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
|
|
|
OR
|
||
|
[X]
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended
December 31, 2015
|
||
|
OR
|
||
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from _________________ to _________________
|
||
|
OR
|
||
|
[ ]
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
Date of event requiring this shell company report _________________
|
||
|
Commission file number
001-36810
|
||
|
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
|
X
|
No
|
|||
|
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
|
|||
|
PART I
|
||
|
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
|
28
|
|
ITEM 4A.
|
UNRESOLVED STAFF COMMENTS
|
63
|
|
ITEM 5.
|
OPERATING AND FINANCIAL REVIEW AND PROSPECTS
|
63
|
|
ITEM 6.
|
DIRECTORS, SENIOR MANAGEMENTAND EMPLOYEES
|
86
|
|
ITEM 7.
|
MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS.
|
91
|
|
ITEM 8.
|
FINANCIAL INFORMATION
|
94
|
|
ITEM 9.
|
OFFER AND THE LISTING
|
95
|
|
ITEM 10.
|
ADDITIONAL INFORMATION
|
96
|
|
ITEM 11.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
113
|
|
ITEM 12.
|
DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES
|
114
|
|
PART II
|
||
|
ITEM 13.
|
DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES
|
114
|
|
ITEM 14.
|
MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS
|
114
|
|
ITEM 15.
|
CONTROLS AND PROCEDURES
|
114
|
|
ITEM 16A.
|
AUDIT COMMITTEE FINANCIAL EXPERT
|
115
|
|
ITEM 16B.
|
CODE OF ETHICS
|
115
|
|
ITEM 16C.
|
PRINCIPAL ACCOUNTING FEES AND SERVICES
|
115
|
|
ITEM 16D.
|
EXEMPTIONS FROM LISTING STANDARDS FOR AUDIT COMMITTEES
|
116
|
|
ITEM 16E.
|
PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASES
|
116
|
|
ITEM 16F.
|
CHANGE IN REGISTRANT'S CERTIFYING ACCOUNTANT
|
116
|
|
ITEM 16G.
|
CORPORATE GOVERNANCE
|
116
|
|
ITEM 16H.
|
MINE SAFETY DISCLOSURE
|
116
|
|
PART III
|
||
|
ITEM 17.
|
FINANCIAL STATEMENTS
|
116
|
|
ITEM 18.
|
FINANCIAL STATEMENTS
|
116
|
|
ITEM 19.
|
EXHIBITS
|
117
|
| · | 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; |
| · | our business strategy and other plans and objectives for growth and future operations; |
| · | our ability to successfully employ our existing and newbuilding vessels; |
| · | planned capital expenditures and availability of capital resources to fund capital expenditures; |
| · | our ability to realize the expected benefits from acquisitions; |
| · | 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; and |
| · | 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 |
| A. | Selected Financial Data |
|
Year Ended December 31,
|
||||||||||||||||||||
|
Consolidated Statement of Profit or Loss Data
(US$ in thousands, except per share data)
|
2015
|
2014
|
2013
|
2012
|
2011
|
|||||||||||||||
|
Revenue
|
846,507
|
473,985
|
304,622
|
320,836
|
326,315
|
|||||||||||||||
|
Gains on disposal of vessels/other tangible assets
|
13,302
|
13,122
|
8
|
10,067
|
22,153
|
|||||||||||||||
|
Other operating income
|
7,426
|
11,411
|
11,520
|
10,478
|
5,773
|
|||||||||||||||
|
Voyage expenses and commissions
|
(71,237
|
)
|
(118,303
|
)
|
(79,584
|
)
|
(72,100
|
)
|
(46,884
|
)
|
||||||||||
|
Vessel operating expenses
|
(153,718
|
)
|
(124,089
|
)
|
(105,911
|
)
|
(109,539
|
)
|
(123,078
|
)
|
||||||||||
|
Charter hire expenses
|
(25,849
|
)
|
(35,664
|
)
|
(21,031
|
)
|
(28,920
|
)
|
(42,497
|
)
|
||||||||||
|
Losses on disposal of vessels
|
(8,002
|
)
|
—
|
(215
|
)
|
—
|
(25,501
|
)
|
||||||||||||
|
Impairment on non-current assets held for sale
|
—
|
(7,416
|
)
|
—
|
(32,080
|
)
|
—
|
|||||||||||||
|
Depreciation tangible assets
|
(210,156
|
)
|
(160,934
|
)
|
(136,882
|
)
|
(146,881
|
)
|
(142,358
|
)
|
||||||||||
|
Depreciation intangible assets
|
(50
|
)
|
(20
|
)
|
(76
|
)
|
(181
|
)
|
(213
|
)
|
||||||||||
|
General and administrative expenses
|
(46,251
|
)
|
(40,565
|
)
|
(27,165
|
)
|
(30,797
|
)
|
(28,655
|
)
|
||||||||||
|
Result from operating activities
|
351,972
|
11,527
|
(54,714
|
)
|
(79,117
|
)
|
(54,945
|
)
|
||||||||||||
|
Finance income
|
3,312
|
2,617
|
1,993
|
5,349
|
5,663
|
|||||||||||||||
|
Finance expenses
|
(50,942
|
)
|
(95,970
|
)
|
(54,637
|
)
|
(55,507
|
)
|
(52,484
|
)
|
||||||||||
|
Net finance expense
|
(47,630
|
)
|
(93,353
|
)
|
(52,644
|
)
|
(50,158
|
)
|
(46,821
|
)
|
||||||||||
|
Share of profit (loss) of equity accounted investees (net of income tax)
|
51,592
|
30,286
|
17,853
|
9,953
|
5,897
|
|||||||||||||||
|
Profit (loss) before income tax
|
355,934
|
(51,540
|
)
|
(89,505
|
)
|
(119,322
|
)
|
(95,869
|
)
|
|||||||||||
|
Income tax benefit/(expense)
|
(5,633
|
)
|
5,743
|
(178
|
)
|
726
|
(118
|
)
|
||||||||||||
|
Profit (loss) for the period
|
350,301
|
(45,797
|
)
|
(89,683
|
)
|
(118,596
|
)
|
(95,987
|
)
|
|||||||||||
|
Attributable to:
|
||||||||||||||||||||
|
Owners of the Company
|
350,301
|
(45,797
|
)
|
(89,683
|
)
|
(118,596
|
)
|
(95,987
|
)
|
|||||||||||
|
Basic earnings per share
|
2.25
|
(0.39
|
)
|
(1.79
|
)
|
(2.37
|
)
|
(1,92
|
)
|
|||||||||||
|
Diluted earnings per share
|
2.22
|
(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)
|
2015
|
2014
|
2013
|
2012
|
2011
|
|||||||||||||||
|
Cash and cash equivalents
|
131,663
|
254,086
|
74,309
|
113,051
|
163,108
|
|||||||||||||||
|
Vessels
|
2,288,036
|
2,258,334
|
1,434,800
|
1,592,837
|
1,616,178
|
|||||||||||||||
|
Vessels under construction
|
93,890
|
—
|
—
|
—
|
89,619
|
|||||||||||||||
|
Current and non-current bank loans
|
1,052,448
|
1,234,329
|
847,763
|
911,474
|
938,992
|
|||||||||||||||
|
Equity attributable to Owners of the Company
|
1,905,749
|
1,472,708
|
800,990
|
866,970
|
980,988
|
|||||||||||||||
|
Cash flow data
|
||||||||||||||||||||
|
Net cash inflow/(outflow)
|
||||||||||||||||||||
|
Operating activities
|
450,532
|
14,782
|
(8,917
|
)
|
69,812
|
28,060
|
||||||||||||||
|
Investing activities
|
(205,873
|
)
|
(1,023,007
|
)
|
28,114
|
(86,986
|
)
|
39,852
|
||||||||||||
|
Financing activities
|
(365,315
|
)
|
1,189,021
|
(57,384
|
)
|
(33,117
|
)
|
(48,606
|
)
|
|||||||||||
|
Fleet Data (Unaudited)
|
||||||||||||||||||||
|
VLCCs
|
||||||||||||||||||||
|
Average number of vessels(1)
|
27
|
20
|
11
|
13
|
14
|
|||||||||||||||
|
Calendar days(2)
|
9,860
|
7,450
|
4,085
|
4,940
|
5,264
|
|||||||||||||||
|
Vessel operating days(3)
|
9,645
|
7,294
|
4,036
|
4,891
|
5,119
|
|||||||||||||||
|
Available days(4)
|
9,780
|
7,391
|
4,044
|
4,910
|
5,198
|
|||||||||||||||
|
Fleet utilization(5)
|
98.6
|
%
|
98.7
|
%
|
99.8
|
%
|
99.6
|
%
|
98.5
|
|||||||||||
|
Daily TCE charter rates(6)
|
$
|
52,802
|
$
|
27,189
|
$
|
25,785
|
$
|
23,510
|
$
|
24,457
|
||||||||||
|
Daily vessel operating expenses(7)
|
$
|
9,935
|
$
|
8,565
|
$
|
8,178
|
$
|
7,761
|
$
|
7,440
|
||||||||||
|
Suezmaxes
|
||||||||||||||||||||
|
Average number of vessels(1)
|
19
|
19
|
19
|
18
|
18
|
|||||||||||||||
|
Calendar days(2)
|
6,885
|
6,937
|
6,848
|
6,588
|
6,578
|
|||||||||||||||
|
Vessel operating days(3)
|
6,780
|
6,774
|
6,661
|
6,436
|
6,448
|
|||||||||||||||
|
Available days(4)
|
6,806
|
6,895
|
6,664
|
6,489
|
6,456
|
|||||||||||||||
|
Fleet utilization(5)
|
99.6
|
%
|
98.2
|
%
|
100
|
%
|
99.2
|
%
|
99.9
|
%
|
||||||||||
|
Daily TCE charter rates(6)
|
$
|
39,689
|
$
|
24,491
|
$
|
19,284
|
$
|
21,052
|
$
|
24,237
|
||||||||||
|
Daily vessel operating expenses(7)
|
$
|
8,288
|
$
|
8,073
|
$
|
7,753
|
$
|
7,868
|
$
|
8,442
|
||||||||||
|
Average daily general and administrative expenses per vessel—owned tanker segment only(8)
|
$
|
2,790
|
$
|
2,820
|
$
|
2,485
|
$
|
2,672
|
$
|
2,420
|
||||||||||
|
Other data
|
||||||||||||||||||||
|
EBITDA (unaudited)(9)
|
$
|
613,770
|
$
|
202,767
|
$
|
100,096
|
$
|
77,898
|
$
|
93,523
|
||||||||||
|
Adjusted EBITDA (unaudited)(10)
|
$
|
648,190
|
$
|
239,176
|
$
|
138,853
|
$
|
120,719
|
$
|
128,367
|
||||||||||
|
Time charter equivalents revenues
|
$
|
778,368
|
$
|
364,211
|
$
|
232,519
|
$
|
250,476
|
$
|
281,476
|
||||||||||
|
Basic weighted average shares outstanding
|
155,872,171
|
116,539,017
|
50,230,438
|
50,000,000
|
50,000,000
|
|||||||||||||||
|
Diluted weighted average shares outstanding
|
157,529,562
|
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 , (a non-IFRS measure) 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. |
|
2015
|
2014
|
2013 | ||||||||||
|
VLCC
|
||||||||||||
|
Net VLCC revenues for all employment types
|
$
|
509,277,925
|
$
|
198,316,363
|
$
|
104,068,875
|
||||||
|
Total VLCC operating days
|
9,645
|
7,294
|
4,036
|
|||||||||
|
Daily VLCC TCE Rate
|
$
|
52,802
|
$
|
27,189
|
$
|
25,785
|
||||||
|
SUEZMAX
|
||||||||||||
|
Net Suezmax revenues for all employment types
|
$
|
269,090,422
|
$
|
165,894,436
|
$
|
128,449,941
|
||||||
|
Total Suezmax operating days
|
6,780
|
6,774
|
6,661
|
|||||||||
|
Daily Suezmax rate
|
$
|
39,689
|
$
|
24,491
|
$
|
19,284
|
||||||
|
Tanker Fleet
|
||||||||||||
|
Net Tanker fleet revenues for all employment type
|
$
|
778,368,347
|
$
|
364,210,799
|
$
|
232,518,816
|
||||||
|
Total Fleet operating days
|
16,425
|
14,068
|
10,697
|
|||||||||
|
Daily Fleetwide TCE
|
$
|
47,390
|
$
|
25,890
|
$
|
21,737
|
||||||
|
2012
|
2011
|
|||||||
|
VLCC
|
||||||||
|
Net VLCC revenues for all employment types
|
$
|
114,987,548
|
$
|
125,195,000
|
||||
|
Total VLCC operating days
|
4,891
|
5,119
|
||||||
|
Daily VLCC TCE Rate
|
$
|
23,510
|
$
|
24,457
|
||||
|
SUEZMAX
|
||||||||
|
Net Suezmax revenues for all employment types
|
$
|
135,488,742
|
$
|
156,280,502
|
||||
|
Total Suezmax operating days
|
6,436
|
6,448
|
||||||
|
Daily Suezmax rate
|
$
|
21,052
|
$
|
24,237
|
||||
|
Tanker Fleet
|
||||||||
|
Net Tanker fleet revenues for all employment type
|
$
|
250,476,290
|
$
|
281,475,502
|
||||
|
Total Fleet operating days
|
11,327
|
11,568
|
||||||
|
Daily Fleetwide TCE
|
$
|
22,113
|
$
|
24,332
|
||||
|
Year Ended December 31,
|
||||||||||||||||||||
|
(US$ in thousands)
|
2015
|
2014
|
2013
|
2012
|
2011
|
|||||||||||||||
|
Voyage charter revenues
|
$
|
720,416
|
$
|
341,867
|
$
|
171,225
|
$
|
175,947
|
$
|
139,265
|
||||||||||
|
Time charter revenues
|
$
|
126,091
|
$
|
132,118
|
$
|
133,396
|
$
|
144,889
|
$
|
187,050
|
||||||||||
|
Subtotal revenue
|
$
|
846,507
|
$
|
473,985
|
$
|
304,622
|
$
|
320,836
|
$
|
326,315
|
||||||||||
|
Other income
|
$
|
7,426
|
$
|
11,411
|
$
|
11,520
|
$
|
10,478
|
$
|
5,773
|
||||||||||
|
Total operating revenues
|
$
|
853,933
|
$
|
485,396
|
$
|
316,142
|
$
|
331,314
|
$
|
332,088
|
||||||||||
|
Less:
|
||||||||||||||||||||
|
Other income *
|
$
|
(4,328
|
)
|
$
|
(2,882
|
)
|
$
|
(4,039
|
)
|
$
|
(8,738
|
)
|
$
|
(3,729
|
)
|
|||||
|
Total revenues attributable to ships owned by Euronav
|
$
|
849,605
|
$
|
482,514
|
$
|
312,103
|
$
|
322,576
|
$
|
328,359
|
||||||||||
|
Tanker Fleet
Net Tanker Fleet Revenues reconciliation
|
||||||||||||||||||||
|
Share of total Revenues attributable to ships owned by Euronav
|
$
|
849,605
|
$
|
482,514
|
$
|
312,103
|
$
|
322,576
|
$
|
328,359
|
||||||||||
|
less voyage expenses and commissions
|
$
|
(71,237
|
)
|
$
|
(118,303
|
)
|
$
|
(79,584
|
)
|
$
|
(72,100
|
)
|
$
|
(46,884
|
)
|
|||||
|
Net Total tanker fleet
|
$
|
778,368
|
$
|
364,211
|
$
|
232,519
|
$
|
250,476
|
$
|
281,476
|
||||||||||
|
of which Net VLCC Revenues for all employment types
|
$
|
509,278
|
$
|
198,316
|
$
|
104,069
|
$
|
114,988
|
$
|
125,195
|
||||||||||
|
of which Net Suezmax Revenues for all employment types
|
$
|
269,090
|
$
|
165,895
|
$
|
128,450
|
$
|
135,489
|
$
|
156,281
|
||||||||||
| (7) | Daily vessel operating expenses, or DVOE , (a non-IFRS measure) 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,
|
||||||||||||||||||||
|
2015
|
2014
|
2013
|
2012
|
2011
|
||||||||||||||||
|
EBITDA Reconciliation (unaudited)
|
||||||||||||||||||||
|
Profit (loss) for the period
|
$
|
350,301
|
$
|
(45,797
|
)
|
$
|
(89,683
|
)
|
$
|
(118,596
|
)
|
$
|
(95,987
|
)
|
||||||
|
plus
Net finance expenses
|
$
|
47,630
|
$
|
93,353
|
$
|
52,644
|
$
|
50,158
|
$
|
46,821
|
||||||||||
|
plus
Depreciation of tangible and intangible assets
|
$
|
210,206
|
$
|
160,954
|
$
|
136,957
|
$
|
147,062
|
$
|
142,571
|
||||||||||
|
plus
Income tax expense/(benefit)
|
$
|
5,633
|
$
|
(5,743
|
)
|
$
|
178
|
$
|
(726
|
)
|
$
|
118
|
||||||||
|
EBITDA (unaudited)
|
$
|
613,770
|
$
|
202,767
|
$
|
100,096
|
$
|
77,898
|
$
|
93,523
|
||||||||||
| (10) | 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. |
|
Year Ended December 31,
|
||||||||||||||||||||
|
2015
|
2014
|
2013
|
2012
|
2011
|
||||||||||||||||
|
Adjusted EBITDA Reconciliation (unaudited)
|
||||||||||||||||||||
|
Profit (loss) for the period
|
$
|
350,301
|
$
|
(45,797
|
)
|
$
|
(89,683
|
)
|
$
|
(118,596
|
)
|
$
|
(95,987
|
)
|
||||||
|
plus
Net finance expenses
|
$
|
47,630
|
$
|
93,353
|
$
|
52,644
|
$
|
50,158
|
$
|
46,821
|
||||||||||
|
plus
Net finance expenses JV
|
$
|
5,288
|
$
|
7,351
|
$
|
8,352
|
$
|
12,370
|
$
|
8,892
|
||||||||||
|
plus
Depreciation of tangible and intangible assets
|
$
|
210,206
|
$
|
160,954
|
$
|
136,957
|
$
|
147,062
|
$
|
142,571
|
||||||||||
|
plus
