These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
OR
|
|
|
|
|
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
For the fiscal year ended December 31, 2019
|
|
|
|
|
OR
|
|
|
|
|
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
For the transition period from _________________ to _________________
|
|
|
|
|
OR
|
|
|
|
|
|
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
Date of event requiring this shell company report:
|
|
|
|||
|
(Exact name of Registrant as specified in its charter)
|
|||
|
|
|
||
|
(Translation of Registrant's name into English)
|
|||
|
|
|
||
|
|
|||
|
(Jurisdiction of incorporation or organization)
|
|||
|
|
|
||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
(Address of principal executive offices)
|
|||
|
With copies to:
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
Telephone:
|
+1
|
|
|
|
Facsimile:
|
+1
|
441
|
|
|
|
|
|
|
|
(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
|
|
|
|
|
|
NONE
|
|
(Title of class)
|
|
NONE
|
|
(Title of class)
|
|
Yes
|
☐
|
|
|
x
|
|
Yes
|
☐
|
|
|
x
|
|
|
x
|
|
No
|
☐
|
|
|
x
|
|
No
|
☐
|
|
|
Large accelerated filer
|
☐
|
|
Accelerated filer
|
☐
|
|
|
|
|
|
|
|
|
|
|
|
|
☒
|
|
Emerging growth company
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
|
|
☒
|
|
|
☐
|
International Financial Reporting Standards as issued by the international Accounting Standards Board
|
|
☐
|
Other
|
|
Item 17
|
☐
|
|
Item 18
|
☐
|
|
Yes
|
|
|
No
|
☒
|
|
Yes
|
☐
|
|
No
|
☐
|
|
|
|
Page
|
|
PART I
|
|
|
|
|
|
|
|
ITEM 1.
|
IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS
|
|
|
ITEM 2.
|
OFFER STATISTICS AND EXPECTED TIMETABLE
|
|
|
ITEM 3.
|
KEY INFORMATION
|
|
|
ITEM 4.
|
INFORMATION ON THE COMPANY
|
|
|
ITEM 4A.
|
UNRESOLVED STAFF COMMENTS
|
|
|
ITEM 5.
|
OPERATING AND FINANCIAL REVIEW AND PROSPECTS
|
|
|
ITEM 6.
|
DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES
|
|
|
ITEM 7.
|
MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS
|
|
|
ITEM 8.
|
FINANCIAL INFORMATION
|
|
|
ITEM 9.
|
THE OFFER AND LISTING
|
|
|
ITEM 10.
|
ADDITIONAL INFORMATION
|
|
|
ITEM 11.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
|
ITEM 12.
|
DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES
|
|
|
|
|
|
|
PART II
|
|
|
|
|
|
|
|
ITEM 13.
|
DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES
|
|
|
ITEM 14.
|
MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS
|
|
|
ITEM 15.
|
CONTROLS AND PROCEDURES
|
|
|
ITEM 16.
|
RESERVED
|
|
|
ITEM 16A.
|
AUDIT COMMITTEE FINANCIAL EXPERT.
|
|
|
ITEM 16B.
|
CODE OF ETHICS
|
|
|
ITEM 16C.
|
PRINCIPAL ACCOUNTANT FEES AND SERVICES
|
|
|
ITEM 16D.
|
EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES
|
|
|
ITEM 16E.
|
PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS
|
|
|
ITEM 16F.
|
CHANGE IN REGISTRANT'S CERTIFYING ACCOUNTANT
|
|
|
ITEM 16G.
|
CORPORATE GOVERNANCE
|
|
|
ITEM 16H.
|
MINE SAFETY DISCLOSURE
|
|
|
|
|
|
|
PART III
|
|
|
|
|
|
|
|
ITEM 17.
|
FINANCIAL STATEMENTS
|
|
|
ITEM 18.
|
FINANCIAL STATEMENTS
|
|
|
ITEM 19.
|
EXHIBITS
|
|
|
•
|
general LNG shipping market conditions, including charter rates and vessel values;
|
|
•
|
our future operating or financial results;
|
|
•
|
global and regional economic and political conditions;
|
|
•
|
fluctuations in interest rates;
|
|
•
|
stability of Europe and the Euro;
|
|
•
|
our pending vessel acquisitions through our newbuilding program, our business strategy and expected and unexpected capital spending and operating expenses, including dry-docking, insurance costs and bunker costs;
|
|
•
|
our expectations of the availability of vessels to purchase, the time it may take to construct new vessels and risks associated with vessel construction and vessels' useful lives;
|
|
•
|
LNG market trends, including charter rates and factors affecting supply and demand;
|
|
•
|
our financial condition and liquidity, including our ability to repay or refinance our indebtedness and obtain financing in the future to fund capital expenditures, acquisitions and other general corporate activities;
|
|
•
|
our ability to enter into time charters or other employment arrangements for our newbuilding vessels and our existing vessels after our current charters expire and our ability to earn income in the spot market (which includes vessel employment under single voyage spot charters and time charters with an initial term of less than six months);
|
|
•
|
estimated future maintenance and replacement capital expenditures;
|
|
•
|
the expected cost of, and our ability to comply with, governmental regulations, maritime self-regulatory organization standards, as well as standard regulations imposed by our charterers applicable to our business;
|
|
•
|
availability of and ability to maintain skilled labor, vessel crews and management;
|
|
•
|
our anticipated incremental general and administrative expenses as a publicly traded company;
|
|
•
|
customers' increasing emphasis on environmental and safety concerns;
|
|
•
|
potential disruption of shipping routes due to accidents, political events, public health threats, international hostilities and instability, piracy or acts by terrorists; and
|
|
•
|
our ability to maintain relationships with major LNG producers and traders.
|
|
•
|
changes in governmental rules and regulations or actions taken by regulatory authorities including the implementation of new environmental regulations;
|
|
•
|
the impact of the discontinuance of the London Interbank Offered Rate, or LIBOR, after 2021 on interest rates of our debt that reference LIBOR;
|
|
•
|
changes in economic and competitive conditions affecting our business, including market fluctuations in charter rates and charterers' abilities to perform under existing time charters;
|
|
•
|
the length and severity of the recent Coronavirus COVID-19 (“COVID-19”) outbreak, including its impacts across our business on demand, operations in China and the Far East and knock-on impacts to our global operations;
|
|
•
|
potential liability from future litigation and potential costs due to environmental damage and vessel collisions;
|
|
•
|
the impact of adverse weather and natural disasters;
|
|
•
|
the impact of public health threats and outbreaks of other highly communicable diseases;
|
|
•
|
the length and number of off-hire periods; and
|
|
•
|
other factors discussed in "Item 3. Key Information—D. Risk Factors" in this annual report.
