These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
| [ ] | REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| [X] | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| [ ] | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| [ ] | SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
EURONAV NV
|
|
(Exact name of Registrant as specified in its charter)
|
|
(Translation of Registrant's name into English)
|
|
Belgium
|
|
(Jurisdiction of incorporation or organization)
|
|
De Gerlachekaai 20, 2000 Antwerpen, Belgium
|
|
(Address of principal executive offices)
|
|
Hugo De Stoop, Tel: +32-3-247-4411,
management@euronav.com
,
|
|
De Gerlachekaai 20, 2000 Antwerpen, Belgium
|
|
(Name, Telephone, E-mail and/or Facsimile, and address of Company Contact Person)
|
|
Title of each class
|
Name of each exchange on which registered
|
|
|
Ordinary Shares, no par value,
CUSIP B38564108
|
New York Stock Exchange
|
|
NONE
|
|
(Title of class)
|
|
NONE
|
|
(Title of class)
|
|
Yes
|
No
|
X
|
||
|
Yes
|
No
|
X
|
||
|
Yes
|
X
|
No
|
||
|
Yes
|
X
|
No
|
||
|
Large accelerated filer
☐
|
Accelerated filer
☐
|
Non-accelerated filer
☒
|
|
U.S. GAAP
|
||
|
X
|
International Financial Reporting Standards as issued by the international Accounting Standards Board
|
|
|
Other
|
|
Item 17
|
Item 18
|
|||
|
Yes
|
No
|
X
|
||
|
ITEM 1.
|
IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS
|
1
|
|
|
ITEM 2.
|
OFFER STATISTICS AND EXPECTED TIMETABLE
|
1
|
|
|
ITEM 3.
|
KEY INFORMATION
|
1
|
|
|
ITEM 4.
|
INFORMATION ON THE COMPANY
|
27
|
|
|
ITEM 4A.
|
UNRESOLVED STAFF COMMENTS
|
42
|
|
|
ITEM 5.
|
OPERATING AND FINANCIAL REVIEW AND PROSPECTS
|
42
|
|
|
ITEM 6.
|
DIRECTORS, SENIOR MANAGEMENTAND EMPLOYEES
|
67
|
|
|
ITEM 7.
|
MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS.
|
72
|
|
|
ITEM 8.
|
FINANCIAL INFORMATION
|
75
|
|
|
ITEM 9.
|
OFFER AND THE LISTING
|
76
|
|
|
ITEM 10.
|
ADDITIONAL INFORMATION
|
78
|
|
|
ITEM 11.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
95
|
|
|
ITEM 12.
|
DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES
|
95
|
|
ITEM 13.
|
DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES
|
95
|
|
|
ITEM 14.
|
MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS
|
96
|
|
|
ITEM 15.
|
CONTROLS AND PROCEDURES
|
96
|
|
|
ITEM 16A.
|
AUDIT COMMITTEE FINANCIAL EXPERT
|
97
|
|
|
ITEM 16B.
|
CODE OF ETHICS
|
97
|
|
|
ITEM 16C.
|
PRINCIPAL ACCOUNTING FEES AND SERVICES
|
97
|
|
|
ITEM 16D.
|
EXEMPTIONS FROM LISTING STANDARDS FOR AUDIT COMMITTEES
|
97
|
|
|
ITEM 16E.
|
PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASES
|
97
|
|
|
ITEM 16F.
|
CHANGE IN REGISTRANT'S CERTIFYING ACCOUNTANT
|
97
|
|
|
ITEM 16G.
|
CORPORATE GOVERNANCE
|
98
|
|
|
ITEM 16H.
|
MINE SAFETY DISCLOSURE
|
98
|
|
ITEM 17.
|
FINANCIAL STATEMENTS
|
98
|
|
|
ITEM 18.
|
FINANCIAL STATEMENTS
|
98
|
|
|
ITEM 19.
|
EXHIBITS
|
98
|
|
|
INDEX TO FINANCIAL STATEMENTS
|
F-1
|
||
| · | the strength of world economies and currencies; |
| · | general market conditions, including the market for our vessels, fluctuations in charter rates and vessel values; |
| · | availability of financing and refinancing; |
| · | potential liability from pending or future litigation; |
| · | general domestic and international political conditions; |
| · | potential disruption of shipping routes due to accidents or political events; |
| · | vessels breakdowns and instances of off-hires; |
| · | competition within our industry; |
| · | the supply of and demand for vessels comparable to ours; |
| · | corruption, piracy, militant activities, political instability, terrorism, ethnic unrest in locations where we may operate; |
| · | delays and cost overruns in construction projects; |
| · | our level of indebtedness; |
| · | our ability to obtain financing and comply with the restrictive and other covenants in our financing arrangements; |
| · | our need for cash to meet our debt service obligations; |
| · | our levels of operating and maintenance costs, including bunker prices, drydocking and insurance costs; |
| · | availability of skilled workers and the related labor costs; |
| · | compliance with governmental, tax, environmental and safety regulation; |
| · | any non-compliance with the U.S. Foreign Corrupt Practices Act of 1977 (FCPA) or other applicable regulations relating to bribery; |
| · | general economic conditions and conditions in the oil and natural gas industry; |
| · | effects of new products and new technology in our industry; |
| · | the failure of counterparties to fully perform their contracts with us; |
| · | our dependence on key personnel; |
| · | adequacy of insurance coverage; |
| · | our ability to obtain indemnities from customers; |
| · | changes in laws, treaties or regulations; |
| · | the volatility of the price of our ordinary shares. |
| ITEM 1. | IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS |
| ITEM 2. | OFFER STATISTICS AND EXPECTED TIMETABLE |
| ITEM 3. | KEY INFORMATION |
|
Year Ended December 31,
|
||||||||||||||||
|
Consolidated Statement of Profit or Loss Data
(US$ in thousands, except per share data)
|
2014
|
2013
|
2012
|
2011
|
||||||||||||
|
Revenue
|
473,985
|
304,622
|
320,836
|
326,315
|
||||||||||||
|
Gains on disposal of vessels/other tangible assets
|
13,122
|
8
|
10,067
|
22,153
|
||||||||||||
|
Other operating income
|
11,411
|
11,520
|
10,478
|
5,773
|
||||||||||||
|
Voyage expenses and commissions
|
(118,303
|
)
|
(79,584
|
)
|
(72,100
|
)
|
(46,884
|
)
|
||||||||
|
Vessel operating expenses
|
(124,089
|
)
|
(105,911
|
)
|
(109,539
|
)
|
(123,078
|
)
|
||||||||
|
Charter hire expenses
|
(35,664
|
)
|
(21,031
|
)
|
(28,920
|
)
|
(42,497
|
)
|
||||||||
|
Losses on disposal of vessels
|
—
|
(215
|
)
|
—
|
(25,501
|
)
|
||||||||||
|
Impairment on non-current assets held for sale
|
(7,416
|
)
|
—
|
(32,080
|
)
|
—
|
||||||||||
|
Depreciation tangible assets
|
(160,934
|
)
|
(136,882
|
)
|
(146,881
|
)
|
(142,358
|
)
|
||||||||
|
Depreciation intangible assets
|
(20
|
)
|
(76
|
)
|
(181
|
)
|
(213
|
)
|
||||||||
|
General and administrative expenses
|
(40,565
|
)
|
(27,165
|
)
|
(30,797
|
)
|
(28,655
|
)
|
||||||||
|
Result from operating activities
|
11,527
|
(54,714
|
)
|
(79,117
|
)
|
(54,945
|
)
|
|||||||||
|
Finance income
|
2,617
|
1,993
|
5,349
|
5,663
|
||||||||||||
|
Finance expenses
|
(95,970
|
)
|
(54,637
|
)
|
(55,507
|
)
|
(52,484
|
)
|
||||||||
|
Net finance expense
|
(93,353
|
)
|
(52,644
|
)
|
(50,158
|
)
|
(46,821
|
)
|
||||||||
|
Share of profit (loss) of equity accounted investees (net of income tax)
|
30,286
|
17,853
|
9,953
|
5,897
|
||||||||||||
|
Profit (loss) before income tax
|
(51,540
|
)
|
(89,505
|
)
|
(119,322
|
)
|
(95,869
|
)
|
||||||||
|
Income tax benefit/(expense)
|
5,743
|
(178
|
)
|
726
|
(118
|
)
|
||||||||||
|
Profit (loss) for the period
|
(45,797
|
)
|
(89,683
|
)
|
(118,596
|
)
|
(95,987
|
)
|
||||||||
|
Attributable to:
|
||||||||||||||||
|
Owners of the Company
|
(45,797
|
)
|
(89,683
|
)
|
(118,596
|
)
|
(95,987
|
)
|
||||||||
|
Basic earnings per share
|
(0.39
|
)
|
(1.79
|
)
|
(2.37
|
)
|
(1,92
|
)
|
||||||||
|
Diluted earnings per share
|
(0.39
|
)
|
(1.79
|
)
|
(2.37
|
)
|
(1,92
|
)
|
||||||||
|
Consolidated Statement of Financial Position Data (at Period End)
|
Year Ended December 31,
|
|||||||||||||||
|
(US$ in thousands, except for per share and fleet data)
|
2014
|
2013
|
2012
|
2011
|
||||||||||||
|
Cash and cash equivalents
|
254,086
|
74,309
|
113,051
|
163,108
|
||||||||||||
|
Vessels
|
2,258,334
|
1,434,800
|
1,592,837
|
1,616,178
|
||||||||||||
|
Vessels under construction
|
—
|
—
|
—
|
89,619
|
||||||||||||
|
Current and non-current bank loans
|
1,234,329
|
847,763
|
911,474
|
938,992
|
||||||||||||
|
Equity attributable to Owners of the Company
|
1,472,708
|
800,990
|
866,970
|
980,988
|
||||||||||||
|
Cash flow data
|
||||||||||||||||
|
Net cash inflow/(outflow)
|
||||||||||||||||
|
Operating activities
|
14,782
|
(8,917
|
)
|
69,812
|
28,060
|
|||||||||||
|
Investing activities
|
(1,023,007
|
)
|
28,114
|
(86,986
|
)
|
39,852
|
||||||||||
|
Financing activities
|
1,189,021
|
(57,384
|
)
|
(33,117
|
)
|
(48,606
|
)
|
|||||||||
|
Fleet Data (Unaudited)
|
||||||||||||||||
|
VLCCs
|
||||||||||||||||
|
Average number of vessels(1)
|
20
|
11
|
13
|
14
|
||||||||||||
|
Calendar days(2)
|
7,450
|
4,085
|
4,940
|
5,264
|
||||||||||||
|
Vessel operating days(3)
|
7,294
|
4,036
|
4,891
|
5,119
|
||||||||||||
|
Available days(4)
|
7,391
|
4,044
|
4,910
|
5,198
|
||||||||||||
|
Fleet utilization(5)
|
98.7
|
%
|
99.8
|
%
|
99.6
|
%
|
98.5
|
%
|
||||||||
|
Daily TCE charter rates(6)
|
$
|
27,189
|
$
|
25,785
|
$
|
23,510
|
$
|
24,457
|
||||||||
|
Daily vessel operating expenses(7)
|
$
|
8,565
|
$
|
8,178
|
$
|
7,761
|
$
|
7,440
|
||||||||
|
Suezmaxes
|
||||||||||||||||
|
Average number of vessels(1)
|
19
|
19
|
18
|
18
|
||||||||||||
|
Calendar days(2)
|
6,937
|
6,848
|
6,588
|
6,578
|
||||||||||||
|
Vessel operating days(3)
|
6,774
|
6,661
|
6,436
|
6,448
|
||||||||||||
|
Available days(4)
|
6,895
|
6,664
|
6,489
|
6,456
|
||||||||||||
|
Fleet utilization(5)
|
98.2
|
%
|
100
|
%
|
99.2
|
%
|
99.9
|
%
|
||||||||
|
Daily TCE charter rates(6)
|
$
|
24,491
|
$
|
19,284
|
$
|
21,052
|
$
|
24,237
|
||||||||
|
Daily vessel operating expenses(7)
|
$
|
8,073
|
$
|
7,753
|
$
|
7,868
|
$
|
8,442
|
||||||||
|
Average daily general and administrative expenses per vessel—owned tanker segment only(8)
|
$
|
2,820
|
$
|
2,485
|
$
|
2,672
|
$
|
2,420
|
||||||||
|
Other data
|
||||||||||||||||
|
EBITDA (unaudited)(9)
|
$ |
202,767
|
$
|
100,096
|
$
|
77,898
|
$
|
93,523
|
||||||||
|
Adjusted EBITDA (unaudited)(9)
|
$ |
239,176
|
$
|
138,853
|
$
|
120,719
|
$
|
128,367
|
||||||||
|
Time charter equivalents revenues
|
$ |
364,211
|
$
|
232,519
|
$
|
250,476
|
$
|
281,476
|
||||||||
|
Basic weighted average shares outstanding
|
116,539,017
|
50,230,438
|
50,000,000
|
50,000,000
|
||||||||||||
|
Diluted weighted average shares outstanding
|
116,539,017
|
50,230,438
|
50,000,000
|
50,000,000
|
||||||||||||
| (1) | Average number of vessels is the number of vessels that constituted our fleet for the relevant period, as measured by the sum of the number of calendar days each vessel was part of our fleet during the period divided by the number of calendar days in that period. |
| (2) | Calendar days are the total days the vessels were in our possession for the relevant period, including off-hire days associated with major repairs, drydockings or special or intermediate surveys. |
| (3) | Vessel operating days are the total days our vessels were in our possession for the relevant period net of all off-hire days (scheduled and unscheduled). |
| (4) | Available days are the total days our vessels were in our possession for the relevant period net of scheduled off-hire days associated with major repairs, drydockings or special or intermediate surveys. |
| (5) | Fleet utilization is the percentage of time that our vessels were available for revenue generating voyage days and is determined by dividing Vessel operating days by available days for the relevant period. The shipping industry uses fleet utilization to measure a company's efficiency in finding suitable employment for its vessels and minimizing the number of days that its vessels are off-hire for reasons other than scheduled repairs or repairs under guarantee, vessel upgrades, special surveys or intermediate or vessel positioning. |
| (6) | Time Charter Equivalent, or TCE , is a measure of the average daily revenue performance of a vessel on a per voyage basis. Our method of calculating the TCE rate is consistent with industry standards and is determined by dividing total voyage revenues less voyage expenses by vessel operating days for the relevant time period. The period over which voyage revenues are recognized commences at the time the vessel leaves the port at which she discharged her cargo related to her previous voyage (or as the case may be when a vessel is leaving a yard at which she went to drydock or in the case of a newbuilding or a newly acquired vessel as from the moment the vessel is available to take a cargo). The period ends at the time that discharge of cargo is completed. Net voyage revenues are voyage revenues minus voyage expenses. Voyage expenses primarily consist of port, canal and fuel costs that are unique to a particular voyage, which would otherwise be paid by the charterer under a time charter contract. We may incur voyage related expenses when positioning or repositioning vessels before or after the period of a time charter, during periods of commercial waiting time or while off-hire during dry-docking or due to other unforeseen circumstances. The TCE rate is not a measure of financial performance under IFRS (non-IFRS measure), and should not be considered as an alternative to voyage revenues, the most directly comparable IFRS measure, or any other measure of financial performance presented in accordance with IFRS. However, TCE rate is standard shipping industry performance measure used primarily to compare period-to-period changes in a company's performance and assists our management in making decisions regarding the deployment and use of our vessels and in evaluating their financial performance. Our calculation of TCE rates may not be comparable to that reported by other companies. |
| (7) | Daily vessel operating expenses, or DVOE, is calculated by dividing direct vessel expenses, which includes crew costs, provisions, deck and engine stores, lubricating oil, insurance and maintenance and repairs, by calendar days for the relevant time period. |
| (8) | Average daily general and administrative expenses are calculated by dividing general and administrative expenses by calendar days for our owned tanker segment and relevant time period. Average daily general and administrative expenses are lower when our jointly-owned vessels are included in this calculation. |
| (9) | EBITDA (a non-IFRS measure) represents operating earnings before interest expense, income, taxes and depreciation expense attributable to us. EBITDA is presented to provide investors with meaningful additional information that management uses to monitor ongoing operating results and evaluate trends over comparative periods. We believe that EBITDA is useful to investors as the shipping industry is capital intensive which often brings significant cost of financing. EBITDA should not be considered a substitute for profit/(loss) attributable to us or cash flow from operating activities prepared in accordance with IFRS as issued by the IASB or as a measure of profitability or liquidity. The definition of EBITDA used here may not be comparable to that used by other companies. |
|
Year ended December 31, 2014
|
Year ended December 31, 2013
|
Year ended December 31, 2012
|
Year ended December 31, 2011
|
|||||||||||||||||||||||||||||||||||||||||||||
|
REVENUE
|
REVENUE
|
REVENUE
|
REVENUE
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Fixed
|
Spot
|
Pool
|
Fixed
|
Spot
|
Pool
|
Fixed
|
Spot
|
Pool
|
Fixed
|
Spot
|
Pool
|
|||||||||||||||||||||||||||||||||||||
|
TANKER SEGMENT*
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
VLCC
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Average rate
|
$
|
38,538
|
$
|
14,120
|
$
|
27,625
|
$
|
42,813
|
$
|
21,583
|
$
|
20,437
|
$
|
41,797
|
-
|
$
|
18,607
|
$
|
49,114
|
-
|
$
|
18,742
|
||||||||||||||||||||||||||
|
Vessel Operating days
|
687
|
791
|
5,816
|
946
|
380
|
2,710
|
1,034
|
-
|
3,857
|
963
|
-
|
4,156
|
||||||||||||||||||||||||||||||||||||
|
SUEZMAX
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Average rate
|
$
|
25,929
|
$
|
23,382
|
-
|
$
|
21,305
|
$
|
16,575
|
-
|
$
|
23,320
|
$
|
16,745
|
-
|
$
|
27,795
|
$
|
11,941
|
-
|
||||||||||||||||||||||||||||
|
Vessel Operating days
|
2,949
|
3,825
|
-
|
3,814
|
2,847
|
-
|
4,216
|
2,220
|
-
|
5,000
|
1,448
|
-
|
||||||||||||||||||||||||||||||||||||
|
FSO SEGMENT**
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
FSO
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Average rate
|
$
|
175,426
|
-
|
-
|
$
|
175,394
|
-
|
-
|
$
|
147,308
|
-
|
-
|
$
|
137,027
|
-
|
-
|
||||||||||||||||||||||||||||||||
|
FSO Operating days
|
365
|
-
|
-
|
365
|
-
|
-
|
366
|
-
|
-
|
365
|
-
|
-
|
||||||||||||||||||||||||||||||||||||
|
2014
|
2013
|
2012
|
2011
|
|||||||||||||
|
VLCC
|
||||||||||||||||
|
Net VLCC revenues for all employment types
|
$
|
198,316,363
|
$
|
104,068,875
|
$
|
114,987,548
|
$
|
125,195,000
|
||||||||
|
Total VLCC operating days
|
7,294
|
4,036
|
4,891
|
5,119
|
||||||||||||
|
Daily VLCC TCE Rate
|
$
|
27,189
|
$
|
25,785
|
$
|
23,510
|
$
|
24,457
|
||||||||
|
SUEZMAX
|
||||||||||||||||
|
Net Suezmax revenues for all employment types
|
$
|
165,894,436
|
$
|
128,449,941
|
$
|
135,488,742
|
$
|
156,280,502
|
||||||||
|
Total Suezmax operating days
|
6,774
|
6,661
|
6,436
|
6,448
|
||||||||||||
|
Daily Suezmax rate
|
$
|
24,491
|
$
|
19,284
|
$
|
21,052
|
$
|
24,237
|
||||||||
|
Tanker Fleet
|
||||||||||||||||
|
Net Tanker fleet revenues for all employment type
|
$
|
364,210,799
|
$
|
232,518,816
|
$
|
250,476,290
|
$
|
281,475,502
|
||||||||
|
Total Fleet operating days
|
14,068
|
10,697
|
11,327
|
11,568
|
||||||||||||
|
Daily Fleetwide TCE
|
$
|
25,890
|
$
|
21,737
|
$
|
22,113
|
$
|
24,332
|
||||||||
|
Year Ended December 31,
|
||||||||||||||||
|
(US$ in thousands)
|
2014
|
2013
|
2012
|
2011
|
||||||||||||
|
Voyage charter revenues
|
$
|
341,867
|
$
|
171,225
|
$
|
175,947
|
$
|
139,265
|
||||||||
|
Time charter revenues
|
$
|
132,118
|
$
|
133,396
|
$
|
144,889
|
$
|
187,050
|
||||||||
|
Subtotal revenue
|
$
|
473,985
|
$
|
304,622
|
$
|
320,836
|
$
|
326,315
|
||||||||
|
Other income
|
$
|
11,411
|
$
|
11,520
|
$
|
10,478
|
$
|
5,773
|
||||||||
|
Total operating revenues
|
$
|
485,396
|
$
|
316,142
|
$
|
331,314
|
$
|
332,088
|
||||||||
|
Net Tanker Fleet Revenues reconciliation
Tanker Fleet
|
||||||||||||||||
|
Share of total Revenues attributable to ships owned by Euronav*
|
$
|
482,514
|
$
|
312,103
|
$
|
322,576
|
$
|
328,359
|
||||||||
|
less voyage expenses and commissions
|
$
|
(118,303
|
)
|
$
|
(79,584
|
)
|
$
|
(72,100
|
)
|
$
|
(46,884
|
)
|
||||
|
Net Total tanker fleet
|
$
|
364,211
|
$
|
232,519
|
$
|
250,476
|
$
|
281,476
|
||||||||
|
of which Net VLCC Revenues for all employment types
|
$
|
198,316
|
$
|
104,069
|
$
|
114,988
|
$
|
125,195
|
||||||||
|
of which Net Suezmax Revenues for all employment types
|
$
|
165,895
|
$
|
128,450
|
$
|
135,489
|
$
|
156,281
|
||||||||
| * | Some revenues are excluded because these do not relate directly to vessels. |
|
Year Ended December 31,
|
||||||||||||||||
|
2014
|
2013
|
2012
|
2011
|
|||||||||||||
|
EBITDA Reconciliation (unaudited)
|
||||||||||||||||
|
Profit (loss) for the period
|
$
|
(45,797
|
)
|
$
|
(89,683
|
)
|
$
|
(118,596
|
)
|
$
|
(95,987
|
)
|
||||
|
plus
Net finance expenses
|
$
|
93,353
|
$
|
52,644
|
$
|
50,158
|
$
|
46,821
|
||||||||
|
plus
Depreciation of tangible and intangible assets
|
$
|
160,954
|
$
|
136,957
|
$
|
147,062
|
$
|
142,571
|
||||||||
|
plus
Income tax benefit/(expense)
|
$
|
(5,743
|
)
|
$
|
178
|
$
|
(726
|
)
|
$
|
118
|
||||||
|
EBITDA (unaudited)
|
$
|
202,767
|
$
|
100,096
|
$
|
77,898
|
$
|
93,523
|
||||||||
|
Year Ended December 31,
|
||||||||||||||||
|
2014
|
2013
|
2012
|
2011
|
|||||||||||||
|
Adjusted EBITDA Reconciliation (unaudited)
(1)
|
||||||||||||||||
|
Profit (loss) for the period using proportionate method for Equity Accounted Investees
|
$
|
(45,797
|
)
|
$
|
(89,683
|
)
|
$
|
(118,596
|
)
|
$
|
(95,987
|
)
|
||||
|
plus
Net finance expenses
|
$
|
93,353
|
$
|
52,644
|
$
|
50,158
|
$
|
46,821
|
||||||||
|
plus
Net finance expenses JV
|
$
|
7,351
|
$
|
8,352
|
$
|
12,370
|
$
|
8,892
|
||||||||
|
plus
Depreciation of tangible and intangible assets
|
$
|
160,954
|
$
|
136,957
|
$
|
147,062
|
$
|
142,571
|
||||||||
|
plus
Depreciation of tangible and intangible assets JV
|
$
|
29,058
|
$
|
30,405
|
$
|
30,451
|
$
|
25,952
|
||||||||
|
plus
Income tax benefit/(expense)
|
$
|
(5,743
|
)
|
$
|
178
|
$
|
(726
|
)
|
$
|
118
|
||||||
|
plus
Income tax benefit/(expense) JV
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||
|
Adjusted EBITDA (unaudited)
|
$
|
239,176
|
$
|
138,853
|
$
|
120,719
|
$
|
128,367
|
||||||||
| (1) | Adjusted EBITDA (a non-IFRS measure) represents operating earnings (including the share of EBITDA of equity accounted investees) before interest expense, income, taxes and depreciation expense attributable to us. Adjusted EBITDA provides investors with meaningful additional information that management uses to monitor ongoing operating results and evaluate trends over comparative periods as the shipping industry is a capital intensive industry which often brings significant cost of financing. We also believe that Adjusted EBITDA is useful to investors and equity analysts as a measure of our operating performance that can be readily compared to other companies and we use Adjusted EBITDA in our internal evaluation of operating effectiveness and decisions regarding the allocation of resources. Adjusted EBITDA should not be considered a substitute for profit/(loss) attributable to us or cash flow from operating activities prepared in accordance with IFRS as issued by the IASB or any other measure of operating performance. The definition of Adjusted EBITDA used here may not be comparable to that used by other companies. |
|
|
| B. | Capitalization and Indebtedness |
| C. | Reasons for the Offer and Use of Proceeds |
| D. | Risk Factors |
| · | supply and demand for energy resources and oil, petroleum products and natural gas; |
| · | regional availability of refining capacity and inventories; |
| · | global and regional economic and political conditions, including armed conflicts, terrorist activities and strikes; |
| · | the distance over which the oil and the oil products are to be moved by sea; |
| · | changes in seaborne and other transportation patterns; |
| · | environmental and other legal and regulatory developments; |
| · | weather and natural disasters; |
| · | competition from alternative sources of energy; and |
| · | international sanctions, embargoes, import and export restrictions, nationalizations and wars. |
| · | supply and demand for energy resources and oil and petroleum products; |
| · | the number of newbuilding deliveries; |
| · | the scrapping rate of older vessels; |
| · | conversion of tankers to other uses; |
| · | the number of vessels that are out of service; |
| · | environmental concerns and regulations; and |
| · | port or canal congestion. |
| · | increased crude oil production from other areas, including the exploitation of shale reserves in the United States and the growth in its domestic oil production and exportation; |
| · | increased refining capacity in the Arabian Gulf or West Africa; |
| · | increased use of existing and future crude oil pipelines in the Arabian Gulf or West Africa; |
| · | a decision by Arabian Gulf or West African oil-producing nations to increase their crude oil prices or to further decrease or limit their crude oil production; |
| · | armed conflict in the Arabian Gulf and West Africa and political or other factors; |
| · | trade embargoes or other economic sanctions by the United States and other countries (including the economic sanctions against Russia as a result of increased political tension due to the situation in the Ukraine); and |
| · | the development and the relative costs of nuclear power, natural gas, coal and other alternative sources of energy. |
| · | identify suitable tankers and/or shipping companies for acquisitions at attractive prices, which may not be possible if asset prices rise too quickly; |
| · | obtain financing; |
| · | manage relationships with customers and suppliers; |
| · | identify businesses engaged in managing, operating or owning tankers for acquisitions or joint ventures; |
| · | integrate any acquired tankers or businesses successfully with our then-existing operations; |
| · | attract, hire, train, integrate and retain qualified, highly trained personnel and crew to manage and operate our growing business and fleet; |
| · | identify additional new markets; |
| · | enhance our customer base; |
| · | improve our operating, financial and accounting systems and controls; and |
| · | obtain required financing for our existing and new operations. |
| · | the vessel suffers a total loss or is damaged beyond repair; |
| · | we default on our obligations under the charter, including prolonged periods of vessel off-hire; |
| · | war or hostilities significantly disrupt the free trade of the vessel; |
| · | the vessel is requisitioned by any governmental authority; or |
| · | a prolonged force majeure event occurs, such as war or political unrest, which prevents the chartering of the vessel. |
| · | seeking to raise additional capital; |
| · | refinancing or restructuring our debt; |
| · | selling tankers; or |
| · | reducing or delaying capital investments. |
| · | an amount of current assets that, on a consolidated basis, exceeds our current liabilities; |
| · | an aggregate amount of cash, cash equivalents and available aggregate undrawn amounts of any committed loan of at least $50.0 million or 3% to 5% of our total indebtedness, depending on the applicable loan, whichever is greater; |
| · | an aggregate cash balance of at least $30.0 million; and |
| · | a ratio of consolidated capital and reserves to total assets of at least 30%. |
| · | effect changes in management of our vessels; |
| · | transfer or sell or otherwise dispose of all or a substantial portion of our assets; |
| · | declare and pay dividends if there is or will be, as a result of the dividend, an event of default or breach of a loan covenant; and |
| · | incur additional indebtedness. |
| · | the effect of the enforcement judgment is not manifestly incompatible with Belgian public policy; |
| · | the judgment did not violate the rights of the defendant; |
| · | the judgment was not rendered in a matter where the parties transferred rights subject to transfer restrictions with the sole purpose of avoiding the application of the law applicable according to Belgian international private law; |
| · | the judgment is not subject to further recourse under U.S. law; |
| · | the judgment is not incompatible with a judgment rendered in Belgium or with a subsequent judgment rendered abroad that might be enforced in Belgium; |