Depreciation of tangible and intangible assets JV
|
$
|
29,314
|
$
|
29,058
|
$
|
30,405
|
$
|
30,451
|
$
|
25,952
|
||||||||||
|
plus
Income tax expense/(benefit)
|
$
|
5,633
|
$
|
(5,743
|
)
|
$
|
178
|
$
|
(726
|
)
|
$
|
118
|
||||||||
|
plus
Income tax expense/(benefit) JV
|
$
|
(182
|
)
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
|||||||||
|
Adjusted EBITDA (unaudited)
|
$
|
648,190
|
$
|
239,176
|
$
|
138,853
|
$
|
120,719
|
$
|
128,367
|
||||||||||
| B. | Capitalization and Indebtedness |
| C. | Reasons for the Offer and Use of Proceeds |
| D. | Risk Factors |
| · | supply and demand for energy resources and oil and petroleum products; |
| · | competition from, and supply and demand for, alternative sources of energy; |
| · | 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; and |
| · | international sanctions, embargoes, import and export restrictions, nationalizations and wars. |
| · | demand for alternative sources of energy; |
| · | 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; |
| · | 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; |
| · | 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, which may include undrawn amount of any committed revolving credit facilities and credit lines having a maturity of more than year, 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 5% of our total indebtedness (excluding guarantees), depending on the applicable loan facility, whichever is greater; |
| · | an aggregate cash balance of at least $30.0 million; and |
| · | a ratio of stockholders' equity 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
|
Spot
|
N/A
|
|
|
Sandra
|
VLCC
|
323,527
|
2011
|
STX
|
Total
|
Time Charter
(3)
|
January 2017
|
|
Sara
|
VLCC
|
323,183
|
2011
|
STX
|
Total
|
Time Charter
(3)
|
October 2017
|
|
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
|
Petrobras
|
Time Charter
|
November 2018
|
|
Ilma
|
VLCC
|
314,000
|
2012
|
Hyundai
|
TI Pool
|
N/A
|
|
|
Simone
|
VLCC
|
313,988
|
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
|
Petrobras
|
Time Charter
|
August 2018
|
|
V.K. Eddie
(4)
|
VLCC
|
305,261
|
2005
|
Daewoo
|
TI Pool
|
N/A
|
|
|
Hojo
|
VLCC
|
302,965
|
2013
|
JMU
|
TI Pool
|
N/A
|
|
|
Hakone
|
VLCC
|
302,624
|
2010
|
Universal
|
TI Pool
|
N/A
|
|
|
Hirado
|
VLCC
|
302,550
|
2011
|
Universal
|
TI Pool
|
N/A
|
|
|
Hakata
|
VLCC
|
302,550
|
2010
|
Universal
|
Total
|
Time Charter
(3)
|
September 2017
|
|
Artois
|
VLCC
|
298,330
|
2001
|
Hitachi
|
TI Pool
|
N/A
|
|
|
Antigone
|
VLCC
|
299,421
|
2015
|
Hyundai
|
TI Pool
|
N/A
|
|
|
Alice
|
VLCC
|
299,320
|
2016
|
Hyundai
|
Spot
|
N/A
|
|
|
Alex
|
VLCC
|
229,445
|
2016
|
Hyundai
|
TI Pool
|
N/A
|
|
|
Anne
(6)
|
VLCC
|
300,000
|
2016
|
Hyundai
|
N/A
|
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
|
Spot
|
N/A
|
|
|
Cap Guillaume
|
Suezmax
|
158,889
|
2006
|
Samsung
|
Spot
|
N/A
|
|
|
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
|
Spot
|
N/A
|
|
|
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 2017
|
|
Cap Romuald
|
Suezmax
|
146,640
|
1998
|
Samsung
|
Valero
|
Time Charter
(3)
|
May 2018
|
|
Cap Jean
|
Suezmax
|
146,627
|
1998
|
Samsung
|
Valero
|
Time Charter
(3)
|
March 2018
|
|
Total DWT—Owned Vessels
(5)
|
12,201,743
|
||||||
|
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
|
December 2016
|
|
|
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
|
|
Total DWT
FSO Vessels
(5)
|
442,000
|
| (1) | As used in this 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., "JMU" 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. |
| (5) | Vessels in which we hold a 50% ownership interest are only accounted for the share of DWT corresponding to our ownership interest. |
| (6) | Vessel expected to be delivered to us in the course of the second quarter of 2016. |
| · | 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. |
| · | VLCCs , with an oil cargo carrying capacity in excess of 200,000 dwt (typically 300,000 to 320,000 dwt or approximately two million barrels). VLCCs generally trade on long-haul routes from the Middle East and West Africa to Asia, Europe and the U.S. Gulf or the Caribbean. Tankers in excess of 320,000 dwt are known as Ultra Large Crude Carriers (ULCCs), although for the purposes of this report they are included within the VLCC category. |
| · | Suezmax tankers, with an oil cargo carrying capacity of approximately 120,000 to 200,000 dwt (typically 150,000 to 160,000 dwt or approximately one million barrels). Suezmax tankers are engaged in a range of crude oil trades across a number of major loading zones. Within the Suezmax sector, there are a number of product and shuttle tankers (shuttle tankers are specialized ships built to transport crude oil and condensates from offshore oil field installations to onshore terminals and refineries and are often referred to as "floating pipelines"), which do not participate in the crude oil trades. |
| · | Aframax tankers, with an oil cargo carrying capacity of approximately 80,000 to 120,000 dwt (or approximately 500,000 barrels). Aframax tankers are employed in shorter regional trades, mainly in North West Europe, the Caribbean, the Mediterranean and Asia. |
| (1) | Excludes product tankers and in the case of Suezmax shuttle tankers |
| · | A bareboat charter involves the use of a vessel usually over longer periods of up to several years. All voyage related costs, including vessel fuel, or bunkers, and port dues as well as all vessel operating expenses, such as day-to-day operations, maintenance, crewing and insurance, transfer to the charterer's account. The owner of the vessel receives monthly charter hire payments on a per day basis and is responsible only for the payment of capital costs related to the vessel. |
| · | A time charter involves the use of the vessel, either for a number of months or years or for a trip between specific delivery and redelivery positions, known as a trip charter. The charterer pays all voyage related costs. The owner of the vessel receives monthly charter hire payments on a per day basis and is responsible for the payment of all vessel operating expenses and capital costs of the vessel. |
| · | A single or spot voyage charter involves the carriage of a specific amount and type of cargo on a load port to discharge port basis, subject to various cargo handling terms. Most of these charters are of a single or spot voyage nature. The cost of repositioning the ship to load the next cargo falls outside the charter and is at the cost and discretion of the owner. The owner of the vessel receives one payment derived by multiplying the tons of cargo loaded on board by the agreed upon freight rate expressed on a per cargo ton basis. The owner is responsible for the payment of all expenses including voyage, operating and capital costs of the vessel. |
| · | A contract of affreightment , or COA , relates to the carriage of multiple cargoes over the same route and enables the COA holder to nominate different ships to perform individual voyages. This arrangement constitutes a number of voyage charters to carry a specified amount of cargo during the term of the COA, which usually spans a number of years. All of the ship's operating, voyage and capital costs are borne by the ship-owner. The freight rate is normally agreed on a per cargo ton basis. |
| · | 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. |
| C. | Organizational Structure |
| D. | Property, Plants and Equipment |
| · | Belgium, located at Belgica Building, De Gerlachekaai 20, Antwerp, Belgium, for a yearly rent of $172,562. |
| · | Greece, located at 69 Akti Miaouli, Piraeus, Greece 185 37, for a yearly rent of $219,128. |
| · | France, located at Quai Ernest Renaud 15, CS20421, 44104 Nantes Cedex 1, France, for a total yearly rent of $29,424. |
| · | 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 partly sublease to a third party for the remaining term and received a total yearly rent of $151,180. |
| · | United Kingdom, London, located at 81-99 Kings Road, Chelsea, London SW3 4PA, 1-3 floor, for a yearly rent of $1,068,651. We sublease part of this office space to certain unrelated parties and certain related parties, and received a total yearly rent of $796,331 (our new London office). |
| · | Singapore, located at 10 Hoe Chiang Road # 10-04, Keppel Tower, Singapore 089315, for a yearly rent of $53,642. |
| 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. |
|
Year ended December 31, 2015
|
Year ended December 31, 2014
|
Year ended December 31, 2013
|
||||||||||||||||||||||||||||||||||
|
REVENUE
|
REVENUE
|
REVENUE
|
||||||||||||||||||||||||||||||||||
|
Fixed
|
Spot
|
Pool
|
Fixed
|
Spot
|
Pool
|
Fixed
|
Spot
|
Pool
|
||||||||||||||||||||||||||||
|
TANKER SEGMENT*
|
||||||||||||||||||||||||||||||||||||
|
VLCC
|
||||||||||||||||||||||||||||||||||||
|
Average rate
|
$
|
41,981
|
$
|
30,734
|
$
|
55,055
|
$
|
38,538
|
$
|
14,120
|
$
|
27,625
|
$
|
42,813
|
$
|
21,583
|
$
|
20,437
|
||||||||||||||||||
|
Vessel Operating days
|
954
|
380
|
8,311
|
687
|
791
|
5,816
|
946
|
380
|
2,710
|
|||||||||||||||||||||||||||
|
SUEZMAX
|
||||||||||||||||||||||||||||||||||||
|
Average rate
|
$
|
35,790
|
$
|
41,686
|
-
|
$
|
25,929
|
$
|
23,382
|
-
|
$
|
21,305
|
$
|
16,575
|
-
|
|||||||||||||||||||||
|
Vessel Operating days
|
2,297
|
4,483
|
2,949
|
3,825
|
-
|
3,814
|
2,847
|
-
|
||||||||||||||||||||||||||||
|
FSO SEGMENT**
|
||||||||||||||||||||||||||||||||||||
|
FSO
|
||||||||||||||||||||||||||||||||||||
|
Average rate
|
$
|
178,778
|
-
|
-
|
$
|
175,426
|
-
|
-
|
$
|
175,394
|
-
|
-
|
||||||||||||||||||||||||
|
FSO Operating days
|
365
|
365
|
-
|
-
|
365
|
-
|
-
|
|||||||||||||||||||||||||||||
|
Vessel Type
|
Number of Vessels at December 31, 2015
|
Number of Vessels at December 31, 2014
|
Carrying Value at
December 31, 2015 |
Carrying Value at
December 31, 2014 |
||||||||||||
|
VLCC (includes ULCC)(1)
|
26
|
24
|
$
|
1,645,853
|
$
|
1,531,707
|
||||||||||
|
Suezmax(2)
|
17
|
18
|
$
|
642,183
|
$
|
726,627
|
||||||||||
|
Vessels held for sale
|
1
|
1
|
$
|
24,195
|
$
|
89,000
|
||||||||||
|
Total
|
44
|
43
|
$
|
2,312,231
|
$
|
2,347,334
|
||||||||||
| (1) | As of December 31, 2015, eight of our VLCC owned vessels had carrying values which exceeded their aggregate market values. These vessels had an aggregate carrying value of $668.4 million, which exceeded their aggregate market value by approximately $94.7 million. |
| (2) | As of December 31, 2015, ten of our Suezmax owned vessels had carrying values which exceeded their aggregate market values. These vessels had an aggregate carrying value of $474.6 million, which exceeded their aggregate market value by approximately $36.7 million. |
|
Year Ended December 31,
2015 |
Year Ended December 31,
2014 |
Year Ended
December 31, 2013 |
||||||||||
|
VLCCs
|
||||||||||||
|
At start of period
|
27.5
|
12.2
|
12.2
|
|||||||||
|
Acquisitions
|
3.0
|
17.0
|
0.0
|
|||||||||
|
Dispositions
|
-1.0
|
-2.5
|
0.0
|
|||||||||
|
Chartered-in
|
-1.0
|
0.8
|
0.0
|
|||||||||
|
At end of period
|
28.5
|
27.5
|
12.2
|
|||||||||
|
Newbuildings on order
|
3.0
|
0.0
|
0.0
|
|||||||||
|
Suezmax
|
||||||||||||
|
At start of period
|
21.0
|
21.0
|
20.0
|
|||||||||
|
Acquisitions
|
0.0
|
0.0
|
0.0
|
|||||||||
|
Dispositions
|
-1.0
|
0.0
|
0.0
|
|||||||||
|
Chartered-in
|
0.0
|
0.0
|
1.0
|
|||||||||
|
At end of period
|
20.0
|
21.0
|
21.0
|
|||||||||
|
Newbuildings on order
|
0.0
|
0.0
|
0.0
|
|||||||||
|
FSO
|
||||||||||||
|
At start of period
|
1.0
|
1.0
|
1.0
|
|||||||||
|
Acquisitions
|
0.0
|
0.0
|
0.0
|
|||||||||
|
Dispositions
|
0.0
|
0.0
|
0.0
|
|||||||||
|
Chartered-in
|
0.0
|
0.0
|
0.0
|
|||||||||
|
At end of period
|
1.0
|
1.0
|
1.0
|
|||||||||
|
Newbuildings on order
|
0.0
|
0.0
|
0.0
|
|||||||||
|
Total fleet
|
||||||||||||
|
At start of period
|
49.5
|
34.2
|
33.2
|
|||||||||
|
Acquisitions
|
3.0
|
17.0
|
0.0
|
|||||||||
|
Dispositions
|
-2.0
|
-2.5
|
0.0
|
|||||||||
|
Chartered-in
|
-1.0
|
0.8
|
1.0
|
|||||||||
|
At end of period
|
49.5
|
49.5
|
34.2
|
|||||||||
|
Newbuildings on order
|
3.0
|
0.0
|
0.0
|
|||||||||
| * | This table includes vessels we own through joint venture entities, which we recognize in our income statement using the equity method, at our respective share of economic interest. This table does not include vessels acquired, but not yet delivered. |
| A. | Operating Results |
|
(US$ in thousands)
|
2015
|
2014
|
$ Change
|
% Change
|
||||||||||||
|
Voyage charter and pool revenues
|
720,416
|
341,867
|
378,549
|
111
|
%
|
|||||||||||
|
Time charter revenues
|
126,091
|
132,118
|
(6,027
|
)
|
(5
|
)%
|
||||||||||
|
Other income
|
7,426
|
11,411
|
(3,985
|
)
|
(35
|
)%
|
||||||||||
|
Total shipping revenues
|
853,933
|
485,396
|
368,537
|
76
|
%
|
|||||||||||
|
Voyage expenses and commissions
|
(71,237
|
)
|
(118,303
|
)
|
47,066
|
(40
|
)%
|
|||||||||
|
(US$ in thousands)
|
2015
|
2014
|
$ 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)
|
5,300
|
5,706
|
(406
|
)
|
(7
|
)%
|
||||||||||
|
(US$ in thousands)
|
2015
|
2014
|
$ Change