|
|
STATEMENT OF INCOME
|
|
Year ended December 31,
|
||||||||||
|
(In thousands of $, except per share data)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|||
|
Vessel operating revenues
|
|
119,967
|
|
|
77,209
|
|
|
27,329
|
|
|||
|
Voyage expenses
|
|
(6,284
|
)
|
|
(5,177
|
)
|
|
(6,658
|
)
|
|||
|
Vessel operating expenses
|
|
(22,423
|
)
|
|
(20,984
|
)
|
|
(29,874
|
)
|
|||
|
Administrative expenses
|
|
(7,506
|
)
|
|
(4,639
|
)
|
|
(3,409
|
)
|
|||
|
Depreciation
|
|
(28,747
|
)
|
|
(17,412
|
)
|
|
(2
|
)
|
|||
|
Operating income/(loss)
|
|
55,007
|
|
|
28,997
|
|
|
(12,614
|
)
|
|||
|
Interest income
|
|
1,073
|
|
|
607
|
|
|
123
|
|
|||
|
Interest expense
|
|
(33,875
|
)
|
|
(17,781
|
)
|
|
(234
|
)
|
|||
|
Write-off of debt issuance costs
|
|
(3,388
|
)
|
|
—
|
|
|
—
|
|
|||
|
Gain/(loss) on derivatives
|
|
(1,555
|
)
|
|
—
|
|
|
—
|
|
|||
|
Other financial items
|
|
(113
|
)
|
|
(54
|
)
|
|
2,334
|
|
|||
|
Income/(loss) before tax
|
|
17,149
|
|
|
11,769
|
|
|
(10,391
|
)
|
|||
|
Income tax expense/(benefit)
|
|
(182
|
)
|
|
10
|
|
|
(17
|
)
|
|||
|
Net income/(loss)
|
|
16,967
|
|
|
11,779
|
|
|
(10,408
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Earnings/(loss) per share, basic and diluted
|
|
$
|
0.31
|
|
|
$
|
0.29
|
|
|
$
|
(0.34
|
)
|
|
Dividends per share declared
|
|
$
|
0.10
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||
|
CASH FLOW DATA
|
|
Year ended December 31,
|
||||||||||
|
(In thousands of $)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|||
|
Net cash provided by (used in) operating activities
|
|
51,526
|
|
|
35,714
|
|
|
(17,752
|
)
|
|||
|
Net cash (used in) provided by investing activities
|
|
(291,542
|
)
|
|
(584,433
|
)
|
|
(77,714
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
|
313,998
|
|
|
593,855
|
|
|
103,988
|
|
|||
|
BALANCE SHEET DATA
|
As of December 31,
|
||||||||
|
(In thousands of $, except ordinary share data)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Total current assets
|
|
143,890
|
|
|
60,425
|
|
|
17,570
|
|
|
Total assets
|
|
1,641,282
|
|
|
1,294,386
|
|
|
684,510
|
|
|
Total long term debt
|
|
744,283
|
|
|
431,602
|
|
|
160,000
|
|
|
Total current liabilities
|
|
57,732
|
|
|
35,460
|
|
|
4,409
|
|
|
Total liabilities
|
|
802,017
|
|
|
467,062
|
|
|
164,409
|
|
|
Number of shares outstanding
|
|
54,110,584
|
|
|
54,099,929
|
|
|
36,797,238
|
|
|
Total equity
|
|
839,265
|
|
|
827,324
|
|
|
520,101
|
|
|
•
|
supply of and demand for LNG;
|
|
•
|
the price of LNG;
|
|
•
|
changes in the exploration or production of LNG;
|
|
•
|
the location of regional and global exploration, production and manufacturing facilities;
|
|
•
|
the location of consuming regions for LNG;
|
|
•
|
the globalization of production and manufacturing;
|
|
•
|
global and regional economic and political conditions, including armed conflicts and terrorist activities, embargoes and strikes;
|
|
•
|
disruptions and developments in international trade;
|
|
•
|
changes in seaborne and other transportation patterns, including the distance LNG is transported by sea;
|
|
•
|
environmental and other regulatory developments;
|
|
•
|
currency exchange rates;
|
|
•
|
the weather; and
|
|
•
|
impact of public health threats and outbreaks of other highly communicable diseases
|
|
•
|
number of newbuilding orders and deliveries;
|
|
•
|
the number of shipyards and ability of shipyards to deliver vessels;
|
|
•
|
port and canal congestion;
|
|
•
|
scrapping of older vessels;
|
|
•
|
speed of vessel operation;
|
|
•
|
vessel casualties; and
|
|
•
|
number of vessels that are out of service or laid up.
|
|
•
|
low charter rates, particularly for vessels employed in the spot market (which includes vessel employment under single voyage spot charters and time charters with an initial term of less than six months);
|
|
•
|
decreases in the market value of LNG vessels and limited second-hand market for the sale of vessels;
|
|
•
|
limited financing for vessels;
|
|
•
|
widespread loan covenant defaults; and
|
|
•
|
declaration of bankruptcy by certain vessel operators, vessel owners, shipyards and charterers.
|
|
•
|
a marine disaster,
|
|
•
|
terrorism,
|
|
•
|
environmental accidents,
|
|
•
|
cargo and property losses and damage, and
|
|
•
|
business interruptions caused by mechanical failure, human error, war, terrorism, piracy, political action in various countries, labor strikes, or adverse weather conditions.
|
|
•
|
our payment of dividends to our shareholders;
|
|
•
|
actual or anticipated fluctuations in quarterly and annual results;
|
|
•
|
fluctuations in the seaborne transportation industry, including fluctuations in the LNG carrier market;
|
|
•
|
mergers and strategic alliances in the shipping industry;
|
|
•
|
changes in governmental regulations or maritime self-regulatory organization standards;
|
|
•
|
shortfalls in our operating results from levels forecasted by securities analysts;
|
|
•
|
announcements concerning us or our competitors;
|
|
•
|
the failure of securities analysts to publish research about us, or analysts making changes in their financial estimates;
|
|
•
|
general economic conditions;
|
|
•
|
terrorist acts;
|
|
•
|
business interruptions caused by the recent outbreak of COVID-19;
|
|
•
|
future sales of our shares or other securities;
|
|
•
|
investors’ perception of us and the LNG shipping industry;
|
|
•
|
the general state of the securities market; and
|
|
•
|
other developments affecting us, our industry or our competitors.
|
|
•
|
general economic and market conditions affecting the shipping industry;
|
|
•
|
competition from other shipping companies;
|
|
•
|
types and sizes of vessels;
|
|
•
|
the availability of other modes of transportations;
|
|
•
|
cost of newbuildings;
|
|
•
|
shipyard capacity;
|
|
•
|
governmental or other regulations;
|
|
•
|
age of vessels;
|
|
•
|
prevailing level of charter rates;
|
|
•
|
the need to upgrade secondhand and previously owned vessels as a result of charterer requirements; and
|
|
•
|
technological advances in vessel design or equipment or otherwise.
|
|
•
|
pay dividends and make capital expenditures;
|
|
•
|
incur additional indebtedness, including the issuance of guarantees;
|
|
•
|
create liens on our assets;
|
|
•
|
change the flag, class or management of our vessels or terminate or materially amend the management agreement relating to each vessel;
|
|
•
|
sell our vessels;
|
|
•
|
merge or consolidate with, or transfer all or substantially all our assets to, another person; or
|
|
•
|
enter into a new line of business.
