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.
|
o
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g)
|
|
|
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
|
|
|
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the fiscal year ended
|
December 31, 2018
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
|
|
|
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from _________________ to _________________
|
|
o
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
Date of event requiring this shell company report
_______________________________
|
|
Commission file number
|
001-16601
|
|
Frontline Ltd.
|
|
(Exact name of Registrant as specified in its charter)
|
|
|
|
|
|
(Translation of Registrant's name into English)
|
|
|
|
Bermuda
|
|
(Jurisdiction of incorporation or organization)
|
|
|
|
Par-la-Ville Place, 14 Par-la-Ville Road, Hamilton, HM 08, Bermuda
|
|
(Address of principal executive offices)
|
|
James Ayers, Telephone: (1) 441 295 6935, Facsimile: (1) 441 295 3494,
Par-la-Ville Place, 14 Par-la-Ville Road, Hamilton, HM 08, Bermuda
|
|
(Name, Telephone, E-mail and/or Facsimile number and Address of Company Contact Person)
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
|
|
|
|
Ordinary Shares, Par Value $1.00 Per Share
|
|
New York Stock Exchange
|
|
|
|
|
|
None
|
|
(Title of Class)
|
|
Ordinary Shares, Par Value $1.00 Per Share
|
|
(Title of Class)
|
|
Large accelerated filer
o
|
Accelerated filer
x
|
Non-accelerated filer
o
|
|
|
Smaller reporting company
o
|
Emerging growth company
o
|
|
U.S. GAAP
x
|
International Financial Reporting Standards as issued by the
International Accounting Standards Board
o
|
Other
o
|
|
Item 17
o
|
|
Item 18
o
|
|
Yes
|
o
|
No
|
ý
|
|
|
|
PAGE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal year ended December 31,
|
||||||||||||||||||
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
|||||
|
(in thousands of $, except ordinary shares, per share data and ratios)
|
||||||||||||||||||||
|
Statement of Operations Data
(1)
:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total operating revenues
(2)
|
|
742,266
|
|
|
646,326
|
|
|
754,306
|
|
|
458,934
|
|
|
241,826
|
|
|||||
|
Total operating expenses
|
|
669,761
|
|
|
844,978
|
|
|
574,142
|
|
|
280,639
|
|
|
190,103
|
|
|||||
|
Net operating income (loss)
|
|
82,711
|
|
|
(196,271
|
)
|
|
177,481
|
|
|
287,218
|
|
|
120,712
|
|
|||||
|
Net (loss) income from continuing operations
|
|
(8,398
|
)
|
|
(264,322
|
)
|
|
117,514
|
|
|
255,386
|
|
|
137,414
|
|
|||||
|
Net (loss) income from discontinued operations after non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(100,701
|
)
|
|
12,055
|
|
|||||
|
Net (loss) income attributable to the Company
|
|
(8,880
|
)
|
|
(264,861
|
)
|
|
117,010
|
|
|
154,624
|
|
|
149,469
|
|
|||||
|
Basic and diluted (loss) earnings per share attributable to the Company from continuing operations
(3)
|
|
$
|
(0.05
|
)
|
|
$
|
(1.56
|
)
|
|
$
|
0.75
|
|
|
$
|
2.13
|
|
|
$
|
1.10
|
|
|
Basic and diluted (loss) earnings per share attributable to the Company from discontinued operations
(3)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.84
|
)
|
|
$
|
0.10
|
|
|
Basic and diluted (loss) earnings per share attributable to the Company
(3)
|
|
$
|
(0.05
|
)
|
|
$
|
(1.56
|
)
|
|
$
|
0.75
|
|
|
$
|
1.29
|
|
|
$
|
1.19
|
|
|
Dividends per share declared
(3) (4)
|
|
$
|
—
|
|
|
$
|
0.30
|
|
|
$
|
1.05
|
|
|
$
|
0.25
|
|
|
$
|
4.46
|
|
|
|
|
Fiscal year ended December 31,
|
|||||||||||||
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
|
(in thousands of $, except ordinary shares and ratios)
|
|||||||||||||||
|
Balance Sheet Data (at end of year)
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
66,484
|
|
|
104,145
|
|
|
202,402
|
|
|
264,524
|
|
|
235,801
|
|
|
Newbuildings
|
|
52,254
|
|
|
79,602
|
|
|
308,324
|
|
|
266,233
|
|
|
227,050
|
|
|
Vessels and equipment, net
|
|
2,476,755
|
|
|
2,342,130
|
|
|
1,477,395
|
|
|
1,189,198
|
|
|
861,919
|
|
|
Vessels and equipment under capital lease, net
|
|
90,676
|
|
|
251,698
|
|
|
536,433
|
|
|
694,226
|
|
|
—
|
|
|
Investment in associated company
|
|
6,246
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
59,448
|
|
|
Total assets
|
|
3,077,841
|
|
|
3,133,728
|
|
|
2,966,317
|
|
|
2,883,468
|
|
|
2,497,005
|
|
|
Short-term debt and current portion of long-term debt
|
|
120,479
|
|
|
113,078
|
|
|
67,365
|
|
|
57,575
|
|
|
44,052
|
|
|
Current portion of obligations under capital leases
|
|
11,854
|
|
|
43,316
|
|
|
56,505
|
|
|
89,798
|
|
|
—
|
|
|
Long-term debt
(8)
|
|
1,610,293
|
|
|
1,467,074
|
|
|
914,592
|
|
|
745,695
|
|
|
468,760
|
|
|
Obligations under capital leases
|
|
87,930
|
|
|
255,700
|
|
|
366,095
|
|
|
446,553
|
|
|
—
|
|
|
Share capital
|
|
169,821
|
|
|
169,809
|
|
|
169,809
|
|
|
781,938
|
|
|
635,205
|
|
|
Total equity attributable to the Company
|
|
1,163,800
|
|
|
1,187,308
|
|
|
1,499,601
|
|
|
1,446,282
|
|
|
1,123,580
|
|
|
Ordinary shares outstanding (000s)
(3)
|
|
169,821
|
|
|
169,809
|
|
|
169,809
|
|
|
156,387
|
|
|
116,712
|
|
|
Weighted average ordinary shares outstanding (000s)
(3)
|
|
169,810
|
|
|
169,809
|
|
|
156,973
|
|
|
120,082
|
|
|
125,189
|
|
|
Other Financial Data:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Equity to assets ratio (percentage)
(5)
|
|
37.8
|
%
|
|
37.9
|
%
|
|
50.6
|
%
|
|
50.2
|
%
|
|
45.0
|
%
|
|
Debt to equity ratio
(6)
|
|
1.6
|
|
|
1.6
|
|
|
0.9
|
|
|
0.9
|
|
|
0.5
|
|
|
Price earnings ratio
(7)
|
|
(110.6
|
)
|
|
(2.9
|
)
|
|
9.5
|
|
|
11.6
|
|
|
8.8
|
|
|
Time charter equivalent revenue
(9)
|
|
339,196
|
|
|
365,059
|
|
|
566,701
|
|
|
342,773
|
|
|
136,503
|
|
|
1.
|
Frontline 2012 determined that the stock dividend of 75.4 million of its shares in Golden Ocean Group Limited (formerly Knightsbridge Shipping Limited, NASDAQ: VLCCF), or Golden Ocean, in June 2015 represented a significant strategic shift in its business and, therefore, recorded the results of its dry bulk operations as discontinued operations in the years ended December 31, 2015 and 2014. The balance sheet at December 31, 2014 has also been presented on a discontinued operations basis.
|
|
2.
|
The Company adopted ASC 606 effective from January 1, 2018. Prior periods have not been restated for the impact of this standard, see Note 3 to our Consolidated Financial Statements for an explanation of the impact of the adoption of ASC 606.
|
|
3.
|
Earnings and dividends per share amounts, the number of ordinary shares outstanding and the weighted average ordinary shares outstanding have been restated to reflect the effect of the reverse business acquisition on November 30, 2015 and the 1-for-5 reverse share split that was effected on February 3, 2016.
|
|
4.
|
In June 2015, Frontline 2012 paid a stock dividend consisting of 75.4 million Golden Ocean shares. In March 2015, Frontline 2012 paid a stock dividend consisting of 4.1 million shares of Avance Gas Holding Limited, or Avance Gas.
|
|
5.
|
Equity-to-assets ratio is calculated as total equity attributable to the Company divided by total assets.
|
|
6.
|
Debt-to-equity ratio is calculated as total interest bearing current and long-term liabilities, including obligations under capital leases, divided by total equity attributable to the Company.
|
|
7.
|
Price earnings ratio is calculated by dividing the closing year end share price by basic earnings per share attributable to the Company. For 2014 the price earnings ratio has been calculated by dividing the closing year end share price for Frontline 2012 by basic earnings per share attributable to the Company. Each year end share price has been adjusted for the 1-for-5 reverse share split in February 2016 and the share price at the end of 2014 has been adjusted for the share exchange ratio in the Merger.
|
|
8.
|
The Company has recorded debt issuance costs (i.e. deferred charges) as a direct deduction from the carrying amount of the related debt rather than as an asset following its adoption of Accounting Standards Update 2015-03 and has applied this on a retrospective basis for all periods presented.
|
|
9.