|
% Change
|
||||||||||||
|
Total VLCC operating expenses
|
99,682
|
65,630
|
34,052
|
52
|
%
|
|||||||||||
|
Total Suezmax operating expenses
|
54,036
|
58,459
|
(4,423
|
)
|
(8
|
)%
|
||||||||||
|
Total vessel operating expenses
|
153,718
|
124,089
|
29,629
|
24
|
%
|
|||||||||||
|
(US$ in thousands)
|
2015
|
2014
|
$ Change
|
% Change
|
||||||||||||
|
Time charter-in expenses
|
25,849
|
32,080
|
(6,231
|
)
|
(19
|
)%
|
||||||||||
|
Bareboat charter-hire expenses
|
0
|
3,584
|
(3,584
|
)
|
(100
|
)%
|
||||||||||
|
(US$ in thousands)
|
2015
|
2014
|
$ Change
|
% Change
|
||||||||||||
|
General and administrative expenses
|
46,251
|
40,565
|
5,686
|
14
|
%
|
|||||||||||
|
(US$ in thousands)
|
2015
|
2014
|
$ Change
|
% Change
|
||||||||||||
|
Depreciation and amortization expenses
|
210,206
|
160,953
|
49,253
|
31
|
%
|
|||||||||||
|
(US$ in thousands)
|
2015
|
2014
|
$ Change
|
% Change
|
||||||||||||
|
Interest expense on financial liabilities measured at amortized cost
|
38,246
|
57,948
|
(19,702
|
)
|
(34
|
)%
|
||||||||||
|
Fair value adjustment on interest rate swaps
|
0
|
0
|
0
|
0
|
%
|
|||||||||||
|
Other financial charges
|
8,482
|
35,707
|
(27,225
|
)
|
(76
|
)%
|
||||||||||
|
Foreign exchange losses
|
4,214
|
2,315
|
1,899
|
82
|
%
|
|||||||||||
|
Finance expenses
|
50,942
|
95,970
|
(45,028
|
)
|
(47
|
)%
|
||||||||||
|
(US$ in thousands)
|
2015
|
2014
|
$ Change
|
% Change
|
||||||||||||
|
Share of results of equity accounted investees
|
|
51,592
|
30,286
|
21,306
|
70
|
%
|
| (US$ in thousands) |
2015
|
2014 |
$ Change
|
% Change
|
||||||||||||
|
Income tax benefit/(expense)
|
|
(5,633
|
)
|
5,743
|
(11,376
|
)
|
(198
|
)%
|
|
(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
|
)%
|
| B. | Liquidity and Capital Resources |
|
Amounts Outstanding as of
|
||||||||
|
(U.S.$ in thousands)
|
December 31, 2015
|
December 31,
2014 |
||||||
|
Euronav NV Credit Facilities
|
||||||||
|
$750.0 Million Senior Secured Credit Facility (2011)
|
$
|
—
|
$
|
483,409
|
||||
|
$65.0 Million Secured Loan Facility
|
$
|
—
|
$
|
54,250
|
||||
|
$500.0 Million Senior Secured Credit Facility
|
$
|
428,000
|
$
|
476,000
|
||||
|
$340.0 Million Senior Secured Credit Facility
|
$
|
175,476
|
$
|
235,217
|
||||
|
$750.0 Million Senior Secured Credit Facility (2015)
|
$
|
467,500
|
$
|
—
|
||||
|
Credit Line Facilities
|
||||||||
|
Credit lines
|
$
|
—
|
$
|
—
|
||||
|
Bonds
|
||||||||
|
$150.0 Million Convertible Notes due 2015
|
$
|
—
|
$
|
25,000
|
||||
|
$125.0 Million Convertible Notes due 2018
|
$
|
—
|
$
|
—
|
||||
|
$235.5 Million Notes due 2021
|
$
|
—
|
$
|
235,500
|
||||
|
Total interest bearing debt
|
$
|
1,070,976
|
$
|
1,509,376
|
||||
|
Joint Venture Credit Facilities (at 50% economic interest)
|
||||||||
|
$43.0 Million Secured Loan Facility (Great Hope Enterprises)
|
$
|
—
|
$
|
—
|
||||
|
$52.0 Million Secured Loan Facility (Seven Seas)
|
$
|
—
|
$
|
5,417
|
||||
|
$135.0 Million Secured Loan Facility (Fontveille and Monghetti)
|
$
|
41,110
|
$
|
45,110
|
||||
|
$76.0 Million Secured Loan Facility (Fiorano)
|
$
|
16,031
|
$
|
18,156
|
||||
|
$67.5 Million Secured Loan Facility (Larvotto)
|
$
|
16,556
|
$
|
18,541
|
||||
|
$500.0 Million Secured Loan Facility (TI Asia and TI Africa)
|
$
|
52,100
|
$
|
72,698
|
||||
|
Total interest bearing debt—joint ventures
|
$
|
125,797
|
$
|
159,922
|
||||
| · | 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 5% of our total indebtedness (excluding guarantees), depending on the applicable loan facility, whichever is greater; |
| · | an aggregate cash balance of at least $30.0 million; and |
| · | a ratio of stockholders' equity to total assets of at least 30%. |
| · | effect changes in management of our vessels; |
| · | transfer or sell or otherwise dispose of all or a substantial portion of our assets; |
| · | declare and pay dividends, (with respect to each of our joint ventures, other than Seven Seas Shipping Limited, no dividend may be distributed before its loan agreement, as applicable, is repaid in full); and |
| · | incur additional indebtedness. |
| C. | Research and development, patents and licenses, etc. |
| D. | Trend information. |
| E. | Off-balance sheet arrangements. |
| F. | Tabular disclosure of contractual obligations. |
|
(US$ in thousands)
|
Total
|
2016
|
2017
|
2018
|
2019
|
2020
|
Thereafter
|
|||||||||||||||||||||
|
Long-term bank loan facilities
|
1,070,976
|
79,905
|
161,042
|
162,235
|
162,235
|
350,235
|
155,324
|
|||||||||||||||||||||
|
Long-term debt obligations
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Bank credit line facilities
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Seller's credit facility
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Operational leases (vessels)
|
15,012
|
15,012
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Operational leases (non-vessel)
|
11,939
|
2,448
|
2,382
|
1,676
|
1,423
|
1,345
|
2,665
|
|||||||||||||||||||||
|
Capital Expenditure commitments
|
195,910
|
195,910
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Total contractual obligations due by period
|
1,293,837
|
293,275
|
163,424
|
163,911
|
163,658
|
351,580
|
157,989
|
|||||||||||||||||||||
|
Total
|
2016
|
2017
|
2018
|
2019
|
2020
|
Thereafter
|
|||||||||||||||||||||||
|
Joint Venture
|
Long-term bank
loan facilities
|
125,797
|
22,539
|
45,781
|
8,110
|
8,110
|
27,382
|
13,875
|
|||||||||||||||||||||
|
Seven Seas Shipping Ltd.
|
$52.0 Million
secured bank loan facility
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Fontvieille Shipholding Ltd.
|
$55.5 Million secured bank loan facility
|
17,235
|
2,000
|
2,000
|
2,000
|
2,000
|
9,235
|
—
|
|||||||||||||||||||||
|
Moneghetti Shipholding Ltd.
|
$67.5 Million secured bank loan facility
|
23,875
|
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
13,875
|
|||||||||||||||||||||
|
Larvotto Shipholding Ltd.
|
$48.0 Million secured bank loan facility
|
16,556
|
1,985
|
1,985
|
1,985
|
1,985
|
8,616
|
—
|
|||||||||||||||||||||
|
Fiorano Shipholding Ltd.
|
$48.0 Million secured bank loan facility
|
16,031
|
2,125
|
2,125
|
2,125
|
2,125
|
7,532
|
—
|
|||||||||||||||||||||
|
TI Africa Ltd
|
$113.7 Million secured bank loan facility
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
TI Asia Ltd
|
$250.0 Million secured bank loan facility
|
52,100
|
14,429
|
37,671
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
|
Total contractual obligations due by period
|
125,797
|
22,539
|
45,781
|
8,110
|
8,110
|
27,382
|
13,875
|
||||||||||||||||||||||
| 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)
|
|
Carl Steen
|
65
|
Chairman of the Board of Directors
|
To be confirmed by the Annual General Meeting 2016
|
|
Daniel R. Bradshaw
|
69
|
Director
|
Annual General Meeting 2017
|
|
Ludwig Criel
|
64
|
Director
|
Annual General Meeting 2016
|
|
Alice Wingfield Digby
|
41
|
Director
|
Annual General Meeting 2016
|
|
Alexandros Drouliscos
|
57
|
Director
|
Annual General Meeting 2017
|
|
Anne-Hélène Monsellato
|
48
|
Director
|
Annual General Meeting 2018
|
|
John Michael Radziwill
|
36
|
Director
|
Annual General Meeting 2017
|
|
Ludovic Saverys
|
32
|
Director
|
Annual General Meeting 2018
|
|
William Thomson
|
68
|
Director
|
Annual General Meeting 2018
|
|
Patrick Rodgers
|
56
|
Chief Executive Officer and Director
|
Annual General Meeting 2016
|
|
Hugo De Stoop
|
43
|
Chief Financial Officer
|
|
|
Alex Staring
|
50
|
Chief Operating Officer
|
|
|
Egied Verbeeck
|
41
|
General Counsel
|
|
|
An Goris
|
38
|
Secretary General
|
| B. | Compensation |
| C. | Board Practices |
| D. | Employees |
| E. | Share ownership |
|
Options Granted
|
Options Vested
|
Options Exercised
|
|
|
CEO
|
525,000
|
525,000
|
350,000
|
|
CFO
|
525,000
|
525,000
|
350,000
|
|
COO
|
350,000
|
350,000
|
350,000
|
|
General Counsel
|
350,000
|
350,000
|
350,000
|
|
Options Granted
|
Options Vested
|
Options Exercised
|
|
|
CEO
|
80,518
|
26,839
|
-
|
|
CFO
|
58,716
|
19,572
|
-
|
|
COO
|
54,614
|
18,205
|
-
|
|
General Counsel
|
42,742
|
14,247
|
-
|
|
RSUs granted
|
|
|
CEO
|
22,268
|
|
CFO
|
16,239
|
|
COO
|
15,105
|
|
General Counsel
|
11,821
|
|
Phantom Stock Units Granted
|
Phantom Stock Units Vested
|
|
|
CEO
|
17,116
|
-
|
|
CFO
|
20,728
|
-
|
|
COO
|
8,009
|
-
|
|
General Counsel
|
8,762
|
-
|
| ITEM 7. | MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS. |
| A. | Major shareholders. |
|
Number
|
Percentage(1)
|
|||||||
|
Marc Saverys (2)
|
17,026,896
|
10.7
|
%
|
|||||
|
Victrix NV (3)
|
9,245,393
|
5.8
|
%
|
|||||
|
Directors and Executive Officers as a Group *
|
-
|
-
|
||||||
| * | Individually each owning less than 1.0% of our outstanding ordinary shares. |
| (1) | Calculated based on 159,208,949 ordinary shares outstanding as of March 24, 2016. |
| (2) | Including shares held directly or indirectly by or for the benefit of Mr. Marc Saverys. The business address of Mr. Marc Saverys is De Gerlachekaai 20, 2000 Antwerpen, Belgium. The information is derived from Schedule 13G filed with the SEC on February 11, 2016. |
| (3) | 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. The business address of Victrix NV is Le Grellelei 20, 2000 Antwerpen, Belgium. The information is derived from Schedule 13G filed with the SEC on February 9, 2016. |
| B. | Related party transactions. |
| C. | Interests of experts and counsel. |
| ITEM 8. | FINANCIAL INFORMATION |
| A. | Consolidated Statements and Other Financial Information |
| B. | Significant Changes. |
| ITEM 9. | OFFER AND THE LISTING |
| A. | Offer and Listing Details. |
|
NYSE
|
Euronext Brussels
|
|||||||||||||||
|
High
(US$) |
(US$)
Low |
High
(EUR) |
Low
(EUR) |
|||||||||||||
|
For the Fiscal Year Ended
:
|
||||||||||||||||
|
December 31, 2011
|
-
|
-
|
13.12
|
2.95
|
||||||||||||
|
December 31, 2012
|
-
|
-
|
7.25
|
3.74
|
||||||||||||
|
December 31, 2013
|
-
|
-
|
8
|
3.05
|
||||||||||||
|
December 31, 2014
|
-
|
-
|
10.50
|
7.35
|
||||||||||||
|
December 31, 2015
|
16.32
|
*
|
10.95
|
*
|
15.10
|
9.60
|
||||||||||
|
NYSE
|
Euronext Brussels
|
|||||||||||||||
|
High
(US$) |
(US$)
Low |
High
(EUR) |
Low
(EUR) |
|||||||||||||
|
For the Quarter Year Ended
:
|
||||||||||||||||
|
March 31, 2014
|
-
|
-
|
10.50
|
8.23
|
||||||||||||
|
June 30, 2014
|
-
|
-
|
9.39
|
7.86
|
||||||||||||
|
September 30, 2014
|
-
|
-
|
9.94
|
8.21
|
||||||||||||
|
December 31, 2014
|
-
|
-
|
10.45
|
7.35
|
||||||||||||
|
March 31, 2015
|
12.54
|
*
|
10.95
|
*
|
11.61
|
9.60
|
||||||||||
|
June 30, 2015
|
15.44
|
12.61
|
13.67
|
11.57
|
||||||||||||
|
September 30, 2015
|
16.32
|
12.14
|
15.10
|
10.89
|
||||||||||||
|
December 31, 2015
|
16.02
|
12.65
|
14.22
|
11.45
|
||||||||||||
|
NYSE
|
Euronext Brussels
|
|||||||||||||||
|
High
(US$) |
(US$)
Low |
High
(EUR) |
Low
(EUR) |
|||||||||||||
|
For the Month
:
|
||||||||||||||||
|
September 2015
|
14.86
|
13.12
|
13.28
|
11.65
|
||||||||||||
|
October 2015
|
16.02
|
14.49
|
14.22
|
12.79
|
||||||||||||
|
November 2015
|
15.06
|
12.88
|
13.68
|
12.10
|
||||||||||||
|
December 2015
|
13.85
|
12.65
|
12.84
|
11.45
|
||||||||||||
|
January 2016
|
13.44
|
10.09
|
12.44
|
9.06
|
||||||||||||
|
February 2016
|
12.27
|
9.54
|
10.92
|
8.88
|
||||||||||||
|
March 2016 (through and including March 24, 2016)
|
10.83
|
9.72
|
9.66
|
8.67
|
||||||||||||
| * | Period for the NYSE begins on January 23, 2015. |
| B. | Plan of Distribution |
| C. | Markets. |
| D. | Selling Shareholders |
| E. | Dilution |
| F. | Expenses of the Issue |
| ITEM 10. | ADDITIONAL INFORMATION |
| A. | Share capital. |
| B. | Memorandum and Articles of Association. |
| C. | Material contracts. |
| D. | Exchange controls. |
| E. | Taxation. |
| · | 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 |
| ITEM 15. | CONTROLS AND PROCEDURES |
| (a) | Disclosure of controls and procedures. |
| (b) | Management's annual report on internal control over financial reporting. |
| (c) | Attestation report of the registered public accounting firm. |
| (d) | Changes in internal control over financial reporting. |
| ITEM 16A. | AUDIT COMMITTEE FINANCIAL EXPERT |
| ITEM 16B. | CODE OF ETHICS |
| ITEM 16C. | PRINCIPAL ACCOUNTING FEES AND SERVICES |
|
(in U.S. dollars)
|
December 31, 2015
|
December 31, 2014
|
||||||
|
Audit fees
|
653,484
|
492,496
|
||||||
|
Audit-related fees
|
150,607
|
1,509,927
|
||||||
|
Taxation fees
|
2,063
|
71,807
|
||||||
|
All other fees
|
-
|
-
|
||||||
|
Total
|
806,154
|
2,074,230
|
||||||
| · | 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(2)
|
|
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 2014 Fleet 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 2014 Fleet 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 2014 Fleet 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 (2)
|
|
4.22
|
$750.0 Senior Secured Credit Facility, dated August 19, 2015.
|
|
4.23
|
2016 Long Term Incentive Plan
|
|
8.1
|
List of Subsidiaries
|
|
11.1
|
Code of Conduct (2)
|
|
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
|
|
15.1
|
Consent of Drewry Shipping Consultants Ltd.
