par TINC (EBR:TINC)
TINC publishes outstanding results for extended financial year 2022-2023 (18 months)
TINC publishes outstanding results for extended financial year 2022-2023 (18 months)
Antwerp, March 6, 2024, 7h00 CET Regulated information
Manu Vandenbulcke, CEO:
"With a net result of € 50.9 million or € 1.40 per share for the past extended 18-month financial year, TINC is once again achieving outstanding results. This reflects the strong performance of our 4 investment segments. The realised gains on the sale of the stake in the business service center Bioversneller and on the partnership of Dutch fiber company GlasDraad BV with Glaspoort are illustrative of the value creation potential within our diversified portfolio. With € 171.5 million in new commitments and € 117.4 million effectively invested, this is our strongest investment year ever. Based on this excellent result, TINC proposes a gross distribution to its shareholders of € 0.84 per share."
Philip Maeyaert, Chairman Supervisory Board:
"These results validate our motto "creating sustainable value by investing in the infrastructure for the world of tomorrow" Indeed, our investments in future-oriented infrastructure create tangible and sustainable value - for society as well as for our shareholders. For the seventh year in a row, TINC succeeds in increasing its distribution to shareholders. This underlines our ability to achieve financial success with a positive impact on the future through thoughtful investments."
Highlights
▪ The portfolio result for the extended 18-month financial year (from July 1, 2022 to December 31, 2023) is € 61.5 million (or a portfolio return of 9.88% on an annualized basis). This includes the € 9.5 million realised gain on the sale of participations. This results in a net profit of € 50.9 million or € 1.40 per share;
▪ Total cash receipts from the portfolio over the past financial year amount to € 126.0 million
(including the € 60.1 million proceeds from the sale of participations);
▪ Shareholders' equity amounts to € 494.6 million or € 13.60 per share (€ 463.6 million or € 12.75 per share at June 30, 2022), and this after deducting the distribution to shareholders (€ 19.6 million or € 0.54 per share) in October 2022;
▪ The investment portfolio includes 28 participations in Belgium, France, Ireland and the Netherlands with a fair value (FV) of € 468.4 million (+ 12.7% compared to June 30, 2022). This portfolio is valued using a weighted average discount rate of 8.10% (7.81% at June 30, 2022);
▪ TINC realised two divestments during the financial year (full sale of the stake in Bioversneller NV (B) and partial sale of the stake in GlasDraad BV (NL)), and invested in four new participations: Yally (B), active in the energy efficiency renovation and rental of residential real estate, the Obelisc business center (B), 2 operational fiber networks of NGE Fibre (FR) and a public-private partnership (PPP) for 6 higher education buildings (IRE);
▪ During the financial year, TINC committed € 171.5 million for investments in new and existing participations;
▪ TINC further effectively invested € 117.4 million under both current and new investment commitments. This concerns investments in the new participations Yally (B), Obelisc (B), Higher
Education Buildings (IRE), NGE Fibre (FR) and in the existing participations Storm (B), Windfarm
Kroningswind (NL), Zelfstroom (NL), Social Housing Ireland (IRE), Garage Park (NL), GlasDraad (NL) and Datacenter United (B);
▪ The outstanding contractual investment commitments amount to €112.2 million at the end of the financial year. The combination of the current participations and the outstanding contractual investment commitments allows the portfolio of TINC to grow over time to approximately € 580 million;
▪ The net cash position amounts to € 27.4 million at the end of the financial year. TINC also has € 150 million of contractual credit lines. In addition, TINC has developed a framework for attracting sustainable debt financing under various forms (Sustainable Finance Framework);
▪ Shortly after year-end, TINC committed € 30 million to participate in a financing provided to Storm
Group (B), a developer and operator of renewable energy. This amount will be invested during 2024;
▪ TINC proposes a gross distribution of € 0.84 per share for the current extended financial year. The distribution, subject to approval by the general meeting, will take place in May 2024;
▪ In June 2023, the Supervisory Board welcomed Mrs. Martine De Rouck as a director nominated by Belfius to replace Mrs. Katja Willems;
▪ The annual report as of December 31, 2023 is available on the website of TINC (www.tincinvest.com) along with the documents for the extraordinary general meeting of April 11, 2024 (as of March 8 a.m.).
