Tallink Grupp

Quarterly Report • Oct 28, 2021

Q3 2021

TALLINK GRUPP AS

TALLINK GRUPP

The leading European provider of leisure and business travel and sea transportation services in the Baltic Sea region.

OPERATIONS

• Fleet of 15 vessels
• Seven ferry routes (1 suspended)
• Operating four hotels (1 closed)

KEY FACTS

• Revenue of EUR 443 million in 2020
• Served 3.7 million passengers in 2020
• Transported 360 thousand cargo units
• Operating EUR 1.5 billion asset base
• 4 513 employees (end of Q3 2021)
• 2.8 million loyalty program members

STRONG BRANDS

STRATEGIC PLAN

CURRENTLY THE STRATEGIC FOCUS IS ON MANAGING COSTS AND CASH FLOWS TO ENSURE SUSTAINABILITY AND TO BRING TALLINK GRUPP THROUGH THE GLOBAL CRISIS

TALLINK'S VISION

To be the market pioneer in Europe by offering excellence in leisure and business travel and sea transportation services

LONG TERM OBJECTIVES TOWARD INCREASING THE COMPANY VALUE AND PROFITABILITY

• Strive for the highest level of customer satisfaction
• Increase volumes and strengthen the leading position on our home markets
• Develop a wide range of quality services directed at different customers and pursue new growth opportunities
• Ensure cost efficient operations
• Manage the optimal debt level that will allow sustainable dividends

CURRENT STRATEGIC CORNERSTONES AND COMPETITIVE ADVANTAGES

MOST MODERN	STRONG MARKET SHARE
FLEET	& BRAND AWARENESS
WIDE ROUTE NETWORK	HIGH SAFETY LEVEL & ENVIRONMENTAL STANDARDS 3

Q3 2021 OVERVIEW – COVID-19 & TRAVEL RESTRICTIONS

Q3 Selected Key Figures (financials in million euros)	2021	2020	Change
Number of passengers	1 144 092	1 314 301	-13.0%
Number of cargo units	90 538	91 578	-1.1%
Number of passenger cars	229 468	275 735	-16.8%
Revenue Gross profit / loss	170.5 30.3	143.7 -3.0	18.6% 1 102.3%
EBITDA	35.1	5.7	516.7%
EBIT	11.5	-19.7	158.3%
Net result for the period	5.5	-23.9	123.1%
Capital expenditures	3.7	53.8	-93.1%
As at:	30.09.21	30.06.21	Change
Total assets	1 616.7	1 524.7	6.0%
Total equity	695.9	655.7	6.1%
Interest-bearing liabilities	802.8	744.5	7.8%
Net debt	659.7	706.7	-6.7%
2021 unaudited

TALLINK GRUPP

• Revenue EUR 170.5m (EUR +26.7m or 18.6% vs LY)
  • Extensive impact from COVID-19 related travel restrictions
  • Easing of restrictions and limitations
  • More limited impact on cargo operations
  • 13% less departures compared to Q3 2020

• Costs & support

• Cost of sales decreased by 4% or EUR 6.6m
• Administrative & marketing cost decreased by 6% or EUR 1.2m
• Very limited government support in Q3 2021 EUR 0.3m (EUR 4.6m in Q3 2020)
• EBITDA of EUR 35.1m (EUR +29.4m vs LY)
• Net profit of EUR 5.5m (EUR +29.4m vs LY)

Q3 2021 SALES & RESULTS BY GEOGRAPHICAL SEGMENTS

Route	Key Figures (financial in EUR million)	2021	2020	Change	All routes affected by COVID-19, travel restrictions
Estonia	Passengers (thousands)	649	932	-30.3%
Finland	Cargo units (thousands)	61	64	-5.3%	The results reflect operations of two shuttle vessels, a cruise ferry and
	Revenue	63.2	70.2	-10.0%	costs of a cargo vessel docked for repairs for most of the quarter
	Segment result	10.1	3.3	201.1%
Finland Passengers (thousands) 379 344	10.3%
Sweden	Cargo units (thousands)	18	17	4.9%	The results reflect the operations of Turku-Stockholm route and restart
	Revenue	60.9	54.3	12.2%	of Helsinki-Stockholm route in August, both with two cruise ferries; domestic cruises in July and August
	Segment result	6.3	-10.1	162.6%
Estonia Sweden	Passengers (thousands)	116	13	786.2%
	Cargo units (thousands)	12	10	22.3%	The results reflect the operations of two cargo vessels on Paldiski
	Revenue	18.6	5.0	274.7%	Kapellskär route and one cruise ferry on Tallinn-Stockholm route
	Segment result	1.6	-3.5	146.6%
Latvia	Passengers (thousands)	0	26	-100.0%
Sweden	Cargo units (thousands)	0	1	-100.0%	The Latvia-Sweden route result reflects expenses of a suspended
	Revenue	0.0	2.7	-98.9%	cruise ferry
	Segment result	-1.9	-3.5	44.8%
Other TALLINK	Revenue	28.1	12.6	124.1%
	Segment result	6.0	1.5	297.9%	Increase from charter revenue and from various retail activities; three hotels operated in Tallinn
	Intersegment revenue	-0.4	-1.0	65.1%