|
|
15.1
|
Consent of Energy Maritime Associates
|
| (1) | Filed as an exhibit to the Company's Registration Statement on Form F-1, Registration No. 333-198625 and incorporated by reference herein. |
| (2) | Filed as an exhibit to the Company's Annual Report on Form 20-F for the year ended December 31, 2014 and incorporated by reference herein. |
|
EURONAV NV
|
||
|
By:
|
/s/ Hugo De Stoop
|
|
|
Name: Hugo De Stoop
Title: Chief Financial Officer
|
||
|
Date: April 5, 2016
|
||
|
Page
|
|
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
|
Consolidated Statement of Financial Position as of December 31, 2015 and 2014
|
F-3
|
|
Consolidated Statement of Profit or Loss for the years ended December 31, 2015, 2014 and 2013
|
F-4
|
|
Consolidated Statement of Comprehensive Income for the years ended December 31, 2015, 2014 and 2013
|
F-5
|
|
Consolidated Statement of Changes in Equity for the years ended December 31, 2015, 2014 and 2013
|
F-6
|
|
Consolidated Statement of Cash Flows for the years ended December 31, 2015, 2014 and 2013
|
F-7
|
|
Notes to the Consolidated Financial Statements
|
F-8
|
|
KPMG Bedrijfsrevisoren - Réviseurs d'Entreprises Burg. CVBA
|
|
|
/s/ Götwin Jackers
Bedrijfsrevisor / Réviseur d'Entreprises |
|
December 31, 2015
|
December 31, 2014
|
|||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Trade and other receivables (Note 11)
|
219,080
|
194,733
|
||||||
|
Current tax assets
|
114
|
36
|
||||||
|
Cash and cash equivalents (Note 12)
|
131,663
|
254,086
|
||||||
|
Non-current assets held for sale (Note 3)
|
24,195
|
89,000
|
||||||
|
Total current assets
|
375,052
|
537,855
|
||||||
|
Non-current assets
|
||||||||
|
Vessels (Note 8)
|
2,288,036
|
2,258,334
|
||||||
|
Assets under construction (Note 8)
|
93,890
|
-
|
||||||
|
Other tangible assets (Note 8)
|
1,048
|
1,226
|
||||||
|
Prepayments (Note 8)
|
2
|
16,601
|
||||||
|
Intangible assets
|
238
|
29
|
||||||
|
Receivables (Note 10)
|
259,908
|
258,447
|
||||||
|
Investments in equity-accounted investees (Note 25)
|
21,637
|
17,332
|
||||||
|
Deferred tax assets (Note 9)
|
935
|
6,536
|
||||||
|
Total non-current assets
|
2,665,694
|
2,558,505
|
||||||
|
TOTAL ASSETS
|
3,040,746
|
3,096,360
|
||||||
|
EQUITY and LIABILITIES
|
||||||||
|
Current liabilities
|
||||||||
|
Trade and other payables (Note 18)
|
79,078
|
125,555
|
||||||
|
Tax liabilities
|
1
|
1
|
||||||
|
Bank loans (Note 15)
|
100,022
|
146,303
|
||||||
|
Convertible and other Notes (Note 15)
|
-
|
23,124
|
||||||
|
Provisions
|
406
|
412
|
||||||
|
Total current liabilities
|
179,507
|
295,395
|
||||||
|
Non-current liabilities
|
||||||||
|
Bank loans (Note 15)
|
952,426
|
1,088,026
|
||||||
|
Convertible and other Notes (Note 15)
|
-
|
231,373
|
||||||
|
Other payables (Note 16)
|
590
|
489
|
||||||
|
Deferred tax liabilities (Note 9)
|
-
|
-
|
||||||
|
Employee benefits (Note 17)
|
2,038
|
2,108
|
||||||
|
Amounts due to equity-accounted joint ventures (Note 25)
|
-
|
5,880
|
||||||
|
Provisions
|
436
|
381
|
||||||
|
Total non-current liabilities
|
955,490
|
1,328,257
|
||||||
|
Equity
|
||||||||
|
Share capital
|
173,046
|
142,441
|
||||||
|
Share premium
|
1,215,227
|
941,770
|
||||||
|
Translation reserve
|
(50
|
)
|
379
|
|||||
|
Hedging reserve (Note 19)
|
-
|
-
|
||||||
|
Treasury shares (Note 13)
|
(12,283
|
)
|
(46,062
|
)
|
||||
|
Other equity interest (Note 13)
|
-
|
75,000
|
||||||
|
Retained earnings
|
529,809
|
359,180
|
||||||
|
Equity attributable to owners of the Company
|
1,905,749
|
1,472,708
|
||||||
|
TOTAL EQUITY and LIABILITIES
|
3,040,746
|
3,096,360
|
||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Jan. 1 - Dec 31, 2015
|
Jan. 1 - Dec 31, 2014
|
Jan.1 - Dec 31, 2013
|
||||||||||
|
Shipping revenue
|
||||||||||||
|
Revenue (Note 4)
|
846,507
|
473,985
|
304,622
|
|||||||||
|
Gains on disposal of vessels/other tangible assets (Note 8)
|
13,302
|
13,122
|
8
|
|||||||||
|
Other operating income
|
7,426
|
11,411
|
11,520
|
|||||||||
|
Total shipping revenue
|
867,235
|
498,518
|
316,150
|
|||||||||
|
Operating expenses
|
||||||||||||
|
Voyage expenses and commissions (Note 5)
|
(71,237
|
)
|
(118,303
|
)
|
(79,584
|
)
|
||||||
|
Vessel operating expenses (Note 5)
|
(153,718
|
)
|
(124,089
|
)
|
(105,911
|
)
|
||||||
|
Charter hire expenses (Note 5)
|
(25,849
|
)
|
(35,664
|
)
|
(21,031
|
)
|
||||||
|
Losses on disposal of vessels/other tangible assets (Note 8)
|
(8,002
|
)
|
-
|
(215
|
)
|
|||||||
|
Impairment on non-current assets held for sale (Note 3)
|
-
|
(7,416
|
)
|
-
|
||||||||
|
Depreciation tangible assets (Note 8)
|
(210,156
|
)
|
(160,934
|
)
|
(136,882
|
)
|
||||||
|
Depreciation intangible assets
|
(50
|
)
|
(20
|
)
|
(76
|
)
|
||||||
|
General and administrative expenses (Note 5)
|
(46,251
|
)
|
(40,565
|
)
|
(27,165
|
)
|
||||||
|
Total operating expenses
|
(515,263
|
)
|
(486,991
|
)
|
(370,864
|
)
|
||||||
|
RESULT FROM OPERATING ACTIVITIES
|
351,972
|
11,527
|
(54,714
|
)
|
||||||||
|
Finance income (Note 6)
|
3,312
|
2,617
|
1,993
|
|||||||||
|
Finance expenses (Note 6)
|
(50,942
|
)
|
(95,970
|
)
|
(54,637
|
)
|
||||||
|
Net finance expenses
|
(47,630
|
)
|
(93,353
|
)
|
(52,644
|
)
|
||||||
|
Share of profit (loss) of equity accounted investees (net of income tax) (Note 25)
|
51,592
|
30,286
|
17,853
|
|||||||||
|
PROFIT (LOSS) BEFORE INCOME TAX
|
355,934
|
(51,540
|
)
|
(89,505
|
)
|
|||||||
|
Income tax benefit (expense) (Note 7)
|
(5,633
|
)
|
5,743
|
(178
|
)
|
|||||||
|
PROFIT (LOSS) FOR THE PERIOD
|
350,301
|
(45,797
|
)
|
(89,683
|
)
|
|||||||
|
Attributable to:
|
||||||||||||
|
Owners of the company
|
350,301
|
(45,797
|
)
|
(89,683
|
)
|
|||||||
|
Basic earnings per share (Note 14)
|
2.25
|
(0.39
|
)
|
(1.79
|
)
|
|||||||
|
Diluted earnings per share (Note 14)
|
2.22
|
(0.39
|
)
|
(1.79
|
)
|
|||||||
|
Weighted average number of shares (basic) (Note 14)
|
155,872,171
|
116,539,018
|
50,230,438
|
|||||||||
|
Weighted average number of shares (diluted) (Note 14)
|
157,529,562
|
116,539,018
|
50,230,438
|
|||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Jan. 1 - Dec 31, 2015
|
Jan. 1 - Dec 31, 2014
|
Jan.1 - Dec 31, 2013
|
||||||||||
|
Profit/(loss) for the period
|
350,301
|
(45,797
|
)
|
(89,683
|
)
|
|||||||
|
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)
|
(44
|
)
|
(393
|
)
|
263
|
|||||||
|
Items that are or may be reclassified to profit or loss:
|
||||||||||||
|
Foreign currency translation differences (Note 6)
|
(429
|
)
|
(567
|
)
|
216
|
|||||||
|
Cash flow hedges - effective portion of changes in fair value (Note 19)
|
-
|
1,291
|
5,430
|
|||||||||
|
Equity-accounted investees - share of other comprehensive income (Note 25)
|
1,610
|
2,106
|
3,077
|
|||||||||
|
Other comprehensive income, net of tax
|
1,136
|
2,437
|
8,986
|
|||||||||
|
Total comprehensive income for the period
|
351,437
|
(43,360
|
)
|
(80,697
|
)
|
|||||||
|
Attributable to:
|
||||||||||||
|
Owners of the company
|
351,437
|
(43,360
|
)
|
(80,697
|
)
|
|||||||
|
Share capital
|
Share premium
|
Translation reserve
|
Hedging reserve
|
Treasury shares
|
Retained earnings
|
Capital and reserves
|
Other equity interest
|
Total equity
|
||||||||||||||||||||||||||||
|
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
|
||||||||||||||||||||||||||
|
Share capital
|
Share premium
|
Translation reserve
|
Hedging reserve
|
Treasury shares
|
Retained earnings
|
Capital and reserves
|
Other equity interest
|
Total equity
|
||||||||||||||||||||||||||||
|
Balance at January 1, 2015
|
142,441
|
941,770
|
379
|
-
|
(46,062
|
)
|
359,180
|
1,397,708
|
75,000
|
1,472,708
|
||||||||||||||||||||||||||
|
Profit (loss) for the period
|
-
|
-
|
-
|
-
|
-
|
350,301
|
350,301
|
-
|
350,301
|
|||||||||||||||||||||||||||
|
Total other comprehensive income
|
-
|
-
|
(429
|
)
|
-
|
-
|
1,565
|
1,136
|
-
|
1,136
|
||||||||||||||||||||||||||
|
Total comprehensive income
|
-
|
-
|
(429
|
)
|
-
|
-
|
351,866
|
351,437
|
-
|
351,437
|
||||||||||||||||||||||||||
|
Transactions with owners of the company
|
||||||||||||||||||||||||||||||||||||
|
Issue of ordinary shares (Note 13)
|
20,324
|
208,738
|
-
|
-
|
-
|
(19,357
|
)
|
209,705
|
-
|
209,705
|
||||||||||||||||||||||||||
|
Conversion perpetual convertible preferred equity (Note 13)
|
10,281
|
64,719
|
-
|
-
|
-
|
-
|
75,000
|
(75,000
|
)
|
-
|
||||||||||||||||||||||||||
|
Dividends to equity holders
|
-
|
-
|
-
|
-
|
-
|
(138,001
|
)
|
(138,001
|
)
|
-
|
(138,001
|
)
|
||||||||||||||||||||||||
|
Treasury shares (Note 13)
|
-
|
-
|
-
|
-
|
33,779
|
(25,516
|
)
|
8,263
|
-
|
8,263
|
||||||||||||||||||||||||||
|
Equity-settled share-based payment (Note 23)
|
-
|
-
|
-
|
-
|
-
|
1,637
|
1,637
|
-
|
1,637
|
|||||||||||||||||||||||||||
|
Total transactions with owners
|
30,605
|
273,457
|
-
|
-
|
33,779
|
(181,237
|
)
|
156,604
|
(75,000
|
)
|
81,604
|
|||||||||||||||||||||||||
|
Balance at December 31, 2015
|
173,046
|
1,215,227
|
(50
|
)
|
-
|
(12,283
|
)
|
529,809
|
1,905,749
|
-
|
1,905,749
|
|||||||||||||||||||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Jan. 1 - Dec 31, 2015
|
Jan. 1 - Dec 31, 2014
|
Jan.1 - Dec 31, 2013
|
||||||||||
|
Cash flows from operating activities
|
||||||||||||
|
Profit (loss) for the period
|
350,301
|
(45,797
|
)
|
(89,683
|
)
|
|||||||
|
Adjustments for:
|
208,305
|
217,410
|
172,095
|
|||||||||
|
Depreciation of tangible assets
(Note )8
|
210,156
|
160,934
|
136,882
|
|||||||||
|
Depreciation of intangible assets
|
50
|
20
|
76
|
|||||||||
|
Impairment on non-current assets held for sale
(Note 3)
|
-
|
7,416
|
-
|
|||||||||
|
Provisions
|
91
|
840
|
-
|
|||||||||
|
Tax (benefits)/expenses
(Note 7)
|
5,633
|
(5,743
|
)
|
178
|
||||||||
|
Share of profit of equity-accounted investees, net of tax
(Note 25)
|
(51,592
|
)
|
(30,286
|
)
|
(17,853
|
)
|
||||||
|
Net finance expense
(Note 6)
|
47,630
|
93,353
|
52,644
|
|||||||||
|
(Gain)/loss on disposal of assets
(Note 8)
|
(5,300
|
)
|
(13,118
|
)
|
(15
|
)
|
||||||
|
Equity-settled share-based payment transactions
(Note 5)
|
1,637
|
3,994
|
183
|
|||||||||
|
Changes in working capital requirements
|
(57,692
|
)
|
(112,280
|
)
|
(43,442
|
)
|
||||||
|
Change in cash guarantees
|
1
|
(658
|
)
|
(1
|
)
|
|||||||
|
Change in trade receivables
(Note 11)
|
12,330
|
(23,755
|
)
|
(79
|
)
|
|||||||
|
Change in accrued income
(Note 11)
|
(13,175
|
)
|
(8,577
|
)
|
(1,706
|
)
|
||||||
|
Change in deferred charges
(Note 11)
|
11,090
|
(2,124
|
)
|
(8,664
|
)
|
|||||||
|
Change in other receivables
(Notes 10-11)
|
(34,654
|
)
|
(64,299
|
)
|
(4,036
|
)
|
||||||
|
Change in trade payables
(Note 18)
|
1,190
|
(10,512
|
)
|
19,899
|
||||||||
|
Change in accrued payroll
(Note 18)
|
255
|
166
|
(28
|
)
|
||||||||
|
Change in accrued expenses
(Note 18)
|
(1,649
|
)
|
9,581
|
8,342
|
||||||||
|
Change in deferred income
(Note 18)
|
6,612
|
(2,016
|
)
|
(1,065
|
)
|
|||||||
|
Change in other payables
(Note 18)
|
(39,800
|
)
|
(10,171
|
)
|
(56,018
|
)
|
||||||
|
Change in provisions for employee benefits
(Note 17)
|
108
|
85
|
(86
|
)
|
||||||||
|
Income taxes paid during the period
|
(109
|
)
|
67
|
(82
|
)
|
|||||||
|
Interest paid (Notes 6-18)
|
(50,810
|
)
|
(54,449
|
)
|
(47,895
|
)
|
||||||
|
Interest received (Notes 6-11)
|
262
|
421
|
90
|
|||||||||
|
Dividends received from equity-accounted investees (Note 25)
|
275
|
9,410
|
-
|
|||||||||
|
Net cash from (used in) operating activities
|
450,532
|
14,782
|
(8,917
|
)
|
||||||||
|
Acquisition of vessels (Note 8)
|
(351,596
|
)
|
(1,053,939
|
)
|
-
|
|||||||
|
Proceeds from the sale of vessels (Note 8)
|
112,890
|
123,609
|
52,920
|
|||||||||
|
Acquisition of other tangible assets (Note 8)
|
(8,289
|
)
|
(123,188
|
)
|
(10,325
|
)
|
||||||
|
Acquisition of intangible assets
|
(258
|
)
|
(19
|
)
|
(30
|
)
|
||||||
|
Proceeds from the sale of other (in)tangible assets
|
95
|
22
|
24
|
|||||||||
|
Loans from (to) related parties (Note 25)
|
39,785
|
29,508
|
(11,475
|
)
|
||||||||
|
Proceeds from capital decreases in joint ventures (Note 25)
|
1,500
|
1,000
|
-
|
|||||||||
|
Purchase of joint ventures, net of cash acquired (Note 25)
|
-
|
-
|
(3,000
|
)
|
||||||||
|
Net cash from (used in) investing activities
|
(205,873
|
)
|
(1,023,007
|
)
|
28,114
|
|||||||
|
Proceeds from issue of share capital (Note 13)
|
229,063
|
475,000
|
-
|
|||||||||
|
Transaction costs related to issue of share capital (Note 13)
|
(19,357
|
)
|
(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 sale of treasury shares (Note 13)
|
8,263
|
-
|
-
|
|||||||||
|
Proceeds from new long-term borrowings (Note 15)
|
931,270
|
1,395,392
|
61,390
|
|||||||||
|
Repayment of long-term borrowings (Note 15)
|
(1,367,871
|
)
|
(799,891
|
)
|
(118,770
|
)
|
||||||
|
Transaction costs related to issue of loans and borrowings (Note 15)
|
(8,680
|
)
|
(15,284
|
)
|
-
|
|||||||
|
Dividends paid
|
(138,003
|
)
|
(2
|
)
|
(4
|
)
|
||||||
|
Net cash from (used in) financing activities
|
(365,315
|
)
|
1,189,021
|
(57,384
|
)
|
|||||||
|
Net increase (decrease) in cash and cash equivalents
|
(120,656
|
)
|
180,796
|
(38,187
|
)
|
|||||||
|
Net cash and cash equivalents at the beginning of the period (Note 12)
|
254,086
|
74,309
|
113,051
|
|||||||||
|
Effect of changes in exchange rates
|
(1,767
|
)
|
(1,019
|
)
|
(555
|
)
|
||||||
|
Net cash and cash equivalents at the end of the period