| · | a claim was not filed outside Belgium after the same claim was filed in Belgium, while the claim filed in Belgium is still pending; |
| · | the Belgian courts did not have exclusive jurisdiction to rule on the matter; |
| · | the U.S. court did not accept its jurisdiction solely on the basis of either the nationality of the plaintiff or the location of the disputed goods; and |
| · | the judgment submitted to the Belgian court is authentic. |
| ITEM 4. | INFORMATION ON THE COMPANY |
| A. | History and Development of the Company |
| B. | Business Overview |
|
Vessel Name
|
Type
|
Deadweight
Tons (DWT) |
Year
Built |
Shipyard(1)
|
Charterer
|
Employment
|
Charter Expiry
Date(2) |
|
Owned Vessels
|
|||||||
|
TI Europe
|
ULCC
|
441,561
|
2002
|
Daewoo
|
Unipec
|
Time Charter
|
September 2015
|
|
Sandra
|
VLCC
|
323,527
|
2011
|
STX
|
Total
|
Time Charter(3)
|
January 2016
|
|
Sara
|
VLCC
|
323,183
|
2011
|
STX
|
Total
|
Time Charter(3)
|
October 2015
|
|
Alsace
|
VLCC
|
320,350
|
2012
|
Samsung
|
TI Pool
|
N/A
|
|
|
TI Topaz
|
VLCC
|
319,430
|
2002
|
Hyundai
|
TI Pool
|
N/A
|
|
|
TI Hellas
|
VLCC
|
319,254
|
2005
|
Hyundai
|
TI Pool
|
N/A
|
|
|
Ilma
|
VLCC
|
314,000
|
2012
|
Hyundai
|
TI Pool
|
N/A
|
|
|
Simone
|
VLCC
|
314,000
|
2012
|
STX
|
TI Pool
|
N/A
|
|
|
Sonia
|
VLCC
|
314,000
|
2012
|
STX
|
TI Pool
|
N/A
|
|
|
Ingrid
|
VLCC
|
314,000
|
2012
|
Hyundai
|
TI Pool
|
N/A
|
|
|
Iris
|
VLCC
|
314,000
|
2012
|
Hyundai
|
TI Pool
|
N/A
|
|
|
Nucleus
|
VLCC
|
307,284
|
2007
|
Dalian
|
TI Pool
|
N/A
|
|
|
Nautilus
|
VLCC
|
307,284
|
2006
|
Dalian
|
TI Pool
|
N/A
|
|
|
Navarin
|
VLCC
|
307,284
|
2007
|
Dalian
|
TI Pool
|
N/A
|
|
|
Nautic
|
VLCC
|
307,284
|
2008
|
Dalian
|
TI Pool
|
N/A
|
|
|
Newton
|
VLCC
|
307,284
|
2009
|
Dalian
|
TI Pool
|
N/A
|
|
|
Nectar
|
VLCC
|
307,284
|
2008
|
Dalian
|
TI Pool
|
N/A
|
|
|
Neptun
|
VLCC
|
307,284
|
2007
|
Dalian
|
TI Pool
|
N/A
|
|
|
Noble
|
VLCC
|
307,284
|
2008
|
Dalian
|
TI Pool
|
N/A
|
|
|
Flandre
|
VLCC
|
305,688
|
2004
|
Daewoo
|
TI Pool
|
N/A
|
|
|
V.K. Eddie(4)
|
VLCC
|
305,261
|
2005
|
Daewoo
|
TI Pool
|
N/A
|
|
|
Hojo
|
VLCC
|
302,965
|
2013
|
Ariake
|
TI Pool
|
N/A
|
|
|
Hakone
|
VLCC
|
302,624
|
2010
|
Ariake
|
TI Pool
|
N/A
|
|
|
Hirado
|
VLCC
|
302,550
|
2011
|
Ariake
|
TI Pool
|
N/A
|
|
|
Hakata
|
VLCC
|
302,550
|
2010
|
Ariake
|
TI Pool
|
N/A
|
|
|
Famenne
|
VLCC
|
298,412
|
2001
|
Hitachi
|
TI Pool
|
N/A
|
|
|
Artois
|
VLCC
|
298,330
|
2001
|
Hitachi
|
TI Pool
|
N/A
|
|
|
Cap Diamant
|
Suezmax
|
160,044
|
2001
|
Hyundai
|
Spot
|
N/A
|
|
|
Cap Pierre
|
Suezmax
|
159,083
|
2004
|
Samsung
|
Valero
|
Time Charter(3)
|
June 2018
|
|
Cap Leon
|
Suezmax
|
159,049
|
2003
|
Samsung
|
Valero
|
Time Charter(3)
|
April 2018
|
|
Cap Philippe
|
Suezmax
|
158,920
|
2006
|
Samsung
|
Valero
|
Time Charter(3)
|
May 2015
|
|
Cap Guillaume
|
Suezmax
|
158,889
|
2006
|
Samsung
|
Valero
|
Time Charter(3)
|
April 2015
|
|
Cap Charles
|
Suezmax
|
158,881
|
2006
|
Samsung
|
Spot
|
N/A
|
|
|
Cap Victor
|
Suezmax
|
158,853
|
2007
|
Samsung
|
Spot
|
N/A
|
|
|
Cap Lara
|
Suezmax
|
158,826
|
2007
|
Samsung
|
Spot
|
N/A
|
|
|
Cap Theodora
|
Suezmax
|
158,819
|
2008
|
Samsung
|
Valero
|
Time Charter(3)
|
June 2015
|
|
Cap Felix
|
Suezmax
|
158,765
|
2008
|
Samsung
|
Spot
|
N/A
|
|
|
Fraternity
|
Suezmax
|
157,714
|
2009
|
Samsung
|
Repsol
|
Time Charter(3)
|
November 2017
|
|
Eugenie(4)
|
Suezmax
|
157,672
|
2010
|
Samsung
|
Spot
|
N/A
|
|
|
Felicity
|
Suezmax
|
157,667
|
2009
|
Samsung
|
Spot
|
N/A
|
|
|
Capt. Michael(4)
|
Suezmax
|
157,648
|
2012
|
Samsung
|
Spot
|
N/A
|
|
|
Devon(4)
|
Suezmax
|
157,642
|
2011
|
Samsung
|
Spot
|
N/A
|
|
|
Maria(4)
|
Suezmax
|
157,523
|
2012
|
Samsung
|
Spot
|
N/A
|
|
|
Finesse
|
Suezmax
|
149,994
|
2003
|
Universal
|
Spot
|
N/A
|
|
|
Filikon
|
Suezmax
|
149,989
|
2002
|
Universal
|
Spot
|
N/A
|
|
|
Cap Georges
|
Suezmax
|
146,652
|
1998
|
Samsung
|
Valero
|
Time Charter(3)
|
May 2015
|
|
Cap Laurent
|
Suezmax
|
146,645
|
1998
|
Samsung
|
Spot
|
N/A
|
|
|
Cap Romuald
|
Suezmax
|
146,640
|
1998
|
Samsung
|
Valero
|
Time Charter(3)
|
May 2015
|
|
Cap Jean
|
Suezmax
|
146,627
|
1998
|
Samsung
|
Valero
|
Time Charter(3)
|
May 2015
|
|
Total DWT—Owned Vessels
|
11,916,499
|
||||||
|
Chartered-In Expiry Date
|
|||||||
|
Chartered-In Vessels
|
|||||||
|
KHK Vision
|
VLCC
|
305,749
|
2007
|
Daewoo
|
TI Pool
|
October 2016
|
|
|
Suez Hans
|
Suezmax
|
158,574
|
2011
|
Hyundai
|
Spot
|
September 2015
|
|
|
Total DWT Chartered-In Vessels
|
464,323
|
||||||
|
Service Contract Expiry Date
|
|||||||
|
FSO Vessels
|
|||||||
|
FSO Africa(4)
|
FSO
|
442,000
|
2002
|
Daewoo
|
Maersk Oil
|
Service Contract
|
September 2017
|
|
FSO Asia(4)
|
FSO
|
442,000
|
2002
|
Daewoo
|
Maersk Oil
|
Service Contract
|
July 2017
|
| (1) | As used in this annual report, "Samsung" refers to Samsung Heavy Industries Co., Ltd, "Hyundai" refers to Hyundai Heavy Industries Co., Ltd., "Universal" refers to Universal Shipbuilding Corporation, "Hitachi refers to Hitachi Zosen Corporation, "Daewoo" refers to Daewoo Shipbuilding and Marine Engineering S.A., "Ariake" refers to Japan Marine United Corp., Ariake Shipyard, Japan, "Dalian" refers to Dalian Shipbuilding Industry Co. Ltd., and "STX" refers to STX Offshore and Shipbuilding Co. Ltd. |
| (2) | Assumes no exercise by the charterer of any option to extend (if applicable). |
| (3) | Profit sharing component under time charter contracts. |
| (4) | Vessels in which we hold a 50% ownership interest. |
| · | the ability to present only two years of audited financial statements and only two years of related Management's Discussion and Analysis of Financial Condition and Results of Operations in the registration statement for our initial public offering; and |
| · | exemption from the auditor attestation requirement of management's assessment of the effectiveness of the emerging growth company's internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act. |
| · | injury to, destruction or loss of, or loss of use of, natural resources and related assessment costs; |
| · | injury to, or economic losses resulting from, the destruction of real and personal property; |
| · | net loss of taxes, royalties, rents, fees or net profit revenues resulting from injury, destruction or loss of real or personal property, or natural resources; |
| · | loss of subsistence use of natural resources that are injured, destroyed or lost; |
| · | lost profits or impairment of earning capacity due to injury, destruction or loss of real or personal property or natural resources; and |
| · | net cost of increased or additional public services necessitated by removal activities following a discharge of oil, such as protection from fire, safety or health hazards, and loss of subsistence use of natural resources. |
| · | onboard installation of automatic identification systems to provide a means for the automatic transmission of safety-related information from among similarly equipped ships and shore stations, including information on a ship's identity, position, course, speed and navigational status; |
| · | onboard installation of ship security alert systems, which do not sound on the vessel but only alert the authorities on shore; |
| · | the development of vessel security plans; |
| · | ship identification number to be permanently marked on a vessel's hull; |
| · | a continuous synopsis record kept onboard showing a vessel's history, including the name of the ship, the state whose flag the ship is entitled to fly, the date on which the ship was registered with that state, the ship's identification number, the port at which the ship is registered and the name of the registered owner(s) and their registered address; and |
| · | compliance with flag state security certification requirements. |
| · | Annual Surveys. For seagoing ships, annual surveys are conducted for the hull and the machinery, including the electrical plant, and where applicable for special equipment classed, within three months before or after each anniversary date of the date of commencement of the class period indicated in the certificate. |
| · | Intermediate Surveys. Extended annual surveys are referred to as intermediate surveys and are to be carried out either at or between the second and third Annual Surveys after Special Periodical Survey No. 1 and subsequent Special Periodical Surveys. Those items which are additional to the requirements of the Annual Surveys may be surveyed either at or between the second and third Annual Surveys. After the completion of the No.3 Special Periodical Survey the following Intermediate Surveys are of the same scope as the previous Special Periodical Survey. |
| · | Special Periodical Surveys (or Class Renewal Surveys). Class renewal surveys, also known as Special Periodical Surveys, are carried out for the ship's hull, machinery, including the electrical plant, and for any special equipment classed, and should be completed within five years after the date of build or after the crediting date of the previous Special Periodical Survey. At the special survey, the vessel is thoroughly examined, including ultrasonic-gauging to determine the thickness of the steel structures. Should the thickness be found to be less than the minimum class requirements, the classification society would prescribe steel renewals. A Special Periodical Survey may be commenced at the fourth Annual Survey and be continued with completion by the fifth anniversary date. Substantial amounts of money may have to be spent for steel renewals to pass a special survey if the vessel experiences excessive wear and tear. |
| D. | Property, Plants and Equipment |
| · | Belgium, located at Belgica Building, De Gerlachekaai 20, Antwerp, Belgium, for a yearly rent of $207,215 with approximately 39 employees at this location; |
| · | Greece, located at 69 Akti Miaouli, Piraeus, Greece 185 37, for a yearly rent of $218,319 with approximately 73 employees at this location; |
| · | France, located at Quai Ernest Renaud 15, CS20421, 44104 Nantes Cedex 1, France, for a total yearly rent of $32,777 with approximately seven employees at this location; |
| · | United Kingdom, London, located at Moreau House, 3rd Floor, 116 Brompton Road, London SW3 1JJ for a yearly rent of $333,986 (our former London office) through January 2018, which we expect to sublease to a third party for the remaining term; and |
| · | United Kingdom, London, located at 81-99 Kings Road, Chelsea, London SW3 4PA, 1-3 floor, for a yearly rent of $1,127,511, with approximately nine employees at this location. We sublease part of this office space to certain unrelated parties and certain related parties, and received a total yearly rent in 2015 of $841,348 (our new London office). |
| ITEM 4A. | UNRESOLVED STAFF COMMENTS |
| ITEM 5. | OPERATING AND FINANCIAL REVIEW AND PROSPECTS |
| · | The spot rate and time charter market for VLCC and Suezmax tankers; |
| · | The number of vessels in our fleet; |
| · | Utilization rates on our vessels, including actual revenue days versus non-revenue ballast days; |
| · | Our ability to maintain and grow our customer relationships; |
| · | Economic regulatory, political and government conditions that affect the tanker shipping industry; |
| · | The earnings on our vessels; |
| · | Gains and losses from the sale of assets and amortization of deferred gains; |
| · | Vessel operating expenses, including in some cases, the fluctuating price of fuel expenses when our vessels operate in the spot or voyage market; |
| · | Impairment losses on vessels; |
| · | Administrative expenses; |
| · | Acts of piracy or terrorism; |
| · | Depreciation; |
| · | Drydocking and special survey days, both expected and unexpected; |
| · | Our overall debt level and the interest expense and principal amortization; and |
| · | Equity gains (losses) of unconsolidated subsidiaries and associated companies. |
| · | obtain the charterer's consent to us as the new owner; |
| · | obtain the charterer's consent to a new technical manager; |
| · | in some cases, obtain the charterer's consent to a new flag for the vessel; |
| · | arrange for a new crew for the vessel; |
| · | replace most if not all hired equipment on board, such as computers and communication equipment; |
| · | negotiate and enter into new insurance contracts for the vessel through our own insurance brokers; |
| · | register the vessel under a flag state and perform the related inspections in order to obtain new trading certificates from the flag state; |
| · | implement a new planned maintenance program for the vessel; and |
| · | ensure that the new technical manager obtains new certificates for compliance with the safety and vessel security regulations of the flag state. |
|
Vessel Type
|
Number
of Vessels December 31, 2014 |
Number
of Vessels December 31, 2013 |
Carrying Value at
December 31, 2014 |
Carrying Value at
December 31, 2013 |
||||||||||||
|
VLCC (includes ULCC)(1)
|
24
|
9
|
$
|
1,531,707
|
$
|
631,893
|
||||||||||
|
Suezmax(2)
|
18
|
18
|
$
|
726,627
|
$
|
802,906
|
||||||||||
|
Vessels held for sale
|
1
|
1
|
$
|
89,000
|
$
|
21,510
|
||||||||||
|
Total
|
43
|
28
|
$
|
2,347,334
|
$
|
1,456,309
|
||||||||||
| (1) | As of December 31, 2014, three of our VLCC owned vessels had carrying values which exceeded their aggregate market values. These vessels had an aggregate carrying value of $270.4 million, which exceeded their aggregate market value by approximately $78.9 million. |
| (2) | As of December 31, 2014, nine of our Suezmax owned vessels had carrying values which exceeded their aggregate market values. These vessels had an aggregate carrying value of $452.5 million, which exceeded their aggregate market value by approximately $35.0 million. |
|
Year Ended December 31,
2014 |
Year Ended
December 31, 2013 |
Year Ended
December 31, 2012 |
Year Ended
December 31, 2011 |
|||||||||||||
|
VLCCs
|
||||||||||||||||
|
At start of period
|
12.2
|
12.2
|
13.9
|
17.2
|
||||||||||||
|
Acquisitions
|
17.0
|
0.0
|
1.0
|
0.0
|
||||||||||||
|
Dispositions
|
-2.5
|
0.0
|
-1.0
|
-1.0
|
||||||||||||
|
Chartered-in
|
0.8
|
0.0
|
-1.7
|
-2.3
|
||||||||||||
|
At end of period
|
27.5
|
12.2
|
12.2
|
13.9
|
||||||||||||
|
Newbuildings on order
|
0.0
|
0.0
|
0.0
|
1.0
|
||||||||||||
|
Suezmax
|
||||||||||||||||
|
At start of period
|
21.0
|
20.0
|
19.0
|
18.5
|
||||||||||||
|
Acquisitions
|
0.0
|
0.0
|
1.0
|
0.5
|
||||||||||||
|
Dispositions
|
0.0
|
0.0
|
0.0
|
0.0
|
||||||||||||
|
Chartered-in
|
0.0
|
1.0
|
0.0
|
0.0
|
||||||||||||
|
At end of period
|
21.0
|
21.0
|
20.0
|
19.0
|
||||||||||||
|
Newbuildings on order
|
0.0
|
0.0
|
1.0
|
2.0
|
||||||||||||
|
FSO
|
||||||||||||||||
|
At start of period
|
1.0
|
1.0
|
1.0
|
1.0
|
||||||||||||
|
Acquisitions
|
0.0
|
0.0
|
0.0
|
0.0
|
||||||||||||
|
Dispositions
|
0.0
|
0.0
|
0.0
|
0.0
|
||||||||||||
|
Chartered-in
|
0.0
|
0.0
|
0.0
|
0.0
|
||||||||||||
|
At end of period
|
1.0
|
1.0
|
1.0
|
1.0
|
||||||||||||
|
Newbuildings on order
|
0.0
|
0.0
|
0.0
|
0.0
|
||||||||||||
|
Total fleet
|
||||||||||||||||
|
At start of period
|
34.2
|
33.2
|
33.9
|
36.7
|
||||||||||||
|
Acquisitions
|
17.0
|
0.0
|
2.0
|
0.5
|
||||||||||||
|
Dispositions
|
-2.5
|
0.0
|
-1.0
|
-1.0
|
||||||||||||
|
Chartered-in
|
0.8
|
1.0
|
-1.7
|
-2.3
|
||||||||||||
|
At end of period
|
49.5
|
34.2
|
33.2
|
33.9
|
||||||||||||
|
Newbuildings on order
|
0.0
|
0.0
|
1.0
|
3.0
|
||||||||||||
| * | This table includes vessels we own through joint venture entities, which we recognize in our income statement using the equity method, at our respective share of economic interest. This table does not include vessels acquired, but not yet delivered, from Maersk Tankers. |
| A. | Operating Results |
|
(US$ in thousands)
|
2014
|
2013
|
$ Change
|
% Change
|
||||||||||||
|
Voyage charter and pool revenues
|
341,867
|
171,226
|
170,641
|
100
|
%
|
|||||||||||
|
Time charter revenues
|
132,118
|
133,396
|
(1,278
|
)
|
(1
|
)%
|
||||||||||
|
Other income
|
11,411
|
11,520
|
(109
|
)
|
(1
|
)%
|
||||||||||
|
Total shipping revenues
|
485,396
|
316,142
|
169,254
|
54
|
%
|
|||||||||||
|
Voyage expenses and commissions
|
(118,303
|
)
|
(79,584
|
)
|
(38,719
|
)
|
49
|
%
|
||||||||
|
(US$ in thousands)
|
2014
|
2013
|
$ Change
|
% Change
|
||||||||||||
|
Net gain (loss) on lease terminations
|
0
|
0
|
0
|
0
|
%
|
|||||||||||
|
Net gain (loss) on sale of assets (including impairment on non-current assets held for sale)
|
5,706
|
(207
|
)
|
5,913
|
(2,857
|
)%
|
||||||||||
|
(US$ in thousands)
|
2014
|
2013
|
$ Change
|
% Change
|
||||||||||||
|
Total VLCC operating expenses
|
65,630
|
38,591
|
27,039
|
70
|
%
|
|||||||||||
|
Total Suezmax operating expenses
|
58,459
|
67,320
|
(8,861
|
)
|
(13
|
)%
|
||||||||||
|
Total vessel operating expenses
|
124,089
|
105,911
|
18,178
|
17
|
%
|
|||||||||||
|
(US$ in thousands)
|
2014
|
2013
|
$ Change
|
% Change
|
||||||||||||
|
Time charter-in expenses
|
32,080
|
18,029
|
14,051
|
78
|
%
|
|||||||||||
|
Bareboat charter-hire expenses
|
3,584
|
3,002
|
582
|
19
|
%
|
|||||||||||
|
(US$ in thousands)
|
2014
|
2013
|
$ Change
|
% Change
|
||||||||||||
|
General and administrative expenses
|
40,565
|
27,166
|
13,399
|
49
|
%
|
|||||||||||
|
(US$ in thousands)
|
2014
|
2013
|
$ Change
|
% Change
|
||||||||||||
|
Depreciation and amortization expenses
|
160,954
|
136,957
|
23,997
|
18
|
%
|
|||||||||||
|
(US$ in thousands)
|
2014
|
2013
|
$ Change
|
% Change
|
||||||||||||
|
Interest expense on financial liabilities measured at amortized cost
|
57,948
|
49,240
|
8,708
|
18
|
%
|
|||||||||||
|
Fair value adjustment on interest rate swaps
|
0
|
(154
|
)
|
154
|
(100
|
)%
|
||||||||||
|
Other financial charges
|
35,707
|
2,809
|
32,898
|
1,171
|
%
|
|||||||||||
|
Foreign exchange losses
|
2,315
|
2,742
|
(427
|
)
|
(16
|
)%
|
||||||||||
|
Finance expenses
|
95,970
|
54,637
|
41,333
|
76
|
%
|
|||||||||||
|
(US$ in thousands)
|
2014
|
2013
|
$ Change
|
% Change
|
||||||||||||
|
Share of results of equity accounted investees
|
30,286
|
17,853
|
12,433
|
70
|
%
|
|||||||||||
|
(US$ in thousands)
|
2014
|
2013
|
$ Change
|
% Change
|
||||||||||||
|
Income tax benefit/(expense)
|
5,743
|
(178
|
)
|
5,921
|
(3,326
|
)%
|
||||||||||
|
(US$ in thousands)
|
2013
|
2012
|
$ Change
|
% Change
|
||||||||||||
|
Voyage charter and pool revenues
|
171,226
|
175,947
|
(4,721
|
)
|
(3
|
)%
|
||||||||||
|
Time charter revenues
|
133,396
|
144,889
|
(11,493
|
)
|
(8
|
)%
|
||||||||||
|
Other income
|
11,520
|
10,478
|
1,042
|
10
|
%
|
|||||||||||
|
Total shipping revenues
|
316,142
|
331,314
|
(15,172
|
)
|
(5
|
)%
|
||||||||||
|
Voyage expenses and commissions
|
(79,584
|
)
|
(72,100
|
)
|
(7,484
|
)
|
10
|
%
|
||||||||
|
(US$ in thousands)
|
2013
|
2012
|
$ Change
|
% Change
|
||||||||||||
|
Net gain (loss) on lease terminations
|
0
|
2,831
|
(2,831
|
)
|
(100
|
)%
|
||||||||||
|
Net gain (loss) on sale of assets
|
(207
|
)
|
(24,844
|
)
|
24,637
|
(99
|
)%
|
|||||||||
|
(US$ in thousands)
|
2013
|
2012
|
$ Change
|
% Change
|
||||||||||||
|
Total VLCC operating expenses
|
38,591
|
43,186
|
(4,595
|
)
|
(11
|
)%
|
||||||||||
|
Total Suezmax operating expenses
|
67,320
|
61,929
|
5,391
|
9
|
%
|
|||||||||||
|
Total vessel operating expenses
|
105,911
|
105,115
|
796
|
1
|
%
|
|||||||||||
|
(US$ in thousands)
|
2013
|
2012
|
$ Change
|
% Change
|
||||||||||||
|
Time charter-in expenses
|
18,029
|
28,920
|
(10,891
|
)
|
(38
|
)%
|
||||||||||
|
Bareboat charter-hire expenses
|
3,002
|
0
|
3,002
|
100
|
%
|
|||||||||||
|
(US$ in thousands)
|
2013
|
2012
|
$ Change
|
% Change
|
||||||||||||
|
General and administrative expenses
|
27,166
|
30,797
|
(3,631
|
)
|
(12
|
)%
|
||||||||||
|
(US$ in thousands)
|
2013
|
2012
|
$ Change
|
% Change
|
||||||||||||
|
Depreciation and amortization expenses
|
136,957
|
147,062
|
(10,105
|
)
|
(7
|
)%
|
||||||||||
|
(US$ in thousands)
|
2013
|
2012
|
$ Change
|
% Change
|
||||||||||||
|
Interest expense on financial liabilities measured at amortized cost
|
49,240
|
47,930
|
1,310
|
3
|
%
|
|||||||||||
|
Fair value adjustment on interest rate swaps
|
(154
|
)
|
(273
|
)
|
119
|
(44
|
)%
|
|||||||||
|
Other financial charges
|
2,809
|
3,551
|
(742
|
)
|
(21
|
)%
|
||||||||||
|
Foreign exchange losses
|
2,742
|
4,299
|
(1,557
|
)
|
(36
|
)%
|
||||||||||
|
Finance expenses
|
54,637
|
55,507
|
(870
|
)
|
(2
|
)%
|
||||||||||
|
(US$ in thousands)
|
2013
|
2012
|
$ Change
|
% Change
|
||||||||||||
|
Share of results of equity accounted investees
|
17,853
|
9,953
|
7,900
|
79
|
%
|
|||||||||||
|
Amounts Outstanding as of
|
||||||||
|
(U.S.$ in thousands)
|
December 31,
2014 |
December 31,
2013 |
||||||
|
Euronav NV Credit Facilities
|
||||||||
|
$750.0 Million Senior Secured Credit Facility
|
$
|
483,409
|
$
|
568,579
|
||||
|
$300.0 Million Senior Secured Credit Facility
|
$
|
—
|
$
|
211,433
|
||||
|
$65.0 Million Secured Loan Facility
|
$
|
54,250
|
$
|
58,550
|
||||
|
$500.0 Million Senior Secured Credit Facility
|
$
|
476,000
|
$
|
—
|
||||
|
$340.0 Million Senior Secured Credit Facility
|
$
|
235,217
|
$
|
—
|
||||
|
Credit Line Facilities
|
||||||||
|
Credit lines
|
$
|
—
|
$
|
13,588
|
||||
|
Bonds
|
||||||||
|
$150.0 Million Convertible Notes due 2015
|
$
|
25,000
|
$
|
25,000
|
||||
|
$125.0 Million Convertible Notes due 2018
|
$
|
—
|
$
|
109,800
|
||||
|
$235.5 Million Notes due 2021
|
$
|
235,500
|
$
|
—
|
||||
|
Total interest bearing debt
|
$
|
1,509,376
|
$
|
986,950
|
||||
|
Joint Venture Credit Facilities (at 50% economic interest)
|
||||||||
|
$43.0 Million Secured Loan Facility (Great Hope)
|
$
|
—
|
$
|
9,975
|
||||
|
$52.0 Million Secured Loan Facility (Seven Seas)
|
$
|
5,417
|
$
|
7,583
|
||||
|
$135.0 Million Secured Loan Facility (Fontveille and Monghetti)
|
$
|
45,110
|
$
|
49,610
|
||||
|
$76.0 Million Secured Loan Facility (Fiorano)
|
$
|
18,156
|
$
|
20,281
|
||||
|
$67.5 Million Secured Loan Facility (Larvotto)
|
$
|
18,541
|
$
|
20,526
|
||||
|
$500.0 Million Secured Loan Facility (TI Asia and TI Africa)
|
$
|
72,698
|
$
|
98,250
|
||||
|
Total interest bearing debt—joint ventures
|
$
|
159,922
|
$
|
206,225
|
||||
| · | a first priority mortgage in all collateral vessels; |
| · | a parent guarantee; and |
| · | a general pledge of earnings generated by the vessels under mortgage for the specific facility. |
| · | an amount of current assets that, on a consolidated basis, exceeds our current liabilities. Current assets may include undrawn amount of any committed revolving credit facilities and credit lines having a maturity of more than one year; |
| · | an aggregate amount of cash, cash equivalents and available aggregate undrawn amounts of any committed loan of at least $50.0 million or between 3% to 5% of our total indebtedness (excluding guarantees), depending on the applicable loan facility, whichever is greater; |
| · | a ratio of consolidated capital and reserves to total assets of at least 30%; and |
| · | an asset coverage ratio of assets secured under our bank facilities between 100% and 125%. |
| · | effect changes in management of our vessels; |
| · | transfer or sell or otherwise dispose of all or a substantial portion of our assets; |
| · | declare and pay dividends, (with respect to each of our joint ventures, other than Seven Seas Shipping Limited, no dividend may be distributed before its loan agreement, as applicable, is repaid in full); and |
| · | incur additional indebtedness. |
| C. | Research and development, patents and licenses, etc. |
| D. | Trend information. |
| E. | Off-balance sheet arrangements. |
| F. | Tabular disclosure of contractual obligations. |
|
(US$ in thousands)
|
Total
|
2015
|
2016
|
2017
|
2018
|
2019
|
Thereafter
|
|||||||||||||||||||||
|
Long-term bank loan facilities
|
1,248,875
|
146,303
|
157,372
|
433,329
|
70,138
|
70,138
|
371,595
|
|||||||||||||||||||||
|
Long-term debt obligations
|
260,500
|
25,000
|
—
|
—
|
—
|
—
|
235,500
|
|||||||||||||||||||||
|
Bank Credit Line facilities
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Seller's Credit facility
|
30,000
|
30,000
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Operational leases (vessels)
|
22,146
|
16,036
|
6,110
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Operational leases (non-vessel)
|
14,846
|
2,439
|
2,404
|
2,446
|
1,858
|
1,467
|
4,232
|
|||||||||||||||||||||
|
Capital Expenditure commitments
|
149,400
|
149,400
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Total contractual obligations due by period
|
1,725,767
|
369,178
|
165,886
|
435,775
|
71,996
|
71,605
|
611,327
|
|||||||||||||||||||||
|
(US$ in thousands)
|
Total
|
2015
|
2016
|
2017
|
2018
|
2019
|
Thereafter
|
|||||||||||||||||||||
|
Long-term bank loan facilities(1)
|
1,352,647
|
151,186
|
167,139
|
443,096
|
79,905
|
79,905
|
431,416
|
|||||||||||||||||||||
|
Long-term debt obligations (2)(3)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Bank Credit Line facilities
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Seller's Credit facility(4)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Operational leases (vessels)
|
22,146
|
16,036
|
6,110
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Operational leases (non-vessel)
|
14,846
|
2,439
|
2,404
|
2,446
|
1,858
|
1,467
|
4,232
|
|||||||||||||||||||||
|
Capital Expenditure
commitments(6) |
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Total contractual obligations due by period
|
1,389,639
|
169,661
|
175,653
|
445,542
|
81,763
|
81,372
|
435,648
|
|||||||||||||||||||||
| (1) | We drew down an additional $103.8 million under our the $340.0 million Senior Secured Credit Facility, resulting in an increase in the semiannual repayment schedule by $4.9 million beginning in July 2015 and an increase in the balloon payment of $40.3 million which is due at maturity in 2021. |
| (2) | On January 31, 2015 we repaid the Convertible Notes 2015 at par. |
| (3) | On February 19, 2015, we repaid the aggregate amount outstanding under the $235.5 Million Unsecured Bond. |
| (4) | On February 28, 2015, we repaid the sellers Credit Facility, reducing or contractual obligation to $0. |
| (5) | Capital expenditure commitments were reduced to $0 after we took delivery of the Hirado and Hakata. |
|
(US$ in thousands)
|
Total
|
2015
|
2016
|
2017
|
2018
|
2019
|
Thereafter
|
||||||||||||||||||||||
|
Joint Venture
|
Long-term bank
loan facilities
|
159,924
|
30,875
|
24,706
|
46,864
|
8,110
|
8,110
|
41,259
|
|||||||||||||||||||||
|
Seven Seas Shipping Ltd.