|
|
•
|
the vessel suffers a total loss or is damaged beyond repair;
|
|
•
|
we default on our obligations under the charter, including prolonged periods of vessel off-hire;
|
|
•
|
war or hostilities significantly disrupt the free trade of the vessel;
|
|
•
|
the vessel is requisitioned by any governmental authority; or
|
|
•
|
a prolonged force majeure event occurs, such as war or political unrest, which prevents the chartering of the vessel.
|
|
•
|
fail to realize anticipated benefits, such as cost savings or cash flow enhancements;
|
|
•
|
incur or assume unanticipated liabilities, losses or costs associated with any vessels or businesses acquired, particularly if any vessel we acquire proves not to be in good condition;
|
|
•
|
be unable to hire, train or retain qualified shore and seafaring personnel to manage and operate our growing business and fleet;
|
|
•
|
decrease our liquidity by using a significant portion of available cash or borrowing capacity to finance acquisitions;
|
|
•
|
significantly increase our interest expense or financial leverage if we incur debt to finance acquisitions; or
|
|
•
|
incur other significant charges, such as impairment of goodwill or other intangible assets, asset devaluation or restructuring charges.
|
|
Vessel Name
|
|
Cargo Capacity (cbm)
|
|
Propulsion
|
|
Year Built
(1)
|
|
Shipyard
(2)
|
|
Charter
Expiration
(3)
|
|
|
Operating Vessels
|
|
|
|
|
|
|
|
|
|
|
|
|
Flex Endeavour
|
|
173,400
|
|
|
MEGI
|
|
2018
|
|
DSME
|
|
Spot
|
|
Flex Enterprise
|
|
173,400
|
|
|
MEGI
|
|
2018
|
|
DSME
|
|
Q1 2021
(4)
|
|
Flex Ranger
|
|
174,000
|
|
|
MEGI
|
|
2018
|
|
SHI
|
|
Q2 2021
(5)
|
|
Flex Rainbow
|
|
174,000
|
|
|
MEGI
|
|
2018
|
|
SHI
|
|
Q3 2020
(6)
|
|
Flex Constellation
|
|
173,400
|
|
|
MEGI
|
|
2019
|
|
DSME
|
|
Spot
|
|
Flex Courageous
|
|
173,400
|
|
|
MEGI
|
|
2019
|
|
DSME
|
|
Spot
|
|
Newbuilding Vessels
|
|
|
|
|
|
|
|
|
|
|
|
|
TBN Flex Aurora
|
|
174,000
|
|
|
X-DF
|
|
Q2 2020
|
|
HSHI
|
|
n/a
|
|
TBN Flex Amber
|
|
174,000
|
|
|
X-DF
|
|
Q3 2020
|
|
HSHI
|
|
n/a
|
|
TBN Flex Artemis
(8)
|
|
173,400
|
|
|
MEGI
|
|
Q3 2020
|
|
DSME
|
|
Q3 2025
(7)
|
|
TBN Flex Resolute
|
|
173,400
|
|
|
MEGI
|
|
Q3 2020
|
|
DSME
|
|
n/a
|
|
TBN Flex Freedom
|
|
173,400
|
|
|
MEGI
|
|
Q4 2020
|
|
DSME
|
|
n/a
|
|
TBN Flex Volunteer
|
|
174,000
|
|
|
X-DF
|
|
Q1 2021
|
|
HSHI
|
|
n/a
|
|
TBN Flex Vigilant
|
|
174,000
|
|
|
X-DF
|
|
Q2 2021
|
|
HSHI
|
|
n/a
|
|
•
|
injury to, destruction or loss of, or loss of use of, natural resources and related assessment costs;
|
|
•
|
injury to, or economic losses resulting from, the destruction of real and personal property;
|
|
•
|
loss of subsistence use of natural resources that are injured, destroyed or lost;
|
|
•
|
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;
|
|
•
|
lost profits or impairment of earning capacity due to injury, destruction or loss of real or personal property or natural resources; and
|
|
•
|
net cost of increased or additional public services necessitated by removal activities following a discharge of oil, such as protection from fire, safety or health hazards, and loss of subsistence use of natural resources.
|
|
•
|
an exemption from the auditor attestation requirement of management's assessment of the effectiveness of our internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act; and
|
|
•
|
an exemption from compliance with any new requirements adopted by the PCAOB, requiring mandatory audit firm rotation or a supplement to the auditor's report in which the auditor would be required to provide additional information about the audit and financial statements.
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
|
Vessel operating revenues
|
|
119,967
|
|
|
77,209
|
|
|
42,758
|
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
|
Voyage expenses
|
|
(6,284
|
)
|
|
(5,177
|
)
|
|
(1,107
|
)
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
|
Vessel operating expenses own vessels
|
|
(22,423
|
)
|
|
(14,884
|
)
|
|
(7,539
|
)
|
|
Vessel operating expenses chartered-in vessels
|
|
—
|
|
|
(6,100
|
)
|
|
6,100
|
|
|
Total vessel operating expenses
|
|
(22,423
|
)
|
|
(20,984
|
)
|
|
(1,439
|
)
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
|
Administrative Expenses
|
|
(7,506
|
)
|
|
(4,639
|
)
|
|
(2,867
|
)
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
|
Depreciation
|
|
(28,747
|
)
|
|
(17,412
|
)
|
|
(11,335
|
)
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
|
Interest income
|
|
1,073
|
|
|
607
|
|
|
466
|
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
|
Interest expense
|
|
(33,875
|
)
|
|
(17,781
|
)
|
|
(16,094
|
)
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
|
Write-off of debt issuance costs
|
|
(3,388
|
)
|
|
—
|
|
|
(3,388
|
)
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
|
Gain/(loss) on derivatives
|
|
(1,555
|
)
|
|
—
|
|
|
(1,555
|
)
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
|
Other financial items
|
|
(113
|
)
|
|
(54
|
)
|
|
(59
|
)
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Vessel operating revenues
|
|
77,209
|
|
|
27,329
|
|
|
49,880
|
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Voyage expenses
|
|
(5,177
|
)
|
|
(6,658
|
)
|
|
1,481
|
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Vessel operating expenses own vessels
|
|
(14,884
|
)
|
|
(74
|
)
|
|
(14,810
|
)
|
|
Vessel operating expenses chartered-in vessels
|
|
(6,100
|
)
|
|
(29,800
|
)
|
|
23,700
|
|
|
Total vessel operating expenses
|
|
(20,984
|
)
|
|
(29,874
|
)
|
|
8,890
|
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Administrative Expenses
|
|
(4,639
|
)
|
|
(3,409
|
)
|
|
(1,230
|
)
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Depreciation
|
|
(17,412
|
)
|
|
(2
|
)
|
|
(17,410
|
)
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Interest income
|
|
607
|
|
|
123
|
|
|
484
|
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Interest expense
|
|
(17,781
|
)
|
|
(234
|
)
|
|
(17,547
|
)
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Other financial items
|
|
(54
|
)
|
|
2,334
|
|
|
(2,388
|
)
|
|
•
|
a book equity ratio of minimum 0.25 to 1.0;
|
|
•
|
a positive working capital; and
|
|
•
|
minimum liquidity, including undrawn credit lines with a remaining term of at least six months, being the higher of: (i) $25 million; and (ii) an amount equal to five per cent (5%) of our total interest bearing financial indebtedness net of any cash and cash equivalents.