|
A reconciliation of time charter equivalent revenues to total operating revenues as reflected in the Consolidated Statements of Operations is as follows:
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
|
Total operating revenues
|
|
742,266
|
|
|
646,326
|
|
|
754,306
|
|
|
458,934
|
|
|
241,826
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Finance lease interest income
|
|
(1,293
|
)
|
|
(1,748
|
)
|
|
(2,194
|
)
|
|
(577
|
)
|
|
—
|
|
|
Other income
|
|
(24,005
|
)
|
|
(20,185
|
)
|
|
(23,770
|
)
|
|
(5,878
|
)
|
|
(1,615
|
)
|
|
Voyage expenses and commissions
|
|
(377,772
|
)
|
|
(259,334
|
)
|
|
(161,641
|
)
|
|
(109,706
|
)
|
|
(103,708
|
)
|
|
Time charter equivalent revenue
|
|
339,196
|
|
|
365,059
|
|
|
566,701
|
|
|
342,773
|
|
|
136,503
|
|
|
•
|
supply and demand for oil and oil products;
|
|
•
|
global and regional economic and political conditions, including developments in international trade, national oil reserves policies, fluctuations in industrial and agricultural production and armed conflicts;
|
|
•
|
regional availability of refining capacity;
|
|
•
|
environmental and other legal and regulatory developments;
|
|
•
|
changes in seaborne and other transportation patterns, including changes in the distances over which tanker cargoes are transported by sea;
|
|
•
|
increases in the production of oil in areas linked by pipelines to consuming areas, the extension of existing, or the development of new, pipeline systems in markets we may serve, or the conversion of existing non-oil pipelines to oil pipelines in those markets;
|
|
•
|
currency exchange rates;
|
|
•
|
weather and acts of God and natural disasters;
|
|
•
|
competition from alternative sources of energy and from other shipping companies and other modes of transport;
|
|
•
|
international sanctions, embargoes, import and export restrictions, nationalizations, piracy and wars; and
|
|
•
|
regulatory changes including regulations adopted by supranational authorities and/or industry bodies, such as safety and environmental regulations and requirements by major oil companies.
|
|
•
|
current and expected purchase orders for tankers;
|
|
•
|
the number of tanker newbuilding deliveries;
|
|
•
|
any potential delays in the delivery of newbuilding vessels and/or cancellations of newbuilding orders;
|
|
•
|
the scrapping rate of older tankers;
|
|
•
|
technological advances in tanker design and capacity;
|
|
•
|
tanker freight rates, which are affected by factors that may affect the rate of newbuilding, swapping and laying up of tankers;
|
|
•
|
port and canal congestion;
|
|
•
|
slow-steaming of vessels;
|
|
•
|
price of steel and vessel equipment;
|
|
•
|
conversion of tankers to other uses or conversion of other vessels to tankers;
|
|
•
|
the number of tankers that are out of service; and
|
|
•
|
changes in environmental and other regulations that may limit the useful lives of tankers.
|
|
•
|
increased crude oil production from other areas;
|
|
•
|
increased refining capacity in the Arabian Gulf or West Africa;
|
|
•
|
increased use of existing and future crude oil pipelines in the Arabian Gulf or West Africa;
|
|
•
|
a decision by Arabian Gulf or West African oil-producing nations to increase their crude oil prices or to further decrease or limit their crude oil production;
|
|
•
|
armed conflict in the Arabian Gulf and West Africa and political or other factors; and
|
|
•
|
the development, availability and the costs of nuclear power, natural gas, coal and other alternative sources of energy.
|
|
•
|
loss of life or harm to seafarers;
|
|
•
|
a marine disaster;
|
|
•
|
terrorism;
|
|
•
|
environmental accidents;
|
|
•
|
cargo and property losses or damage; and
|
|
•
|
business interruptions caused by mechanical failure, human error, war, terrorism, piracy, political action in various countries, labor strikes, or adverse weather conditions.
|
|
•
|
general economic and market conditions affecting the shipping industry;
|
|
•
|
the balance between supply of and demand for vessels of a certain size;
|
|
•
|
competition from other shipping companies;
|
|
•
|
types and sizes of vessels;
|
|
•
|
the availability of other modes of transportation;
|
|
•
|
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.
|
|
•
|
trends in our industry and the markets in which we operate;
|
|
•
|
changes in the market price of the services we provide;
|
|
•
|
the introduction of new technologies or products by us or by our competitors;
|
|
•
|
changes in expectations as to our future financial performance, including financial estimates by securities analysts and investors;
|
|
•
|
operating results that vary from the expectations of securities analysts and investors;
|
|
•
|
announcements by us or our competitors of significant contracts, acquisitions, strategic partnerships, joint ventures, financings or capital commitments;
|
|
•
|
changes in laws and regulations;
|
|
•
|
significant changes in the performance of the stock markets in general;
|
|
•
|
general economic and competitive conditions; and
|
|
•
|
changes in key management personnel.
|
|
(i)
|
46 vessels owned by the Company (12 VLCCs, 16 Suezmax tankers, 18 LR2/Aframax tankers);
|
|
(ii)
|
three VLCCs that are under capital leases;
|
|
(iii)
|
one VLCC that is recorded as an investment in finance lease;
|
|
(iv)
|
two VLCCs chartered in from an unrelated third party; and
|
|
(v)
|
nine vessels that are under the Company’s commercial management (three VLCCs, two Suezmax tankers, two LR2 tankers and two Aframax oil tankers)
|
|
•
|
emphasizing operational safety and quality maintenance for all of our vessels;
|
|
•
|
complying with all current and proposed environmental regulations;
|
|
•
|
outsourcing technical management and crewing;
|
|
•
|
continuing to achieve competitive operational costs;
|
|
•
|
achieving high utilization of our vessels;
|
|
•
|
achieving competitive financing arrangements;
|
|
•
|
achieving a satisfactory mix of term charters, contracts of affreightment, or COAs, and spot voyages; and
|
|
•
|
developing and maintaining relationships with major oil companies and industrial charterers.
|
|
Vessel
|
|
Built
|
|
Approximate Dwt.
|
|
Flag
|
|
Type of Employment
(1)
|
|
Tonnage Owned
|
|
|
|
|
|
|
|
|
|
VLCCs
|
|
|
|
|
|
|
|
|
|
Front Kathrine
|
|
2009
|
|
297,000
|
|
MI
|
|
Spot market
|
|
Front Queen
|
|
2009
|
|
297,000
|
|
MI
|
|
Spot market
|
|
Front Eminence
|
|
2009
|
|
321,000
|
|
MI
|
|
Spot market
|
|
Front Endurance
|
|
2009
|
|
321,000
|
|
MI
|
|
Spot market
|
|
Front Cecilie
|
|
2010
|
|
297,000
|
|
HK
|
|
Spot market
|
|
Front Signe
|
|
2010
|
|
297,000
|
|
HK
|
|
Spot market
|
|
Front Duke
|
|
2016
|
|
299,000
|
|
MI
|
|
Spot market
|
|
Front Duchess
|
|
2017
|
|
299,000
|
|
MI
|
|
Spot market
|
|
Front Earl
|
|
2017
|
|
300,000
|
|
MI
|
|
Spot market
|
|
Front Prince
|
|
2017
|
|
300,000
|
|
MI
|
|
Spot market
|
|
Front Empire
|
|
2018
|
|
300,000
|
|
MI
|
|
Spot market
|
|
Front Princess
|
|
2018
|
|
300,000
|
|
MI
|
|
Spot market
|
|
|
|
|
|
|
|
|
|
|
|
Suezmax Tankers
|
|
|
|
|
|
|
|
|
|
Front Ull
|
|
2014
|
|
157,000
|
|
MI
|
|
Spot market
|
|
Front Idun
|
|
2015
|
|
157,000
|
|
MI
|
|
Spot market
|
|
Front Thor
|
|
2010
|
|
156,000
|
|
MI
|
|
Spot market
|
|
Front Loki
|
|
2010
|
|
156,000
|
|
MI
|
|
Spot market
|
|
Front Odin
|
|
2010
|
|
156,000
|
|
MI
|
|
Spot market
|
|
Front Njord
|
|
2010
|
|
156,000
|
|
HK
|
|
Spot market
|
|
Front Balder
|
|
2009
|
|
156,000
|
|
MI
|
|
Spot market
|
|
Front Brage
|
|
2011
|
|
156,000
|
|
MI
|
|
Spot market
|
|
Front Crown
|
|
2016
|
|
157,000
|
|
MI
|
|
Spot market
|
|
Front Challenger
|
|
2016
|
|
157,000
|
|
MI
|
|
Spot market
|
|
Front Classic
|
|
2017
|
|
157,000
|
|
MI
|
|
Spot market
|
|
Front Clipper
|
|
2017
|
|
157,000
|
|
MI
|
|
Spot market
|
|
Front Crystal
|
|
2017
|
|
157,000
|
|
MI
|
|
Spot market
|
|
Front Coral
|
|
2017
|
|
158,000
|
|
MI
|
|
Spot market
|
|
Front Cosmos
|
|
2017
|
|
158,000
|
|
MI
|
|
Market related time charter
|
|
Front Cascade
|
|
2017
|
|
157,000
|
|
MI
|
|
Spot market
|
|
|
|
|
|
|
|
|
|
|
|
LR2/Aframax Tankers
|
|
|
|
|
|
|
|
|
|
Front Lion
(2)
|
|
2014
|
|
115,000
|
|
MI
|
|
Time charter
|
|
Front Puma
|
|
2015
|
|
115,000
|
|
MI
|
|
Spot market
|
|
Front Panther
|
|
2015
|
|
115,000
|
|
MI
|
|
Spot market
|
|
Front Tiger
|
|
2015
|
|
115,000
|
|
MI
|
|
Spot market
|
|
Front Ocelot
|
|
2016
|
|
110,000
|
|
MI
|
|
Spot market
|
|
Front Cheetah
|
|
2016
|
|
113,000
|
|
MI
|
|
Spot market
|
|
Front Lynx
|
|
2016
|
|
110,000
|
|
MI
|
|
Spot market
|
|
Front Cougar
|
|
2016
|
|
110,000
|
|
MI
|
|
Spot market
|
|
Front Leopard
|
|
2016
|
|
110,000
|
|
MI
|
|
Spot market
|
|
Front Jaguar
|
|
2016
|
|
110,000
|
|
MI
|
|
Spot market
|
|
Front Altair
|
|
2016
|
|
110,000
|
|
MI
|
|
Spot market
|
|
Front Antares
|
|
2017
|
|
110,000
|
|
MI
|
|
Spot market
|
|
Front Vega
|
|
2017
|
|
111,000
|
|
MI
|
|
Spot market
|
|
Front Sirius
|
|
2017
|
|
111,000
|
|
MI
|
|
Spot market
|
|
Front Castor
|
|
2017
|
|
110,000
|
|
MI
|
|
Market related time charter
|
|
Front Pollux
|
|
2017
|
|
110,000
|
|
MI
|
|
Spot market
|
|
Front Capella
|
|
2017
|
|
110,000
|
|
MI
|
|
Spot market
|
|
Front Polaris
|
|
2018
|
|
111,000
|
|
MI
|
|
Spot market
|
|
Tonnage chartered-in from Ship Finance
|
|
|
|
|
|
|
|
|
|
VLCCs
|
|
|
|
|
|
|
|
|
|
Front Hakata
|
|
2002
|
|
298,000
|
|
BA
|
|
Spot market
|
|
Front Force
|
|
2004
|
|
305,000
|
|
MI
|
|
Spot market
|
|
Front Energy
|
|
2004
|
|
305,000
|
|
MI
|
|
Spot market
|
|
|
|
|
|
|
|
|
|
|
|
Tonnage chartered-in from third parties
|
|
|
|
|
|
|
|
|
|
VLCCs
|
|
|
|
|
|
|
|
|
|
FPMC C Melody
|
|
2011
|
|
297,000
|
|
LIB
|
|
Spot market
|
|
FMPC C Noble
|
|
2012
|
|
297,000
|
|
LIB
|
|
Spot market
|
|
1.