|
$52.0 Million
secured bank loan facility
|
5,417
|
2,167
|
2,167
|
1,083
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Fontvieille Shipholding Ltd.
|
$55.5 Million secured bank loan facility
|
19,235
|
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
9,235
|
|||||||||||||||||||||
|
Moneghetti Shipholding Ltd.
|
$67.5 Million secured bank loan facility
|
25,875
|
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
15,875
|
|||||||||||||||||||||
|
Larvotto Shipholding Ltd.
|
$48.0 Million secured bank loan facility
|
18,542
|
1,985
|
1,985
|
1,985
|
1,985
|
1,985
|
8,617
|
|||||||||||||||||||||
|
Fiorano Shipholding Ltd.
|
$48.0 Million secured bank loan facility
|
18,157
|
2,125
|
2,125
|
2,125
|
2,125
|
2,125
|
7,532
|
|||||||||||||||||||||
|
TI Africa Ltd
|
$113.7 Million secured bank loan facility
|
6,875
|
6,875
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
TI Asia Ltd
|
$250.0 Million secured bank loan facility
|
65,823
|
13,723
|
14,429
|
37,671
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Joint Venture
|
Seller's Credit
facilities(*)
|
10,000
|
10,000
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Larvotto Shipholding Ltd
|
Shipyard deferred payment
|
5,000
|
5,000
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Fiorano Shipholding Ltd.
|
Shipyard deferred payment
|
5,000
|
5,000
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Total contractual obligations due by period
|
169,924
|
40,875
|
24,706
|
46,864
|
8,110
|
8,110
|
41,259
|
||||||||||||||||||||||
| * | On January 9, 2012 and January 31, 2012, we took delivery of two Suezmax vessels from the shipyard, the Maria and the Capt. Michael , respectively, for which we received a seller's credit from Samsung Heavy Industries Co., Ltd., fully repayable by the beginning of 2015. |
| G. | Safe harbor |
| ITEM 6. | DIRECTORS, SENIOR MANAGEMENTAND EMPLOYEES |
| A. | Directors and Senior management |
|
Name
|
Age
|
Position
|
Date of Expiry of Current Term
(for Directors)
|
|
Peter G. Livanos*
|
56
|
Chairman of the Board of Directors
|
Annual General Meeting 2015
|
|
Marc Saverys
|
61
|
Vice Chairman of the Board of Directors
|
Annual General Meeting 2016
|
|
Daniel R. Bradshaw
|
68
|
Director
|
Annual General Meeting 2017
|
|
Ludwig Criel
|
63
|
Director
|
Annual General Meeting 2016
|
|
Alice Wingfield Digby
|
40
|
Director
|
Annual General Meeting 2016
|
|
Alexandros Drouliscos
|
57
|
Director
|
Annual General Meeting 2017
|
|
Julian Metherell
|
51
|
Director
|
Annual General Meeting 2018
|
|
John Michael Radziwill
|
35
|
Director
|
Annual General Meeting 2017
|
|
William Thomson
|
67
|
Director
|
Annual General Meeting 2015
|
|
Patrick Rodgers
|
55
|
Chief Executive Officer and Director
|
Annual General Meeting 2016
|
|
Hugo De Stoop
|
42
|
Chief Financial Officer
|
|
|
Alex Staring
|
49
|
Chief Operating Officer
|
|
|
Egied Verbeeck
|
40
|
General Counsel
|
|
|
An Goris
|
37
|
Secretary General
|
| * | Mr. Peter Livanos serves on our Board of Directors as the permanent representative of TankLog, which was elected as a director by our shareholders. Under Belgian law, a corporate entity serving as a director must be represented by a permanent representative who is a natural person. TankLog's four year term as director will expire at our 2015 Annual General Meeting of Shareholders, at which time it will be up for re-appointment by shareholder vote. |
| ITEM 7. | MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS. |
|
Number
|
Percentage(1)
|
|||||||
|
Peter G. Livanos (2) (6)
|
19,003,509
|
11.9
|
%
|
|||||
|
Marc Saverys (3)
|
17,026,896
|
10.7
|
%
|
|||||
|
Victrix NV (4)
|
9,156,893
|
5.8
|
%
|
|||||
|
Blue Mountain Capital Management LLC (5)(6)
|
8,867,209
|
5.6
|
%
|
|||||
|
Directors and Executive Officers as a Group *
|
-
|
-
|
||||||
| * | Less than 1.0% of our outstanding ordinary shares (excluding the shares which are held directly or indirectly by Mr. Peter G. Livanos and Mr. Marc Saverys). |
| (1) | Calculated based on 159,208,949 ordinary shares outstanding as of April 15, 2015. |
| (2) | Including shares held (a) directly by Mr. Livanos, (b) indirectly, through Ceres Investments (Cyprus) Limited, in which Mr. Livanos has a majority ownership interest, (c) indirectly through several entities whose share capital is owned by Mr. Livanos, and (d) by several entities controlled by Mr. Livanos for his own benefit and the benefit of his immediate family members. The business address of Mr. Livanos, as permanent representative of TankLog on our Board, is De Gerlachekaai 20, 2000 Antwerpen, Belgium. |
| (3) | Including shares held directly or indirectly by or for the benefit of Mr. Saverys. The business address of Mr. Saverys is De Gerlachekaai 20, 2000 Antwerpen, Belgium. |
| (4) | Including shares held directly or indirectly by or for the benefit of Ms.Virginie Saverys, who has voting or dispositive power over the shares held by Victrix NV. Ms. Virginie Saverys is the sister of Mr. Marc Saverys, the Vice Chairman of our Board of Directors. The business address of Victrix NV is Le Grellelei 20, 2000 Antwerpen, Belgium. |
| (5) | The business address of Blue Mountain Capital Management LLC is 280 Park Avenue, 5 th Floor East, New York, NY 10017. |
| (6) | This information is derived from a Transparency Declaration Notice required to be filed with the Belgian Financial Services and Markets Authority and submitted to us in accordance with Belgian law. |
| B. | Related party transactions. |
| C. | Interests of experts and counsel. |
| ITEM 8. | FINANCIAL INFORMATION |
| B. | Significant Changes. |
| ITEM 9. | OFFER AND THE LISTING |
|
NYSE
|
Euronext Brussels
|
|||||||||||||||
|
High
(US$)
|
Low
(US$)
|
High
(EUR)
|
Low
(EUR)
|
|||||||||||||
|
For the Fiscal Year Ended:
|
||||||||||||||||
|
December 31, 2010
|
-
|
-
|
18.53
|
11.50
|
||||||||||||
|
December 31, 2011
|
-
|
-
|
13.12
|
2.95
|
||||||||||||
|
December 31, 2012
|
-
|
-
|
7.25
|
3.74
|
||||||||||||
|
December 31, 2013
|
-
|
-
|
8
|
3.05
|
||||||||||||
|
December 31, 2014
|
-
|
-
|
10.50
|
7.35
|
||||||||||||
| NYSE | Euronext Brussels | |||||||||||||||
|
High
(US$) |
Low
(US$) |
High
(EUR) |
Low
(EUR) |
|||||||||||||
|
For the Quarter Ended:
|
||||||||||||||||
|
March 31, 2013
|
5.10
|
3.44
|
||||||||||||||
|
June 30, 2013
|
4.24
|
3.05
|
||||||||||||||
|
September 30, 2013
|
4.81
|
3.60
|
||||||||||||||
|
December 31, 2013
|
8.65
|
4.59
|
||||||||||||||
|
March 31, 2014
|
10.50
|
8.23
|
||||||||||||||
|
June 30, 2014
|
9.39
|
7.86
|
||||||||||||||
|
September 30, 2014
|
9.94
|
8.21
|
||||||||||||||
|
December 31, 2014
|
10.45
|
7.35
|
||||||||||||||
|
March 31, 2015
|
|
12.54
|
* |
|
10.95
|
* |
$
|
11.61
|
$
|
9.60
|
||||||
|
NYSE
|
Euronext Brussels
|
|||||||||||||||
|
High
(US$) |
Low
(US$) |
High
(EUR) |
Low
(EUR) |
|||||||||||||
|
For the Month:
|
||||||||||||||||
|
October 2014
|
-
|
9.14
|
7.35
|
|||||||||||||
|
November 2014
|
-
|
9.87
|
8.40
|
|||||||||||||
|
December 2014
|
-
|
10.45
|
9.39
|
|||||||||||||
|
January 2015
|
12.32
|
*
|
11.67
|
*
|
11.13
|
10.16
|
||||||||||
|
February 2015
|
12.53
|
10.95
|
10.94
|
9.60
|
||||||||||||
|
March 2015
|
12.54
|
11.07
|
11.61
|
10.40
|
||||||||||||
|
April 2015 (through and including April 15, 2015)
|
13.50
|
12.61
|
12.85
|
11.70
|
||||||||||||
| B. | Plan of Distribution |
| ITEM 10. | ADDITIONAL INFORMATION |
| · | we have, or are considered to have, a fixed place of business in the United States involved in the earning of shipping income; and |
| · | substantially all of our U.S.-source shipping income is attributable to regularly scheduled transportation, such as the operation of a vessel that follows a published schedule with repeated sailings at regular intervals between the same points for voyages that begin or end in the United States. |
| · | at least 75 percent of the corporation's gross income for such taxable year consists of passive income (e.g., dividends, interest, capital gains and rents derived other than in the active conduct of a rental business); or |
| · | at least 50 percent of the average value of the assets held by the corporation during such taxable year produce, or are held for the production of, passive income. |
| · | the excess distribution or gain would be allocated ratably over the Non-Electing Holders' aggregate holding period for the ordinary shares; |
| · | the amount allocated to the current taxable year and any taxable year before we became a PFIC would be taxed as ordinary income; and |
| · | the amount allocated to each of the other taxable years would be subject to tax at the highest rate of tax in effect for the applicable class of taxpayer for that year, and an interest charge for the deemed tax deferral benefit would be imposed with respect to the resulting tax attributable to each such other taxable year. |
| · | the gain is effectively connected with the Non-U.S. Holder's conduct of a trade or business in the United States. If the Non-U.S. Holder is entitled to the benefits of an income tax treaty with respect to that gain, that gain may be taxable only if it is also attributable to a permanent establishment maintained by the Non-U.S. Holder in the United States or |
| · | the Non-U.S. Holder is an individual who is present in the United States for 183 days or more during the taxable year of disposition and other conditions are met. |
| · | fails to provide an accurate taxpayer identification number; |
| · | is notified by the IRS that he has failed to report all interest or dividends required to be shown on his federal income tax returns; or |
| · | in certain circumstances, fails to comply with applicable certification requirements. |
| F. | Dividends and paying agents. |
| G. | Statement by experts. |
| H. | Documents on display. |
| I. | Subsidiary Information |
| ITEM 11. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
| ITEM 12. | DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES |
| ITEM 13. | DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES |
| ITEM 14. | MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS |
| Use of Proceeds |
| ITEM 15. | CONTROLS AND PROCEDURES |
| (a) | Disclosure of controls and procedures. |
| ITEM 16A. | AUDIT COMMITTEE FINANCIAL EXPERT |
| ITEM 16B. | CODE OF ETHICS |
| ITEM 16C. | PRINCIPAL ACCOUNTING FEES AND SERVICES |
|
(in U.S. dollars)
|
December 31, 2014
|
December 31, 2013
|
||||
|
Audit fees
|
492,496
|
404,190
|
||||
|
Audit-related fees
|
1,509,927
|
15,940
|
||||
|
Taxation fees
|
71,807
|
31,481
|
||||
|
All other fees
|
-
|
-
|
||||
|
Total
|
2,074,230
|
451,611
|
||||
| · | An audit opinion on our consolidated financial statements; |
| · | An audit opinion on the statutory financial statements of individual companies within the Euronav Group, where legally required; |
| · | A review opinion on interim financial statements; |
| · | In general, any opinion assigned to the statutory auditor by local legislation or regulations. |
| ITEM 16D. | EXEMPTIONS FROM LISTING STANDARDS FOR AUDIT COMMITTEES |
| ITEM 16E. | PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASES |
| ITEM 16F. | CHANGE IN REGISTRANT'S CERTIFYING ACCOUNTANT |
| ITEM 16G. | CORPORATE GOVERNANCE |
| ITEM 16H. | MINE SAFETY DISCLOSURE |
| ITEM 17. | FINANCIAL STATEMENTS |
| ITEM 18. | FINANCIAL STATEMENTS |
| ITEM 19. | EXHIBITS |
|
Exhibit Number
|
Description
|
|
1.1
|
Coordinated Articles of Association
|
|
2.1
|
Form of Ordinary Share Certificate (1)
|
|
4.1
|
Registration Rights Agreement, dated January 28, 2015
|
|
4.2
|
Euronav NV Stock Option Plan, dated December 16, 2013 (1)
|
|
4.3
|
$750.0 Million Secured Loan Facility, dated June 22, 2011
(1)
|
|
4.4
|
$300.0 Million Secured Loan Facility, dated April 3, 2009
(1)
|
|
4.5
|
$65.0 Million Secured Loan Facility, dated December 23, 2011
(1)
|
|
4.6
|
$500.0 Million Senior Secured Credit Facility, dated March 25, 2014
(1)
|
|
4.7
|
$50.0 Million FSO Guarantee Facility, dated July 24, 2009
(1)
|
|
4.8
|
Supplemental Letter to $50.0 Million FSO Guarantee Facility, dated September 23, 2010
(1)
|
|
4.9
|
$500.0 Million Secured Loan Facility (TI Africa and TI Asia), dated October 3, 2008
(1)
|
|
4.10
|
$135.0 Million Secured Loan Facility (Fontveille and Moneghetti), dated April 23, 2008
(1)
|
|
4.11
|
First Supplemental Agreement Relating to the $135.0 Million Secured Loan Facility (Fontveille and Moneghetti), dated June 29, 2012
(1)
|
|
4.12
|
Second Supplemental Agreement Relating to the $135.0 Million Secured Loan Facility (Fontveille and Moneghetti), dated June 5, 2013
(1)
|
|
4.13
|
$76.0 Million Secured Loan Facility (Fiorano), dated October 23, 2008
(1)
|
|
4.14
|
$67.5 Million Secured Loan Facility (Larvotto), dated August 29, 2008
(1)
|
|
4.15
|
Framework Agreement in relation to the purchase of the Maersk Acquisition Vessels, dated January 3, 2014, by and among Maersk Tankers Singapore Pte. Ltd. and Euronav NV
(1)
|
|
4.16
|
Addendum No. 1, to Framework Agreement in Relation to the purchase of the Maersk Acquisition Vessels, dated May 23, 2014, by and among Maersk Tankers Singapore Pte. Ltd, as sellers, and Euronav NV, as buyers
(1)
|
|
4.17
|
Form of Memorandum of Agreement by and among Maersk Tankers Singapore Pte. Ltd., as seller, and Euronav NV, as buyer, in relation to the purchase of the Maersk Acquisition Vessels
(1)
|
|
4.18
|
Framework Agreement in relation to the purchase of the VLCC Acquisition Vessels, dated July 7, 2014, by and among Maersk Tankers Singapore Pte. Ltd., and Euronav NV
(1)
|
|
4.19
|
Form of Memorandum of Agreement by and among Maersk Tankers Singapore Pte. Ltd., as seller, and Euronav NV, as buyer, in relation so the purchase of the VLCC Acquisition Vessels
(1)
|
|
4.20
|
$340.0 Million Senior Secured Credit Facility, dated October 13, 2014
(1)
|
|
4.21
|
Long Term Incentive Plan, dated February 12, 2015.
|
|
8.1
|
List of Subsidiaries (1)
|
|
11.1
|
Code of Conduct
|
|
12.1
|
Rule 13a-14(a)/15d-14(a) Certification of Principal Executive Officer
|
|
12.2
|
Rule 13a-14(a)/15d-14(a) Certification of Principal Financial Officer
|
|
13.1
|
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350
|
|
13.2
|
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350
|
| (1) | Filed as an exhibit to the Company's Registration Statement on Form F-1, Registration No. 333-198625 and incorporated by reference herein. |
|
EURONAV NV
|
||
|
By:
|
/s/ Hugo De Stoop
|
|
|
Name: Hugo De Stoop
Title: Chief Financial Officer
|
||
|
Date: April 30, 2015
|
||
|
Page
|
|
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
|
Consolidated Statement of Financial Position as of December 31, 2014 and 2013
|
F-3
|
|
Consolidated Statement of Profit or Loss for the years ended December 31, 2014, 2013 and 2012
|
F-4
|
|
Consolidated Statement of Comprehensive Income for the years ended December 31, 2014, 2013 and 2012
|
F-5
|
|
Consolidated Statement of Changes in Equity for the years ended December 31, 2014, 2013 and 2012
|
F-6 |
|
Consolidated Statement of Cash Flows for the years ended December 31, 2014, 2013 and 2012
|
F-7 |
|
Notes to the Consolidated Financial Statements
|
F-8
|
|
KPMG Bedrijfsrevisoren - Réviseurs d'Entreprises Burg. CVBA
|
|
|
/s/ Jos Briers
Bedrijfsrevisor / Réviseur d'Entreprises |
|
December 31, 2014
|
December 31, 2013
|
|||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Trade and other receivables (Note 11)
|
194,733
|
95,913
|
||||||
|
Current tax assets
|
36
|
36
|
||||||
|
Cash and cash equivalents (Note 12)
|
254,086
|
74,309
|
||||||
|
Non-current assets held for sale (Note 3)
|
89,000
|
21,510
|
||||||
|
Total current assets
|
537,855
|
191,768
|
||||||
|
Non-current assets
|
||||||||
|
Vessels (Note 8)
|
2,258,334
|
1,434,800
|
||||||
|
Other tangible assets (Note 8)
|
1,226
|
633
|
||||||
|
Prepayments (Note 8)
|
16,601
|
10,000
|
||||||
|
Intangible assets
|
29
|
31
|
||||||
|
Receivables (Note 10)
|
258,447
|
259,535
|
||||||
|
Investments in equity-accounted investees (Note 25)
|
17,332
|
23,114
|
||||||
|
Deferred tax assets (Note 9)
|
6,536
|
880
|
||||||
|
Total non-current assets
|
2,558,505
|
1,728,993
|
||||||
|
TOTAL ASSETS
|
3,096,360
|
1,920,761
|
||||||
|
EQUITY and LIABILITIES
|
||||||||
|
Equity
|
||||||||
|
Share capital
|
142,441
|
58,937
|
||||||
|
Share premium
|
941,770
|
365,574
|
||||||
|
Translation reserve
|
379
|
946
|
||||||
|
Hedging reserve (Note 19)
|
-
|
(1,291
|
)
|
|||||
|
Treasury shares (Note 13)
|
(46,062
|
)
|
(46,062
|
)
|
||||
|
Other equity interest
|
75,000
|
-
|
||||||
|
Retained earnings
|
359,180
|
422,886
|
||||||
|
Equity attributable to owners of the Company
|
1,472,708
|
800,990
|
||||||
|
Current Liabilities
|
||||||||
|
Trade and other payables (Note 18)
|
125,555
|
107,094
|
||||||
|
Tax liabilities
|
1
|
21
|
||||||
|
Bank loans (Note 15)
|
146,303
|
137,677
|
||||||
|
Convertible and other Notes (Note 15)
|
23,124
|
-
|
||||||
|
Provisions
|
412
|
-
|
||||||
|
Total current liabilities
|
295,395
|
244,792
|
||||||
|
Non-current liabilities
|
||||||||
|
Bank loans (Note 15)
|
1,088,026
|
710,086
|
||||||
|
Convertible and other Notes (Note 15)
|
231,373
|
125,822
|
||||||
|
Other payables (Note 16)
|
489
|
31,291
|
||||||
|
Deferred tax liabilities (Note 9)
|
-
|
-
|
||||||
|
Employee benefits (Note 17)
|
2,108
|
1,900
|
||||||
|
Amounts due to equity-accounted joint ventures (Note 25)
|
5,880
|
5,880
|
||||||
|
Provisions
|
381
|
-
|
||||||
|
Total non-current liabilities
|
1,328,257
|
874,979
|
||||||
|
TOTAL EQUITY and LIABILITIES
|
3,096,360
|
1,920,761
|
||||||
|
2014
|
2013
|
2012
|
||||||||||
|
Jan.1 - Dec 31, 2014
|
Jan.1 - Dec 31, 2013
|
Jan.1 - Dec 31, 2012
|
||||||||||
|
Shipping revenue
|
||||||||||||
|
Revenue (Note 4)
|
473,985
|
304,622
|
320,836
|
|||||||||
|
Gains on disposal of vessels/other tangible assets (Note 8)
|
13,122
|
8
|
10,067
|
|||||||||
|
Other operating income
|
11,411
|
11,520
|
10,478
|
|||||||||
|
Total shipping revenue
|
498,518
|
316,150
|
341,381
|
|||||||||
|
Operating expenses
|
||||||||||||
|
Voyage expenses and commissions (Note 5)
|
(118,303
|
)
|
(79,584
|
)
|
(72,100
|
)
|
||||||
|
Vessel operating expenses (Note 5)
|
(124,089
|
)
|
(105,911
|
)
|
(109,539
|
)
|
||||||
|
Charter hire expenses (Note 5)
|
(35,664
|
)
|
(21,031
|
)
|
(28,920
|
)
|
||||||
|
Losses on disposal of vessels/other tangible assets (Note 3)
|
-
|
(215
|
)
|
-
|
||||||||
|
Impairment on non-current assets held for sale (Note 8)
|
(7,416
|
)
|
-
|
(32,080
|
)
|
|||||||
|
Depreciation tangible assets (Note 8)
|
(160,934
|
)
|
(136,882
|
)
|
(146,881
|
)
|
||||||
|
Depreciation intangible assets
|
(20
|
)
|
(76
|
)
|
(181
|
)
|
||||||
|
General and administrative expenses (Note 5)
|
(40,565
|
)
|
(27,165
|
)
|
(30,797
|
)
|
||||||
|
Total operating expenses
|
(486,991
|
)
|
(370,864
|
)
|
(420,498
|
)
|
||||||
|
RESULT FROM OPERATING ACTIVITIES
|
11,527
|
(54,714
|
)
|
(79,117
|
)
|
|||||||
|
Finance income (Note 6)
|
2,617
|
1,993
|
5,349
|
|||||||||
|
Finance expenses (Note 6)
|
(95,970
|
)
|
(54,637
|
)
|
(55,507
|
)
|
||||||
|
Net finance expenses
|
(93,353
|
)
|
(52,644
|
)
|
(50,158
|
)
|
||||||
|
Share of profit(loss) of equity accounted investees (net of income tax) (Note 25)
|
30,286
|
17,853
|
9,953
|
|||||||||
|
PROFIT (LOSS) BEFORE INCOME TAX
|
(51,540
|
)
|
(89,505
|
)
|
(119,322
|
)
|
||||||
|
Income tax benefit (expense) (Note 7)
|
5,743
|
(178
|
)
|
726
|
||||||||
|
PROFIT (LOSS) FOR THE PERIOD
|
(45,797
|
)
|
(89,683
|
)
|
(118,596
|
)
|
||||||
|
Attributable to:
|
||||||||||||
|
Owners of the company
|
(45,797
|
)
|
(89,683
|
)
|
(118,596
|
)
|
||||||
|
Basic Net income/(loss) per share (basic) (Note 14)
|
(0.39
|
)
|
(1.79
|
)
|
(2.37
|
)
|
||||||
|
Diluted Net income/(loss) per share (diluted) (Note 14)
|
(0.39
|
)
|
(1.79
|
)
|
(2.37
|
)
|
||||||
|
Weighted average number of shares (basic) (Note 14)
|
116,539,018
|
50,230,438
|
50,000,000
|
|||||||||
|
Weighted average number of shares (diluted) (Note 14)
|
116,539,018
|
50,230,438
|
50,000,000
|
|||||||||
|
2014
|
2013
|
2012
|
||||||||||
|
Jan.1 - Dec 31, 2014
|
Jan.1 - Dec 31, 2013
|
Jan.1 - Dec 31, 2012
|
||||||||||
|
Profit/(loss) for the period
|
(45,797
|
)
|
(89,683
|
)
|
(118,596
|
)
|
||||||
|
Other comprehensive income, net of tax
|
||||||||||||
|
Items that will never be reclassified to profit or loss:
|
||||||||||||
|
Remeasurements of the defined benefit liability(asset) (Note 17)
|
(393
|
)
|
263
|
-386
|
||||||||
|
Items that are or may be reclassified to profit or loss:
|
||||||||||||
|
Foreign currency translation differences (Note 6)
|
(567
|
)
|
216
|
78
|
||||||||
|
Cash flow hedges - effective portion of changes in fair value (Note 19)
|
1,291
|
5,430
|
3,871
|
|||||||||
|
Equity-accounted investees - share of other comprehensive income (Note 25)
|
2,106
|
3,077
|
1,015
|
|||||||||
|
Other comprehensive income, net of tax
|
2,437
|
8,986
|
4,578
|
|||||||||
|
Total comprehensive income for the period
|
(43,360
|
)
|
(80,697
|
)
|
(114,018
|
)
|
||||||
|
Attributable to:
|
||||||||||||
|
Owners of the company
|
(43,360
|
)
|
(80,697
|
)
|
(114,018
|
)
|
||||||
|
Share capital
|
Share premium
|
Translation reserve
|
Hedging reserve
|
Treasury shares
|
Retained earnings
|
Capital and reserves
|
Other equity interest
|
Total equity
|
||||||||||||||||||||||||||||
|
Balance at January 1, 2012
|
56,248
|
353,063
|
652
|
(10,592
|
)
|
(46,062
|
)
|
627,679
|
980,988
|
-
|
980,988
|
|||||||||||||||||||||||||
|
Profit (loss) for the period
|
-
|
-
|
-
|
-
|
-
|
(118,596
|
)
|
(118,596
|
)
|
-
|
(118,596
|
)
|
||||||||||||||||||||||||
|
Total other comprehensive income
|
-
|
-
|
78
|
3,871
|
-
|
629
|
4,578
|
-
|
4,578
|
|||||||||||||||||||||||||||
|
Total comprehensive income
|
-
|
-
|
78
|
3,871
|
-
|
(117,967
|
)
|
(114,018
|
)
|
-
|
(114,018
|
)
|
||||||||||||||||||||||||
|
Transactions with owners of the company
|
||||||||||||||||||||||||||||||||||||
|
Total transactions with owners
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
|
Balance at December 31, 2012
|
56,248
|
353,063
|
730
|
(6,721
|
)
|
(46,062
|
)
|
509,712
|
866,970
|
-
|
866,970
|
|||||||||||||||||||||||||
|
Balance at January 1, 2013
|
56,248
|
353,063
|
730
|
(6,721
|
)
|
(46,062
|
)
|
509,712
|
866,970
|
-
|
866,970
|
|||||||||||||||||||||||||
|
Profit (loss) for the period
|
-
|
-
|
-
|
-
|
-
|
(89,683
|
)
|
(89,683
|
)
|
-
|
(89,683
|
)
|
||||||||||||||||||||||||
|
Total other comprehensive income
|
-
|
-
|
216
|
5,430
|
-
|
3,340
|
8,986
|
-
|
8,986
|
|||||||||||||||||||||||||||
|
Total comprehensive income
|
-
|
-
|
216
|
5,430
|
-
|
(86,343
|
)
|
(80,697
|
)
|
-
|
(80,697
|
)
|
||||||||||||||||||||||||
|
Transactions with owners of the company
|
||||||||||||||||||||||||||||||||||||
|
Issue of ordinary shares and issue and conversion convertible Notes (Note 13)
|
2,689
|
12,511
|
-
|
-
|
-
|
(666
|
)
|
14,534
|
-
|
14,534
|
||||||||||||||||||||||||||
|
Equity-settled share-based payment (Note 23)
|
-
|
-
|
-
|
-
|
-
|
183
|
183
|
-
|
183
|
|||||||||||||||||||||||||||
|
Total transactions with owners
|
2,689
|
12,511
|
-
|
-
|
-
|
(483
|
)
|
14,717
|
-
|
14,717
|
||||||||||||||||||||||||||
|
Balance at December 31, 2013
|
58,937
|
365,574
|
946
|
(1,291
|
)
|
(46,062
|
)
|
422,886
|
800,990
|
-
|
800,990
|
|||||||||||||||||||||||||
|
Balance at January 1, 2014
|
58,937
|
365,574
|
946
|
(1,291
|
)
|
(46,062
|
)
|
422,886
|
800,990
|
-
|
800,990
|
|||||||||||||||||||||||||
|
Profit (loss) for the period
|
-
|
-
|
-
|
-
|
-
|
(45,797
|
)
|
(45,797
|
)
|
-
|
(45,797
|
)
|
||||||||||||||||||||||||
|
Total other comprehensive income
|
-
|
-
|
(567
|
)
|
1,291
|
-
|
1,713
|
2,437
|
-
|
2,437
|
||||||||||||||||||||||||||
|
Total comprehensive income
|
-
|
-
|
(567
|
)
|
1,291
|
-
|
(44,084
|
)
|
(43,360
|
)
|
-
|
(43,360
|
)
|
|||||||||||||||||||||||
|
Transactions with owners of the company
|
||||||||||||||||||||||||||||||||||||
|
Issue of ordinary shares (Note 13)
|
53,119
|
421,881
|
-
|
-
|
-
|
(12,694
|
)
|
462,306
|
-
|
462,306
|
||||||||||||||||||||||||||
|
Issue and conversion convertible Notes (Note 13)
|
20,103
|
89,597
|
-
|
-
|
-
|
(7,422
|
)
|
102,278
|
-
|
102,278
|
||||||||||||||||||||||||||
|
Issue and conversion perpetual convertible preferred equity (Note 13)
|
10,282
|
64,718
|
-
|
-
|
-
|
(3,500
|
)
|
71,500
|
75,000
|
146,500
|
||||||||||||||||||||||||||
|
Equity-settled share-based payment (Note 23)
|
-
|
-
|
-
|
-
|
-
|
3,994
|
3,994
|
-
|
3,994
|
|||||||||||||||||||||||||||
|
Total transactions with owners
|
83,504
|
576,196
|
-
|
-
|
-
|
(19,622
|
)
|
640,078
|
75,000
|
715,078
|
||||||||||||||||||||||||||
|
Balance at December 31, 2014
|
142,441
|
941,770
|
379
|
-
|
(46,062
|
)
|
359,180
|
1,397,708
|
75,000
|
1,472,708
|
||||||||||||||||||||||||||
|
2014
|
2013
|
2012
|
||||||||||
|
Jan.1 - Dec 31, 2014
|
Jan.1 - Dec 31, 2013
|
Jan.1 - Dec 31, 2012
|
||||||||||
|
Profit (loss) for the period
|
(45,797
|
)
|
(89,683
|
)
|
(118,596
|
)
|
||||||
|
Adjustments for:
|
217,410
|
172,095
|
189,948
|
|||||||||
|
Depreciation of tangible assets
(Note 8)
|
160,934
|
136,882
|
146,881
|
|||||||||
|
Depreciation of intangible assets
|
20
|
76
|
180
|
|||||||||
|
Impairment on non-current assets held for sale
(Note 3)
|
7,416
|
-
|
32,080
|
|||||||||
|
Leasing
(Note 15)
|
-
|
-
|
(18,509
|
)
|
||||||||
|
Provisions
|
840
|
-
|
-
|
|||||||||
|
Tax benefit (expense)
(Note 7)
|
(5,743
|
)
|
178
|
(726
|
)
|
|||||||
|
Share of profit of equity-accounted investees, net of tax
(Note 25)
|
(30,286
|
)
|
(17,853
|
)
|
(9,953
|
)
|
||||||
|
Net finance expense
(Note 6)
|
93,353
|
52,644
|
50,159
|
|||||||||
|
Capital gain(loss) on disposal of assets
(Note 8)
|
(13,118
|
)
|
(15
|
)
|
(10,164
|
)
|
||||||
|
Equity-settled share-based payment transactions
(Note 5)
|
3,994
|
183
|
-
|
|||||||||
|
Changes in working capital requirements
|
(112,280
|
)
|
(43,442
|
)
|
51,713
|
|||||||
|
Change in cash guarantees
|
(658
|
)
|
(1
|
)
|
(1
|
)
|
||||||
|
Change in trade receivables
(Note 11)
|
(23,755
|
)
|
(79
|
)
|
(9,887
|
)
|
||||||
|
Change in accrued income
(Note 11)
|
(8,577
|
)
|
(1,706
|
)
|
(1,650
|
)
|
||||||
|
Change in deferred charges
(Note 11)
|
(2,124
|
)
|
(8,664
|
)
|
(162
|
)
|
||||||
|
Change in other receivables
(Notes 10-11)
|
(64,299
|
)
|
(4,036
|
)
|
23,899
|
|||||||
|
Change in trade payables
(Note 18)
|
(10,512
|
)
|
19,899
|
(6,237
|
)
|
|||||||
|
Change in accrued payroll
(Note 18)
|
166
|
(28
|
)
|
934
|
||||||||
|
Change in accrued expenses
(Note 18)
|
9,581
|
8,342
|
2,530
|
|||||||||
|
Change in deferred income
(Note 18)
|
(2,016
|
)
|
(1,065
|
)
|
(1,735
|
)
|
||||||
|
Change in other payables
(Note 18)
|
19,829
|
(56,018
|
)
|
14,118
|
||||||||
|
Change in provisions for employee benefits
(Note 17)
|
85
|
(86
|
)
|
(96
|
)
|
|||||||
|
Change in non-current trade payables
(Note 16)
|
(30,000
|
)
|
-
|
30,000
|
||||||||
|
Income taxes paid during the period
|
67
|
(82
|
)
|
523
|
||||||||
|
Interest paid (Notes 6-18)
|
(54,449
|
)
|
(47,895
|
)
|
(54,707
|
)
|
||||||
|
Interest received (Notes 6-11)
|
421
|
90
|
931
|
|||||||||
|
Dividends received from equity-accounted investees (Note 25)
|
9,410
|
-
|
-
|
|||||||||
|
Net cash from (used in) operating activities
|
14,782
|
(8,917
|
)
|
69,812
|
||||||||
|
Acquisition of vessels (Note 8)
|
(1,053,939
|
)
|
-
|
(101,801
|
)
|
|||||||
|
Proceeds from the sale of vessels (Note 8)
|
123,609
|
52,920
|
47,593
|
|||||||||
|
Acquisition of other tangible assets (Note 8)
|
(123,188
|
)
|
(10,325
|
)
|
(127
|
)
|
||||||
|
Acquisition of intangible assets
|
(19
|
)
|
(30
|
)
|
(18
|
)
|
||||||
|
Proceeds from the sale of other (in)tangible assets
|
22
|
24
|
39
|
|||||||||
|
Loans from (to) related parties (Note 25)
|
29,508
|
(11,475
|
)
|
(32,672
|
)
|
|||||||
|
Proceeds of disposals of joint ventures, net of cash disposed (Note 25)
|
1,000
|
-
|
-
|
|||||||||
|
Purchase of joint ventures, net of cash acquired (Note 25)
|
-
|
(3,000
|
)
|
-
|
||||||||
|
Net cash from (used in) investing activities
|
(1,023,007
|
)
|
28,114
|
(86,986
|
)
|
|||||||
|
Proceeds from issue of share capital (Note 13)
|
475,000
|
-
|
-
|
|||||||||
|
Transaction costs related to issue of share capital (Note 13)
|
(12,694
|
)
|
-
|
-
|
||||||||
|
Proceeds from issue of perpetual convertible preferred equity (Note 13)
|
150,000
|
-
|
-
|
|||||||||
|
Transaction costs related to issue perpetual convertible preferred equity (Note 13)
|
(3,500
|
)
|
-
|
-
|
||||||||
|
Proceeds from new long-term borrowings (Note 15)
|
1,395,392
|
61,390
|
746,211
|
|||||||||
|
Repayment of long-term borrowings (Note 15)
|
(799,891
|
)
|
(118,770
|
)
|
(779,281
|
)
|
||||||
|
Transaction costs related to issue of loans and borrowings (Note 15)