|
|
(i)
|
declare, make or pay any dividend, charge, fee or other distribution (whether in cash or in kind) on or in respect of its share capital (or any class of its share capital);
|
|
(ii)
|
pay any interest or repay any principal amount (or capitalized interest) on any debt to any of its shareholders;
|
|
(iii)
|
redeem, repurchase or repay any of its share capital or resolve to do so; or
|
|
(iv)
|
enter into any transaction or arrangement having a similar effect as described in (i) through (iii) above.
|
|
•
|
a first priority mortgage over the relevant collateralized vessels;
|
|
•
|
a first priority assignment of earnings, insurances and charters from the mortgaged vessels for the specific facility;
|
|
•
|
a pledge of earnings generated by the mortgaged vessels for the specific facility; and
|
|
•
|
a pledge of the equity interests of each vessel owning subsidiary under the specific facility.
|
|
|
|
Year ended December 31,
|
|||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Net cash provided by (used in) operating activities
|
|
51,526
|
|
|
35,714
|
|
|
(17,752
|
)
|
|
Net cash (used in) provided by investing activities
|
|
(291,542
|
)
|
|
(584,433
|
)
|
|
(77,714
|
)
|
|
Net cash provided by (used in) financing activities
|
|
313,998
|
|
|
593,855
|
|
|
103,988
|
|
|
Effect of exchange rate changes on cash
|
|
19
|
|
|
—
|
|
|
—
|
|
|
Net increase in cash, cash equivalents and restricted cash
|
|
74,001
|
|
|
45,136
|
|
|
8,522
|
|
|
Cash, cash equivalents and restricted cash at beginning of year
|
|
55,097
|
|
|
9,961
|
|
|
1,439
|
|
|
Cash, cash equivalents and restricted cash at end of year
|
|
129,098
|
|
|
55,097
|
|
|
9,961
|
|
|
|
|
Year ended December 31,
|
|
|||
|
(unaudited in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Flex Ranger
and
Flex Rainbow
|
|
(500
|
)
|
|
216,627
|
|
|
Flex Endeavour
and
Flex Enterprise
(1)
|
|
—
|
|
|
14,392
|
|
|
Flex Constellation
and
Flex Courageous
|
|
287,032
|
|
|
—
|
|
|
TBN Flex Aurora
and
TBN Flex Amber
|
|
—
|
|
|
73,600
|
|
|
TBN Flex Artemis
(2)
,
TBN Flex Resolute
and
TBN Flex Freedom
|
|
—
|
|
|
167,400
|
|
|
TBN Flex Volunteer
and
TBN Flex Vigilant
|
|
—
|
|
|
108,000
|
|
|
Capitalized costs
(3)
|
|
—
|
|
|
3,928
|
|
|
Total
|
|
286,532
|
|
|
583,947
|
|
|
(1)
|
Following the acquisition of
Flex Endeavour
and
Flex Enterprise
, such vessels have been valued at cost based on the value of the 7,800,000 consideration shares we issued to Geveran as partial consideration for our acquisition of these two vessels and the $270 Million Revolving Credit Facility.
|
|
(2)
|
Formerly known as
Flex Reliance
.
|
|
(3)
|
Capitalized costs in 2018 include transaction costs related to the vessels acquired in 2018.
|
|
(In thousands of U.S. dollars)
|
|
Total
|
|
|
Less than 1 year
|
|
|
1-3
years
|
|
|
3-5
years
|
|
|
More than 5 years
|
|
|
Newbuilding commitments
|
|
937,000
|
|
|
685,000
|
|
|
252,000
|
|
|
—
|
|
|
—
|
|
|
Long-term debt obligations
(1)(2)
|
|
785,917
|
|
|
36,259
|
|
|
76,566
|
|
|
335,041
|
|
|
338,051
|
|
|
Interest on floating rate debt
(3)
|
|
114,287
|
|
|
22,457
|
|
|
41,465
|
|
|
31,641
|
|
|
18,724
|
|
|
Interest on fixed rate debt
|
|
132,985
|
|
|
17,560
|
|
|
32,818
|
|
|
29,604
|
|
|
53,003
|
|
|
Total
|
|
1,970,189
|
|
|
761,276
|
|
|
402,849
|
|
|
396,286
|
|
|
409,778
|
|
|
(1)
|
The loan repayments comprise repayments under the
Flex Rainbow
Sale and Leaseback, the $100 Million Facility, the $250 Million Term Loan Facility and the Hyundai Glovis Sale and Charterback.
|
|
(2)
|
The Long-term debt obligation of
$785.9 million
is gross, before deduction of debt issuance costs of
$7.1 million
. Carrying value of long-term debt is
$778.8 million
.
|
|
(3)
|
Interest on floating rate debt was calculated using the three month USD LIBOR as of December 31,
2019
of 1.9% plus agreed margin and the respective outstanding borrowings as of that date.
|
|
Name
|
|
Age
|
|
Position
|
|
David McManus
|
|
66
|
|
Director of the Company and Chairman of the Board of Directors
|
|
Marius Hermansen
|
|
41
|
|
Director of the Company
|
|
Ola Lorentzon
|
|
70
|
|
Director of the Company
|
|
Nikolai Grigoriev
|
|
46
|
|
Director of the Company and Chairperson of the Audit Committee
|
|
João Saraiva E Silva
|
|
42
|
|
Director of the Company
|
|
Oystein M. Kalleklev
|
|
40
|
|
Chief Executive Officer of Flex LNG Management AS and Principal Executive Officer of FLEX LNG Ltd.
|
|
Harald Gurvin
|
|
45
|
|
Chief Financial Officer of Flex LNG Management AS and Principal Financial Officer of FLEX LNG Ltd.