(Note 12)
|
131,663
|
254,086
|
74,309
|
|||||||||
| 1. | Reporting Entity |
| 2. | Basis of preparation |
| (a) | Statement of compliance |
| · | Derivative financial instruments are measured at fair value |
| (d) | Use of estimates and judgements |
| · | Note 7 – Impairment |
| · | Note 7 – Impairment test: key assumptions underlying the recoverable amount |
| · | 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). |
| (e) | Changes in accounting policies |
| · | Amendments to IAS 19 Employee Benefits – Defined benefit plans: Employee Contributions |
| · | Annual improvements to IFRS 2010-2012 cycle and 2011-2013 cycle |
| · | IFRIC 21 Levies |
| (f) | Basis of Consolidation |
| (i) | Business Combinations |
| · | the fair value of the consideration transferred; plus |
| · | the recognised 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 acquiree; less |
| · | the net recognised amount (generally fair value) of the identifiable assets acquired and liabilities assumed. |
| (ii) | Acquisitions of non-controlling interests |
| (iii) | Subsidiaries |
| (vi) | Transactions eliminated on consolidation |
| (g) | Foreign currency |
| (i) | Foreign currency transactions |
| (h) | Financial Instruments |
| (i) | Non-derivative financial assets |
| (ii) | Non-derivative financial liabilities |
| (iii) | Share capital |
| (iv) | Derivative financial instruments |
| (v) | Compound financial instruments |
| (i) | Intangible assets |
| (i) | Goodwill |
| (ii) | Other intangible assets |
| (iii) | Subsequent expenditure |
| (iv) | Amortisation |
| · | Software: | 3 - 5 years |
| (j) | Vessels, property , plant and equipment |
| (i) | Owned assets |
| · | The cost of materials and direct labour; |
| · | 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 |
| · | Capitalised borrowing costs. |
| (ii) | Leased assets |
| (iii) | Investment property |
| (iv) | Assets under construction |
| (v) | Subsequent expenditure |
| (vi) | Borrowing costs |
| (vii) | Depreciation |
|
|
·
|
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 |
| (k) | Impairment |
| (i) | Non-derivative financial assets |
| (ii) | Non-financial assets |
| (l) | Assets held for sale |
| (m) | Employee benefits |
| (i) | Defined contribution plans |
| (ii) | Defined benefit plans |
| (iii) | Other long term employee benefits |
| (iv) | Termination benefits |
| (v) | Short-term employee benefit |
| (vi) | Share-based payment transactions |
| (n) | Provisions |
| (o) | Revenue |
| (ii) | Time - and Bareboat charters |
| (iii) | Spot voyages |
| (p) | Gain and losses on disposal of vessels |
| (q) | Leases |
| (r) | Finance income and finance cost |
| (s) | Income tax |
| (t) | Segment reporting |
| (u) | Discontinued operations |
| (v) | New standards and interpretations not yet adopted |
|
December 31, 2015
|
December 31, 2014
|
|||||||||||||||||||||||||||||||
|
ASSETS
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
||||||||||||||||||||||||
|
Total current assets
|
389,368
|
26,944
|
(41,260
|
)
|
375,052
|
551,258
|
37,510
|
(50,913
|
)
|
537,855
|
||||||||||||||||||||||
|
Vessels
|
2,448,192
|
204,241
|
(364,397
|
)
|
2,288,036
|
2,428,122
|
222,312
|
(392,100
|
)
|
2,258,334
|
||||||||||||||||||||||
|
Assets under construction
|
93,890
|
-
|
-
|
93,890
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Other tangible assets
|
1,048
|
-
|
-
|
1,048
|
1,226
|
-
|
-
|
1,226
|
||||||||||||||||||||||||
|
Prepayments
|
2
|
-
|
-
|
2
|
16,601
|
-
|
-
|
16,601
|
||||||||||||||||||||||||
|
Intangible assets
|
238
|
-
|
-
|
238
|
29
|
-
|
-
|
29
|
||||||||||||||||||||||||
|
Receivables
|
222,692
|
7,371
|
29,845
|
259,908
|
266,071
|
5,602
|
(13,226
|
)
|
258,447
|
|||||||||||||||||||||||
|
Investments in equity accounted investees
|
1,211
|
-
|
20,426
|
21,637
|
1,027
|
-
|
16,305
|
17,332
|
||||||||||||||||||||||||
|
Deferred tax assets
|
935
|
182
|
(182
|
)
|
935
|
6,536
|
-
|
-
|
6,536
|
|||||||||||||||||||||||
|
Total non-current assets
|
2,768,208
|
211,794
|
(314,308
|
)
|
2,665,694
|
2,719,612
|
227,914
|
(389,021
|
)
|
2,558,505
|
||||||||||||||||||||||
|
TOTAL ASSETS
|
3,157,576
|
238,738
|
(355,568
|
)
|
3,040,746
|
3,270,870
|
265,424
|
(439,934
|
)
|
3,096,360
|
||||||||||||||||||||||
|
EQUITY and LIABILITIES
|
||||||||||||||||||||||||||||||||
|
Total equity
|
1,946,288
|
(40,540
|
)
|
1
|
1,905,749
|
1,553,695
|
(80,987
|
)
|
-
|
1,472,708
|
||||||||||||||||||||||
|
Total current liabilities
|
190,211
|
15,994
|
(26,698
|
)
|
179,507
|
317,849
|
22,128
|
(44,582
|
)
|
295,395
|
||||||||||||||||||||||
|
Bank and other loans
|
1,018,013
|
259,684
|
(325,271
|
)
|
952,426
|
1,164,975
|
317,451
|
(394,400
|
)
|
1,088,026
|
||||||||||||||||||||||
|
Convertible and other Notes
|
-
|
-
|
-
|
-
|
231,373
|
-
|
-
|
231,373
|
||||||||||||||||||||||||
|
Other payables
|
590
|
3,600
|
(3,600
|
)
|
590
|
489
|
6,832
|
(6,832
|
)
|
489
|
||||||||||||||||||||||
|
Deferred tax liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Employee benefits
|
2,038
|
-
|
-
|
2,038
|
2,108
|
-
|
-
|
2,108
|
||||||||||||||||||||||||
|
Amounts due to equity-accounted joint ventures
|
-
|
-
|
-
|
-
|
-
|
-
|
5,880
|
5,880
|
||||||||||||||||||||||||
|
Provisions
|
436
|
-
|
-
|
436
|
381
|
-
|
-
|
381
|
||||||||||||||||||||||||
|
Total non-current liabilities
|
1,021,077
|
263,284
|
(328,871
|
)
|
955,490
|
1,399,326
|
324,283
|
(395,352
|
)
|
1,328,257
|
||||||||||||||||||||||
|
TOTAL EQUITY and LIABILITIES
|
3,157,576
|
238,738
|
(355,568
|
)
|
3,040,746
|
3,270,870
|
265,424
|
(439,934
|
)
|
3,096,360
|
||||||||||||||||||||||
|
2015
|
2014
|
2013
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
|||||||||||||||||||||||||||||||||||||
|
Shipping revenue
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Revenue
|
898,495
|
64,504
|
(116,492
|
)
|
846,507
|
510,973
|
64,178
|
(101,166
|
)
|
473,985
|
337,383
|
63,698
|
(96,459
|
)
|
304,622
|
|||||||||||||||||||||||||||||||||
|
Gains on disposal of vessels/other tangible assets
|
13,302
|
-
|
-
|
13,302
|
15,315
|
(2,193
|
)
|
13,122
|
8
|
-
|
-
|
8
|
||||||||||||||||||||||||||||||||||||
|
Other operating income
|
6,798
|
808
|
(180
|
)
|
7,426
|
11,685
|
323
|
(597
|
)
|
11,411
|
11,756
|
333
|
(569
|
)
|
11,520
|
|||||||||||||||||||||||||||||||||
|
Total shipping revenue
|
918,595
|
65,312
|
(116,672
|
)
|
867,235
|
537,973
|
64,501
|
(103,956
|
)
|
498,518
|
349,147
|
64,031
|
(97,028
|
)
|
316,150
|
|||||||||||||||||||||||||||||||||
|
Operating expenses
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Voyage expenses and commissions
|
(83,896
|
)
|
(473
|
)
|
13,132
|
(71,237
|
)
|
(136,135
|
)
|
(471
|
)
|
18,303
|
(118,303
|
)
|
(98,014
|
)
|
(500
|
)
|
18,930
|
(79,584
|
)
|
|||||||||||||||||||||||||||
|
Vessel operating expenses
|
(160,894
|
)
|
(10,074
|
)
|
17,250
|
(153,718
|
)
|
(131,676
|
)
|
(11,636
|
)
|
19,223
|
(124,089
|
)
|
(115,209
|
)
|
(11,815
|
)
|
21,113
|
(105,911
|
)
|
|||||||||||||||||||||||||||
|
Charter hire expenses
|
(25,849
|
)
|
-
|
-
|
(25,849
|
)
|
(35,664
|
)
|
-
|
-
|
(35,664
|
)
|
(21,027
|
)
|
(4
|
)
|
(21,031
|
)
|
||||||||||||||||||||||||||||||
|
Losses on disposal of vessels/other tangible assets
|
(8,002
|
)
|
-
|
(8,002
|
)
|
-
|
-
|
-
|
-
|
(215
|
)
|
-
|
-
|
(215
|
)
|
|||||||||||||||||||||||||||||||||
|
Impairment on non-current assets held for sale
|
-
|
-
|
-
|
-
|
(7,416
|
)
|
-
|
-
|
(7,416
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||
|
Depreciation tangible assets
|
(221,399
|
)
|
(18,071
|
)
|
29,314
|
(210,156
|
)
|
(171,920
|
)
|
(18,071
|
)
|
29,057
|
(160,934
|
)
|
(149,215
|
)
|
(18,071
|
)
|
30,404
|
(136,882
|
)
|
|||||||||||||||||||||||||||
|
Depreciation intangible assets
|
(50
|
)
|
-
|
-
|
(50
|
)
|
(20
|
)
|
-
|
-
|
(20
|
)
|
(76
|
)
|
-
|
-
|
(76
|
)
|
||||||||||||||||||||||||||||||
|
General and administrative expenses
|
(46,433
|
)
|
(283
|
)
|
465
|
(46,251
|
)
|
(40,735
|
)
|
(184
|
)
|
354
|
(40,565
|
)
|
(27,364
|
)
|
(590
|
)
|
789
|
(27,165
|
)
|
|||||||||||||||||||||||||||
|
Total operating expenses
|
(546,523
|
)
|
(28,901
|
)
|
60,161
|
(515,263
|
)
|
(523,566
|
)
|
(30,362
|
)
|
66,937
|
(486,991
|
)
|
(411,120
|
)
|
(30,976
|
)
|
71,232
|
(370,864
|
)
|
|||||||||||||||||||||||||||
|
RESULT FROM OPERATING ACTIVITIES
|
372,072
|
36,411
|
(56,511
|
)
|
351,972
|
14,407
|
34,139
|
(37,019
|
)
|
11,527
|
(61,973
|
)
|
33,055
|
(25,796
|
)
|
(54,714
|
)
|
|||||||||||||||||||||||||||||||
|
Finance income
|
3,313
|
22
|
(23
|
)
|
3,312
|
2,625
|
28
|
(36
|
)
|
2,617
|
1,998
|
33
|
(38
|
)
|
1,993
|
|||||||||||||||||||||||||||||||||
|
Finance expenses
|
(52,590
|
)
|
(3,663
|
)
|
5,311
|
(50,942
|
)
|
(98,642
|
)
|
(4,714
|
)
|
7,386
|
(95,970
|
)
|
(58,123
|
)
|
(4,904
|
)
|
8,390
|
(54,637
|
)
|
|||||||||||||||||||||||||||
|
Net finance expenses
|
(49,277
|
)
|
(3,641
|
)
|
5,288
|
(47,630
|
)
|
(96,017
|
)
|
(4,686
|
)
|
7,350
|
(93,353
|
)
|
(56,125
|
)
|
(4,871
|
)
|
8,352
|
(52,644
|
)
|
|||||||||||||||||||||||||||
|
Share of profit (loss) of equity accounted investees (net of income tax)
|
185
|
-
|
51,407
|
51,592
|
617
|
-
|
29,669
|
30,286
|
409
|
-
|
17,444
|
17,853
|
||||||||||||||||||||||||||||||||||||
|
Profit (loss) before income tax
|
322,980
|
32,770
|
184
|
355,934
|
(80,993
|
)
|
29,453
|
-
|
(51,540
|
)
|
(117,689
|
)
|
28,184
|
-
|
(89,505
|
)
|
||||||||||||||||||||||||||||||||
|
Income tax expense
|
(5,633
|
)
|
184
|
(184
|
)
|
(5,633
|
)
|
5,743
|
-
|
-
|
5,743
|
(178
|
)
|
-
|
-
|
(178
|
)
|
|||||||||||||||||||||||||||||||
|
Profit (loss) for the period
|
317,347
|
32,954
|
-
|
350,301
|
(75,250
|
)
|
29,453
|
-
|
(45,797
|
)
|
(117,867
|
)
|
28,184
|
-
|
(89,683
|
)
|
||||||||||||||||||||||||||||||||
|
Attributable to:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Owners of the company
|
317,347
|
32,954
|
-
|
350,301
|
(75,250
|
)
|
29,453
|
-
|
(45,797
|
)
|
(117,867
|
)
|
28,184
|
-
|
(89,683
|
)
|
||||||||||||||||||||||||||||||||
|
2015
|
2014
|
2013
|
||||||||||||||||||||||||||||||||||||||||||||||
|
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
|
505,821
|
58,747
|
(114,036
|
)
|
450,532
|
19,978
|
40,013
|
(45,209
|
)
|
14,782
|
41,491
|
38,497
|
(88,905
|
)
|
(8,917
|
)
|
||||||||||||||||||||||||||||||||
|
Net cash from (used in) investing activities
|
(248,770
|
)
|
-
|
42,897
|
(205,873
|
)
|
(1,007,928
|
)
|
-
|
(15,079
|
)
|
(1,023,007
|
)
|
(11,606
|
)
|
-
|
39,720
|
28,114
|
||||||||||||||||||||||||||||||
|
Net cash from (used in) financing activities
|
(350,429
|
)
|
(20,557
|
)
|
5,671
|
(365,315
|
)
|
1,168,516
|
(55,552
|
)
|
76,057
|
1,189,021
|
(67,897
|
)
|
(25,015
|
)
|
35,528
|
(57,384
|
)
|
|||||||||||||||||||||||||||||
|
Capital expenditure
|
(361,754
|
)
|
1,611
|
(360,143
|
)
|
(1,178,051
|
)
|
-
|
905
|
(1,177,146
|
)
|
(55,630
|
)
|
-
|
-
|
(55,630
|
)
|
|||||||||||||||||||||||||||||||
|
Impairment losses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||
|
Impairment losses reversed
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||
|
in thousands of USD
|
2015
|
2014
|
2013
|
|||||||||||||||||
|
Vessels
|
24,195
|
89,000
|
21,510
|
|||||||||||||||||
|
Of which in Tankers segment
|
24,195
|
89,000
|
21,510
|
|||||||||||||||||
|
Of which in FSO segment
|
-
|
-
|
-
|
|||||||||||||||||
|
(Estimated) Sale price
|
Book Value
|
Asset Held For Sale
|
Expected Gain
|
Expected Loss
|
||||||||||||||||
|
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
|
)
|
||||||||||||||
|
At January 1, 2015
|
-
|
-
|
89,000
|
-
|
-
|
|||||||||||||||
|
Assets transferred to Assets Held for sale
|
||||||||||||||||||||
|
Famenne
|
38,016
|
24,195
|
24,195
|
13,821
|
-
|
|||||||||||||||
|
Assets sold from assets held for sale
|
||||||||||||||||||||
|
Antarctica
|
91,065
|
89,000
|
(89,000
|
)
|
2,065
|
-
|
||||||||||||||
|
At December 31, 2015
|
-
|
-
|
24,195
|
15,886
|
-
|
|||||||||||||||
|
in thousands of USD
|
2015
|
2014
|
2013
|
|||||||||
|
Pool Revenue
|
455,617
|
149,624
|
49,792
|
|||||||||
|
Spot Voyages
|
264,799
|
192,243
|
121,434
|
|||||||||
|
Time Charters
(Note 20)
|
126,091
|
132,118
|
133,396
|
|||||||||
|
Total revenue
|
846,507
|
473,985
|
304,622
|
|||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Voyage related expense
|
(62,787
|
)
|
(111,238
|
)
|
(73,412
|
)
|
||||||
|
Commissions paid
|
(8,450
|
)
|
(7,065
|
)
|
(6,172
|
)
|
||||||
|
Total voyage expenses and commissions
|
(71,237
|
)
|
(118,303
|
)
|
(79,584
|
)
|
||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Operating expenses
|
(142,035
|
)
|
(112,834
|
)
|
(97,333
|
)
|
||||||
|
Insurance
|
(11,683
|
)
|
(11,255
|
)
|
(8,578
|
)
|
||||||
|
Total vessel operating expenses
|
(153,718
|
)
|
(124,089
|
)
|
(105,911
|
)
|
||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Charter hire (Note 20)
|
(25,849
|
)
|
(32,080
|
)
|
(18,029
|
)
|
||||||
|
Bare boat hire (Note 20)
|
-
|
(3,584
|
)
|
(3,002
|
)
|
|||||||
|
Total charter hire expenses
|
(25,849
|
)
|
(35,664
|
)
|
(21,031
|
)
|
||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Wages and salaries
|
(12,554
|
)
|
(10,840
|
)
|
(9,498
|
)
|
||||||
|
Social security costs
|
(2,379
|
)
|
(2,495
|
)
|
(2,149
|
)
|
||||||
|
Provision for employee benefits (Note 17)
|
(108
|
)
|
(85
|
)
|
86
|
|||||||
|
Equity-settled share-based payments (Note 23)
|
(1,637
|
)
|
(3,994