Increase of the distribution to shareholders supported by strong results
For the past extended financial year of eighteen months, TINC can again report strong results, despite operating in a world full of challenges such as persistent inflation, high interest rates, volatile power prices and geopolitical uncertainty. The diversification of the portfolio with participations across segments and countries – each with its different dynamics – undoubtedly supports the robust nature of the overall portfolio.
Over the extended financial year, the participations of TINC generated an outstanding portfolio result of € 61.5 million, which amounts to an annualised portfolio return of 9.88%. The strong operational performance of the participations across the four segments and the realised gains through active portfolio management contributed to this excellent figure.
This results in a net profit of € 50.9 million or € 1.40 per share. Based on this outstanding annual result, TINC is proposing a distribution to its shareholders of € 0.84 per share, which is an increase in the distribution for the seventh year in succession. The distribution amounts to an annualised pre-tax yield of 4.77% on the closing share price at the end of the financial year. This distribution is entirely covered by cash flows received by TINC from its investment portfolio.
Strongest investment year ever
The investment policy of TINC is embedded in four key societal trends: the transition to a low-carbon society, the upgrading of public infrastructure, increasing digitalisation, and the growing focus on health and well-being. For TINC, these trends provide the framework for investments in four segments: Public Infrastructure, Energy Infrastructure, Digital Infrastructure, and Selective Real Estate.
TINC experienced its strongest investment activity ever with € 171.5 million in new investment commitments. This includes additional commitments to six existing participations (Zelfstroom, Storm, Datacenter United, windfarm Kroningswind, GlasDraad, Social Housing Ireland) and to four new participations (Yally, the business service center Obelisc, the PPP Higher Education Buildings and NGE Fibre fiber networks). These new investment commitments are spread nicely over the four segments, and they also illustrate the geographical ambitions of TINC. TINC has, for example, scaled up its presence in Ireland by acquiring a 100% stake in the Irish Higher Education Buildings PPP and made its first investment in France by taking a participation in the fiber networks of NGE Fibre. These new commitments further underline the ambition of TINC to seek profitable growth and portfolio diversification.
TINC also effectively invested € 117.4 million in existing and new participations under contractual investment commitments.
At the end of the financial year, TINC still has € 112.2 million in contractual investment commitments outstanding, which are projected to be effectively invested over the 2024-2027 period. Of this total amount of € 112.2 million in outstanding contractual investments, € 35.7 million relates to the Public Infrastructure segment, € 23.6 million to the Energy Infrastructure segment, € 9.9 million to the Digital Infrastructure segment, and € 43 million to the Selective Real Estate segment.
Investment portfolio continues to grow
At the end of the financial year, the investment portfolio includes twenty-eight participations, a net increase by three participations.
The fair value of the investment portfolio increases with € 52.9 million to € 468.4 million at the end of the financial year. This 12.7% increase compared to the previous financial year is the net result of investments in existing and new participations (€ 117.4 million), repayments from and divestments of participations (€ 69.5 million) and an increase in the fair value of the portfolio (€ 3.4 million). The fair value of the portfolio is evenly spread over the four segments, with 33% in Public Infrastructure, 27% Energy Infrastructure, 21% Digital Infrastructure and 19% Selective Real Estate.
The fair value of the investment portfolio is calculated by applying a discount rate to the future cash flows from each individual participation. The weighted average discount rate was 8.10% at the end of the financial year, compared to 7.81% at the end of the previous financial year. The increase is the net result of several changes. One of these changes was the increase of the applicable discount rate for specific participations, such as onshore windfarms. Also, active portfolio management such as the divestment of a number of participations led to changes to the composition of the investment portfolio. The market interest rate further increased slightly during the financial year. TINC has seen interest in high-quality infrastructure remain strong, which largely compensates for any potential upwards pressure on the discount rates due to rising interest rates.
TINC received € 126,0 million in cash flows from its investment portfolio. This includes regular dividends and interests, but also the proceeds from the divestment of the stake in Bioversneller NV (€ 20.1 million) and from the partial divestment of its stake in Dutch fiber company GlasDraad (€ 40,0 million). Both these divestments delivered a significant realised gain for TINC. These transactions support the valuation parameters that TINC applies and render cash available for new investment opportunities.