|
|
Director
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|||
|
David McManus
|
|
$
|
100,000
|
|
|
$
|
100,000
|
|
|
$
|
100,000
|
|
|
Marius Hermansen
|
|
$
|
40,000
|
|
|
$
|
40,000
|
|
|
$
|
40,000
|
|
|
Ola Lorentzon
|
|
$
|
40,000
|
|
|
$
|
40,000
|
|
|
$
|
20,000
|
|
|
Nikolai Grigoriev
|
|
$
|
40,000
|
|
|
$
|
40,000
|
|
|
$
|
11,000
|
|
|
João Saraiva E Silva
|
|
$
|
12,055
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Georgina Sousa (former director)
|
|
$
|
—
|
|
|
$
|
9,484
|
|
|
$
|
5,000
|
|
|
Robin Bakken (former director)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
14,000
|
|
|
Total
|
|
$
|
232,055
|
|
|
$
|
229,484
|
|
|
$
|
190,000
|
|
|
|
|
Number of options
|
|
|
|
|
||||||
|
Director or Officer
|
|
Total
|
|
|
Vested
|
|
|
Exercise price
|
|
|
Expiration Date
|
|
|
Øystein Kalleklev
|
|
60,000
|
|
|
20,000
|
|
|
$
|
14.10
|
|
|
September 2024
|
|
Harald Gurvin
|
|
30,000
|
|
|
10,000
|
|
|
$
|
17.40
|
|
|
November 2024
|
|
Name
|
|
Ordinary
Shares
(1)
|
|
Percentage
of Ordinary
Shares
Outstanding
|
|
|
David McManus
|
|
92,519
|
|
|
*
|
|
Marius Hermansen
|
|
7,182
|
|
|
*
|
|
Ola Lorentzon
|
|
3,173
|
|
|
*
|
|
Nikolai Grigoriev
|
|
24,421
|
|
|
*
|
|
Oystein Kalleklev
|
|
40,000
|
|
|
*
|
|
Harald Gurvin
|
|
15,000
|
|
|
*
|
|
(1)
|
Not including options to purchase ordinary shares.
|
|
|
|
Ordinary Shares
Beneficially Owned
|
||||
|
Name
|
|
Number
|
|
Percentage
(1)
|
||
|
Geveran Trading Co. Ltd. (2)
|
|
24,678,811
|
|
|
45.6
|
%
|
|
(1)
|
Calculated based on
54,110,584
ordinary shares outstanding as of April 16, 2020.
|
|
(2)
|
Geveran is a Cyprus holding company, indirectly controlled by trusts established by Mr. John Fredriksen for the benefit of his immediate family. Mr. Fredriksen disclaims beneficial ownership of the
24,678,811
ordinary shares, except to the extent of his voting and dispositive interests in such ordinary shares and Mr. Fredriksen has no pecuniary interest in such shares.
|
|
•
|
we will not be able to pay our liabilities as they fall due; or
|
|
•
|
the realizable value of our assets, is less than our liabilities.
|
|
•
|
we and each subsidiary are organized in a "qualified foreign country," defined as a country that grants an equivalent exemption from tax to corporations organized in the United States in respect of the shipping income for which exemption is being claimed under section 883 of the Code; this is also known as the "Country of Organization Requirement"; and
|
|
•
|
either
|
|
▪
|
more than 50% of the value of our stock is treated as owned, directly or indirectly, by individuals who are "residents" of qualified foreign countries; this is also known as the "Ownership Requirement"; or
|
|
▪
|
our stock is "primarily and regularly traded on an established securities market" in the United States or any qualified foreign country; this is also known as the "Publicly-Traded Requirement."
|
|
•
|
at least 75% of our gross income in a taxable year is "passive income"; or
|
|
•
|
at least 50% of our assets in a taxable year (based on an average of the quarterly values of the assets) are held for the production of, or produce, "passive income."
|
|
|
|
Year ended December 31,
|
||||
|
(In thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Audit Fees (a)
|
|
382
|
|
|
650
|
|
|
Audit-Related Fees (b)
|
|
40
|
|
|
—
|
|
|
Tax Fees (c)
|
|
12
|
|
|
8
|
|
|
All Other Fees (d)
|
|
—
|
|
|
—
|
|
|
Total
|
|
434
|
|
|
658
|
|
|
A.
|
Audit Fees
|
|
B.
|
Audit-Related Fees
|
|
C.
|
Tax Fees
|
|
D.
|
All Other Fees
|
|
•
|
Independence of Directors.
The NYSE requires that a U.S. listed company maintain a majority of independent directors. While our board of directors is currently comprised of directors a majority of whom are independent, we cannot assure you that in the future we will have a majority of independent directors.
|
|
•
|
Executive Sessions
. The NYSE requires that independent directors meet regularly in executive sessions at which only independent directors are present. We intend to hold executive sessions at which only independent directors are present at least twice a year.
|
|
•
|
Nominating/Corporate Governance Committee
. The NYSE requires that a listed U.S. company have a nominating/corporate governance committee of independent directors and a committee charter specifying the purpose, duties and evaluation procedures of the committee. As permitted under Bermuda law and our bye-laws, we do not currently have a nominating or corporate governance committee. To the extent we establish such committee in the future, it may not consist of independent directors, entirely or at all.
|
|
•
|
Compensation Committee
. The NYSE requires U.S. listed companies to have a compensation committee composed entirely of independent directors and a committee charter addressing the purpose, responsibility, rights and performance evaluation of the committee. As permitted under Bermuda law, we do not currently have a compensation committee. To the extent we establish such committee in the future, it may not consist of independent directors, entirely or at all.
|
|
•
|
Audit Committee
. The NYSE requires, among other things, that a listed U.S. company have an audit committee with a minimum of three members, all of whom are independent. As permitted by Rule 10A-3 under the Securities Exchange Act of 1934, our audit committee consists of one independent member of our Board, Nikolai Grigoriev.
|
|
•
|
Shareholder Approval Requirements
. The NYSE requires that a listed U.S. company obtain prior shareholder approval for certain issuances of authorized stock or the approval of, and material revisions to, equity compensation plans. As permitted under Bermuda law and our bye-laws, we do not seek shareholder approval prior to issuances of authorized stock or the approval of and material revisions to equity compensation plans.
|
|
•
|
Corporate Governance Guidelines
. The NYSE requires U.S. companies to adopt and disclose corporate governance guidelines. The guidelines must address, among other things: director qualification standards, director responsibilities, director access to management and independent advisers, director compensation, director orientation and continuing education, management succession and an annual performance evaluation of the Board. We are not required to adopt such guidelines under Bermuda law and we have not adopted such guidelines.
|
|
|
|
|
Index to Consolidated Financial Statements of FLEX LNG Ltd.
|
|
|
|
|
|
Report of Independent Registered Public Accounting Firm
|
|
|
|
|
|
Consolidated Statements of Operations for the years ended December 31, 2019, 2018 and 2017
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income (Loss) for the years ended December 31, 2019, 2018 and 2017
|
|
|
|
|
|
Consolidated Balance Sheets as of December 31, 2019 and 2018
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2019, 2018 and 2017
|
|
|
|
|
|
Consolidated Statements of Changes in Equity for the years ended December 31, 2019, 2018 and 2017
|
|
|
|
|
|
Notes to the Consolidated Financial Statements
|
|
|
1.1
|
|
|
|
|
|
1.2
|
|
|
|
|
|
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
|
|
|
|
|
|
8.1
|
|
|
|
|
|
12.1
|
|
|
|
|
|
12.2
|
|
|
|
|
|
13.1
|
|
|
FLEX LNG Ltd.
