These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
[ ]
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
[X]
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
For the fiscal year ended
December 31, 2019
|
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
For the transition period from _________________ to _________________
|
|
[ ]
|
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 _________________
|
|
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
|
Trading symbol(s)
|
Name of each exchange on which registered
|
|
Ordinary Shares, no par value,
CUSIP B38564108
|
EURN
|
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
x
|
|
Accelerated filer ☐
|
|
Non-accelerated filer ☐
|
|
Emerging growth company ☐
|
|
|
|
U.S. GAAP
|
|
X
|
|
International Financial Reporting Standards as issued by the International Accounting Standards Board
|
|
|
|
Other
|
|
|
|
Item 17
|
|
Item 18
|
|
Yes
|
|
|
No
|
X
|
|
|
|
Page
|
|
•
|
the strength of world economies and currencies;
|
|
•
|
fluctuations in interest rates and foreign exchange rates;
|
|
•
|
general market conditions, including the market for crude oil and 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;
|
|
•
|
planned, pending or recent acquisitions, business strategy and expected capital spending or operating expenses, including drydocking, surveys, upgrades and insurance costs;
|
|
•
|
our ability to realize the expected benefits from acquisitions;
|
|
•
|
the anticipated benefits of the Merger with Gener8 (as defined herein) are not realized within the expected timeframe or at all;
|
|
•
|
the successful integration of the assets and activities acquired through the Merger with Gener8 (as defined herein);
|
|
•
|
potential liability from pending or future litigation;
|
|
•
|
general domestic and international political conditions, including trade wars and disagreements between oil producing countries;
|
|
•
|
potential disruption of shipping routes due to accidents or political events;
|
|
•
|
the length and severity of the recent coronavirus (“COVID-19”) outbreak, including its impacts across our
|
|
•
|
vessel breakdowns and instances of off-hire;
|
|
•
|
competition within our industry;
|
|
•
|
the supply of and demand for vessels comparable to ours;
|
|
•
|
corruption, piracy, militant activities, political instability, terrorism and ethnic unrest in locations where we may operate;
|
|
•
|
delays and cost overruns in construction projects;
|
|
•
|
our level of indebtedness;
|
|
•
|
the impact of the discontinuance of LIBOR after 2021 on interest rates of our debt that reference LIBOR;
|
|
•
|
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;
|
|
•
|
reputational risks;
|
|
•
|
availability of skilled workers and the related labor costs;
|
|
•
|
compliance with governmental, tax, environmental and safety regulations and related costs;
|
|
•
|
Environmental, Social and Governance (ESG) expectations of investors, banks and other stakeholders and related costs related to compliance with ESG measures;
|
|
•
|
any non-compliance with the amendments by the International Maritime Organization, the United Nations agency for maritime safety and the prevention of pollution by vessels, or IMO, (the amendments hereinafter referred to as IMO 2020), to Annex VI to the International Convention for the Prevention of Pollution from Ships, 1973, as modified by the Protocol of 1978 relating thereto, collectively referred to as MARPOL 73/78 and herein as MARPOL, which will reduce the maximum amount of sulfur that vessels may emit into the air and applies to us as of January 1, 2020;
|
|
•
|
any non-compliance with the International Convention for the Control and Management of Ships' Ballast Water and Sediments or BWM which applies to us as of September 2019;
|
|
•
|
any non-compliance with the European Ship Recycling regulation for large commercial seagoing vessels flying the flag of an European Union or EU, Member State which forces shipowners to recycle their vessels only in safe and sound vessel recycling facilities included in the European List of ship recycling facilities which is applicable as of January 1, 2019;
|
|
•
|
any non-compliance with the U.S. Foreign Corrupt Practices Act of 1977 or 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; and
|
|
•
|
other factors that may affect future results of Euronav.
|
|
|
|
Year Ended December 31,
|
|||||||||||||
|
Consolidated Statement of Profit or Loss Data
|
|
2019
|
|
2018*
|
|
2017*
|
|
2016*
|
|
2015*
|
|||||
|
(USD in thousands, except per share data)
|
|
||||||||||||||
|
Revenue
|
|
932,377
|
|
|
600,024
|
|
|
513,368
|
|
|
684,265
|
|
|
846,507
|
|
|
Gains on disposal of vessels/other tangible assets
|
|
14,879
|
|
|
19,138
|
|
|
36,538
|
|
|
50,397
|
|
|
13,302
|
|
|
Other operating income
|
|
10,094
|
|
|
4,775
|
|
|
4,902
|
|
|
6,996
|
|
|
7,426
|
|
|
Voyage expenses and commissions
|
|
(144,681
|
)
|
|
(141,416
|
)
|
|
(62,035
|
)
|
|
(59,560
|
)
|
|
(71,237
|
)
|
|
Vessel operating expenses
|
|
(211,795
|
)
|
|
(185,792
|
)
|
|
(150,427
|
)
|
|
(160,199
|
)
|
|
(153,718
|
)
|
|
Charter hire expenses
|
|
(604
|
)
|
|
(31,114
|
)
|
|
(31,173
|
)
|
|
(17,713
|
)
|
|
(25,849
|
)
|
|
Losses on disposal of vessels
|
|
(75
|
)
|
|
(273
|
)
|
|
(21,027
|
)
|
|
(2
|
)
|
|
(8,002
|
)
|
|
Impairment on non-current assets held for sale
|
|
—
|
|
|
(2,995
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Loss on disposal of investments in equity accounted investees
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,150
|
)
|
|
—
|
|
|
Depreciation tangible assets
|
|
(337,646
|
)
|
|
(270,582
|
)
|
|
(229,777
|
)
|
|
(227,664
|
)
|
|
(210,156
|
)
|
|
Depreciation intangible assets
|
|
(56
|
)
|
|
(111
|
)
|
|
(95
|
)
|
|
(99
|
)
|
|
(50
|
)
|
|
General and administrative expenses
|
|
(66,890
|
)
|
|
(66,232
|
)
|
|
(46,868
|
)
|
|
(44,051
|
)
|
|
(46,251
|
)
|
|
Result from operating activities
|
|
195,603
|
|
|
(74,578
|
)
|
|
13,406
|
|
|
208,220
|
|
|
351,972
|
|
|
Finance income
|
|
20,572
|
|
|
15,023
|
|
|
7,266
|
|
|
6,855
|
|
|
3,312
|
|
|
Finance expenses
|
|
(119,803
|
)
|
|
(89,412
|
)
|
|
(50,729
|
)
|
|
(51,695
|
)
|
|
(50,942
|
)
|
|
Net finance expense
|
|
(99,231
|
)
|
|
(74,389
|
)
|
|
(43,463
|
)
|
|
(44,840
|
)
|
|
(47,630
|
)
|
|
Gain on bargain purchase
|
|
—
|
|
|
23,059
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Share of profit (loss) of equity accounted investees (net of income tax)
|
|
16,460
|
|
|
16,076
|
|
|
30,082
|
|
|
40,495
|
|
|
51,592
|
|
|
Profit (loss) before income tax
|
|
112,832
|
|
|
(109,832
|
)
|
|
25
|
|
|
203,875
|
|
|
355,934
|
|
|
Income tax benefit/(expense)
|
|
(602
|
)
|
|
(238
|
)
|
|
1,358
|
|
|
174
|
|
|
(5,633
|
)
|
|
Profit (loss) for the period
|
|
112,230
|
|
|
(110,070
|
)
|
|
1,383
|
|
|
204,049
|
|
|
350,301
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners of the Company
|
|
112,230
|
|
|
(110,070
|
)
|
|
1,383
|
|
|
204,049
|
|
|
350,301
|
|
|
Basic earnings per share
|
|
0.52
|
|
|
(0.57
|
)
|
|
0.01
|
|
|
1.29
|
|
|
2.25
|
|
|
Diluted earnings per share
|
|
0.52
|
|
|
(0.57
|
)
|
|
0.01
|
|
|
1.29
|
|
|
2.22
|
|
|
Dividends per share declared
|
|
0.35
|
|
|
0.12
|
|
|
0.12
|
|
|
0.77
|
|
|
1.69
|
|
|
Consolidated Statement of Financial Position Data (at Period End)
|
|
Year Ended December 31,
|
||||||||||||||||||
|
(USD in thousands, except for per share and fleet data)
|
|
2019
|
|
2018 *
|
|
2017 *
|
|
2016 *
|
|
2015 *
|
||||||||||
|
Cash and cash equivalents
|
|
296,954
|
|
|
173,133
|
|
|
143,648
|
|
|
206,689
|
|
|
131,663
|
|
|||||
|
Vessels
|
|
3,177,262
|
|
|
3,520,067
|
|
|
2,271,500
|
|
|
2,383,163
|
|
|
2,288,036
|
|
|||||
|
Vessels under construction
|
|
—
|
|
|
—
|
|
|
63,668
|
|
|
86,136
|
|
|
93,890
|
|
|||||
|
Total assets
|
|
4,164,843
|
|
|
4,127,351
|
|
|
2,810,973
|
|
|
3,046,911
|
|
|
3,040,746
|
|
|||||
|
Current and non-current bank loans
|
|
1,223,451
|
|
|
1,560,002
|
|
|
701,091
|
|
|
1,085,562
|
|
|
1,052,448
|
|
|||||
|
Share capital
|
|
239,148
|
|
|
239,148
|
|
|
173,046
|
|
|
173,046
|
|
|
173,046
|
|
|||||
|
Equity attributable to Owners of the Company
|
|
2,311,855
|
|
|
2,260,523
|
|
|
1,846,361
|
|
|
1,887,956
|
|
|
1,905,749
|
|
|||||
|
Cash flow data
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash inflow/(outflow)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating activities
|
|
271,993
|
|
|
841
|
|
|
211,298
|
|
|
438,202
|
|
|
450,532
|
|
|||||
|
Investing activities
|
|
43,750
|
|
|
190,042
|
|
|
(40,243
|
)
|
|
(100,615
|
)
|
|
(205,873
|
)
|
|||||
|
Financing activities
|
|
(191,187
|
)
|
|
(160,165
|
)
|
|
(234,976
|
)
|
|
(261,160
|
)
|
|
(365,315
|
)
|
|||||
|
Fleet Data (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
VLCCs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Average number of vessels(1)
|
|
44
|
|
|
38
|
|
|
31
|
|
|
30
|
|
|
27
|
|
|||||
|
Calendar days(2)
|
|
16,206
|
|
|
13,802
|
|
|
11,330
|
|
|
10,770
|
|
|
9,860
|
|
|||||
|
Vessel operating days(3)
|
|
15,575
|
|
|
13,175
|
|
|
10,859
|
|
|
10,553
|
|
|
9,645
|
|
|||||
|
Available days(4)
|
|
16,206
|
|
|
13,722
|
|
|
11,130
|
|
|
10,691
|
|
|
9,780
|
|
|||||
|
Fleet utilization(5)
|
|
96.1
|
%
|
|
96.0
|
%
|
|
97.6
|
%
|
|
98.7
|
%
|
|
98.6
|
%
|
|||||
|
Daily TCE charter rates(6)
|
|
$
|
35,678
|
|
|
$
|
24,073
|
|
|
$
|
29,827
|
|
|
$
|
42,243
|
|
|
$
|
52,802
|
|
|
Suezmaxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Average number of vessels(1)
|
|
25
|
|
|
23
|
|
|
19
|
|
|
19
|
|
|
19
|
|
|||||
|
Calendar days(2)
|
|
9,125
|
|
|
8,232
|
|
|
6,868
|
|
|
7,002
|
|
|
6,885
|
|
|||||
|
Vessel operating days(3)
|
|
8,983
|
|
|
8,108
|
|
|
6,820
|
|
|
6,751
|
|
|
6,780
|
|
|||||
|
Available days(4)
|
|
9,060
|
|
|
8,173
|
|
|
6,826
|
|
|
6,882
|
|
|
6,806
|
|
|||||
|
Fleet utilization(5)
|
|
99.2
|
%
|
|
99.2
|
%
|
|
99.9
|
%
|
|
98.1
|
%
|
|
99.6
|
%
|
|||||
|
Daily TCE charter rates(6)
|
|
$
|
26,542
|
|
|
$
|
17,557
|
|
|
$
|
19,144
|
|
|
$
|
27,114
|
|
|
$
|
39,689
|
|
|
LR1
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Average number of vessels(1)
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Calendar days(2)
|
|
124
|
|
|
361
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Vessel operating days(3)
|
|
124
|
|
|
360
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Available days(4)
|
|
124
|
|
|
361
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Fleet utilization(5)
|
|
100.0
|
%
|
|
99.9
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|||||
|
Daily TCE charter rates(6)
|
|
$
|
12,471
|
|
|
$
|
6,403
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
EBITDA (unaudited)(7)
|
|
$
|
540,668
|
|
|
$
|
231,513
|
|
|
$
|
273,452
|
|
|
$
|
475,005
|
|
|
$
|
612,659
|
|
|
Adjusted EBITDA (unaudited)(8)
|
|
$
|
565,298
|
|
|
$
|
254,816
|
|
|
$
|
294,467
|
|
|
$
|
503,453
|
|
|
$
|
648,705
|
|
|
Time charter equivalents revenues (unaudited)
|
|
$
|
795,656
|
|
|
$
|
459,516
|
|
|
$
|
454,455
|
|
|
$
|
628,842
|
|
|
$
|
778,368
|
|
|
Basic weighted average shares outstanding
|
|
216,029,171
|
|
|
191,994,398
|
|
|
158,166,534
|
|
|
158,262,268
|
|
|
155,872,171
|
|
|||||
|
Diluted weighted average shares outstanding
|
|
216,029,171
|
|
|
191,994,398
|
|
|
158,297,057
|
|
|
158,429,057
|
|
|
157,529,562
|
|
|||||
|
(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 (scheduled or unscheduled).
|
|
(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. 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. The TCE rate is not a measure of financial performance under IFRS, 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 and going forward, we will closely monitor the relevance of TCE within the industry. The new IMO 2020 legislation, which came into force as of January 1, 2020, allows the use of costly scrubbers to comply with the new legislation, allowing vessels retrofitted with such scrubbers to burn cheaper high-sulfur fuel compared to burning the more expensive low-sulfur fuel. This will reduce bunker cost and increase the net voyage revenues and TCE, but thereby foregoing the additional capital expenditure and depreciation of the new equipment.
|
|
(7)
|
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. Please see the reconciliation to Profit (loss) for the period, the nearest IFRS measure.
|
|
(8)
|
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 including our equity accounted investees 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. Please see the reconciliation to Profit (loss) for the period, the nearest IFRS measure.
|
|
(Unaudited)
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
VLCC
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net VLCC revenues for all employment types
|
|
$
|
555,679,657
|
|
|
$
|
317,168,033
|
|
|
$
|
323,892,625
|
|
|
$
|
445,792,653
|
|
|
$
|
509,277,925
|
|
|
Total VLCC operating days
|
|
15,575
|
|
|
13,175
|
|
|
10,859
|
|
|
10,553
|
|
|
9,645
|
|
|||||
|
Daily VLCC TCE Rate
|
|
$
|
35,678
|
|
|
$
|
24,073
|
|
|
$
|
29,827
|
|
|
$
|
42,243
|
|
|
$
|
52,802
|
|
|
SUEZMAX
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net Suezmax revenues for all employment types
|
|
$
|
238,424,182
|
|
|
$
|
142,348,452
|
|
|
$
|
130,562,503
|
|
|
$
|
183,049,801
|
|
|
$
|
269,090,422
|
|
|
Total Suezmax operating days
|
|
8,983
|
|
|
8,108
|
|
|
6,820
|
|
|
6,751
|
|
|
6,780
|
|
|||||
|
Daily Suezmax rate
|
|
$
|
26,542
|
|
|
$
|
17,557
|
|
|
$
|
19,144
|
|
|
$
|
27,114
|
|
|
$
|
39,689
|
|
|
LR1
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net LR1 revenues for all employment types
|
|
$
|
1,552,227
|
|
|
$
|
2,307,222
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total LR1 operating days
|
|
124
|
|
|
360
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Daily LR1 rate
|
|
$
|
12,471
|
|
|
$
|
6,403
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Tanker Fleet
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net Tanker fleet revenues for all employment type
|
|
$
|
795,656,066
|
|
|
$
|
461,823,707
|
|
|
$
|
454,455,128
|
|
|
$
|
628,842,454
|
|
|
$
|
778,368,347
|
|
|
Total Fleet operating days
|
|
24,682
|
|
|
21,643
|
|
|
17,679
|
|
|
17,304
|
|
|
16,425
|
|
|||||
|
Daily Fleetwide TCE
|
|
$
|
32,236
|
|
|
$
|
21,338
|
|
|
$
|
25,706
|
|
|
$
|
36,341
|
|
|
$
|
47,389
|
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
(USD in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Voyage charter revenues
|
|
$
|
842,068
|
|
|
$
|
524,786
|
|
|
$
|
394,663
|
|
|
$
|
544,038
|
|
|
$
|
720,416
|
|
|
Time charter revenues
|
|
$
|
90,309
|
|
|
$
|
75,238
|
|
|
$
|
118,705
|
|
|
$
|
140,227
|
|
|
$
|
126,091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Subtotal revenue
|
|
$
|
932,377
|
|
|
$
|
600,024
|
|
|
$
|
513,368
|
|
|
$
|
684,265
|
|
|
$
|
846,507
|
|
|
Other income
|
|
$
|
10,094
|
|
|
$
|
4,775
|
|
|
$
|
4,902
|
|
|
$
|
6,996
|
|
|
$
|
7,426
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total operating revenues
|
|
$
|
942,471
|
|
|
$
|
604,799
|
|
|
$
|
518,270
|
|
|
$
|
691,261
|
|
|
$
|
853,933
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Other Income*
|
|
$
|
(2,134
|
)
|
|
$
|
(1,559
|
)
|
|
$
|
(1,780
|
)
|
|
$
|
(2,858
|
)
|
|
$
|
(4,328
|
)
|
|
Tanker Fleet
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net Tanker Fleet Revenues reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Share of total Revenues attributable to ships owned by Euronav*
|
|
$
|
940,337
|
|
|
$
|
603,240
|
|
|
$
|
516,490
|
|
|
$
|
688,403
|
|
|
$
|
849,605
|
|
|
less voyage expenses and commissions
|
|
$
|
(144,681
|
)
|
|
$
|
(141,416
|
)
|
|
$
|
(62,035
|
)
|
|
$
|
(59,560
|
)
|
|
$
|
(71,237
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net Total tanker fleet
|
|
$
|
795,656
|
|
|
$
|
461,824
|
|
|
$
|
454,455
|
|
|
$
|
628,843
|
|
|
$
|
778,368
|
|
|
of which Net VLCC Revenues for all employment types
|
|
$
|
555,680
|
|
|
$
|
317,168
|
|
|
$
|
323,893
|
|
|
$
|
445,793
|
|
|
$
|
509,278
|
|
|
of which Net Suezmax Revenues for all employment types
|
|
$
|
238,424
|
|
|
$
|
142,349
|
|
|
$
|
130,562
|
|
|
$
|
183,050
|
|
|
$
|
269,090
|
|
|
of which Net LR1 Revenues for all employment types
|
|
$
|
1,552
|
|
|
$
|
2,307
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
EBITDA Reconciliation (unaudited)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Profit (loss) for the period
|
|
$
|
112,230
|
|
|
$
|
(110,070
|
)
|
|
$
|
1,383
|
|
|
$
|
204,049
|
|
|
$
|
350,301
|
|
|
plus Net interest expenses
|
|
$
|
90,134
|
|
|
$
|
70,652
|
|
|
$
|
43,555
|
|
|
$
|
43,367
|
|
|
$
|
46,519
|
|
|
plus Depreciation of tangible and intangible assets
|
|
$
|
337,702
|
|
|
$
|
270,693
|
|
|
$
|
229,872
|
|
|
$
|
227,763
|
|
|
$
|
210,206
|
|
|
plus Income tax expense/(benefit)
|
|
$
|
602
|
|
|
$
|
238
|
|
|
$
|
(1,358
|
)
|
|
$
|
(174
|
)
|
|
$
|
5,633
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
EBITDA (unaudited)
|
|
$
|
540,668
|
|
|
$
|
231,513
|
|
|
$
|
273,452
|
|
|
$
|
475,005
|
|
|
$
|
612,659
|
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Adjusted EBITDA Reconciliation (unaudited)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Profit (loss) for the period
|
|
$
|
112,230
|
|
|
$
|
(110,070
|
)
|
|
$
|
1,383
|
|
|
$
|
204,049
|
|
|
$
|
350,301
|
|
|
plus Net interest expenses
|
|
$
|
90,134
|
|
|
$
|
70,652
|
|
|
$
|
43,555
|
|
|
$
|
43,367
|
|
|
$
|
46,519
|
|
|
plus Net interest expenses JV
|
|
$
|
4,588
|
|
|
$
|
3,634
|
|
|
$
|
1,456
|
|
|
$
|
4,459
|
|
|
$
|
6,914
|
|
|
plus Depreciation of tangible and intangible assets
|
|
$
|
337,702
|
|
|
$
|
270,693
|
|
|
$
|
229,872
|
|
|
$
|
227,763
|
|
|
$
|
210,206
|
|
|
plus Depreciation of tangible and intangible assets JV
|
|
$
|
18,461
|
|
|
$
|
18,070
|
|
|
$
|
18,071
|
|
|
$
|
23,774
|
|
|
$
|
29,314
|
|
|
plus Income tax expense/(benefit)
|
|
$
|
602
|
|
|
$
|
238
|
|
|
$
|
(1,358
|
)
|
|
$
|
(174
|
)
|
|
$
|
5,633
|
|
|
plus Income tax expense/(benefit) JV
|
|
$
|
1,581
|
|
|
$
|
1,599
|
|
|
$
|
1,488
|
|
|
$
|
215
|
|
|
(182
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Adjusted EBITDA (unaudited)
|
|
$
|
565,298
|
|
|
$
|
254,816
|
|
|
$
|
294,467
|
|
|
$
|
503,453
|
|
|
$
|
648,705
|
|
|
•
|
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 and developments, including armed conflicts, terrorist activities, trade wars, public health threats, tariffs embargoes and strikes;
|
|
•
|
currency exchange rates;
|
|
•
|
changing trade patterns and the distance over which the oil and the oil products are to be moved by sea;
|
|
•
|
changes in seaborne and other transportation patterns, including shifts in transportation demand between crude oil and refined oil products and the distance they are transported by sea;
|
|
•
|
changes in governmental or maritime self-regulatory organizations’ rules and regulations or actions taken by regulatory authorities;
|
|
•
|
environmental and other legal and regulatory developments;
|
|
•
|
weather and natural disasters;
|
|
•
|
developments in international trade, including those relating to the imposition of tariffs; and
|
|
•
|
international sanctions, embargoes, import and export restrictions, nationalizations and wars.
|
|
•
|
the number of newbuilding orders and deliveries;
|
|
•
|
vessel casualties;
|
|
•
|
the recycling of older vessels, depending, amongst other things, on recycling rates and international recycling regulations;
|
|
•
|
conversion of tankers to other uses;
|
|
•
|
the number of vessels that are out of service, laid up or used as storage units;
|
|
•
|
environmental concerns and regulations;
|
|
•
|
port or canal congestion; and
|
|
•
|
sanctions (including but not limited to those imposed by the United States on Iran and Venezuela).
|
|
•
|
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, Russia, US, West African or other oil-producing nations to further decrease or limit their crude oil production;
|
|
•
|
armed conflict in the Arabian Gulf and West Africa and political or other factors;
|
|
•
|
trade wars, tariffs, trade embargoes or other economic sanctions by the United States and other countries (including the economic sanctions against Russia as a result of continued political tension due to the situation in Ukraine and the economic sanctions against Iran and Venezuela); and
|
|
•
|
the development and the relative costs of nuclear power, natural gas, coal and other alternative sources of energy.
|
|
•
|
identify suitable tankers and/or shipping companies for acquisitions at attractive prices, which may not be possible if asset prices rise too quickly;
|
|
•
|
obtain financing for our existing and new operations;
|
|
•
|
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, sanctions, 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, piracy, terrorism, global pandemic or political unrest, which prevents the chartering of the vessel, in each case in accordance with the terms and conditions of the respective charter.
|
|
•
|
seeking to raise additional capital or equity;
|
|
•
|
refinancing or restructuring our debt;
|
|
•
|
establish new loans;
|
|
•
|
selling tankers or assets (including investments); 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 one 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.
|
|
•
|
Each quarter the Company will target to return 80% of net income (including the fixed element of $0.03 per quarter) to shareholders.
|
|
•
|
This return to shareholders will primarily be in the form of a cash dividend and the Company will always look at stock repurchase as an alternative if it believes more value can be created for shareholders.
|
|
•
|
The Company retains the right to return more than 80% should the circumstances allow it.
|
|
•
|
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.