Through the combination of the current participations and the outstanding contractual investment commitments, the investment portfolio of TINC will grow over time to approximately € 580 million.
Contractual investment commitments more than covered by available funding
TINC has € 27.4 million of cash at the end of the financial year and is available for the outstanding contractual investment commitments and for general investment purposes.
TINC has access to various sources of financing for its investment commitments. On top of the available cash, this comprises cash flows from its investment portfolio, including proceeds from the sale of participations, and the use of debt financing. The debt financing options include drawdowns under available bank credit facilities and the possible bond issues, facilitated by the Sustainable Finance Framework. This framework is implemented with the specific objective of attracting debt funding for sustainable investments within the segments in which TINC operates.
TINC is debt-free and has access to € 150 million in undrawn contractual credit facilities with banks.
The combination of € 27.4 million in cash and € 150 million in available credit facilities means that TINC has access to € 177.4 million of available funding at the end of the financial year.
Sustainable investing and long-term vision are self-evident
As an investor in the infrastructure for the world of tomorrow, TINC holds a clear long-term vision that is inextricably linked to a focus on societal relevance and sustainability. TINC is committed to contributing to building a low-carbon, healthy, connected, safe and prosperous society through its investment policy and participations. This vision is embedded in the sustainability strategy of TINC for purposes of identifying new opportunities and managing its participations.
Supervisory Board
In June 2023, the mandate of Mrs. Katja Willems as non-executive board member came to an end. We would like to thank her for her contribution to foster the development of TINC, and we are pleased to welcome Mrs. Martine De Rouck as non-executive board member. The Supervisory Board is an independent and diverse body that currently consists of eight members.
Key figures
1. Audited consolidated statement of comprehensive income
Period: | December 31, 2023 | June 30, 2022 | |
(€) | Notes | 18 months | 12 months |
Operating income | 11 | 83.214.652 | 39.819.732 |
Interest income | 11.745.044 | 8.622.572 | |
Dividend income | 35.634.123 | 11.239.840 | |
Gain on disposal of investments | 9.523.933 | - | |
Unrealised gains on investments | 25.104.519 | 19.435.515 | |
Revenue | 1.207.033 | 521.806 | |
Operating expenses (-) | 11 | (32.390.358) | (14.233.888) |
Unrealised losses on investments | (21.707.323) | (9.376.128) | |
Selling, General & Administrative Expenses | (10.323.753) | (4.709.641) | |
Depreciation and amortizations | (5.606) | (3.663) | |
Other operating expenses | (353.676) | (144.455) | |
Operating result, profit (loss) | 50.824.294 | 25.585.844 | |
Finance income | 12 | 973.666 196.020 | |
Finance costs (-) | 12 | (406.430) (175.887) | |
Result before tax, profit (loss) | 51.391.530 25.605.977 | ||
Tax expenses (-) | 13 | (492.516) (632.465) | |
Total Consolidated income | 50.899.013 24.973.512 | ||
Total other comprensive income | - - | ||
Total comprehensive income | 50.899.013 24.973.512 | ||
Earnings per share (€) | |||
1. Basic earnings per share (*) | 14 | 1,40 0,69 | |
2. Diluted earnings per share (**) | 14 | 1,40 0,69 | |
Weighted average number of ordinary shares | 36.363.637 36.363.637 |
(*) Calculated on the basis of the weighted average number of ordinary shares: 36.363.637 (31/12/2023) en 36.363.637 (30/06/2022)
(**) Assumed that all stock options warrants which were in the money as at the end of the period would be exercised. The Company has no options / warrants outstanding throughout the reporting period.