(registrant)
|
|
|
By:
|
/s/ Oystein Kalleklev
|
|
|
Name: Oystein Kalleklev
|
|
|
Title: Chief Executive Officer of Flex LNG Management AS
(Principal Executive Officer of FLEX LNG Ltd.)
|
|
|
|
|
Report of Independent Registered Public Accounting Firm
|
|
|
|
|
|
Consolidated Statements of Operations for the years ended December 31, 2019, 2018 and 2017
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income (Loss) for the years ended December 31, 2019, 2018 and 2017
|
|
|
|
|
|
Consolidated Balance Sheets as of December 31, 2019 and 2018
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2019, 2018 and 2017
|
|
|
|
|
|
Consolidated Statements of Changes in Equity for the years ended December 31, 2019, 2018 and 2017
|
|
|
|
|
|
Notes to the Consolidated Financial Statements
|
|
|
/s/ Ernst & Young AS
|
|
|
|
We have served as the Company’s auditor since 2007.
|
|
|
|
Bergen, Norway
|
|
|
|
April 17, 2020
|
|
(in thousands of $, except per share data)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|||
|
Revenues
|
|
|
|
|
|
|
|||
|
Vessel operating revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Operating expenses
|
|
|
|
|
|
|
|||
|
Voyage expenses
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
Vessel operating expenses
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
Administrative expenses
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
Depreciation
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
Operating income/(loss)
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
|
|
|
|
|
|||
|
Other income/(expenses)
|
|
|
|
|
|
|
|||
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
Write-off of debt issuance costs
|
|
(
|
)
|
|
|
|
|
|
|
|
Gain/(loss) on derivatives
|
|
(
|
)
|
|
|
|
|
|
|
|
Other financial items
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|
Income/(loss) before tax
|
|
|
|
|
|
|
|
(
|
)
|
|
Income tax (expense)/benefit
|
|
(
|
)
|
|
|
|
|
(
|
)
|
|
Net income/(loss)
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
|
|
|
|
|
|||
|
Earnings/(loss) per share:
|
|
|
|
|
|
|
|||
|
- Basic and Diluted
|
|
|
|
|
|
|
|
(
|
)
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|||
|
Net income/(loss) for the year
|
|
|
|
|
|
|
|
(
|
)
|
|
Total other comprehensive income/(loss)
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income/(loss)
|
|
|
|
|
|
|
|
(
|
)
|
|
(in thousands of $, except share data)
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
|
||
|
ASSETS
|
|
|
|
|
||
|
Current assets
|
|
|
|
|
||
|
Cash, cash equivalents and restricted cash
|
|
|
|
|
|
|
|
Inventory
|
|
|
|
|
|
|
|
Other current assets
|
|
|
|
|
|
|
|
Receivables due from related parties
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
||
|
Derivative instruments
|
|
|
|
|
|
|
|
Vessel purchase prepayments
|
|
|
|
|
|
|
|
Vessels and equipment, net
|
|
|
|
|
|
|
|
Other fixed assets
|
|
|
|
|
|
|
|
Total non-current assets
|
|
|
|
|
|
|
|
Total Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
EQUITY AND LIABILITIES
|
|
|
|
|
||
|
Current liabilities
|
|
|
|
|
||
|
Current portion of long-term debt
|
|
|
|
|
|
|
|
Derivative instruments
|
|
|
|
|
|
|
|
Payables due to related parties
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
|
|
|
Other current liabilities
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
||
|
Long-term debt
|
|
|
|
|
|
|
|
Other non-current liabilities
|
|
|
|
|
|
|
|
Total non-current liabilities
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
||
|
Share capital (2019: 54,110,584 (2018: 54,099,929) shares issued and outstanding, par value $0.10 per share)
|
|
|
|
|
|
|
|
Additional paid in capital
|
|
|
|
|
|
|
|
Accumulated deficit
|
|
(
|
)
|
|
(
|
)
|
|
Total equity
|
|
|
|
|
|
|
|
Total Equity and Liabilities
|
|
|
|
|
|
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|||
|
Operating activities
|
|
|
|
|
|
|
|||
|
Net income/(loss)
|
|
|
|
|
|
|
|
(
|
)
|
|
Adjustments to reconcile net income/(loss) to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|||
|
Depreciation
|
|
|
|
|
|
|
|
|
|
|
Write-off of debt issuance costs
|
|
|
|
|
|
|
|
|
|
|
Amortization of debt issuance costs
|
|
|
|
|
|
|
|
|
|
|
Share-based payments
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange loss/(gain)
|
|
(
|
)
|
|
|
|
|
(
|
)
|
|
Change in fair value of derivative instruments
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
(
|
)
|
|
(
|
)
|
|
Changes in operating assets and liabilities, net:
|
|
|
|
|
|
|
|||
|
Inventory
|
|
(
|
)
|
|
|
|
|
(
|
)
|
|
Trade accounts receivable, net
|
|
(
|
)
|
|
|
|
|
|
|
|
Accrued income
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|
Prepaid expenses
|
|
(
|
)
|
|
|
|
|
(
|
)
|
|
Other receivables
|
|
(
|
)
|
|
|
|
|
(
|
)
|
|
Receivables due from related parties
|
|
|
|
|
(
|
)
|
|
|
|
|
Payables due to related parties
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|
Accounts payable
|
|
(
|
)
|
|
|
|
|
|
|
|
Accrued expenses
|
|
|
|
|
|
|
|
|
|
|
Deferred charter revenue
|
|
|
|
|
(
|
)
|
|
|
|
|
Other current liabilities
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|
Provisions
|
|
(
|
)
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
|
|
|
|
|
|||
|
Investing activities
|
|
|
|
|
|
|
|||
|
Purchase of other fixed assets
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
Vessel purchase prepayments
|
|
|
|
|
(
|
)
|
|
(
|
)
|
|
Additions and installments on newbuildings
|
|
|
|
|
(
|
)
|
|
(
|
)
|
|
Purchase of vessels and equipment
|
|
(
|
)
|
|
|
|
|
|
|
|
Capitalized interest
|
|
|
|
|
(
|
)
|
|
(
|
)
|
|
Net cash (used in) provided by investing activities
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|
|
|
|
|
|||
|
Financing activities
|
|
|
|
|
|
|
|||
|
Repayment of long-term debt
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
Repayment of revolving credit facility
|
|
(
|
)
|
|
|
|
|
|
|
|
Prepayment of long-term debt
|
|
(
|
)
|
|
|
|
|
|
|
|
Proceeds from long-term debt
|
|
|
|
|
|
|
|
|
|
|
Financing costs
|
|
(
|
)
|
|
|
|
|
|
|
|
Net proceeds from issuance of share capital
|
|
|
|
|
|
|
|
|
|
|
Cash dividends paid
|
|
(
|
)
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Effect of exchange rate changes on cash
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash, cash equivalents and restricted cash
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash at the beginning of the period
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash at the end of the period
|
|
|
|
|
|
|
|
|
|
|
Supplemental Information
|
|
|
|
|
|
|
|||
|
Interest paid
|
|
|
|
|
|
|
|
|
|
|
Income tax paid
|
|
|
|
|
|
|
|
|
|
|
(in thousands of $, except number of shares)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|||
|
Number of shares outstanding
|
|
|
|
|
|
|
|||
|
Balance at beginning of year
|
|
|
|
|
|
|
|
|
|
|
Shares issued
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Share capital
|
|
|
|
|
|
|
|||
|
Balance at beginning of year
|
|
|
|
|
|
|
|
|
|
|
Shares issued
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Additional paid in capital
|
|
|
|
|
|
|
|||
|
Balance at beginning of year
|
|
|
|
|
|
|
|
|
|
|
Shares issued
|
|
|
|
|
|
|
|
|
|
|
Stock option expense
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Other comprehensive income
|
|
|
|
|
|
|
|||
|
Balance at beginning of year
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income
|
|
|
|
|
(
|
)
|
|
|
|
|
Balance at end of year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Accumulated deficit
|
|
|
|
|
|
|
|||
|
Balance at beginning of year
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
Net income/(loss)
|
|
|
|
|
|
|
|
(
|
)
|
|
Dividends paid
|
|
(
|
)
|
|
|
|
|
|
|
|
Balance at end of year
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
Total equity
|
|
|
|
|
|
|
|
|
|
|
1.