|
Time Charter includes those contracts with durations in excess of six months.
|
|
2.
|
This vessel commenced a time charter in August 2015 which was extended with the earliest possible re-delivery in January 2020.
|
|
(i)
|
46 vessels owned by the Company (12 VLCCs, 16 Suezmax tankers, 18 LR2/Aframax tankers);
|
|
(ii)
|
three VLCCs that are under capital leases;
|
|
(iii)
|
one VLCC that is recorded as an investment in finance lease;
|
|
(iv)
|
two VLCCs chartered in from an unrelated third party;
|
|
(v)
|
nine vessels that are under the Company’s commercial management (three VLCCs, two Suezmax tankers, two LR2 tankers and two Aframax oil tankers)
|
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
VLCCs
|
|
|
|
|
|
|
|||
|
At start of period
|
|
20
|
|
|
21
|
|
|
20
|
|
|
Other acquisitions/newbuilding deliveries
|
|
2
|
|
|
3
|
|
|
1
|
|
|
Disposal/lease termination
|
|
(6
|
)
|
|
(2
|
)
|
|
(1
|
)
|
|
Chartered-in
|
|
1
|
|
|
(2
|
)
|
|
1
|
|
|
At end of period
|
|
17
|
|
|
20
|
|
|
21
|
|
|
Suezmax tankers
|
|
|
|
|
|
|
|||
|
At start of period
|
|
16
|
|
|
14
|
|
|
12
|
|
|
Other acquisitions/newbuilding deliveries
|
|
—
|
|
|
6
|
|
|
2
|
|
|
Disposal/lease termination
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
Chartered-in
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
At end of period
|
|
16
|
|
|
16
|
|
|
14
|
|
|
LR2/Aframax tankers
|
|
|
|
|
|
|
|||
|
At start of period
|
|
17
|
|
|
11
|
|
|
7
|
|
|
Other acquisitions/newbuilding deliveries
|
|
1
|
|
|
6
|
|
|
7
|
|
|
Chartered-in
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
At end of period
|
|
18
|
|
|
17
|
|
|
11
|
|
|
MR tankers
|
|
|
|
|
|
|
|||
|
At start of period
|
|
—
|
|
|
3
|
|
|
10
|
|
|
Disposal/lease termination
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
Chartered-in
|
|
—
|
|
|
(3
|
)
|
|
(1
|
)
|
|
At end of period
|
|
—
|
|
|
—
|
|
|
3
|
|
|
Total
|
|
|
|
|
|
|
|||
|
At start of period
|
|
53
|
|
|
49
|
|
|
49
|
|
|
Other acquisitions/newbuilding deliveries
|
|
3
|
|
|
15
|
|
|
10
|
|
|
Disposal/lease termination
|
|
(6
|
)
|
|
(4
|
)
|
|
(7
|
)
|
|
Chartered-in
|
|
1
|
|
|
(7
|
)
|
|
(3
|
)
|
|
At end of period
|
|
51
|
|
|
53
|
|
|
49
|
|
|
|
As of December 31,
|
||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||
|
|
Number of vessels
|
|
|
Percentage of fleet
|
|
|
Number of vessels
|
|
|
Percentage of fleet
|
|
|
Number of vessels
|
|
|
Percentage
of fleet
|
|
|
VLCCs
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Spot
|
17
|
|
|
100
|
%
|
|
20
|
|
|
100
|
%
|
|
17
|
|
|
81
|
%
|
|
Time charter
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
4
|
|
|
19
|
%
|
|
|
17
|
|
|
100
|
%
|
|
20
|
|
|
100
|
%
|
|
21
|
|
|
100
|
%
|
|
Suezmax tankers
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Spot
|
15
|
|
|
94
|
%
|
|
15
|
|
|
94
|
%
|
|
11
|
|
|
79
|
%
|
|
Time charter
|
—
|
|
|
—
|
%
|
|
1
|
|
|
6
|
%
|
|
3
|
|
|
21
|
%
|
|
Market related time charter
|
1
|
|
|
6
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
|
16
|
|
|
100
|
%
|
|
16
|
|
|
100
|
%
|
|
14
|
|
|
100
|
%
|
|
LR2/Aframax tankers
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Spot
|
16
|
|
|
89
|
%
|
|
12
|
|
|
71
|
%
|
|
5
|
|
|
45
|
%
|
|
Time charter
|
1
|
|
|
6
|
%
|
|
5
|
|
|
29
|
%
|
|
6
|
|
|
55
|
%
|
|
Market related time charter
|
1
|
|
|
6
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
|
18
|
|
|
100
|
%
|
|
17
|
|
|
100
|
%
|
|
11
|
|
|
100
|
%
|
|
MR tankers
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Spot
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
100
|
%
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
100
|
%
|
|
Total fleet
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Spot
|
48
|
|
|
94
|
%
|
|
47
|
|
|
89
|
%
|
|
36
|
|
|
73
|
%
|
|
Market related time charter
|
2
|
|
|
4
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
Time charter
|
1
|
|
|
2
|
%
|
|
6
|
|
|
11
|
%
|
|
13
|
|
|
27
|
%
|
|
|
51
|
|
|
100
|
%
|
|
53
|
|
|
100
|
%
|
|
49
|
|
|
100
|
%
|
|
|
|
|
|
|
|
Carrying Value at Dec 31
|
||||
|
|
|
Built
|
|
Approximate
Dwt.