|
|
Vessel Name
|
|
Type
|
|
Deadweight Tons (dwt)
|
|
Year Built
|
|
Shipyard (1)
|
|
Charterer
|
|
Employment
|
|
Charter Expiry Date (2)
|
||
|
Owned Vessels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Europe
|
|
V-Plus
|
|
441,561
|
|
2002
|
|
|
Daewoo
|
|
|
|
Spot
|
|
N/A
|
|
|
Oceania
|
|
V-Plus
|
|
441,561
|
|
2003
|
|
|
Daewoo
|
|
|
|
Spot
|
|
N/A
|
|
|
Aegean
|
|
VLCC
|
|
299,999
|
|
2016
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Alboran
|
|
VLCC
|
|
298,991
|
|
2016
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Alex
|
|
VLCC
|
|
299,445
|
|
2016
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Alice
|
|
VLCC
|
|
299,320
|
|
2016
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Alsace
|
|
VLCC
|
|
320,350
|
|
2012
|
|
|
Samsung
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Amundsen
|
|
VLCC
|
|
298,991
|
|
2017
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Andaman
|
|
VLCC
|
|
299,392
|
|
2016
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Anne
|
|
VLCC
|
|
299,533
|
|
2016
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Antigone
|
|
VLCC
|
|
299,421
|
|
2015
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Aquitaine
|
|
VLCC
|
|
298,767
|
|
2017
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Arafura
|
|
VLCC
|
|
298,991
|
|
2016
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Aral
|
|
VLCC
|
|
299,999
|
|
2016
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Ardeche
|
|
VLCC
|
|
298,642
|
|
2017
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Daishan
|
|
VLCC
|
|
306,005
|
|
2007
|
|
|
Daewoo
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Dalma
|
|
VLCC
|
|
306,543
|
|
2007
|
|
|
Daewoo
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Desirade
|
|
VLCC
|
|
299,999
|
|
2016
|
|
|
Daewoo
|
|
|
|
Time Charter
|
|
Jul-20
|
|
|
Dia
|
|
VLCC
|
|
299,999
|
|
2015
|
|
|
Daewoo
|
|
|
|
Time Charter
|
|
Jun-20
|
|
|
Dominica
|
|
VLCC
|
|
299,999
|
|
2015
|
|
|
Daewoo
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Donoussa
|
|
VLCC
|
|
299,999
|
|
2016
|
|
|
Daewoo
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Drenec
|
|
VLCC
|
|
299,999
|
|
2016
|
|
|
Daewoo
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Hakata
|
|
VLCC
|
|
302,550
|
|
2010
|
|
|
Universal
|
|
Total
|
|
Time Charter (3)
|
|
Sep-20
|
|
|
Hakone
|
|
VLCC
|
|
302,624
|
|
2010
|
|
|
Universal
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Hatteras
|
|
VLCC
|
|
297,363
|
|
2017
|
|
|
Hanjin Subic
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Heron
|
|
VLCC
|
|
297,363
|
|
2017
|
|
|
Hanjin Subic
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Hirado
|
|
VLCC
|
|
302,550
|
|
2011
|
|
|
Universal
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Hojo
|
|
VLCC
|
|
302,965
|
|
2013
|
|
|
JMU
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Ilma
|
|
VLCC
|
|
314,000
|
|
2012
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Ingrid
|
|
VLCC
|
|
314,000
|
|
2012
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Iris
|
|
VLCC
|
|
314,000
|
|
2012
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Newton
|
|
VLCC
|
|
307,284
|
|
2009
|
|
|
Dalian
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Sandra
|
|
VLCC
|
|
323,527
|
|
2011
|
|
|
STX
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Sara
|
|
VLCC
|
|
323,183
|
|
2011
|
|
|
STX
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Simone
|
|
VLCC
|
|
313,988
|
|
2012
|
|
|
STX
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Sonia
|
|
VLCC
|
|
314,000
|
|
2012
|
|
|
STX
|
|
|
|
TI Pool
|
|
N/A
|
|
|
TI Hellas
|
|
VLCC
|
|
319,254
|
|
2005
|
|
|
Hyundai
|
|
|
|
TI Pool
|
|
N/A
|
|
|
Bari
|
|
Suezmax
|
|
159,186
|
|
2005
|
|
|
Hyundai
|
|
|
|
Spot
|
|
N/A
|
|
|
Bastia
|
|
Suezmax
|
|
159,155
|
|
2005
|
|
|
Hyundai
|
|
|
|
Spot
|
|
N/A
|
|
|
Cap Charles
|
|
Suezmax
|
|
158,881
|
|
2006
|
|
|
Samsung
|
|
|
|
Spot
|
|
N/A
|
|
|
Cap Corpus Christi
|
|
Suezmax
|
|
156,600
|
|
2018
|
|
|
Hyundai
|
|
Valero
|
|
Time Charter (3)
|
|
Oct-25
|
|
|
Cap Felix
|
|
Suezmax
|
|
158,765
|
|
2008
|
|
|
Samsung
|
|
|
|
Spot
|
|
N/A
|
|
|
Cap Guillaume
|
|
Suezmax
|
|
158,889
|
|
2006
|
|
Samsung
|
|
|
|
Time Charter
|
|
Sep-20
|
||
|
Cap Lara
|
|
Suezmax
|
|
158,826
|
|
2007
|
|
|
Samsung
|
|
|
|
Spot
|
|
N/A
|
|
|
Cap Leon
|
|
Suezmax
|
|
159,049
|
|
2003
|
|
|
Samsung
|
|
|
|
Spot
|
|
N/A
|
|
|
Cap Pembroke
|
|
Suezmax
|
|
156,600
|
|
2018
|
|
|
Hyundai
|
|
Valero
|
|
Time Charter (3)
|
|
Jun-25
|
|
|
Cap Philippe
|
|
Suezmax
|
|
158,920
|
|
2006
|
|
|
Samsung
|
|
|
|
Spot
|
|
N/A
|
|
|
Cap Pierre
|
|
Suezmax
|
|
159,083
|
|
2004
|
|
|
Samsung
|
|
|
|
Spot
|
|
N/A
|
|
|
Cap Port Arthur
|
|
Suezmax
|
|
156,600
|
|
2018
|
|
|
Hyundai
|
|
Valero
|
|
Time Charter (3)
|
|
Oct-25
|
|
|
Cap Quebec
|
|
Suezmax
|
|
156,600
|
|
2018
|
|
|
Hyundai
|
|
Valero
|
|
Time Charter (3)
|
|
Jun-25
|
|
|
Cap Theodora
|
|
Suezmax
|
|
158,819
|
|
2008
|
|
|
Samsung
|
|
|
|
Spot
|
|
N/A
|
|
|
Cap Victor
|
|
Suezmax
|
|
158,853
|
|
2007
|
|
|
Samsung
|
|
|
|
Spot
|
|
N/A
|
|
|
Captain Michael
|
|
Suezmax
|
|
157,648
|
|
2012
|
|
|
Samsung
|
|
|
|
Spot
|
|
N/A
|
|
|
Filikon
|
|
Suezmax
|
|
149,989
|
|
2002
|
|
|
Universal
|
|
|
|
Spot
|
|
N/A
|
|
|
Fraternity
|
|
Suezmax
|
|
157,714
|
|
2009
|
|
|
Samsung
|
|
|
|
Spot
|
|
N/A
|
|
|
Sienna
|
|
Suezmax
|
|
150,205
|
|
2007
|
|
|
Universal
|
|
|
|
Spot
|
|
N/A
|
|
|
Stella
|
|
Suezmax
|
|
165,000
|
|
2011
|
|
|
Hyundai
|
|
|
|
Spot
|
|
N/A
|
|
|
Maria
|
|
Suezmax
|
|
157,523
|
|
2012
|
|
|
Samsung
|
|
|
|
Spot
|
|
N/A
|
|
|
Sapphira
|
|
Suezmax
|
|
150,205
|
|
2008
|
|
|
Universal
|
|
|
|
Spot
|
|
N/A
|
|
|
Selena
|
|
Suezmax
|
|
150,205
|
|
|
2007
|
|
|
Universal
|
|
|
|
Spot
|
|
N/A
|
|
Sofia
|
|
Suezmax
|
|
165,000
|
|
2010
|
|
|
Hyundai
|
|
|
|
Spot
|
|
N/A
|
|
|
Statia
|
|
Suezmax
|
|
150,205
|
|
|
2006
|
|
|
Universal
|
|
|
|
Spot
|
|
N/A
|
|
Total DWT—Owned Vessels
|
|
|
|
15,484,677
|
|
|
|
|
|
|
|
|
|
|
||
|
Vessel Name
|
|
Type
|
|
Deadweight
Tons (dwt)
|
|
Year
Built
|
|
|
Shipyard
(1)
|
|
Charterer
|
|
Employment
|
|
Chartered-In Expiry Date
|
|
Chartered-In Vessels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chartered-In Vessels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nucleus
|
|
VLCC
|
|
307,284
|
|
2007
|
|
|
Dalian
|
|
|
|
TI Pool
|
|
Dec-21
|
|
Nautilus
|
|
VLCC
|
|
307,284
|
|
2006
|
|
|
Dalian
|
|
|
|
TI Pool
|
|
Dec-21
|
|
Navarin
|
|
VLCC
|
|
307,284
|
|
2007
|
|
|
Dalian
|
|
|
|
TI Pool
|
|
Dec-21
|
|
Neptun
|
|
VLCC
|
|
307,284
|
|
2007
|
|
|
Dalian
|
|
|
|
TI Pool
|
|
Dec-21
|
|
Nautica
|
|
VLCC
|
|
307,284
|
|
2008
|
|
|
Dalian
|
|
|
|
TI Pool
|
|
Jun-24
|
|
Nectar
|
|
VLCC
|
|
307,284
|
|
2008
|
|
|
Dalian
|
|
|
|
TI Pool
|
|
Jun-24
|
|
Noble
|
|
VLCC
|
|
307,284
|
|
2008
|
|
|
Dalian
|
|
|
|
TI Pool
|
|
Jun-24
|
|
Total DWT Chartered-In Vessels
|
|
|
|
2,150,988
|
|
|
|
|
|
|
|
|
|
|
|
|
FSO Vessels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FSO Africa (4)
|
|
FSO
|
|
442,000
|
|
2002
|
|
|
Daewoo
|
|
NOC
|
|
Service Contract
|
|
Sep-22
|
|
FSO Asia (4)
|
|
FSO
|
|
442,000
|
|
2002
|
|
|
Daewoo
|
|
NOC
|
|
Service Contract
|
|
Jul-22
|
|
Total DWT FSO Vessels
|
|
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., "STX" refers to STX Offshore and Shipbuilding Co. Ltd., and "Hanjin" refers to Hanjin Heavy Industry 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 and are only accounted for the share of DWT corresponding to such ownership interest.
|
|
i.
|
A surge in newbuilding deliveries that outpaced the growth in tanker demand in 2016 as well as 2017,
|
|
ii.
|
Oil production cuts announced by OPEC and higher compliance by the member countries, and
|
|
iii.
|
Reduced stockpiling activity by major Asian economies.
|
|
•
|
VLCCs
, with an oil cargo carrying capacity in excess of 200,000 dwt (typically 300,000 to 320,000 dwt or around two million barrels). VLCCs generally trade on long-haul routes from the Middle East and West Africa to Asia, Europe and the US 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 about 120,000 to 200,000 dwt (typically 150,000 to 160,000 dwt or around 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 around 80,000 to 120,000 dwt (or about 500,000 barrels). Aframax tankers are employed in shorter regional trades, mainly in Northwest Europe, the Caribbean, the Mediterranean and Asia.
|
|
•
|
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 shipowner. The freight rate is normally agreed on a per cargo ton basis.
|
|
(iii)
|
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;
|
|
(v)
|
lost profits or impairment of earning capacity due to injury, destruction or loss of real or personal property or natural resources; and
|
|
(vi)
|
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
|
|
•
|
Belgium, located at Belgica Building, De Gerlachekaai 20, Antwerp, Belgium, for a yearly rent of $324,296.
|
|
•
|
Greece, located at 31-33 Athinon Avenue, Athens, Greece 10447, for a yearly rent of $365,277.
|
|
•
|
France, located at Quai Ernest Renaud 15, CS20421, 44104 Nantes Cedex 1, France, for a yearly rent of $32,279.
|
|
•
|
United Kingdom, London, located at 81-99 Kings Road, Chelsea, London SW3 4PA, 1-3 floor, for a yearly rent of $922,685. We sublease part of this office space to third parties and received a yearly rent of $829,897.
|
|
•
|
Singapore, located at 79 Anson Road, #23-06 Singapore (079906), for a yearly rent of $113,129.
|
|
•
|
Hong Kong, located at Room 2503-05 25th Floor Harcourt House 39 Gloucester Road Wanchai Hong Kong, for a yearly rent of $80,112.
|
|
•
|
United States of America, located at 299 Park Avenue, New York, for a yearly rent of $2,013,887. We sublease this office space to third parties and received a total yearly rent of $1,484,114. This lease expires in September 2025
|
|
•
|
Switzerland, located at Place Bourg de Four #4, Geneva 1204 for a yearly rent of $24,145.
|
|
•
|
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 and off-hire days;
|
|
•
|
Our ability to maintain and grow our customer relationships;
|
|
•
|
Economic, financial, regulatory, political and government conditions that affect the supply and demand of crude oil and 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 or our fuel inventory on board of the Oceania;
|
|
•
|
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;
|
|
•
|
Equity gains (losses) of unconsolidated subsidiaries and associated companies;
|
|
•
|
The European Ship Recycling regulation which is applicable as of January 1, 2019;
|
|
•
|
IMO 2020: The MarPol convention, Annex VI Prevention of Air Pollution from Ships which reduces the maximum amount of Sulfur that ships can emit into the air and is applicable since January 1, 2020;
|
|
•
|
The International Convention for the Control and Management of Ships' Ballast Water and Sediments (BWM) which will be applicable imminently; and
|
|
•
|
Impact related to COVID-19 pandemic on oil demand and our operations.
|
|
•
|
The obsolescence or physical damage of an asset;
|
|
•
|
Significant changes in the extent or manner in which an asset is (or is expected to be) used that have (or will have) an adverse effect on the entity;
|
|
•
|
A plan to dispose of an asset before the previously expected date of disposal;
|
|
•
|
Indications that the performance of an asset is, or will be, worse than expected;
|
|
•
|
Cash flows for acquiring the asset, operating or maintaining it that are significantly higher than originally budgeted;
|
|
•
|
Net cash flows or operating profits that are lower than originally budgeted;
|
|
•
|
Net cash outflows or operating losses;
|
|
•
|
Market capitalization below net asset value;
|
|
•
|
A significant and unexpected decline in market value;
|
|
•
|
Significant adverse effects in the technological, market, economic or legal environment;
|
|
•
|
Increases in market interest rates.
|
|
|
|
|
|
|
|
(In thousands of USD)
|
||||||
|
Vessel Type
|
|
Numbers of Vessels at December 31, 2019
|
|
Numbers of Vessels at December 31, 2018
|
|
Carrying Value at December 31, 2019
|
|
Carrying Value at December 31, 2018
|
||||
|
VLCC (includes ULCC)
(1)
|
|
40
|
|
|
41
|
|
|
2,383,249
|
|
|
2,614,037
|
|
|
Suezmax
(2)
|
|
24
|
|
|
25
|
|
|
794,013
|
|
|
899,718
|
|
|
LR1 (3)
|
|
—
|
|
|
1
|
|
|
—
|
|
|
6,312
|
|
|
Vessels held for sale
|
|
1
|
|
|
1
|
|
|
12,705
|
|
|
42,000
|
|
|
Total
|
|
65
|
|
|
68
|
|
|
3,189,967
|
|
|
3,562,067
|
|
|
(1)
|
As of December 31, 2019, 6 of our VLCC owned vessels (December 31, 2018: 17) had carrying values which exceeded their market values. These vessels had an aggregate carrying value of $372.8 million (December 31, 2018: $1,175.3 million), which exceeded their aggregate market value by approximately $44.8 million (December 31, 2018: $132.0 million).
|
|
(2)
|
As of December 31, 2019, 5 of our Suezmax owned vessels (December 31, 2018: 14) had carrying values which exceeded their market values. These vessels had an aggregate carrying value of $211.9 million (December 31, 2018: $474.4 million), which exceeded their aggregate market value by approximately $18.9 million (December 31, 2018: $80.5 million).
|
|
|
|
Year ended
December 31, 2019
|
|
Year ended
December 31, 2018
|
|
Year ended
December 31, 2017
|
|||
|
VLCCs
|
|
|
|
|
|
|
|||
|
At start of period
|
|
45.0
|
|
|
29.0
|
|
|
30.0
|
|
|
Acquisitions
|
|
—
|
|
|
22.0
|
|
|
2.0
|
|
|
Dispositions
|
|
(1.0
|
)
|
|
(6.0
|
)
|
|
(3.0
|
)
|
|
Chartered-in
|
|
—
|
|
|
—
|
|
|
—
|
|
|
At end of period
|
|
44.0
|
|
|
45.0
|
|
|
29.0
|
|
|
Newbuildings on order
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Suezmax
|
|
|
|
|
|
|
|
|
|
|
At start of period
|
|
26.0
|
|
|
18.0
|
|
|
19.0
|
|
|
Acquisitions
|
|
1.0
|
|
|
10.0
|
|
|
—
|
|
|
Dispositions
|
|
(1.0
|
)
|
|
(2.0
|
)
|
|
(1.0
|
)
|
|
Chartered in
|
|
—
|
|
|
—
|
|
|
—
|
|
|
At end of period
|
|
26.0
|
|
|
26.0
|
|
|
18.0
|
|
|
Newbuildings on order
|
|
—
|
|
|
—
|
|
|
4.0
|
|
|
LR1
|
|
|
|
|
|
|
|||
|
At start of period
|
|
1.0
|
|
|
—
|
|
|
—
|
|
|
Acquisitions
|
|
—
|
|
|
2.0
|
|
|
—
|
|
|
Dispositions
|
|
(1.0
|
)
|
|
(1.0
|
)
|
|
—
|
|
|
Chartered in
|
|
—
|
|
|
—
|
|
|
—
|
|
|
At end of period
|
|
—
|
|
|
1.0
|
|
|
—
|
|
|
Newbuildings on order
|
|
—
|
|
|
—
|
|
|
—
|
|
|
FSO
|
|
|
|
|
|
|
|
|
|
|
At start of period
|
|
1.0
|
|
|
1.0
|
|
|
1.0
|
|
|
Acquisitions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Dispositions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Chartered in
|
|
—
|
|
|
—
|
|
|
—
|
|
|
At end of period
|
|
1.0
|
|
|
1.0
|
|
|
1.0
|
|
|
Newbuildings on order
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total fleet
|
|
|
|
|
|
|
|
|
|
|
At start of period
|
|
73.0
|
|
|
48.0
|
|
|
50.0
|
|
|
Acquisitions
|
|
1.0
|
|
|
34.0
|
|
|
2.0
|
|
|
Dispositions
|
|
(3.0
|
)
|
|
(9.0
|
)
|
|
(4.0
|
)
|
|
Chartered in
|
|
—
|
|
|
—
|
|
|
—
|
|
|
At end of period
|
|
71.0
|
|
|
73.0
|
|
|
48.0
|
|
|
Newbuildings on order
|
|
—
|
|
|
—
|
|
|
4.0
|
|
|
(USD in thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
||||
|
Voyage charter and pool revenues
|
|
842,068
|
|
|
524,786
|
|
|
317,282
|
|
|
60
|
%
|
|
Time charter revenues
|
|
90,309
|
|
|
75,238
|
|
|
15,071
|
|
|
20
|
%
|
|
Other income
|
|
10,094
|
|
|
4,775
|
|
|
5,319
|
|
|
111
|
%
|
|
Total shipping revenues
|
|
942,471
|
|
|
604,799
|
|
|
337,672
|
|
|
56
|
%
|
|
Voyage expenses and commissions
|
|
(144,681
|
)
|
|
(141,416
|
)
|
|
(3,265
|
)
|
|
2
|
%
|
|
(USD in thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
||||
|
Net gain (loss) on sale of assets (including impairment on non-current assets held for sale)
|
|
14,804
|
|
|
15,870
|
|
|
(1,066
|
)
|
|
(7
|
)%
|
|
(USD in thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
||||
|
Total VLCC operating expenses
|
|
138,512
|
|
|
118,481
|
|
|
20,031
|
|
|
17
|
%
|
|
Total Suezmax operating expenses
|
|
72,415
|
|
|
64,295
|
|
|
8,120
|
|
|
13
|
%
|
|
Total LR1 operating expenses
|
|
868
|
|
|
3,014
|
|
|
(2,146
|
)
|
|
(71
|
)%
|
|
Total vessel operating expenses
|
|
211,795
|
|
|
185,790
|
|
|
26,005
|
|
|
14
|
%
|
|
(USD in thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
||||
|
Time charter-in expenses
|
|
604
|
|
|
(6
|
)
|
|
610
|
|
|
(10,167
|
)%
|
|
Bareboat charter-hire expenses
|
|
—
|
|
|
31,120
|
|
|
(31,120
|
)
|
|
(100
|
)%
|
|
Total charter hire expense
|
|
604
|
|
|
31,114
|
|
|
(30,510
|
)
|
|
(98
|
)%
|
|
(USD in thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
||||
|
General and administrative expenses
|
|
66,890
|
|
|
66,232
|
|
|
658
|
|
|
1
|
%
|
|
(USD in thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
||||
|
Depreciation and amortization expenses
|
|
337,702
|
|
|
270,693
|
|
|
67,009
|
|
|
25
|
%
|
|
(USD in thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
||||
|
Interest expense on financial liabilities measured at amortized cost
|
|
84,378
|
|
|
67,956
|
|
|
16,422
|
|
|
24
|
%
|
|
Interest Leasing
|
|
4,811
|
|
|
—
|
|
|
4,811
|
|
|
—
|
%
|
|
Fair value adjustment on interest rate swaps
|
|
8,533
|
|
|
2,790
|
|
|
5,743
|
|
|
206
|
%
|
|
Other financial charges
|
|
7,474
|
|
|
6,802
|
|
|
672
|
|
|
10
|
%
|
|
Foreign exchange losses
|
|
14,607
|
|
|
11,864
|
|
|
2,743
|
|
|
23
|
%
|
|
Finance expenses
|
|
119,803
|
|
|
89,412
|
|
|
30,391
|
|
|
34
|
%
|
|
(USD in thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
||||
|
Share of results of equity accounted investees
|
|
16,460
|
|
|
16,076
|
|
|
384
|
|
|
2
|
%
|
|
(USD in thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
||||
|
Income tax benefit (expense)
|
|
(602
|
)
|
|
(238
|
)
|
|
(364
|
)
|
|
153
|
%
|
|
|
|
Amounts Outstanding as of
|
||||
|
(US$ in thousands)
|
|
December 31,
2019 |
|
|
December 31,
2018 |
|
|
Euronav NV Credit Facilities
|
|
|
|
|
||
|
$340.0 Million Senior Secured Credit Facility
|
|
43,447
|
|
|
184,762
|
|
|
$750.0 Million Senior Secured Credit Facility
|
|
130,000
|
|
|
165,000
|
|
|
$409.5 Million Senior Secured Credit Facility
|
|
90,000
|
|
|
150,000
|
|
|
$108.5 Million Senior Secured Credit Facility
|
|
90,458
|
|
|
97,695
|
|
|
$173.5 Million Senior Secured Credit Facility
|
|
156,918
|
|
|
170,224
|
|
|
$633.5 Million Senior Secured Credit Facility
|
|
—
|
|
|
604,787
|
|
|
$200.0 Million Senior Secured Credit Facility
|
|
100,000
|
|
|
200,000
|
|
|
$100.0 Million Senior Secured Credit Facility
|
|
70,000
|
|
|
|
|
|
$700.0 Million Senior Secured Credit Facility
|
|
560,000
|
|
|
—
|
|
|
|
|
|
|
|
||
|
Credit Line Facilities
|
|
|
|
|
||
|
Credit Lines
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
||
|
Senior unsecured bond
|
|
|
|
|
||
|
Senior Unsecured Bond
|
|
200,000
|
|
|
150,000
|
|
|
|
|
|
|
|
||
|
Treasury notes program
|
|
|
|
|
||
|
Treasury Notes Program
|
|
122,788
|
|
|
60,341
|
|
|
|
|
|
|
|
||
|
Other borrowings
|
|
|
|
|
||
|
Other borrowings
|
|
124,425
|
|
|
—
|
|
|
|
|
|
|
|
||
|
Total interest bearing debt
|
|
1,688,036
|
|
|
1,782,809
|
|
|
|
|
|
|
|
||
|
Joint Venture Credit Facilities (at 50% economic interest)
|
|
|
|
|
|
|
|
$220.0 Million Senior Secured Facility (TI Asia and TI Africa)
|
|
69,592
|
|
|
93,033
|
|
|
|
|
|
|
|
||
|
Total interest bearing debt - joint ventures
|
|
69,592
|
|
|
93,033
|
|
|
•
|
a first priority mortgage in all collateral vessels;
|
|
•
|
a general pledge of earnings generated by the vessels under mortgage for the specific facility; and
|
|
•
|
a parent guarantee when the indebtedness is not taken at the level of the parent.
|
|
•
|
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;
|
|
•
|
a ratio of stockholders' equity to total assets of at least 30%; and
|
|
•
|
and a minimum asset coverage ratio.
|
|
•
|
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, no dividend may be distributed before its loan agreement, as applicable, is repaid in full); and
|
|
•
|
incur additional indebtedness.
|
|
(USD in thousands)
|
|
Total
|
|
|
2020
|
|
|
2021
|
|
|
2022
|
|
|
2023
|
|
|
2024
|
|
|
Thereafter
|
|
|
Long-term bank loan facilities (1)
|
|
1,240,824
|
|
|
49,507
|
|
|
105,025
|
|
|
159,686
|
|
|
185,038
|
|
|
95,038
|
|
|
646,529
|
|
|
Long-term debt obligations
|
|
200,000
|
|
|
—
|
|
|
—
|
|
|
200,000
|
|
|
|
|
|
|
|
|
—
|
|
|
Treasury Note Program
|
|
139,235
|
|
|
139,235
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Bank credit line facilities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Leases (vessels)
|
|
164,988
|
|
|
55,063
|
|
|
53,381
|
|
|
22,667
|
|
|
22,667
|
|
|
11,212
|
|
|
—
|
|
|
Leases (non-vessel)
|
|
17,053
|
|
|
3,382
|
|
|
3,647
|
|
|
3,386
|
|
|
2,712
|
|
|
2,243
|
|
|
1,683
|
|
|
Other borrowings
|
|
124,425
|
|
|
16,447
|
|
|
17,153
|
|
|
18,099
|
|
|
19,098
|
|
|
53,629
|
|
|
—
|
|
|
Capital Expenditure commitments (2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total contractual obligations due by period
|
|
1,886,525
|
|
|
263,634
|
|
|
179,206
|
|
|
403,838
|
|
|
229,515
|
|
|
162,122
|
|
|
648,212
|
|
|
|
|
Name
|
|
Age
|
|
Position
|
|
Date of Expiry of Current Term
(for Supervisory Board)
|
|
Carl E. Steen
|
|
69
|
|
Chairman of the Supervisory Board
|
|
Annual General Meeting 2022
|
|
Anne-Hélène Monsellato
|
|
52
|
|
Director
|
|
Annual General Meeting 2022
|
|
Ludovic Saverys
|
|
36
|
|
Director
|
|
Annual General Meeting 2021
|
|
Grace Reksten Skaugen
|
|
66
|
|
Director
|
|
Annual General Meeting 2020
|
|
Anita Odedra
1
|
|
49
|
|
Director
|
|
Annual General Meeting 2021
|
|
Carl Trowell2
|
|
51
|
|
Director
|
|
Annual General Meeting 2021
|
|
Hugo De Stoop
3
|
|
47
|
|
Chief Executive Officer
|
|
|
|
Lieve Logghe
4
|
|
51
|
|
Chief Financial Officer
|
|
|
|
Alex Staring
5
|
|
54
|
|
Chief Operating Officer
|
|
|
|
Egied Verbeeck6
|
|
45
|
|
General Counsel
|
|
|
|
Brian Gallagher
|
|
49
|
|
Head of Investor Relations
|
|
|
|
Stamatis Bourboulis
|
|
62
|
|
General Manager, Euronav Ship Management (Hellas) Ltd.