|
(15,284
|
)
|
-
|
-
|
||||||||
|
Dividends paid
|
(2
|
)
|
(4
|
)
|
(47
|
)
|
||||||
|
Net cash from (used in) financing activities
|
1,189,021
|
(57,384
|
)
|
(33,117
|
)
|
|||||||
|
Net increase (decrease) in cash and cash equivalents
|
180,796
|
(38,187
|
)
|
(50,291
|
)
|
|||||||
|
Net cash and cash equivalents at the beginning of the period (Note 12)
|
74,309
|
113,051
|
163,108
|
|||||||||
|
Effect of changes in exchange rates
|
(1,019
|
)
|
(555
|
)
|
234
|
|||||||
|
Net cash and cash equivalents at the end of the period (Note 12)
|
254,086
|
74,309
|
113,051
|
|||||||||
|
|
||||||||||||
|
1.
|
Reporting Entity
Euronav N.V. (the "Company") is a company domiciled in Belgium. The address of the Company's registered office is De Gerlachekaai 20, 2000 Antwerpen, Belgium. The consolidated financial statements of the Company comprise the Company and its subsidiaries (together referred to as the "Group") and the Group's interest in associates and joint ventures.
The Company is a fully-integrated provider of international maritime shipping and offshore services engaged in the transportation and storage of crude oil. The Company was incorporated under the laws of Belgium on June 26, 2003, and grew out of three companies that had a strong presence in the shipping industry: Compagnie Maritime Belge NV, or CMB, formed in 1895, Compagnie Nationale de Navigation SA, or CNN, formed in 1938, and Ceres Hellenic formed in 1950. The Company started doing business under the name "Euronav" in 1989 when it was initially formed as the international tanker subsidiary of CNN.
The Company charters its vessels to leading international energy companies. The Company pursues a balanced chartering strategy by employing its vessels on a combination of spot market voyages, fixed-rate contracts and long-term time charters, which typically include a profit sharing component.
|
||
|
2.
|
Basis of preparation
|
||
|
(a)
|
Statement of compliance
|
||
|
These consolidated financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB").
All accounting policies have been consistently applied for all periods presented in the consolidated financial statements, unless disclosed otherwise.
The consolidated financial statements were authorized for issue by the Board of Directors on April 28, 2015.
|
|||
|
(b)
|
Basis of measurement
The consolidated financial statements have been prepared on the historical cost basis except for the following material items in the statement of financial position:
|
||
|
·
|
Derivative financial instruments are measured at fair value
|
||
|
(c)
|
Functional and presentation currency
The consolidated financial statements are presented in USD, which is the Company's functional and presentation currency. All financial information presented in USD has been rounded to the nearest thousand except when otherwise indicated.
|
||
|
(d)
|
Use of estimates and judgments
|
||
|
The preparation of the consolidated financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which are the basis of making the judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.
|
|||
|
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
|
|||
|
Information about critical judgments in applying accounting policies that have the most significant effect on the amounts recognized in the consolidated financial statement is included in the following note:
|
|
·
|
Note 8 – Impairment
|
||
|
Information about assumptions and estimation uncertainties that have a significant risk on resulting in a material adjustment within the next financial year are included in the following note:
|
|||
|
·
|
Note 8 – Impairment test: key assumptions underlying the recoverable amount
|
||
|
Measurement of fair values
A number of the Group's accounting policies and disclosures require the measurement of fair values, for both financial and non-financial assets and liabilities.
The Group has an established control framework with respect to the measurement of fair values. This includes a valuation team that has overall responsibility for overseeing all significant fair value measurements, including Level 3 fair values, and reports directly to the CFO.
|
|
|
The valuation team regularly reviews significant unobservable inputs and valuations adjustments. If third party information, such as broker quotes or pricing services, is used to measure fair values, then the valuation team assesses the evidence obtained from the third parties to support the conclusion that such valuations meet the requirements of IFRS, including the level in the fair value hierarchy in which such valuations should be classified.
|
|
|
Significant valuation issues are reported to the Group Audit Committee.
|
|
When measuring the fair value of an asset or a liability, the Group uses market observable data as far as possible. Fair values are categorized into different levels in a fair value hierarchy based on the inputs used in the valuation techniques as follows.
|
|
·
|
Level 1:
quoted prices (unadjusted) in active markets for identical assets or liabilities.
|
|
|
·
|
Level 2:
inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices).
|
|
|
·
|
Level 3:
inputs for the asset or liability that are not based on observable market data (unobservable inputs).
|
|
If the inputs used to measure the fair value of an asset or a liability might be categorized in different levels of the fair value hierarchy, then the fair value measurement is categorized in its entirety in the same level of the fair value hierarchy as the lowest level input that is significant to the entire measurement.
The Group recognizes transfers between levels of the fair value hierarchy at the end of the reporting period during which the change has occurred.
|
|
|
(e)
|
Basis of Consolidation
|
|
(i)
|
Business Combinations
Business combinations are accounted for using the acquisition method as at the acquisition date, which is the date on which control is transferred to the Group. Control is the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. In assessing control, the Group takes into consideration potential voting rights that currently are exercisable.
|
|
For acquisitions on or after January 1, 2010, the Group measures goodwill at the acquisition date as:
|
|
·
|
the fair value of the consideration transferred; plus
|
|
|
·
|
the recognized amount of any non-controlling interests in the acquiree; plus if the business combination is achieved in stages, the fair value of the existing equity interest in the acquire; less
|
|
|
·
|
the net recognized amount (generally fair value) of the identifiable assets acquired and liabilities assumed.
|
|
When the excess is negative, a bargain purchase gain is recognized immediately in profit or loss.
The consideration transferred does not include amounts related to the settlement of pre-existing relationships. Such amounts generally are recognized in profit or loss.
|
|
|
Transaction costs, other than those associated with the issue of debt or equity securities, that the Group incurs in connection with a business combination are expensed as incurred.
Any contingent consideration payable is measured at fair value at the acquisition date. If the contingent consideration is classified as equity, then it is not remeasured and settlement is accounted for within equity. Otherwise, subsequent changes in the fair value of the contingent consideration are recognized in profit or loss.
|
|
|
(ii)
|
Acquisitions of non-controlling interests
Acquisitions of non-controlling interests are accounted for as transactions with owners in their capacity as owners and therefore no goodwill is recognized as a result. Adjustments to non-controlling interests arising from transactions that do not involve the loss of control are based on a proportionate amount of the net assets of the subsidiary.
|
|
(iii)
|
Subsidiaries
|
|
Subsidiaries are those entities controlled by the Group. The Group controls an entity when it is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. The financial statements of subsidiaries are included in the consolidated financial statements from the date on which the control commences until the date on which control ceases.
|
|
|
(iv)
|
Loss of control
On the loss of control, the Group derecognizes the assets and liabilities of the subsidiary, any non-controlling interests and the other components of equity related to the subsidiary. Any surplus or deficit arising on the loss of control is recognized in profit or loss. If the Group retains any interest in the former subsidiary, then such interest is measured at fair value at the date that control is lost. Subsequently it is accounted for as an equity-accounted investee or as an available-for-sale financial asset depending on the level of influence retained.
|
|
(v)
|
Interests in equity-accounted investees
|
|
The Group's interests in equity-accounted investees comprise interest in associates and joint ventures.
|
|
|
Associates are those entities in which the Group has significant influence, but not control or joint control, over the financial and operating policies. A joint venture is an arrangement in which the Group has joint control, whereby the Group has rights to the net assets of the arrangement, rather than rights to its assets and obligations for its liabilities.
Interest in associates and joint ventures are accounted for using the equity method. They are recognized initially at cost, which includes transaction costs. Subsequent to initial recognition, the consolidated financial statements include the Group's share of the profit or loss and OCI of equity-accounted investees, until the date on which significant influence or joint control ceases.
Interests in associates and joint ventures include any long-term interests that, in substance, form part of the Group's investment in those associates or joint ventures and include unsecured shareholder loans for which settlement is neither planned nor likely to occur in the foreseeable future, which, therefore, are an extension of the Group's investment in those associates and joint ventures. The Group's share of losses that exceeds its investment is applied to the carrying amount of those loans. After the Group's interest is reduced to zero, a liability is recognized to the extent that the Group has a legal or constructive obligation to fund the associates' or joint ventures' operations or has made payments on their behalf.
|
|
(vi)
|
Transactions eliminated on consolidation
|
|
Intragroup balances and transactions, and any unrealized gains arising from intra-group transactions, are eliminated in preparing the consolidated financial statements. unrealized gains arising from transactions with equity-accounted investees are eliminated against the investment to the extent of the Group's interest in the investee. unrealized losses are eliminated in the same way as unrealized gains, but only to the extent that there is no evidence of impairment.
|
|
|
(f)
|
Foreign currency
|
|
(i)
|
Foreign currency transactions
|
|
Transactions in foreign currencies are translated to USD at the foreign exchange rate applicable at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are translated to USD at the foreign exchange rate applicable at that date. Foreign exchange differences arising on translation are recognized in profit or loss. Non-monetary assets and liabilities that are measured in terms of historical cost in a foreign currency are translated using the exchange rate at the date of the transaction.
|
|
|
(ii)
|
Foreign operations
|
|
The assets and liabilities of foreign operations, including goodwill and fair value adjustments arising on acquisition, are translated to USD at exchange rates at the reporting date. The income and expenses of foreign operations are translated to USD at rates approximating the exchange rates at the dates of the transactions.
|
|
|
Foreign currency differences are recognized directly in equity (Translation reserve). When a foreign operation is disposed of, in part or in full, the relevant amount in the translation reserve is transferred to profit or loss.
|
|
|
(g)
|
Financial Instruments
|
|
(i)
|
Non-derivative financial assets
The group initially recognises loans and receivables on the date that they are originated. All other financial assets (including assets designated as at fair value through profit and loss) are recognized initially on the trade date, which is the date that the Group becomes a party to the contractual provisions of the instrument.
|
|
The Group derecognizes a financial asset when the contractual rights to the cash flows from the asset expire, or it transfers the rights to receive the contractual cash flows in a transaction in which substantially all the risks and rewards of ownership of the financial asset are transferred. Any interest in such transferred financial assets that is created or retained by the Group is recognized as a separate asset or liability.
|
|
|
Financial assets and liabilities are offset and the net amount presented in the statement of financial position when, and only when, the Group has a legal right to offset the amounts and intends either to settle on a net basis or to realize the asset and settle the liability simultaneously.
|
|
|
The fair values of quoted investments are based on current bid prices. If the market for a financial asset is not active (and for unlisted securities), the Group establishes fair value by using valuation techniques. These include the use of recent arm's length transactions, reference to other instruments that are substantially the same, discounted cash flow analysis, and option pricing models refined to reflect the issuer's specific circumstances.
|
|
The Group classifies non-derivative financial assets into the following categories: financial assets at fair value through profit or loss, loans and receivables, held-to-maturity financial assets and available-for-sale financial assets. The Company determines the classification of its investments at initial recognition and re-evaluates this designation at every reporting date.
|
|
|
Financial assets at fair value through profit or loss
A financial asset is classified as at fair value through profit or loss if it is classified as held for trading or is designated as such on initial recognition. Financial assets are designated as at fair value through profit or loss if the Group manages such investments and makes purchase and sale decisions based on their fair value in accordance with the Group's documented risk management or investment strategy. Attributable transaction costs are recognized in profit or loss as incurred. Financial assets at fair value through profit or loss are measured at fair value and changes therein, which takes into account any dividend income, are recognized in profit or loss.
|
|
|
Financial assets designated as at fair value through profit or loss comprise equity securities that otherwise would have been classified as available for sale.
Assets in this category are classified as current assets if they are expected to be realized within 12 months of the balance sheet date.
|
|
|
Loans and receivables
Loans and receivables are financial assets with fixed or determinable payments that are not quoted in an active market. Such assets are recognized initially at fair value plus any directly attributable transaction costs. Subsequent to initial recognition, loans and receivables are measured at amortized cost using the effective interest method, less any impairment losses.
|
|
|
They arise when the Group provides money, goods or services directly to a debtor with no intention of trading the receivable. They are included in current assets, except for maturities greater than 12 months after the balance sheet date. These are classified as non-current assets. Loans and receivables are included in trade and other receivables in the statement of financial position.
|
|
|
Cash and cash equivalents
Cash and cash equivalents comprise cash balances and call deposits with maturities of three months or less from the acquisition date that are subject to an insignificant risk of changes in their fair value, and are used by the Group in the management of its short-term commitments.
|
|
|
Held-to-maturity financial assets
If the Group has the positive intent and ability to hold debt securities to maturity, then such financial assets are classified as held-to-maturity. Held-to-maturity financial assets are recognized initially at fair value plus any directly attributable transaction costs. Subsequent to initial recognition, held-to-maturity financial assets are measured at amortized cost using the effective interest method, less any impairment losses.
Held-to-maturity financial assets comprise debentures.
|
|
|
Available-for-sale financial assets
Available-for-sale financial assets are non-derivatives that are either designated in this category or not classified in any of the other categories. Available-for-sale financial assets are recognized initially at fair value plus any directly attributable transaction costs.
|
|
|
Subsequent to initial recognition, they are measured at fair value and changes therein, other than impairment losses and foreign currency differences on available-for-sale debt instruments, are recognized in other comprehensive income and presented in the fair value reserve in equity. When an investment is derecognized, the gain or loss accumulated in equity is reclassified to profit or loss.
|
|
|
Available-for-sale financial assets comprise equity securities and debt securities.
|
|
They are included in non-current assets unless the Company intends to dispose of the investment within 12 months of the balance sheet date.
|
|
|
(ii)
|
Non-derivative financial liabilities
|
|
The Group initially recognises debt securities issued and subordinated liabilities on the date that they are originated. All other financial liabilities (including liabilities designated as at fair value through profit or loss) are recognized initially on the trade date, which is the date that the Group becomes a party to the contractual provisions of the instrument.
|
|
|
The Group derecognizes a financial liability when its contractual obligations are discharged, cancelled or expire.
|
|
|
Non-derivative financial liabilities are recognized initially at fair value less any directly attributable transaction costs. Subsequent to initial recognition, these financial liabilities are measured at amortized cost using the effective interest method.
|
|
|
Non-derivative financial liabilities comprise loans and borrowings, bank overdrafts, and trade and other payables.
|
|
|
Bank overdrafts that are repayable on demand and form an integral part of the Group's cash management are included as a component of cash and cash equivalents for the purpose of the statement of cash flows.
|
|
|
(iii)
|
Share capital
|
|
Ordinary share capital
Ordinary share capital is classified as equity. Incremental costs directly attributable to the issue of ordinary shares are recognized as a deduction from equity, net of any tax effects.
|
|
|
Repurchase of share capital
When share capital recognized as equity is repurchased, the amount of the consideration paid, including directly attributable costs, net of any tax effects, is recognized as a deduction from equity. Repurchased shares are classified as treasury shares and presented in the reserve for own shares. When treasury shares are sold or reissued subsequently, the amount received is recognized as an increase in equity, and the resulting surplus or deficit on the transaction is presented in share premium.
|
|
|
(iv)
|
Derivative financial instruments
The Group from time to time may enter into derivative financial instruments to hedge its exposure to market fluctuations, foreign exchange and interest rate risks arising from operational, financing and investment activities.
|
|
On initial designation of the derivative as hedging instrument, the Group formally documents the relationship between the hedging instrument(s) and hedged item(s), including the risk management objectives and strategy in undertaking the hedge transaction, together with the methods that will be used to assess the effectiveness of the hedging relationship. The Group makes an assessment, both at the inception of the hedge relationship as well as on an ongoing basis, whether the hedging instruments are expected to be "highly effective" in offsetting the changes in the fair value or cash flows of the respective hedged items during the period for which the hedge is designated, and whether the actual results of each hedge are within a range of 80-125 percent. For a cash flow hedge of a forecast transaction, the transaction should be highly probable to occur and should present an exposure to variations in cash flows that could ultimately affect reported net income.
|
|
Derivative financial instruments are recognized initially at fair value; attributable transaction costs are expensed as incurred. Subsequent to initial recognition, all derivatives are remeasured to fair value, and changes therein are accounted for as follows:
|
|
|
Cash flow hedges
When a derivative is designated as the hedging instrument in a hedge of the variability in cash flows attributable to a particular risk associated with a recognized asset or liability or a highly probable forecast transaction that could affect profit or loss, the effective portion of changes in the fair value of the derivative is recognized in other comprehensive income and presented in the hedging reserve in equity.
The amount recognized in other comprehensive income is removed and included in profit or loss in the same period as the hedged cash flows affect profit or loss under the same line item in the statement of comprehensive income as the hedged item. Any ineffective portion of changes in the fair value of the derivative is recognized immediately in profit or loss.
|
|
|
When the hedged item is a non-financial asset, the amount accumulated in equity is included in the carrying amount of the asset when the asset is recognized. In other cases, the amount accumulated in equity is reclassified to profit or loss in the same period that the hedged item affects profit or loss.
If the hedging instrument no longer meets the criteria for hedge accounting, expires or is sold, terminated, exercised, or the designation is revoked, then hedge accounting is discontinued prospectively. If the forecast transaction is no longer expected to occur, then the balance in equity is reclassified to profit or loss.
|
|
|
Other non-trading derivatives
When a derivative financial instrument is not held for trading, and is not designated in a qualifying hedge relationship, all changes in its fair value are recognized immediately in profit or loss.
|
|
|
(v)
|
Compound financial instruments
Compound financial instruments issued by the Group comprise Notes denominated in USD that can be converted to ordinary shares at the option of the holder, when the number of shares is fixed and does not vary with changes in fair value.
|
|
The liability component of compound financial instruments is initially recognized at the fair value of a similar liability that does not have an equity conversion option. The equity component is initially recognized at the difference between the fair value of the compound financial instrument as a whole and the fair value of the liability component. Any directly attributable transaction costs are allocated to the liability and equity component in proportion to their initial carrying amounts.
|
|
|
Subsequent to initial recognition, the liability component of a compound financial instrument is measured at amortized cost using the effective interest method. The equity component of a compound financial instrument is not remeasured.
Interest related to the financial liability is recognized in profit and loss. On conversion, the financial liability is reclassified to equity and no gain or loss is recognized.
|
|
|
(h)
|
Intangible assets
|
|
(i)
|
Goodwill
|
|
Goodwill that arises on the acquisition of subsidiaries is presented as an intangible asset. For the measurement of goodwill at initial recognition, see accounting policy (e).
|
|
|
After initial recognition goodwill is measured at cost less accumulated impairment losses (refer to accounting policy (j)). In respect of equity accounted investees, the carrying amount of goodwill is included in the carrying amount of the investment, and any impairment loss is allocated to the carrying amount of the equity accounted investee as a whole.
|
|
(ii)
|
Other intangible assets
|
|
Other intangible assets that are acquired by the Group and have finite useful lives are measured at cost less accumulated amortisation and impairment losses (see accounting policy j).
The cost of an intangible asset acquired in a separate acquisition is the cash paid or the fair value of any other consideration given. The cost of an internally generated intangible asset includes the directly attributable expenditure of preparing the asset for its intended use.
|
|
|
(iii)
|
Subsequent expenditure
|
|
Subsequent expenditure on intangible assets is capitalized only when it increases the future economic benefits embodied in the specific asset to which it relates and its cost can be measured reliably. All other expenditure is expensed as incurred.
|
|
|
(iv)
|
Amortisation
|
|
Amortisation is charged to the income statement on a straight-line basis over the estimated useful lives of the intangible assets from the date they are available for use. The estimated useful lives are as follows:
|
|
·
|
Software: 3-5 years
|
|
|
Amortisation methods, useful lives and residual values are reviewed at each reporting date and adjusted if appropriate.
|
|
|
(i)
|
Vessels, property, plant and equipment
|
|
(i)
|
Owned assets
|
|
Vessels and items of property, plant and equipment are stated at cost or deemed cost less accumulated depreciation (see below) and impairment losses (refer to accounting policy (j)).
|
|
|
Cost includes expenditure that is directly attributable to the acquisition of the asset. The cost of self-constructed assets includes the following:
|
|
·
|
The cost of materials and direct labor;
|
|
|
·
|
Any other costs directly attributable to bringing the assets to a working condition for their intended use;
|
|
|
·
|
When the Group has an obligation to remove the asset or restore the site, an estimate of the costs of dismantling and removing the items and restoring the site on which they are located; and
|
|
|
·
|
Capitalized borrowing costs.
|
|
Property that is being constructed or developed for future use as investment property is classified as property, plant and equipment and stated at cost until construction or development is complete, at which time it is reclassified as investment property.
|
|
|
Where an item of property, plant and equipment comprises major components having different useful lives, they are accounted for as separate items of property, plant and equipment (refer to accounting policy (j) viii).
|
|
|
Gains and losses on disposal of a vessel or of another item of property, plant and equipment are determined by comparing the net proceeds from disposal with the carrying amount of the vessel or the item of property, plant and equipment and are recognized in profit or loss.
For the sale of vessels or other items of property, plant and equipment, transfer of risk and rewards usually occurs upon delivery of the vessel to the new owner.
|
|
(ii)
|
Leased assets
|
|
Leases in terms of which the Group assumes substantially all of the risks and rewards of ownership are classified as finance leases. Plant and equipment acquired by way of finance lease is stated at an amount equal to the lower of its fair value and the present value of the minimum lease payments at inception of the lease, less accumulated depreciation (see below) and impairment losses (refer accounting policy (k)). Lease payments are accounted for as described in accounting policy (q).
Other leases are operating leases and are not recognized in the Group's statement of financial position.
|
|
|
(iii)
|
Investment property
Investment property is property held either to earn rental income or for capital appreciation or for both, but not for sale in the ordinary course of business, use in the production or supply of goods or services or for administrative purposes. Investment property is measured at cost less accumulated depreciation and impairment losses (refer to accounting policy (k)). As such, the accounting policies as described in note (j) Vessels, property, plant and equipment apply.