|
|
2018
|
|
|
2017
|
|
|
VLCCs
|
|
|
|
|
|
|
|
|
|
|
|
Front Kathrine*
|
|
2009
|
|
297,000
|
|
56.2
|
|
|
59.0
|
|
|
Front Queen*
|
|
2009
|
|
297,000
|
|
56.5
|
|
|
59.3
|
|
|
Front Eminence*
|
|
2009
|
|
321,000
|
|
57.3
|
|
|
60.1
|
|
|
Front Endurance*
|
|
2009
|
|
321,000
|
|
57.2
|
|
|
60.0
|
|
|
Front Cecilie*
|
|
2010
|
|
297,000
|
|
60.1
|
|
|
62.9
|
|
|
Front Signe*
|
|
2010
|
|
297,000
|
|
60.2
|
|
|
63.0
|
|
|
Front Duke
|
|
2016
|
|
299,000
|
|
77.8
|
|
|
80.5
|
|
|
Front Duchess
|
|
2017
|
|
299,000
|
|
79.1
|
|
|
81.8
|
|
|
Front Earl*
|
|
2017
|
|
300,000
|
|
94.9
|
|
|
98.3
|
|
|
Front Prince
|
|
2017
|
|
300,000
|
|
74.3
|
|
|
78.1
|
|
|
Front Empire*
|
|
2018
|
|
300,000
|
|
97.1
|
|
|
—
|
|
|
Front Princess
|
|
2018
|
|
300,000
|
|
77.9
|
|
|
—
|
|
|
Suezmax tankers
|
|
|
|
|
|
|
|
|
||
|
Front Ull*
|
|
2014
|
|
157,000
|
|
56.9
|
|
|
59.2
|
|
|
Front Idun*
|
|
2015
|
|
157,000
|
|
58.8
|
|
|
61.2
|
|
|
Front Thor*
|
|
2010
|
|
156,000
|
|
42.6
|
|
|
44.7
|
|
|
Front Loki*
|
|
2010
|
|
156,000
|
|
42.7
|
|
|
44.8
|
|
|
Front Odin*
|
|
2010
|
|
156,000
|
|
42.9
|
|
|
45.0
|
|
|
Front Njord*
|
|
2010
|
|
156,000
|
|
43.1
|
|
|
45.1
|
|
|
Front Balder
*
|
|
2009
|
|
156,000
|
|
41.0
|
|
|
43.0
|
|
|
Front Brage*
|
|
2011
|
|
156,000
|
|
44.0
|
|
|
46.0
|
|
|
Front Crown*
|
|
2016
|
|
157,000
|
|
55.6
|
|
|
57.6
|
|
|
Front Challenger*
|
|
2016
|
|
157,000
|
|
55.5
|
|
|
57.5
|
|
|
Front Classic
|
|
2017
|
|
157,000
|
|
56.4
|
|
|
58.4
|
|
|
Front Clipper
|
|
2017
|
|
157,000
|
|
56.6
|
|
|
58.6
|
|
|
Front Crystal*
|
|
2017
|
|
157,000
|
|
59.2
|
|
|
61.3
|
|
|
Front Coral*
|
|
2017
|
|
158,000
|
|
60.6
|
|
|
62.8
|
|
|
Front Cosmos*
|
|
2017
|
|
158,000
|
|
58.5
|
|
|
60.5
|
|
|
Front Cascade*
|
|
2017
|
|
157,000
|
|
58.7
|
|
|
60.7
|
|
|
LR2/Aframax tankers
|
|
|
|
|
|
|
|
|
||
|
Front Lion*
|
|
2014
|
|
115,000
|
|
38.7
|
|
|
40.2
|
|
|
Front Puma*
|
|
2015
|
|
115,000
|
|
39.0
|
|
|
40.5
|
|
|
Front Panther
|
|
2015
|
|
115,000
|
|
38.8
|
|
|
40.3
|
|
|
Front Tiger
|
|
2015
|
|
115,000
|
|
38.9
|
|
|
40.3
|
|
|
Front Ocelot
|
|
2016
|
|
110,000
|
|
42.2
|
|
|
43.7
|
|
|
Front Cheetah
|
|
2016
|
|
113,000
|
|
41.3
|
|
|
42.8
|
|
|
Front Lynx
|
|
2016
|
|
110,000
|
|
41.6
|
|
|
43.1
|
|
|
Front Cougar
|
|
2016
|
|
110,000
|
|
41.7
|
|
|
43.2
|
|
|
Front Leopard
|
|
2016
|
|
110,000
|
|
42.1
|
|
|
43.6
|
|
|
Front Jaguar
|
|
2016
|
|
110,000
|
|
42.8
|
|
|
44.3
|
|
|
Front Altair*
|
|
2016
|
|
110,000
|
|
47.3
|
|
|
49.1
|
|
|
Front Antares*
|
|
2017
|
|
110,000
|
|
47.8
|
|
|
49.5
|
|
|
Front Vega*
|
|
2017
|
|
111,000
|
|
47.7
|
|
|
49.5
|
|
|
Front Sirius*
|
|
2017
|
|
111,000
|
|
48.2
|
|
|
49.9
|
|
|
Front Castor*
|
|
2017
|
|
110,000
|
|
49.4
|
|
|
51.2
|
|
|
Front Pollux*
|
|
2017
|
|
110,000
|
|
48.5
|
|
|
50.2
|
|
|
Front Capella*
|
|
2017
|
|
110,000
|
|
48.8
|
|
|
50.4
|
|
|
Front Polaris*
|
|
2018
|
|
111,000
|
|
49.5
|
|
|
—
|
|
|
|
|
|
|
|
|
2,476.0
|
|
|
2,341.2
|
|
|
•
|
the earnings of our vessels;
|
|
•
|
other operating gains and losses;
|
|
•
|
contingent rental income or expense;
|
|
•
|
vessel operating expenses;
|
|
•
|
administrative income and expenses;
|
|
•
|
impairment losses on vessels and vessels held under capital lease;
|
|
•
|
impairment losses on goodwill;
|
|
•
|
depreciation;
|
|
•
|
interest expense;
|
|
•
|
impairment losses and unrealized gains and losses on marketable securities;
|
|
•
|
gains and losses on derivatives; and
|
|
•
|
share of results from associated company and gain on equity interest.
|
|
•
|
obtain the charterer's consent to us as the new owner;
|
|
•
|
obtain the charterer's consent to a new technical manager;
|
|
•
|
in some cases, obtain the charterer's consent to a new flag for the vessel;
|
|
•
|
arrange for a new crew for the vessel;
|
|
•
|
replace all hired equipment on board, such as gas cylinders and communication equipment;
|
|
•
|
negotiate and enter into new insurance contracts for the vessel through our own insurance brokers;
|
|
•
|
register the vessel under a flag state and perform the related inspections in order to obtain new trading certificates from the flag state;
|
|
•
|
implement a new planned maintenance program for the vessel; and
|
|
•
|
ensure that the new technical manager obtains new certificates for compliance with the safety and vessel security regulations of the flag state.
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
Voyage charter revenues
|
|
690,901
|
|
|
518,156
|
|
|
172,745
|
|
|
33.3
|
|
|
Time charter revenues
|
|
26,067
|
|
|
106,237
|
|
|
(80,170
|
)
|
|
(75.5
|
)
|
|
Finance lease interest income
|
|
1,293
|
|
|
1,748
|
|
|
(455
|
)
|
|
(26.0
|
)
|
|
Other income
|
|
24,005
|
|
|
20,185
|
|
|
3,820
|
|
|
18.9
|
|
|
Total operating revenues
|
|
742,266
|
|
|
646,326
|
|
|
95,940
|
|
|
14.8
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Voyage expenses and commissions
|
|
377,772
|
|
|
259,334
|
|
|
118,438
|
|
|
45.7
|
|
|
•
|
an increase of $98.8 million due to the delivery of four VLCCs, seven LR2/Aframax and five Suezmax newbuildings between January 2017 and December 2018.
|
|
•
|
an increase of $125.8 million due to the delivery of four VLCCs, seven Suezmax tankers and five LR2/Aframax tankers onto voyage charters as a result of the time charters coming to an end.
|
|
•
|
an increase of $26.2 million due to the delivery of two chartered-in VLCCs delivered in April 2018.
|
|
•
|
an increase of $7.9 million due to the results of two LR2 tankers under the Company’s commercial management in 2018 being reported gross for part of the year.
|
|
•
|
an increase of $2.4 million due to increased market rates.
|
|
•
|
a decrease of $19.6 million due to termination of leases for two VLCCs in March and June 2017; and two Suezmax tankers in May and August 2017.
|
|
•
|
a decrease of $34.7 million due to termination of leases for six VLCCs from January to December 2018.
|
|
•
|
a decrease of $24.4 million due to the redelivery of two chartered-in MR tankers, two Suezmax tankers and two VLCCs in 2017 and one VLCC in 2018.
|
|
•
|
a decrease of $10.0 million due to the delivery of one VLCC and two LR2/Aframax tankers onto time charter between January 2017 and December 2018.
|
|
•
|
a decrease of $85.5 million due to the delivery of five VLCCs, eight Suezmax tankers and six LR2/Aframax tankers onto voyage charters between July 2016 and December 2017.
|
|
•
|
a decrease of $3.8 million due to a decrease in rates on renewed time charters.
|
|
•
|
a decrease of $1.4 million due to the redelivery of two chartered-in MR tankers in 2017.
|
|
•
|
an increase of $10.6 million due to the delivery of two VLCCs, two Suezmax tankers and three LR2/Aframax tanker onto time charter between January 2017 and December 2018.
|
|
•
|
an increase of $60.1 million due to the delivery of five VLCCs, seven LR2/Aframax and six Suezmax newbuildings between January 2017 and December 2018.
|
|
•
|
an increase of $55.4 million due to the delivery of three VLCCs, six Suezmax tankers and six LR2/Aframax tankers onto voyage charters from time charters.
|
|
•
|
an increase of $24.6 million primarily due to an increase in bunker prices.
|
|
•
|
an increase of $12.7 million due to the delivery of two chartered-in VLCCs delivered in April 2018.
|
|
•
|
a decrease of $9.7 million due to termination of leases for two VLCCs in March and June 2017; and two Suezmax tankers in May and August 2017.
|
|
•
|
a decrease of $12.5 million due to termination of leases for six VLCCs in 2018.
|
|
•
|
a decrease of $10.4 million due to the redelivery of two chartered-in MR tankers, two Suezmax tankers, two VLCCs in 2017 and one VLCC in 2018.
|
|
•
|
a decrease of $1.7 million due to delivery of one LR2/Aframax tanker onto time charter.
|
|
|
|
|
|
|
Change
|
||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
Gain on lease termination
|
|
10,324
|
|
|
2,379
|
|
|
7,945
|
|
|
334.0
|
|
(Loss) gain on pool arrangements
|
|
(118
|
)
|
|
2
|
|
|
(120
|
)
|
|
—
|
|
|
|
10,206
|
|
|
2,381
|
|
|
7,825
|
|
|
328.6
|
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
Contingent rental income
|
|
19,738
|
|
|
26,148
|
|
|
(6,410
|
)
|
|
(24.5
|
)
|
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
Ship operating expenses
|
|
130,623
|
|
|
135,728
|
|
|
(5,105
|
)
|
|
(3.8
|
)
|
|
•
|
a decrease of $12.6 million due to the termination of the leases on eight and two Suezmax tankers between January 2017 and December 2018.
|
|
•
|
a decrease of $11.8 million dry docking expenses primarily due to six vessels docking in the year ended December 31, 2017 compared with one vessel in the year ended December 31, 2018, inclusive of the impact of the amortization in 2018 of the fair value of a dry docking obligation accrued at the time of the merger that related to one vessel docked in 2018.
|
|
•
|
a decrease of $2.2 million due to additional repairs and upgrades performed on VLCCs and Suezmax tankers in 2017.
|
|
•
|
an increase of $18.9 million due to the delivery of five VLCCs, seven LR2/Aframax and six Suezmax newbuildings between January 2017 and December 2018.
|
|
•
|
an increase of $1.2 million due to additional repairs and upgrades performed on LR2/ Aframax tankers in 2018.
|
|
•
|
an increase of $1.3 million due changes in other operating expenses.