|
|
|
|
|
Options Granted
|
Options Vested
|
Options Exercised
|
|
Former CEO
|
80,518
|
80,518
|
—
|
|
Former CFO
|
58,716
|
58,716
|
—
|
|
COO
|
54,614
|
54,614
|
—
|
|
General Counsel
|
42,742
|
42,742
|
—
|
|
|
Phantom Stock Units Granted
|
Phantom Stock Units Vested
|
|
Former CEO
|
17,116
|
N/A *
|
|
Former CFO
|
20,728
|
20,728
|
|
COO
|
8,009
|
8,009
|
|
General Counsel
|
8,762
|
8,762
|
|
|
Phantom Stock Units Granted
|
Phantom Stock Units Vested
|
|
Former CEO
|
17,819
|
N/A*
|
|
Former CFO
|
20,229
|
13,486
|
|
COO
|
12,557
|
8,371
|
|
General Counsel
|
9,808
|
6,539
|
|
Head of Investor Relations
|
6,036
|
4,024
|
|
|
Phantom Stock Units Granted
|
Phantom Stock Units Vested
|
|
Former CEO
|
46,652
|
N/A*
|
|
Former CFO
|
37,620
|
12,540
|
|
COO
|
36,480
|
12,160
|
|
General Counsel
|
27,360
|
9,120
|
|
Head of Investor Relations
|
6,319
|
2,106
|
|
•
|
First tranche of 12% vesting when share price reaches $ 12
|
|
•
|
Second tranche of 19% vesting when share price reaches $14
|
|
•
|
Third tranche of 25% vesting when share price reaches $ 16
|
|
•
|
Fourth tranche of 44% vesting when share price reaches $18
|
|
|
Phantom Stock Units Granted
|
Phantom Stock Units Vested
|
|
Former CEO
|
400,000
|
N/A*
|
|
Former CFO
|
300,000
|
36,000
|
|
COO
|
150,000
|
18,000
|
|
General Counsel
|
170,000
|
20,400
|
|
Head of Investor Relations
|
80,000
|
9,600
|
|
General Manager Hellas
|
50,000
|
6,000
|
|
•
|
In the case of the CEO, 100% of absolute base salary for the CEO
|
|
•
|
In the case of the other Executives, from 30% to 75% of absolute base salary of such Executive Officers
|
|
•
|
In the case of the CEO, 100% of absolute base salary for the CEO
|
|
•
|
In the case of the other Executives, 30% to 75% of absolute base salary of such Executive Officers
|
|
Shareholder
|
|
Number
|
|
|
Percentage(1)
|
|
|
Euronav (treasury shares)
|
|
4,946,216
|
|
|
2.25
|
%
|
|
Directors and Executive Officers as a Group *
|
|
—
|
|
|
—
|
|
|
|
|
(1)
|
Calculated based on 220,024,713 ordinary shares outstanding as of April 14, 2020. The Company holds 4,946,216 ordinary shares in treasury.
|
|
•
|
This return to shareholders will primarily be in the form of a cash dividend and the Company will always look at stock repurchase as an alternative if it believes more value can be created for shareholders.
|
|
•
|
The Company retains the right to return more than 80% should the circumstances allow it.
|
|
(1)
|
we are organized in a foreign country, or our country of organization, that grants an “equivalent exemption” to corporations organized in the United States; and
|
|
(2)
|
either
|
|
(A)
|
more than 50% of the value of our stock is owned, directly or indirectly, by individuals who are “residents” of our country of organization or of another foreign country that grants an “equivalent exemption” to corporations organized in the United States, which we refer to as the “50% Ownership Test,” or
|
|
(B)
|
our stock is “primarily and regularly traded on an established securities market” in our country of organization, in another country that grants an “equivalent exemption” to United States corporations, or in the United States, which we refer to as the “Publicly-Traded Test”.
|
|
•
|
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.
|
|
•
|
an individual subject to Belgian personal income tax, i.e., an individual who is domiciled in Belgium or has his seat of wealth in Belgium or a person assimilated to a resident for purposes of Belgian tax law;
|
|
•
|
a company (as defined by Belgian tax law) subject to Belgian corporate income tax, i.e., a corporate entity that has its statutory seat (unless it can be proved that the tax residence of the company is situated in another State than Belgium), its main establishment, its administrative seat or seat of management in Belgium;
|
|
•
|
an Organization for Financing Pensions subject to Belgian corporate income tax, i.e., a Belgian pension fund incorporated under the form of an Organization for Financing Pensions; or
|
|
•
|
a legal entity subject to Belgian income tax on legal entities, i.e., a legal entity other than a company subject to Belgian corporate income tax, that has its main establishment, its administrative seat or seat of management in Belgium.
|
|
(in U.S. dollars)
|
|
December 31, 2019
|
|
December 31, 2018
|
||
|
Audit fees
|
|
965,016
|
|
|
1,006,077
|
|
|
Audit-related fees
|
|
—
|
|
|
313,180
|
|
|
Taxation fees
|
|
728
|
|
|
6,180
|
|
|
All other fees
|
|
20,151
|
|
|
10,076
|
|
|
Total
|
|
985,895
|
|
|
1,335,513
|
|
|
•
|
An audit opinion on our consolidated financial statements;
|
|
•
|
An audit opinion on the statutory financial statements of individual companies within our consolidated group of companies, where legally required;
|
|
•
|
A review opinion on interim financial statements; and
|
|
•
|
In general, any opinion assigned to the statutory auditor by local legislation or regulations.
|
|
2019
|
Total number of shares purchased
|
Average Price Paid per share in €
|
Total Price Paid in €
|
Average Price Paid per share in $
|
Total Price Paid in $
|
|||||
|
January 2, 2019
|
30,000
|
|
6.1494
|
|
184,482
|
|
7.3373
|
|
220,118
|
|
|
January 3, 2019
|
55,000
|
|
6.3824
|
|
351,032
|
|
7.3373
|
|
403,549
|
|
|
January 4, 2019
|
80,000
|
|
6.5228
|
|
521,824
|
|
7.3373
|
|
586,981
|
|
|
January 7, 2019
|
75,000
|
|
6.6106
|
|
495,795
|
|
7.7317
|
|
579,878
|
|
|
January 8, 2019
|
70,000
|
|
6.7213
|
|
470,491
|
|
7.7317
|
|
541,220
|
|
|
January 9, 2019
|
120,000
|
|
6.8265
|
|
819,180
|
|
7.7317
|
|
927,805
|
|
|
January 10, 2019
|
123,000
|
|
6.8153
|
|
838,282
|
|
7.7317
|
|
951,001
|
|
|
January 11, 2019
|
70,000
|
|
6.6990
|
|
468,927
|
|
7.7317
|
|
541,220
|
|
|
January 14, 2019
|
77,000
|
|
6.5891
|
|
507,364
|
|
7.6548
|
|
589,420
|
|
|
January 15, 2019
|
65,000
|
|
6.7261
|
|
437,197
|
|
7.6548
|
|
497,563
|
|
|
January 16, 2019
|
64,143
|
|
6.7598
|
|
433,594
|
|
7.6548
|
|
491,003
|
|
|
January 18, 2019
|
45,000
|
|
6.7807
|
|
305,130
|
|
7.7639
|
|
349,374
|
|
|
February 4, 2019
|
53,000
|
|
6.7988
|
|
360,335
|
|
7.8493
|
|
416,011
|
|
|
February 5, 2019
|
54,529
|
|
6.9467
|
|
378,797
|
|
7.8493
|
|
428,012
|
|
|
February 6, 2019
|
30,300
|
|
6.9921
|
|
211,860
|
|
7.8493
|
|
237,833
|
|
|
February 7, 2019
|
105,000
|
|
6.8251
|
|
716,632
|
|
7.8493
|
|
824,172
|
|
|
February 8, 2019
|
105,000
|
|
6.7518
|
|
708,942
|
|
7.8493
|
|
824,172
|
|
|
February 11, 2019
|
80,000
|
|
6.7583
|
|
540,660
|
|
7.9230
|
|
633,836
|
|
|
February 12, 2019
|
105,000
|
|
6.9651
|
|
731,334
|
|
7.9230
|
|
831,910
|
|
|
February 13, 2019
|
32,335
|
|
6.9811
|
|
225,733
|
|
7.9230
|
|
256,189
|
|
|
February 14, 2019
|
10,264
|
|
6.9959
|
|
71,806
|
|
7.9230
|
|
81,321
|
|
|
February 15, 2019
|
1,500
|
|
7.0000
|
|
10,500
|
|
7.9230
|
|
11,884
|
|
|
February 19, 2019
|
971
|
|
7.0000
|
|
6,797
|
|
8.0319
|
|
7,799
|
|
|
February 21, 2019
|
94,229
|
|
6.9914
|
|
658,796
|
|
8.0319
|
|
756,835
|
|
|
February 25, 2019
|
80,000
|
|
6.9673
|
|
557,385
|
|
7.9297
|
|
634,378
|
|
|
February 26, 2019
|
100,000
|
|
6.9545
|
|
695,455
|
|
7.9297
|
|
792,972
|
|
|
February 27, 2019
|
80,000
|
|
6.9123
|
|
552,987
|
|
7.9297
|
|
634,378
|
|
|
February 28, 2019
|
100,000
|
|
6.9479
|
|
694,787
|
|
7.9297
|
|
792,972
|
|
|
March 7, 2019
|
122,000
|
|
6.9391
|
|
846,570
|
|
7.9177
|
|
965,964
|
|
|
March 8, 2019
|
100,872
|
|
6.9315
|
|
699,192
|
|
7.9177
|
|
798,678
|
|
|
March 11, 2019
|
3,500
|
|
6.9233
|
|
24,232
|
|
7.9037
|
|
27,663
|
|
|
June 20, 2019
|
55,000
|
|
7.8017
|
|
429,091
|
|
8.7809
|
|
482,952
|
|
|
June 21, 2019
|
25,000
|
|
7.9263
|
|
198,157
|
|
8.7809
|
|
219,524
|
|
|
June 21, 2019
|
45,000
|
|
7.9350
|
|
357,075
|
|
8.7809
|
|
395,143
|
|
|
June 24, 2019
|
50,000
|
|
7.8901
|
|
394,505
|
|
9.0217
|
|
451,086
|
|
|
June 25, 2019
|
80,000
|
|
7.8671
|
|
629,365
|
|
9.0217
|
|
721,738
|
|
|
June 26, 2019
|
50,000
|
|
7.9159
|
|
395,795
|
|
9.0217
|
|
451,086
|
|
|
June 27, 2019
|
2,000
|
|
7.9856
|
|
15,971
|
|
9.0217
|
|
18,043
|
|
|
June 28, 2019
|
26,000
|
|
8.2048
|
|
213,325
|
|
9.0217
|
|
234,565
|
|
|
July 1, 2019
|
91,500
|
|
8.3463
|
|
763,686
|
|
9.4693
|
|
866,442
|
|
|
July 1, 2019
|
8,500
|
|
8.3800
|
|
71,230
|
|
9.4693
|
|
80,489
|
|
|
July 2, 2019
|
105,000
|
|
8.2942
|
|
870,891
|
|
9.4693
|
|
994,277
|
|
|
June 19, 2019 *
|
103,736
|
|
N/A
|
|
N/A
|
|
8.4317
|
|
874,671
|
|
|
June 20, 2019 *
|
103,736
|
|
N/A
|
|
N/A
|
|
8.8982
|
|
923,064
|
|
|
June 21, 2019 *
|
103,736
|
|
N/A
|
|
N/A
|
|
8.9777
|
|
931,311
|
|
|
June 24, 2019 *
|
104,584
|
|
N/A
|
|
N/A
|
|
8.9484
|
|
935,859
|
|
|
June 25, 2019 *
|
102,770
|
|
N/A
|
|
N/A
|
|
8.9384
|
|
918,599
|
|
|
June 26, 2019 *
|
104,584
|
|
N/A
|
|
N/A
|
|
9.0659
|
|
948,148
|
|
|
June 27, 2019 *
|
94,295
|
|
N/A
|
|
N/A
|
|
9.2364
|
|
870,946
|
|
|
June 28, 2019 *
|
104,583
|
|
N/A
|
|
N/A
|
|
9.393
|
|
982,348
|
|
|
July 1, 2019 *
|
107,824
|
|
N/A
|
|
N/A
|
|
9.4563
|
|
1,019,616
|
|
|
July 2, 2019 *
|
107,824
|
|
N/A
|
|
N/A
|
|
9.3603
|
|
1,009,265
|
|
|
Total
|
3,708,315
|
|
|
|
|
30,965,283
|
|
|||
|
Exhibit Number
|
Description
|
|
|
|
|
1.1
|
|
|
|
|
|
2.1
|
|
|
|
|
|
2.2
|
|
|
|
|
|
4.1
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
4.4
|
|
|
|
|
|
4.5
|
|
|
|
|
|
4.6
|
|
|
|
|
|
4.7
|
|
|
|
|
|
4.8
|
|
|
|
|
|
4.9
|
|
|
|
|
|
4.10
|
|
|
|
|
|
4.11
|
|
|
|
|
|
4.12
|
|
|
|
|
|
4.13
|
|
|
|
|
|
4.14
|
|
|
|
|
|
4.15
|
|
|
|
|
|
4.16
|
|
|
|
|
|
4.17
|
|
|
|
|
|
4.18
|
|
|
|
|
|
4.19
|
|
|
|
|
|
4.20
|
|
|
|
|
|
4.21
|
|
|
|
|
|
4.22
|
|
|
|
|
|
4.23
|
|
|
|
|
|
4.24
|
|
|
|
|
|
4.25
|
|
|
|
|
|
4.26
|
|
|
|
|
|
4.27
|
|
|
|
|
|
4.28
|
|
|
|
|
|
4.29
|
|
|
|
|
|
4.30
|
|
|
|
|
|
4.31
|
|
|
|
|
|
4.32
|
|
|
|
|
|
4.33
|
|
|
|
|
|
4.34
|
|
|
|
|
|
4.35
|
|
|
|
|
|
4.36
|
|
|
|
|
|
4.37
|
|
|
|
|
|
4.38
|
|
|
|
|
|
4.39
|
|
|
|
|
|
4.40
|
|
|
|
|
|
4.41
|
|
|
|
|
|
8.1
|
|
|
|
|
|
11.1
|
|
|
|
|
|
12.1
|
|
|
|
|
|
12.2
|
|
|
|
|
|
13.1
|
|
|
|
|
|
13.2
|
|
|
|
|
|
|
|
|
101
|
The following financial information from the registrant's annual report on Form 20-F for the fiscal year ended December 31, 2019, formatted in Extensible Business Reporting Language (XBRL):
|
|
|
(1) Consolidated Statement of Financial Position as of December 31, 2019, 2018 and 2017
|
|
|
(2) Consolidated Statement of Profit or Loss for the years ended December 31, 2019, 2018 and 2017
|
|
|
(3) Consolidated Statement of Comprehensive Income as of December 31, 2019, 2018 and 2017
|
|
|
(4) Consolidated Statements of Changes in Equity as of December 31, 2019, 2018 and 2017
|
|
|
(5) Consolidated Statements of Cash Flows for the years ended December 31, 2019, 2018 and 2017
|
|
|
(6) Notes to the Consolidated Financial Statements.
|
|
|
|
(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.
|
|
(3)
|
Filed as an exhibit to the Company's Annual Report on Form 20-F for the year ended December 31, 2015 and incorporated by reference herein.
|
|
(4)
|
Filed as an exhibit to the Company’s Annual Report on Form 20-F for the year ended December 31, 2016 and incorporated by reference herein.
|
|
(5)
|
Filed as an exhibit to the Company’s Report of Foreign Private Issuer on Form 6-K filed with the SEC on December 22, 2017 and incorporated by reference herein.
|
|
(6)
|
Filed as an exhibit to the Company's Registration Statement on Form F-4, Registration No. 333-223039 and incorporated by reference herein.
|
|
(7)
|
Filed as an exhibit to the Company’s Annual Report on Form 20-F for the year ended December 31, 2017 and incorporated by reference herein.
|
|
(8)
|
Filed as an exhibit to the Company’s Annual Report on Form 20-F for the year ended December 31, 2018 and incorporated by reference herein.
|
|
|
EURONAV NV
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Lieve Logghe
|
|
|
|
Name: Lieve Logghe
Title: Chief Financial Officer
|
|
Date: April 29, 2020
|
|
|
|
|
Page
|
|
|
|
|
•
|
We tested the internal control over the assessment of the impact of internal and external impairment indicators, including control activities related to the evaluation of the indicators such as vessel and crude oil supply and demand trends, and changes in the extent and manner in which vessels are expected to be used; and
|
|
•
|
We evaluated the information and assumptions used by the Group in its assessment of the existence of impairment indicators. This was done by comparing information such as vessel and crude oil supply and demand trends, and changes in the extent and manner in which vessels are expected to be used, to historical information, external third-party information such as brokers’ reports and other industry data as well as to internal data.
|
|
|
|
December 31, 2019
|
|
December 31, 2018 *
|
||
|
ASSETS
|
|
|
|
|
||
|
Non-current assets
|
|
|
|
|
||
|
Vessels (Note 8)
|
|
3,177,262
|
|
|
3,520,067
|
|
|
Right-of-use assets (Note 8)
|
|
58,908
|
|
|
—
|
|
|
Other tangible assets (Note 8)
|
|
2,265
|
|
|
1,943
|
|
|
Intangible assets
|
|
39
|
|
|
105
|
|
|
Receivables (Note 10)
|
|
71,083
|
|
|
38,658
|
|
|
Investments in equity accounted investees (Note 26)
|
|
50,322
|
|
|
43,182
|
|
|
Deferred tax assets (Note 9)
|
|
2,715
|
|
|
2,255
|
|
|
|
|
|
|
|
||
|
Total non-current assets
|
|
3,362,594
|
|
|
3,606,210
|
|
|
|
|
|
|
|
||
|
Current assets
|
|
|
|
|
|
|
|
Bunker inventory (Note 11)
|
|
183,382
|
|
|
22,261
|
|
|
Non-current assets held for sale (Note 3)
|
|
12,705
|
|
|
42,000
|
|
|
Trade and other receivables (Note 12)
|
|
308,987
|
|
|
283,465
|
|
|
Current tax assets
|
|
221
|
|
|
282
|
|
|
Cash and cash equivalents (Note 13)
|
|
296,954
|
|
|
173,133
|
|
|
|
|
|
|
|
||
|
Total current assets
|
|
802,249
|
|
|
521,141
|
|
|
|
|
|
|
|
||
|
TOTAL ASSETS
|
|
4,164,843
|
|
|
4,127,351
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
EQUITY and LIABILITIES
|
|
|
|
|
||
|
|
|
|
|
|
||
|
Equity
|
|
|
|
|
||
|
Share capital (Note 14)
|
|
239,148
|
|
|
239,148
|
|
|
Share premium (Note 14)
|
|
1,702,549
|
|
|
1,702,549
|
|
|
Translation reserve
|
|
299
|
|
|
411
|
|
|
Hedging reserve (Note 14)
|
|
(4,583
|
)
|
|
(2,698
|
)
|
|
Treasury shares (Note 14)
|
|
(45,616
|
)
|
|
(14,651
|
)
|
|
Retained earnings
|
|
420,058
|
|
|
335,764
|
|
|
|
|
|
|
|
||
|
Equity attributable to owners of the Company
|
|
2,311,855
|
|
|
2,260,523
|
|
|
|
|
|
|
|
||
|
Non-current liabilities
|
|
|
|
|
|
|
|
Bank loans (Note 16)
|
|
1,173,944
|
|
|
1,421,465
|
|
|
Other notes (Note 16)
|
|
198,571
|
|
|
148,166
|
|
|
Other borrowings (Note 16)
|
|
107,978
|
|
|
—
|
|
|
Lease liabilities (Note 16)
|
|
43,161
|
|
|
—
|
|
|
Other payables (Note 18)
|
|
3,809
|
|
|
1,451
|
|
|
Employee benefits (Note 17)
|
|
8,094
|
|
|
4,336
|
|
|
Provisions (Note 21)
|
|
1,381
|
|
|
4,288
|
|
|
|
|
|
|
|
||
|
Total non-current liabilities
|
|
1,536,938
|
|
|
1,579,706
|
|
|
|
|
|
|
|
||
|
Current liabilities
|
|
|
|
|
|
|
|
Trade and other payables (Note 18)
|
|
94,408
|
|
|
87,225
|
|
|
Current tax liabilities
|
|
49
|
|
|
41
|
|
|
Bank loans (Note 16)
|
|
49,507
|
|
|
138,537
|
|
|
Other borrowings (Note 16)
|
|
139,235
|
|
|
60,342
|
|
|
Lease liabilities (Note 16)
|
|
32,463
|
|
|
—
|
|
|
Provisions (Note 21)
|
|
388
|
|
|
977
|
|
|
|
|
|
|
|
||
|
Total current liabilities
|
|
316,050
|
|
|
287,122
|
|
|
|
|
|
|
|
||
|
TOTAL EQUITY and LIABILITIES
|
|
4,164,843
|
|
|
4,127,351
|
|
|
|
|
|
|
|
||
|
|
|
2019
|
|
2018 *
|
|
2017 *
|
|||
|
|
|
Jan. 1 - Dec 31, 2019
|
|
Jan. 1 - Dec 31, 2018
|
|
Jan. 1 - Dec 31, 2017
|
|||
|
Shipping income
|
|
|
|
|
|
|
|||
|
Revenue (Note 4)
|
|
932,377
|
|
|
600,024
|
|
|
513,368
|
|
|
Gains on disposal of vessels/other tangible assets (Note 8)
|
|
14,879
|
|
|
19,138
|
|
|
36,538
|
|
|
Other operating income (Note 4)
|
|
10,094
|
|
|
4,775
|
|
|
4,902
|
|
|
Total shipping income
|
|
957,350
|
|
|
623,937
|
|
|
554,808
|
|
|
|
|
|
|
|
|
|
|||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
Voyage expenses and commissions (Note 5)
|
|
(144,681
|
)
|
|
(141,416
|
)
|
|
(62,035
|
)
|
|
Vessel operating expenses (Note 5)
|
|
(211,795
|
)
|
|
(185,792
|
)
|
|
(150,427
|
)
|
|
Charter hire expenses (Note 5)
|
|
(604
|
)
|
|
(31,114
|
)
|
|
(31,173
|
)
|
|
Loss on disposal of vessels/other tangible assets (Note 8)
|
|
(75
|
)
|
|
(273
|
)
|
|
(21,027
|
)
|
|
Impairment on non-current assets held for sale (Note 3)
|
|
—
|
|
|
(2,995
|
)
|
|
—
|
|
|
Depreciation tangible assets (Note 8)
|
|
(337,646
|
)
|
|
(270,582
|
)
|
|
(229,777
|
)
|
|
Depreciation intangible assets
|
|
(56
|
)
|
|
(111
|
)
|
|
(95
|
)
|
|
General and administrative expenses (Note 5)
|
|
(66,890
|
)
|
|
(66,232
|
)
|
|
(46,868
|
)
|
|
Total operating expenses
|
|
(761,747
|
)
|
|
(698,515
|
)
|
|
(541,402
|
)
|
|
|
|
|
|
|
|
|
|||
|
RESULT FROM OPERATING ACTIVITIES
|
|
195,603
|
|
|
(74,578
|
)
|
|
13,406
|
|
|
|
|
|
|
|
|
|
|||
|
Finance income (Note 6)
|
|
20,572
|
|
|
15,023
|
|
|
7,266
|
|
|
Finance expenses (Note 6)
|
|
(119,803
|
)
|
|
(89,412
|
)
|
|
(50,729
|
)
|
|
Net finance expenses
|
|
(99,231
|
)
|
|
(74,389
|
)
|
|
(43,463
|
)
|
|
|
|
|
|
|
|
|
|||
|
Gain on bargain purchase (Note 24)
|
|
—
|
|
|
23,059
|
|
|
—
|
|
|
Share of profit (loss) of equity accounted investees (net of income tax) (Note 25)
|
|
16,460
|
|
|
16,076
|
|
|
30,082
|
|
|
|
|
|
|
|
|
|
|||
|
PROFIT (LOSS) BEFORE INCOME TAX
|
|
112,832
|
|
|
(109,832
|
)
|
|
25
|
|
|
|
|
|
|
|
|
|
|||
|
Income tax benefit (expense) (Note 7)
|
|
(602
|
)
|
|
(238
|
)
|
|
1,358
|
|
|
|
|
|
|
|
|
|
|||
|
PROFIT (LOSS) FOR THE PERIOD
|
|
112,230
|
|
|
(110,070
|
)
|
|
1,383
|
|
|
|
|
|
|
|
|
|
|||
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
Owners of the company
|
|
112,230
|
|
|
(110,070
|
)
|
|
1,383
|
|
|
|
|
|
|
|
|
|
|||
|
Basic earnings per share (Note 14)
|
|
0.52
|
|
|
(0.57
|
)
|
|
0.01
|
|
|
Diluted earnings per share (Note 14)
|
|
0.52
|
|
|
(0.57
|
)
|
|
0.01
|
|
|
|
|
|
|
|
|
|
|||
|
Weighted average number of shares (basic) (Note 14)
|
|
216,029,171
|
|
|
191,994,398
|
|
|
158,166,534
|
|
|
Weighted average number of shares (diluted) (Note 14)
|
|
216,029,171
|
|
|
191,994,398
|
|
|
158,297,057
|
|
|
|
|
2019
|
|
2018 *
|
|
2017 *
|
|||
|
|
|
Jan. 1 - Dec 31, 2019
|
|
Jan. 1 - Dec 31, 2018
|
|
Jan. 1 - Dec 31, 2017
|
|||
|
Profit/(loss) for the period
|
|
112,230
|
|
|
(110,070
|
)
|
|
1,383
|
|
|
|
|
|
|
|
|
|
|||
|
Other comprehensive income (expense), net of tax
|
|
|
|
|
|
|
|
|
|
|
Items that will never be reclassified to profit or loss:
|
|
|
|
|
|
|
|
|
|
|
Remeasurements of the defined benefit liability (asset) (Note 17)
|
|
(1,223
|
)
|
|
120
|
|
|
64
|
|
|
|
|
|
|
|
|
|
|||
|
Items that are or may be reclassified to profit or loss:
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation differences (Note 6)
|
|
(112
|
)
|
|
(157
|
)
|
|
448
|
|
|
Cash flow hedges - effective portion of changes in fair value (Note 14)
|
|
(1,885
|
)
|
|
(2,698
|
)
|
|
—
|
|
|
Equity-accounted investees - share of other comprehensive income (Note 26)
|
|
(720
|
)
|
|
(459
|
)
|
|
483
|
|
|
|
|
|
|
|
|
|
|||
|
Other comprehensive income (expense), net of tax
|
|
(3,940
|
)
|
|
(3,194
|
)
|
|
995
|
|
|
|
|
|
|
|
|
|
|||
|
Total comprehensive income (expense) for the period
|
|
108,290
|
|
|
(113,264
|
)
|
|
2,378
|
|
|
|
|
|
|
|
|
|
|||
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
Owners of the company
|
|
108,290
|
|
|
(113,264
|
)
|
|
2,378
|
|
|
|
|
Share capital
|
|
Share premium
|
|
Translation reserve
|
|
Hedging reserve
|
|
Treasury shares
|
|
Retained earnings
|
|
Total equity
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Balance at January 1, 2017
|
|
173,046
|
|
|
1,215,227
|
|
|
120
|
|
|
—
|
|
|
(16,102
|
)
|
|
515,665
|
|
|
1,887,956
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Profit (loss) for the period
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,383
|
|
|
1,383
|
|
|
Total other comprehensive income
|
|
—
|
|
|
—
|
|
|
448
|
|
|
—
|
|
|
—
|
|
|
547
|
|
|
995
|
|
|
Total comprehensive income
|
|
—
|
|
|
—
|
|
|
448
|
|
|
—
|
|
|
—
|
|
|
1,930
|
|
|
2,378
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Transactions with owners of the company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Dividends to equity holders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,286
|
)
|
|
(44,286
|
)
|
|
Equity-settled share-based payment (Note 23)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
313
|
|
|
313
|
|
|
Total transactions with owners
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43,973
|
)
|
|
(43,973
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Balance at December 31, 2017
|
|
173,046
|
|
|
1,215,227
|
|
|
568
|
|
|
—
|
|
|
(16,102
|
)
|
|
473,622
|
|
|
1,846,361
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Balance at January 1, 2018
|
|
173,046
|
|
|
1,215,227
|
|
|
568
|
|
|
—
|
|
|
(16,102
|
)
|
|
473,622
|
|
|
1,846,361
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Adjustment on initial application of IFRS 15 (net of tax)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,729
|
)
|
|
(1,729
|
)
|
|
Adjustment on initial application of IFRS 9 (net of tax)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
(16
|
)
|
|
Balance at January 1, 2018 adjusted *
|
|
173,046
|
|
|
1,215,227
|
|
|
568
|
|
|
—
|
|
|
(16,102
|
)
|
|
471,877
|
|
|
1,844,616
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Profit (loss) for the period
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(110,070
|
)
|
|
(110,070
|
)
|
|
Total other comprehensive income
|
|
—
|
|
|
—
|
|
|
(157
|
)
|
|
(2,698
|
)
|
|
—
|
|
|
(339
|
)
|
|
(3,194
|
)
|
|
Total comprehensive income
|
|
—
|
|
|
—
|
|
|
(157
|
)
|
|
(2,698
|
)
|
|
—
|
|
|
(110,409
|
)
|
|
(113,264
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Transactions with owners of the company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Issue of ordinary shares related to business combinations (Note 14)
|
|
66,102
|
|
|
487,322
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
553,424
|
|
|
Dividends to equity holders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22,629
|
)
|
|
(22,629
|
)
|
|
Treasury shares acquired (Note 14)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,955
|
)
|
|
—
|
|
|
(3,955
|
)
|
|
Treasury shares sold (Note 14)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,406
|
|
|
(3,112
|
)
|
|
2,294
|
|
|
Equity-settled share-based payment (Note 23)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37
|
|
|
37
|
|
|
Total transactions with owners
|
|
66,102
|
|
|
487,322
|
|
|
—
|
|
|
—
|
|
|
1,451
|
|
|
(25,704
|
)
|
|
529,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Balance at December 31, 2018
|
|
239,148
|
|
|
1,702,549
|
|
|
411
|
|
|
(2,698
|
)
|
|
(14,651
|
)
|
|
335,764
|
|
|
2,260,523
|
|
|
|
|
Share capital
|
|
Share premium
|
|
Translation reserve
|
|
Hedging reserve
|
|
Treasury shares
|
|
Retained earnings
|
|
Total equity
|
|||||||
|
Balance at January 1, 2019 **
|
|
239,148
|
|
|
1,702,549
|
|
|
411
|
|
|
(2,698
|
)
|
|
(14,651
|
)
|
|
335,764
|
|
|
2,260,523
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Profit (loss) for the period
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
112,230
|
|
|
112,230
|
|
|
Total other comprehensive income / (expense)
|
|
—
|
|
|
—
|
|
|
(112
|
)
|
|
(1,885
|
)
|
|
—
|
|
|
(1,943
|
)
|
|
(3,940
|
)
|
|
Total comprehensive income / (expense)
|
|
—
|
|
|
—
|
|
|
(112
|
)
|
|
(1,885
|
)
|
|
—
|
|
|
110,287
|
|
|
108,290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Transactions with owners of the company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Dividends to equity holders (Note 14)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(25,993
|
)
|
|
(25,993
|
)
|
|
Treasury shares acquired (Note 14)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30,965
|
)
|
|
—
|
|
|
(30,965
|
)
|
|
Total transactions with owners
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30,965
|
)
|
|
(25,993
|
)
|
|
(56,958
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Balance at December 31, 2019
|
|
239,148
|
|
|
1,702,549
|
|
|
299
|
|
|
(4,583
|
)
|
|
(45,616
|
)
|
|
420,058
|
|
|
2,311,855
|
|
|
|
|
2019
|
|
2018 *
|
|
2017 *
|
|||
|
|
|
Jan. 1 - Dec 31, 2019
|
|
Jan. 1 - Dec 31, 2018
|
|
Jan. 1 - Dec 31, 2017
|
|||
|
Cash flows from operating activities
|
|
|
|
|
|
|
|||
|
Profit (loss) for the period
|
|
112,230
|
|
|
(110,070
|
)
|
|
1,383
|
|
|
|
|
|
|
|
|
|
|||
|
Adjustments for:
|
|
405,823
|
|
|
289,311
|
|
|
225,527
|
|
|
Depreciation of tangible assets (Note 8)
|
|
337,646
|
|
|
270,582
|
|
|
229,777
|
|
|
Depreciation of intangible assets
|
|
56
|
|
|
111
|
|
|
95
|
|
|
Impairment on non-current assets held for sale (Note 3)
|
|
—
|
|
|
2,995
|
|
|
—
|
|
|
Provisions
|
|
(448
|
)
|
|
(42
|
)
|
|
(160
|
)
|
|
Income tax (benefits)/expenses (Note 7)
|
|
602
|
|
|
239
|
|
|
(1,358
|
)
|
|
Share of profit of equity-accounted investees, net of tax (Note 26)
|
|
(16,460
|
)
|
|
(16,076
|
)
|
|
(30,082
|
)
|
|
Net finance expenses (Note 6)
|
|
99,231
|
|
|
74,389
|
|
|
43,463
|
|
|
(Gain)/loss on disposal of assets (Note 8)
|
|
(14,804
|
)
|
|
(18,865
|
)
|
|
(15,511
|
)
|
|
Equity-settled share-based payment transactions (Note 5)
|
|
—
|
|
|
37
|
|
|
313
|
|
|
Amortization of deferred capital gain
|
|
—
|
|
|
(1,000
|
)
|
|
(1,010
|
)
|
|
Gain on bargain purchase (Note 25)
|
|
—
|
|
|
(23,059
|
)
|
|
—
|
|
|
|
|
|
|
|
|
|
|||
|
Changes in working capital requirements
|
|
(165,419
|
)
|
|
(114,533
|
)
|
|
22,083
|
|
|
Change in cash guarantees
|
|
(34
|
)
|
|
33
|
|
|
(52
|
)
|
|
Change in inventory (Note 11)
|
|
(161,121
|
)
|
|
(22,261
|
)
|
|
—
|
|
|
Change in receivables from contracts with customers (Note 12)
|
|
(41,001
|
)
|
|
(23,589
|
)
|
|
5,938
|
|
|
Change in accrued income (Note 12)
|
|
(3,051
|
)
|
|
(6,393
|
)
|
|
(1,499
|
)
|
|
Change in deferred charges (Note 12)
|
|
(2,078
|
)
|
|
18,848
|
|
|
(3,648
|
)
|
|
Change in other receivables (Note 10-12)
|
|
22,393
|
|
|
(77,876
|
)
|
|
28,773
|
|
|
Change in trade payables (Note 18)
|
|
6,471
|
|
|
(8,181
|
)
|
|
1,165
|
|
|
Change in accrued payroll (Note 18)
|
|
(2,282
|
)
|
|
(11,000
|
)
|
|
1,014
|
|
|
Change in accrued expenses (Note 18)
|
|
3,473
|
|
|
18,839
|
|
|
(6,727
|
)
|
|
Change in deferred income (Note 18)
|
|
10,028
|
|
|
(2,265
|
)
|
|
(3,726
|
)
|
|
Change in other payables (Note 18)
|
|
(806
|
)
|
|
(1,304
|
)
|
|
18
|
|
|
Change in provisions for employee benefits (Note 17)
|
|
2,589
|
|
|
616
|
|
|
827
|
|
|
|
|
|
|
|
|
|
|||
|
Income taxes paid during the period
|
|
(993
|
)
|
|
(67
|
)
|
|
11
|
|
|
Interest paid (Note 6-19)
|
|
(98,852
|
)
|
|
(67,209
|
)
|
|
(39,595
|
)
|
|
Interest received (Note 6-12)
|
|
6,602
|
|
|
3,409
|
|
|
636
|
|
|
Dividends received from equity-accounted investees (Note 26)
|
|
12,600
|
|
|
—
|
|
|
1,250
|
|
|
|
|
|
|
|
|
|
|||
|
Net cash from (used in) operating activities
|
|
271,991
|
|
|
841
|
|
|
211,295
|
|
|
|
|
|
|
|
|
|
|||
|
Acquisition of vessels (Note 8)
|
|
(7,024
|
)
|
|
(237,476
|
)
|
|
(176,687
|
)
|
|
Proceeds from the sale of vessels (Note 8)
|
|
86,235
|
|
|
26,762
|
|
|
96,880
|
|
|
Acquisition of other tangible assets and prepayments (Note 8)
|
|
(1,015
|
)
|
|
(588
|
)
|
|
(1,203
|
)
|
|
Acquisition of intangible assets
|
|
(14
|
)
|
|
(1
|
)
|
|
(11
|
)
|
|
Proceeds from the sale of other (in)tangible assets
|
|
30
|
|
|
—
|
|
|
29
|
|
|
Loans from (to) related parties (Note 26)
|
|
(31,713
|
)
|
|
134,097
|
|
|
40,750
|
|
|
Acquisition of subsidiaries or from business combinations, net of cash acquired (Note 25)
|
|
—
|
|
|
126,288
|
|
|
—
|
|
|
Purchase of shares in equity-accounted investees
|
|
(4,000
|
)
|
|
—
|
|
|
—
|
|
|
Proceeds from sale of subsidiaries (Note 25)
|
|
—
|
|
|
140,960
|
|
|
—
|
|
|
Lease payments received from finance leases
|
|
1,251
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|||
|
Net cash from (used in) investing activities
|
|
43,750
|
|
|
190,042
|
|
|
(40,242
|
)
|
|
|
|
|
|
|
|
|
|||
|
(Purchase of) Proceeds from sale of treasury shares (Note 14)
|
|
(30,965
|
)
|
|
(1,661
|
)
|
|
—
|
|
|
Proceeds from new borrowings (Note 16)
|
|
1,099,701
|
|
|
983,882
|
|
|
526,024
|
|
|
Proceeds from sale and leaseback (Note 16)
|
|
124,425
|
|
|
—
|
|
|
—
|
|
|
Repayment of borrowings (Note 16)
|
|
(1,318,398
|
)
|
|
(1,115,894
|
)
|
|
(710,993
|
)
|
|
Repayment of lease liabilities (Note 16)
|
|
(30,214
|
)
|
|
—
|
|
|
—
|
|
|
Transaction costs related to issue of loans and borrowings (Note 16)
|
|
(9,721
|
)
|
|
(3,849
|
)
|
|
(5,874
|
)
|
|
Dividends paid (Note 14)
|
|
(26,015
|
)
|
|
(22,643
|
)
|
|
(44,133
|
)
|
|
|
|
|
|
|
|
|
|||
|
Net cash from (used in) financing activities
|
|
(191,187
|
)
|
|
(160,165
|
)
|
|
(234,976
|
)
|
|
|
|
|
|
|
|
|
|||
|
Net increase (decrease) in cash and cash equivalents
|
|
124,554
|
|
|
30,718
|
|
|
(63,923
|
)
|
|
|
|
|
|
|
|
|
|||
|
Net cash and cash equivalents at the beginning of the period (Note 13)
|
|
173,133
|
|
|
143,648
|
|
|
206,689
|
|
|
Effect of changes in exchange rates
|
|
(733
|
)
|
|
(1,233
|
)
|
|
882
|
|
|
|
|
|
|
|
|
|
|||
|
Net cash and cash equivalents at the end of the period (Note 13)
|
|
296,954
|
|
|
173,133
|
|
|
143,648
|
|
|
of which restricted cash
|
|
—
|
|
|
79
|
|
|
115
|
|
|
1.
|
Reporting Entity
|
|
2.
|
Basis of accounting
|
|
EURONAV NV
|
|
|
|
•
|
Derivative financial instruments are measured at fair value
|
|
•
|
Non-current assets held for sale are recognized at fair value less cost of disposal if it is lower than their carrying amount
|
|
•
|
|
|
•
|
|
|
•
|
|
|
•
|
|
|
EURONAV NV
|
|
|
|
•
|
Level 1:
quoted prices (unadjusted) in active markets for identical assets or liabilities.
|
|
•
|
Level 3:
inputs for the asset or liability that are not based on observable market data (unobservable inputs).
|
|
•
|
|
|
•
|
|
|
•
|
Note 23 - Share-based payment arrangements
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
(in million of USD)
|
|
|
|
January 1, 2019
|
|
|
|
|
|
|
|
|
|
Retained earnings
|
|
|
|
—
|
|
|
Right-of-use assets
|
|
|
|
87.6
|
|
|
Lease receivables
|
|
|
|
11.4
|
|
|
Lease liabilities
|
|
|
|
105.3
|
|
|
|
|
|
|
|
|
|
(in thousands of USD)
|
January 1, 2019
|
|
|
|
|
|
|
Operating lease commitments at 31 December 2018 as disclosed under IAS 17
|
120,304
|
|
|
- Recognition exemption for leases with less than 12 months of lease term at transition
|
(40
|
)
|
|
- Separation of non-lease component
|
(761
|
)
|
|
Lease liabilities, not discounted
|
119,503
|
|
|
Discount effect
|
(14,235
|
)
|
|
Lease liabilities recognized at January 1, 2019
|
105,268
|
|
|
•
|
the fair value of the consideration transferred; plus
|
|
•
|
the net recognized amount (generally fair value) of the identifiable assets acquired and liabilities assumed.
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
•
|
a financial liability designated as a hedge of the net investment in a foreign operation to the extent that the hedge is effective; and
|
|
•
|
qualifying cash flow hedges to the extent that the hedges are effective.
|
|
EURONAV NV
|
|
|
|
•
|
its contractual terms give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
|
|
•
|
it is held within a business model whose objective is achieved by both collecting contractual cash flows and selling financial assets; and
|
|
•
|
its contractual terms give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
|
|
|
|
|
Financial assets at FVTPL
|
These assets are subsequently measured at fair value. Net gains and losses, including any interest or dividend income, are recognized in profit or loss.
|
|
Financial assets at amortized cost
|
These assets are subsequently measured at amortized cost using the effective interest method. The amortized cost is reduced by impairment losses (see (ii) below). Interest income, foreign exchange gains and losses and impairment are recognized in profit or loss. Any gain or loss on derecognition is recognized in profit or loss.
|
|
Debt investments at FVOCI
|
These assets are subsequently measured at fair value. Interest income calculated using the effective interest method, foreign exchange gains and losses and impairment are recognized in profit or loss. Other net gains and losses are recognized in OCI. On derecognition, gains and losses accumulated in OCI are reclassified to profit or loss.
|
|
Equity investments at FVOCI
|
These assets are subsequently measured at fair value. Dividends are recognized as income in profit or loss unless the dividend clearly represents a recovery of part of the cost of the investment. Other net gains and losses are recognized in OCI and are never reclassified to profit or loss.
|
|
|
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
•
|
Software:
3
-
5 years
|
|
EURONAV NV
|
|
|
|
•
|
tankers
|
20 years
|
|
•
|
FSO/FpSO/FPSO
|
25 years
|
|
•
|
plant and equipment
|
5 - 20 years
|
|
•
|
fixtures and fittings
|
5 - 10 years
|
|
•
|
other tangible assets
|
3 - 20 years
|
|
•
|
dry-docking
|
2.5 - 5 years
|
|
EURONAV NV
|
|
|
|
•
|
12-month 'expected credit loss' (ECL): these are ECLs that result from possible default events within the 12 months after the reporting date; and
|
|
•
|
lifetime ECLs: these are ECLs that result from all possible default events over the expected life of a financial instrument.
|
|
•
|
debt securities that are determined to have low credit risk at the reporting date; and
|
|
•
|
other debt securities and bank balances for which credit risk (i.e. the risk of default occurring over the expected life of the financial instrument) has not increased significantly since initial recognition.
|
|
EURONAV NV
|
|
|
|
•
|
the obsolescence or physical damage of an asset;
|
|
•
|
significant changes in the extent or manner in which vessels are (or are expected to be) used that have (or will have) an adverse effect on the entity;
|
|
•
|
plans to dispose of assets before the previously expected date of disposal;
|
|
•
|
indications that the performance of a CGU is, or will be, worse than expected;
|
|
•
|
significant increases in cash flows for acquiring, operating or maintaining vessels that are significantly higher than originally budgeted;
|
|
•
|
net cash flows or operating profits that are lower than originally budgeted;
|
|
•
|
net cash outflows or operating losses;
|
|
•
|
market capitalization below net asset value;
|
|
•
|
a significant and unexpected decline in market value of vessels;
|
|
•
|
significant adverse effects in the technological, market, economic, legal and regulatory environment;
|
|
•
|
increases in market interest rates.
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
-
|
fixed payments;
|
|
-
|
variable lease payments that depend on an index or a rate;
|
|
-
|
amounts expected to be payable under a residual value guarantee and
|
|
-
|
the exercise price under a purchase option that the Group is reasonably certain to exercise, lease payments in an optional renewal period if the Group is reasonably certain to exercise an extension option, and penalties for early termination of a lease unless the Group is reasonably certain not to terminate early.
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
–
|
Increasing the prominence of stewardship in the objective of financial reporting, which is to provide information that is useful in making resource allocation decisions.
|
|
–
|
Reinstating prudence, defined as the exercise of caution when making judgments under conditions of uncertainty, as a component of neutrality.
|
|
–
|
Defining a reporting entity, which might be a legal entity or a portion of a legal entity.
|
|
EURONAV NV
|
|
|
|
–
|
Revising the definition of an asset as a present economic resource controlled by the entity as a result of past events.
|
|
–
|
Revising the definition of a liability as a present obligation of the entity to transfer an economic resource as a result of past events.
|
|
–
|
Removing the probability threshold for recognition, and adding guidance on derecognition.
|
|
–
|
Adding guidance on the information provided by different measurement bases, and explaining factors to consider when selecting a measurement basis.
|
|
–
|
Stating that profit or loss is the primary performance indicator and that, in principle, income and expenses in other comprehensive income should be recycled where the relevance or faithful representation of the financial statements would be enhanced.
|
|
–
|
When determining whether a forecast transaction is highly probable, a company shall assume that the interest rate benchmark on which the hedged cash flows are based is not altered as a result of the reform.
|
|
–
|
When performing prospective assessments, a company shall assume that the interest rate benchmark on which the hedged item, hedged risk and/or hedging instrument are based is not altered as a result of their interest rate benchmark reform.
|
|
–
|
When applying IAS 39, the company is not required to undertake the IAS 39 retrospective assessment for hedging relationships directly affected by the reform. However, the company must comply with all other IAS 39 hedge accounting requirements, including the prospective assessment.
|
|
–
|
For hedges of a non-contractually specified benchmark component of interest rate risk, a company shall apply the separately identifiable requirement only at the inception of such hedging relationship.