Cost includes expenditure that is directly attributable to the acquisition of the investment property. The cost of self-constructed investment property includes the cost of materials and direct labor, any other costs directly attributable to bringing the investment property to a working condition for their intended use and capitalized borrowing costs.
Any gain or loss on disposal of an investment property (calculated as the difference between the net proceeds from disposal and the carrying amount of the item) is recognized in profit or loss.
|
|
(iv)
|
Assets under construction
Assets under construction, especially newbuilding vessels, are accounted for in accordance with the stage of completion of the newbuilding contract. Typical stages of completion are the milestones that are usually part of a newbuilding contract: signing or receipt of refund guarantee, steel cutting, keel laying, launching and delivery. All stages of completion are guaranteed by a refund guarantee provided by the shipyard.
|
|
(v)
|
Subsequent expenditure
|
|
Subsequent expenditure is capitalized only when it increases the future economic benefits embodied in the item of property, plant and equipment and its cost can be measured reliably. The carrying amount of the replaced part is derecognized. All other expenditure is recognized in the consolidated statement of profit or loss as an expense as incurred.
|
|
|
(vi)
|
Borrowing costs
|
|
Borrowing costs that are directly attributable to the acquisition, construction or production of a qualifying asset are capitalized as part of the cost of that asset.
|
|
|
(vii)
|
Depreciation
|
|
Depreciation is charged to the consolidated statement of profit or loss on a straight-line basis over the estimated useful lives of vessels and items of property, plant and equipment. Leased assets are depreciated over the shorter of the lease term and their useful lives unless it is reasonably certain that the Group will obtain ownership by the end of the lease term. Land is not depreciated.
Vessels and items of property, plant and equipment are depreciated from the date that they are available for use, in respect of internally constructed assets, from the date that the asset is completed and ready for use.
The estimated useful lives of significant items of property, plant and equipment are as follows:
Depreciation methods, useful lives and residual values are reviewed at each reporting date and adjusted if appropriate.
|
|
·
|
tankers
|
20 years
|
|
|
·
|
FSO/FpSO/FPSO
|
25 years
|
|
|
·
|
buildings
|
33 years
|
|
|
·
|
plant and equipment
|
5 - 20 years
|
|
|
·
|
fixtures and fittings
|
5 - 10 years
|
|
|
·
|
other tangible assets
|
3 - 20 years
|
|
|
·
|
dry-docking
|
3 - 5 years
|
|
(viii)
|
Dry-docking – component approach
Where an item of property, plant and equipment comprises major components having different useful lives, they are accounted for as separate items of property, plant and equipment. Costs associated with routine repairs and maintenance are expensed as incurred including routine maintenance performed whilst the vessel is in dry-dock. After each dry-dock, all the components installed (as replacements or as additional components) during the dry-dock are classified in two categories (according to their estimated lifetime and their respective cost).
When the useful life is higher than 1 year, the component is amortized if their cost is higher than the established threshold. The components will then be amortized over their estimated lifetime (3-5 years). The thresholds are reviewed by the board on an annual basis.
|
|
(j)
|
Impairment
|
|
(i)
|
Non-derivative financial assets
A financial asset not classified as at fair value through profit or loss is assessed at each reporting date whether there is objective evidence that it is impaired.
A financial asset is impaired if there is objective evidence of impairment as a result of one or more events that occurred after the initial recognition of the asset, and that loss event(s) had an impact on the estimated future cash flows of that asset that can be estimated reliably.
|
|
Objective evidence that financial assets are impaired includes default or delinquency by a debtor, restructuring of an amount due to the Group on terms that the Group would not consider otherwise, indications that a debtor or issuer will enter bankruptcy, adverse changes in the payment status of borrowers or issuers, economic conditions that correlate with defaults or the disappearance of an active market for a security. In addition, for an investment in an equity security a significant or prolonged decline in the fair value of the security below its cost is objective evidence of impairment
.
|
|
|
Financial assets measured at amortized cost
The Group considers evidence of impairment for financial assets measured at amortized cost (loans and receivables and held-to-maturity financial assets) at both a specific asset and collective level. All individually significant assets are assessed for specific impairment. Those found not to be specifically impaired are then collectively assessed for any impairment that has been incurred but not yet identified. Assets that are not individually significant are collectively assessed for impairment by grouping together assets with similar risk characteristics.
|
|
|
In assessing collective impairment, the Group uses historical trends of the probability of default, the timing of recoveries and the amount of loss incurred, adjusted for management's judgment as to whether current economic and credit conditions are such that the actual losses are likely to be greater or less than suggested by historical trends.
|
|
An impairment loss in respect of a financial asset measured at amortized cost is calculated as the difference between its carrying amount and the present value of the estimated future cash flows discounted at the asset's original effective interest rate. Losses are recognized in profit or loss and reflected in an allowance account against loans and receivables or held-to maturity financial assets. Interest on the impaired asset continues to be recognized. When an event occurring after the impairment was recognized causes the amount of impairment loss to decrease, the decrease in impairment loss is reversed through profit or loss.
|
|
|
Available-for-sale financial assets
Impairment losses on available-for-sale financial assets are recognized by reclassifying the losses accumulated in the fair value reserve in equity to profit or loss. The cumulative loss that is reclassified from equity to profit or loss is the difference between the acquisition cost, net of any principal repayment and amortisation, and the current fair value, less any impairment loss recognized previously in profit or loss. Changes in cumulative impairment losses attributable to the application of the effective interest method are reflected as a component of interest income. If, in a subsequent period, the fair value of an impaired available-for-sale debt security increases and the increase can be related objectively to an event occurring after the impairment loss was recognized, then the impairment loss is reversed, with the amount of the reversal recognized in profit or loss. However, any subsequent recovery in the fair value of an impaired available-for-sale equity security is recognized in other comprehensive income.
|
|
|
Equity-accounted investees
An impairment loss in respect of an equity-accounted investee is measured by comparing the recoverable amount of the investment with its carrying amount. An impairment loss is recognized in profit or loss, and is reversed if there has been a favourable change in the estimates used to determine the recoverable amount.
|
|
|
(ii)
|
Non-financial assets
|
|
The carrying amounts of the Group's non-financial assets, other than inventories and deferred tax assets (refer to accounting policy (s)), are reviewed at each reporting date to determine whether there is any indication of impairment. If any such indication exists, the asset's recoverable amount is estimated. Goodwill and indefinite-lived intangible assets are tested annually for impairment. An impairment loss is recognized whenever the carrying amount of an asset or its cash-generating unit (CGU) exceeds its recoverable amount
.
|
|
|
The recoverable amount of an asset or CGU is the greater of its fair value less cost to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset or CGU. Future cash flows are based on current market conditions, historical trends as well as future expectations. For the purpose of impairment testing, assets are grouped together into the smallest group of assets that generates cash inflows from continuing use that are
largely independent of the cash inflows of other assets or CGU's. Goodwill acquired in a business combination is allocated to groups of CGU's that are expected to benefit from the synergies of the combination.
|
|
|
Impairment losses are recognized in profit or loss. Impairment losses recognized in respect of CGU's are allocated first to reduce the carrying amount of any goodwill allocated to the CGU (group of CGU's), and then to reduce the carrying amounts of the other assets in the CGU (group of CGU's) on a pro rata basis.
|
|
|
An impairment loss recognized for goodwill shall not be reversed. For other assets, an impairment loss is reversed only to the extent that the asset's carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortisation, if no impairment loss had been recognized.
|
|
(k)
|
Assets held for sale
|
|
Non-current assets, or disposal groups comprising assets and liabilities, that are expected to be recovered primarily through sale rather than through continuing use are classified as held for sale. Immediately before classification as held for sale, the assets, or components of a disposal group, are remeasured in accordance with the Group's accounting policies. Thereafter generally the assets or disposal group are measured at the lower of their carrying amount and fair value less cost to sell. Any impairment loss on a disposal group is allocated first to goodwill, and then to the remaining assets and liabilities on pro rata basis, except that no loss is allocated to inventories, financial assets, deferred tax assets, employee benefit assets or investment property, which continue to be measured in accordance with the Group's accounting policies. Impairment losses on initial classification as held for sale and subsequent gains and losses on remeasurement are recognized in profit or loss. Gains are not recognized in excess of any cumulative impairment loss.
|
|
|
Once classified as held for sale, intangible assets and property, plant and equipment are no longer amortized or depreciated, and any equity-accounted investee is no longer equity accounted.
|
|
|
(l)
|
Employee benefits
|
|
(i)
|
Defined contribution plans
|
|
A defined contribution plan is a post-employment benefit plan under which an entity pays fixed contributions into a separate entity and has no legal or constructive obligation to pay further amounts. Obligations for contributions to defined contribution plans are recognized as an employee benefit expense in profit or loss in the periods during which related services are rendered by employees. Prepaid contributions are recognized as an asset to the extent that a cash refund or a reduction in future payments is available. Contributions to a defined contribution plan that are due more than 12 months after the end of the period in which the employees render the services are discounted to their present value.
|
|
|
(ii)
|
Defined benefit plans
|
|
The Group's net obligation in respect of defined benefit plans is calculated separately for each plan by estimating the amount of future benefit that employees have earned in the current and prior periods, discounting that amount and deducting the fair value of any plan assets.
The calculation of defined benefit obligations is performed annually by a qualified actuary using the projected unit credit method. When the calculation results in a potential asset for the Group, the recognized asset is limited to the present value of economic benefits available in the form of any future refunds from the plan or reductions in future contributions to the plan. To calculate the present value of economic benefits, consideration is given to any applicable minimum funding requirements.
|
|
|
Remeasurements of the net defined benefit liability, which comprise actuarial gains and losses, the return of plan assets (excluding interest) and the effect of the asset ceiling (if any, excluding interest), are recognized immediately in OCI. The Group determines the net interest expense (income) on the net defined benefit liability (asset) for the period by applying the discount rate used to measure the defined benefit obligation at the beginning of the annual period to the then-net defined benefit liability (asset), taking into account any changes in the net defined benefit liability (asset) during the period as a result of contributions and benefit payments. Net interest expense and other expenses related to defined benefit plans are recognized in profit and loss.
|
|
|
When the benefits of a plan are changed or when a plan is curtailed, the resulting change in benefit that relates to past service or the gain or loss on curtailment is recognized immediately in profit or loss. The Group recognises gains and losses on the settlement of a defined plan when the settlement occurs.
|
|
|
(iii)
|
Other long term employee benefits
|
|
The Group's net obligation in respect of long-term employee benefits, other than pension plans, is the amount of future benefit that employees have earned in return for their service in the current and prior periods. The obligation is calculated using the projected unit credit method and is discounted to its present value and the fair value of any related assets is deducted. The discount rate is the yield at the reporting date on AA credit rated bonds that have maturity dates approximating the terms of the Group's obligations and that are denominated in the currency in which the benefits are expected to be paid. Remeasurements are recognized in OCI in the period in which they arise.
|
|
|
(iv)
|
Termination benefits
Termination benefits are recognized as an expense when the Group is demonstrably committed, without realistic possibility or withdrawal, to a formal detailed plan to either terminate employment before the normal retirement date, or to provide termination benefits as a result of an offer made to encourage voluntary redundancy. Termination benefits for voluntary redundancies are recognized as an expense if the Group has made an offer of voluntary redundancy, it is probable that the offer will be accepted, and the number of acceptances can be estimated reliably. If benefits are payable more than 12 months after the reporting date, then they are discounted to their present value.
|
|
(v)
|
Short-term employee benefits
Short-term employee benefit obligations are measured on an undiscounted basis and are expensed as the related service is provided. A liability is recognized for the amount expected to be paid under short-term cash bonus or profit-sharing plans if the Group has a present legal or constructive obligation to pay this amount as a result of past service provided by the employee, and the obligation can be estimated reliably.
|
|
(vi)
|
Share-based payment transactions
The grant-date fair value of equity-settled share-based payment awards granted to employees is generally recognized as an expense, with a corresponding increase in equity, over the vesting period of the awards. The amount recognized as an expense is adjusted to reflect the number of awards for which the related service and non-market performance conditions are expected to be met, such that the amount ultimately recognized is based on the number of awards that meet the related service and non-market performance conditions at the vesting date.
|
|
(m)
|
Provisions
|
|
A provision is recognized when the Group has a legal or constructive obligation that can be estimated reliably, as result of a past event, and it is probable that an outflow of economic benefits will be required to settle the obligation. The provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and, where appropriate, the risks specific to the liability. The unwinding of the discount is recognized as finance cost.
|
|
|
Restructuring
A provision for restructuring is recognized when the Group has approved a detailed and formal restructuring plan, and the restructuring has either commenced or has been announced publicly. Future operating costs are not provided for.
|
|
|
Onerous contracts
|
|
|
A provision for onerous contracts is recognized when the expected benefits to be derived by the Group from a contract are lower than the unavoidable cost of meeting its obligations under the contract. The provision is measured at the present value of the lower of the expected cost of terminating the contract and the expected net cost of continuing with the contract. Before a provision is established, the Group recognises any impairment loss on the assets associated with that contract
.
|
|
|
(n)
|
Revenue
|
|
(i)
|
Pool Revenues
Aggregated revenue recognized on a daily basis from vessels operating on voyage charters in the spot market and on contract of affreightment ("COA") within the pool is converted into an aggregated net revenue amount by subtracting aggregated voyage expenses (such as fuel and port charges) from gross voyage revenue. These aggregated net revenues are combined with aggregate time charter revenues to determine aggregate pool Time Charter Equivalent revenue ("TCE"). Aggregate pool TCE revenue is then allocated to pool partners in accordance with the allocated pool points earned for each vessel that recognises each vessel's earnings capacity based on its cargo, capacity, speed and fuel consumption performance and actual on hire days. The TCE revenue earned by our vessels operated in the pools is equal to the pool point rating of the vessels multiplied by time on hire, as reported by the pool manager.
|
|
(ii)
|
Time - and Bareboat charters
|
|
Revenues from time charters and bareboat charters are accounted for as operating leases and are recognized on a straight line basis over the periods of such charters, as service is performed.
|
|
|
The Group does not recognize time charter revenues during periods that vessels are offhire.
|
|
|
(iii)
|
Spot voyages
Within the shipping industry, there are two methods used to account for voyage revenues: rateably over the estimated length of each voyage and completed voyage.
The recognition of voyage revenues rateably on a daily basis over the estimated length of each voyage is the most prevalent method of accounting for voyage revenues and the method used by the Group and the pools in which we participate. Under each method, voyages may be calculated on either a load-to-load or discharge-to-discharge basis. In applying its revenue recognition method, management believes that the discharge-to-discharge basis of calculating voyages more accurately estimates voyage results than the load-to-load basis. Since, at the time of discharge, management generally knows the next load port and expected discharge port, the discharge-to-discharge calculation of voyage revenues can be estimated with a greater degree of accuracy. Euronav does not begin recognizing voyage revenue until a charter has been agreed to by both the Group and the customer, even if the vessel has discharged its cargo and is sailing to the anticipated load port on its next voyage because it is only at this time the charter rate is determinable for the specified load and discharge ports and collectability is reasonably assured.
|
|
No revenue is recognized if there are significant uncertainties regarding recovery of the consideration due and associated costs.
|
|
|
(o)
|
Gain and losses on disposal of vessels
In view of their importance the Group reports capital gains and losses on the sale of vessels as a separate line item in the consolidated statement of profit or loss. For the sale of vessels, transfer of risks and awards usually occurs upon delivery of the vessel to the new owner.
|
|
(p)
|
Leases
Lease payments
Payments made under operating leases are recognized in the income statement on a straight-line basis over the term of the lease. Lease incentives received are recognized as an integral part of the total lease expense, over the term of the lease.
Minimum lease payments made under finance leases are apportioned between the finance expense and the reduction of the outstanding liability. The finance expense is allocated to each period during the lease term so as to produce a constant period rate of interest on the remaining balance of the liability.
|
|
(q)
|
Finance income and finance cost
|
|
Net financing costs comprise interest payable on borrowings calculated using the effective interest rate method, dividends on redeemable preference shares, interest receivable on funds invested, dividend income, foreign exchange gains and losses, and gains and losses on hedging instruments that are recognized in the consolidated statement of profit or loss (refer to accounting policy (g)).
|
|
|
Interest income is recognized in the income statement as it accrues, taking into account the effective yield on the asset. Dividend income is recognized in the consolidated statement of profit or loss on the date that the dividend is declared.
|
|
|
The interest expense component of finance lease payments is recognized in the consolidated statement of profit or loss using the effective interest rate method.
|
|
|
(r)
|
Income tax
|
|
Income tax expense comprises current and deferred tax. Current tax and deferred tax are recognized in profit or loss except to the extent that it relates to a business combination, or items recognized directly in equity or in other comprehensive income.
|
|
|
Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted or substantially enacted at the balance sheet date, and any adjustment to tax payable in respect of previous years.
|
|
|
Deferred tax is recognized using the balance sheet method, in respect of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. Deferred tax is not recognized for: the initial recognition of goodwill, the initial recognition of assets or liabilities that affect neither accounting nor taxable profit, and differences relating to investments in subsidiaries to the extent that they will probably not reverse in the foreseeable future. The amount of deferred tax recognized, is based on the expected manner of realisation or settlement of the carrying amount of assets and liabilities, using tax rates enacted or substantially enacted at the balance sheet date. Deferred tax assets and liabilities are offset if there is a legally enforceable right to offset current tax liabilities and assets, and they relate to income taxes levied by the same tax authority on the same taxable entity.
|
|
|
A deferred tax asset is recognized only to the extent that it is probable that future taxable profits will be available against which the asset can be utilized. Deferred tax assets are reduced to the extent that it is no longer probable that the related tax benefit will be realized.
|
|
|
In application of an IFRIC agenda decision on IAS 12
Income taxes
, tonnage tax is not accounted for as income taxes in accordance with IAS 12 and is not presented as part of income tax expense in the income statement but is shown as an administrative expense under the heading Other operating expenses.
|
|
(s)
|
Segment reporting
|
|
An operating segment is a component of the Group that engages in business activities from which it may earn revenues and incur expenses, including revenues and expenses that relate to transactions with any of the Group's other components. The Group distinguishes two segments: the operation of crude oil tankers on the international markets and the floating storage and offloading operations (FSO/FpSO). The Group's internal organizational and management structure does not distinguish any geographical segments.
|
|
|
(t)
|
Discontinued operations
|
|
A discontinued operation is a component of the Group's business that represents a separate major line of business or geographical area of operations that has been disposed of or is held for sale, or is a subsidiary acquired exclusively with a view to resale. Classification as a discontinued operation occurs upon disposal or when the operation meets the criteria to be classified as held for sale, if earlier. When an operation is classified as a discontinued operation, the comparative statement of profit or loss is represented as if the operation had been discontinued from the start of the comparative period.
|
|
(u)
|
New standards and interpretations not yet adopted
|
|
A number of new standards, amendments to standards and interpretations are not yet effective for the year ended December 31, 2014, and have not been applied in preparing these consolidated financial statements:
|
|
|
IFRIC 21 Levies
provides guidance on accounting for levies in accordance with the requirements of IAS 37 Provisions, Contingent Liabilities and Contingent Assets. The interpretation will become mandatory for the Group's 2015 consolidated financial statements, with retrospective application. It is expected not to have a material impact on the Group's consolidated financial statements.
|
|
|
IFRS 9 Financial Instruments
published in July 2014 replaces the existing guidance in IAS 39 Financial Instruments: Recognition and Measurement. IFRS 9 includes revised guidance on the classification and measurement of financial instruments, including a new expected credit loss model for calculating impairment on financial assets, and the new general hedge accounting requirements, which align hedge accounting more closely with risk management. It also carries forward the guidance on recognition and derecognition of financial instruments from IAS 39. IFRS 9 is effective for annual periods beginning on or after January 1, 2018, with early adoption permitted. The Group does not plan to early adopt this standard and the extent of the impact has not yet been determined.
|
|
|
Annual Improvements to IFRS
2010-2012
cycle
is a collection of minor improvements to 6 existing standards. This collection, which becomes mandatory for the Group's 2015 consolidated financial statements, is not expected to have a material impact on its consolidated financial statements.
|
|
|
Annual Improvements to IFRS
2011-2013
cycle
is a collection of minor improvements to 4 existing standards. This collection, which becomes mandatory for the Group's 2015 consolidated financial statements, is not expected to have a material impact on its consolidated financial statements.
|
|
|
Amendments to IAS 19 Employee Benefits – Defined Benefit Plans: Employee Contributions
introduce a relief that will reduce the complexity and burden of accounting for certain contributions from employees or third parties. The amendments which become mandatory for the Group's 2015 consolidated financial statements, are not expected to have a material impact on the Group's consolidated financial statements.
|
|
|
IFRS 15 Revenue from Contracts with Customers,
establishes a comprehensive framework for determining whether, how much and when revenue is recognized. It replaces existing revenue recognition guidance, including IAS 18 Revenue, IAS 11 Construction Contracts and IFRIC 13 Customer Loyalty Programmes. IFRS 15 is effective for the annual reports beginning on or after January 1, 2017, with early adoption permitted. The Group is assessing the potential impact on its consolidated financial statements resulting from the application of IFRS 15.
|
|
|
Annual Improvements to IFRS 2012-2014 cycle
is a collection of minor improvements to 4 existing standards. This collection, which becomes mandatory for the Group's 2016 consolidated financial statements, is not expected to have a material impact on our consolidated financial statements.
|
|
|
Accounting for Acquisitions of Interests in Joint Operations (Amendments to IFRS 11)
determines that when an entity acquires an interest in a joint operation that is a business, as defined in IFRS 3, it shall apply all of the principles on business combinations accounting in IFRS 3, and other IFRSs, that do not conflict with the guidance in this IFRS. The amendments which become mandatory for the Group's 2016 consolidated financial statements, are not expected to have a material impact on the Group's consolidated financial statements.
|
|
Clarification of Acceptable Methods of Depreciation and Amortisation (Amendments to IAS 16 and IAS 38)
emphasizes that a depreciation method that is based on revenue that is generated by an activity that includes the use of an asset is not appropriate for property, plant and equipment. For intangible assets, only in limited circumstances revenue-based amortization can be permitted. The amendments which become mandatory for the Group's 2016 consolidated financial statements, are not expected to have a material impact on the Group's consolidated financial statements.
|
|
|
Sale or Contribution of Assets between an Investor and its Associate or Joint Venture (Amendments to IFRS 10 and IAS 28)
provides guidance on the recognition of the gain or loss when accounting for the sale or contribution of a subsidiary to an associate or joint venture. The amendments which become mandatory for the Group's 2016 consolidated financial statements, are not expected to have a material impact on the Group's consolidated financial statements.