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
Charter hire expense
|
|
21,244
|
|
|
19,705
|
|
|
1,539
|
|
|
7.8
|
|
•
|
an increase of $18.3 million relating to two VLCCs chartered-in in April 2018 and two LR2 tankers under the Company’s commercial management in 2018 being reported gross for certain voyages where the Company is a counter party in the charter.
|
|
•
|
a decrease of $16.7 million relating to three MR tankers, two Suezmax tankers and three VLCCs being re-delivered from January 2017 to May 2018.
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
Impairment loss on vessels and vessels held under capital lease
|
|
—
|
|
|
164,187
|
|
|
(164,187
|
)
|
|
(100.0
|
)
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
Administrative expenses
|
|
37,294
|
|
|
37,603
|
|
|
(309
|
)
|
|
(0.8
|
)
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
Depreciation
|
|
122,566
|
|
|
141,748
|
|
|
(19,182
|
)
|
|
(13.5
|
)
|
|
•
|
a decrease of $32.5 million for eight VLCCs and two Suezmax tankers where the leases were terminated between March 2017 and December 2018, inclusive of the impact of the impairments booked on these vessels in the year ended December 31, 2017.
|
|
•
|
a decrease of $6.1 million due to impairment losses recorded in the year ended December 31, 2017 on the remaining three VLCCs leased from Ship Finance.
|
|
•
|
an increase of $19.3 million due to the delivery of five VLCCs, seven LR2/Aframax and six Suezmax newbuildings between January 2017 and December 2018.
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
Interest income
|
|
843
|
|
|
588
|
|
|
255
|
|
|
43.4
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
Interest expense
|
|
(93,275
|
)
|
|
(69,815
|
)
|
|
(23,460
|
)
|
|
(33.6
|
)
|
|
•
|
an increase of $15.0 million as a result of additional borrowings relating to the delivery of 18 newbuildings between January 2017 and December 2018.
|
|
•
|
an increase of $3.1 million due to lower newbuilding interest capitalization as a result of the delivery of vessels.
|
|
•
|
an increase of $7.2 million due to additional fixed rate debt with related parties as a result of promissory notes issued on termination of the leases with Ship Finance along with draw downs of the revolving credit facility.
|
|
•
|
an increase of $7.2 million, primarily due to an increase in LIBOR rates, partially offset by reductions as a result of repayments made under the bank facilities.
|
|
•
|
an increase of $0.6 million in amortization of deferred charges due to new loan facilities between January 2017 and December 2018.
|
|
•
|
a decrease of $9.6 million in finance lease interest expense due to the termination of leases on eight VLCCs and two Suezmax tankers from March 2017 to December 2018 and the reduced obligations as a result of standard lease repayments.
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
Unrealized loss on marketable securities
|
|
(3,526
|
)
|
|
—
|
|
|
(3,526
|
)
|
|
(100.0
|
)
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
Gain on sale of marketable securities
|
|
1,026
|
|
|
1,061
|
|
|
(35
|
)
|
|
(3.3
|
)
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
Gain on equity interest
|
|
246
|
|
|
—
|
|
|
246
|
|
|
100.0
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
Foreign currency exchange (loss) gain
|
|
(869
|
)
|
|
(55
|
)
|
|
(814
|
)
|
|
1,480.0
|
|
|
(Loss) gain on derivatives
|
|
4,256
|
|
|
(753
|
)
|
|
5,009
|
|
|
665.2
|
|
|
Other non-operating income
|
|
506
|
|
|
1,213
|
|
|
(707
|
)
|
|
(58.3
|
)
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
Net (income) loss attributable to non-controlling interest
|
|
(482
|
)
|
|
(539
|
)
|
|
57
|
|
|
(10.6
|
)
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
|
Voyage charter revenues
|
|
518,156
|
|
|
502,284
|
|
|
15,872
|
|
|
3.2
|
|
|
Time charter revenues
|
|
106,237
|
|
|
226,058
|
|
|
(119,821
|
)
|
|
(53.0
|
)
|
|
Finance lease interest income
|
|
1,748
|
|
|
2,194
|
|
|
(446
|
)
|
|
(20.3
|
)
|
|
Other income
|
|
20,185
|
|
|
23,770
|
|
|
(3,585
|
)
|
|
(15.1
|
)
|
|
Total operating revenues
|
|
646,326
|
|
|
754,306
|
|
|
(107,980
|
)
|
|
(14.3
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Voyage expenses and commissions
|
|
259,334
|
|
|
161,641
|
|
|
97,693
|
|
|
60.4
|
|
|
•
|
an increase of $153.3 million due to the delivery of four VLCCs, twelve LR2/Aframax and eight Suezmax newbuildings between January 2016 and December 2017.
|
|
•
|
an increase of $38.0 million due to the delivery of six VLCCs, three Suezmax tankers and three LR2/Aframax tankers onto voyage charter as a result of the time charters coming to an end.
|
|
•
|
an increase of $17.3 million due to the delivery of one chartered-in VLCC and two chartered-in MR tanker delivered between July 2016 and November 2016.
|
|
•
|
a decrease of $68.7 million due to a decrease in market rates.
|
|
•
|
a decrease of $41.0 million due to the disposal of six MR tankers in August, September and December 2016.
|
|
•
|
a decrease of $52.5 million due to the redelivery of four chartered-in MR tankers, two VLCCs and two Suezmax tankers.
|
|
•
|
a decrease of $9.0 million due to offhire days on five VLCCs primarily in relation to dry dockings in the year ending December 31, 2017.
|
|
•
|
a decrease of $5.0 million due to the delivery of one Suezmax tanker onto time charter in June 2017.
|
|
•
|
a decrease of $16.5 million due to termination of leases for two VLCCs in March and June 2017; and two Suezmax tankers in May and August 2017.
|
|
•
|
a decrease of $71.9 million due to the delivery of six VLCCs, four Suezmax tankers and three LR2/Aframax tankers onto voyage charters between July 2016 and December 2017.
|
|
•
|
a decrease of $23.7 million due to the termination of the leases on three VLCCs in July 2016, March 2017 and June 2017; and two Suezmax tankers in May 2017 and August 2017.
|
|
•
|
a decrease of $26.5 million due to the redelivery of four chartered-in LR2/Aframax tankers in December 2016 and two chartered-in MR tankers in October 2016 and June 2017.
|
|
•
|
a decrease of $11.7 million due to a decrease in market rates on renewed time charters.
|
|
•
|
an increase of $9.8 million due to the delivery of two VLCCs and three Suezmax newbuildings between October 2016 and September 2017.
|
|
•
|
an increase of $2.9 million due to the delivery of one VLCC, one Suezmax tanker and one LR2/Aframax tanker onto time charter in March 2017 and June 2017.
|
|
•
|
an increase of $1.3 million due to one chartered-in MR tanker trading on time charter from November 2016.
|
|
•
|
an increase of $80.4 million due to the delivery of four VLCCs, twelve LR2/Aframax tankers and eight Suezmax tanker newbuildings between January 2016 and December 2017.
|
|
•
|
an increase of $34.5 million due to the delivery of six VLCCs and three Suezmax tankers onto voyage charters between May 2016 to June 2017.
|
|
•
|
an increase of $11.8 million primarily due to an increase in bunker prices.
|
|
•
|
an increase of $8.6 million due to the delivery of two chartered-in MR tankers and one chartered-in VLCC between July 2016 and November 2016.
|
|
•
|
a decrease of $15.4 million due to the disposal of six MR tankers.
|
|
•
|
a decrease of $15.4 million due to the redelivery of five chartered-in MR tankers and two Suezmax tankers and two VLCCs between October 2016 and September 2017.
|
|
•
|
a decrease of $5.8 million due to termination of leases for two VLCCs in March and June 2017; and two Suezmax tankers in May and August 2017.
|
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
|
(Loss) gain on cancellation of newbuilding contracts
|
|
—
|
|
|
(2,772
|
)
|
|
2,772
|
|
|
(100.0
|
)
|
|
(Loss) gain on lease termination
|
|
2,379
|
|
|
89
|
|
|
2,290
|
|
|
2,573.0
|
|
|
(Loss) gain on pool arrangements
|
|
2
|
|
|
—
|
|
|
2
|
|
|
100.0
|
|
|
|
|
2,381
|
|
|
(2,683
|
)
|
|
5,064
|
|
|
188.7
|
|
|
|
|
|
|
|
Change
|
||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
Contingent rental income
|
|
26,148
|
|
|
18,621
|
|
|
7,527
|
|
|
40.4
|
|
|
|
|
|
|
Change
|
||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
Ship operating expenses
|
|
135,728
|
|
|
119,515
|
|
|
16,213
|
|
|
13.6
|
|
•
|
an increase of $34.2 million due to the delivery of four VLCCs, thirteen LR2/Aframax and eight Suezmax newbuildings between January 2016 and December 2017.
|
|
•
|
an increase of $4.1 million in dry docking expenses primarily due to six vessels docking in the year ended December 31, 2017 compared with five vessels in the year ended December 31, 2016.
|
|
•
|
a decrease of $11.0 million due to six MR tankers sold in August, September, and December 2016.
|
|
•
|
a decrease of $8.9 million due to the termination of the leases on three VLCCs in July 2016, March 2017 and June 2017; and two Suezmax tanker in the May and August 2017.
|
|
•
|
a decrease of approximately $1.5 million due to an increase in supplier rebates.
|
|
•
|
a decrease of $0.7 million due to the receipt of claims in excess of the carrying amount.
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
|
Charter hire expense
|
|
19,705
|
|
|
67,846
|
|
|
(48,141
|
)
|
|
(71.0
|
)
|
|
•
|
a decrease of $61.6 million relating to six MR tankers, three LR2/Aframax tankers, two VLCCs, and two Suezmax tankers re-delivered between December 2016 and December 2017.
|
|
•
|
an increase of $11.4 million relating to one MR tanker and one VLCC being delivered from January 2016 to November 2016.