|
|
EURONAV NV
|
|
|
|
(in thousands of USD)
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
ASSETS
|
|
Tankers *
|
|
FSO *
|
|
Less: Equity-accounted investees *
|
|
Total
|
|
Tankers
|
|
FSO
|
|
Less: Equity-accounted investees
|
|
Total
|
||||||||
|
Vessels
|
|
3,198,993
|
|
|
131,958
|
|
|
(153,689
|
)
|
|
3,177,262
|
|
|
3,520,067
|
|
|
150,029
|
|
|
(150,029
|
)
|
|
3,520,067
|
|
|
Right-of-use assets
|
|
58,908
|
|
|
—
|
|
|
—
|
|
|
58,908
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other tangible assets
|
|
2,265
|
|
|
—
|
|
|
—
|
|
|
2,265
|
|
|
1,943
|
|
|
—
|
|
|
—
|
|
|
1,943
|
|
|
Intangible assets
|
|
39
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|
105
|
|
|
—
|
|
|
—
|
|
|
105
|
|
|
Receivables
|
|
52,502
|
|
|
—
|
|
|
18,581
|
|
|
71,083
|
|
|
38,658
|
|
|
—
|
|
|
—
|
|
|
38,658
|
|
|
Investments in equity accounted investees
|
|
2,355
|
|
|
—
|
|
|
47,967
|
|
|
50,322
|
|
|
1,915
|
|
|
—
|
|
|
41,267
|
|
|
43,182
|
|
|
Deferred tax assets
|
|
2,715
|
|
|
1,116
|
|
|
(1,116
|
)
|
|
2,715
|
|
|
2,255
|
|
|
1,229
|
|
|
(1,229
|
)
|
|
2,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total non-current assets
|
|
3,317,777
|
|
|
133,074
|
|
|
(88,257
|
)
|
|
3,362,594
|
|
|
3,564,943
|
|
|
151,258
|
|
|
(109,991
|
)
|
|
3,606,210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total current assets
|
|
805,613
|
|
|
10,405
|
|
|
(13,769
|
)
|
|
802,249
|
|
|
521,536
|
|
|
15,784
|
|
|
(16,179
|
)
|
|
521,141
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
TOTAL ASSETS
|
|
4,123,390
|
|
|
143,479
|
|
|
(102,026
|
)
|
|
4,164,843
|
|
|
4,086,479
|
|
|
167,042
|
|
|
(126,170
|
)
|
|
4,127,351
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
EQUITY and LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total equity
|
|
2,268,490
|
|
|
43,365
|
|
|
—
|
|
|
2,311,855
|
|
|
2,219,648
|
|
|
40,874
|
|
|
1
|
|
|
2,260,523
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Bank and other loans
|
|
1,173,944
|
|
|
67,962
|
|
|
(67,962
|
)
|
|
1,173,944
|
|
|
1,421,465
|
|
|
97,480
|
|
|
(97,480
|
)
|
|
1,421,465
|
|
|
Other notes
|
|
198,571
|
|
|
—
|
|
|
—
|
|
|
198,571
|
|
|
148,166
|
|
|
—
|
|
|
—
|
|
|
148,166
|
|
|
Other borrowings
|
|
107,978
|
|
|
—
|
|
|
—
|
|
|
107,978
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Lease liabilities
|
|
43,161
|
|
|
—
|
|
|
—
|
|
|
43,161
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other payables
|
|
3,809
|
|
|
539
|
|
|
(539
|
)
|
|
3,809
|
|
|
1,451
|
|
|
355
|
|
|
(355
|
)
|
|
1,451
|
|
|
Deferred tax liabilities
|
|
—
|
|
|
4,769
|
|
|
(4,769
|
)
|
|
—
|
|
|
—
|
|
|
4,283
|
|
|
(4,283
|
)
|
|
—
|
|
|
Employee benefits
|
|
8,094
|
|
|
—
|
|
|
—
|
|
|
8,094
|
|
|
4,336
|
|
|
—
|
|
|
—
|
|
|
4,336
|
|
|
Provisions
|
|
1,381
|
|
|
—
|
|
|
—
|
|
|
1,381
|
|
|
4,288
|
|
|
—
|
|
|
—
|
|
|
4,288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total non-current liabilities
|
|
1,536,938
|
|
|
73,270
|
|
|
(73,270
|
)
|
|
1,536,938
|
|
|
1,579,706
|
|
|
102,118
|
|
|
(102,118
|
)
|
|
1,579,706
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total current liabilities
|
|
317,962
|
|
|
26,844
|
|
|
(28,756
|
)
|
|
316,050
|
|
|
287,125
|
|
|
24,050
|
|
|
(24,053
|
)
|
|
287,122
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
TOTAL EQUITY and LIABILITIES
|
|
4,123,390
|
|
|
143,479
|
|
|
(102,026
|
)
|
|
4,164,843
|
|
|
4,086,479
|
|
|
167,042
|
|
|
(126,170
|
)
|
|
4,127,351
|
|
|
EURONAV NV
|
|
|
|
(in thousands of USD)
|
|
2019
|
|
2018
|
|
2017
|
|||||||||||||||||||||
|
|
|
Tankers *
|
FSO *
|
Less: Equity-accounted investees *
|
Total
|
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
||||||||||||
|
Shipping income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenue
|
|
933,823
|
|
49,461
|
|
(50,907
|
)
|
932,377
|
|
|
600,024
|
|
49,155
|
|
(49,155
|
)
|
600,024
|
|
|
513,399
|
|
59,513
|
|
(59,544
|
)
|
513,368
|
|
|
Gains on disposal of vessels/other tangible assets
|
|
14,879
|
|
—
|
|
—
|
|
14,879
|
|
|
19,138
|
|
—
|
|
—
|
|
19,138
|
|
|
36,538
|
|
—
|
|
—
|
|
36,538
|
|
|
Other operating income
|
|
10,075
|
|
3,351
|
|
(3,332
|
)
|
10,094
|
|
|
4,775
|
|
72
|
|
(72
|
)
|
4,775
|
|
|
4,902
|
|
234
|
|
(234
|
)
|
4,902
|
|
|
Total shipping income
|
|
958,777
|
|
52,812
|
|
(54,239
|
)
|
957,350
|
|
|
623,937
|
|
49,227
|
|
(49,227
|
)
|
623,937
|
|
|
554,839
|
|
59,747
|
|
(59,778
|
)
|
554,808
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Voyage expenses and commissions
|
|
(145,047
|
)
|
2
|
|
364
|
|
(144,681
|
)
|
|
(141,416
|
)
|
(1
|
)
|
1
|
|
(141,416
|
)
|
|
(62,035
|
)
|
(304
|
)
|
304
|
|
(62,035
|
)
|
|
Vessel operating expenses
|
|
(212,010
|
)
|
(12,657
|
)
|
12,872
|
|
(211,795
|
)
|
|
(185,792
|
)
|
(9,637
|
)
|
9,637
|
|
(185,792
|
)
|
|
(150,391
|
)
|
(9,157
|
)
|
9,121
|
|
(150,427
|
)
|
|
Charter hire expenses
|
|
(604
|
)
|
—
|
|
—
|
|
(604
|
)
|
|
(31,114
|
)
|
—
|
|
—
|
|
(31,114
|
)
|
|
(31,173
|
)
|
—
|
|
—
|
|
(31,173
|
)
|
|
Losses on disposal of vessels/other tangible assets
|
|
(75
|
)
|
—
|
|
—
|
|
(75
|
)
|
|
(273
|
)
|
—
|
|
—
|
|
(273
|
)
|
|
(21,027
|
)
|
—
|
|
—
|
|
(21,027
|
)
|
|
Impairment on non-current assets held for sale
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(2,995
|
)
|
—
|
|
—
|
|
(2,995
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Depreciation tangible assets
|
|
(338,036
|
)
|
(18,071
|
)
|
18,461
|
|
(337,646
|
)
|
|
(270,582
|
)
|
(18,071
|
)
|
18,071
|
|
(270,582
|
)
|
|
(229,777
|
)
|
(18,071
|
)
|
18,071
|
|
(229,777
|
)
|
|
Depreciation intangible assets
|
|
(56
|
)
|
—
|
|
—
|
|
(56
|
)
|
|
(111
|
)
|
—
|
|
—
|
|
(111
|
)
|
|
(95
|
)
|
—
|
|
—
|
|
(95
|
)
|
|
General and administrative expenses
|
|
(66,958
|
)
|
(283
|
)
|
351
|
|
(66,890
|
)
|
|
(66,235
|
)
|
(425
|
)
|
428
|
|
(66,232
|
)
|
|
(46,871
|
)
|
(30
|
)
|
33
|
|
(46,868
|
)
|
|
Total operating expenses
|
|
(762,786
|
)
|
(31,009
|
)
|
32,048
|
|
(761,747
|
)
|
|
(698,518
|
)
|
(28,134
|
)
|
28,137
|
|
(698,515
|
)
|
|
(541,369
|
)
|
(27,562
|
)
|
27,529
|
|
(541,402
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
RESULT FROM OPERATING ACTIVITIES
|
|
195,991
|
|
21,803
|
|
(22,191
|
)
|
195,603
|
|
|
(74,581
|
)
|
21,093
|
|
(21,090
|
)
|
(74,578
|
)
|
|
13,470
|
|
32,185
|
|
(32,249
|
)
|
13,406
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Finance income
|
|
20,399
|
|
147
|
|
26
|
|
20,572
|
|
|
15,023
|
|
160
|
|
(160
|
)
|
15,023
|
|
|
7,267
|
|
197
|
|
(198
|
)
|
7,266
|
|
|
Finance expenses
|
|
(119,809
|
)
|
(4,558
|
)
|
4,564
|
|
(119,803
|
)
|
|
(89,412
|
)
|
(3,795
|
)
|
3,795
|
|
(89,412
|
)
|
|
(50,730
|
)
|
(1,026
|
)
|
1,027
|
|
(50,729
|
)
|
|
Net finance expenses
|
|
(99,410
|
)
|
(4,411
|
)
|
4,590
|
|
(99,231
|
)
|
|
(74,389
|
)
|
(3,635
|
)
|
3,635
|
|
(74,389
|
)
|
|
(43,463
|
)
|
(829
|
)
|
829
|
|
(43,463
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Gain on bargain purchase
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
23,059
|
|
—
|
|
—
|
|
23,059
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Share of profit (loss) of equity accounted investees (net of income tax)
|
|
440
|
|
—
|
|
16,020
|
|
16,460
|
|
|
220
|
|
—
|
|
15,856
|
|
16,076
|
|
|
150
|
|
—
|
|
29,932
|
|
30,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Profit (loss) before income tax
|
|
97,021
|
|
17,392
|
|
(1,581
|
)
|
112,832
|
|
|
(125,691
|
)
|
17,458
|
|
(1,599
|
)
|
(109,832
|
)
|
|
(29,843
|
)
|
31,356
|
|
(1,488
|
)
|
25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income tax expense
|
|
(602
|
)
|
(1,581
|
)
|
1,581
|
|
(602
|
)
|
|
(238
|
)
|
(1,599
|
)
|
1,599
|
|
(238
|
)
|
|
1,358
|
|
(1,488
|
)
|
1,488
|
|
1,358
|
|
|
EURONAV NV
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Profit (loss) for the period
|
|
96,418
|
|
15,812
|
|
—
|
|
112,230
|
|
|
(125,929
|
)
|
15,859
|
|
—
|
|
(110,070
|
)
|
|
(28,485
|
)
|
29,868
|
|
—
|
|
1,383
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owners of the company
|
|
96,418
|
|
15,812
|
|
—
|
|
112,230
|
|
|
(125,929
|
)
|
15,859
|
|
—
|
|
(110,070
|
)
|
|
(28,485
|
)
|
29,868
|
|
—
|
|
1,383
|
|
|
(in thousands of USD)
|
|
2019
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||||||
|
|
|
Tankers *
|
|
FSO *
|
|
Less: Equity-accounted investees *
|
|
Total
|
|
Tankers
|
|
FSO
|
|
Less: Equity-accounted investees
|
|
Total
|
|
Tankers
|
|
FSO
|
|
Less: Equity-accounted investees
|
|
Total
|
||||||||||||
|
Net cash from (used in) operating activities
|
|
259,109
|
|
|
41,278
|
|
|
(28,396
|
)
|
|
271,991
|
|
|
843
|
|
|
40,672
|
|
|
(40,674
|
)
|
|
841
|
|
|
211,310
|
|
|
49,684
|
|
|
(49,698
|
)
|
|
211,295
|
|
|
Net cash from (used in) investing activities
|
|
44,211
|
|
|
—
|
|
|
(461
|
)
|
|
43,750
|
|
|
190,042
|
|
|
—
|
|
|
—
|
|
|
190,042
|
|
|
(40,243
|
)
|
|
—
|
|
|
1
|
|
|
(40,242
|
)
|
|
Net cash from (used in) financing activities
|
|
(178,587
|
)
|
|
(41,491
|
)
|
|
28,891
|
|
|
(191,187
|
)
|
|
(160,165
|
)
|
|
(42,164
|
)
|
|
42,164
|
|
|
(160,165
|
)
|
|
(234,921
|
)
|
|
(78,421
|
)
|
|
78,367
|
|
|
(234,976
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Capital expenditure
|
|
(30,173
|
)
|
|
—
|
|
|
22,120
|
|
|
(8,053
|
)
|
|
(238,065
|
)
|
|
—
|
|
|
—
|
|
|
(238,065
|
)
|
|
(177,901
|
)
|
|
—
|
|
|
—
|
|
|
(177,901
|
)
|
|
(in thousands of USD)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
|||
|
Vessels
|
|
12,705
|
|
|
42,000
|
|
|
—
|
|
|
Of which in Tankers segment
|
|
12,705
|
|
|
42,000
|
|
|
—
|
|
|
Of which in FSO segment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(in thousands of USD)
|
|
(Estimated) Sale price
|
|
Book Value
|
|
Asset Held For Sale
|
|
Impairment Loss
|
|
(Expected) Gain
|
|||||
|
At January 1, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Assets transferred to assets held for sale
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Felicity
|
|
42,000
|
|
|
44,995
|
|
|
42,000
|
|
|
(2,995
|
)
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
At December 31, 2018
|
|
—
|
|
|
—
|
|
|
42,000
|
|
|
(2,995
|
)
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
At January 1, 2019
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Assets transferred to assets held for sale
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Finesse
|
|
21,003
|
|
|
12,705
|
|
|
12,705
|
|
|
—
|
|
|
8,298
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Assets sold from assets held for sale
|
|
42,000
|
|
|
42,000
|
|
|
(42,000
|
)
|
|
—
|
|
|
—
|
|
|
Felicity
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
At December 31, 2019
|
|
—
|
|
|
—
|
|
|
12,705
|
|
|
—
|
|
|
8,298
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(in thousands of USD)
|
|
2019
|
|
2018
|
||||||||||||||
|
|
|
Tankers
|
|
FSO
|
|
Less: Equity-accounted investees
|
|
Total
|
|
|
Tankers
|
|
FSO
|
|
Less: Equity-accounted investees
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Pool Revenue
|
|
524,840
|
|
—
|
|
7
|
|
524,847
|
|
|
277,394
|
|
—
|
|
—
|
|
277,394
|
|
|
Spot Voyages
|
|
318,674
|
|
—
|
|
(1,453
|
)
|
317,221
|
|
|
247,392
|
|
—
|
|
—
|
|
247,392
|
|
|
Time Charters
|
|
90,309
|
|
49,461
|
|
(49,461
|
)
|
90,309
|
|
|
75,238
|
|
49,155
|
|
(49,155
|
)
|
75,238
|
|
|
Total revenue
|
|
933,823
|
|
49,461
|
|
(50,907
|
)
|
932,377
|
|
|
600,024
|
|
49,155
|
|
(49,155
|
)
|
600,024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other operating income
|
|
—
|
|
—
|
|
—
|
|
10,094
|
|
|
—
|
|
—
|
|
—
|
|
4,775
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(in thousands of USD)
|
|
2017
|
|||||||
|
|
|
Tankers
|
FSO
|
Less: Equity-accounted investees
|
Total
|
||||
|
|
|
|
|
|
|
||||
|
Pool Revenue
|
|
249,334
|
|
—
|
|
(31
|
)
|
249,303
|
|
|
Spot Voyages
|
|
145,360
|
|
—
|
|
—
|
|
145,360
|
|
|
Time Charters
|
|
118,705
|
|
59,513
|
|
(59,513
|
)
|
118,705
|
|
|
Total revenue
|
|
513,399
|
|
59,513
|
|
(59,544
|
)
|
513,368
|
|
|
|
|
|
|
|
|
||||
|
Other operating income
|
|
—
|
|
—
|
|
—
|
|
4,902
|
|
|
|
|
|
|
|
|
||||
|
(in thousands of USD)
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Commissions paid
|
|
(10,130
|
)
|
|
(8,193
|
)
|
|
(4,895
|
)
|
|
Bunkers
|
|
(101,947
|
)
|
|
(103,920
|
)
|
|
(45,249
|
)
|
|
Other voyage related expenses
|
|
(32,604
|
)
|
|
(29,303
|
)
|
|
(11,891
|
)
|
|
Total voyage expenses and commissions
|
|
(144,681
|
)
|
|
(141,416
|
)
|
|
(62,035
|
)
|
|
(in thousands of USD)
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Operating expenses
|
|
(196,739
|
)
|
|
(172,589
|
)
|
|
(139,832
|
)
|
|
Insurance
|
|
(15,056
|
)
|
|
(13,203
|
)
|
|
(10,595
|
)
|
|
Total vessel operating expenses
|
|
(211,795
|
)
|
|
(185,792
|
)
|
|
(150,427
|
)
|
|
(in thousands of USD)
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Charter hire (Note 19)
|
|
(604
|
)
|
|
6
|
|
|
(62
|
)
|
|
Bare boat hire (Note 19)
|
|
—
|
|
|
(31,120
|
)
|
|
(31,111
|
)
|
|
Total charter hire expenses
|
|
(604
|
)
|
|
(31,114
|
)
|
|
(31,173
|
)
|
|
EURONAV NV
|
|
|
|
(in thousands of USD)
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Wages and salaries
|
|
(25,050
|
)
|
|
(16,247
|
)
|
|
(12,853
|
)
|
|
Social security costs
|
|
(3,430
|
)
|
|
(3,746
|
)
|
|
(2,511
|
)
|
|
Provision for employee benefits (Note 17)
|
|
(2,589
|
)
|
|
(616
|
)
|
|
(827
|
)
|
|
Equity-settled share-based payments (Note 23)
|
|
—
|
|
|
(37
|
)
|
|
(313
|
)
|
|
Other employee benefits
|
|
(3,713
|
)
|
|
(7,607
|
)
|
|
(3,148
|
)
|
|
Employee benefits
|
|
(34,782
|
)
|
|
(28,253
|
)
|
|
(19,652
|
)
|
|
Administrative expenses
|
|
(31,226
|
)
|
|
(33,485
|
)
|
|
(22,579
|
)
|
|
Tonnage Tax
|
|
(1,313
|
)
|
|
(4,436
|
)
|
|
(4,772
|
)
|
|
Claims
|
|
(17
|
)
|
|
(100
|
)
|
|
(25
|
)
|
|
Provisions
|
|
448
|
|
|
42
|
|
|
160
|
|
|
Total general and administrative expenses
|
|
(66,890
|
)
|
|
(66,232
|
)
|
|
(46,868
|
)
|
|
|
|
|
|
|
|
|
|||
|
Average number of full time equivalents (shore staff)
|
|
184.90
|
|
|
161.77
|
|
|
150.49
|
|
|
(in thousands of USD)
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Interest income
|
|
6,529
|
|
|
4,106
|
|
|
655
|
|
|
Foreign exchange gains
|
|
14,043
|
|
|
10,917
|
|
|
6,611
|
|
|
Finance income
|
|
20,572
|
|
|
15,023
|
|
|
7,266
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Interest expense on financial liabilities measured at amortized cost
|
|
(84,378
|
)
|
|
(67,956
|
)
|
|
(38,391
|
)
|
|
Interest leasing
|
|
(4,811
|
)
|
|
—
|
|
|
—
|
|
|
Fair value adjustment on interest rate swaps
|
|
(8,533
|
)
|
|
(2,790
|
)
|
|
—
|
|
|
Other financial charges
|
|
(7,474
|
)
|
|
(6,802
|
)
|
|
(5,819
|
)
|
|
Foreign exchange losses
|
|
(14,607
|
)
|
|
(11,864
|
)
|
|
(6,519
|
)
|
|
Finance expense
|
|
(119,803
|
)
|
|
(89,412
|
)
|
|
(50,729
|
)
|
|
|
|
|
|
|
|
|
|||
|
Net finance expense recognized in profit or loss
|
|
(99,231
|
)
|
|
(74,389
|
)
|
|
(43,463
|
)
|
|
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Total interest income on financial assets
|
|
6,529
|
|
|
4,106
|
|
|
655
|
|
|
Total interest expense on financial liabilities
|
|
(84,378
|
)
|
|
(67,956
|
)
|
|
(38,391
|
)
|
|
Total interest leasing
|
|
(4,811
|
)
|
|
—
|
|
|
—
|
|
|
Total other financial charges
|
|
(7,474
|
)
|
|
(6,802
|
)
|
|
(5,819
|
)
|
|
EURONAV NV
|
|
|
|
(in thousands of USD)
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Foreign currency translation differences for foreign operations
|
|
(112
|
)
|
|
(157
|
)
|
|
448
|
|
|
Cash flow hedges - effective portion of changes in fair value
|
|
(1,885
|
)
|
|
(2,698
|
)
|
|
—
|
|
|
Net finance expense recognized directly in equity
|
|
(1,997
|
)
|
|
(2,855
|
)
|
|
448
|
|
|
Attributable to:
|
|
|
|
|
|
|
|||
|
Owners of the Company
|
|
(1,997
|
)
|
|
(2,855
|
)
|
|
448
|
|
|
Net finance expense recognized directly in equity
|
|
(1,997
|
)
|
|
(2,855
|
)
|
|
448
|
|
|
Recognized in:
|
|
|
|
|
|
|
|||
|
Translation reserve
|
|
(112
|
)
|
|
(157
|
)
|
|
448
|
|
|
Hedging reserve
|
|
(1,885
|
)
|
|
(2,698
|
)
|
|
—
|
|
|
(in thousands of USD)
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Current tax
|
|
|
|
|
|
|
|||
|
Current period
|
|
(1,066
|
)
|
|
(37
|
)
|
|
(85
|
)
|
|
Total current tax
|
|
(1,066
|
)
|
|
(37
|
)
|
|
(85
|
)
|
|
|
|
|
|
|
|
|
|||
|
Deferred tax
|
|
|
|
|
|
|
|||
|
Recognition of unused tax losses/(use of tax losses)
|
|
474
|
|
|
(195
|
)
|
|
1,473
|
|
|
Other
|
|
(10
|
)
|
|
(6
|
)
|
|
(30
|
)
|
|
Total deferred tax
|
|
464
|
|
|
(201
|
)
|
|
1,443
|
|
|
|
|
|
|
|
|
|
|||
|
Total tax benefit/(expense)
|
|
(602
|
)
|
|
(238
|
)
|
|
1,358
|
|
|
Reconciliation of effective tax
|
|
2019
|
|
2018
|
|
2017
|
||||||||||||
|
Profit (loss) before tax
|
|
|
|
112,832
|
|
|
|
|
(109,832
|
)
|
|
|
|
25
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Tax at domestic rate
|
|
(29.58
|
)%
|
|
(33,376
|
)
|
|
(29.58
|
)%
|
|
32,488
|
|
|
(33.99
|
)%
|
|
(8
|
)
|
|
Effects on tax of :
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Tax exempt profit / loss
|
|
|
|
317
|
|
|
|
|
(50
|
)
|
|
|
|
499
|
|
|||
|
Tax adjustments for previous years
|
|
|
|
34
|
|
|
|
|
9
|
|
|
|
|
10
|
|
|||
|
Loss for which no DTA (*) has been recognized
|
|
|
|
(26
|
)
|
|
|
|
(1,037
|
)
|
|
|
|
—
|
|
|||
|
Non-deductible expenses
|
|
|
|
(538
|
)
|
|
|
|
(962
|
)
|
|
|
|
(710
|
)
|
|||
|
Use of previously unrecognized tax losses and tax credits
|
|
|
|
4,066
|
|
|
|
|
—
|
|
|
|
|
7,146
|
|
|||
|
Tonnage Tax regime
|
|
|
|
24,534
|
|
|
|
|
(33,602
|
)
|
|
|
|
(13,918
|
)
|
|||
|
Effect of share of profit of equity-accounted investees
|
|
|
|
2,482
|
|
|
|
|
4,690
|
|
|
|
|
10,175
|
|
|||
|
Effects of tax regimes in foreign jurisdictions
|
|
|
|
1,905
|
|
|
|
|
(1,774
|
)
|
|
|
|
(1,836
|
)
|
|||
|
Total taxes
|
|
(0.53
|
)%
|
|
(602
|
)
|
|
0.22
|
%
|
|
(238
|
)
|
|
5,430.01
|
%
|
|
1,358
|
|
|
(in thousands of USD)
|
|
Vessels
|
|
Vessels under construction
|
|
Right-of-use assets
|
|
Other tangible assets
|
|
Total PPE
|
|||||
|
At January 1, 2017
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost
|
|
3,748,135
|
|
|
86,136
|
|
|
—
|
|
|
2,373
|
|
|
3,836,644
|
|
|
Depreciation & impairment losses
|
|
(1,364,972
|
)
|
|
—
|
|
|
—
|
|
|
(1,596
|
)
|
|
(1,366,568
|
)
|
|
Net carrying amount
|
|
2,383,163
|
|
|
86,136
|
|
|
—
|
|
|
777
|
|
|
2,470,076
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Acquisitions
|
|
125,486
|
|
|
51,201
|
|
|
—
|
|
|
1,203
|
|
|
177,890
|
|
|
Disposals and cancellations
|
|
(81,389
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
(81,398
|
)
|
|
Depreciation charges
|
|
(229,429
|
)
|
|
—
|
|
|
—
|
|
|
(348
|
)
|
|
(229,777
|
)
|
|
Transfers
|
|
73,669
|
|
|
(73,669
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Translation differences
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
40
|
|
|
Balance at December 31, 2017
|
|
2,271,500
|
|
|
63,668
|
|
|
—
|
|
|
1,663
|
|
|
2,336,831
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
||||
|
At January 1, 2018
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
Cost
|
|
3,595,692
|
|
|
63,668
|
|
|
—
|
|
|
3,545
|
|
|
3,662,905
|
|
|
Depreciation & impairment losses
|
|
(1,324,192
|
)
|
|
—
|
|
|
|
|
(1,882
|
)
|
|
(1,326,074
|
)
|
|
|
Net carrying amount
|
|
2,271,500
|
|
|
63,668
|
|
|
—
|
|
|
1,663
|
|
|
2,336,831
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Acquisitions
|
|
45,750
|
|
|
191,726
|
|
|
—
|
|
|
588
|
|
|
238,064
|
|
|
Acquisitions through business combinations (Note 25)
|
|
1,704,250
|
|
|
—
|
|
|
—
|
|
|
345
|
|
|
1,704,595
|
|
|
Disposals and cancellations
|
|
(7,814
|
)
|
|
—
|
|
|
—
|
|
|
(75
|
)
|
|
(7,889
|
)
|
|
Disposals and cancellations through business combinations (Note 25)
|
|
(434,000
|
)
|
|
—
|
|
|
|
|
—
|
|
|
(434,000
|
)
|
|
|
Depreciation charges
|
|
(270,018
|
)
|
|
—
|
|
|
—
|
|
|
(564
|
)
|
|
(270,582
|
)
|
|
Transfer to assets held for sale
|
|
(44,995
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,995
|
)
|
|
Transfers
|
|
255,394
|
|
|
(255,394
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Translation differences
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
(14
|
)
|
|
Balance at December 31, 2018
|
|
3,520,067
|
|
|
—
|
|
|
—
|
|
|
1,943
|
|
|
3,522,010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
At January 1, 2019
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost
|
|
4,927,324
|
|
|
—
|
|
|
—
|
|
|
4,274
|
|
|
4,931,598
|
|
|
Depreciation & impairment losses
|
|
(1,407,257
|
)
|
|
—
|
|
|
—
|
|
|
(2,331
|
)
|
|
(1,409,588
|
)
|
|
Net carrying amount
|
|
3,520,067
|
|
|
—
|
|
|
—
|
|
|
1,943
|
|
|
3,522,010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Acquisitions
|
|
7,024
|
|
|
—
|
|
|
549
|
|
|
1,012
|
|
|
8,585
|
|
|
Adoption IFRS 16
|
|
—
|
|
|
—
|
|
|
87,598
|
|
|
—
|
|
|
87,598
|
|
|
Disposals and cancellations
|
|
(29,386
|
)
|
|
—
|
|
|
—
|
|
|
(52
|
)
|
|
(29,438
|
)
|
|
Depreciation charges
|
|
(307,738
|
)
|
|
—
|
|
|
(29,265
|
)
|
|
(643
|
)
|
|
(337,646
|
)
|
|
Transfer to assets held for sale (Note 3)
|
|
(12,705
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,705
|
)
|
|
Translation differences
|
|
—
|
|
|
—
|
|
|
26
|
|
|
5
|
|
|
31
|
|
|
Balance at December 31, 2019
|
|
3,177,262
|
|
|
—
|
|
|
58,908
|
|
|
2,265
|
|
|
3,238,435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
At December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
4,815,910
|
|
|
—
|
|
|
88,182
|
|
|
5,042
|
|
|
4,909,134
|
|
|
Depreciation & impairment losses
|
|
(1,638,648
|
)
|
|
—
|
|
|
(29,274
|
)
|
|
(2,777
|
)
|
|
(1,670,699
|
)
|
|
Net carrying amount
|
|
3,177,262
|
|
|
—
|
|
|
58,908
|
|
|
2,265
|
|
|
3,238,435
|
|
|
EURONAV NV
|
|
|
|
(in thousands of USD)
|
|
Sale price
|
|
Book Value
|
|
Gain
|
|
Loss
|
||||
|
TI Topaz
- Sale
|
|
20,790
|
|
|
41,817
|
|
|
—
|
|
|
(21,027
|
)
|
|
Flandre
- Sale
|
|
45,000
|
|
|
24,693.3
|
|
|
20,306.7
|
|
|
—
|
|
|
Cap Georges
- Sale
|
|
9,310
|
|
|
801.4
|
|
|
8,508.6
|
|
|
—
|
|
|
Artois
- Sale
|
|
21,780
|
|
|
14,077
|
|
|
7,703
|
|
|
—
|
|
|
Other
|
|
29
|
|
|
9
|
|
|
20
|
|
|
—
|
|
|
At December 31, 2017
|
|
96,909
|
|
|
81,397.7
|
|
|
36,538.3
|
|
|
(21,027
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Sale price
|
|
Book Value
|
|
Gain
|
|
Loss
|
||||
|
Cap Jean
- Sale
|
|
10,175
|
|
|
—
|
|
|
10,175
|
|
|
—
|
|
|
Cap Romuald
- Sale
|
|
10,282
|
|
|
1,319
|
|
|
8,963
|
|
|
—
|
|
|
Gener8 Companion
- Sale
|
|
6,305
|
|
|
6,495
|
|
|
—
|
|
|
(190
|
)
|
|
Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(83
|
)
|
|
At December 31, 2018
|
|
26,762
|
|
|
7,814
|
|
|
19,138
|
|
|
(273
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Sale price
|
|
Book Value
|
|
Gain
|
|
Loss
|
||||
|
Felicity
- Sale
|
|
42,000
|
|
|
42,000
|
|
|
—
|
|
|
—
|
|
|
Compatriot
- Sale
|
|
6,615
|
|
|
6,173
|
|
|
442
|
|
|
—
|
|
|
VK Eddie
- Sale
|
|
37,620
|
|
|
23,212
|
|
|
14,408
|
|
|
—
|
|
|
Other
|
|
29
|
|
|
—
|
|
|
29
|
|
|
(75
|
)
|
|
At December 31, 2019
|
|
86,264
|
|
|
71,385
|
|
|
14,879
|
|
|
(75
|
)
|
|
EURONAV NV
|
|
|
|
(in thousands of USD)
|
|
ASSETS
|
|
|
LIABILITIES
|
|
|
NET
|
|
|
Employee benefits
|
|
37
|
|
|
—
|
|
|
37
|
|
|
Unused tax losses & tax credits
|
|
2,218
|
|
|
—
|
|
|
2,218
|
|
|
|
|
2,255
|
|
|
—
|
|
|
2,255
|
|
|
Offset
|
|
—
|
|
|
—
|
|
|
|
|
|
Balance at December 31, 2018
|
|
2,255
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Employee benefits
|
|
26
|
|
|
—
|
|
|
26
|
|
|
Unused tax losses & tax credits
|
|
23,790
|
|
|
—
|
|
|
23,790
|
|
|
Unremitted earnings
|
|
—
|
|
|
(21,101
|
)
|
|
(21,101
|
)
|
|
|
|
23,816
|
|
|
(21,101
|
)
|
|
2,715
|
|
|
Offset
|
|
(21,101
|
)
|
|
21,101
|
|
|
|
|
|
Balance at December 31, 2019
|
|
2,715
|
|
|
—
|
|
|
|
|
|
(in thousands of USD)
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||
|
|
|
ASSETS
|
|
|
LIABILITIES
|
|
|
ASSETS
|
|
|
LIABILITIES
|
|
|
Deductible temporary differences
|
|
290
|
|
|
—
|
|
|
274
|
|
|
—
|
|
|
Taxable temporary differences
|
|
—
|
|
|
(12,162
|
)
|
|
8
|
|
|
(12,162
|
)
|
|
Tax losses & tax credits
|
|
59,772
|
|
|
—
|
|
|
86,568
|
|
|
—
|
|
|
|
|
60,062
|
|
|
(12,162
|
)
|
|
86,850
|
|
|
(12,162
|
)
|
|
Offset
|
|
(12,162
|
)
|
|
12,162
|
|
|
(12,162
|
)
|
|
12,162
|
|
|
Total
|
|
47,900
|
|
|
—
|
|
|
74,688
|
|
|
—
|
|
|
EURONAV NV
|
|
|
|
(in thousands of USD)
|
|
Balance at Jan 1, 2017
|
|
|
Recognized in income
|
|
|
Recognized in equity
|
|
|
Translation differences
|
|
|
Balance at Dec 31, 2017
|
|
|
Provisions
|
|
31
|
|
|
(32
|
)
|
|
—
|
|
|
2
|
|
|
1
|
|
|
Employee benefits
|
|
37
|
|
|
2
|
|
|
—
|
|
|
5
|
|
|
44
|
|
|
Unused tax losses & tax credits
|
|
896
|
|
|
1,473
|
|
|
—
|
|
|
73
|
|
|
2,442
|
|
|
Total
|
|
964
|
|
|
1,443
|
|
|
—
|
|
|
80
|
|
|
2,487
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
Balance at Jan 1, 2018
|
|
|
Recognized in income
|
|
|
Recognized in equity
|
|
|