GRUPP Segment result is the result before administrative expenses, finance costs and taxes 2021 unaudited

Q3 2021 SALES & RESULTS BY OPERATIONAL SEGMENTS

Revenue (EUR million)	2021	2020	Change
Restaurant and shop sales on-board and onshore	86.2	77.7	10.9%
Ticket sales	43.8	35.7	22.8%
Sales of cargo transportation	22.5	22.5	0.0%
Accommodation sales	1.7	1.5	12.3%
Income from charter of vessels	10.0	2.5	295.1%
Other sales	6.3	3.8	66.1%
Total revenue	170.5	143.7	18.6%

• Restaurant and shop sales on-board and onshore increased due to various retail activities and higher volume of purchases by travelling passengers
• Increase in ticket sales mainly attributable to increased demand and supply of overnight routes to and from Stockholm
• High competition in cargo transportation market
• Operation on three hotels both in Q3 2021 and 2020
• Short-term charter of Victoria I and Romantika in Q3 2021

REVENUE STRUCTURE IN Q3 2021

GRUPP

RESULTS QUARTERLY SEASONALITY BREAKDOWN

1.9 1.9 1.6 2.6 2.7 0.4 2.9 3.0 1.3 1.1 2.2 2.3 0.5 2019 2020 2021 9.8 9.8 3.7

PASSENGERS (MILLIONS)

REVENUE (EUR MILLION)

CARGO (TH. UNITS)

EBITDA (EUR MILLION)

Q1

Q2

Q3

Q4

THE DYNAMICS OF HIGH SEASONALITY ON THE PROFIT LEVEL

NET PROFIT BY QUARTERS (EUR MILLION)

MOST OF THE PROFITS ARE TYPICALLY EARNED IN THE SUMMER, THE HIGH SEASON

2021 Q3 DEVELOPMENTS AND KEY FACTS

OPERATING ENVIRONMENT

• Extensive impact of COVID-19 and suspension of cruise ferries operations continued
• Easing of restrictions imposed by the governments

ACTIVITIES AND EVENTS

• Re-start of Tallinn-Stockholm and Helsinki-Stockholm routes
• Victoria I and Romantika on short-term charter agreement operated on the Mediterranean sea in July-September
• Christening of the new LNG shuttle vessel MyStar in Rauma
• Public issue of 73.7 million new shares for EUR 34.6 million

Silja Europa in Glasgow

• Disposal of subsidiary Baltic Retail OÜ and exit from onshore fashion retail business
• Short-term charter agreement for Silja Europa and Romantika as accommodation vessels in Scotland in October and November

EVENTS AFTER THE REPORTING PERIOD & OUTLOOK

Burger King restaurant in Vilnius

• One new Burger King Restaurant opened in Vilnius in late October. Four more restaurants planned to be opened in Q4 in Latvia and Lithuania.
• Difficult situation with vaccination against COVID-19 in Estonia and Latvia and recent high and continuously growing infection and hospitalisation rates increase risk for significantly reduced attractiveness as travel destination and for new restrictions.
• Continuously exploring options for chartering out vessels.

Due to the ongoing COVID-19 situation the earnings outlook is uncertain and continues to be strongly affected by external factors such as the progress of vaccination, states' decisions regarding the timing of the lifting or imposing of travel restrictions and allowing passenger traffic, passengers' willingness to travel as well as the duration of the recovery period.

TALLINK GRUPP Management expects the passenger traffic between Estonia and Finland to recover after vaccination, infection and hospitalisation rates in Estonia improve and travelling restrictions remain lifted.