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
Impairment loss on vessels and vessels held under capital lease
|
|
164,187
|
|
|
61,692
|
|
|
102,495
|
|
|
166.1
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
|
Provision for uncollectible receivable
|
|
—
|
|
|
4,000
|
|
|
(4,000
|
)
|
|
(100.0
|
)
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
Administrative expenses
|
|
37,603
|
|
|
37,026
|
|
|
577
|
|
|
1.6
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
Depreciation
|
|
141,748
|
|
|
141,043
|
|
|
705
|
|
|
0.5
|
|
•
|
an increase of $27.6 million due to the delivery of four VLCC newbuildings, eight Suezmax newbuildings and thirteen LR2/Aframax newbuildings between January 2016 and December 2017.
|
|
•
|
a decrease of $3.6 million due to the disposal of six MR tankers in August, November, and December 2016.
|
|
•
|
a decrease of $18.9 million due to the termination of leases for two Suezmax tankers in May and August 2017; and two VLCCs between December 2016 and June 2017.
|
|
•
|
a decrease of $4.4 million due to impairment losses on two VLCC and two Suezmax tankers in December 2016 and March 2017.
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
Interest income
|
|
588
|
|
|
367
|
|
|
221
|
|
|
60.2
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
|
Interest expense
|
|
(69,815
|
)
|
|
(56,687
|
)
|
|
(13,128
|
)
|
|
(23.2
|
)
|
|
•
|
an increase of $16.2 million as a result of additional borrowings relating to the delivery of 25 newbuildings between January 2016 and December 2017.
|
|
•
|
an increase of $7.4 million due to lower newbuilding interest capitalization as a result of the delivery of vessels since Q4 2016.
|
|
•
|
an increase of $0.4 million in amortization of deferred charges due to new loan facilities since Q4 2016.
|
|
•
|
an increase of $0.3 million in amortization of deferred charges were written off in relation to two Suezmax tankers in Q1 2017.
|
|
•
|
a decrease of $5.8 million in finance lease interest expense due to the termination of leases on three VLCCs between May 2016 and June 2017; and two Suezmax tankers in May and August 2017.
|
|
•
|
a decrease of $2.4 million in loan interest expense and finance lease interest expense due to reductions in loan obligations as a result of ongoing repayments.
|
|
•
|
a decrease of $2.2 million due to a decrease in loan interest on the six MR tankers which were disposed of between August, November and December 2016.
|
|
•
|
a decrease of $0.8 million in amortisation of deferred charges due to the six MR tankers which were disposed of between August, November and December 2016.
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
Impairment loss on marketable securities
|
|
—
|
|
|
(7,233
|
)
|
|
7,233
|
|
|
100.0
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
Gain on sale of marketable securities
|
|
1,061
|
|
|
—
|
|
|
1,061
|
|
|
100.0
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
|
Foreign currency exchange (loss) gain
|
|
(55
|
)
|
|
9
|
|
|
(64
|
)
|
|
(711.1
|
)
|
|
(Loss) gain on derivatives
|
|
(753
|
)
|
|
3,718
|
|
|
(4,471
|
)
|
|
120.3
|
|
|
Other non-operating income
|
|
1,213
|
|
|
204
|
|
|
1,009
|
|
|
494.6
|
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2017
|
|
|
2016
|
|
|
$
|
|
|
%
|
|
Net (income) loss attributable to non-controlling interest
|
|
(539
|
)
|
|
(504
|
)
|
|
(35
|
)
|
|
6.9
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Net cash provided by operating activities
|
|
46,171
|
|
|
130,485
|
|
|
286,015
|
|
|
Net cash used in investing activities
|
|
(199,217
|
)
|
|
(722,503
|
)
|
|
(396,443
|
)
|
|
Net cash provided by financing activities
|
|
116,064
|
|
|
493,825
|
|
|
48,615
|
|
|
Net change in cash and cash equivalents and restricted cash
|
|
(36,982
|
)
|
|
(98,193
|
)
|
|
(61,813
|
)
|
|
Cash, cash equivalents and restricted cash at beginning of year
|
|
104,886
|
|
|
203,079
|
|
|
264,892
|
|
|
Cash, cash equivalents and restricted cash at end of year
|
|
67,904
|
|
|
104,886
|
|
|
203,079
|
|
|
•
|
sale proceeds of $17.8 million in relation to the sale of 4.7 million shares in DHT
|
|
•
|
finance lease payments received of
$5.3 million
in respect of the investment in finance lease held on the balance sheet
|
|
•
|
sale proceeds of $27.4 million in relation to the sale of 6.3 million shares in DHT
|
|
•
|
finance lease payments received of $9.7 million in respect of the investment in finance lease held on the balance sheet
|
|
•
|
a refund of $43.5 million in respect of four VLCC newbuilding contracts, which were cancelled in October 2016,
|
|
•
|
sale proceeds of $173.2 million, primarily in respect of the six MR tankers sold during the year, and
|
|
•
|
finance lease payments received of $9.3 million in respect of the investment in finance lease that was acquired upon the Merger.
|
|
|
|
Payment due by period
|
|||||||||||||
|
(In thousands of $)
|
|
Less than
1 year
|
|
|
1 – 3 years
|
|
|
3 – 5 years
|
|
|
After 5 years
|
|
|
Total
|
|
|
Floating rate debt
|
|
111,004
|
|
|
839,457
|
|
|
202,260
|
|
|
372,306
|
|
|
1,525,027
|
|
|
Fixed rate debt
|
|
1,844
|
|
|
199,020
|
|
|
4,728
|
|
|
2,302
|
|
|
207,894
|
|
|
Secured borrowings
|
|
7,631
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,631
|
|
|
Operating lease obligations
|
|
17,348
|
|
|
7,232
|
|
|
222
|
|
|
|
|
24,802
|
|
|
|
Capital lease obligations
(1)
|
|
7,028
|
|
|
15,701
|
|
|
18,121
|
|
|
26,431
|
|
|
67,281
|
|
|
Newbuilding commitments
(2)
|
|
114,369
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
114,369
|
|
|
Vessel upgrading commitments
(3)
|
|
19,542
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,542
|
|
|
Interest on floating rate debt
(4)
|
|
65,617
|
|
|
93,880
|
|
|
42,097
|
|
|
62,972
|
|
|
264,566
|
|
|
Interest on fixed rate debt
|
|
12,951
|
|
|
14,069
|
|
|
720
|
|
|
120
|
|
|
27,860
|
|
|
Interest on capital lease obligations
|
|
4,717
|
|
|
7,822
|
|
|
5,369
|
|
|
3,094
|
|
|
21,002
|
|
|
|
|
362,051
|
|
|
1,177,181
|
|
|
273,517
|
|
|
467,225
|
|
|
2,279,974
|
|
|
1.
|
As of
December 31, 2018
, the Company held 3 vessels under capital leases, all of which are leased from Ship Finance and were acquired upon the Merger. The amounts shown in the table above represent the contractual obligations under these lease agreements and exclude the value of contingent rental expense that was included in the fair valuation of these lease obligations on the date of the Merger. As of December 31, 2018, we have recorded total obligations under these capital leases of $99.8 million of which $67.3 million is in respect of the minimum contractual payments and $32.5 million is in respect of contingent rental expense.
|
|
2.
|
The newbuilding commitments as of December 31, 2018 consist of two VLCCs inclusive of EGCS equipment.
|
|
3.
|
As of December 31, 2018, the Company had entered into commitments for the purchase of EGCS for 20 vessels on the water and BWTS for four vessels on the water.
|
|
4.
|
Interest on floating rate debt has been calculated using three month U.S. dollar LIBOR as of December 31, 2018, plus agreed margin, and outstanding borrowings as of that date.
|
|
Name
|
|
Age
|
|
Position
|
|
John Fredriksen
|
|
74
|
|
Chairman, President and Director
|
|
James O'Shaughnessy
|
|
55
|
|
Director and Audit Committee Chairman
|
|
Ulrika Laurin
|
|
48
|
|
Director and Audit Committee Member
|
|
Ola Lorentzon
|
|
69
|
|
Director
|
|
Robert Hvide Macleod
|
|
40
|
|
Director and Chief Executive Officer of Frontline Management AS
|
|
Inger M. Klemp
|
|
55
|
|
Chief Financial Officer of Frontline Management AS
|
|
Director or Officer
|
Ordinary
shares
of $1.00 each
|
|
|
Options to
acquire ordinary shares
which have vested
|
|
|
Percentage of
ordinary shares outstanding
|
|
|
John Fredriksen*
|
*
|
|
|
132,000
|
|
|
*
|
|
|
James O'Shaughnessy
|
—
|
|
|
—
|
|
|
—
|
|
|
Ulrika Laurin
|
50,000
|
|
|
—
|
|
|
**
|
|
|
Ola Lorentzon
|
3,000
|
|
|
14,000
|
|
|
**
|
|
|
Robert Hvide Macleod
|
—
|
|
|
532,000
|
|
|
**
|
|
|
Inger M. Klemp
|
180,000
|
|
|
80,000
|
|
|
**
|
|
|
Director or Officer
|
Number of options
|
|
Exercise price
*
|
|
Expiration Date
|
||||
|
Total
|
|
|
Vested
|
|
|
||||
|
John Fredriksen
|
198,000
|
|
|
132,000
|
|
|
$7.40
|
|
July 2021
|
|
Ola Lorentzon
|
21,000
|
|
|
14,000
|
|
|
$7.40
|
|
July 2021
|
|
Robert Hvide Macleod
|
798,000
|
|
|
532,000
|
|
|
$7.40
|
|
July 2021
|
|
Inger M. Klemp
|
120,000
|
|
|
80,000
|
|
|
$7.40
|
|
July 2021
|
|
Owner
|
|
Number of shares
|
|
|
%
|
|
|
Hemen Holding Ltd.