|
)
|
(183
|
)
|
||||||
|
Other employee benefits
|
(3,715
|
)
|
(3,075
|
)
|
(2,137
|
)
|
||||||
|
Employee benefits
|
(20,392
|
)
|
(20,489
|
)
|
(13,881
|
)
|
||||||
|
Administrative expenses
|
(25,749
|
)
|
(19,228
|
)
|
(13,284
|
)
|
||||||
|
Claims
|
(19
|
)
|
(8
|
)
|
-
|
|||||||
|
Provisions
|
(91
|
)
|
(840
|
)
|
-
|
|||||||
|
Total general and administrative expenses
|
(46,251
|
)
|
(40,565
|
)
|
(27,165
|
)
|
||||||
|
Average number of full time equivalents
|
132.20
|
113.32
|
97.30
|
|||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Interest income
|
208
|
487
|
98
|
|||||||||
|
Foreign exchange gains
|
3,103
|
2,131
|
1,895
|
|||||||||
|
Finance income
|
3,312
|
2,617
|
1,993
|
|||||||||
|
Interest expense on financial liabilities measured at amortized cost
|
(38,246
|
)
|
(57,948
|
)
|
(49,240
|
)
|
||||||
|
Fair value adjustment on interest rate swaps
|
-
|
-
|
154
|
|||||||||
|
Amortization other Notes
|
(4,127
|
)
|
(31,878
|
)
|
-
|
|||||||
|
Other financial charges
|
(4,355
|
)
|
(3,829
|
)
|
(2,809
|
)
|
||||||
|
Foreign exchange losses
|
(4,214
|
)
|
(2,315
|
)
|
(2,742
|
)
|
||||||
|
Finance expense
|
(50,942
|
)
|
(95,970
|
)
|
(54,637
|
)
|
||||||
|
Net finance expense recognized in profit or loss
|
(47,630
|
)
|
(93,353
|
)
|
(52,644
|
)
|
||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Total interest income on financial assets
|
208
|
487
|
98
|
|||||||||
|
Total interest expense on financial liabilities
|
(42,372
|
)
|
(89,826
|
)
|
(49,240
|
)
|
||||||
|
Total other financial charges
|
(4,355
|
)
|
(3,829
|
)
|
(2,809
|
)
|
||||||
|
Recognized directly in equity
|
|||||||||
|
in thousands of USD
|
|
2015
|
2014
|
2013
|
||||||||||
|
Foreign currency translation differences for foreign operations
|
(429
|
)
|
(567
|
)
|
216
|
|||||||
|
Cash flow hedges - effective portion of changes in fair value
|
-
|
1,291
|
5,430
|
|||||||||
|
Cash flow hedges - reclassified to profit or loss
|
-
|
-
|
-
|
|||||||||
|
Net finance expense recognized directly in equity
|
(429
|
)
|
724
|
5,646
|
||||||||
|
Attributable to:
|
||||||||||||
|
Owners of the Company
|
(429
|
)
|
724
|
5,646
|
||||||||
|
Net finance expense recognized directly in equity
|
(429
|
)
|
724
|
5,646
|
||||||||
|
Recognized in:
|
||||||||||||
|
Translation reserve
|
(429
|
)
|
(567
|
)
|
216
|
|||||||
|
Hedging reserve
|
-
|
1,291
|
5,430
|
|||||||||
|
in thousands of USD
|
|
2015
|
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
|
|
||||||
|
Current tax
|
|
|
|
|
|
|
|
|
|
|
|
|
Current period
|
|
|
(98)
|
|
|
|
(9)
|
|
|
(58)
|
|
|
Total current tax
|
|
|
(98)
|
|
|
|
(9)
|
|
|
(58)
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Deferred tax
|
|
|
|
|
|
|
|
|
|
|
|
|
Recognition of unused tax losses/(use of tax losses)
|
|
(5,450)
|
|
|
|
5,507
|
|
|
-
|
||
|
Other
|
|
|
(85)
|
|
|
|
245
|
|
|
(120)
|
|
|
Total deferred tax
|
|
|
(5,535)
|
|
|
|
5,752
|
|
|
(120)
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total tax benefit/(expense)
|
|
|
(5,633)
|
|
|
|
5,743
|
|
|
(178)
|
|
|
Reconciliation of effective tax
|
|
2015
|
|
|
2014
|
2013
|
|||||
|
|
|
|
|
||||||||
|
Profit (loss) before tax
|
|
355,934
|
|
(51,540)
|
(89,505)
|
||||||
|
|
|
|
|
||||||||
|
Tax at domestic rate
|
|
(33.99%)
|
(120,982)
|
|
(33.99%)
|
17,518
|
(33.99%)
|
30,423
|
|||
|
Effects on tax of :
|
|
|
|
|
|||||||
|
Tax exempt profit / loss
|
|
|
(144)
|
|
3,039
|
(2,863)
|
|||||
|
Tax adjustments for previous years
|
|
|
17
|
|
-
|
-
|
|||||
|
Loss for which no DTA (°) has been recognized
|
|
|
(4,811)
|
|
(17,926)
|
-
|
|||||
|
Use of previously unrecognized tax losses
|
|
|
15,668
|
|
-
|
138
|
|||||
|
Non-deductible expenses
|
|
(5,225)
|
|
(193)
|
(180)
|
||||||
|
Tonnage Tax regime
|
|
91,334
|
|
(6,590)
|
(33,717)
|
||||||
|
Effect of share of profit of equity-accounted investees
|
|
|
17,536
|
|
10,294
|
6,068
|
|||||
|
Effects of tax regimes in foreign jurisdictions
|
|
974
|
|
(400)
|
(47)
|
||||||
|
Total taxes
|
|
(1.58%)
|
(5,633)
|
|
(11.14%)
|
5,743
|
0.20%
|
(178)
|
|||
|
|
|
|
|
|
|
|
|
||||
|
in thousands of USD
|
Vessels
|
Vessels under construction
|
Other tangible assets
|
Prepayments
|
Total PPE
|
|||||||||||||||
|
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 January 1, 2015
|
||||||||||||||||||||
|
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
|
|||||||||||||||
|
Acquisitions
|
257,706
|
93,890
|
288
|
8,001
|
359,885
|
|||||||||||||||
|
Disposals and cancellations
|
(10,681
|
)
|
-
|
(3
|
)
|
(8,000
|
)
|
(18,684
|
)
|
|||||||||||
|
Depreciation charges
|
(209,728
|
)
|
-
|
(428
|
)
|
-
|
(210,156
|
)
|
||||||||||||
|
Transfer to assets held for sale
|
(24,195
|
)
|
-
|
-
|
-
|
(24,195
|
)
|
|||||||||||||
|
Transfers
|
16,600
|
-
|
-
|
(16,600
|
)
|
-
|
||||||||||||||
|
Translation differences
|
-
|
-
|
(35
|
)
|
-
|
(35
|
)
|
|||||||||||||
|
Balance at December 31, 2015
|
2,288,036
|
93,890
|
1,048
|
2
|
2,382,976
|
|||||||||||||||
|
At December 31, 2015
|
||||||||||||||||||||
|
Cost
|
3,477,605
|
93,890
|
2,482
|
2
|
3,573,979
|
|||||||||||||||
|
Depreciation & impairment losses
|
(1,189,569
|
)
|
-
|
(1,434
|
)
|
-
|
(1,191,003
|
)
|
||||||||||||
|
Net carrying amount
|
2,288,036
|
93,890
|
1,048
|
2
|
2,382,976
|
|||||||||||||||
|
in thousands USD
|
Acquisitions
|
Sale price
|
Book Value
|
Gain
|
Loss
|
|||||||||||||||
|
Cap Isabella (Note 3)
|
215
|
52,920
|
53,135
|
-
|
(215
|
)
|
||||||||||||||
|
Other
|
-
|
-
|
-
|
8
|
-
|
|||||||||||||||
|
At December 31, 2013
|
8
|
(215
|
)
|
|||||||||||||||||
|
Acquisitions
|
Sale price
|
Book Value
|
Gain
|
Loss
|
||||||||||||||||
|
Luxembourg - Sale (Note 3)
|
-
|
27,900
|
21,510
|
6,390
|
-
|
|||||||||||||||
|
Olympia - Transfer to assets held for sale (Note 3)
|
-
|
89,000
|
91,560
|
-
|
(2,560
|
)
|
||||||||||||||
|
Olympia - Sale (Note 3)
|
91,380
|
89,000
|
2,380
|
-
|
||||||||||||||||
|
Antarctica - Transfer to assets held for sale (Note 3)
|
-
|
89,000
|
93,855
|
-
|
(4,856
|
)
|
||||||||||||||
|
Cap Isabella - Sale
|
-
|
4,329
|
-
|
4,329
|
-
|
|||||||||||||||
|
Other
|
-
|
-
|
-
|
23
|
-
|
|||||||||||||||
|
At December 31, 2014
|
13,122
|
(7,416
|
)
|
|||||||||||||||||
|
Acquisitions
|
Sale price
|
Book Value
|
Gain
|
Loss
|
||||||||||||||||
|
Antarctica - Sale (Note 3 )
|
-
|
91,065
|
89,000
|
2,065
|
-
|
|||||||||||||||
|
Cap Laurent - Sale
|
-
|
21,825
|
10,682
|
11,143
|
-
|
|||||||||||||||
|
Other
|
-
|
-
|
-
|
94
|
(8,002
|
)
|
||||||||||||||
|
At December 31, 2015
|
13,302
|
(8,002
|
)
|
|||||||||||||||||
| − | 10 year historical average spot freight rates are used as forecast charter rates |
| − | Weighted Average Cost of Capital ('WACC') of 6.01% (2014: 5.72%, 2013: 6.38%) |
| − | 20 year useful life with residual value equal to zero |
| − | Weighted Average Cost of Capital ('WACC') of 6.01% (2014: 5.72%, 2013: 6.38%) |
| − | 25 year useful life with residual value equal to zero |
|
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
|
-
|
-
|
||||||||||||
|
As at December 31, 2015
|
||||||||||||||||
|
in thousands of USD
|
payments scheduled for
|
|||||||||||||||
|
total
|
2016
|
2017
|
2018
|
|||||||||||||
|
Commitments in respect of VLCCs
|
195,910
|
195,910
|
-
|
-
|
||||||||||||
|
Commitments in respect of Suezmaxes
|
-
|
-
|
-
|
-
|
||||||||||||
|
Commitments in respect of FSOs
|
-
|
-
|
-
|
-
|
||||||||||||
|
Total
|
195,910
|
195,910
|
-
|
-
|
||||||||||||
|
in thousands of USD
|
Assets
|
Liabilities
|
Net
|
|||||||||
|
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
|
-
|
||||||||||
|
Provisions
|
169
|
-
|
169
|
|||||||||
|
Employee benefits
|
23
|
-
|
23
|
|||||||||
|
Unused tax losses & tax credits
|
743
|
-
|
743
|
|||||||||
|
935
|
-
|
935
|
||||||||||
|
Offset
|
-
|
-
|
||||||||||
|
Balance at December 31, 2015
|
935
|
-
|
||||||||||
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
||||||||||||||
|
Assets
|
Liabilities
|
Assets
|
Liabilities
|
|||||||||||||
|
Deductible temporary differences
|
275
|
-
|
1,332
|
-
|
||||||||||||
|
Taxable temporary differences
|
-
|
(21,220
|
)
|
-
|
(18,548
|
)
|
||||||||||
|
Tax losses & tax credits
|
109,797
|
-
|
132,689
|
-
|
||||||||||||
|
110,072
|
(21,220
|
)
|
134,021
|
(18,548
|
)
|
|||||||||||
|
Offset
|
(21,220
|
)
|
21,220
|
(18,548
|
)
|
18,548
|
||||||||||
|
Total
|
88,852
|
-
|
115,473
|
-
|
||||||||||||
|
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
|
||||||||||||||
|
Balance at
Jan 1, 2015 |
Recognized in income
|
Recognized in equity
|
Translation differences
|
Balance at
Dec 31, 2015 |
||||||||||||||||
|
Provisions
|
238
|
(61
|
)
|
-
|
(8
|
)
|
169
|
|||||||||||||
|
Employee benefits
|
52
|
(24
|
)
|
-
|
(5
|
)
|
23
|
|||||||||||||
|
Unused tax losses & tax credits
|
6,246
|
(5,450
|
)
|
-
|
(53
|
)
|
743
|
|||||||||||||
|
Total
|
6,536
|
(5,535
|
)
|
-
|
(66
|
)
|
935
|
|||||||||||||
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
||||||
|
Shareholders loans to joint ventures
|
259,229
|
257,771
|
||||||
|
Other non-current receivables
|
678
|
675
|
||||||
|
Investment
|
1
|
1
|
||||||
|
Total non-current receivables
|
259,908
|
258,447
|
||||||
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
||||||
|
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
|
259,908
|
258,447
|
||||||
|
Total non-current receivables
|
259,908
|
258,447
|
||||||
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
||||||
|
Trade receivables
|
35,740
|
48,070
|
||||||
|
Accrued income
|
31,515
|
18,342
|
||||||
|
Accrued interest
|
25
|
79
|
||||||
|
Deferred charges
|
20,402
|
31,492
|
||||||
|
Other receivables
|
131,398
|
96,750
|
||||||
|
Total trade and other receivables
|
219,080
|
194,733
|
||||||
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
||||||
|
Bank deposits
|
59,205
|
146,100
|
||||||
|
Cash at bank and in hand
|
72,458
|
107,986
|
||||||
|
Total
|
131,663
|
254,086
|
||||||
|
Of which restricted cash
|
124
|
-
|
||||||
|
Less:
|
||||||||
|
Bank overdrafts used for cash management purposes
|
-
|
-
|
||||||
|
Net cash and cash equivalents
|
131,663
|
254,086
|
||||||
|
in shares
|
December 31, 2015
|
December 31, 2014
|
December 31, 2013
|
|||||||||
|
On issue at 1 January
|
131,050,666
|
54,223,817
|
51,750,000
|
|||||||||
|
Conversion convertible bonds
|
-
|
18,495,656
|
2,473,817
|
|||||||||
|
Conversion perpetual convertible preferred equity
|
9,459,283
|
9,459,286
|
-
|
|||||||||
|
Capital increases
|
18,699,000
|
48,871,907
|
-
|
|||||||||
|
On issue at 31 December - fully paid
|
159,208,949
|
131,050,666
|
54,223,817
|
|||||||||
|
in thousands of USD except share and per share information
|
2015
|
2014
|
2013
|
|||||||||
|
Result for the period
|
350,301
|
(45,797
|
)
|
(89,683
|
)
|
|||||||
|
Weighted average
|
155,872,171
|
116,539,017
|
50,230,438
|
|||||||||
|
Basic earnings per share (in USD)
|
2.25
|
(0.39
|
)
|
(1.79
|
)
|
|||||||
|
in shares
|
Shares issued
|
Treasury shares
|
Shares outstanding
|
Weighted number of shares
|
|||||
|
On issue at January 1, 2013
|
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
|
|||||
|
On issue at January 1, 2014
|
54,223,817
|
1,750,000
|
52,473,817
|
52,473,817
|
|||||
|
Issuance of shares
|
76,826,849
|
-
|
76,826,849
|
64,065,200
|
|||||
|
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
|
|||||
|
On issue at January 1, 2015
|
131,050,666
|
1,750,000
|
129,300,666
|
129,300,666
|
|||||
|
Issuance of shares
|
28,158,283
|
-
|
28,158,283
|
25,842,099
|
|||||
|
Purchases of treasury shares
|
-
|
-
|
-
|
-
|
|||||
|
Withdrawal of treasury shares
|
-
|
-
|
-
|
-
|
|||||
|
Sales of treasury shares
|
-
|
-1,283,333
|
1,283,333
|
729,406
|
|||||
|
On issue at December 31, 2015
|
159,208,949
|
466,667
|
158,742,282
|
155,872,171
|
|||||
|
in shares
|
2015
|
2014
|
2013
|
|||||
|
Weighted average of ordinary shares outstanding (basic)
|
155,872,171
|
116,539,017
|
50,230,438
|
|||||
|
Effect of potential conversion of convertible Notes
|
88,689
|
1,079,047
|
18,949,134
|
|||||
|
Effect of potential conversion of PCPs
|
932,971
|
9,459,283
|
-
|
|||||
|
Effect of Share-based Payment arrangements
|
635,731
|
1,750,000
|
1,750,000
|
|||||
|
Weighted average number of ordinary shares (diluted)
|
157,529,562
|
128,827,347
|
70,929,572
|
|||||
|
in thousands of USD
|
Bank loans
|
Convertible and other Notes
|
Total
|
|||||||||
|
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
|
|||||||||
|
Bank loans
|
Convertible and other Notes
|
Total
|
||||||||||
|
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
|
|||||||||
|
At January 1, 2015
|
1,234,329
|
254,497
|
1,488,826
|
|||||||||
|
New loans
|
931,270
|
-
|
931,270
|
|||||||||
|
Scheduled repayments
|
(109,719
|
)
|
(23,200
|
)
|
(132,919
|
)
|
||||||
|
Early repayments
|
(999,451
|
)
|
(235,500
|
)
|
(1,234,951
|
)
|
||||||
|
Conversion
|
-
|
-
|
-
|
|||||||||
|
Other changes
|
(3,981
|
)
|
4,203
|
222
|
||||||||
|
Balance at December 31, 2015
|
1,052,448
|
-
|
1,052,448
|
|||||||||
|
More than 5 years
|
147,174
|
-
|
147,174
|
|||||||||
|
Between 1 and 5 years
|
805,252
|
-
|
805,252
|
|||||||||
|
More than 1 year
|
952,426
|
-
|
952,426
|
|||||||||
|
Less than 1 year
|
100,022
|
-
|
100,022
|
|||||||||
|
Balance at December 31, 2015
|
1,052,448
|
-
|
1,052,448
|
|||||||||
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
|||||||||||||||||||||||||
|
Curr.