CONSOLIDATED INCOME STATEMENT

(EUR million)	2019	2020	Q3 2020	Q3 2021(3)
Sales	949	443	144	170
Cost of sales (1)	(752)	(486)	(147)	(140)
Marketing & administrative cost (1)	(125)	(86)	(21)	(20)
Other operating items, net (2)	2	37	5	1
EBITDA	171	8	6	35
Margin (%)	18.0%	1.8%	4.0%	20.6%
Net Result	50	(108)	(24)	6
EPS	0.074	(0.162)	0.036	0.008

Totals may not sum due to rounding

(1) Includes depreciation and amortization

(2) Q3 2021 includes EUR 0.3m direct government assistance; Q3 2020 includes EUR 4.6m direct government assistance; 2020 includes EUR 36.6m net direct government assistance

(3) 2021 unaudited

TALLINK GRUPP

CONSOLIDATED CASH FLOW STATEMENT

(EUR million)	2019	2020	Q3 2020	(1) Q3 2021
Operating cash flow	175	(7)	0	24
Capital expenditure	(61)	(100)	(41)	(4)
Asset disposal	0	0	0	1
Free cash flow	114	(107)	(41)	21
Debt financing (net effect)	(52)	112	54	55
Interests & other financial items	(17)	(16)	(4)	(6)
Increase of share capital	0	0	0	35
Dividends & reduction of share capital	(80)	0	0	0
Income tax on dividends paid	(8)	0	0	0
Change in cash	(43)	(11)	9	105

Totals may not sum due to rounding (1) 2021 unaudited

TALLINK GRUPP

CASH FLOW GENERATION AFFECTED BY COVID-19

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

(EUR million)	31.12.2019	30.09.2020	31.12.2020	(2) 30.09.2021
Total assets	1 533	1 543	1 516	1 617	1500	Cash	Other liabilities
Non-current assets	1 412	1 443	1 427	1 389		Intangibles
Current assets	121	100	89	227		Other assets	Share
- of which cash	39	31	28	143			holders' equity
Total liabilities	710	801	802	921	1000
Interest bearing liabilities	578	671	705	803
Other liabilities	132	130	97	118
Shareholders' equity	823	742	714	696		Ships
					500
Net debt/EBITDA	3.1x	15.9x	84.2x	19.2x			Loans
Net debt	539	640	677	660
Equity/assets ratio	54%	48%	47%	43%
(1) BVPS (in EUR)	1.23	1.11	1.07	0.94	0	Assets	Liabilities &

Totals may not sum due to rounding

(1) Shareholders' equity / number of shares outstanding

(2) 2021 unaudited

TALLINK GRUPP

TOTAL LIQUIDITY (CASH + UNUSED OVERDRAFT) OF EUR 252.5 MILLION

Equity

DEBT STRUCTURE

LONG TERM BANK LOANS

• EUR 663 million as at 30.09.2021
• 7 loan agreements outstanding: syndicated loans, amortizing project and working capital loans
• Maturities 1-8 years
• EUR denominated, fixed and EURIBOR floating

OVERDRAFTS (as at 30.09.2021)

• EUR 26 million used
• EUR 109 million unused

SIGNED, NOT YET DRAWN

— EUR 198 million from KfW IPEX-Bank GmbH (MyStar)

Total EUR 689 million long-term bank loans and used overdrafts as at 30.09.2021

2021 unaudited

PRINCIPAL PAYMENTS UNDER EXISTING LOAN AGREEMENTS POSTPONED

900

CORPORATE GOVERNANCE

Enn Pant - Chairman of the Supervisory Board

Toivo Ninnas Kalev Järvelill

Born in 1940, with the Supervisory Board since 1997

Eve Pant

Born in 1968, with the Supervisory Board since 1997

Raino Paron

Born in 1965, with the Supervisory Board since 2019

Born in 1961, with the Supervisory Board since 2005

Born in 1965,

with the Supervisory Board since 2007

Colin Douglas Clark

Born in 1974, with the Supervisory Board since 2013

SHAREHOLDERS AND SHARE PERFORMANCE

SHAREHOLDERS OF AS TALLINK GRUPP TEN LARGEST SHAREHOLDERS AS OF 30.09.2021

Infortar AS	40%
Baltic Cruises Holding, L.P.	11%
ING Luxembourg S.A. AIF Account	6%
Baltic Cruises Investment L.P.	6%
Citigroup Venture Capital International G.P	4%
Nordea Bank Abp / Clients FDR	4%
Mersok OÜ	2%
Clearstream Banking AG	1%
Luksusjaht AS	1%
LHV Pensionifond L	1%

TALLINK GRUPP

34,846 SHAREHOLDERS AND FDR-HOLDERS AT THE END OF THE QUARTER

THANK YOU

AS Tallink Grupp Sadama 5, 10111, Tallinn, Estonia investor@tallink.ee