|
GENERAL
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
|
3.
|
RECENT ACCOUNTING PRONOUNCEMENTS
|
|
4.
|
SIGNIFICANT SUBSIDIARIES
|
|
Company
|
|
Country of registration
|
|
Main operations
|
|
Ownership share
|
|
Voting share
|
|
Flex LNGC 1 Limited
|
|
Isle of Man
|
|
Shipping
|
|
|
|
|
|
Flex LNGC 2 Limited
|
|
Isle of Man
|
|
Shipping
|
|
|
|
|
|
Flex LNG Chartering Limited
|
|
United Kingdom
|
|
Chartering services
|
|
|
|
|
|
Flex LNG Management AS
|
|
Norway
|
|
Management services
|
|
|
|
|
|
Flex LNG Bermuda Management Limited
|
|
Bermuda
|
|
Management services
|
|
|
|
|
|
Flex LNG Management Limited
|
|
Isle of Man
|
|
Management services
|
|
|
|
|
|
Flex Petroleum Limited
|
|
British Virgin Islands
|
|
Shipping
|
|
|
|
|
|
Flex LNG Fleet Limited
|
|
Bermuda
|
|
Holding company
|
|
|
|
|
|
Flex LNG Endeavour Limited
|
|
Marshall Islands
|
|
Shipping
|
|
|
|
|
|
Flex LNG Enterprise Limited
|
|
Marshall Islands
|
|
Shipping
|
|
|
|
|
|
Flex LNG Ranger Limited
|
|
Marshall Islands
|
|
Shipping
|
|
|
|
|
|
Flex LNG Rainbow Limited
|
|
Marshall Islands
|
|
Shipping
|
|
|
|
|
|
Flex LNG Constellation Limited
|
|
Marshall Islands
|
|
Shipping
|
|
|
|
|
|
Flex LNG Courageous Limited
|
|
Marshall Islands
|
|
Shipping
|
|
|
|
|
|
Flex LNG Aurora Limited
|
|
Marshall Islands
|
|
Shipping
|
|
|
|
|
|
Flex LNG Amber Limited
|
|
Marshall Islands
|
|
Shipping
|
|
|
|
|
|
Flex LNG Resolute Limited
|
|
Marshall Islands
|
|
Shipping
|
|
|
|
|
|
Flex LNG Reliance Limited
|
|
Marshall Islands
|
|
Shipping
|
|
|
|
|
|
Flex Freedom Limited
|
|
Marshall Islands
|
|
Shipping
|
|
|
|
|
|
Flex Vigilant Limited
|
|
Marshall Islands
|
|
Shipping
|
|
|
|
|
|
Flex Volunteer Limited
|
|
Marshall Islands
|
|
Shipping
|
|
|
|
|
|
Flex LNG Shipping (Bermuda) Limited
|
|
Bermuda
|
|
Shipping
|
|
|
|
|
|
5.
|
EARNINGS PER SHARE
|
|
(in thousands of $, except share data)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Net income/(loss) attributable to shareholders
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
|
|
|
|
|
|||
|
Weighted average number of ordinary shares
|
|
|
|
|
|
|
|
|
|
|
Share options
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares, adjusted for dilution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Earnings/(loss) per share
|
|
|
|
|
|
|
|||
|
- Basic and diluted
|
|
|
|
|
|
|
|
(
|
)
|
|
6.
|
INCOME TAX
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Current income tax (expense)/benefit
|
|
(
|
)
|
|
|
|
|
(
|
)
|
|
Adjustments in respect of current income tax of previous years
|
|
(
|
)
|
|
|
|
|
|
|
|
Income tax (expense)/benefit reported in the income statement
|
|
(
|
)
|
|
|
|
|
(
|
)
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Income/(loss) before tax
|
|
|
|
|
|
|
|
(
|
)
|
|
Income tax at 0% (2018: 0% (2017: 0%))
|
|
|
|
|
|
|
|
|
|
|
Effect of higher overseas tax rates
|
|
(
|
)
|
|
|
|
|
(
|
)
|
|
Income tax at effective rate of -1.1% (2018: 0.1% (2017: 0.2%))
|
|
(
|
)
|
|
|
|
|
(
|
)
|
|
7.
|
VESSEL PURCHASE PREPAYMENTS
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
At January 1
|
|
|
|
|
|
|
|
Additions
|
|
|
|
|
|
|
|
Capitalized interest
|
|
|
|
|
|
|
|
Transfer to vessels and equipment
|
|
(
|
)
|
|
|
|
|
At December 31
|
|
|
|
|
|
|
|
(in thousands of $)
|
|
Vessels and equipment
|
|
Dry-docking
|
|
Total
|
|||
|
Cost
|
|
|
|
|
|
|
|||
|
At December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
Additions
|
|
|
|
|
|
|
|
|
|
|
Newbuildings
|
|
|
|
|
|
|
|
|
|
|
Disposals
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
Additions
|
|
|
|
|
|
|
|
|
|
|
Newbuildings
|
|
|
|
|
|
|
|
|
|
|
Disposals
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Accumulated depreciation
|
|
|
|
|
|
|
|||
|
At December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
Charge
|
|
|
|
|
|
|
|
|
|
|
Disposals
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
Charge
|
|
|
|
|
|
|
|
|
|
|
Disposals
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Net book value
|
|
|
|
|
|
|
|||
|
At December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
9.
|
OTHER CURRENT ASSETS
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Trade accounts receivable, net
|
|
|
|
|
|
|
|
Accrued income
|
|
|
|
|
|
|
|
Prepaid expenses
|
|
|
|
|
|
|
|
Other receivables
|
|
|
|
|
|
|
|
Total other current assets
|
|
|
|
|
|
|
|
10.
|
OTHER CURRENT LIABILITIES
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Accrued expenses
|
|
|
|
|
|
|
|
Deferred charter revenue
|
|
|
|
|
|
|
|
Other current liabilities
|
|
|
|
|
|
|
|
Provisions
|
|
|
|
|
|
|
|
Total other current liabilities
|
|
|
|
|
|
|
|
11.