|
Nominal interest rate
|
Year of mat.
|
Facility size
|
Drawn
|
Carrying value
|
Facility size
|
Drawn
|
Carrying value
|
|||||||||||||||||||
|
Secured vessels loan
|
USD
|
libor +3.00%
|
2017
|
-
|
-
|
-
|
253,409
|
253,409
|
252,400
|
||||||||||||||||||
|
Secured vessels Revolving loan*
|
USD
|
libor +3.00%
|
2017
|
-
|
-
|
-
|
230,372
|
230,372
|
230,000
|
||||||||||||||||||
|
Secured vessels loan
|
USD
|
libor +2.25%
|
2021
|
175,476
|
175,476
|
172,778
|
132,829
|
132,829
|
129,485
|
||||||||||||||||||
|
Secured vessels Revolving loan*
|
USD
|
libor +2.25%
|
2021
|
147,559
|
-
|
-
|
102,388
|
102,388
|
102,388
|
||||||||||||||||||
|
Secured vessels loan
|
USD
|
libor +2.75%
|
2020
|
428,000
|
428,000
|
420,320
|
476,000
|
476,000
|
465,956
|
||||||||||||||||||
|
Secured vessels loan
|
USD
|
libor +2.95%
|
2017
|
-
|
-
|
-
|
54,250
|
54,250
|
54,100
|
||||||||||||||||||
|
Secured vessels Revolving loan*
|
USD
|
libor +1.95%
|
2022
|
551,023
|
467,500
|
459,350
|
-
|
-
|
-
|
||||||||||||||||||
|
Unsecured bank facility
|
EUR
|
euribor +1.00%
|
2015
|
-
|
-
|
-
|
10,000
|
-
|
-
|
||||||||||||||||||
|
Unsecured bank facility
|
USD
|
libor +2.25%
|
2020
|
60,000
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Total interest-bearing bank loans
|
1,362,058
|
1,070,976
|
1,052,448
|
1,259,248
|
1,249,248
|
1,234,329
|
|||||||||||||||||||||
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
|||||||||||||||||||||||||||||||
|
Curr.
|
Nominal interest rate
|
Year of mat.
|
Facility size
|
Drawn
|
Carrying value
|
Facility size
|
Drawn
|
Carrying value
|
|||||||||||||||||||||||||
|
Unsecured convertible Notes
|
USD
|
6.50
|
%
|
2015
|
-
|
-
|
-
|
25,000
|
25,000
|
23,124
|
|||||||||||||||||||||||
|
Unsecured Notes
|
USD
|
5.95
|
%
|
2021
|
-
|
-
|
-
|
235,500
|
235,500
|
231,373
|
|||||||||||||||||||||||
|
Total convertible and other Notes
|
-
|
-
|
-
|
260,500
|
260,500
|
254,497
|
|||||||||||||||||||||||||||
|
in thousands of USD
|
2015
|
2014
|
||||||
|
Carrying amount of liability at the beginning of period
|
23,124
|
125,822
|
||||||
|
Interest
|
-
|
867
|
||||||
|
Amortization of transaction costs
|
76
|
68
|
||||||
|
Buyback of convertible Notes
|
-
|
(1,354
|
)
|
|||||
|
Redemption of convertible Notes
|
(23,200
|
)
|
-
|
|||||
|
Conversion of convertible Notes
|
-
|
(102,279
|
)
|
|||||
|
Carrying amount of liability at the end of the period
|
-
|
23,124
|
||||||
|
in thousands of USD
|
Fair Value derivatives
|
Sellers Credit
|
Advances on Contracts
|
TOTAL
|
||||||||||||
|
More than 5 years
|
-
|
-
|
489
|
489
|
||||||||||||
|
Between 1 and 5 years
|
-
|
-
|
-
|
-
|
||||||||||||
|
Balance at 31 December 2014
|
-
|
-
|
489
|
489
|
||||||||||||
|
Fair Value derivatives
|
Sellers Credit
|
Advances on Contracts
|
TOTAL
|
|||||||||||||
|
More than 5 years
|
-
|
-
|
590
|
590
|
||||||||||||
|
Between 1 and 5 years
|
-
|
-
|
-
|
-
|
||||||||||||
|
Balance at December 31, 2015
|
-
|
-
|
590
|
590
|
||||||||||||
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
December 31, 2013
|
|||||||||
|
Net liability at beginning of period
|
(2,108
|
)
|
(1,900
|
)
|
(2,166
|
)
|
||||||
|
Recognized in profit or loss
|
(108
|
)
|
(85
|
)
|
86
|
|||||||
|
Recognized in other comprehensive income
|
(44
|
)
|
(393
|
)
|
263
|
|||||||
|
Foreign currency translation differences
|
222
|
270
|
(83
|
)
|
||||||||
|
Net liability at end of period
|
(2,038
|
)
|
(2,108
|
)
|
(1,900
|
)
|
||||||
|
Present value of funded obligations
|
(852
|
)
|
(1,525
|
)
|
(1,495
|
)
|
||||||
|
Fair value of plan assets
|
539
|
1,145
|
1,215
|
|||||||||
|
(313
|
)
|
(380
|
)
|
(280
|
)
|
|||||||
|
Present value of unfunded obligations
|
(1,725
|
)
|
(1,728
|
)
|
(1,620
|
)
|
||||||
|
Net liability
|
(2,038
|
)
|
(2,108
|
)
|
(1,900
|
)
|
||||||
|
Amounts in the balance sheet:
|
||||||||||||
|
Liabilities
|
(2,038
|
)
|
(2,108
|
)
|
(1,900
|
)
|
||||||
|
Assets
|
-
|
-
|
-
|
|||||||||
|
Net liability
|
(2,038
|
)
|
(2,108
|
)
|
(1,900
|
)
|
||||||
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
||||||
|
Trade payables
|
23,034
|
21,844
|
||||||
|
Accrued payroll
|
2,719
|
2,464
|
||||||
|
Dividends payable
|
7
|
8
|
||||||
|
Derivatives
|
-
|
-
|
||||||
|
Accrued expenses
|
35,189
|
36,838
|
||||||
|
Accrued interest
|
1,043
|
14,026
|
||||||
|
Deferred income
|
16,860
|
10,248
|
||||||
|
Other payables
|
226
|
10,127
|
||||||
|
Sellers credit
|
-
|
30,000
|
||||||
|
Total trade and other payables
|
79,078
|
125,555
|
||||||
|
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, 2014
|
||||||||||||||||||||||||||||||||
|
Financial assets not measured at fair value
|
||||||||||||||||||||||||||||||||
|
Non-current receivables (Note 10)
|
-
|
258,447
|
-
|
258,447
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Trade and other receivables * (Note 11)
|
-
|
163,241
|
-
|
163,241
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Cash and cash equivalents (Note 12)
|
-
|
254,086
|
-
|
254,086
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
-
|
675,774
|
-
|
675,774
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
|
Financial liabilities measured at fair value
|
||||||||||||||||||||||||||||||||
|
Interest rate swaps used for hedging
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
|
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)
|
-
|
-
|
115,307
|
115,307
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Advance received on Contracts (Note 16)
|
-
|
-
|
489
|
489
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
-
|
-
|
1,604,622
|
1,604,622
|
261,249
|
1,249,248
|
-
|
1,510,497
|
|||||||||||||||||||||||||
|
December 31, 2015
|
||||||||||||||||||||||||||||||||
|
Financial assets not measured at fair value
|
||||||||||||||||||||||||||||||||
|
Non-current receivables (Note 10)
|
-
|
259,908
|
-
|
259,908
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Trade and other receivables * (Note 11)
|
-
|
198,678
|
-
|
198,678
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Cash and cash equivalents (Note 12)
|
-
|
131,663
|
-
|
131,663
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
-
|
590,249
|
-
|
590,249
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
|
Financial liabilities measured at fair value
|
||||||||||||||||||||||||||||||||
|
Interest rate swaps used for hedging
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
|
Financial liabilities not measured at fair value
|
||||||||||||||||||||||||||||||||
|
Secured bank loans (Note 15)
|
-
|
-
|
1,052,448
|
1,052,448
|
-
|
1,070,976
|
-
|
1,070,976
|
||||||||||||||||||||||||
|
Unsecured bank loans (Note 15)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Unsecured convertible Notes (Note 15)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Unsecured other Notes (Note 15)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Trade and other payables * (Note 18)
|
-
|
-
|
62,218
|
62,218
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Advance received on Contracts (Note 16)
|
-
|
-
|
590
|
590
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
-
|
-
|
1,115,256
|
1,115,256
|
-
|
1,070,976
|
-
|
1,070,976
|
|||||||||||||||||||||||||
|
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 (consisting of unsecured other notes)
|
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 (consisting of secured and unsecured bank loans)
|
Discounted cash flow
|
Not applicable
|
||||||||
|
in thousands of USD
|
2015
|
2014
|
||||||
|
Not past due
|
206,771
|
177,062
|
||||||
|
Past due 0-30 days
|
5,569
|
3,301
|
||||||
|
Past due 31-365 days
|
4,216
|
13,609
|
||||||
|
More than one year
|
2,524
|
761
|
||||||
|
Total trade and other receivables
|
219,080
|
194,733
|
||||||
|
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 Notes (Note 15)
|
254,497
|
300,933
|
43,358
|
257,575
|
-
|
|||||||||||||||
|
Current trade and other payables * (Note 18)
|
115,307
|
115,307
|
115,307
|
-
|
-
|
|||||||||||||||
|
Non-current other payables (Note 16)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
1,604,133
|
1,795,878
|
344,037
|
1,072,939
|
378,902
|
||||||||||||||||
|
Derivative financial liabilities
|
||||||||||||||||||||
|
Interest rate swaps (Note 16)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Forward exchange contracts (Note 16)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||
|
Contractual cash flows December 31, 2015
|
||||||||||||||||||||
|
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)
|
1,052,448
|
1,174,016
|
108,395
|
906,286
|
159,335
|
|||||||||||||||
|
Convertible and other Notes (Note 15)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Current trade and other payables * (Note 18)
|
62,218
|
62,218
|
62,218
|
-
|
-
|
|||||||||||||||
|
Non-current other payables (Note 16)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
1,114,666
|
1,236,234
|
170,613
|
906,286
|
159,335
|
||||||||||||||||
|
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
|
(1,443
|
)
|
-
|
-
|
(1,443
|
)
|
||||||||||
|
Accrued Interest
|
152
|
-
|
-
|
152
|
||||||||||||
|
Clean value at January 1, 2014
|
(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)
|
-
|
-
|
-
|
-
|
||||||||||||
|
Dirty value
|
-
|
-
|
-
|
-
|
||||||||||||
|
Accrued Interest
|
-
|
-
|
-
|
-
|
||||||||||||
|
Clean value at January 1, 2015
(Note 16)
|
-
|
-
|
-
|
-
|
||||||||||||
|
Effective portion recognized directly in OCI
|
-
|
-
|
-
|
-
|
||||||||||||
|
Ineffective portion recognized in profit or loss
|
-
|
-
|
-
|
-
|
||||||||||||
|
Dirty value
|
-
|
-
|
-
|
-
|
||||||||||||
|
Accrued Interest
|
-
|
-
|
-
|
-
|
||||||||||||
|
Clean value at December 31, 2015
(Note 16)
|
-
|
-
|
-
|
-
|
||||||||||||
|
effect in thousands of USD
|
2015
|
2014
|
2013
|
|||||||||||||||||||||
|
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
|
|||||||||||||||||||
|
12,972
|
(12,972
|
)
|
9,941
|
(9,941
|
)
|
6,836
|
(6,836
|
)
|
||||||||||||||||
|
Carrying amount
|
||||||||
|
in thousands of USD
|
2015
|
2014
|
||||||
|
Fixed rate instruments
|
||||||||
|
Financial assets
|
-
|
-
|
||||||
|
Financial liabilities
|
-
|
254,497
|
||||||
|
-
|
254,497
|
|||||||
|
Variable rate instruments
|
||||||||
|
Financial liabilities
|
1,052,448
|
1,234,329
|
||||||
|
1,052,448
|
1,234,329
|
|||||||
|
Profit or loss
|
Equity
|
|||||||||||||||
|
50 bp
|
|
50 bp
|
|
50 bp
|
|
50 bp
|
|
|||||||||
|
effect in thousands of USD
|
increase
|
decrease
|
increase
|
decrease
|
||||||||||||
|
31 December 2013
|
||||||||||||||||
|
Variable rate instruments
|
(4,382
|
)
|
4,382
|
-
|
-
|
|||||||||||
|
Interest rate swaps
|
-
|
-
|
264
|
(11
|
)
|
|||||||||||
|
Cash flow sensitivity (net)
|
(4,382
|
)
|
4,382
|
264
|
(11
|
)
|
||||||||||
|
31 December 2014
|
||||||||||||||||
|
Variable rate instruments
|
(4,257
|
)
|
4,257
|
-
|
-
|
|||||||||||
|
Interest rate swaps
|
-
|
-
|
-
|
-
|
||||||||||||
|
Cash flow sensitivity (net)
|
(4,257
|
)
|
4,257
|
-
|
-
|
|||||||||||
|
31 December 2015
|
||||||||||||||||
|
Variable rate instruments
|
(5,670
|
)
|
5,670
|
-
|
-
|
|||||||||||
|
Interest rate swaps
|
-
|
-
|
-
|
-
|
||||||||||||
|
Cash flow sensitivity (net)
|
(5,670
|
)
|
5,670
|
-
|
-
|
|||||||||||
|
December 31, 2015
|
December 31, 2014
|
December 31, 2013
|
||||||||||||||||||||||
|
in thousands of USD
|
EUR
|
USD
|
EUR
|
USD
|
EUR
|
USD
|
||||||||||||||||||
|
Trade payables
|
(9,913
|
)
|
(13,121
|
)
|
(8,646
|
)
|
(13,198
|
)
|
(11,227
|
)
|
(21,129
|
)
|
||||||||||||
|
Operating expenses
|
(89,457
|
)
|
(425,806
|
)
|
(65,691
|
)
|
(421,300
|
)
|
(67,985
|
)
|
(302,879
|
)
|
||||||||||||
|
in thousands of USD
|
2015
|
2014
|
2013
|
|||||||||
|
Equity
|
473
|
662
|
74
|
|||||||||
|
Profit or loss
|
(9,565
|
)
|
(9,124
|
)
|
(8,179
|
)
|
||||||
| · | an amount of current assets that, on a consolidated basis, exceeds 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 USD 50.0 million or 5% of the Group's total indebtedness (excluding guarantees), depending on the applicable loan facility, whichever is greater; |
| · | an amount of cash of at least USD 30.0 million; and |
| · | a ratio of Stockholders' Equity to Total Assets of at least 30% |
| · | effect changes in management of the Group's vessels; |
| · | transfer or sell or otherwise dispose of all or a substantial portion of the Group's assets; |
| · | declare and pay dividends, (with respect to each of the Group's 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. |
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
||||||
|
Less than 1 year
|
(15,012
|
)
|
(16,036
|
)
|
||||
|
Between 1 and 5 years
|
-
|
(6,110
|
)
|
|||||
|
More than 5 years
|
-
|
-
|
||||||
|
Total future lease payments
|
(15,012
|
)
|
(22,146
|
)
|
||||
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
||||||||||
|
Less than 1 year
|
(2,448
|
)
|
(2,439
|
)
|
||||||||
|
Between 1 and 5 years
|
(6,826
|
)
|
(8,174
|
)
|
||||||||
|
More than 5 years
|
(2,665
|
)
|
(4,233
|
)
|
||||||||
|
Total non-cancellable operating lease rentals
|
(11,939
|
)
|
(14,846
|