|
|
December 31, 2014
|
December 31, 2013
|
|||||||||||||||||||||||||||||||
|
ASSETS
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
||||||||||||||||||||||||
|
Total current assets
|
551,258
|
37,510
|
(50,913
|
)
|
537,855
|
227,337
|
51,159
|
(86,728
|
)
|
191,768
|
||||||||||||||||||||||
|
Vessels
|
2,428,122
|
222,312
|
(392,100
|
)
|
2,258,334
|
1,614,669
|
240,383
|
(420,252
|
)
|
1,434,800
|
||||||||||||||||||||||
|
Other tangible assets
|
1,226
|
-
|
-
|
1,226
|
633
|
-
|
-
|
633
|
||||||||||||||||||||||||
|
Prepayments
|
16,601
|
-
|
-
|
16,601
|
10,000
|
-
|
-
|
10,000
|
||||||||||||||||||||||||
|
Intangible assets
|
29
|
-
|
-
|
29
|
31
|
-
|
-
|
31
|
||||||||||||||||||||||||
|
Receivables
|
266,071
|
5,602
|
(13,226
|
)
|
258,447
|
295,413
|
3,755
|
(39,633
|
)
|
259,535
|
||||||||||||||||||||||
|
Investments in equity accounted investees
|
1,027
|
-
|
16,305
|
17,332
|
409
|
-
|
22,705
|
23,114
|
||||||||||||||||||||||||
|
Deferred tax assets
|
6,536
|
-
|
-
|
6,536
|
880
|
-
|
-
|
880
|
||||||||||||||||||||||||
|
Total non-current assets
|
2,719,612
|
227,914
|
(389,021
|
)
|
2,558,505
|
1,922,035
|
244,138
|
(437,180
|
)
|
1,728,993
|
||||||||||||||||||||||
|
TOTAL ASSETS
|
3,270,870
|
265,424
|
(439,934
|
)
|
3,096,360
|
2,149,372
|
295,297
|
(523,908
|
)
|
1,920,761
|
||||||||||||||||||||||
|
EQUITY and LIABILITIES
|
||||||||||||||||||||||||||||||||
|
Total equity
|
1,553,695
|
(80,987
|
)
|
-
|
1,472,708
|
913,533
|
(112,543
|
)
|
-
|
800,990
|
||||||||||||||||||||||
|
Total current liabilities
|
317,849
|
22,128
|
(44,582
|
)
|
295,395
|
269,643
|
28,796
|
(53,647
|
)
|
244,792
|
||||||||||||||||||||||
|
Bank and other loans
|
1,164,975
|
317,451
|
(394,400
|
)
|
1,088,026
|
797,183
|
367,988
|
(455,085
|
)
|
710,086
|
||||||||||||||||||||||
|
Convertible and other Notes
|
231,373
|
-
|
-
|
231,373
|
125,822
|
-
|
-
|
125,822
|
||||||||||||||||||||||||
|
Other payables
|
489
|
6,832
|
(6,832
|
)
|
489
|
41,291
|
11,056
|
(21,056
|
)
|
31,291
|
||||||||||||||||||||||
|
Deferred tax liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Employee benefits
|
2,108
|
-
|
-
|
2,108
|
1,900
|
-
|
-
|
1,900
|
||||||||||||||||||||||||
|
Amounts due to equity-accounted joint ventures
|
-
|
-
|
5,880
|
5,880
|
-
|
-
|
5,880
|
5,880
|
||||||||||||||||||||||||
|
Provisions
|
381
|
-
|
-
|
381
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Total non-current liabilities
|
1,399,326
|
324,283
|
(395,352
|
)
|
1,328,257
|
966,196
|
379,044
|
(470,261
|
)
|
874,979
|
||||||||||||||||||||||
|
TOTAL EQUITY and LIABILITIES
|
3,270,870
|
265,424
|
(439,934
|
)
|
3,096,360
|
2,149,372
|
295,297
|
(523,908
|
)
|
1,920,761
|
||||||||||||||||||||||
|
|
|
|
|
2014
|
2013
|
2012
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
|||||||||||||||||||||||||||||||||||||
|
Shipping revenue
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Revenue
|
510,973
|
64,178
|
(101,166
|
)
|
473,985
|
337,383
|
63,698
|
(96,459
|
)
|
304,622
|
357,197
|
53,684
|
(90,045
|
)
|
320,836
|
|||||||||||||||||||||||||||||||||
|
Gains on disposal of vessels/other tangible assets
|
15,315
|
(2,193
|
)
|
13,122
|
8
|
-
|
-
|
8
|
10,067
|
-
|
-
|
10,067
|
||||||||||||||||||||||||||||||||||||
|
Other operating income
|
11,685
|
323
|
(597
|
)
|
11,411
|
11,756
|
333
|
(569
|
)
|
11,520
|
10,260
|
241
|
(23
|
)
|
10,478
|
|||||||||||||||||||||||||||||||||
|
Total shipping revenue
|
537,973
|
64,501
|
(103,956
|
)
|
498,518
|
349,147
|
64,031
|
(97,028
|
)
|
316,150
|
377,524
|
53,925
|
(90,068
|
)
|
341,381
|
|||||||||||||||||||||||||||||||||
|
Operating expenses
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Voyage expenses and commissions
|
(136,135
|
)
|
(471
|
)
|
18,303
|
(118,303
|
)
|
(98,014
|
)
|
(500
|
)
|
18,930
|
(79,584
|
)
|
(92,828
|
)
|
(12
|
)
|
20,740
|
(72,100
|
)
|
|||||||||||||||||||||||||||
|
Vessel operating expenses
|
(131,676
|
)
|
(11,636
|
)
|
19,223
|
(124,089
|
)
|
(115,209
|
)
|
(11,815
|
)
|
21,113
|
(105,911
|
)
|
(119,131
|
)
|
(10,837
|
)
|
20,429
|
(109,539
|
)
|
|||||||||||||||||||||||||||
|
Charter hire expenses
|
(35,664
|
)
|
-
|
-
|
(35,664
|
)
|
(21,027
|
)
|
(4
|
)
|
(21,031
|
)
|
(24,545
|
)
|
-
|
(4,375
|
)
|
(28,920
|
)
|
|||||||||||||||||||||||||||||
|
Losses on disposal of vessels/other tangible assets
|
-
|
-
|
-
|
-
|
(215
|
)
|
-
|
-
|
(215
|
)
|
(32,080
|
)
|
-
|
32,080
|
-
|
|||||||||||||||||||||||||||||||||
|
Impairment on non-current assets held for sale
|
(7,416
|
)
|
-
|
-
|
(7,416
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
(32,080
|
)
|
(32,080
|
)
|
||||||||||||||||||||||||||||||||
|
Depreciation tangible assets
|
(171,920
|
)
|
(18,071
|
)
|
29,057
|
(160,934
|
)
|
(149,215
|
)
|
(18,071
|
)
|
30,404
|
(136,882
|
)
|
(159,257
|
)
|
(18,074
|
)
|
30,450
|
(146,881
|
)
|
|||||||||||||||||||||||||||
|
Depreciation intangible assets
|
(20
|
)
|
-
|
-
|
(20
|
)
|
(76
|
)
|
-
|
-
|
(76
|
)
|
(181
|
)
|
-
|
-
|
(181
|
)
|
||||||||||||||||||||||||||||||
|
General and administrative expenses
|
(40,735
|
)
|
(184
|
)
|
354
|
(40,565
|
)
|
(27,364
|
)
|
(590
|
)
|
789
|
(27,165
|
)
|
(31,033
|
)
|
(265
|
)
|
501
|
(30,797
|
)
|
|||||||||||||||||||||||||||
|
Total operating expenses
|
(523,566
|
)
|
(30,362
|
)
|
66,937
|
(486,991
|
)
|
(411,120
|
)
|
(30,976
|
)
|
71,232
|
(370,864
|
)
|
(459,055
|
)
|
(29,188
|
)
|
67,745
|
(420,498
|
)
|
|||||||||||||||||||||||||||
|
RESULT FROM OPERATING ACTIVITIES
|
14,407
|
34,139
|
(37,019
|
)
|
11,527
|
(61,973
|
)
|
33,055
|
(25,796
|
)
|
(54,714
|
)
|
(81,531
|
)
|
24,737
|
(22,323
|
)
|
(79,117
|
)
|
|||||||||||||||||||||||||||||
|
Finance income
|
2,625
|
28
|
(36
|
)
|
2,617
|
1,998
|
33
|
(38
|
)
|
1,993
|
5,364
|
55
|
(70
|
)
|
5,349
|
|||||||||||||||||||||||||||||||||
|
Finance expenses
|
(98,642
|
)
|
(4,714
|
)
|
7,386
|
(95,970
|
)
|
(58,123
|
)
|
(4,904
|
)
|
8,390
|
(54,637
|
)
|
(59,624
|
)
|
(8,323
|
)
|
12,440
|
(55,507
|
)
|
|||||||||||||||||||||||||||
|
Net finance expenses
|
(96,017
|
)
|
(4,686
|
)
|
7,350
|
(93,353
|
)
|
(56,125
|
)
|
(4,871
|
)
|
8,352
|
(52,644
|
)
|
(54,260
|
)
|
(8,268
|
)
|
12,370
|
(50,158
|
)
|
|||||||||||||||||||||||||||
|
Share of profit(loss) of equity accounted investees (net of income tax)
|
617
|
-
|
29,669
|
30,286
|
409
|
-
|
17,444
|
17,853
|
-
|
-
|
9,953
|
9,953
|
||||||||||||||||||||||||||||||||||||
|
Profit(loss) before income tax
|
(80,993
|
)
|
29,453
|
-
|
(51,540
|
)
|
(117,689
|
)
|
28,184
|
-
|
(89,505
|
)
|
(135,791
|
)
|
16,469
|
-
|
(119,322
|
)
|
||||||||||||||||||||||||||||||
|
Income tax expense
|
5,743
|
-
|
-
|
5,743
|
(178
|
)
|
-
|
-
|
(178
|
)
|
726
|
-
|
-
|
726
|
||||||||||||||||||||||||||||||||||
|
Profit(loss) for the period
|
(75,250
|
)
|
29,453
|
-
|
(45,797
|
)
|
(117,867
|
)
|
28,184
|
-
|
(89,683
|
)
|
(135,065
|
)
|
16,469
|
-
|
(118,596
|
)
|
||||||||||||||||||||||||||||||
|
Attributable to:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Owners of the company
|
(75,250
|
)
|
29,453
|
-
|
(45,797
|
)
|
(117,867
|
)
|
28,184
|
-
|
(89,683
|
)
|
(135,065
|
)
|
16,469
|
-
|
(118,
596
|
)
|
||||||||||||||||||||||||||||||
|
2014
|
2013
|
2012
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
|||||||||||||||||||||||||||||||||||||
|
Net cash from operating activities
|
19,978
|
40,013
|
(45,209
|
)
|
14,782
|
41,491
|
38,497
|
(88,905
|
)
|
(8,917
|
)
|
44,577
|
33,254
|
(8,019
|
)
|
69,812
|
||||||||||||||||||||||||||||||||
|
Net cash from (used in) investing activities
|
(1,007,928
|
)
|
-
|
(15,079
|
)
|
(1,023,007
|
)
|
(11,606
|
)
|
-
|
39,720
|
28,114
|
(101,093
|
)
|
51
|
14,056
|
(86,986
|
)
|
||||||||||||||||||||||||||||||
|
Net cash from (used in) financing activities
|
1,168,516
|
(55,552
|
)
|
76,057
|
1,189,021
|
(67,897
|
)
|
(25,015
|
)
|
35,528
|
(57,384
|
)
|
7,719
|
(24,306
|
)
|
(16,530
|
)
|
(33,117
|
)
|
|||||||||||||||||||||||||||||
|
Capital expenditure
|
(1,178,051
|
)
|
-
|
905
|
(1,177,146
|
)
|
(55,630
|
)
|
-
|
-
|
(55,630
|
)
|
(204,128
|
)
|
51
|
-
|
(204,077
|
)
|
||||||||||||||||||||||||||||||
|
Impairment losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||
|
Impairment losses reversed
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||
|
Assets held for sale
|
|||||||||
|
The assets held for sale can be detailed as follows:
|
|||||||||
|
in thousands of USD
|
2014
|
2013
|
2012
|
|||||||||||||||||
|
Vessels
|
89,000
|
21,510
|
52,920
|
|||||||||||||||||
|
Of which in Tankers segment
|
89,000
|
21,510
|
52,920
|
|||||||||||||||||
|
Of which in FSO segment
|
-
|
-
|
-
|
|||||||||||||||||
|
(Estimated) Sale price
|
Book Value
|
Asset Held For Sale
|
Expected Gain
|
Expected Loss
|
||||||||||||||||
|
At January 1, 2012
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Assets transferred to assets held for sale
|
||||||||||||||||||||
|
Cap Isabella
|
52,920
|
85,000
|
21,510
|
-
|
(32,080
|
)
|
||||||||||||||
|
At December 31, 2012
|
52,920
|
85,000
|
21,510
|
-
|
(32,080
|
)
|
||||||||||||||
|
At January 1, 2013
|
-
|
-
|
52,920
|
-
|
-
|
|||||||||||||||
|
Assets transferred to assets held for sale
|
||||||||||||||||||||
|
Luxembourg
|
28,000
|
21,510
|
21,510
|
6,490
|
-
|
|||||||||||||||
|
Assets sold from assets held for sale
|
||||||||||||||||||||
|
Cap Isabella
|
52,920
|
52,920
|
(52,920
|
)
|
-
|
-
|
||||||||||||||
|
At December 31, 2013
|
80,920
|
74,430
|
21,510
|
6,490
|
-
|
|||||||||||||||
|
At January 1, 2014
|
-
|
-
|
21,510
|
-
|
-
|
|||||||||||||||
|
Assets transferred to assets held for sale
|
||||||||||||||||||||
|
Olympia
|
89,000
|
91,560
|
89,000
|
-
|
(2,560
|
)
|
||||||||||||||
|
Antarctica
|
89,000
|
93,856
|
89,000
|
-
|
(4,856
|
)
|
||||||||||||||
|
Assets sold from assets held for sale
|
||||||||||||||||||||
|
Luxembourg
|
27,900
|
21,510
|
(21,510
|
)
|
6,390
|
-
|
||||||||||||||
|
Olympia
|
91,380
|
89,000
|
(89,000
|
)
|
2,380
|
-
|
||||||||||||||
|
At December 31, 2014
|
-
|
-
|
89,000
|
8,770
|
(7,416
|
)
|
||||||||||||||
|
in thousands of USD
|
2014
|
2013
|
2012
|
|||||||||
|
Pool Revenue
|
149,624
|
49,792
|
70,066
|
|||||||||
|
Time Charters (Note 20)
|
132,118
|
133,396
|
144,889
|
|||||||||
|
Spot Voyages
|
192,243
|
121,434
|
105,881
|
|||||||||
|
Total revenue
|
473,985
|
304,622
|
320,836
|
|||||||||
|
(in thousands of USD)
|
||||||||||||
|
2014
|
2013
|
2012
|
||||||||||
|
Voyage related expense
|
(111,238
|
)
|
(73,412
|
)
|
(67,676
|
)
|
||||||
|
Commissions paid
|
(7,065
|
)
|
(6,172
|
)
|
(4,424
|
)
|
||||||
|
Total voyage expenses and commissions
|
(118,303
|
)
|
(79,584
|
)
|
(72,100
|
)
|
||||||
|
(in thousands of USD)
|
||||||||||||
|
2014
|
2013
|
2012
|
||||||||||
|
Operating expenses
|
(112,834
|
)
|
(97,333
|
)
|
(101,040
|
)
|
||||||
|
Insurance
|
(11,255
|
)
|
(8,578
|
)
|
(8,499
|
)
|
||||||
|
Total vessel operating expenses
|
(124,089
|
)
|
(105,911
|
)
|
(109,539
|
)
|
||||||
|
(in thousands of USD)
|
||||||||||||
|
2014
|
2013
|
2012
|
||||||||||
|
Charter hire (Note 20)
|
(32,080
|
)
|
(18,029
|
)
|
(28,920
|
)
|
||||||
|
Bare boat hire (Note 20)
|
(3,584
|
)
|
(3,002
|
)
|
-
|
|||||||
|
Total charter hire expenses
|
(35,664
|
)
|
(21,031
|
)
|
(28,920
|
)
|
||||||
|
(in thousands of USD)
|
||||||||||||
|
2014
|
2013
|
2012
|
||||||||||
|
Wages and salaries
|
(10,840
|
)
|
(9,498
|
)
|
(11,439
|
)
|
||||||
|
Social security costs
|
(2,495
|
)
|
(2,149
|
)
|
(2,323
|
)
|
||||||
|
Provision for employee benefits (Note 17)
|
(85
|
)
|
86
|
96
|
||||||||
|
Equity-settled share-based payments (Note 23)
|
(3,994
|
)
|
(183
|
)
|
-
|
|||||||
|
Other employee benefits
|
(3,075
|
)
|
(2,137
|
)
|
(2,067
|
)
|
||||||
|
Employee benefits
|
(20,489
|
)
|
(13,881
|
)
|
(15,733
|
)
|
||||||
|
Administrative expenses
|
(19,228
|
)
|
(13,284
|
)
|
(15,064
|
)
|
||||||
|
Claims
|
(8
|
)
|
-
|
-
|
||||||||
|
Provisions
|
(840
|
)
|
-
|
-
|
||||||||
|
Total general and administrative expenses
|
(40,565
|
)
|
(27,165
|
)
|
(30,797
|
)
|
||||||
|
Average number of full time equivalents
|
113.32
|
97.30
|
102.00
|
|||||||||
|
Recognized in profit or loss
|
||||||||||||
|
(in thousands of USD)
|
||||||||||||
|
2014
|
2013
|
2012
|
||||||||||
|
Interest income
|
487
|
98
|
929
|
|||||||||
|
Foreign exchange gains
|
2,131
|
1,895
|
4,420
|
|||||||||
|
Finance income
|
2,617
|
1,993
|
5,349
|
|||||||||
|
Interest expense on financial liabilities measured at amortized cost
|
(57,948
|
)
|
(49,240
|
)
|
(47,930
|
)
|
||||||
|
Fair value adjustment on interest rate swaps
|
-
|
154
|
273
|
|||||||||
|
Amortization other Notes
|
(31,878
|
)
|
-
|
-
|
||||||||
|
Other financial charges
|
(3,829
|
)
|
(2,809
|
)
|
(3,551
|
)
|
||||||
|
Foreign exchange losses
|
(2,315
|
)
|
(2,742
|
)
|
(4,299
|
)
|
||||||
|
Finance expense
|
(95,970
|
)
|
(54,637
|
)
|
(55,507
|
)
|
||||||
|
Net finance expense recognized in profit or loss
|
(93,353
|
)
|
(52,644
|
)
|
(50,158
|
)
|
||||||
|
Total interest income on financial assets
|
487
|
98
|
929
|
|||||||||
|
Total interest expense on financial liabilities
|
(89,826
|
)
|
(49,240
|
)
|
(47,930
|
)
|
||||||
|
Total other financial charges
|
(3,829
|
)
|
(2,809
|
)
|
(3,551
|
)
|
|
Recognized directly in equity
|
||||||||||||
|
(in thousands of USD)
|
||||||||||||
|
2014
|
2013
|
2012
|
||||||||||
|
Foreign currency translation differences for foreign operations
|
(567
|
)
|
216
|
78
|
||||||||
|
Cash flow hedges - effective portion of changes in fair value
|
1,291
|
5,430
|
3,871
|
|||||||||
|
Cash flow hedges - reclassified to profit or loss
|
-
|
-
|
-
|
|||||||||
|
Net finance expense recognized directly in equity
|
724
|
5,646
|
3,949
|
|||||||||
|
Attributable to:
|
||||||||||||
|
Owners of the Company
|
724
|
5,646
|
3,949
|
|||||||||
|
Net finance expense recognized directly in equity
|
724
|
5,646
|
3,949
|
|||||||||
|
Recognized in:
|
||||||||||||
|
Translation reserve
|
(567
|
)
|
216
|
78
|
||||||||
|
Hedging reserve
|
1,291
|
5,430
|
3,871
|
|||||||||
|
724
|
5,646
|
3,949
|
||||||||||
|
(in thousands of USD)
|
2014
|
2013
|
2012
|
|||||||||
|
Current tax
|
||||||||||||
|
Current period
|
(9
|
)
|
(58
|
)
|
(12
|
)
|
||||||
|
Total current tax
|
(9
|
)
|
(58
|
)
|
(12
|
)
|
||||||
|
Deferred tax
|
||||||||||||
|
Recognized unused tax losses
|
5,752
|
(120
|
)
|
738
|
||||||||
|
Total deferred tax
|
5,752
|
(120
|
)
|
738
|
||||||||
|
Total tax expense
|
5,743
|
(178
|
)
|
726
|
||||||||
|
Reconciliation of effective tax
|
2014
|
2013
|
2012
|
|||||||||||||||||||||
|
Profit (loss) before tax
|
(51,540
|
)
|
(89,505
|
)
|
(119,322
|
)
|
||||||||||||||||||
|
Tax at domestic rate
|
(33.99
|
%)
|
17,518
|
(33.99
|
%)
|
30,423
|
(33.99
|
%)
|
40,558
|
|||||||||||||||
|
Effects on tax of :
|
||||||||||||||||||||||||
|
Tax exempt profit / loss
|
3,039
|
(2,863
|
)
|
(845
|
)
|
|||||||||||||||||||
|
Loss for which no DTA has been recognized
|
(17,926
|
)
|
-
|
-
|
||||||||||||||||||||
|
Non-deductible expenses
|
(193
|
)
|
(180
|
)
|
(270
|
)
|
||||||||||||||||||
|
Use of unrecognized tax losses, tax credits and tax allowances
|
-
|
138
|
168
|
|||||||||||||||||||||
|
Tonnage Tax regime
|
(6,590
|
)
|
(33,717
|
)
|
(42,620
|
)
|
||||||||||||||||||
|
Effect of share of profit of equity-accounted investees
|
10,294
|
6,068
|
3,383
|
|||||||||||||||||||||
|
Effects of tax regimes in foreign jurisdictions
|
(400
|
)
|
(47
|
)
|
352
|
|||||||||||||||||||
|
Total taxes
|
(11.14
|
%)
|
5,743
|
0.20
|
%
|
(178
|
)
|
(0.61
|
%)
|
726
|
||||||||||||||
|
|
||||||||||||||||||||
|
(in thousands of USD)
|
Vessels
|
Vessels under construction
|
Other tangible assets
|
Prepayments
|
Total PPE
|
|||||||||||||||
|
At January 1, 2012
|
||||||||||||||||||||
|
Cost
|
2,490,765
|
89,619
|
2,500
|
-
|
2,582,884
|
|||||||||||||||
|
Depreciation & impairment losses
|
(874,587
|
)
|
-
|
(1,594
|
)
|
-
|
(876,181
|
)
|
||||||||||||
|
Net carrying amount
|
1,616,178
|
89,619
|
906
|
-
|
1,706,703
|
|||||||||||||||
|
Acquisitions
|
-
|
157,051
|
127
|
-
|
157,178
|
|||||||||||||||
|
Disposals and cancellations
|
(37,459
|
)
|
-
|
(10
|
)
|
-
|
(37,469
|
)
|
||||||||||||
|
Depreciation charges
|
(146,518
|
)
|
-
|
(362
|
)
|
-
|
(146,880
|
)
|
||||||||||||
|
Transfer to assets held for sale
|
-
|
(86,034
|
)
|
-
|
-
|
(86,034
|
)
|
|||||||||||||
|
Transfers
|
160,636
|
(160,636
|
)
|
-
|
-
|
|||||||||||||||
|
Translation differences
|
-
|
-
|
5
|
-
|
5
|
|||||||||||||||
|
Balance at December 31, 2012
|
1,592,837
|
-
|
666
|
-
|
1,593,503
|
|||||||||||||||
|
At January 1, 2013
|
||||||||||||||||||||
|
Cost
|
2,506,756
|
-
|
2,377
|
-
|
2,509,133
|
|||||||||||||||
|
Depreciation & impairment losses
|
(913,919
|
)
|
-
|
(1,711
|
)
|
-
|
(915,630
|
)
|
||||||||||||
|
Net carrying amount
|
1,592,837
|
-
|
666
|
-
|
1,593,503
|
|||||||||||||||
|
Acquisitions
|
-
|
-
|
325
|
10,000
|
10,325
|
|||||||||||||||
|
Disposals and cancellations
|
-
|
-
|
(10
|
)
|
-
|
(10
|
)
|
|||||||||||||
|
Depreciation charges
|
(136,527
|
)
|
-
|
(355
|
)
|
-
|
(136,882
|
)
|
||||||||||||
|
Transfer to assets held for sale
|
(21,510
|
)
|
-
|
-
|
-
|
(21,510
|
)
|
|||||||||||||
|
Transfers
|
-
|
-
|
-
|
-
|
||||||||||||||||
|
Translation differences
|
-
|
-
|
7
|
-
|
7
|
|||||||||||||||
|
Balance at December 31, 2013
|
1,434,800
|
-
|
633
|
10,000
|
1,445,433
|
|||||||||||||||
|
At January 1, 2014
|
||||||||||||||||||||
|
Cost
|
2,424,978
|
-
|
2,487
|
10,000
|
2,437,465
|
|||||||||||||||
|
Depreciation & impairment losses
|
(990,178
|
)
|
-
|
(1,854
|
)
|
-
|
(992,032
|
)
|
||||||||||||
|
Net carrying amount
|
1,434,800
|
-
|
633
|
10,000
|
1,445,433
|
|||||||||||||||
|
Acquisitions
|
1,053,939
|
-
|
987
|
122,201
|
1,177,127
|
|||||||||||||||
|
Disposals and cancellations
|
-
|
-
|
(2
|
)
|
-
|
(2
|
)
|
|||||||||||||
|
Depreciation charges
|
(160,590
|
)
|
-
|
(344
|
)
|
-
|
(160,934
|
)
|
||||||||||||
|
Transfer to assets held for sale
|
(185,415
|
)
|
-
|
-
|
-
|
(185,415
|
)
|
|||||||||||||
|
Transfers
|
115,600
|
-
|
-
|
(115,600
|
)
|
-
|
||||||||||||||
|
Translation differences
|
-
|
-
|
(48
|
)
|
-
|
(48
|
)
|
|||||||||||||
|
Balance at December 31, 2014
|
2,258,334
|
-
|
1,226
|
16,601
|
2,276,161
|
|||||||||||||||
|
At December 31, 2014
|
||||||||||||||||||||
|
Cost
|
3,342,607
|
-
|
2,997
|
16,601
|
3,362,205
|
|||||||||||||||
|
Depreciation & impairment losses
|
(1,084,273
|
)
|
-
|
(1,771
|
)
|
-
|
(1,086,044
|
)
|
||||||||||||
|
Net carrying amount
|
2,258,334
|
-
|
1,226
|
16,601
|
2,276,161
|
|||||||||||||||
|
in thousands USD
|
Acquisitions
|
Sale price
|
Book Value
|
Gain
|
Loss
|
|||||||||||||||
|
Ti Guardian
(Financial lease)
|
-
|
-
|
-
|
2,831
|
-
|
|||||||||||||||
|
Algarve
|
-
|
35,775
|
28,571
|
7,204
|
-
|
|||||||||||||||
|
Other
|
-
|
-
|
32
|
-
|
||||||||||||||||
|
At December 31, 2012
|
-
|
-
|
-
|
10,067
|
-
|
|||||||||||||||
|
Acquisitions
|
Sale price
|
Book Value
|
Gain
|
Loss
|
||||||||||||||||
|
Cap Isabella
(Note 3)
|
215
|
52,920
|
53,135
|
-
|
(215
|
)
|
||||||||||||||
|
Other
|
-
|
-
|
-
|
8
|
-
|
|||||||||||||||
|
At December 31, 2013
|
215
|
52,920
|
53,135
|
8
|
(215
|
)
|
||||||||||||||
|
Acquisitions
|
Sale price
|
Book Value
|
Gain
|
Loss
|
||||||||||||||||
|
Olympia
(Note 3)
|
-
|
91,380
|
89,000
|
2,380
|
-
|
|||||||||||||||
|
Luxembourg
(Note 3)
|
-
|
27,900
|
21,510
|
6,390
|
-
|
|||||||||||||||
|
Cap Isabella
|
-
|
4,329
|
-
|
4,329
|
-
|
|||||||||||||||
|
Other
|
-
|
-
|
-
|
23
|
-
|
|||||||||||||||
|
At December 31, 2014
|
-
|
123,609
|
110,510
|
13,122
|
-
|
|||||||||||||||
|
As at December 31, 2013
|
||||||||||||||||
|
(in thousands of USD)
|
payments scheduled for
|
|||||||||||||||
|
total
|
2014
|
2015
|
2016
|
|||||||||||||
|
Commitments in respect of VLCCs
|
970,000
|
970,000
|
-
|
-
|
||||||||||||
|
Commitments in respect of Suezmaxes
|
-
|
-
|
-
|
-
|
||||||||||||
|
Commitments in respect of FSOs
|
-
|
-
|
-
|
-
|
||||||||||||
|
Total
|
970,000
|
970,000
|
-
|
-
|
||||||||||||
|
As at December 31, 2014
|
||||||||||||||||
|
(in thousands of USD)
|
payments scheduled for
|
|||||||||||||||
|
total
|
2015
|
2016
|
2017
|
|||||||||||||
|
Commitments in respect of VLCCs
|
149,400
|
149,400
|
-
|
-
|
||||||||||||
|
Commitments in respect of Suezmaxes
|
-
|
-
|
-
|
-
|
||||||||||||
|
Commitments in respect of FSOs
|
-
|
-
|
-
|
-
|
||||||||||||
|
Total
|
149,400
|
149,400
|
-
|
-
|
||||||||||||
|
(in thousands of USD)
|
Assets
|
Liabilities
|
Net
|
|||||||||
|
Employee benefits
|
52
|
-
|
52
|
|||||||||
|
Unused tax losses & tax credits
|
828
|
-
|
828
|
|||||||||
|
880
|
-
|
880
|
||||||||||
|
Offset
|
-
|
-
|
||||||||||
|
Balance at December 31, 2013
|
880
|
-
|
||||||||||
|
Provisions
|
238
|
238
|
||||||||||
|
Employee benefits
|
52
|
52
|
||||||||||
|
Unused tax losses & tax credits
|
6,246
|
6,246
|
||||||||||
|
6,536
|
-
|
6,536
|
||||||||||
|
Offset
|
-
|
-
|
||||||||||
|
Balance at December 31, 2014
|
6,536
|
-
|
||||||||||
|
(in thousands of USD)
|
December 31, 2014
|
December 31, 2013
|
||||||||||||||
|
Assets
|
Liabilities
|
Assets
|
Liabilities
|
|||||||||||||
|
Deductible temporary differences
|
311
|
-
|
352
|
-
|
||||||||||||
|
Taxable temporary differences
|
-
|
(16,589
|
)
|
-
|
(16,587
|
)
|
||||||||||
|
Tax losses & tax credits
|
132,689
|
-
|
30,148
|
-
|
||||||||||||
|
133,000
|
(16,589
|
)
|
30,500
|
(16,587
|
)
|
|||||||||||
|
Offset
|
(16,589
|
)
|
16,589
|
(16,587
|
)
|
16,587
|
||||||||||
|
Total
|
116,411
|
-
|
13,913
|
-
|
||||||||||||
|
(in thousands of USD)
|
Balance at
Jan 1, 2012 |
Recognized in income
|
Recognized in equity
|
Translation differences
|
Balance at
Dec 31, 2012 |
|||||||||||||||
|
Employee benefits
|
60
|
(21
|
)
|
-
|
2
|
41
|
||||||||||||||
|
Unused tax losses & tax credits
|
145
|
758
|
-
|
19
|
922
|
|||||||||||||||
|
Total
|
205
|
737
|
-
|
21
|
963
|
|||||||||||||||
|
(in thousands of USD)
|
Balance at
Jan 1, 2013 |
Recognized in income
|
Recognized in equity
|
Translation differences
|
Balance at
Dec 31, 2013 |
|||||||||||||||
|
Employee benefits
|
41
|
9
|
-
|
2
|
52
|
|||||||||||||||
|
Unused tax losses & tax credits
|
922
|
(129
|
)
|
-
|
35
|
828
|
||||||||||||||
|
Total
|
963
|
(120
|
)
|
-
|
37
|
880
|
||||||||||||||
|
Balance at
Jan 1, 2014 |
Recognized in income
|
Recognized in equity
|
Translation differences
|
Balance at
Dec 31, 2014 |
||||||||||||||||
|
Provisions
|
-
|
238
|
-
|
-
|
238
|
|||||||||||||||
|
Employee benefits
|
52
|
7
|
-
|
(7
|
)
|
52
|
||||||||||||||
|
Unused tax losses & tax credits
|
828
|
5,507
|
-
|
(89
|
)
|
6,246
|
||||||||||||||
|
Total
|
880
|
5,752
|
-
|
(96
|
)
|
6,536
|
||||||||||||||
|
(in thousands of USD)
|
December 31, 2014
|
December 31, 2013
|
||||||
|
Shareholders loans to joint ventures
|
257,771
|
259,517
|
||||||
|
Other non-current receivables
|
675
|
17
|
||||||
|
Investment
|
1
|
1
|
||||||
|
Total non-current receivables
|
258,447
|
259,535
|
||||||
|
(in thousands of USD)
|
December 31, 2014
|
December 31, 2013
|
||||||
|
Receivable:
|
||||||||
|
Between one and two years
|
-
|
-
|
||||||
|
Between two and three years
|
-
|
-
|
||||||
|
Between three and four years
|
-
|
-
|
||||||
|
Between four and five years
|
-
|
-
|
||||||
|
More than five years
|
258,447
|
259,535
|
||||||
|
Total non-current receivables
|
258,447
|
259,535
|
||||||
|
(in thousands of USD)
|
December 31, 2014
|
December 31, 2013
|
||||||
|
Trade receivables
|
48,070
|
24,315
|
||||||
|
Accrued income
|
18,342
|
9,765
|
||||||
|
Accrued interest
|
79
|
14
|
||||||
|
Deferred charges
|
31,492
|
29,368
|
||||||
|
Other receivables
|
96,750
|
32,451
|
||||||
|
Total trade and other receivables
|
194,733
|
95,913
|
||||||
|
(in thousands of USD)
|
December 31, 2014
|
December 31, 2013
|
||||||
|
Bank deposits
|
146,100
|
34,254
|
||||||
|
Cash at bank and in hand
|
107,986
|
40,055
|
||||||
|
Total
|
254,086
|
74,309
|
||||||
|
Of which restricted cash
|
-
|
1,750
|
||||||
|
Less:
|
||||||||
|
Bank overdrafts used for cash management purposes
|
-
|
-
|
||||||
|
Net cash and cash equivalents
|
254,086
|
74,309
|
||||||
|
(in shares)
|
December 31, 2014
|
December 31, 2013
|
December 31, 2012
|
|||||||||
|
On issue at January 1
|
54,223,817
|
51,750,000
|
51,750,000
|
|||||||||
|
Conversion convertible bonds
|
18,495,656
|
2,473,817
|
-
|
|||||||||
|
Conversion perpetual convertible preferred equity
|
9,459,286
|
-
|
-
|
|||||||||
|
Capital increases
|
48,871,907
|
-
|
-
|
|||||||||
|
On issue at December 31 - fully paid
|
131,050,666
|
54,223,817
|
51,750,000
|
|||||||||
|
(in thousands of USD except share and per share information)
|
2014
|
2013
|
2012
|
|||||||||
|
Result for the period
|
(45,797
|
)
|
(89,683
|
)
|
(118,596
|
)
|
||||||
|
Weighted average
|
116,539,017
|
50,230,438
|
50,000,000
|
|||||||||
|
Basic earnings per share (in USD)
|
(0.39
|
)
|
(1.79
|
)
|
(2.37
|
)
|
||||||
|
Weighted average number of ordinary shares
|
|
(in shares)
|
Shares issued
|
Treasury shares
|
Shares outstanding
|
Weighted number of shares
|
||||||||||||
|
On issue at December 31, 2011
|
51,750,000
|
1,750,000
|
50,000,000
|
50,000,000
|
||||||||||||
|
|
||||||||||||||||
|
Issuance of shares
|
-
|
-
|
-
|
|||||||||||||
|
Purchases of treasury shares
|
-
|
-
|
-
|
-
|
||||||||||||
|
Withdrawal of treasury shares
|
-
|
-
|
-
|
-
|
||||||||||||
|
Sales of treasury shares
|
-
|
-
|
-
|
-
|
||||||||||||
|
On issue at December 31, 2012
|
51,750,000
|
1,750,000
|
50,000,000
|
50,000,000
|
||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Issuance of shares
|
2,473,817
|
-
|
2,473,817
|
230,438
|
||||||||||||
|
Purchases of treasury shares
|
-
|
-
|
-
|
-
|
||||||||||||
|
Withdrawal of treasury shares
|
-
|
-
|
-
|
-
|
||||||||||||
|
Sales of treasury shares
|
-
|
-
|
-
|
-
|
||||||||||||
|
On issue at December 31, 2013
|
54,223,817
|
1,750,000
|
52,473,817
|
50,230,438
|
||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Issuance of shares
|
76,826,849
|
-
|
76,826,849
|
66,308,579
|
||||||||||||
|
Purchases of treasury shares
|
-
|
-
|
-
|
-
|
||||||||||||
|
Withdrawal of treasury shares
|
-
|
-
|
-
|
-
|
||||||||||||
|
Sales of treasury shares
|
-
|
-
|
-
|
-
|
||||||||||||
|
On issue at December 31, 2014
|
131,050,666
|
1,750,000
|
129,300,666
|
116,539,017
|
||||||||||||
|
(in shares)
|
2014
|
2013
|
2012
|
|||||||||
|
Ordinary shares outstanding (basic)
|
116,539,017
|
50,230,438
|
50,000,000
|
|||||||||
|
Effect of potential conversion of convertible Notes
|
1,079,047
|
18,949,134
|
6,474,307
|
|||||||||
|
Effect of potential conversion of PCPS
|
9,459,283
|
-
|
-
|
|||||||||
|
Effect of Share-based Payment arrangements
|
1,750,000
|
1,750,000
|
-
|
|||||||||
|
Number of ordinary shares (diluted)
|
128,827,347
|
70,929,572
|
56,474,307
|
|||||||||
|
Capital Increases in 2015
|
Date of transaction
|
Amount in USD
|
Issued Ordinary shares
|
Total number ordinary shares on issue
|
|
On issue at December 31, 2014
|
131,050,666
|
131,050,666
|
||
|
Initial public offering of its ordinary shares in the U.S.