|
|
82,145,703
|
|
|
48.4
|
%
|
|
Ship Finance International Limited
|
|
11,000,000
|
|
|
6.5
|
%
|
|
•
|
If that director becomes of unsound mind or a patient for any purpose of any statute or applicable law relating to mental health and the Board resolves that such director shall be removed from office;
|
|
•
|
If that director becomes bankrupt or compounds with his creditors;
|
|
•
|
If that director is prohibited by law from being a director; or
|
|
•
|
If that director ceases to be a director by virtue of the Companies Act (as defined in the bye-laws).
|
|
•
|
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.
|
|
(i)
|
It is organized in a "qualified foreign country" which is one that grants an equivalent exemption from taxation to corporations organized in the United States in respect of the shipping income for which exemption is being claimed under Section 883, and which the Company refers to as the "country of organization requirement"; and
|
|
(ii)
|
It can satisfy any one of the following two ownership requirements for more than half the days during the taxable year:
|
|
|
•
|
the Company's stock is "primarily and regularly" traded on an established securities market located in the United States or a qualified foreign country, which the Company refers to as the "Publicly-Traded Test"; or
|
|
|
•
|
more than 50% of the Company's stock, in terms of value, is beneficially owned by any combination of one or more qualified shareholders which, as defined, includes individuals who are residents of a qualified foreign country or foreign corporations that satisfy the country of organization requirement and the Publicly-Traded Test.
|
|
•
|
at least 75% of the Company's gross income for such taxable year consists of passive income (e.g., dividends, interest, capital gains and rents and royalties other than rents and royalties which are received from unrelated parties in connection with the active conduct of a trade or business), or
|
|
•
|
at least 50% of the average value of the assets held by the Company 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 United States Holder's aggregate holding period for the ordinary shares;
|
|
•
|
the amount allocated to the current taxable year and any taxable years before the Company 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.
|
|
•
|
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 United States federal income tax returns; or
|
|
•
|
in certain circumstances, fails to comply with applicable certification requirements.
|
|
•
|
Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
|
•
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of Company's management and directors; and
|
|
•
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.
|
|
(in thousands of $)
|
2018
|
|
|
2017
|
|
|
Audit Fees (a)
|
1,203
|
|
|
1,102
|
|
|
Audit-Related Fees (b)
|
4
|
|
|
—
|
|
|
Tax Fees (c)
|
15
|
|
|
—
|
|
|
All Other Fees (d)
|
29
|
|
|
—
|
|
|
Total
|
1,251
|
|
|
1,102
|
|
|
•
|
Independence of Directors.
The NYSE
requires that a U.S. listed company maintain a majority of independent directors. As permitted under Bermuda law and our bye-laws, three members of our Board, Mr Ola Lorentzon, Mr. James O'Shaughnessy and Ms Ulrika Laurin, are independent according to the NYSE's standards for independence applicable to a foreign private issuer.
|
|
•
|
Executive Sessions.
The NYSE
requires that non-management directors meet regularly in executive sessions without management. The NYSE
also requires that all independent directors meet in an executive session at least once a year. As permitted under Bermuda law and our bye-laws, our non-management directors do not regularly hold executive sessions without management and we do not expect them to do so in the future.
|
|
•
|
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.
|
|
•
|
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 two independent members of our Board, Mr. James O'Shaughnessy and Ms Ulrika Laurin.
|
|
•
|
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. We are not required to adopt such guidelines under Bermuda law and we have not adopted such guidelines.
|
|
The following financial statements listed below and set forth on pages F-1 through F-48 are filed as part of this annual report:
|
|
|
|
|
|
Consolidated Financial Statements of Frontline Ltd.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No.
|
Description of Exhibit
|
|
|
|
|
1.1*
|
|
|
|
|
|
1.2*
|
|
|
|
|
|
1.3*
|
|
|
|
|
|
1.4*
|
|
|
|
|
|
2.1*
|
|
|
|
|
|
4.1*
|
|
|
|
|
|
4.2*
|
|
|
|
|
|
4.3*
|
|
|
4.4*
|
|
|
|
|
|
4.5*
|
|
|
|
|
|
4.6*
|
|
|
|
|
|
4.7*
|
|
|
|
|
|
4.8*
|
|
|
|
|
|
4.09*
|
|
|
|
|
|
4.10*
|
|
|
|
|
|
4.11*
|
|
|
|
|
|
4.12*
|
|
|
|
|
|
8.1
|
|
|
|
|
|
12.1
|
|
|
|
|
|
12.2
|
|
|
|
|
|
13.1
|
|
|
|
|
|
13.2
|
|
|
|
|
|
15.1
|
|
|
*
|
Incorporated herein by reference.
|
|
101.
|
INS*
|
XBRL
|
Instance Document
|
|
101.
|
SCH*
|
XBRL
|
Taxonomy Extension Schema
|
|
101.
|
CAL*
|
XBRL
|
Taxonomy Extension Schema Calculation Linkbase
|
|
101.
|
DEF*
|
XBRL
|
Taxonomy Extension Schema Definition Linkbase
|
|
101.
|
LAB*
|
XBRL
|
Taxonomy Extension Schema Label Linkbase
|
|
101.
|
PRE*
|
XBRL
|
Taxonomy Extension Schema Presentation Linkbase
|
|
|
|
Frontline Ltd.
|
|||
|
|
|
(Registrant)
|
|||
|
|
|
|
|||
|
Date: March 28, 2019
|
|
By:
|
/s/ Inger M. Klemp
|
|
|
|
|
|
|
Name:
|
Inger M. Klemp
|
|
|
|
|
|
Title:
|
Principal Financial Officer
|
|
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Operating revenues
|
|
|
|
|
|
|
|||
|
Voyage charter revenues
|
|
690,901
|
|
|
518,156
|
|
|
502,284
|
|
|
Time charter revenues
|
|
26,067
|
|
|
106,237
|
|
|
226,058
|
|
|
Finance lease interest income
|
|
1,293
|
|
|
1,748
|
|
|
2,194
|
|
|
Other income
|
|
24,005
|
|
|
20,185
|
|
|
23,770
|
|
|
Total operating revenues
|
|
742,266
|
|
|
646,326
|
|
|
754,306
|
|
|
Other operating gains (losses)
|
|
10,206
|
|
|
2,381
|
|
|
(2,683
|
)
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
Voyage expenses and commission
|
|
377,772
|
|
|
259,334
|
|
|
161,641
|
|
|
Contingent rental income
|
|
(19,738
|
)
|
|
(26,148
|
)
|
|
(18,621
|
)
|
|
Ship operating expenses
|
|
130,623
|
|
|
135,728
|
|
|
119,515
|
|
|
Charter hire expenses
|
|
21,244
|
|
|
19,705
|
|
|
67,846
|
|
|
Impairment loss on vessels and vessels held under capital lease
|
|
—
|
|
|
164,187
|
|
|
61,692
|
|
|
Impairment loss on goodwill
|
|
—
|
|
|
112,821
|
|
|
—
|
|
|
Provision for uncollectible receivable
|
|
—
|
|
|
—
|
|
|
4,000
|
|
|
Administrative expenses
|
|
37,294
|
|
|
37,603
|
|
|
37,026
|
|
|
Depreciation
|
|
122,566
|
|
|
141,748
|
|
|
141,043
|
|
|
Total operating expenses
|
|
669,761
|
|
|
844,978
|
|
|
574,142
|
|
|
Net operating income (loss)
|
|
82,711
|
|
|
(196,271
|
)
|
|
177,481
|
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
843
|
|
|
588
|
|
|
367
|
|
|
Interest expense
|
|
(93,275
|
)
|
|
(69,815
|
)
|
|
(56,687
|
)
|
|
Unrealized loss on marketable securities
|
|
(3,526
|
)
|
|
—
|
|
|
—
|
|
|
Gain on sale of shares
|
|
1,026
|
|
|
1,061
|
|
|
—
|
|
|
Share of results of associated company
|
|
246
|
|
|
—
|
|
|
—
|
|
|
Impairment loss on shares
|
|
—
|
|
|
—
|
|
|
(7,233
|
)
|
|
Foreign currency exchange (loss) gain
|
|
(869
|
)
|
|
(55
|
)
|
|
9
|
|
|
Gain (loss) on derivatives
|
|
4,256
|
|
|
(753
|
)
|
|
3,718
|
|
|
Other non-operating items, net
|
|
506
|
|
|
1,213
|
|
|
204
|
|
|
Net other (expenses) income
|
|
(90,793
|
)
|
|
(67,761
|
)
|
|
(59,622
|
)
|
|
Net (loss) income before income taxes and non-controlling interest
|
|
(8,082
|
)
|
|
(264,032
|
)
|
|
117,859
|
|
|
Income tax expense
|
|
(316
|
)
|
|
(290