Translation differences
|
|
|
Balance at Dec 31, 2018
|
|
|
Provisions
|
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Employee benefits
|
|
44
|
|
|
(5
|
)
|
|
—
|
|
|
(2
|
)
|
|
37
|
|
|
Unused tax losses & tax credits
|
|
2,442
|
|
|
(195
|
)
|
|
—
|
|
|
(29
|
)
|
|
2,218
|
|
|
Total
|
|
2,487
|
|
|
(201
|
)
|
|
—
|
|
|
(31
|
)
|
|
2,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
Balance at Jan 1, 2019
|
|
|
Recognized in income
|
|
|
Recognized in equity
|
|
|
Translation differences
|
|
|
Balance at Dec 31, 2019
|
|
|
Provisions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Employee benefits
|
|
37
|
|
|
(10
|
)
|
|
—
|
|
|
(1
|
)
|
|
26
|
|
|
Unused tax losses & tax credits
|
|
2,218
|
|
|
474
|
|
|
—
|
|
|
(3
|
)
|
|
2,689
|
|
|
Total
|
|
2,255
|
|
|
464
|
|
|
—
|
|
|
(4
|
)
|
|
2,715
|
|
|
(in thousands of USD)
|
|
December 31, 2019
|
|
December 31, 2018
|
||
|
Shareholders loans to joint ventures
|
|
60,379
|
|
|
28,665
|
|
|
Derivatives
|
|
—
|
|
|
7,930
|
|
|
Other non-current receivables
|
|
2,094
|
|
|
2,062
|
|
|
Lease receivables
|
|
8,609
|
|
|
—
|
|
|
Investment
|
|
1
|
|
|
1
|
|
|
Total non-current receivables
|
|
71,083
|
|
|
38,658
|
|
|
(in thousands of USD)
|
|
December 31, 2019
|
|
December 31, 2018
|
||
|
Receivable:
|
|
|
|
|
|
|
|
Within two years
|
|
1,959
|
|
|
7,206
|
|
|
Between two and three years
|
|
2,076
|
|
|
—
|
|
|
Between three and four years
|
|
2,278
|
|
|
725
|
|
|
Between four and five years
|
|
38,754
|
|
|
541
|
|
|
More than five years
|
|
26,016
|
|
|
30,186
|
|
|
Total non-current receivables
|
|
71,083
|
|
|
38,658
|
|
|
(in thousands of USD)
|
|
December 31, 2019
|
|
December 31, 2018
|
||
|
Receivable from contracts with customers
|
|
105,925
|
|
|
64,923
|
|
|
Receivable from contracts with customers - TI Pool
|
|
146,613
|
|
|
161,737
|
|
|
Accrued income
|
|
20,815
|
|
|
17,765
|
|
|
Accrued interest
|
|
678
|
|
|
750
|
|
|
Deferred charges
|
|
19,134
|
|
|
17,473
|
|
|
Deferred fulfillment costs
|
|
2,556
|
|
|
2,140
|
|
|
Other receivables
|
|
11,407
|
|
|
18,677
|
|
|
Lease receivables
|
|
1,802
|
|
|
—
|
|
|
Derivatives
|
|
57
|
|
|
—
|
|
|
Total trade and other receivables
|
|
308,987
|
|
|
283,465
|
|
|
(in thousands of USD)
|
|
December 31, 2019
|
|
December 31, 2018
|
||
|
Bank deposits
|
|
215,000
|
|
|
62,500
|
|
|
Cash at bank and in hand
|
|
81,954
|
|
|
110,633
|
|
|
TOTAL
|
|
296,954
|
|
|
173,133
|
|
|
Of which restricted cash
|
|
—
|
|
|
79
|
|
|
|
|
|
|
|
||
|
NET CASH AND CASH EQUIVALENTS
|
|
296,954
|
|
|
173,133
|
|
|
(in shares)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
|||
|
On issue at 1 January
|
|
220,024,713
|
|
|
159,208,949
|
|
|
159,208,949
|
|
|
Issued in business combination
|
|
—
|
|
|
60,815,764
|
|
|
—
|
|
|
On issue at 31 December - fully paid
|
|
220,024,713
|
|
|
220,024,713
|
|
|
159,208,949
|
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Result for the period (in USD)
|
|
112,230,267
|
|
|
(110,069,928
|
)
|
|
1,382,530
|
|
|
Weighted average number of ordinary shares
|
|
216,029,171
|
|
|
191,994,398
|
|
|
158,166,534
|
|
|
Basic earnings per share (in USD)
|
|
0.52
|
|
|
(0.57
|
)
|
|
0.01
|
|
|
(in shares)
|
|
Shares issued
|
|
Treasury shares
|
|
Shares outstanding
|
|
Weighted number of shares
|
||||
|
On issue at January 1, 2017
|
|
159,208,949
|
|
|
1,042,415
|
|
|
158,166,534
|
|
|
158,166,534
|
|
|
Issuance of shares
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Purchases of treasury shares
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Withdrawal of treasury shares
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Sales of treasury shares
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
On issue at December 31, 2017
|
|
159,208,949
|
|
|
1,042,415
|
|
|
158,166,534
|
|
|
158,166,534
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
On issue at January 1, 2018
|
|
159,208,949
|
|
|
1,042,415
|
|
|
158,166,534
|
|
|
158,166,534
|
|
|
Issuance of shares
|
|
60,815,764
|
|
|
—
|
|
|
60,815,764
|
|
|
33,823,562
|
|
|
Purchases of treasury shares
|
|
—
|
|
|
545,486
|
|
|
(545,486
|
)
|
|
(13,917
|
)
|
|
Withdrawal of treasury shares
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Sales of treasury shares
|
|
—
|
|
|
(350,000
|
)
|
|
350,000
|
|
|
18,219
|
|
|
On issue at December 31, 2018
|
|
220,024,713
|
|
|
1,237,901
|
|
|
218,786,812
|
|
|
191,994,398
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
On issue at January 1, 2019
|
|
220,024,713
|
|
|
1,237,901
|
|
|
218,786,812
|
|
|
218,786,812
|
|
|
Issuance of shares
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Purchases of treasury shares
|
|
—
|
|
|
3,708,315
|
|
|
(3,708,315
|
)
|
|
(2,757,641
|
)
|
|
Withdrawal of treasury shares
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Sales of treasury shares
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
On issue at December 31, 2019
|
|
220,024,713
|
|
|
4,946,216
|
|
|
215,078,497
|
|
|
216,029,171
|
|
|
EURONAV NV
|
|
|
|
(in shares)
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Weighted average of ordinary shares outstanding (basic)
|
|
216,029,171
|
|
|
191,994,398
|
|
|
158,166,534
|
|
|
|
|
|
|
|
|
|
|||
|
Effect of Share-based Payment arrangements
|
|
—
|
|
|
—
|
|
|
130,523
|
|
|
|
|
|
|
|
|
|
|||
|
Weighted average number of ordinary shares (diluted)
|
|
216,029,171
|
|
|
191,994,398
|
|
|
158,297,057
|
|
|
(in thousands of USD)
|
|
Bank loans
|
|
Other notes
|
|
Lease liabilities
|
|
Other borrowings
|
|
Total
|
|||||
|
More than 5 years
|
|
157,180
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
157,180
|
|
|
Between 1 and 5 years
|
|
496,550
|
|
|
147,619
|
|
|
—
|
|
|
—
|
|
|
644,169
|
|
|
More than 1 year
|
|
653,730
|
|
|
147,619
|
|
|
—
|
|
|
—
|
|
|
801,349
|
|
|
Less than 1 year
|
|
47,361
|
|
|
—
|
|
|
—
|
|
|
50,010
|
|
|
97,371
|
|
|
At January 1, 2018
|
|
701,091
|
|
|
147,619
|
|
|
—
|
|
|
50,010
|
|
|
898,720
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
New loans
|
|
973,550
|
|
|
—
|
|
|
—
|
|
|
447,810
|
|
|
1,421,360
|
|
|
Scheduled repayments
|
|
(84,493
|
)
|
|
—
|
|
|
—
|
|
|
(435,213
|
)
|
|
(519,706
|
)
|
|
Early repayments (Note 25)
|
|
(825,691
|
)
|
|
(205,710
|
)
|
|
—
|
|
|
—
|
|
|
(1,031,401
|
)
|
|
Acquisitions through business combinations (Note 25)
|
|
1,106,736
|
|
|
205,710
|
|
|
—
|
|
|
—
|
|
|
1,312,446
|
|
|
Other changes (Note 25)
|
|
(311,191
|
)
|
|
547
|
|
|
—
|
|
|
—
|
|
|
(310,644
|
)
|
|
Translation differences
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,265
|
)
|
|
(2,265
|
)
|
|
Balance at December 31, 2018
|
|
1,560,002
|
|
|
148,166
|
|
|
—
|
|
|
60,342
|
|
|
1,768,510
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
More than 5 years
|
|
433,662
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
433,662
|
|
|
Between 1 and 5 years
|
|
987,803
|
|
|
148,166
|
|
|
—
|
|
|
—
|
|
|
1,135,969
|
|
|
More than 1 year
|
|
1,421,465
|
|
|
148,166
|
|
|
—
|
|
|
—
|
|
|
1,569,631
|
|
|
Less than 1 year
|
|
138,537
|
|
|
—
|
|
|
—
|
|
|
60,342
|
|
|
198,879
|
|
|
Balance at December 31, 2018
|
|
1,560,002
|
|
|
148,166
|
|
|
—
|
|
|
60,342
|
|
|
1,768,510
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
Bank loans
|
|
Other notes
|
|
Lease liabilities
|
|
Other borrowings
|
|
Total
|
|||||
|
More than 5 years
|
|
433,662
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
433,662
|
|
|
Between 1 and 5 years
|
|
987,803
|
|
|
148,166
|
|
|
—
|
|
|
—
|
|
|
1,135,969
|
|
|
More than 1 year
|
|
1,421,465
|
|
|
148,166
|
|
|
—
|
|
|
—
|
|
|
1,569,631
|
|
|
Less than 1 year
|
|
138,537
|
|
|
—
|
|
|
—
|
|
|
60,342
|
|
|
198,879
|
|
|
At January 1, 2019
|
|
1,560,002
|
|
|
148,166
|
|
|
—
|
|
|
60,342
|
|
|
1,768,510
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
New loans
|
|
986,755
|
|
|
50,500
|
|
|
498
|
|
|
896,145
|
|
|
1,933,898
|
|
|
Adoption IFRS 16
|
|
—
|
|
|
—
|
|
|
105,238
|
|
|
—
|
|
|
105,238
|
|
|
EURONAV NV
|
|
|
|
Scheduled repayments
|
|
(92,651
|
)
|
|
—
|
|
|
(30,214
|
)
|
|
(708,135
|
)
|
|
(831,000
|
)
|
|
Early repayments
|
|
(1,225,747
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,225,747
|
)
|
|
Other changes
|
|
(4,908
|
)
|
|
(95
|
)
|
|
—
|
|
|
—
|
|
|
(5,003
|
)
|
|
Translation differences
|
|
—
|
|
|
—
|
|
|
102
|
|
|
(1,139
|
)
|
|
(1,037
|
)
|
|
Balance at December 31, 2019
|
|
1,223,451
|
|
|
198,571
|
|
|
75,624
|
|
|
247,213
|
|
|
1,744,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
More than 5 years
|
|
628,711
|
|
|
—
|
|
|
1,652
|
|
|
—
|
|
|
630,363
|
|
|
Between 1 and 5 years
|
|
545,233
|
|
|
198,571
|
|
|
41,509
|
|
|
107,978
|
|
|
893,291
|
|
|
More than 1 year
|
|
1,173,944
|
|
|
198,571
|
|
|
43,161
|
|
|
107,978
|
|
|
1,523,654
|
|
|
Less than 1 year
|
|
49,507
|
|
|
—
|
|
|
32,463
|
|
|
139,235
|
|
|
221,205
|
|
|
Balance at December 31, 2019
|
|
1,223,451
|
|
|
198,571
|
|
|
75,624
|
|
|
247,213
|
|
|
1,744,859
|
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
(in thousands of USD)
|
|
|
|
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||
|
|
|
Curr
|
|
Nominal interest rate
|
|
Year of mat.
|
|
Facility size
|
|
Drawn
|
|
Carrying value
|
|
Facility size
|
|
Drawn
|
|
Carrying value
|
||||||
|
Secured vessels loan 192M
|
|
USD
|
|
libor +2.25%
|
|
2021
|
|
43,447
|
|
|
43,447
|
|
|
42,859
|
|
|
79,762
|
|
|
79,762
|
|
|
78,746
|
|
|
Secured vessels Revolving loan 148M*
|
|
USD
|
|
libor +2.25%
|
|
2021
|
|
133,962
|
|
|
—
|
|
|
—
|
|
|
147,559
|
|
|
105,000
|
|
|
105,000
|
|
|
Secured vessels Revolving loan 750M*
|
|
USD
|
|
libor +1.95%
|
|
2022
|
|
322,340
|
|
|
130,000
|
|
|
128,205
|
|
|
395,289
|
|
|
165,000
|
|
|
162,002
|
|
|
Secured vessels Revolving loan 409.5M*
|
|
USD
|
|
libor +2.25%
|
|
2023
|
|
212,459
|
|
|
90,000
|
|
|
88,328
|
|
|
316,060
|
|
|
150,000
|
|
|
147,541
|
|
|
Secured vessels loan 27.1M
|
|
USD
|
|
libor +1.95%
|
|
2029
|
|
26,007
|
|
|
26,007
|
|
|
25,389
|
|
|
26,459
|
|
|
26,459
|
|
|
24,711
|
|
|
Secured vessels loan 81.4M
|
|
USD
|
|
libor +1.50%
|
|
2029
|
|
64,452
|
|
|
64,452
|
|
|
62,970
|
|
|
71,236
|
|
|
71,236
|
|
|
70,507
|
|
|
Secured vessels loan 69.4M
|
|
USD
|
|
libor + 2.0%
|
|
2030
|
|
63,635
|
|
|
63,635
|
|
|
63,635
|
|
|
68,263
|
|
|
68,263
|
|
|
68,263
|
|
|
Secured vessels loan 104.2M
|
|
USD
|
|
libor +2.0%
|
|
2030
|
|
93,283
|
|
|
93,283
|
|
|
92,035
|
|
|
101,961
|
|
|
101,961
|
|
|
100,490
|
|
|
Secured vessels loan 89.7M
|
|
USD
|
|
libor +1.5%
|
|
2029
|
|
—
|
|
|
—
|
|
|
—
|
|
|
85,295
|
|
|
85,295
|
|
|
85,295
|
|
|
Secured vessels loan 221.4M
|
|
USD
|
|
libor +1.7%
|
|
2029
|
|
—
|
|
|
—
|
|
|
—
|
|
|
210,459
|
|
|
210,459
|
|
|
210,459
|
|
|
Secured vessels loan 126.8M
|
|
USD
|
|
libor +2.6%
|
|
2029
|
|
—
|
|
|
—
|
|
|
—
|
|
|
120,553
|
|
|
120,553
|
|
|
120,553
|
|
|
Secured vessels loan 195.7M
|
|
USD
|
|
libor +2.75%
|
|
2022
|
|
—
|
|
|
—
|
|
|
—
|
|
|
188,481
|
|
|
188,481
|
|
|
188,481
|
|
|
Secured vessels Revolving loan 200.0M*
|
|
USD
|
|
libor +2.0%
|
|
2025
|
|
174,344
|
|
|
100,000
|
|
|
98,445
|
|
|
200,000
|
|
|
200,000
|
|
|
197,955
|
|
|
Secured vessels Revolving loan 100.0M*
|
|
USD
|
|
libor +2.1%
|
|
2021
|
|
100,000
|
|
|
70,000
|
|
|
69,043
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Secured vessels Revolving loan 700.0M*
|
|
USD
|
|
libor +1.95%
|
|
2026
|
|
700,000
|
|
|
560,000
|
|
|
552,542
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Unsecured bank facility 60M
|
|
USD
|
|
libor +2.25%
|
|
2020
|
|
60,000
|
|
|
—
|
|
|
—
|
|
|
60,000
|
|
|
—
|
|
|
—
|
|
|
Total interest-bearing bank loans
|
|
|
|
1,993,929
|
|
|
1,240,824
|
|
|
1,223,451
|
|
|
2,071,375
|
|
|
1,572,467
|
|
|
1,560,002
|
|
||||
|
EURONAV NV
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
(in thousands of USD)
|
|
|
|
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||
|
|
|
Curr
|
|
Nominal interest rate
|
|
Year of mat.
|
|
Facility size
|
|
Drawn
|
|
Carrying value
|
|
Facility size
|
|
Drawn
|
|
Carrying value
|
||||||
|
Unsecured notes
|
|
USD
|
|
7.50%
|
|
2022
|
|
200,000
|
|
|
200,000
|
|
|
198,571
|
|
|
150,000
|
|
|
150,000
|
|
|
148,166
|
|
|
Total other notes
|
|
|
|
200,000
|
|
|
200,000
|
|
|
198,571
|
|
|
150,000
|
|
|
150,000
|
|
|
148,166
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
(in thousands of USD)
|
|
December 31, 2019
|
|
|
|
|
|
|
|
Less than one year
|
|
22,853
|
|
|
Between one and five years
|
|
79,211
|
|
|
Total future lease payables
|
|
102,064
|
|
|
|
|
|
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
|
Liabilities
|
Equity
|
|
|||||||||||||
|
|
Loans and borrowings
|
|
Other Notes
|
|
Other borrowings
|
|
Share capital / premium
|
|
Reserves
|
|
Treasury shares
|
|
Retained earnings
|
|
Total
|
|
|
Restated balance at January 1, 2018
|
701,091
|
|
147,619
|
|
50,010
|
|
1,388,273
|
|
568
|
|
(16,102
|
)
|
471,877
|
|
2,743,336
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Changes from financing cash flows
|
|
|
|
|
|
|
|
|
||||||||
|
Proceeds from loans and borrowings (Note 16)
|
973,550
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
973,550
|
|
|
Proceeds from issue of other borrowings (Note 16)
|
—
|
|
—
|
|
10,332
|
|
—
|
|
—
|
|
—
|
|
—
|
|
10,332
|
|
|
Proceeds from sale of treasury shares (Note 14)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
5,406
|
|
(3,112
|
)
|
2,294
|
|
|
Purchase treasury shares (Note 14)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(3,955
|
)
|
—
|
|
(3,955
|
)
|
|
Transaction costs related to loans and borrowings (Note 16)
|
(3,849
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(3,849
|
)
|
|
Repayment of borrowings (Note 16)
|
(910,184
|
)
|
(205,710
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,115,894
|
)
|
|
Dividend paid
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(22,643
|
)
|
(22,643
|
)
|
|
Total changes from financing cash flows
|
59,517
|
|
(205,710
|
)
|
10,332
|
|
—
|
|
—
|
|
1,451
|
|
(25,755
|
)
|
(160,165
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other changes
|
|
|
|
|
|
|
|
|
||||||||
|
Liability-related
|
|
|
|
|
|
|
|
|
||||||||
|
Acquisitions through business combinations (Note 25)
|
1,106,736
|
|
205,710
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,312,446
|
|
|
Sale of loans through disposal of subsidiaries (Note 25)
|
(310,968
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(310,968
|
)
|
|
Amortization of transaction costs (Note 16)
|
3,626
|
|
547
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4,173
|
|
|
Total liability-related other changes
|
799,394
|
|
206,257
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,005,651
|
|
|
Total equity-related other changes (Note 14)
|
—
|
|
—
|
|
—
|
|
553,424
|
|
(2,855
|
)
|
—
|
|
(110,358
|
)
|
440,211
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at December 31, 2018
|
1,560,002
|
|
148,166
|
|
60,342
|
|
1,941,697
|
|
(2,287
|
)
|
(14,651
|
)
|
335,764
|
|
4,029,033
|
|
|
EURONAV NV
|
|
|
|
|
Liabilities
|
|
Equity
|
|
||||||||||||||
|
|
Loans and borrowings
|
|
Other Notes
|
|
Other borrowings
|
|
Lease liabilities
|
|
Share capital / premium
|
|
Reserves
|
|
Treasury shares
|
|
Retained earnings
|
|
Total
|
|
|
Restated balance at January 1, 2019
|
1,560,002
|
|
148,166
|
|
60,342
|
|
105,736
|
|
1,941,697
|
|
(2,287
|
)
|
(14,651
|
)
|
335,764
|
|
4,134,769
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Changes from financing cash flows
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Proceeds from loans and borrowings (Note 16)
|
986,755
|
|
50,500
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,037,255
|
|
|
Proceeds from issue of other borrowings (Note 16)
|
—
|
|
—
|
|
62,446
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
62,446
|
|
|
Proceeds from sale of treasury shares (Note 14)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Purchase treasury shares (Note 14)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(30,965
|
)
|
—
|
|
(30,965
|
)
|
|
Proceeds from sale and leaseback agreement (Note 16)
|
—
|
|
—
|
|
124,425
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
124,425
|
|
|
Transaction costs related to loans and borrowings (Note 16)
|
(9,046
|
)
|
(675
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(9,721
|
)
|
|
Repayment of borrowings (Note 16)
|
(1,318,398
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,318,398
|
)
|
|
Repayment of lease liabilities (Note 16)
|
—
|
|
—
|
|
—
|
|
(30,214
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
(30,214
|
)
|
|
Dividend paid
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(26,015
|
)
|
(26,015
|
)
|
|
Total changes from financing cash flows
|
(340,689
|
)
|
49,825
|
|
186,871
|
|
(30,214
|
)
|
—
|
|
—
|
|
(30,965
|
)
|
(26,015
|
)
|
(191,187
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Other changes
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Liability-related
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Amortization of transaction costs (Note 16)
|
4,138
|
|
674
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4,812
|
|
|
Amortization of above par issuance (Note 16)
|
—
|
|
(94
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(94
|
)
|
|
Translation differences (Note 16)
|
—
|
|
—
|
|
—
|
|
102
|
|
—
|
|
—
|
|
—
|
|
—
|
|
102
|
|
|
Total liability-related other changes
|
4,138
|
|
580
|
|
—
|
|
102
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4,820
|
|
|
Total equity-related other changes (Note 14)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,996
|
)
|
—
|
|
110,309
|
|
108,313
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Balance at December 31, 2019
|
1,223,451
|
|
198,571
|
|
247,213
|
|
75,624
|
|
1,941,697
|
|
(4,283
|
)
|
(45,616
|
)
|
420,058
|
|
4,056,715
|
|
|
(in thousands of USD)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
|||
|
NET LIABILITY AT BEGINNING OF PERIOD
|
|
(4,336
|
)
|
|
(3,984
|
)
|
|
(2,846
|
)
|
|
Recognized in profit or loss
|
|
(2,589
|
)
|
|
(616
|
)
|
|
(827
|
)
|
|
Recognized in other comprehensive income
|
|
(1,223
|
)
|
|
120
|
|
|
64
|
|
|
Foreign currency translation differences
|
|
54
|
|
|
144
|
|
|
(375
|
)
|
|
NET LIABILITY AT END OF PERIOD
|
|
(8,094
|
)
|
|
(4,336
|
)
|
|
(3,984
|
)
|
|
|
|
|
|
|
|
|
|||
|
Present value of funded obligation
|
|
(4,298
|
)
|
|
(3,538
|
)
|
|
(3,537
|
)
|
|
Fair value of plan assets
|
|
3,241
|
|
|
2,970
|
|
|
2,760
|
|
|
|
|
(1,057
|
)
|
|
(568
|
)
|
|
(777
|
)
|
|
Present value of unfunded obligations
|
|
(7,037
|
)
|
|
(3,768
|
)
|
|
(3,207
|
)
|
|
NET LIABILITY
|
|
(8,094
|
)
|
|
(4,336
|
)
|
|
(3,984
|
)
|
|
|
|
|
|
|
|
|
|||
|
Amounts in the balance sheet:
|
|
|
|
|
|
|
|||
|
Liabilities
|
|
(8,094
|
)
|
|
(4,336
|
)
|
|
(3,984
|
)
|
|
Assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
NET LIABILITY
|
|
(8,094
|
)
|
|
(4,336
|
)
|
|
(3,984
|
)
|
|
(in thousands of USD)
|
|
December 31, 2019
|
|
December 31, 2018
|
||
|
Advances received on contracts in progress, between 1 and 5 years
|
|
414
|
|
|
402
|
|
|
Derivatives
|
|
3,395
|
|
|
1,049
|
|
|
Total non-current other payables
|
|
3,809
|
|
|
1,451
|
|
|
Trade payables
|
|
22,737
|
|
|
16,266
|
|
|
Accrued expenses
|
|
45,997
|
|
|
42,524
|
|
|
Accrued payroll
|
|
3,313
|
|
|
5,595
|
|
|
Dividends payable
|
|
123
|
|
|
146
|
|
|
Accrued interest
|
|
3,924
|
|
|
10,833
|
|
|
Deferred income
|
|
17,783
|
|
|
7,754
|
|
|
Other payables
|
|
333
|
|
|
4,107
|
|
|
Derivatives
|
|
198
|
|
|
—
|
|
|
Total current trade and other payables
|
|
94,408
|
|
|
87,225
|
|
|
|
|
Carrying amount
|
|
Fair value
|
||||||||||||||||||||
|
|
|
Fair value - Hedging instruments
|
|
Financial assets at amortized cost
|
|
Other financial liabilities
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Financial assets measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Forward exchange contracts (Note 16)
|
|
484
|
|
|
—
|
|
|
—
|
|
|
484
|
|
|
—
|
|
|
484
|
|
|
—
|
|
|
484
|
|
|
Interest rate swaps (Note 10)
|
|
7,205
|
|
|
—
|
|
|
—
|
|
|
7,205
|
|
|
—
|
|
|
7,205
|
|
|
—
|
|
|
7,205
|
|
|
Forward cap contracts (Note 10)
|
|
725
|
|
|
—
|
|
|
—
|
|
|
725
|
|
|
—
|
|
|
725
|
|
|
—
|
|
|
725
|
|
|
|
|
8,414
|
|
|
—
|
|
|
—
|
|
|
8,414
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Financial assets not measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-current receivables (Note 10)
|
|
—
|
|
|
30,728
|
|
|
—
|
|
|
30,728
|
|
|
—
|
|
|
—
|
|
|
26,047
|
|
|
26,047
|
|
|
Trade and other receivables * (Note 12)
|
|
—
|
|
|
263,186
|
|
|
—
|
|
|
263,186
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Cash and cash equivalents (Note 13)
|
|
—
|
|
|
173,133
|
|
|
—
|
|
|
173,133
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
467,047
|
|
|
—
|
|
|
467,047
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Financial liabilities measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps (Note 18)
|
|
1,049
|
|
|
—
|
|
|
—
|
|
|
1,049
|
|
|
—
|
|
|
1,049
|
|
|
—
|
|
|
1,049
|
|
|
|
|
1,049
|
|
|
—
|
|
|
—
|
|
|
1,049
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Financial liabilities not measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Secured bank loans (Note 16)
|
|
|
|
—
|
|
|
1,560,002
|
|
|
1,560,002
|
|
|
—
|
|
|
1,575,196
|
|
|
—
|
|
|
1,575,196
|
|
|
|
Unsecured other notes (Note 16)
|
|
—
|
|
|
—
|
|
|
148,166
|
|
|
148,166
|
|
|
144,156
|
|
|
—
|
|
|
—
|
|
|
144,156
|
|
|
Other borrowings (Note 16)
|
|
—
|
|
|
—
|
|
|
60,342
|
|
|
60,342
|
|
|
—
|
|
|
60,342
|
|
|
—
|
|
|
60,342
|
|
|
Trade and other payables * (Note 18)
|
|
|
|
—
|
|
|
79,442
|
|
|
79,442
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Advances received on contracts (Note 18)
|
|
|
|
—
|
|
|
402
|
|
|
402
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
—
|
|
|
1,848,354
|
|
|
1,848,354
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
Carrying amount
|
|
Fair value
|
||||||||||||||||||||
|
|
|
Fair value - Hedging instruments
|
|
Financial assets at amortized cost
|
|
Other financial liabilities
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Financial assets measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Forward exchange contracts (Note 16)
|
|
1,306
|
|
|
—
|
|
|
—
|
|
|
1,306
|
|
|
—
|
|
|
1,306
|
|
|
—
|
|
|
1,306
|
|
|
Interest rate swaps (Note 12)
|
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
|
Forward cap contracts (Note 12)
|
|
52
|
|
|
—
|
|
|
—
|
|
|
52
|
|
|
—
|
|
|
52
|
|
|
—
|
|
|
52
|
|
|
|
|
1,363
|
|
|
—
|
|
|
—
|
|
|
1,363
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Financial assets not measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-current receivables (Note 10)
|
|
—
|
|
|
62,474
|
|
|
—
|
|
|
62,474
|
|
|
—
|
|
|
—
|
|
|
52,591
|
|
|
52,591
|
|
|
Lease receivables (Note 10)
|
|
—
|
|
|
8,609
|
|
|
—
|
|
|
8,609
|
|
|
—
|
|
|
9,961
|
|
|
—
|
|
|
9,961
|
|
|
Trade and other receivables * (Note 12)
|
|
—
|
|
|
286,447
|
|
|
—
|
|
|
286,447
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Cash and cash equivalents (Note 13)
|
|
—
|
|
|
296,954
|
|
|
—
|
|
|
296,954
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
654,484
|
|
|
—
|
|
|
654,484
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Financial liabilities measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps (Note 18)
|
|
3,593
|
|
|
—
|
|
|
—
|
|
|
3,593
|
|
|
—
|
|
|
3,593
|
|
|
—
|
|
|
3,593
|
|
|
|
|
3,593
|
|
|
—
|
|
|
—
|
|
|
3,593
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Financial liabilities not measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Secured bank loans (Note 16)
|
|
—
|
|
|
—
|
|
|
1,223,451
|
|
|
1,223,451
|
|
|
—
|
|
|
1,235,770
|
|
|
—
|
|
|
1,235,770
|
|
|
Unsecured other notes (Note 16)
|
|
—
|
|
|
—
|
|
|
198,571
|
|
|
198,571
|
|
|
206,700
|
|
|
—
|
|
|
—
|
|
|
206,700
|
|
|
Other borrowings (Note 16)
|
|
—
|
|
|
—
|
|
|
247,213
|
|
|
247,213
|
|
|
—
|
|
|
247,213
|
|
|
—
|
|
|
247,213
|
|
|
Lease liabilities (Note 16)
|
|
—
|
|
|
—
|
|
|
75,624
|
|
|
75,624
|
|
|
—
|
|
|
70,074
|
|
|
—
|
|
|
70,074
|
|
|
Trade and other payables * (Note 18)
|
|
—
|
|
|
—
|
|
|
76,391
|
|
|
76,391
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Advances received on contracts (Note 18)
|
|
—
|
|
|
—
|
|
|
414
|
|
|
414
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
1,821,664
|
|
|
1,821,664
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Financial instruments measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Type
|
|
Valuation Techniques
|
|
|
Significant unobservable inputs
|
||
|
|
|
|
|
|
|
|
|
|
Forward exchange contracts
|
|
Forward pricing: the fair value is determined using quoted forward exchange rates at the reporting date and present value calculations based on high credit quality yield curve in the respective currencies.