|
January 28, 2015
|
229,062,750
|
18,699,000
|
149,749,666
|
|
Conversion of PCPs (30)
|
February 6, 2015
|
10,281,408
|
9,459,283
|
159,208,949
|
|
Total on issue after capital increases
|
159,208,949
|
159,208,949
|
|
Shares issued
|
Treasury shares
|
Shares outstanding
|
Weighted number of shares
|
|||||||||||||
|
On issue at December 31, 2014
|
131,050,666
|
1,750,000
|
129,300,666
|
116,539,017
|
||||||||||||
|
Issuance of shares
|
28,158,283
|
-
|
28,158,283
|
-
|
||||||||||||
|
Purchases of treasury shares
|
-
|
-
|
-
|
-
|
||||||||||||
|
Withdrawal of treasury shares
|
-
|
-
|
-
|
-
|
||||||||||||
|
Sales of treasury shares
|
-
|
-
|
-
|
-
|
||||||||||||
|
On issue YTD 2015
|
159,208,949
|
1,750,000
|
157,458,949
|
146,479,635
|
||||||||||||
|
(in thousands of USD)
|
Bank loans
|
Convertible and other Notes
|
Finance lease
|
Total
|
||||||||||||
|
More than 5 years
|
-
|
-
|
-
|
-
|
||||||||||||
|
Between 1 and 5 years
|
800,853
|
132,694
|
-
|
933,547
|
||||||||||||
|
More than 1 year
|
800,853
|
132,694
|
-
|
933,547
|
||||||||||||
|
Less than 1 year
|
110,621
|
-
|
-
|
110,621
|
||||||||||||
|
At January 1, 2013
|
911,474
|
132,694
|
-
|
1,044,168
|
||||||||||||
|
New loans
|
56,587
|
6,800
|
-
|
63,387
|
||||||||||||
|
Scheduled repayments
|
(110,621
|
)
|
-
|
-
|
(110,621
|
)
|
||||||||||
|
Early repayments
|
(9,500
|
)
|
(500
|
)
|
-
|
(10,000
|
)
|
|||||||||
|
Conversion
|
-
|
(15,200
|
)
|
-
|
(15,200
|
)
|
||||||||||
|
Other changes
|
(177
|
)
|
2,028
|
-
|
1,851
|
|||||||||||
|
Balance at December 31, 2013
|
847,763
|
125,822
|
-
|
973,585
|
||||||||||||
|
More than 5 years
|
-
|
-
|
-
|
-
|
||||||||||||
|
Between 1 and 5 years
|
710,086
|
125,822
|
-
|
835,908
|
||||||||||||
|
More than 1 year
|
710,086
|
125,822
|
-
|
835,908
|
||||||||||||
|
Less than 1 year
|
137,677
|
-
|
-
|
137,677
|
||||||||||||
|
Balance at December 31, 2013
|
847,763
|
125,822
|
-
|
973,585
|
||||||||||||
|
More than 5 years
|
-
|
-
|
-
|
-
|
||||||||||||
|
Between 1 and 5 years
|
710,086
|
125,822
|
-
|
835,908
|
||||||||||||
|
More than 1 year
|
710,086
|
125,822
|
-
|
835,908
|
||||||||||||
|
Less than 1 year
|
137,677
|
-
|
-
|
137,677
|
||||||||||||
|
At January 1, 2014
|
847,763
|
125,822
|
-
|
973,585
|
||||||||||||
|
New loans
|
1,195,217
|
200,175
|
-
|
1,395,392
|
||||||||||||
|
Scheduled repayments
|
(137,545
|
)
|
-
|
-
|
(137,545
|
)
|
||||||||||
|
Early repayments
|
(660,946
|
)
|
(1,400
|
)
|
-
|
(662,346
|
)
|
|||||||||
|
Conversion
|
-
|
(109,700
|
)
|
-
|
(109,700
|
)
|
||||||||||
|
Other changes
|
(10,160
|
)
|
39,600
|
-
|
29,440
|
|||||||||||
|
Balance at December 31, 2014
|
1,234,329
|
254,497
|
-
|
1,488,826
|
||||||||||||
|
More than 5 years
|
371,595
|
-
|
-
|
371,595
|
||||||||||||
|
Between 1 and 5 years
|
716,431
|
231,373
|
-
|
947,804
|
||||||||||||
|
More than 1 year
|
1,088,026
|
231,373
|
-
|
1,319,399
|
||||||||||||
|
Less than 1 year
|
146,303
|
23,124
|
-
|
169,427
|
||||||||||||
|
Balance at December 31, 2014
|
1,234,329
|
254,497
|
-
|
1,488,826
|
||||||||||||
|
(in thousands of USD)
|
December 31, 2014
|
December 31, 2013
|
||||||
|
Curr.
|
Nominal interest rate
|
Year of mat.
|
Face value
|
Carrying value
|
Face value
|
Carrying value
|
||
|
Secured vessels loan
|
USD
|
libor +3.00%
|
2017
|
253,409
|
252,400
|
350,079
|
347,845
|
|
|
Secured vessels Revolving loan**
|
USD
|
libor +3.00%
|
2017
|
230,372
|
230,000
|
239,780
|
218,500
|
|
|
Secured vessels loan
|
USD
|
libor +3.40%
|
2018
|
-
|
-
|
211,433
|
209,510
|
|
|
Secured vessels loan
|
USD
|
libor +2.25%
|
2021
|
132,829
|
129,485
|
-
|
-
|
|
|
Secured vessels Revolving loan**
|
USD
|
libor +2.25%
|
2021
|
102,388
|
102,388
|
-
|
-
|
|
|
Secured vessels loan
|
USD
|
libor +2.75%
|
2020
|
476,000
|
465,956
|
-
|
-
|
|
|
Secured vessels loan
|
USD
|
libor +2.95%
|
2017
|
54,250
|
54,100
|
58,550
|
58,320
|
|
|
Unsecured bank facility
|
EUR
|
euribor +1.00%
|
2015
|
10,000
|
-
|
25,000
|
13,588
|
|
|
Total interest-bearing bank loans
|
1,259,248
|
1,234,329
|
884,842
|
847,763
|
||||
|
(in thousands of USD)
|
December 31, 2014
|
December 31, 2013
|
||||||
|
Curr.
|
Nominal interest rate
|
Year of mat.
|
Face Value
|
Carrying value
|
Face Value
|
Carrying value
|
||
|
Unsecured convertible Notes
|
USD
|
6.50%
|
2015
|
25,000
|
23,124
|
25,000
|
23,517
|
|
|
Unsecured convertible Notes
|
USD
|
6.50%
|
2018
|
-
|
-
|
109,800
|
102,305
|
|
|
Unsecured Notes
|
USD
|
5.95%
|
2021
|
235,500
|
231,373
|
-
|
-
|
|
|
Total convertible and other Notes
|
260,500
|
254,497
|
134,800
|
125,822
|
||||
|
(in thousands of USD)
|
2014
|
2013
|
||||||
|
Carrying amount of liability at the beginning of period
|
125,822
|
132,694
|
||||||
|
Interest
|
867
|
2,448
|
||||||
|
Amortization of transaction costs
|
68
|
(1,023
|
)
|
|||||
|
Buyback of Convertible Notes
|
(1,354
|
)
|
(470
|
)
|
||||
|
Sale of Convertible Notes
|
-
|
5,898
|
||||||
|
Conversion of Convertible Notes
|
(102,279
|
)
|
(13,725
|
)
|
||||
|
Carrying amount of liability at the end of the period
|
23,124
|
125,822
|
||||||
|
(in thousands of USD)
|
Fair Value derivatives
|
Sellers Credit
|
Advances on Contracts
|
TOTAL
|
||||||||||||
|
More than 5 years
|
-
|
-
|
-
|
-
|
||||||||||||
|
Between 1 and 5 years
|
1,291
|
30,000
|
-
|
31,291
|
||||||||||||
|
Balance at December 31, 2013
|
1,291
|
30,000
|
-
|
31,291
|
||||||||||||
|
Fair Value derivatives
|
Sellers Credit
|
Advances on Contracts
|
TOTAL
|
|||||||||||||
|
More than 5 years
|
-
|
-
|
489
|
489
|
||||||||||||
|
Between 1 and 5 years
|
-
|
-
|
-
|
-
|
||||||||||||
|
Balance at December 31, 2014
|
-
|
-
|
489
|
489
|
||||||||||||
|
(in thousands of USD)
|
December 31, 2014
|
December 31, 2013
|
December 31, 2012
|
|||||||||
|
Net liability at beginning of period
|
(1,900
|
)
|
(2,166
|
)
|
(1,832
|
)
|
||||||
|
Recognized in profit or loss
|
(85
|
)
|
86
|
96
|
||||||||
|
Recognized in other comprehensive income
|
(393
|
)
|
263
|
(386
|
)
|
|||||||
|
Foreign currency translation differences
|
270
|
(83
|
)
|
(44
|
)
|
|||||||
|
Net liability at end of period
|
(2,108
|
)
|
(1,900
|
)
|
(2,166
|
)
|
||||||
|
Present value of funded obligations
|
(1,525
|
)
|
(1,495
|
)
|
(1,345
|
)
|
||||||
|
Fair value of plan assets
|
1,145
|
1,215
|
911
|
|||||||||
|
(380
|
)
|
(280
|
)
|
(434
|
)
|
|||||||
|
Present value of unfunded obligations
|
(1,728
|
)
|
(1,620
|
)
|
(1,732
|
)
|
||||||
|
Net liability
|
(2,108
|
)
|
(1,900
|
)
|
(2,166
|
)
|
||||||
|
Amounts in the balance sheet:
|
||||||||||||
|
Liabilities
|
(2,108
|
)
|
(1,900
|
)
|
(2,166
|
)
|
||||||
|
Assets
|
-
|
-
|
-
|
|||||||||
|
Net liability
|
(2,108
|
)
|
(1,900
|
)
|
(2,166
|
)
|
||||||
|
(in thousands of USD)
|
December 31, 2014
|
December 31, 2013
|
||||||
|
Trade payables
|
21,844
|
32,356
|
||||||
|
Accrued payroll
|
2,464
|
2,298
|
||||||
|
Dividends payable
|
8
|
10
|
||||||
|
Derivatives
|
-
|
-
|
||||||
|
Accrued expenses
|
36,838
|
27,257
|
||||||
|
Accrued interest
|
14,026
|
12,123
|
||||||
|
Deferred income
|
10,248
|
12,263
|
||||||
|
Other payables
|
10,127
|
20,787
|
||||||
|
Sellers credit
|
30,000
|
-
|
||||||
|
Total trade and other payables
|
125,555
|
107,094
|
||||||
|
Carrying Amount
|
Fair value
|
|||||||||||||||||||||||||||||||
|
(in thousands of USD)
|
Fair value - Hedging instruments
|
Loans and receivables
|
Other financial liabilities
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||||||||||
|
December 31, 2013
|
||||||||||||||||||||||||||||||||
|
Financial assets not measured at fair value *
|
||||||||||||||||||||||||||||||||
|
Non-current receivables (Note 10)
|
-
|
259,535
|
-
|
259,535
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Trade and other receivables (Note 11)
|
-
|
95,913
|
-
|
95,913
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Cash and cash equivalents (Note 12)
|
-
|
74,309
|
-
|
74,309
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
-
|
429,757
|
-
|
429,757
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
|
Financial liabilities measured at fair value
|
||||||||||||||||||||||||||||||||
|
Interest rate swaps used for hedging (Note 16)
|
1,291
|
-
|
-
|
1,291
|
-
|
1,291
|
-
|
1,291
|
||||||||||||||||||||||||
|
1,291
|
-
|
-
|
1,291
|
-
|
1,291
|
-
|
1,291
|
|||||||||||||||||||||||||
|
Financial liabilities not measured at fair value *
|
||||||||||||||||||||||||||||||||
|
Secured bank loans (Note 15)
|
-
|
-
|
834,175
|
834,175
|
-
|
859,842
|
-
|
859,842
|
||||||||||||||||||||||||
|
Unsecured bank loans (Note 15)
|
-
|
-
|
13,588
|
13,588
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Unsecured convertible Notes (Note 15)
|
-
|
-
|
125,822
|
125,822
|
169,120
|
-
|
-
|
169,120
|
||||||||||||||||||||||||
|
Trade and other payables (Note 18)
|
-
|
-
|
107,094
|
107,094
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Sellers Credit (Note 16)
|
-
|
-
|
30,000
|
30,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
-
|
-
|
1,110,679
|
1,110,679
|
169,120
|
859,842
|
-
|
1,028,962
|
|||||||||||||||||||||||||
|
December 31, 2014
|
||||||||||||||||||||||||||||||||
|
Financial assets not measured at fair value *
|
||||||||||||||||||||||||||||||||
|
Non-current receivables (Note 10)
|
-
|
258,447
|
-
|
258,447
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Trade and other receivables (Note 11)
|
-
|
194,733
|
-
|
194,733
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Cash and cash equivalents (Note 12)
|
-
|
254,086
|
-
|
254,086
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
-
|
707,266
|
-
|
707,266
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
|
Financial liabilities measured at fair value
|
||||||||||||||||||||||||||||||||
|
Interest rate swaps used for hedging (Note 16)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
|
Financial liabilities not measured at fair value *
|
||||||||||||||||||||||||||||||||
|
Secured bank loans (Note 15)
|
-
|
-
|
1,234,329
|
1,234,329
|
-
|
1,249,248
|
-
|
1,249,248
|
||||||||||||||||||||||||
|
Unsecured bank loans (Note 15)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Unsecured convertible Notes (Note 15)
|
-
|
-
|
23,124
|
23,124
|
25,048
|
-
|
-
|
25,048
|
||||||||||||||||||||||||
|
Unsecured other Notes (Note 15)
|
-
|
-
|
231,373
|
231,373
|
236,202
|
-
|
-
|
236,202
|
||||||||||||||||||||||||
|
Trade and other payables (Note 18)
|
-
|
-
|
125,555
|
125,555
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Advance received on Contracts (Note 16)
|
-
|
-
|
489
|
489
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
-
|
-
|
1,614,870
|
1,614,870
|
261,249
|
1,249,248
|
-
|
1,510,497
|
|||||||||||||||||||||||||
|
Type
|
Valuation Techniques
|
Significant unobservable inputs
|
||
|
Forward exchange contracts and interest rate swaps for which no hedge accounting applies
|
Market comparison technique:
The fair values are based on broker quotes. Similar contracts are traded in an active market and the quotes reflect the actual transactions in similar instruments
|
Not applicable
|
||
|
Interest rate swaps for which hedge accounting applies
|
Fair value calculation:
The fair values are computed by calculating the present value of the future cash flows (Fixed and floating), which depends on the forward rates. The forward rates are calculated on the interest rate curves such as LIBOR.
|
Not applicable
|
||
|
Financial instruments not measured at fair value
|
||||
|
Type
|
Valuation Techniques
|
Significant unobservable inputs
|
||
|
Debt Securities *
|
Market comparison technique:
The valuation is based on the market price of the traded instruments. The contracts are traded in an active market and the quotes reflect the actual transactions.
|
Not applicable
|
||
|
Other financial liabilities °
|
Discounted cash flow
|
Not applicable
|
|
The ageing of trade and other receivables is as follows:
|
||||||||
|
(in thousands of USD)
|
2014
|
2013
|
||||||
|
Not past due
|
177,061
|
93,589
|
||||||
|
Past due 0-30 days
|
3,301
|
872
|
||||||
|
Past due 31-365 days
|
13,608
|
1,243
|
||||||
|
More than one year
|
761
|
209
|
||||||
|
Total trade and other receivables
|
194,731
|
95,913
|
||||||
|
Contractual cash flows December 31, 2013
|
||||||||||||||||||||
|
(in thousands of USD)
|
Carrying Amount
|
Total
|
Less than 1 year
|
Between 1 and 5 years
|
More than 5 years
|
|||||||||||||||
|
Non derivative financial liabilities
|
||||||||||||||||||||
|
Bank loans (Note 15)
|
847,763
|
938,569
|
147,882
|
790,687
|
-
|
|||||||||||||||
|
Convertible Notes (Note 15)
|
125,822
|
165,193
|
8,730
|
156,463
|
-
|
|||||||||||||||
|
Current trade and other payables (Note 18)
|
107,094
|
107,094
|
107,094
|
-
|
||||||||||||||||
|
Non-current other payables (Note 16)
|
30,000
|
30,000
|
-
|
30,000
|
-
|
|||||||||||||||
|
1,110,679
|
1,240,856
|
263,706
|
977,150
|
-
|
||||||||||||||||
|
Derivative financial liabilities
|
||||||||||||||||||||
|
Interest rate swaps (Note 16)
|
1,291
|
1,442
|
1,442
|
-
|
-
|
|||||||||||||||
|
Forward exchange contracts (Note 16)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
1,291
|
1,442
|
1,442
|
-
|
-
|
||||||||||||||||
|
Contractual cash flows December 31, 2014
|
||||||||||||||||||||
|
(in thousands of USD)
|
Carrying Amount
|
Total
|
Less than 1 year
|
Between 1 and 5 years
|
More than 5 years
|
|||||||||||||||
|
Non derivative financial liabilities
|
||||||||||||||||||||
|
Bank loans (Note 15)
|
1,234,329
|
1,379,638
|
185,372
|
815,364
|
378,902
|
|||||||||||||||
|
Convertible and other Notes (Note 15)
|
254,497
|
300,933
|
43,358
|
257,575
|
-
|
|||||||||||||||
|
Current trade and other payables (Note 18)
|
125,555
|
125,555
|
125,555
|
-
|
-
|
|||||||||||||||
|
Non-current other payables (Note 16)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
1,614,381
|
1,806,126
|
354,285
|
1,072,939
|
378,902
|
||||||||||||||||
|
Derivative financial liabilities
|
||||||||||||||||||||
|
Interest rate swaps (Note 16)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Forward exchange contracts (Note 16)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||
|
(in thousands of USD)
|
Interest swaps with hedge accounting
|
Interest swaps with no hedge accounting
|
Forward exchange contracts used for hedging
|
TOTAL
|
||||||||||||
|
Dirty value
|
(6,882
|
)
|
-
|
(154
|
)
|
(7,036
|
)
|
|||||||||
|
Accrued Interest
|
161
|
-
|
-
|
161
|
||||||||||||
|
Clean value at January 1, 2013 (Note 16)
|
(6,721
|
)
|
-
|
(154
|
)
|
(6,875
|
)
|
|||||||||
|
Effective portion recognized directly in OCI
|
5,430
|
-
|
-
|
5,430
|
||||||||||||
|
Ineffective portion recognized in profit or loss
|
-
|
-
|
154
|
154
|
||||||||||||
|
Dirty value
|
(1,443
|
)
|
-
|
-
|
(1,443
|
)
|
||||||||||
|
Accrued Interest
|
152
|
-
|
-
|
152
|
||||||||||||
|
Clean value at December 31, 2013 (Note 16)
|
(1,291
|
)
|
-
|
-
|
(1,291
|
)
|
||||||||||
|
Dirty value
|
(1,443
|
)
|
-
|
-
|
(1,443
|
)
|
||||||||||
|
Accrued Interest
|
152
|
-
|
-
|
152
|
||||||||||||
|
Clean value at January 1, 2014 (Note 16)
|
(1,291
|
)
|
-
|
-
|
(1,291
|
)
|
||||||||||
|
Effective portion recognized directly in OCI
|
1,291
|
-
|
-
|
1,291
|
||||||||||||
|
Ineffective portion recognized in profit or loss
|
-
|
-
|
-
|
-
|
||||||||||||
|
Dirty value
|
-
|
-
|
-
|
-
|
||||||||||||
|
Accrued Interest
|
-
|
-
|
-
|
-
|
||||||||||||
|
Clean value at December 31, 2014 (Note 16)
|
-
|
-
|
-
|
-
|
||||||||||||
|
(effect in thousands of USD)
|
2014
|
2013
|
2012
|
|||||||||||||||||||||
|
Profit or loss
|
Profit or loss
|
Profit or loss
|
||||||||||||||||||||||
|
1000 USD
|
1000 USD
|
1000 USD
|
1000 USD
|
1000 USD
|
1000 USD
|
|||||||||||||||||||
|
increase
|
decrease
|
increase
|
decrease
|
increase
|
decrease
|
|||||||||||||||||||
|
9,941
|
(9,941
|
)
|
6,836
|
(6,836
|
)
|
7,149
|
(7,149
|
)
|
||||||||||||||||
|
Carrying amount
|
||||||||
|
(in thousands of USD)
|
2014
|
2013
|
||||||
|
Fixed rate instruments
|
||||||||
|
Financial assets
|
-
|
-
|
||||||
|
Financial liabilities
|
254,497
|
125,822
|
||||||
|
254,497
|
125,822
|
|||||||
|
Variable rate instruments
|
||||||||
|
Financial liabilities
|
1,234,329
|
847,763
|
||||||
|
1,234,329
|
847,763
|
|||||||
|
Profit or loss
|
Equity
|
|||||||||||||||
|
50 bp
|
50 bp
|
50 bp
|
50 bp
|
|||||||||||||
|
(effect in thousands of USD)
|
increase
|
decrease
|
increase
|
decrease
|
||||||||||||
|
December 31, 2012
|
||||||||||||||||
|
Variable rate instruments
|
(6,102
|
)
|
6,102
|
-
|
-
|
|||||||||||
|
Interest rate swaps
|
1,335
|
(1,353
|
)
|
2,629
|
2,260
|
|||||||||||
|
Cash flow sensitivity (net)
|
(4,767
|
)
|
4,749
|
2,629
|
2,260
|
|||||||||||
|
December 31, 2013
|
||||||||||||||||
|
Variable rate instruments
|
(4,382
|
)
|
4,382
|
-
|
-
|
|||||||||||
|
Interest rate swaps
|
-
|
-
|
264
|
(11
|
)
|
|||||||||||
|
Cash flow sensitivity (net)
|
(4,382
|
)
|
4,382
|
264
|
(11
|
)
|
||||||||||
|
December 31, 2014
|
||||||||||||||||
|
Variable rate instruments
|
(4,257
|
)
|
4,257
|
-
|
-
|
|||||||||||
|
Interest rate swaps
|
-
|
-
|
-
|
-
|
||||||||||||
|
Cash flow sensitivity (net)
|
(4,257
|
)
|
4,257
|
-
|
-
|
|||||||||||
|
December 31, 2014
|
December 31, 2013
|
December 31, 2012
|
||||||||||||||||||||||
|
(in thousands of USD)
|
EUR
|
USD
|
EUR
|
USD
|
EUR
|
USD
|
||||||||||||||||||
|
Trade payables
|
(8,646
|
)
|
(13,198
|
)
|
(11,227
|
)
|
(21,129
|
)
|
(5,421
|
)
|
(7,037
|
)
|
||||||||||||
|
Operating expenses
|
(65,691
|
)
|
(421,300
|
)
|
(67,985
|
)
|
(302,879
|
)
|
(83,237
|
)
|
(337,261
|
)
|
||||||||||||
|
Net exposure
|
(74,337
|
)
|
(434,498
|
)
|
(79,212
|
)
|
(324,008
|
)
|
(88,658
|
)
|
(344,298
|
)
|
||||||||||||
|
(in thousands of USD)
|
2014
|
2013
|
2012
|
|||||||||
|
Equity
|
662
|
74
|
442
|
|||||||||
|
Profit or loss
|
(9,124
|
)
|
(8,179
|
)
|
(7,794
|
)
|
||||||
|
(in thousands of USD)
|
December 31, 2014
|
December 31, 2013
|
||||||
|
Less than 1 year
|
(16,036
|
)
|
(11,812
|
)
|
||||
|
Between 1 and 5 years
|
(6,110
|
)
|
(914
|
)
|
||||
|
More than 5 years
|
-
|
-
|
||||||
|
Total future lease payments
|
(22,146
|
)
|
(12,726
|
)
|
||||
|
(in thousands of USD)
|
December 31, 2014
|
December 31, 2013
|
||||||
|
Less than 1 year
|
(2,439
|
)
|
(1,135
|
)
|
||||
|
Between 1 and 5 years
|
(8,174
|
)
|
(3,113
|
)
|
||||
|
More than 5 years
|
(4,233
|
)
|
(643
|
)
|
||||
|
Total non-cancellable operating lease rentals
|
(14,846
|
)
|
(4,891
|
)
|
||||
|
(in thousands of USD)
|
2014
|
2013
|
2012
|
|||||||||
|
Bareboat charter
|
(3,584
|
)
|
(3,002
|
)
|
-
|
|||||||
|
Time charter
|
(32,080
|
)
|
(18,029
|
)
|
(28,920
|
)
|
||||||
|
Office rental
|
(1,579
|
)
|
(1,141
|
)
|
(1,167
|
)
|
||||||
|
Total recognized in profit and loss
|
(37,243
|
)
|
(22,172
|
)
|
(30,087
|
)
|
||||||
|
(in thousands of USD)
|
December 31, 2014
|
December 31, 2013
|
||||||
|
Less than 1 year
|
136,304
|
79,686
|
||||||
|
Between 1 and 5 years
|
154,842
|
15,929
|
||||||
|
More than 5 years
|
-
|
-
|
||||||
|
Total future lease receivables
|
291,146
|
95,615
|
||||||
|
(in thousands of USD)
|
December 31, 2014
|
December 31, 2013
|
||||||
|
Less than 1 year
|
837
|
-
|
||||||
|
Between 1 and 5 years
|
3,349
|
-
|
||||||
|
More than 5 years
|
2,791
|
-
|
||||||
|
Total non-cancellable operating lease rentals
|
6,977
|
-
|
||||||
|
(in thousands of USD)
|
2014
|
2013
|
2012
|
|||||||||
|
Bareboat charter
|
-
|
-
|
-
|
|||||||||
|
Time charter
|
132,118
|
133,396
|
144,889
|
|||||||||
|
Total amounts recognized in profit and loss
|
132,118
|
133,396
|
144,889
|
|||||||||
|
in thousands of EUR
|
2014
|
2013
|
2012
|
|||||||||
|
Total remuneration
|
1,401
|
1,189
|
1,040
|
|||||||||
|
in thousands of EUR
|
2014
|
2013
|
2012
|
|||||||||
|
Total fixed remuneration
|
1,068
|
953
|
938
|
|||||||||
|
of which
|
||||||||||||
|
Cost of pension
|
32
|
32
|
32
|
|||||||||
|
Other benefits
|
55
|
51
|
52
|
|||||||||
|
Total variable remuneration
|
734
|
700
|
225
|
|||||||||
|
(in thousands of GBP)
|
2014
|
2013
|
2012
|
|||||||||
|
Total fixed remuneration
|
375
|
345
|
336
|
|||||||||
|
of which
|
||||||||||||
|
Cost of pension
|
13
|
50
|
50
|
|||||||||
|
Other benefits
|
11
|
11
|
10
|
|||||||||
|
Total variable remuneration
|
295
|
268
|
61
|
|||||||||
|
(in thousands of USD)
|
Trade receivables
|
Trade payables
|
Shareholders Loan
|
Turnover
|
Dividend Income
|
|||||||||||||||
|
TI Africa Ltd
|
577
|
-
|
172,055
|
302
|
-
|
|||||||||||||||
|
TI Asia Ltd
|
325
|
-
|
93,337
|
361
|
-
|
|||||||||||||||
|
Fiorano Shipholding Ltd
|
150
|
336
|
26,416
|
556
|
-
|
|||||||||||||||
|
Fontvieille Shipholding Ltd
|
1,906
|
150
|
27,792
|
522
|
-
|
|||||||||||||||
|
Larvotto Shipholding Ltd
|
192
|
323
|
24,191
|
565
|
-
|
|||||||||||||||
|
Moneghetti Shipholding Ltd
|
205
|
342
|
19,623
|
587
|
-
|
|||||||||||||||
|
Great Hope Enterprises Ltd
|
-
|
-
|
-
|
-
|
9,410
|
|||||||||||||||
|
Kingswood Co. Ltd
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
December 31, 2014
|
3,355
|
1,151
|
363,414
|
2,893
|
9,410
|
|||||||||||||||
|
(in thousands of USD)
|
Trade receivables
|
Trade payables
|
Shareholders Loan
|
Turnover
|
Dividend Income
|
|||||||||||||||
|
TI Africa Ltd
|
37
|
-
|
172,055
|
-
|
-
|
|||||||||||||||
|
TI Asia Ltd
|
565
|
-
|
123,337
|
361
|
-
|
|||||||||||||||
|
Fiorano Shipholding Ltd
|
871
|
296
|
25,366
|
544
|
-
|
|||||||||||||||
|
Fontvieille Shipholding Ltd
|
1,071
|
453
|
25,992
|
499
|
-
|
|||||||||||||||
|
Larvotto Shipholding Ltd
|
507
|
280
|
23,528
|
542
|
-
|
|||||||||||||||
|
Moneghetti Shipholding Ltd
|
21
|
236
|
20,194
|
512
|
-
|
|||||||||||||||
|
Great Hope Enterprises Ltd
|
-
|
-
|
2,450
|
-
|
-
|
|||||||||||||||
|
Kingswood Co. Ltd
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
December 31, 2013
|
3,072
|
1,265
|
392,922
|
2,458
|
-
|
|||||||||||||||
|
Grant date/employees entitled
|
Number of instruments
|
Vesting Conditions
|
Contractual life of Options
|
|
|
Options granted to key management personnel
|
||||
|
December 16, 2013 ("Tranche 1")
|
583,000
|
Share price to be at least EUR 7.5
|
5 years
|
|
|
December 16, 2013 ("Tranche 2")
|
583,000
|
Share price to be at least EUR 8.66
|
5 years
|
|
|
December 16, 2013 ("Tranche 3")
|
583,000
|
Share price to be at least EUR 11.54 and US listing
|
5 years
|
|
|
Total Share options
|
1,750,000
|
|||
|
Share option programs
|
||||||||||||
|
(Figures in EUR)
|
2013
|
|||||||||||
|
Tranche 1
|
Tranche 2
|
Tranche 3
|
||||||||||
|
Fair value at grant date
|
2.270
|
2.260
|
2.120
|
|||||||||
|
Share price at grant date
|
6.070
|
6.070
|
6.070
|
|||||||||
|
Exercise price
|
5.770
|
5.770
|
5.770
|
|||||||||
|
Expected volatility (weighted average)
|
40
|
%
|
40
|
%
|
40
|
%
|
||||||
|
Expected life (Days) (weighted average)
|
303
|
467
|
730
|
|||||||||
|
Expected dividends
|
-
|
-
|
-
|
|||||||||
|
Risk-free interest rate
|
1
|
%
|
1
|
%
|
1
|
%
|
||||||
|
(Figures in EUR)
|
Number of options 2014
|
Weighted average exercise price 2014
|
Number of options 2013
|
Weighted average exercise price 2013
|
||||||||||||
|
Outstanding at January 1
|
1,750,000
|
5.770
|
-
|
-
|
||||||||||||
|
Forfeited during the year
|
-
|
-
|
-
|
-
|
||||||||||||
|
Exercised during the year
|
-
|
-
|
-
|
-
|
||||||||||||
|
Granted during the year
|
-
|
-
|
1,750,000
|
5.770
|
||||||||||||
|
Outstanding at December 31
|
1,750,000
|
5.770
|
1,750,000
|
5.770
|
||||||||||||
|
Vested at December 31
|
1,166,167
|
-
|
-
|
-
|
||||||||||||
|
Country of incorporation
|
Consolidation method
|
Ownership interest
|
||||||||||||
|
December 31, 2014
|
December 31, 2013
|
December 31, 2012
|
||||||||||||
|
Parent
|
||||||||||||||
|
Euronav NV
|
Belgium
|
full
|
100.00
|
%
|
100.00
|
%
|
100.00
|
%
|
||||||
|
Subsidiaries
|
||||||||||||||
|
Euronav Tankers NV
|
Belgium
|
full
|
100.00
|
%
|
NA
|
NA
|
||||||||
|
Euronav Shipping NV
|
Belgium
|
full
|
100.00
|
%
|
NA
|
NA
|
||||||||
|
Euronav (UK) Agencies Limited
|
UK
|
full
|
100.00
|
%
|
100.00
|
%
|
100.00
|
%
|
||||||
|
Euronav Luxembourg SA
|
Luxembourg
|
full
|
100.00
|
%
|
100.00
|
%
|
100.00
|
%
|
||||||
|
Euronav sas
|
France
|
full
|
100.00
|
%
|
100.00
|
%
|
100.00
|
%
|
||||||
|
Euronav Ship Management sas
|
France
|
full
|
100.00
|
%
|
100.00
|
%
|
100.00
|
%
|
||||||
|
Euronav Ship Management Ltd
|
Liberia
|
full
|
100.00
|
%
|
100.00
|
%
|
100.00
|
%
|
||||||
|
Euronav Ship Management Hellas (branch office)
|
||||||||||||||
|
Euronav Hong Kong
|
Hong Kong
|
full
|
100.00
|
%
|
100.00
|
%
|
100.00
|
%
|
||||||
|
Euro-Ocean Shipmanagement (Cyprus) Ltd
|
Cyprus
|
full
|
100.00
|
%
|
100.00
|
%
|
100.00
|
%
|
||||||
|
Joint ventures
|
||||||||||||||
|
Africa Conversion Corp.