2. Audited consolidated balance sheet
Period ending at: | December 31, 2023 | June 30, 2022 | |
(€) | Notes | 18 months | 12 months |
I. NON-CURRENT ASSETS | 468.483.322 | 415.860.071 | |
Intangible assets | 7.434 | 13.040 | |
Investments at fair value through profit and loss | 16 | 468.356.669 | 415.436.602 |
Deferred taxes | 13 | 119.219 | 410.430 |
II. CURRENT ASSETS | 28.923.078 | 48.779.322 | |
Trade and other receivables | 17 | 1.558.508 | 343.515 |
Cash and short-term deposits | 18,4 | 27.364.570 | 48.435.807 |
Other current assets | - - | ||
TOTAL ASSETS | 497.406.399 | 464.639.394 | |
Period ending at: | December 31, 2023 | June 30, 2022 | |
(€) | Notes | 18 months | 12 months |
I. EQUITY | 3,19 | 494.595.854 | 463.624.416 |
Issued capital | 135.450.590 | 151.814.227 | |
Share premium | 174.688.537 | 174.688.537 | |
Reserves | 86.194.900 | 30.424.719 | |
Retained earnings | 98.261.827 | 106.696.933 | |
II. LIABILITIES | 2.810.546 | 1.014.978 | |
A. Non-current liabilities | - - | ||
B. Current liabilities | 2.810.546 1.014.978 | ||
Financial liabilities | - - | ||
Trade and other payables | 20 | 2.776.098 718.351 | |
Income tax payables | (0) 264.559 | ||
Other liabilities | 34.448 32.069 | ||
TOTAL EQUITY AND LIABILITIES | 497.406.399 464.639.394 |
3. Audited consolidated statement of changes in equity
Financial Year 2022 - 2023
. | Notes | Issued capital | Share premium | Reserves | Retained earnings | Equity |
June 30, 2022 2 | 151.814.227 174.688.537 30.424.719 106.696.933 463.624.416 | |||||
Total comprehensive income 1 | - - - 50.899.013 50.899.013 | |||||
Capital Increase | - - - - - | |||||
Distribution towards 15 shareholders | (16.363.637) - (3.272.727) - (19.636.364) | |||||
Other changes | - - 59.042.908 (59.334.119) (291.211) | |||||
December 31, 2023 | 135.450.590 174.688.537 86.194.900 98.261.827 494.595.854 |
The following table shows, for comparison purposes, the changes in equity from the previous financial year.
Financial year 2021-2022
Notes | Issued capital | Share premium | Reserves | Retained earnings | Equity |
June 30, 2021 2 168.177.863 174.688.537 (6.522.108) 121.518.827 457.863.119
Total comprehensive income 1 - - - 24.973.512 24.973.512
Capital Increase - - - - -
Distribution towards
15 (16.363.637) - (2.545.455) - (18.909.091) shareholders
Other changes | - - 39.492.282 (39.795.406) (303.125) |
June 30, 2022 | 151.814.227 174.688.537 30.424.719 106.696.933 463.624.416 |
4. Audited consolidated statement of cash flows
Period ending at: | December 31, 2023 | June 30, 2022 | ||||
(€) | Notes | 18 months | 12 months | |||
Cash at beginning of period | 48.435.807 60.256.857 | |||||
Cash Flow from Financing Activities | (19.636.364) (18.909.091) | |||||
Proceeds from capital increase | - - | |||||
Proceeds from borrowings | - - | |||||
Repayment of borrowings | - - | |||||
Interest paid | - - | |||||
Distribution to shareholders | (19.636.364) (18.909.091) | |||||
Other cash flow from financing activities | - - | |||||
Cash Flow from Investing Activities 8.722.457 11.986.672
Investments | (117.443.610) | (23.951.493) |
Repayment of investments | 79.002.285 | 15.552.131 |
Interest received | 10.404.573 | 8.331.436 |
Dividend received | 35.222.909 | 11.448.990 |
Other cash flow from investing activities | 1.536.299 | 605.608 |
Cash Flow from Operational Activities | (10.157.330) | (4.898.631) |
Management Fee | (7.845.899) | (5.283.195) |
Expenses | (1.955.608) | (516.239) |
Recovered VAT | 694.177 | 788.779 |
Taxes paid | (1.050.000) | 112.025 |
Cash at end of period 18 | 27.364.570 | 48.435.807 |
Contact:
Manu Vandenbulcke, CEO TINC
T +32 3 290 21 73 – manu.vandenbulcke@tincinvest.com
Filip Audenaert, CFO TINC
T +32 3 290 21 73 – filip.audenaert@tincinvest.com
About TINC
TINC is a listed investment company that seeks to create sustainable value by investing in the infrastructure for the world of tomorrow. TINC participates in companies that are active in the realization and operation of infrastructure and holds a diversified portfolio of participations in focus areas such as public infrastructure, energy infrastructure, digital infrastructure and selective real estate in Belgium, France, Ireland and the Netherlands.
For more information, please visit: www.tincinvest.com