|
|
Not applicable
|
|||
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
|
Swap models: the fair value is calculated as the present value of the estimated future cash flows. Estimates of future floating-rate cash flows are based on quoted swap rates, futures prices and interbank borrowing rates.
|
|
Not applicable
|
|||
|
|
|
|
|
|
|
|
|
|
Forward cap contracts
|
|
Fair values for both the derivative and the hypothetical derivative will be determined based on a software used to calculate the net present value of the expected cash flows using LIBOR rate curves, futures and basis spreads.
|
|
Not applicable
|
|||
|
|
|
|
|
|
|
|
|
|
Financial instruments not measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
Type
|
|
Valuation Techniques
|
|
Significant unobservable inputs
|
|
Non-current receivables (consisting primarily of shareholders' loans)
|
|
Discounted cash flow
|
|
Discount rate and forecasted cash flows
|
|
Lease receivables
|
|
Discounted cash flow
|
|
Discount rate
|
|
Other financial liabilities (consisting of secured and unsecured bank loans and lease liabilities)
|
|
Discounted cash flow
|
|
Discount rate
|
|
Other financial notes (consisting of unsecured notes)
|
|
List price
|
|
Not applicable
|
|
•
|
Credit risk
|
|
•
|
Liquidity risk
|
|
•
|
Market risk (Tanker market risk, interest rate risk and currency risk)
|
|
(in thousands of USD)
|
|
2019
|
|
2018
|
||
|
Not past due
|
|
246,422
|
|
|
240,534
|
|
|
Past due 0-30 days
|
|
35,036
|
|
|
19,463
|
|
|
Past due 31-365 days
|
|
21,020
|
|
|
20,169
|
|
|
More than one year
|
|
6,509
|
|
|
3,299
|
|
|
Total trade and other receivables
|
|
308,987
|
|
|
283,465
|
|
|
|
|
Contractual cash flows December 31, 2018
|
|||||||||||||
|
(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 and other notes (Note 16)
|
|
1,708,168
|
|
|
2,034,794
|
|
|
364,122
|
|
|
1,176,317
|
|
|
494,355
|
|
|
Other borrowings (Note 16)
|
|
60,342
|
|
|
60,342
|
|
|
60,342
|
|
|
|
|
|
||
|
Current trade and other payables * (Note 18)
|
|
79,442
|
|
|
79,442
|
|
|
79,442
|
|
|
—
|
|
|
—
|
|
|
|
|
1,847,952
|
|
|
2,174,578
|
|
|
503,906
|
|
|
1,176,317
|
|
|
494,355
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Derivative financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate swaps (Note 18)
|
|
1,049
|
|
|
2,627
|
|
|
461
|
|
|
1,628
|
|
|
538
|
|
|
Forward exchange contracts (Note 18)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
1,049
|
|
|
2,627
|
|
|
461
|
|
|
1,628
|
|
|
538
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
Contractual cash flows December 31, 2019
|
|||||||||||||
|
|
|
Carrying Amount
|
|
Total
|
|
Less than 1 year
|
|
Between 1 and 5 years
|
|
More than 5 years
|
|||||
|
Non derivative financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank loans and other notes (Note 16)
|
|
1,422,022
|
|
|
1,697,327
|
|
|
110,720
|
|
|
905,302
|
|
|
681,305
|
|
|
Other borrowings (Note 16)
|
|
247,213
|
|
|
268,661
|
|
|
145,640
|
|
|
123,020.9
|
|
|
—
|
|
|
Lease liabilities (Note 16)
|
|
75,624
|
|
|
79,873
|
|
|
35,525
|
|
|
42,667
|
|
|
1,681
|
|
|
Current trade and other payables * (Note 18)
|
|
76,589
|
|
|
76,589
|
|
|
76,589
|
|
|
—
|
|
|
—
|
|
|
|
|
1,821,448
|
|
|
2,122,450
|
|
|
368,474
|
|
|
1,070,990
|
|
|
682,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Derivative financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate swaps (Note 18)
|
|
3,593
|
|
|
3,300
|
|
|
758
|
|
|
2,432
|
|
|
110
|
|
|
Forward exchange contracts (Note 18)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
3,593
|
|
|
3,300
|
|
|
758
|
|
|
2,432
|
|
|
110
|
|
|
(effect in thousands of USD)
|
|
2019
|
|
2018
|
|
2017
|
||||||||||||
|
|
|
Profit or loss
|
|
Profit or loss
|
|
Profit or loss
|
||||||||||||
|
|
|
1,000 USD
|
|
1,000 USD
|
|
1,000 USD
|
|
1,000 USD
|
|
1,000 USD
|
|
1,000 USD
|
||||||
|
|
|
Increase
|
|
Decrease
|
|
Increase
|
|
Decrease
|
|
Increase
|
|
Decrease
|
||||||
|
|
|
22,601
|
|
|
(22,581
|
)
|
|
19,332
|
|
|
(19,323
|
)
|
|
13,420
|
|
|
(13,420
|
)
|
|
(in thousands of USD)
|
|
2019
|
|
2018
|
||
|
FIXED RATE INSTRUMENTS
|
|
|
|
|
||
|
Financial assets
|
|
37,163
|
|
|
—
|
|
|
Financial liabilities
|
|
398,620
|
|
|
148,166
|
|
|
|
|
435,783
|
|
|
148,166
|
|
|
|
|
|
|
|
||
|
VARIABLE RATE INSTRUMENTS
|
|
|
|
|
||
|
Financial liabilities
|
|
1,346,239
|
|
|
1,620,344
|
|
|
|
|
1,346,239
|
|
|
1,620,344
|
|
|
|
|
Profit or Loss
|
|
Equity
|
||||||||
|
|
|
50 BP
|
|
50 BP
|
|
50 BP
|
|
50 BP
|
||||
|
(effect in thousands of USD)
|
|
Increase
|
|
Decrease
|
|
Increase
|
|
Decrease
|
||||
|
December 31, 2017
|
|
|
|
|
|
|
|
|
||||
|
Variable rate instruments
|
|
(4,685
|
)
|
|
4,685
|
|
|
—
|
|
|
—
|
|
|
Interest rate swaps
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Cash Flow Sensitivity (Net)
|
|
(4,685
|
)
|
|
4,685
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate instruments
|
|
(4,238
|
)
|
|
4,238
|
|
|
—
|
|
|
—
|
|
|
Interest rate swaps
|
|
—
|
|
|
—
|
|
|
6,201
|
|
|
(6,116
|
)
|
|
Cash Flow Sensitivity (Net)
|
|
(4,238
|
)
|
|
4,238
|
|
|
6,201
|
|
|
(6,116
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
|
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate instruments
|
|
(6,195
|
)
|
|
6,195
|
|
|
—
|
|
|
—
|
|
|
Interest rate swaps
|
|
—
|
|
|
—
|
|
|
1,553
|
|
|
(1,433
|
)
|
|
Cash Flow Sensitivity (Net)
|
|
(6,195
|
)
|
|
6,195
|
|
|
1,553
|
|
|
(1,433
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
|
(in thousands of USD)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
|
EUR
|
|
|
USD
|
|
|
EUR
|
|
|
USD
|
|
|
EUR
|
|
|
USD
|
|
|
Trade payables
|
|
(4,002
|
)
|
|
(18,735
|
)
|
|
(6,311
|
)
|
|
(9,955
|
)
|
|
(7,891
|
)
|
|
(11,383
|
)
|
|
Operating expenses
|
|
(95,278
|
)
|
|
(666,469
|
)
|
|
(89,761
|
)
|
|
(608,754
|
)
|
|
(89,289
|
)
|
|
(452,113
|
)
|
|
Treasury Notes
|
|
122,788
|
|
|
—
|
|
|
(60,342
|
)
|
|
—
|
|
|
(50,010
|
)
|
|
—
|
|
|
(in thousands of USD)
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Equity
|
|
437
|
|
|
491
|
|
|
211
|
|
|
Profit or loss
|
|
(9,952
|
)
|
|
(7,888
|
)
|
|
(7,113
|
)
|
|
|
|
|
|
|
|
|
|||
|
|
|
Maturity
|
|||||||
|
(in thousands of USD)
|
|
1-6 months
|
|
6-12 months
|
|
More than 1 year
|
|||
|
|
|
|
|
|
|
|
|||
|
Interest rate risk
|
|
|
|
|
|
|
|||
|
Interest rate swaps
|
|
|
|
|
|
|
|||
|
Net exposure
|
|
(23,469
|
)
|
|
(23,261
|
)
|
|
(176,598
|
)
|
|
Average fixed interest rate
|
|
1.99
|
%
|
|
2.00
|
%
|
|
2.96
|
%
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
Maturity
|
|||||||
|
(in thousands of USD)
|
|
1-6 months
|
|
6-12 months
|
|
More than 1 year
|
|||
|
|
|
|
|
|
|
|
|||
|
Interest rate risk
|
|
|
|
|
|
|
|||
|
Interest rate swaps
|
|
|
|
|
|
|
|||
|
Net exposure
|
|
(23,895
|
)
|
|
(23,921
|
)
|
|
(199,565
|
)
|
|
Average fixed interest rate
|
|
1.95
|
%
|
|
1.95
|
%
|
|
1.95
|
%
|
|
|
|
|
|
|
|
|
|||
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||
|
(in thousands of USD)
|
Change in value used for calculating hedge ineffectiveness
|
|
Cash flow hedge reserve
|
|
Change in value used for calculating hedge ineffectiveness
|
|
Cash flow hedge reserve
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Interest rate risk
|
|
|
|
|
|
|
|
||||
|
Variable-rate instruments
|
1,205
|
|
|
(3,396
|
)
|
|
2,191
|
|
|
(2,191
|
)
|
|
Cap option
|
680
|
|
|
(1,187
|
)
|
|
507
|
|
|
(507
|
)
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
2019
|
|
During the period 2019
|
|||||||||||||||
|
(in thousands of USD)
|
|
Nominal amount
|
|
Carrying amount - Assets
|
|
Carrying amount - Liabilities
|
|
Line item in the statement of financial position where the hedging instrument is included
|
|
Changes in the value of the hedging instrument recognized in OCI
|
|
Hedge ineffectiveness recognized in profit or loss
|
|
Line item in profit or loss that includes hedge ineffectiveness
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate risk
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate swaps
|
|
506,603
|
|
|
5
|
|
|
3,593
|
|
|
Trade and other receivables, non-current and current other payables
|
|
(1,205
|
)
|
|
(4,943
|
)
|
|
Finance expenses
|
|
Forward cap options
|
|
200,000
|
|
|
52
|
|
|
—
|
|
|
Trade and other receivables
|
|
(680
|
)
|
|
—
|
|
|
Finance expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
2018
|
|
During the period 2018
|
|||||||||||||||
|
(in thousands of USD)
|
|
Nominal amount
|
|
Carrying amount - Assets
|
|
Carrying amount - Liabilities
|
|
Line item in the statement of financial position where the hedging instrument is included
|
|
Changes in the value of the hedging instrument recognized in OCI
|
|
Hedge ineffectiveness recognized in profit or loss
|
|
Line item in profit or loss that includes hedge ineffectiveness
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate risk
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest rate swaps
|
|
707,871
|
|
|
7,205
|
|
|
1,049
|
|
|
Receivables, other payables
|
|
(2,191
|
)
|
|
(2,783
|
)
|
|
Finance expenses
|
|
Forward cap options
|
|
200,000
|
|
|
725
|
|
|
—
|
|
|
Receivables
|
|
(507
|
)
|
|
(7
|
)
|
|
Finance expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
(in thousands of USD)
|
|
Hedging reserve
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2019
|
|
(2,698
|
)
|
|
|
Cash flow hedges
|
|
|
|
|
|
Change in fair value interest rate risk
|
|
(1,885
|
)
|
|
|
Balance at December 31, 2019
|
|
(4,583
|
)
|
|
|
|
|
|
|
|
|
Balance at January 1, 2018
|
|
—
|
|
|
|
Cash flow hedges
|
|
|
|
|
|
Change in fair value interest rate risk
|
|
(2,698
|
)
|
|
|
Balance at December 31, 2018
|
|
(2,698
|
)
|
|
|
|
|
|
|
|
|
•
|
an amount of current assets that, on a consolidated basis, exceeds current liabilities. Current assets may include undrawn amounts 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 the Group's total indebtedness (excluding guarantees), depending on the applicable loan facility, whichever is greater;
|
|
•
|
an amount of cash of at least $
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.
|
|
1.
|
current assets on a consolidated basis (including available credit lines of $
693.1
million) exceeded current liabilities by $
1,179.3 million
|
|
2.
|
aggregated cash was $
1,050.1 million
|
|
3.
|
cash was $
297.0 million
|
|
4.
|
ratio of Stockholders' Equity to Total Assets was
55.5%
|
|
EURONAV NV
|
|
|
|
(in thousands of USD)
|
|
December 31, 2019
|
|
|
Less than 1 year
|
|
32,903
|
|
|
Between 1 and 5 years
|
|
31,870
|
|
|
Total future lease payments
|
|
64,773
|
|
|
(in thousands of USD)
|
|
Bare boats
|
|
Office rental
|
|
Company cars
|
|
Total
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Balance at January 1, 2019
|
|
83,698
|
|
|
3,711
|
|
|
189
|
|
|
87,598
|
|
|
Additions to right-of-use assets
|
|
—
|
|
|
—
|
|
|
653
|
|
|
653
|
|
|
Depreciation charge for the year
|
|
(28,287
|
)
|
|
(900
|
)
|
|
(78
|
)
|
|
(29,265
|
)
|
|
Derecognition of right-of-use assets
|
|
—
|
|
|
(78
|
)
|
|
—
|
|
|
(78
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Balance at December 31, 2019
|
|
55,411
|
|
|
2,733
|
|
|
764
|
|
|
58,908
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
EURONAV NV
|
|
|
|
(in thousands of USD)
|
|
|
|
|
|
|
|
|
|
2019 - Leases under IFRS 16
|
|
2019
|
|
|
Interest on lease liabilities
|
|
(4,811
|
)
|
|
Depreciation right-of-use assets
|
|
(29,265
|
)
|
|
Expenses relating to short-term leases
|
|
(103
|
)
|
|
|
|
|
|
|
2018 - Operating leases under IAS 17
|
|
2018
|
|
|
Lease expense
|
|
(34,598
|
)
|
|
Sub-lease income presented in 'other operating income'
|
|
846
|
|
|
|
|
|
|
|
(in thousands of USD)
|
|
2019
|
|
|
|
|
|
|
|
Total cash outflow for leases
|
|
(30,214
|
)
|
|
Total cash inflow for leases
|
|
1,251
|
|
|
|
|
|
|
|
EURONAV NV
|
|
|
|
(in thousands of USD)
|
|
December 31, 2019
|
|
|
Less than 1 year
|
|
2,229
|
|
|
One to two years
|
|
2,304
|
|
|
Two to three years
|
|
2,335
|
|
|
Three to four years
|
|
1,890
|
|
|
Four to five years
|
|
1,689
|
|
|
More than 5 years
|
|
1,285
|
|
|
Total undiscounted lease receivables
|
|
11,776
|
|
|
(in thousands of USD)
|
|
December 31, 2019
|
|
|
Less than 1 year
|
|
184,157
|
|
|
Between 1 and 5 years
|
|
344,796
|
|
|
More than 5 years
|
|
27,362
|
|
|
Total future lease receivables
|
|
556,359
|
|
|
(in thousands of USD)
|
|
Onerous contract
|
|
Total
|
|
|
|
|
|
|
||
|
Balance at January 1, 2018
|
|
—
|
|
—
|
|
|
|
|
|
|
||
|
Assumed in a business combination (Note 25)
|
|
5,303
|
|
5,303
|
|
|
Provisions used during the year
|
|
(38
|
)
|
(38
|
)
|
|
Balance at December 31, 2018
|
|
5,265
|
|
5,265
|
|
|
|
|
|
|
||
|
Non-current
|
|
4,288
|
|
4,288
|
|
|
Current
|
|
977
|
|
977
|
|
|
Total
|
|
5,265
|
|
5,265
|
|
|
|
|
|
|
||
|
Balance at January 1, 2019
|
|
5,265
|
|
5,265
|
|
|
|
|
|
|
||
|
Adoption IFRS 16
|
|
(3,049
|
)
|
(3,049
|
)
|
|
Provisions used during the year
|
|
(447
|
)
|
(447
|
)
|
|
Balance at December 31, 2019
|
|
1,769
|
|
1,769
|
|
|
|
|
|
|
||
|
Non-current
|
|
1,381
|
|
1,381
|
|
|
Current
|
|
388
|
|
388
|
|
|
Total
|
|
1,769
|
|
1,769
|
|
|
(in thousands of EUR)
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Total remuneration
|
|
1,101
|
|
|
1,035
|
|
|
1,015
|
|
|
(in thousands of EUR)
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Total fixed remuneration
|
|
1,579
|
|
|
1,231
|
|
|
1,176
|
|
|
of which
|
|
|
|
|
|
|
|||
|
Cost of pension
|
|
80
|
|
|
39
|
|
|
35
|
|
|
Other benefits
|
|
81
|
|
|
75
|
|
|
58
|
|
|
|
|
|
|
|
|
|
|||
|
Total variable remuneration
|
|
2,424
|
|
|
1,153
|
|
|
1,331
|
|
|
of which
|
|
|
|
|
|
|
|||
|
Share-based payments
|
|
1,403
|
|
|
299
|
|
|
597
|
|
|
(2019 in thousands of EUR, 2018 & 2017 in thousands of GBP)
|
|
2019
|
|
2018
|
|
2017
|
|||
|
Total fixed remuneration
|
|
5,754
|
|
|
537
|
|
|
407
|
|
|
of which
|
|
|
|
|
|
|
|||
|
Cost of pension
|
|
7.4
|
|
|
—
|
|
|
—
|
|
|
Other benefits
|
|
26
|
|
|
40
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|||
|
Total variable remuneration
|
|
786
|
|
|
1,866
|
|
|
528
|
|
|
of which
|
|
|
|
|
|
|
|||
|
Share-based payments
|
|
786
|
|
|
118
|
|
|
233
|
|
|
EURONAV NV
|
|
|
|
EURONAV NV
|
|
|
|
As of end for the year ended December 31, 2018
|
|
|
|
|
|
|
|||||||||
|
(in thousands of USD)
|
|
Trade receivables
|
|
|
Trade payables
|
|
|
Shareholders Loan
|
|
|
Turnover
|
|
|
Dividend Income
|
|
|
TI Africa Ltd
|
|
66
|
|
|
25
|
|
|
28,665
|
|
|
381
|
|
|
—
|
|
|
TI Asia Ltd
|
|
79
|
|
|
—
|
|
|
—
|
|
|
381
|
|
|
—
|
|
|
Tankers Agencies (UK) Ltd
|
|
—
|
|
|
70
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Tankers International LLC
|
|
46
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
191
|
|
|
95
|
|
|
28,665
|
|
|
762
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
As of end for the year ended December 31, 2019
|
|
|
|
|
|
|
|||||||||
|
(in thousands of USD)
|
|
Trade receivables
|
|
|
Trade payables
|
|
|
Shareholders Loan
|
|
|
Turnover
|
|
|
Dividend Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
TI Africa Ltd
|
|
227
|
|
|
—
|
|
|
23,215
|
|
|
390
|
|
|
—
|
|
|
TI Asia Ltd
|
|
90
|
|
|
—
|
|
|
—
|
|
|
390
|
|
|
12,600
|
|
|
Bari Shipholding Ltd
|
|
265
|
|
|
211
|
|
|
18,390
|
|
|
13
|
|
|
—
|
|
|
Bastia Shipholding Ltd
|
|
301
|
|
|
96
|
|
|
18,773
|
|
|
25
|
|
|
—
|
|
|
Tankers Agencies (UK) Ltd
|
|
—
|
|
|
132
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
883
|
|
|
439
|
|
|
60,379
|
|
|
818
|
|
|
12,600
|
|
|
EURONAV NV
|
|
|
|
|
|
LTIP 2015
|
|||||||
|
(figures in EUR)
|
|
Tranche 1
|
|
Tranche 2
|
|
Tranche 3
|
|||
|
Fair value at grant date
|
|
1.853
|
|
|
1.853
|
|
|
1.853
|
|
|
Share price at grant date
|
|
10.050
|
|
|
10.050
|
|
|
10.050
|
|
|
Exercise price
|
|
10.0475
|
|
|
10.0475
|
|
|
10.0475
|
|
|
Expected volatility (weighted average)
|
|
39.63
|
%
|
|
39.63
|
%
|
|
39.63
|
%
|
|
Expected life (days) (weighted average)
|
|
365
|
|
|
730
|
|
|
1,095
|
|
|
Expected dividends
|
|
8
|
%
|
|
8
|
%
|
|
8
|
%
|
|
Risk-free interest rate
|
|
0.66
|
%
|
|
0.66
|
%
|
|
0.66
|
%
|
|
|
TBIP
|
||||||||||
|
|
Tranche 1
|
|
Tranche 2
|
|
Tranche 3
|
|
Tranche 4
|
||||
|
Risk-free interest rate
|
0.0169
|
|
|
0.0169
|
|
|
0.0169
|
|
|
0.0169
|
|
|
Annual volatility
|
0.3343
|
|
|
0.3343
|
|
|
0.3343
|
|
|
0.3343
|
|
|
Expected vesting period (years)
|
3.05
|
|
|
3.38
|
|
|
3.69
|
|
|
3.98
|
|
|
EURONAV NV
|
|
|
|
(figures in EUR)
|
|
Number of options 2019
|
|
Weighted average exercise price 2019
|
|
Number of options 2018
|
|
Weighted average exercise price 2018
|
||||
|
Outstanding at January 1
|
|
236,590
|
|
|
7.732
|
|
|
586,590
|
|
|
7.495
|
|
|
Forfeited during the year
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
Exercised during the year
|
|
—
|
|
|
—
|
|
|
(350,000
|
)
|
|
7.335
|
|
|
Granted during the year
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
Outstanding at December 31
|
|
236,590
|
|
|
7.732
|
|
|
236,590
|
|
|
7.732
|
|
|
Vested at December 31
|
|
236,590
|
|
|
0
|
|
|
236,590
|
|
|
0
|
|
|
|
|
Country of incorporation
|
|
Consolidation method
|
|
Ownership interest
|
|||||||
|
|
|
|
|
|
|
December 31, 2019
|
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
Parent
|
|
|
|
|
|
|
|
|
|
|
|||
|
Euronav NV
|
|
Belgium
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
Euronav NV, Antwerp, Geneva (branch office)
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|||
|
Euronav Tankers NV
|
|
Belgium
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
Euronav Shipping NV
|
|
Belgium
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
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 Antwerp (branch office)
|
|
|
|
|
|
|
|
|
|
|
|||
|
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 Ship Management (Cyprus) Ltd
|
|
Cyprus
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
Euronav Singapore
|
|
Singapore
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
Fiorano Shipholding Ltd
|
|
Hong Kong
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
100.00
|
%
|
|
Larvotto Shipholding Ltd
|
|
Hong Kong
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
100.00
|
%
|
|
Euronav MI II Inc
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
Gener8 Maritime Subsidiary II Inc.