)
|
||||||||
|
Amounts recognized in profit and loss
|
||||||||||||
|
in thousands of USD
|
2015
|
2014
|
2013
|
|||||||||
|
Bareboat charter
|
-
|
(3,584
|
)
|
(3,002
|
)
|
|||||||
|
Time charter
|
(25,849
|
)
|
(32,080
|
)
|
(18,029
|
)
|
||||||
|
Office rental
|
(2,581
|
)
|
(1,579
|
)
|
(1,141
|
)
|
||||||
|
Total recognized in profit and loss
|
(28,430
|
)
|
(37,243
|
)
|
(22,172
|
)
|
||||||
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
||||||
|
Less than 1 year
|
217,480
|
136,304
|
||||||
|
Between 1 and 5 years
|
168,416
|
154,842
|
||||||
|
More than 5 years
|
-
|
-
|
||||||
|
Total future lease receivables
|
385,896
|
291,146
|
||||||
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
||||||
|
Less than 1 year
|
948
|
837
|
||||||
|
Between 1 and 5 years
|
3,360
|
3,349
|
||||||
|
More than 5 years
|
1,854
|
2,791
|
||||||
|
Total non-cancellable operating lease rentals
|
6,162
|
6,977
|
||||||
|
in thousands of USD
|
2015
|
2014
|
2013
|
|||||||||
|
Bareboat charter
|
-
|
-
|
-
|
|||||||||
|
Time charter
|
126,091
|
132,118
|
133,396
|
|||||||||
|
Office rental
|
879
|
337
|
-
|
|||||||||
|
Total amounts recognized in profit and loss
|
126,970
|
132,455
|
133,396
|
|||||||||
|
in thousands of EUR
|
2015
|
2014
|
2013
|
|||||||||
|
Total remuneration
|
1,591
|
1,401
|
1,189
|
|||||||||
|
in thousands of EUR
|
2015
|
2014
|
2013
|
|||||||||
|
Total fixed remuneration
|
2,302
|
3,864
|
1,081
|
|||||||||
|
of which
|
||||||||||||
|
Cost of pension
|
35
|
32
|
32
|
|||||||||
|
Share-based payments
|
1,126
|
2,796
|
128
|
|||||||||
|
Other benefits
|
57
|
55
|
51
|
|||||||||
|
Total variable remuneration
|
1,382
|
734
|
700
|
|||||||||
|
in thousands of GBP
|
2015
|
2014
|
2013
|
|||||||||
|
Total fixed remuneration
|
738
|
1,100
|
380
|
|||||||||
|
of which
|
||||||||||||
|
Cost of pension
|
0
|
13
|
50
|
|||||||||
|
Share-based payments
|
333
|
725
|
35
|
|||||||||
|
Other benefits
|
11
|
11
|
11
|
|||||||||
|
Total variable remuneration
|
530
|
295
|
268
|
|||||||||
|
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
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Total
|
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
|
366
|
-
|
149,615
|
360
|
-
|
|||||||||||||||
|
TI Asia Ltd
|
247
|
-
|
72,397
|
360
|
-
|
|||||||||||||||
|
Fiorano Shipholding Ltd
|
110
|
32
|
28,141
|
687
|
-
|
|||||||||||||||
|
Fontvieille Shipholding Ltd
|
176
|
30
|
23,507
|
753
|
-
|
|||||||||||||||
|
Larvotto Shipholding Ltd
|
770
|
21
|
26,141
|
653
|
-
|
|||||||||||||||
|
Moneghetti Shipholding Ltd
|
2,114
|
44
|
17,949
|
609
|
-
|
|||||||||||||||
|
Great Hope Enterprises Ltd
|
-
|
-
|
-
|
275
|
||||||||||||||||
|
Kingswood Co. Ltd
|
-
|
-
|
-
|
-
|
||||||||||||||||
|
Total
|
3,783
|
127
|
317,749
|
3,423
|
275
|
|||||||||||||||
|
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
|
|||
|
Figures in EUR
|
Share option program 2013
|
LTIP 2015
|
||||||||||||||||||||||
|
Tranche 1
|
Tranche 2
|
Tranche 3
|
Tranche 1
|
Tranche 2
|
Tranche 3
|
|||||||||||||||||||
|
Fair value at grant date
|
2.270
|
2.260
|
2.120
|
1.853
|
1.853
|
1.853
|
||||||||||||||||||
|
Share price at grant date
|
6.070
|
6.070
|
6.070
|
10.050
|
10.050
|
10.050
|
||||||||||||||||||
|
Exercise price
|
5.770
|
5.770
|
5.770
|
10.0475
|
10.0475
|
10.0475
|
||||||||||||||||||
|
Expected volatility (weighted average)
|
40
|
%
|
40
|
%
|
40
|
%
|
39.63
|
%
|
39.63
|
%
|
39.63
|
%
|
||||||||||||
|
Expected life (Days) (weighted average)
|
303
|
467
|
730
|
365
|
730
|
1,095
|
||||||||||||||||||
|
Expected dividends
|
-
|
-
|
-
|
8
|
%
|
8
|
%
|
8
|
%
|
|||||||||||||||
|
Risk-free interest rate
|
1
|
%
|
1
|
%
|
1
|
%
|
0.66
|
%
|
0.66
|
%
|
0.66
|
%
|
||||||||||||
|
Figures in EUR
|
Number of options 2015
|
Weighted average exercise price 2015
|
Number of options 2014
|
Weighted average exercise price 2014
|
||||||||||||
|
Outstanding at January 1
|
1,750,000
|
5.770
|
1,750,000
|
5.770
|
||||||||||||
|
Forfeited during the year
|
-
|
-
|
-
|
-
|
||||||||||||
|
Exercised during the year
|
(1,283,333
|
)
|
5.770
|
-
|
-
|
|||||||||||
|
Granted during the year
|
236,590
|
10.0475
|
-
|
-
|
||||||||||||
|
Outstanding at December 31
|
703,257
|
7.209
|
1,750,000
|
5.770
|
||||||||||||
|
Vested at December 31
|
466,667
|
-
|
1,166,167
|
-
|
||||||||||||
|
Country of incorporation
|
Consolidation method
|
Ownership interest
|
||||||||||||
|
December 31, 2015
|
December 31, 2014
|
December 31, 2013
|
||||||||||||
|
Parent
|
||||||||||||||
|
Euronav NV
|
Belgium
|
full
|
100.00
|
%
|
100.00
|
%
|
100.00
|
%
|
||||||
|
Subsidiaries
|
||||||||||||||
|
Euronav Tankers NV
|
Belgium
|
full
|
100.00
|
%
|
100.00
|
%
|
NA
|
|||||||
|
Euronav Shipping NV
|
Belgium
|
full
|
100.00
|
%
|
100.00
|
%
|
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
|
%
|
||||||
|
Euronav Singapore
|
Singapore
|
full
|
100.00
|
%
|
NA
|
NA
|
||||||||
|
Joint ventures
|
||||||||||||||
|
Africa Conversion Corp.
|
Marshall Islands
|
equity
|
NA
|
50.00
|
%
|
50.00
|
%
|
|||||||
|
Asia Conversion Corp.
|
Marshall Islands
|
equity
|
NA
|
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
|
%
|
40.00
|
%
|
||||||
|
VLCC Chartering Ltd
|
Marshall Islands
|
equity
|
20.00
|
%
|
20.00
|
%
|
NA
|
|||||||
|
in thousands of USD
|
December 31, 2015
|
December 31, 2014
|
||||||
|
Assets
|
||||||||
|
Interest in joint ventures
|
20,425
|
16,305
|
||||||
|
Interest in associates
|
1,212
|
1,027
|
||||||
|
TOTAL Assets
|
21,637
|
17,332
|
||||||
|
Liabilities
|
||||||||
|
Interest in joint ventures
|
-
|
(5,880
|
)
|
|||||
|
Interest in associates
|
-
|
-
|
||||||
|
TOTAL Liabilities
|
-
|
(5,880
|
)
|
|||||
|
December 31, 2015
|
December 31, 2014
|
|||||||
|
Carrying amount of interest at the beginning of the year
|
1,027
|
409
|
||||||
|
Group's share of profit (loss) for the period
|
185
|
618
|
||||||
|
Group's share of other comprehensive income
|
-
|
-
|
||||||
|
Carrying amount of interest at the end of the year
|
1,212
|
1,027
|
||||||
|
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
|
|
|
Joint ventures
|
||||||||||||||||
|
In thousands of USD
|
Asset
|
Liability
|
||||||||||||||
|
Investments in equity accounted investees
|
Shareholders loans
|
Investments in equity accounted investees
|
Shareholders loans
|
|||||||||||||
|
Gross balance
|
(134,223
|
)
|
381,447
|
(5,880
|
)
|
-
|
||||||||||
|
Offset investment with shareholders loan
|
155,298
|
(155,298
|
)
|
-
|
-
|
|||||||||||
|
Balance at January 1, 2013
|
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
|
)
|
-
|
|||||||||||
|
Group's share of profit (loss) for the period
|
51,407
|
-
|
-
|
-
|
||||||||||||
|
Group's share of other comprehensive income
|
1,610
|
-
|
-
|
-
|
||||||||||||
|
Capital increase/(decrease) in joint ventures
|
(1,500
|
)
|
-
|
5,880
|
-
|
|||||||||||
|
Dividends received from joint ventures
|
(275
|
)
|
-
|
-
|
-
|
|||||||||||
|
Movement shareholders loans to joint ventures
|
-
|
(45,665
|
)
|
-
|
-
|
|||||||||||
|
Gross balance
|
(38,095
|
)
|
317,749
|
-
|
-
|
|||||||||||
|
Offset investment with shareholders loan
|
58,520
|
(58,520
|
)
|
-
|
-
|
|||||||||||
|
Balance at December 31, 2015
|
20,425
|
259,229
|
-
|
-
|
||||||||||||
|
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
|
||||||||
|
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, liquidated in 2015
|
||||||||
|
Asia Conversion Corp
|
FSO
|
No operating activities, liquidated in 2015
|
||||||||
|
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
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
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 Con-version Corp
|
Asia Con-version Corp
|
Total
|
|||||||||||||||||||||||||||||||||||||||
|
At December 31, 2015
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Percentage ownership interest
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
50
|
%
|
||||||||||||||||||||||||||||||
|
Non-Current assets
|
-
|
520
|
33,052
|
78,031
|
65,837
|
73,234
|
70,159
|
215,184
|
208,405
|
744,422
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
of which Vessel
|
-
|
-
|
33,052
|
78,031
|
65,837
|
73,234
|
70,159
|
208,030
|
200,452
|
728,794
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Current Assets
|
102
|
489
|
7,463
|
6,498
|
4,195
|
7,873
|
7,219
|
12,144
|
41,744
|
87,727
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
of which cash and cash equivalents
|
59
|
-
|
1,528
|
552
|
186
|
1,578
|
4,891
|
880
|
30,465
|
40,139
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Non-Current Liabilities
|
-
|
-
|
521
|
84,094
|
77,485
|
81,424
|
79,647
|
303,018
|
223,552
|
849,740
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Of which bank loans
|
-
|
-
|
-
|
27,813
|
30,470
|
29,143
|
43,750
|
-
|
75,343
|
206,518
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Current Liabilities
|
15
|
2
|
239
|
5,981
|
6,656
|
6,621
|
7,099
|
1,155
|
30,832
|
58,601
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Of which bank loans
|
-
|
-
|
-
|
4,250
|
4,000
|
3,970
|
4,000
|
-
|
28,858
|
45,078
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Net assets (100%)
|
87
|
1,007
|
39,755
|
(5,546
|
)
|
(14,109
|
)
|
(6,939
|
)
|
(9,368
|
)
|
(76,844
|
)
|
(4,236
|
)
|
(76,192
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||
|
Group's share of net assets
|
43
|
504
|
19,878
|
(2,773
|
)
|
(7,054
|
)
|
(3,469
|
)
|
(4,684
|
)
|
(38,422
|
)
|
(2,118
|
)
|
(38,095
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||
|
Shareholders loans to joint venture
|
-
|
-
|
-
|
28,141
|
23,507
|
26,141
|
17,949
|
149,615
|
72,397
|
317,749
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Net Carrying amount of interest in joint venture
|
43
|
504
|
19,878
|
-
|
-
|
-
|
-
|
-
|
-
|
20,425
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Remaining shareholders loan to joint venture
|
-
|
-
|
-
|
25,368
|
16,453
|
22,672
|
13,265
|
111,193
|
70,279
|
259,229
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Revenue
|
1
|
-
|
18,701
|
21,050
|
21,509
|
22,837
|
21,317
|
64,627
|
64,382
|
234,425
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Depreciations and amortization
|
-
|
-
|
(3,601
|
)
|
(4,852
|
)
|
(4,832
|
)
|
(4,571
|
)
|
(4,630
|
)
|
(18,209
|
)
|
(17,933
|
)
|
(58,628
|
)
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||
|
Interest Expense
|
-
|
-
|
(102
|
)
|
(530
|
)
|
(851
|
)
|
(644
|
)
|
(1,170
|
)
|
(1,220
|
)
|
(6,106
|
)
|
(10,623
|
)
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||
|
Income tax expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
259
|
106
|
365
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
Profit (loss) for the period (100%)
|
3
|
(4
|
)
|
11,791
|
6,361
|
6,330
|
6,762
|
5,661
|
35,329
|
30,580
|
102,814
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
|
Other comprehensive income (100%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,220
|
3,220
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||
|
Group's share of profit (loss) for the period
|
2
|
(2
|
)
|
5,895
|
3,181
|
3,165
|
3,381
|
2,831
|
17,664
|
15,290
|
51,407
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
|
Group's share of other comprehensive income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,610
|
1,610
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
in thousands of USD
|
Year of maturity
|
December 31, 2015
|
December 31, 2014
|
||||||
|
Currency
|
Nominal interest rate
|
Face value
|
Carrying value
|
Face value
|
Carrying value
|
||||
|
TI Asia Ltd *
|
USD
|
libor +1.15%
|
2017
|
104,200
|
104,200
|
131,646
|
131,646
|
||
|
TI Africa Ltd *
|
USD
|
libor +2.75%
|
2015
|
-
|
-
|
13,750
|
13,667
|
||
|
Great Hope Enterprises Ltd
|
USD
|
libor +2.70%
|
2018
|
-
|
-
|
-
|
-
|
||
|
Seven Seas Shipping Ltd
|
USD
|
libor +0.80%
|
2017
|
-
|
-
|
10,833
|
10,833
|
||
|
Moneghetti Shipholding Ltd *
|
USD
|
libor +2.75%
|
2021
|
47,750
|
47,750
|
51,750
|
51,750
|
||
|
Fontvieille Shipholding Ltd *
|
USD
|
libor +2.75%
|
2020
|
34,470
|
34,470
|
38,470
|
38,470
|
||
|
Larvotto Shipholding Ltd *
|
USD
|
libor +1.50%
|
2020
|
33,113
|
33,113
|
37,083
|
37,083
|
||
|
Fiorano Shipholding Ltd *
|
USD
|
libor +1.225%
|
2020
|
32,063
|
32,063
|
36,312
|
36,312
|
||
|
Total interest-bearing bank loans
|
251,595
|
251,595
|
319,844
|
319,761
|
|||||
|
Cash and cash equivalents
|
2015
|
2014
|
||||||
|
Cash and cash equivalents of the joint ventures
|
40,139
|
61,336
|
||||||
|
Group's share of cash and cash equivalents
|
20,069
|
30,668
|
||||||
|
Of which restricted cash
|
9,022
|
15,547
|
||||||
|
closing rates
|
average rates
|
|||||||||||||||||||||||
|
1 XXX = x,xxxx USD
|
December 31, 2015
|
December 31, 2014
|
December 31, 2013
|
2015
|
2014
|
2013
|
||||||||||||||||||
|
EUR
|
1.0887
|
1.2141
|
1.3791
|
1.1154
|
1.3349
|
1.3259
|
||||||||||||||||||
|
GBP
|
1.4833
|
1.5587
|
1.6542
|
1.5315
|
1.6521
|
1.5629
|
||||||||||||||||||
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 |
|---|