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
Restricted cash
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash
|
|
|
|
|
|
|
|
12.
|
SHARE CAPITAL AND ADDITIONAL PAID IN CAPITAL
|
|
(in thousands of $, except share data)
|
|
Shares
|
|
|
Share Capital
|
|
|
Additional paid in capital
|
|
|
Ordinary shares - issued and fully paid:
|
|
|
|
|
|
|
|||
|
At December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
Shares issued
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
Shares issued
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
13.
|
SHARE BASED PAYMENTS
|
|
|
|
September 2018
|
|
|
November 2018
|
|
|
Risk free interest rate
|
|
|
%
|
|
|
%
|
|
Expected life (years)
|
|
|
|
|
|
|
|
Expected volatility
|
|
|
%
|
|
|
%
|
|
Expected dividend yield
|
|
|
%
|
|
|
%
|
|
|
|
Number of non-vested options
|
|
|
Number of vested options
|
|
|
Weighted average exercise price per share ($)
|
|
|
Weighted average remaining contractual term (years)
|
|
Weighted average grant date fair value ($)
|
|
|
Aggregate intrinsic value
|
|
|
At December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted during the year
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Converted during the year
|
|
|
|
|
—
|
|
|
|
|
|
0.0
|
|
|
|
|
|
|
|
Forfeited during the year
|
|
|
|
|
—
|
|
|
|
|
|
0.0
|
|
|
|
|
|
|
|
Expired during the year
|
|
|
|
|
—
|
|
|
|
|
|
0.0
|
|
|
|
|
|
|
|
At December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted during the year
|
|
|
|
|
—
|
|
|
|
|
|
0.0
|
|
|
|
|
|
|
|
Converted during the year
|
|
|
|
|
—
|
|
|
|
|
|
0.0
|
|
|
|
|
|
|
|
Forfeited during the year
|
|
|
|
|
—
|
|
|
|
|
|
0.0
|
|
|
|
|
|
|
|
Expired during the year
|
|
|
|
|
—
|
|
|
|
|
|
0.0
|
|
|
|
|
|
|
|
At December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands of $)
|
|
Notional principal
|
|
|
Inception date
|
|
Maturity date
|
|
Fixed Interest Rate
|
|
|
Receiving floating, pay fixed
|
|
|
|
|
June 2019
|
|
June 2024
|
|
|
%
|
|
Receiving floating, pay fixed
|
|
|
|
|
June 2019
|
|
June 2024
|
|
|
%
|
|
Receiving floating, pay fixed
|
|
|
|
|
June 2019
|
|
June 2024
|
|
|
%
|
|
Receiving floating, pay fixed
|
|
|
|
|
August 2019
|
|
June 2024
|
|
|
%
|
|
Receiving floating, pay fixed
|
|
|
|
|
September 2019
|
|
June 2024
|
|
|
%
|
|
15.
|
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
U.S. dollar denominated floating rate debt
|
|
|
|
|
||
|
$315 Million Term Loan Facility
|
|
|
|
|
|
|
|
$250 Million Term Loan Facility
|
|
|
|
|
|
|
|
$50 million term loan under $100 Million Facility
|
|
|
|
|
|
|
|
Flex Rainbow
Sale and Leaseback
|
|
|
|
|
|
|
|
Total U.S. dollar floating rate debt
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
U.S. dollar denominated fixed rate debt
|
|
|
|
|
||
|
Hyundai Glovis Sale and Charterback
|
|
|
|
|
|
|
|
Total U.S. dollar denominated fixed rate debt
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
U.S. dollar denominated revolving credit facilities
|
|
|
|
|
||
|
$270 Million Revolving Credit Facility
|
|
|
|
|
|
|
|
$50 million revolving tranche under $100 Million Facility
|
|
|
|
|
|
|
|
Total U.S. dollar denominated revolving credit facilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total debt
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Less
|
|
|
|
|
||
|
Current portion of debt
|
|
|
|
|
|
|
|
Long-term portion of debt issuance costs
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
|
|
|
|
16.
|
FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES
|
|
|
|
|
|
2019
|
|
|
2019
|
|
|
2018
|
|
|
2018
|
|
|
(in thousands of $)
|
|
Fair value hierarchy level
|
|
Carrying value of asset (liability)
|
|
|
Fair value
asset (liability)
|
|
|
Carrying value of asset (liability)
|
|
|
Fair value asset
(liability)
|
|
|
Cash and cash equivalents
|
|
Level 1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Derivative instruments
|
|
Level 2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative instruments
|
|
Level 2
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|
|
|
|
Long-term debt*
|
|
Level 2
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
17.
|
RELATED PARTY TRANSACTIONS
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Seatankers Management Co. Ltd
|
|
(
|
)
|
|
|
|
|
Seatankers Management Norway AS
|
|
|
|
|
|
|
|
Frontline Ltd
|
|
|
|
|
|
|
|
Frontline Management (Bermuda) Limited
|
|
(
|
)
|
|
(
|
)
|
|
Frontline Corporate Services Ltd
|
|
(
|
)
|
|
|
|
|
Frontline Management AS
|
|
(
|
)
|
|
(
|
)
|
|
Flex LNG Fleet Management AS
|
|
(
|
)
|
|
|
|
|
SFL Corporation Ltd
|
|
(
|
)
|
|
|
|
|
Related party balance
|
|
|
|
|
|
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Seatankers Management Co. Ltd
|
|
|
|
|
|
|
|
|
|
|
Seatankers Management Norway AS
|
|
|
|
|
|
|
|
|
|
|
Frontline Management (Bermuda) Limited
|
|
|
|
|
|
|
|
|
|
|
Frontline Management AS
|
|
|
|
|
|
|
|
|
|
|
Flex LNG Fleet Management AS
|
|
|
|
|
|
|
|
|
|
|
Total related party transactions
|
|
|
|
|
|
|
|
|
|
|
18.
|
COMMITMENTS AND CONTINGENT LIABILITIES
|
|
(in thousands of $)
|
|
Long-term debt obligations
|
|
|
Newbuildings
|
|
|
Total
|
|
|
2020
|
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
2024
|
|
|
|
|
|
|
|
|
|
|
Thereafter
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
19.
|
MINIMUM COMMITTED REVENUE
|
|
(in thousands of $)
|
|
|
|
|
2020
|
|
|
|
|
2021
|
|
|
|
|
2022
|
|
|
|
|
2023
|
|
|
|
|
2024
|
|
|
|
|
Thereafter
|
|
|
|
|
Total
|
|
|
|
|
20.
|
SUBSEQUENT EVENTS
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|