about £180 million and £85.3 million respectively. The retention rate was apparently 42% for tour operations.
"Retention rates remained high through period of suspension; 73% Cruise and 42% Tour Operations."
So asssuming 58% of the travel money was refunded.
(180 + 85.3) * 0.58 = £153.88 million
Following the recent issue of the new £250 million corporate bond @ 5.5%. My understanding is that the £70 million term loan with maturity May 2023 will be repaid and also £100 million of the corporate bond with maturity May 2024. The remaining £80 million goes towards strengthening the cash and liquidity position as the cruise and travel business begins to reopen.
So that would leave the following debt position.
£250 million corporate bond @ 5.5% with maturity May, 2026
£150 million corporate bond with maturity May, 2024
£100 million unused revolving credit facility with maturity May, 2023
£235 million Spirt of Discovery ship loan with maturity June, 2031
£281 million Spirt of Adventure ship loan with maturity September, 2032
In terms of the cash on hand / liquidity position, we had £78 million as of 31 May 2021 plus £80 million from refinancing, so approximately £158 million.
"Liquidity position remains strong, with total available cash of £78m at 31 May 2021."
Can some of the more advanced accounting people on here please either correct me or confirm I am on the right lines here with these numbers? Also, does anyone have any projections for earnings following the full resumption of cruise and travel? I want to try and calculate forward price to earnings.