|
Marshall Islands
|
equity
|
50.00
|
%
|
50.00
|
%
|
50.00
|
%
|
||||||
|
Asia Conversion Corp.
|
Marshall Islands
|
equity
|
50.00
|
%
|
50.00
|
%
|
50.00
|
%
|
||||||
|
Fiorano Shipholding Ltd
|
Hong Kong
|
equity
|
50.00
|
%
|
50.00
|
%
|
50.00
|
%
|
||||||
|
Fontvieille Shipholding Ltd
|
Hong Kong
|
equity
|
50.00
|
%
|
50.00
|
%
|
50.00
|
%
|
||||||
|
Great Hope Enterprises Ltd
|
Hong Kong
|
equity
|
50.00
|
%
|
50.00
|
%
|
50.00
|
%
|
||||||
|
Kingswood Co. Ltd
|
Marshall Islands
|
equity
|
50.00
|
%
|
50.00
|
%
|
50.00
|
%
|
||||||
|
Larvotto Shipholding Ltd
|
Hong Kong
|
equity
|
50.00
|
%
|
50.00
|
%
|
50.00
|
%
|
||||||
|
Moneghetti Shipholding Ltd
|
Hong Kong
|
equity
|
50.00
|
%
|
50.00
|
%
|
50.00
|
%
|
||||||
|
Seven Seas Shipping Ltd
|
Marshall Islands
|
equity
|
50.00
|
%
|
50.00
|
%
|
50.00
|
%
|
||||||
|
TI Africa Ltd
|
Hong Kong
|
equity
|
50.00
|
%
|
50.00
|
%
|
50.00
|
%
|
||||||
|
TI Asia Ltd
|
Hong Kong
|
equity
|
50.00
|
%
|
50.00
|
%
|
50.00
|
%
|
||||||
|
Associates
|
||||||||||||||
|
Tankers International LLC
|
Marshall Islands
|
equity
|
40.00
|
%
|
40.00
|
%
|
NA
|
|||||||
|
VLCC Chartering Ltd
|
Marshall Islands
|
equity
|
20.00
|
%
|
NA
|
NA
|
||||||||
|
(
in thousands of USD)
|
2014
|
2013
|
||||||
|
Assets
|
||||||||
|
Interest in joint ventures
|
16,305
|
22,705
|
||||||
|
Interest in associates
|
1,027
|
409
|
||||||
|
TOTAL Assets
|
17,332
|
23,114
|
||||||
|
Liabilities
*
|
||||||||
|
Interest in joint ventures
|
(5,880
|
)
|
(5,880
|
)
|
||||
|
Interest in associates
|
-
|
-
|
||||||
|
TOTAL Liabilities
|
(5,880
|
)
|
(5,880
|
)
|
||||
|
(In thousands of USD)
|
2014
|
2013
|
2012
|
|||||||||
|
Carrying amount of interest at the beginning of the year
|
409
|
-
|
-
|
|||||||||
|
Group's share of profit (loss) for the period
|
618
|
409
|
-
|
|||||||||
|
Group's share of other comprehensive income
|
-
|
-
|
||||||||||
|
Carrying amount of interest at the end of the year
|
1,027
|
409
|
-
|
|||||||||
|
Associate
|
Segment
|
Description
|
|
Tankers International LLC
|
Tankers
|
The manager of the Tankers International Pool who commercially manages the majority of the Group's VLCCs
|
|
VLCC Chartering Ltd
|
Tankers
|
Chartering joint venture that has the combined access to the combined fleets of Frontline and Tankers International Pool
|
|
(In thousands of USD)
|
Asset
|
Liability
|
||||||||||||||||||
|
Note
|
Investments in equity accounted investees
|
Shareholders loans
|
Investments in equity accounted investees
|
Shareholders loans
|
||||||||||||||||
|
Gross balance
|
-
|
(145,191
|
)
|
348,604
|
(5,880
|
)
|
-
|
|||||||||||||
|
Offset investment with shareholders loan
|
-
|
155,297
|
(155,297
|
)
|
-
|
-
|
||||||||||||||
|
Balance at January 1, 2012
|
10,106
|
193,307
|
(5,880
|
)
|
-
|
|||||||||||||||
|
Group's share of profit (loss) for the period
|
-
|
9,953
|
-
|
-
|
-
|
|||||||||||||||
|
Group's share of other comprehensive income
|
-
|
1,015
|
-
|
-
|
-
|
|||||||||||||||
|
Capital increase/(decrease) in joint ventures
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Dividends received from joint ventures
|
-
|
-
|
-
|
-
|
||||||||||||||||
|
Movement shareholders loans to joint ventures
|
-
|
-
|
32,843
|
-
|
-
|
|||||||||||||||
|
Gross balance
|
-
|
(134,223
|
)
|
381,447
|
(5,880
|
)
|
-
|
|||||||||||||
|
Offset investment with shareholders loan
|
-
|
155,298
|
(155,298
|
)
|
-
|
-
|
||||||||||||||
|
Balance at December 31, 2012
|
21,075
|
226,150
|
(5,880
|
)
|
-
|
|||||||||||||||
|
Group's share of profit (loss) for the period
|
-
|
17,444
|
-
|
-
|
-
|
|||||||||||||||
|
Group's share of other comprehensive income
|
-
|
3,077
|
-
|
-
|
-
|
|||||||||||||||
|
Capital increase/(decrease) in joint ventures
|
-
|
3,000
|
-
|
-
|
-
|
|||||||||||||||
|
Dividends received from joint ventures
|
-
|
-
|
-
|
-
|
||||||||||||||||
|
Movement shareholders loans to joint ventures
|
-
|
-
|
11,475
|
-
|
-
|
|||||||||||||||
|
Gross balance
|
-
|
(110,702
|
)
|
392,922
|
(5,880
|
)
|
-
|
|||||||||||||
|
Offset investment with shareholders loan
|
-
|
133,406
|
(133,406
|
)
|
-
|
-
|
||||||||||||||
|
Balance at December 31, 2013
|
22,704
|
259,516
|
(5,880
|
)
|
-
|
|||||||||||||||
|
Group's share of profit (loss) for the period
|
-
|
29,668
|
-
|
-
|
-
|
|||||||||||||||
|
Group's share of other comprehensive income
|
-
|
2,106
|
-
|
-
|
-
|
|||||||||||||||
|
Capital increase/(decrease) in joint ventures
|
-
|
(1,000
|
)
|
-
|
-
|
-
|
||||||||||||||
|
Dividends received from joint ventures
|
-
|
(9,410
|
)
|
-
|
-
|
-
|
||||||||||||||
|
Movement shareholders loans to joint ventures
|
-
|
-
|
(29,508
|
)
|
-
|
-
|
||||||||||||||
|
Gross balance
|
-
|
(89,338
|
)
|
363,414
|
(5,880
|
)
|
-
|
|||||||||||||
|
Offset investment with shareholders loan
|
-
|
105,643
|
(105,643
|
)
|
-
|
-
|
||||||||||||||
|
Balance at December 31, 2014
|
16,305
|
257,771
|
(5,880
|
)
|
-
|
|||||||||||||||
|
Joint venture
|
Segment
|
Description
|
|
Great Hope Enterprises Ltd
|
Tankers
|
Single ship company, owner of 1 VLCC
|
|
Kingswood Co. Ltd
|
Tankers
|
Holding company; parent of Seven Seas Shipping Ltd.
|
|
Seven Seas Shipping Ltd
|
Tankers
|
Single ship company, owner of 1 VLCC
|
|
Fiorano Shipholding Ltd
|
Tankers
|
Single ship company, owner of 1 Suezmax
|
|
Fontvieille Shipholding Ltd
|
Tankers
|
Single ship company, owner of 1 Suezmax
|
|
Larvotto Shipholding Ltd
|
Tankers
|
Single ship company, owner of 1 Suezmax
|
|
Moneghetti Shipholding Ltd
|
Tankers
|
Single ship company, owner of 1 Suezmax
|
|
Front Tobago Inc.
|
Tankers
|
No operating activities, liquidated in 2013
|
|
TI Africa Ltd
|
FSO
|
Operator and owner of a single floating storage and offloading facility (FSO Africa)*
|
|
TI Asia Ltd
|
FSO
|
Operator and owner of a single floating storage and offloading facility (FSO Asia)*
|
|
Africa Conversion Corp
|
FSO
|
No operating activities, intention to liquidate
|
|
Asia Conversion Corp
|
FSO
|
No operating activities, intention to liquidate
|
|
|
Asset
|
Liability
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
(In thousands of USD)
|
Great Hope Enterprises Ltd
|
Kingswood Co. Ltd
|
Seven Seas Shipping Ltd
|
Fiorano Shipholding Ltd
|
Fontvieille Shipholding Ltd
|
Larvotto Shipholding Ltd
|
Moneghetti Shipholding Ltd
|
TI Africa Ltd
|
TI Asia Ltd
|
Total
|
Africa Conversion Corp
|
Asia Conversion Corp
|
Total
|
|||||||||||||||||||||||||||||||||||||||
|
At December 31, 2012
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Percentage ownership interest
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
||||||||||||||||||||||||||||||
|
Non-Current assets
|
38,544
|
934
|
41,506
|
92,587
|
78,024
|
86,946
|
82,606
|
264,457
|
257,116
|
942,720
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
of which Vessel
|
38,544
|
-
|
41,506
|
92,587
|
78,024
|
86,946
|
82,606
|
262,657
|
254,250
|
937,120
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Current Assets
|
4,259
|
68
|
4,289
|
5,498
|
4,999
|
7,615
|
6,679
|
38,115
|
91,594
|
163,116
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
of which cash and cash equivalents
|
1,890
|
449
|
650
|
1,172
|
1,677
|
2,499
|
22,049
|
35,192
|
65,578
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||
|
Non-Current Liabilities
|
19,638
|
-
|
16,101
|
98,894
|
87,305
|
94,709
|
91,037
|
361,828
|
421,423
|
1,190,935
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Of which bank loans
|
19,638
|
-
|
15,166
|
40,563
|
42,470
|
41,053
|
55,750
|
0
|
157,750
|
372,390
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Current Liabilities
|
7,163
|
1
|
4,548
|
6,626
|
7,444
|
7,254
|
6,435
|
115,443
|
28,433
|
183,347
|
6,880
|
4,880
|
11,760
|
|||||||||||||||||||||||||||||||||||||||
|
Of which bank loans
|
6,300
|
-
|
4,333
|
4,250
|
4,000
|
3,970
|
4,000
|
63,750
|
24,826
|
115,429
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Net assets (100%)
|
16,002
|
1,001
|
25,146
|
(7,435
|
)
|
(11,726
|
)
|
(7,402
|
)
|
(8,187
|
)
|
(174,699
|
)
|
(101,146
|
)
|
(268,446
|
)
|
(6,880
|
)
|
(4,880
|
)
|
(11,760
|
)
|
|||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Group's share of net assets
|
8,001
|
501
|
12,573
|
(3,718
|
)
|
(5,863
|
)
|
(3,701
|
)
|
(4,094
|
)
|
(87,350
|
)
|
(50,573
|
)
|
(134,223
|
)
|
(3,440
|
)
|
(2,440
|
)
|
(5,880
|
)
|
|||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Shareholders loans to joint venture
|
-
|
-
|
-
|
24,166
|
22,417
|
21,828
|
17,644
|
172,055
|
123,337
|
381,447
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net Carrying amount of interest in joint venture
|
8,001
|
501
|
12,573
|
-
|
-
|
-
|
-
|
-
|
-
|
21,075
|
(3,440
|
)
|
(2,440
|
)
|
(5,880
|
)
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Remaining shareholders loan to joint venture
|
-
|
-
|
-
|
20,449
|
16,554
|
18,127
|
13,551
|
84,706
|
72,764
|
226,150
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Revenue
|
10,176
|
-
|
7,449
|
12,682
|
18,134
|
18,478
|
16,397
|
43,750
|
63,618
|
190,684
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Depreciations and amortization
|
(3,298
|
)
|
-
|
(3,360
|
)
|
(4,467
|
)
|
(4,561
|
)
|
(4,483
|
)
|
(4,586
|
)
|
(18,216
|
)
|
(17,933
|
)
|
(60,904
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Interest Expense
|
(998
|
)
|
-
|
(369
|
)
|
(1,371
|
)
|
(1,656
|
)
|
(1,668
|
)
|
(2,136
|
)
|
(6,801
|
)
|
(9,855
|
)
|
(24,854
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Income tax expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Profit (loss) for the period (100%)
|
2,480
|
1
|
504
|
(4,346
|
)
|
(5,290
|
)
|
(3,428
|
)
|
(2,957
|
)
|
8,232
|
24,709
|
19,905
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||
|
Other comprehensive income (100%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,030
|
2,030
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Group's share of profit (loss) for the period
|
1,240
|
1
|
252
|
(2,173
|
)
|
(2,645
|
)
|
(1,714
|
)
|
(1,479
|
)
|
4,116
|
12,355
|
9,953
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||
|
Group's share of other comprehensive income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,015
|
1,015
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
|
Asset
|
Liability
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
(In thousands of USD)
|
Great Hope Enterprises Ltd
|
Kingswood Co. Ltd
|
Seven Seas Shipping Ltd
|
Fiorano Shipholding Ltd
|
Fontvieille Shipholding Ltd
|
Larvotto Shipholding Ltd
|
Moneghetti Shipholding Ltd
|
TI Africa Ltd
|
TI Asia Ltd
|
Total
|
Africa Conversion Corp
|
Asia Conversion Corp
|
Total
|
|||||||||||||||||||||||||||||||||||||||
|
At December 31, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Percentage ownership interest
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
||||||||||||||||||||||||||||||
|
Non-Current assets
|
-
|
109
|
38,146
|
87,735
|
73,463
|
82,376
|
78,020
|
247,797
|
240,477
|
848,123
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
of which Vessel
|
-
|
-
|
38,146
|
87,735
|
73,463
|
82,376
|
78,020
|
244,448
|
236,317
|
840,505
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Current Assets
|
40,494
|
898
|
6,785
|
6,063
|
5,913
|
6,083
|
9,173
|
54,300
|
107,297
|
237,006
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
of which cash and cash equivalents
|
240
|
2,040
|
729
|
1,223
|
1,685
|
2,764
|
38,795
|
45,406
|
92,882
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||
|
Non-Current Liabilities
|
4,645
|
-
|
10,942
|
97,044
|
90,455
|
94,139
|
92,137
|
368,919
|
389,167
|
1,147,448
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Of which bank loans
|
-
|
-
|
10,833
|
36,313
|
38,470
|
37,082
|
51,750
|
13,543
|
131,646
|
319,637
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Current Liabilities
|
20,907
|
2
|
4,528
|
7,209
|
6,507
|
6,540
|
8,280
|
76,556
|
28,555
|
159,084
|
6,880
|
4,880
|
11,760
|
|||||||||||||||||||||||||||||||||||||||
|
Of which bank loans
|
19,695
|
-
|
4,333
|
4,250
|
4,000
|
3,970
|
5,000
|
25,000
|
26,103
|
92,351
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Net assets (100%)
|
14,942
|
1,005
|
29,461
|
(10,455
|
)
|
(17,586
|
)
|
(12,220
|
)
|
(13,224
|
)
|
(143,378
|
)
|
(69,948
|
)
|
(221,403
|
)
|
(6,880
|
)
|
(4,880
|
)
|
(11,760
|
)
|
|||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Group's share of net assets
|
7,471
|
503
|
14,731
|
(5,228
|
)
|
(8,793
|
)
|
(6,110
|
)
|
(6,612
|
)
|
(71,689
|
)
|
(34,974
|
)
|
(110,701
|
)
|
(3,440
|
)
|
(2,440
|
)
|
(5,880
|
)
|
|||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Shareholders loans to joint venture
|
2,450
|
-
|
-
|
25,366
|
25,992
|
23,528
|
20,194
|
172,055
|
123,337
|
392,922
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net Carrying amount of interest in joint venture
|
7,471
|
503
|
14,731
|
-
|
-
|
-
|
-
|
-
|
-
|
22,705
|
(3,440
|
)
|
(2,440
|
)
|
(5,880
|
)
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Remaining shareholders loan to joint venture
|
2,450
|
-
|
-
|
20,138
|
17,199
|
17,418
|
13,582
|
100,366
|
88,363
|
259,516
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Revenue
|
5,477
|
-
|
6,572
|
15,181
|
12,551
|
14,007
|
13,998
|
63,849
|
63,548
|
195,183
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Depreciations and amortization
|
(2,738
|
)
|
-
|
(3,360
|
)
|
(4,852
|
)
|
(4,561
|
)
|
(4,571
|
)
|
(4,586
|
)
|
(18,209
|
)
|
(17,933
|
)
|
(60,810
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Interest Expense
|
(730
|
)
|
-
|
(232
|
)
|
(1,166
|
)
|
(1,506
|
)
|
(1,376
|
)
|
(1,958
|
)
|
(1,087
|
)
|
(8,720
|
)
|
(16,775
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Income tax expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Profit (loss) for the period (100%)
|
(1,059
|
)
|
4
|
(1,686
|
)
|
(3,019
|
)
|
(5,861
|
)
|
(4,818
|
)
|
(5,038
|
)
|
31,321
|
25,045
|
34,889
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||
|
Other comprehensive income (100%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,154
|
6,154
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Group's share of profit (loss) for the period
|
(530
|
)
|
2
|
(843
|
)
|
(1,510
|
)
|
(2,931
|
)
|
(2,409
|
)
|
(2,519
|
)
|
15,661
|
12,523
|
17,444
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||
|
Group's share of other comprehensive income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,077
|
3,077
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
At December 31, 2014
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Percentage ownership interest
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
||||||||||||||||||||||||||||||
|
Non-Current assets
|
-
|
204
|
34,786
|
82,883
|
70,670
|
77,805
|
73,433
|
231,370
|
224,460
|
795,611
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
of which Vessel
|
-
|
-
|
34,786
|
82,883
|
70,670
|
77,805
|
73,433
|
226,239
|
218,385
|
784,201
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Current Assets
|
763
|
810
|
7,473
|
5,445
|
6,719
|
6,087
|
3,786
|
39,864
|
64,441
|
135,388
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
of which cash and cash equivalents
|
278
|
-
|
3,245
|
711
|
1,136
|
1,633
|
1,218
|
22,017
|
31,098
|
61,336
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Non-Current Liabilities
|
-
|
-
|
6,704
|
84,894
|
90,054
|
81,494
|
86,997
|
351,057
|
297,510
|
998,710
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Of which bank loans
|
-
|
-
|
6,500
|
32,063
|
34,470
|
33,113
|
47,750
|
-
|
104,200
|
258,096
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Current Liabilities
|
130
|
2
|
4,591
|
15,341
|
7,773
|
16,097
|
5,251
|
32,351
|
29,426
|
110,962
|
6,880
|
4,880
|
11,760
|
|||||||||||||||||||||||||||||||||||||||
|
Of which bank loans
|
-
|
-
|
4,333
|
4,250
|
4,000
|
3,970
|
4,000
|
13,750
|
27,446
|
61,749
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Net assets (100%)
|
633
|
1,012
|
30,964
|
(11,907
|
)
|
(20,438
|
)
|
(13,699
|
)
|
(15,029
|
)
|
(112,174
|
)
|
(38,035
|
)
|
(178,673
|
)
|
(6,880
|
)
|
(4,880
|
)
|
(11,760
|
)
|
|||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Group's share of net assets
|
317
|
506
|
15,482
|
(5,954
|
)
|
(10,219
|
)
|
(6,850
|
)
|
(7,515
|
)
|
(56,087
|
)
|
(19,018
|
)
|
(89,338
|
)
|
(3,440
|
)
|
(2,440
|
)
|
(5,880
|
)
|
|||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Shareholders loans to joint venture
|
-
|
-
|
-
|
26,416
|
27,792
|
24,191
|
19,623
|
172,055
|
93,337
|
363,414
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net Carrying amount of interest in joint venture
|
317
|
506
|
15,482
|
-
|
-
|
-
|
-
|
-
|
-
|
16,305
|
(3,440
|
)
|
(2,440
|
)
|
(5,880
|
)
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Remaining shareholders loan to joint venture
|
-
|
-
|
-
|
20,462
|
17,573
|
17,341
|
12,108
|
115,968
|
74,319
|
257,771
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Revenue
|
113
|
-
|
10,228
|
17,017
|
15,706
|
17,092
|
16,047
|
62,261
|
64,096
|
202,560
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Depreciations and amortization
|
-
|
-
|
(3,360
|
)
|
(4,852
|
)
|
(4,603
|
)
|
(4,571
|
)
|
(4,586
|
)
|
(18,209
|
)
|
(17,933
|
)
|
(58,114
|
)
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||
|
Interest Expense
|
(257
|
)
|
-
|
(162
|
)
|
(1,093
|
)
|
(1,100
|
)
|
(1,263
|
)
|
(1,469
|
)
|
(1,963
|
)
|
(7,458
|
)
|
(14,765
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Income tax expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Profit (loss) for the period (100%)
|
4,510
|
7
|
3,504
|
(1,453
|
)
|
(2,852
|
)
|
(1,481
|
)
|
(1,805
|
)
|
31,204
|
27,702
|
59,336
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||
|
Other comprehensive income (100%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,212
|
4,212
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||
|
Group's share of profit (loss) for the period
|
2,255
|
4
|
1,752
|
(727
|
)
|
(1,426
|
)
|
(741
|
)
|
(903
|
)
|
15,602
|
13,851
|
29,668
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||
|
Group's share of other comprehensive income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,106
|
2,106
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
in thousands of USD
|
|
|
December 31, 2014
|
December 31, 2013
|
|||||||||||||||
|
|
Currency
|
Nominal interest rate
|
Year of maturity
|
Face value
|
Carrying value
|
Face value
|
Carrying value
|
||||||||||||
|
TI Asia Ltd *
|
USD
|
libor +1.15%
|
2017
|
131,646
|
131,646
|
157,750
|
157,750
|
||||||||||||
|
TI Africa Ltd *
|
USD
|
libor +2.75%
|
2015
|
13,750
|
13,667
|
38,750 | 38,546 | ||||||||||||
|
Great Hope Enterprises Ltd
|
USD
|
libor +2.70%
|
2018
|
-
|
-
|
19,950 | 19,694 | ||||||||||||
|
Seven Seas Shipping Ltd
|
USD
|
libor +0.80%
|
2017
|
10,833
|
10,833
|
15,166 | 15,166 | ||||||||||||
|
Moneghetti Shipholding Ltd *
|
USD
|
libor +2.75%
|
2021
|
51,750
|
51,750
|
56,750 | 56,750 | ||||||||||||
|
Fontvieille Shipholding Ltd *
|
USD
|
libor +2.75%
|
2020
|
38,470
|
38,470
|
42,470 | 42,470 | ||||||||||||
|
Larvotto Shipholding Ltd *
|
USD
|
libor +1.50%
|
2020
|
37,083
|
37,083
|
41,052 | 41,052 | ||||||||||||
|
Fiorano Shipholding Ltd *
|
USD
|
libor +1.225%
|
2020
|
36,312
|
36,312
|
40,562 | 40,562 | ||||||||||||
|
Total interest-bearing bank loans
|
|
|
|
319,844
|
319,761
|
412,450 | 411,990 | ||||||||||||
|
Cash and cash equivalents
|
2014
|
2013
|
||||||
|
Cash and cash equivalents of the joint ventures
|
61,336
|
92,882
|
||||||
|
Group's share of cash and cash equivalents
|
30,668
|
46,441
|
||||||
|
Of which restricted cash
|
15,547
|
16,015
|
||||||
|
closing rates
|
average rates
|
|||||||||||||||||||||||
|
1 XXX = x,xxxx USD
|
December 31, 2014
|
December 31, 2013
|
December 31, 2012
|
2014
|
2013
|
2012
|
||||||||||||||||||
|
EUR
|
1.2141
|
1.3791
|
1.3194
|
1.3349
|
1.3259
|
1.2909
|
||||||||||||||||||
|
GBP
|
1.5587
|
1.6542
|
1.6167
|
1.6521
|
1.5629
|
1.5873
|
||||||||||||||||||
|
Before
|
After
|
|||||||
|
Total subscribed capital (USD)
|
142,440,546
|
162,764,714
|
||||||
|
Total number of ordinary shares on issue (with voting rights) *
|
131,050,666
|
149,749,666
|
||||||
|
Before
|
After
|
|||||||
|
Total subscribed capital (USD)
|
162,764,714
|
173,046,122
|
||||||
|
Total number of ordinary shares on issue (with voting rights) *
|
149,749,666
|
159,208,949
|
||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|