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Maritime Subsidiary New IV Inc.
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Maritime Management LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Maritime Subsidiary V Inc.
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Maritime Subsidiary VIII Inc.
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Maritime Subsidiary Inc.
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Zeus LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Atlas LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Hercules LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Ulysses LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Posseidon LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Victory Ltd.
|
|
Bermuda
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Vision Ltd.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Spartiate LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Maniate LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR St Nikolas LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR George T LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Kara G LLC
|
|
Liberia
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Harriet G LLC
|
|
Liberia
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Orion LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Argus LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Spyridon LLC
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Horn LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Phoenix LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
EURONAV NV
|
|
|
|
GMR Strength LLC
|
|
Liberia
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Daphne LLC
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Defiance LLC
|
|
Liberia
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Elektra LLC
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Companion Ltd.
|
|
Bermuda
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Compatriot Ltd.
|
|
Bermuda
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Consul Ltd.
|
|
Bermuda
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
GMR Agamemnon LLC
|
|
Liberia
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Neptune LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Athena LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Apollo LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Ares LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Hera LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Constantine LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Oceanus LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Nestor LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Nautilus LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Macedon LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Noble LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Ethos LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Perseus LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Theseus LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Hector LLC
|
|
Marshall Islands
|
|
full
|
|
100.00
|
%
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Strength Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Supreme Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Andriotis Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Militiades Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Success Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Chiotis Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Tankers 1 Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Tankers 2 Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Tankers 3 Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Tankers 4 Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Tankers 5 Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Tankers 6 Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Tankers 7 Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
Gener8 Tankers 8 Inc.
|
|
Marshall Islands
|
|
full
|
|
NA
|
|
|
100.00
|
%
|
|
NA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
|||
|
Kingswood Co. 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
|
%
|
|
Tankers Agencies (UK) Ltd
|
|
UK
|
|
equity
|
|
50.00
|
%
|
|
50.00
|
%
|
|
NA
|
|
|
Tankers International LLC
|
|
Marshall Islands
|
|
equity
|
|
50.00
|
%
|
|
50.00
|
%
|
|
NA
|
|
|
Bari Shipholding Ltd
|
|
Hong Kong
|
|
equity
|
|
50.00
|
%
|
|
NA
|
|
|
NA
|
|
|
Bastia Shipholding Ltd
|
|
Hong Kong
|
|
equity
|
|
50.00
|
%
|
|
NA
|
|
|
NA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Associates
|
|
|
|
|
|
|
|
|
|
|
|||
|
Tankers International LLC
|
|
Marshall Islands
|
|
equity
|
|
NA
|
|
|
NA
|
|
|
40.00
|
%
|
|
EURONAV NV
|
|
|
|
GMR Strength LLC
|
Gener8 Tankers 8 Inc.
|
|
|
|
|
GMR Daphne LLC
|
Gener8 Strength Inc.
|
|
|
|
|
GMR Elektra LLC
|
Gener8 Supreme Inc.
|
|
|
|
|
GMR Agamemnon LLC
|
Gener8 Andriotis Inc.
|
|
|
|
|
Gener8 Tankers 1 Inc.
|
Gener8 Miltiades Inc.
|
|
|
|
|
Gener8 Tankers 2 Inc.
|
Gener8 Success Inc.
|
|
|
|
|
Gener8 Tankers 3 Inc.
|
Gener8 Chiotis Inc.
|
|
|
|
|
Gener8 Tankers 4 Inc.
|
Vision Ltd.
|
|
|
|
|
Gener8 Tankers 5 Inc.
|
Consul Ltd.
|
|
|
|
|
Gener8 Tankers 6 Inc.
|
Victory Ltd.
|
|
|
|
|
Gener8 Tankers 7 Inc.
|
GMR Spyridon LLC
|
|
|
|
|
(in USD)
|
|
Total Business combinations
|
|
|
|
|
|
|
|
Gener8 shares outstanding
|
|
83,267,426
|
|
|
RSU
|
|
362,613
|
|
|
Total Gener8 shares
|
|
83,630,039
|
|
|
Ratio
|
|
0.7272
|
|
|
Issued Euronav shares
|
|
60,815,764
|
|
|
Closing price Euronav on June 11, 2018
|
|
9.1
|
|
|
|
|
|
|
|
Total consideration transferred
|
|
553,423,452
|
|
|
EURONAV NV
|
|
|
|
(in thousands of USD)
|
|
Total
|
|
Gener8 Subsidiaries
|
INSW Subsidiaries
|
|||
|
Vessels (Note 8)
|
|
1,704,250
|
|
|
1,270,250
|
|
434,000
|
|
|
Other tangible assets
|
|
345
|
|
|
345
|
|
—
|
|
|
Intangible assets
|
|
152
|
|
|
152
|
|
—
|
|
|
Receivables
|
|
16,750
|
|
|
9,599
|
|
7,151
|
|
|
Current assets
|
|
79,459
|
|
|
64,829
|
|
14,629
|
|
|
Cash and cash equivalents
|
|
126,288
|
|
|
126,288
|
|
—
|
|
|
Loans and borrowings (Note 16)
|
|
(1,312,446)
|
|
|
(1,001,478)
|
|
(310,968)
|
|
|
Provision onerous contracts (Note 21)
|
|
(5,303)
|
|
|
(5,303)
|
|
—
|
|
|
Current liabilities
|
|
(33,012)
|
|
|
(29,160)
|
|
(3,852)
|
|
|
|
|
|
|
|
|
|||
|
Total identifiable net assets acquired
|
|
576,482
|
|
|
435,522
|
|
140,960
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
(in thousands of USD)
|
|
Fair value at acquisition date
|
|
|
|
|||
|
Consideration transferred
|
|
553,423
|
|
|
|
|
||
|
Total identifiable net assets acquired
|
|
576,482
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
Bargain Purchase
|
|
23,059
|
|
|
|
|
||
|
(in thousands of USD)
|
|
December 31, 2019
|
|
December 31, 2018
|
||
|
Assets
|
|
|
|
|
||
|
Interest in joint ventures
|
|
50,322
|
|
|
43,182
|
|
|
Interest in associates
|
|
—
|
|
|
—
|
|
|
TOTAL ASSETS
|
|
50,322
|
|
|
43,182
|
|
|
|
|
|
|
|
||
|
Liabilities
|
|
|
|
|
||
|
Interest in joint ventures
|
|
—
|
|
|
—
|
|
|
Interest in associates
|
|
—
|
|
|
—
|
|
|
TOTAL LIABILITIES
|
|
—
|
|
|
—
|
|
|
EURONAV NV
|
|
|
|
|
|
ASSET
|
||||
|
(in thousands of USD)
|
|
Investments in equity accounted investees
|
|
Shareholders loans
|
||
|
Gross balance
|
|
(3,298
|
)
|
|
203,512
|
|
|
Offset investment with shareholders loan
|
|
20,165
|
|
|
(20,165
|
)
|
|
Balance at January 1, 2017
|
|
16,867
|
|
|
183,348
|
|
|
|
|
|
|
|
||
|
Group's share of profit (loss) for the period
|
|
29,933
|
|
|
—
|
|
|
Group's share of other comprehensive income
|
|
483
|
|
|
—
|
|
|
Dividends received from joint ventures
|
|
(1,250
|
)
|
|
—
|
|
|
Dividend in kind (shares TUKA) received from associate (Note 23)
|
|
1,559
|
|
|
—
|
|
|
Reclassification of associate to joint venture
|
|
136
|
|
|
—
|
|
|
Movement shareholders loans to joint ventures
|
|
—
|
|
|
(40,750
|
)
|
|
|
|
|
|
|
||
|
Gross balance
|
|
27,565
|
|
|
162,763
|
|
|
Offset investment with shareholders loan
|
|
3,030
|
|
|
(3,030
|
)
|
|
Balance at December 31, 2017
|
|
30,595
|
|
|
159,733
|
|
|
|
|
|
|
|
||
|
Group's share of profit (loss) for the period
|
|
16,076
|
|
|
—
|
|
|
Group's share of other comprehensive income
|
|
(459
|
)
|
|
—
|
|
|
Movement shareholders loans to joint ventures
|
|
—
|
|
|
(134,097
|
)
|
|
|
|
|
|
|
||
|
Gross balance
|
|
43,182
|
|
|
28,666
|
|
|
Offset investment with shareholders loan
|
|
—
|
|
|
—
|
|
|
Balance at December 31, 2018
|
|
43,182
|
|
|
28,666
|
|
|
EURONAV NV
|
|
|
|
|
|
ASSET
|
||||
|
(in thousands of USD)
|
|
Investments in equity accounted investees
|
|
Shareholders loans
|
||
|
Group's share of profit (loss) for the period
|
|
16,460
|
|
|
—
|
|
|
Group's share of other comprehensive income
|
|
(720
|
)
|
|
—
|
|
|
Dividends received from joint ventures
|
|
(12,600
|
)
|
|
—
|
|
|
Movement shareholders loans to joint ventures
|
|
—
|
|
|
31,713
|
|
|
Initial capital provided to joint ventures
|
|
4,000
|
|
|
—
|
|
|
|
|
|
|
|
||
|
Gross balance
|
|
50,322
|
|
|
60,379
|
|
|
Offset investment with shareholders loan
|
|
—
|
|
|
—
|
|
|
Balance at December 31, 2019
|
|
50,322
|
|
|
60,379
|
|
|
Joint venture
|
Segment
|
Description
|
|
Kingswood Co. Ltd
|
Tankers
|
Holding company; parent of Seven Seas Shipping Ltd. and to be liquidated in 2020
|
|
Seven Seas Shipping Ltd
|
Tankers
|
Formerly owner of 1 VLCC bought in 2016 by Euronav. Wholly owned subsidiary of Kingswood Co. Ltd. and to be liquidated in 2020
|
|
Tankers Agencies (UK) Ltd
|
Tankers
|
Parent company of Tankers International Ltd
|
|
Tankers International LLC
|
Tankers
|
The manager of the Tankers International Pool who commercially manages the majority of the Group's VLCCs
|
|
Bari Shipholding Ltd
|
Tankers
|
Single ship company, owner of 1 Suezmax
|
|
Bastia 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) *
|
|
EURONAV NV
|
|
|
|
|
|
Asset
|
|||||||||||||||||||
|
(in thousands of USD)
|
|
Kingswood Co. Ltd
|
|
|
Seven Seas Shipping Ltd
|
|
|
TI Africa Ltd
|
|
|
TI Asia Ltd
|
|
|
Tankers Agencies (UK) Ltd (see Note 24)
|
|
|
TI LLC (see Note 24)
|
|
|
Total
|
|
|
At December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Percentage ownership interest
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Non-Current assets
|
|
629
|
|
|
—
|
|
|
182,298
|
|
|
175,826
|
|
|
363
|
|
|
98
|
|
|
359,214
|
|
|
of which Vessel
|
|
—
|
|
|
—
|
|
|
171,612
|
|
|
164,587
|
|
|
—
|
|
|
—
|
|
|
336,199
|
|
|
Current Assets
|
|
—
|
|
|
993
|
|
|
12,639
|
|
|
10,521
|
|
|
149,650
|
|
|
1,108
|
|
|
174,912
|
|
|
of which cash and cash equivalents
|
|
—
|
|
|
689
|
|
|
4,062
|
|
|
1,968
|
|
|
1,889
|
|
|
—
|
|
|
8,608
|
|
|
Non-Current Liabilities
|
|
—
|
|
|
629
|
|
|
200,231
|
|
|
128,653
|
|
|
—
|
|
|
—
|
|
|
329,514
|
|
|
Of which bank loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Current Liabilities
|
|
111
|
|
|
91
|
|
|
766
|
|
|
687
|
|
|
147,453
|
|
|
975
|
|
|
150,083
|
|
|
Of which bank loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43,000
|
|
|
—
|
|
|
43,000
|
|
|
Net assets (100%)
|
|
518
|
|
|
273
|
|
|
(6,060
|
)
|
|
57,007
|
|
|
2,560
|
|
|
232
|
|
|
54,530
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Group's share of net assets
|
|
259
|
|
|
137
|
|
|
(3,030
|
)
|
|
28,503
|
|
|
1,559
|
|
|
136
|
|
|
27,565
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Shareholders loans to joint venture
|
|
—
|
|
|
—
|
|
|
100,115
|
|
|
62,647
|
|
|
—
|
|
|
—
|
|
|
162,762
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net Carrying amount of interest in joint venture
|
|
259
|
|
|
137
|
|
|
—
|
|
|
28,503
|
|
|
1,559
|
|
|
136
|
|
|
30,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Remaining shareholders loan to joint venture
|
|
—
|
|
|
—
|
|
|
97,085
|
|
|
62,647
|
|
|
—
|
|
|
—
|
|
|
159,732
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
—
|
|
|
61
|
|
|
61,015
|
|
|
58,011
|
|
|
—
|
|
|
—
|
|
|
119,087
|
|
|
Depreciations and amortization
|
|
—
|
|
|
—
|
|
|
(18,209
|
)
|
|
(17,933
|
)
|
|
—
|
|
|
—
|
|
|
(36,142
|
)
|
|
Interest Expense
|
|
—
|
|
|
—
|
|
|
(90
|
)
|
|
(1,961
|
)
|
|
—
|
|
|
—
|
|
|
(2,052
|
)
|
|
Income tax expense
|
|
—
|
|
|
—
|
|
|
383
|
|
|
(3,359
|
)
|
|
—
|
|
|
—
|
|
|
(2,976
|
)
|
|
Profit (loss) for the period (100%)
|
|
(2
|
)
|
|
130
|
|
|
34,269
|
|
|
25,467
|
|
|
—
|
|
|
—
|
|
|
59,865
|
|
|
Other comprehensive income (100%)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
966
|
|
|
—
|
|
|
—
|
|
|
966
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Group's share of profit (loss) for the period
|
|
(1
|
)
|
|
65
|
|
|
17,135
|
|
|
12,734
|
|
|
—
|
|
|
—
|
|
|
29,932
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Group's share of other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
483
|
|
|
—
|
|
|
—
|
|
|
483
|
|
|
EURONAV NV
|
|
|
|
|
|
|
|||||||||||||||||||
|
(in thousands of USD)
|
|
Kingswood Co. Ltd
|
|
|
Seven Seas Shipping Ltd
|
|
|
TI Africa Ltd
|
|
|
TI Asia Ltd
|
|
|
Tankers Agencies (UK) Ltd (see Note 24)
|
|
|
TI LLC (see Note 24)
|
|
|
Total
|
|
|
At December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Percentage ownership interest
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Non-Current assets
|
|
522
|
|
|
—
|
|
|
154,553
|
|
|
147,962
|
|
|
306
|
|
|
—
|
|
|
303,343
|
|
|
of which Vessel
|
|
—
|
|
|
—
|
|
|
153,404
|
|
|
146,654
|
|
|
—
|
|
|
—
|
|
|
300,058
|
|
|
Current Assets
|
|
—
|
|
|
792
|
|
|
9,119
|
|
|
22,450
|
|
|
351,702
|
|
|
288
|
|
|
384,351
|
|
|
of which cash and cash equivalents
|
|
—
|
|
|
696
|
|
|
484
|
|
|
2,561
|
|
|
2,487
|
|
|
—
|
|
|
6,227
|
|
|
Non-Current Liabilities
|
|
—
|
|
|
522
|
|
|
130,068
|
|
|
74,171
|
|
|
—
|
|
|
—
|
|
|
204,760
|
|
|
Of which bank loans
|
|
—
|
|
|
—
|
|
|
70,080
|
|
|
67,551
|
|
|
—
|
|
|
—
|
|
|
137,630
|
|
|
Current Liabilities
|
|
6
|
|
|
1
|
|
|
24,400
|
|
|
23,699
|
|
|
349,096
|
|
|
48
|
|
|
397,250
|
|
|
Of which bank loans
|
|
—
|
|
|
—
|
|
|
23,867
|
|
|
23,015
|
|
|
64,500
|
|
|
—
|
|
|
111,382
|
|
|
Net assets (100%)
|
|
516
|
|
|
269
|
|
|
9,205
|
|
|
72,542
|
|
|
2,912
|
|
|
240
|
|
|
85,685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Group's share of net assets
|
|
258
|
|
|
134
|
|
|
4,603
|
|
|
36,271
|
|
|
1,774
|
|
|
141
|
|
|
43,182
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Shareholders loans to joint venture
|
|
—
|
|
|
—
|
|
|
28,665
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28,665
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net Carrying amount of interest in joint venture
|
|
258
|
|
|
134
|
|
|
4,603
|
|
|
36,271
|
|
|
1,774
|
|
|
141
|
|
|
43,182
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Remaining shareholders loan to joint venture
|
|
—
|
|
|
—
|
|
|
28,665
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28,665
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
—
|
|
|
1
|
|
|
49,129
|
|
|
49,180
|
|
|
749,229
|
|
|
—
|
|
|
847,540
|
|
|
Depreciations and amortization
|
|
—
|
|
|
—
|
|
|
(18,209
|
)
|
|
(17,933
|
)
|
|
(71
|
)
|
|
—
|
|
|
(36,213
|
)
|
|
Interest expense
|
|
—
|
|
|
—
|
|
|
(3,857
|
)
|
|
(3,733
|
)
|
|
(2,571
|
)
|
|
—
|
|
|
(10,161
|
)
|
|
Income tax expense
|
|
—
|
|
|
—
|
|
|
(1,585
|
)
|
|
(1,611
|
)
|
|
(216
|
)
|
|
—
|
|
|
(3,412
|
)
|
|
Profit (loss) for the period (100%)
|
|
(2
|
)
|
|
(5
|
)
|
|
15,742
|
|
|
15,977
|
|
|
352
|
|
|
10
|
|
|
32,074
|
|
|
Other comprehensive income (100%)
|
|
—
|
|
|
—
|
|
|
(477
|
)
|
|
(441
|
)
|
|
—
|
|
|
—
|
|
|
(918
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Group's share of profit (loss) for the period
|
|
(1
|
)
|
|
(2
|
)
|
|
7,871
|
|
|
7,989
|
|
|
214
|
|
|
6
|
|
|
16,076
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Group's share of other comprehensive income
|
|
—
|
|
|
—
|
|
|
(239
|
)
|
|
(220
|
)
|
|
—
|
|
|
—
|
|
|
(459
|
)
|
|
EURONAV NV
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
(in thousands of USD)
|
|
Kingswood Co. Ltd
|
|
|
Seven Seas Shipping Ltd
|
|
|
TI Africa Ltd
|
|
|
TI Asia Ltd
|
|
|
Tankers Agencies (UK) Ltd (see Note 24)
|
|
|
TI LLC (see Note 24)
|
|
|
Bari Shipholding Ltd
|
|
|
Bastia Shipholding Ltd
|
|
|
Total
|
|
|
|
At December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Percentage ownership interest
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-Current assets
|
|
530
|
|
|
—
|
|
|
137,426
|
|
|
128,722
|
|
|
944
|
|
|
—
|
|
|
21,833
|
|
|
21,628
|
|
|
311,083
|
|
|
|
of which Vessel
|
|
—
|
|
|
—
|
|
|
135,195
|
|
|
128,722
|
|
|
—
|
|
|
—
|
|
|
21,833
|
|
|
21,628
|
|
|
307,377
|
|
|
|
Current Assets
|
|
—
|
|
|
800
|
|
|
10,809
|
|
|
10,001
|
|
|
418,505
|
|
|
267
|
|
|
1,573
|
|
|
5,577
|
|
|
447,531
|
|
|
|
of which cash and cash equivalents
|
|
—
|
|
|
800
|
|
|
1,701
|
|
|
917
|
|
|
3,246
|
|
|
—
|
|
|
—
|
|
|
250
|
|
|
6,913
|
|
|
|
Non Current Liabilities
|
|
—
|
|
|
525
|
|
|
97,514
|
|
|
49,026
|
|
|
490
|
|
|
—
|
|
|
18,390
|
|
|
18,773
|
|
|
184,718
|
|
|
|
Of which bank loans
|
|
—
|
|
|
—
|
|
|
45,567
|
|
|
43,927
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
89,495
|
|
|
|
Current Liabilities
|
|
10
|
|
|
1
|
|
|
26,370
|
|
|
27,318
|
|
|
415,301
|
|
|
51
|
|
|
705
|
|
|
4,328
|
|
|
474,085
|
|
|
|
Of which bank loans
|
|
—
|
|
|
—
|
|
|
24,856
|
|
|
23,968
|
|
|
135,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
183,824
|
|
|
|
Net assets (100%)
|
|
520
|
|
|
274
|
|
|
24,351
|
|
|
62,379
|
|
|
3,658
|
|
|
216
|
|
|
4,310
|
|
|
4,104
|
|
|
99,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Group's share of net assets
|
|
260
|
|
|
137
|
|
|
12,175
|
|
|
31,189
|
|
|
2,227
|
|
|
127
|
|
|
2,155
|
|
|
2,052
|
|
|
50,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Shareholders loans to joint venture
|
|
—
|
|
|
—
|
|
|
23,215
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,390
|
|
|
18,773
|
|
|
60,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Net Carrying amount of interest in joint venture
|
|
260
|
|
|
137
|
|
|
12,175
|
|
|
31,189
|
|
|
2,227
|
|
|
127
|
|
|
2,155
|
|
|
2,052
|
|
|
50,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Remaining shareholders loan to joint venture
|
|
—
|
|
|
—
|
|
|
23,215
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,390
|
|
|
18,773
|
|
|
60,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Revenue
|
|
—
|
|
|
8
|
|
|
49,434
|
|
|
49,487
|
|
|
1,307,523
|
|
|
—
|
|
|
938
|
|
|
1,970
|
|
|
1,409,360
|
|
|
|
Depreciations and amortization
|
|
—
|
|
|
—
|
|
|
(18,209
|
)
|
|
(17,933
|
)
|
|
(67
|
)
|
|
—
|
|
|
(273
|
)
|
|
(507
|
)
|
|
(36,988
|
)
|
|
|
Interest expense
|
|
—
|
|
|
—
|
|
|
(4,633
|
)
|
|
(4,482
|
)
|
|
(3,292
|
)
|
|
—
|
|
|
(155
|
)
|
|
(202
|
)
|
|
(12,764
|
)
|
|
|
Income tax expense
|
|
—
|
|
|
—
|
|
|
(1,588
|
)
|
|
(1,573
|
)
|
|
(243
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,405
|
)
|
|
|
Profit (loss) for the period (100%)
|
|
(3
|
)
|
|
6
|
|
|
15,881
|
|
|
15,743
|
|
|
746
|
|
|
(24
|
)
|
|
310
|
|
|
104
|
|
|
32,763
|
|
|
|
Other comprehensive income (100%)
|
|
—
|
|
|
—
|
|
|
(735
|
)
|
|
(706
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,441
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
EURONAV NV
|
|
|
|
Group's share of profit (loss) for the period
|
|
(1
|
)
|
|
3
|
|
|
7,941
|
|
|
7,871
|
|
|
454
|
|
|
(14
|
)
|
|
155
|
|
|
52
|
|
|
16,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Group's share of other comprehensive income
|
|
—
|
|
|
—
|
|
|
(367
|
)
|
|
(353
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(720
|
)
|
|
|
(in thousands of USD)
|
|
|
|
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
|||||||||||||||
|
|
|
Curr.
|
|
Nominal interest rate
|
|
Year of mat.
|
|
Facility size
|
|
Drawn
|
|
Carrying value
|
|
Facility size
|
|
Drawn
|
|
Carrying value
|
|||||||
|
TI Asia Ltd revolving loan 54M*
|
|
USD
|
|
libor +2.0%
|
|
2022
|
|
|
34,163
|
|
|
34,163
|
|
|
33,948
|
|
|
45,671
|
|
|
45,671
|
|
|
45,283
|
|
|
TI Asia Ltd loan 54M*
|
|
USD
|
|
libor +2.0%
|
|
2022
|
|
|
34,163
|
|
|
34,163
|
|
|
33,948
|
|
|
45,671
|
|
|
45,671
|
|
|
45,283
|
|
|
TI Africa Ltd revolving loan 56M*
|
|
USD
|
|
libor +2.0%
|
|
2022
|
|
|
35,429
|
|
|
35,429
|
|
|
35,212
|
|
|
47,362
|
|
|
47,362
|
|
|
46,974
|
|
|
TI Africa Ltd loan 56M*
|
|
USD
|
|
libor +2.0%
|
|
2022
|
|
|
35,429
|
|
|
35,429
|
|
|
35,212
|
|
|
47,362
|
|
|
47,362
|
|
|
46,974
|
|
|
Total interest-bearing bank loans
|
|
|
|
139,183
|
|
|
139,183
|
|
|
138,319
|
|
|
186,067
|
|
|
186,067
|
|
|
184,513
|
|
|||||
|
EURONAV NV
|
|
|
|
(in thousands of USD)
|
|
2019
|
|
2018
|
||
|
|
|
|
|
|
||
|
Cash and cash equivalents of the joint ventures
|
|
6,913
|
|
|
6,227
|
|
|
Group's share of cash and cash equivalents
|
|
3,814
|
|
|
3,385
|
|
|
of which restricted cash
|
|
—
|
|
|
—
|
|
|
|
|
closing rates
|
|
average rates
|
||||||||||||||
|
1 XXX = x,xxxx USD
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
EUR
|
|
1.1234
|
|
|
1.1450
|
|
|
1.1993
|
|
|
1.1213
|
|
|
1.1838
|
|
|
1.1249
|
|
|
GBP
|
|
1.3204
|
|
|
1.2800
|
|
|
1.3517
|
|
|
1.2755
|
|
|
1.3374
|
|
|
1.2880
|
|
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 |
|---|