|
)
|
|
(345
|
)
|
|
Net (loss) income
|
|
(8,398
|
)
|
|
(264,322
|
)
|
|
117,514
|
|
|
Net (income) loss attributable to non-controlling interest
|
|
(482
|
)
|
|
(539
|
)
|
|
(504
|
)
|
|
Net (loss) income attributable to the Company
|
|
(8,880
|
)
|
|
(264,861
|
)
|
|
117,010
|
|
|
|
|
|
|
|
|
|
|||
|
Basic and diluted (loss) earnings per share attributable to the Company
|
|
$(0.05)
|
|
$(1.56)
|
|
$0.75
|
|||
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|||
|
Net (loss) income
|
|
(8,398
|
)
|
|
(264,322
|
)
|
|
117,514
|
|
|
Unrealized gain (loss) from marketable securities
|
|
—
|
|
|
1,901
|
|
|
(5,425
|
)
|
|
(Gain) loss from marketable securities reclassified to Consolidated Statement of Operations
|
|
—
|
|
|
(571
|
)
|
|
7,233
|
|
|
Foreign currency translation gain (loss)
|
|
893
|
|
|
158
|
|
|
(686
|
)
|
|
Other comprehensive income (loss)
|
|
893
|
|
|
1,488
|
|
|
1,122
|
|
|
Comprehensive (loss) income
|
|
(7,505
|
)
|
|
(262,834
|
)
|
|
118,636
|
|
|
|
|
|
|
|
|
|
|||
|
Comprehensive income (loss) attributable to non-controlling interest
|
|
482
|
|
|
539
|
|
|
504
|
|
|
Comprehensive (loss) income attributable to the Company
|
|
(7,987
|
)
|
|
(263,373
|
)
|
|
118,132
|
|
|
Comprehensive (loss) income
|
|
(7,505
|
)
|
|
(262,834
|
)
|
|
118,636
|
|
|
|
|
2018
|
|
|
2017
|
|
|
ASSETS
|
|
|
|
|
||
|
Current Assets
|
|
|
|
|
||
|
Cash and cash equivalents
|
|
66,484
|
|
|
104,145
|
|
|
Restricted cash
|
|
1,420
|
|
|
741
|
|
|
Marketable securities
|
|
836
|
|
|
19,231
|
|
|
Marketable securities pledged to creditors
|
|
8,392
|
|
|
10,272
|
|
|
Trade accounts receivable, net
|
|
53,982
|
|
|
49,585
|
|
|
Related party receivables
|
|
7,895
|
|
|
5,068
|
|
|
Other receivables
|
|
17,068
|
|
|
17,294
|
|
|
Inventories
|
|
68,765
|
|
|
61,715
|
|
|
Voyages in progress
|
|
59,437
|
|
|
38,254
|
|
|
Prepaid expenses and accrued income
|
|
7,804
|
|
|
6,170
|
|
|
Current portion of investment in finance lease
|
|
10,803
|
|
|
9,126
|
|
|
Other current assets
|
|
5,359
|
|
|
13
|
|
|
Total current assets
|
|
308,245
|
|
|
321,614
|
|
|
Long-term assets
|
|
|
|
|
|
|
|
Newbuildings
|
|
52,254
|
|
|
79,602
|
|
|
Vessels and equipment, net
|
|
2,476,755
|
|
|
2,342,130
|
|
|
Vessels and equipment under capital lease, net
|
|
90,676
|
|
|
251,698
|
|
|
Investment in finance lease
|
|
10,979
|
|
|
21,782
|
|
|
Goodwill
|
|
112,452
|
|
|
112,452
|
|
|
Derivative instruments receivable
|
|
7,641
|
|
|
4,450
|
|
|
Investment in associated company
|
|
6,246
|
|
|
—
|
|
|
Other long-term assets
|
|
12,593
|
|
|
—
|
|
|
Total assets
|
|
3,077,841
|
|
|
3,133,728
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
Short-term debt and current portion of long-term debt
|
|
120,479
|
|
|
113,078
|
|
|
Current portion of obligations under capital leases
|
|
11,854
|
|
|
43,316
|
|
|
Related party payables
|
|
18,738
|
|
|
8,921
|
|
|
Trade accounts payable
|
|
22,212
|
|
|
11,809
|
|
|
Accrued expenses
|
|
37,031
|
|
|
38,809
|
|
|
Other current liabilities
|
|
3,904
|
|
|
6,067
|
|
|
Total current liabilities
|
|
214,218
|
|
|
222,000
|
|
|
Long-term liabilities
|
|
|
|
|
|
|
|
Long-term debt
|
|
1,610,293
|
|
|
1,467,074
|
|
|
Obligations under capital leases
|
|
87,930
|
|
|
255,700
|
|
|
Other long-term liabilities
|
|
1,183
|
|
|
1,325
|
|
|
Total liabilities
|
|
1,913,624
|
|
|
1,946,099
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
Share capital (169,821,192 shares. 2017: 169,809,324 shares. All shares are issued and outstanding at par value $1.00 per share)
|
|
169,821
|
|
|
169,809
|
|
|
Additional paid in capital
|
|
198,497
|
|
|
197,399
|
|
|
Contributed surplus
|
|
1,090,376
|
|
|
1,090,376
|
|
|
Accumulated other comprehensive income
|
|
224
|
|
|
2,227
|
|
|
Retained (deficit) earnings
|
|
(295,118
|
)
|
|
(272,503
|
)
|
|
Total equity attributable to the Company
|
|
1,163,800
|
|
|
1,187,308
|
|
|
Non-controlling interest
|
|
417
|
|
|
321
|
|
|
Total equity
|
|
1,164,217
|
|
|
1,187,629
|
|
|
Total liabilities and equity
|
|
3,077,841
|
|
|
3,133,728
|
|
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Net (loss) income
|
|
(8,398
|
)
|
|
(264,322
|
)
|
|
117,514
|
|
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
|
|
|
|
|
|
|||
|
Depreciation
|
|
122,566
|
|
|
141,748
|
|
|
141,043
|
|
|
Amortization of deferred charges
|
|
2,472
|
|
|
1,913
|
|
|
2,027
|
|
|
Other operating losses (gains)
|
|
(10,308
|
)
|
|
(2,378
|
)
|
|
2,683
|
|
|
Gain on sale of shares
|
|
(1,026
|
)
|
|
(1,061
|
)
|
|
—
|
|
|
Amortization of time charter contract value
|
|
—
|
|
|
—
|
|
|
(6,799
|
)
|
|
Contingent rental income
|
|
(21,273
|
)
|
|
(26,148
|
)
|
|
(18,621
|
)
|
|
Impairment loss on vessels and vessels under capital lease
|
|
—
|
|
|
164,187
|
|
|
61,692
|
|
|
Provision for uncollectible receivable
|
|
—
|
|
|
—
|
|
|
4,000
|
|
|
Mark to market on marketable securities
|
|
3,526
|
|
|
—
|
|
|
—
|
|
|
Share of results from associated company and gain on equity interest
|
|
(246
|
)
|
|
—
|
|
|
—
|
|
|
Impairment loss on goodwill
|
|
—
|
|
|
112,821
|
|
|
—
|
|
|
Impairment loss on marketable securities
|
|
—
|
|
|
—
|
|
|
7,233
|
|
|
Mark to market (gain) loss on derivatives
|
|
(3,190
|
)
|
|
(93
|
)
|
|
(8,017
|
)
|
|
Other, net
|
|
743
|
|
|
1,953
|
|
|
(1,232
|
)
|
|
Changes in operating assets and liabilities, net of acquisition:
|
|
|
|
|
|
|
|||
|
Trade accounts receivable
|
|
(133
|
)
|
|
(506
|
)
|
|
4,287
|
|
|
Other receivables
|
|
227
|
|
|
2,122
|
|
|
10,833
|
|
|
Inventories
|
|
(7,323
|
)
|
|
(24,079
|
)
|
|
(12,241
|
)
|
|
Voyages in progress
|
|
(41,486
|
)
|
|
7,084
|
|
|
6,828
|
|
|
Prepaid expenses and accrued income
|
|
(1,633
|
)
|
|
(429
|
)
|
|
(1,427
|
)
|
|
Other current assets
|
|
(2,349
|
)
|
|
(1
|
)
|
|
406
|
|
|
Trade accounts payable
|
|
10,403
|
|
|
7,485
|
|
|
(5,175
|
)
|
|
Accrued expenses
|
|
(1,177
|
)
|
|
12,645
|
|
|
(2,936
|
)
|
|
Related party balances
|
|
6,990
|
|
|
3,062
|
|
|
(10,707
|
)
|
|
Other current liabilities
|
|
(2,163
|
)
|
|
(6,178
|
)
|
|
(5,583
|
)
|
|
Other
|
|
(51
|
)
|
|
660
|
|
|
207
|
|
|
Net cash provided by operating activities
|
|
46,171
|
|
|
130,485
|
|
|
286,015
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
|
Change in restricted cash
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Additions to newbuildings, vessels and equipment
|
|
(216,310
|
)
|
|
(713,560
|
)
|
|
(622,460
|
)
|
|
Refund of newbuilding installments and interest
|
|
—
|
|
|
—
|
|
|
43,497
|
|
|
Purchase of shares
|
|
—
|
|
|
(46,100
|
)
|
|
—
|
|
|
Proceeds from sale of newbuilding vessels
|
|
—
|
|
|
—
|
|
|
173,187
|
|
|
Investment in associated company
|
|
(6,000
|
)
|
|
—
|
|
|
—
|
|
|
Finance lease payments received
|
|
5,336
|
|
|
9,745
|
|
|
9,333
|
|
|
Net proceeds from sale of shares
|
|
17,757
|
|
|
27,412
|
|
|
—
|
|
|
Net cash used in investing activities
|
|
(199,217
|
)
|
|
(722,503
|
)
|
|
(396,443
|
)
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from issuance of shares
|
|
85
|
|
|
—
|
|
|
98,200
|
|
|
Proceeds from long-term debt
|
|
298,871
|
|
|
673,416
|
|
|
356,066
|
|
|
Repayment of long-term debt
|
|
(172,412
|
)
|
|
(83,951
|
)
|
|
(169,883
|
)
|
|
Payment of obligations under finance leases
|
|
(10,094
|
)
|
|
(31,854
|
)
|
|
(61,677
|
)
|
|
Lease termination receipts / (payments)
|
|
—
|
|
|
(19,006
|
)
|
|
—
|
|
|
Debt fees paid
|
|
—
|
|
|
(3,495
|
)
|
|
(9,523
|
)
|
|
Cash dividends paid
|
|
(386
|
)
|
|
(51,401
|
)
|
|
(164,551
|
)
|
|
Payment of fractional shares on reverse share split
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
Proceeds from secured short-term borrowings
|
|
—
|
|
|
10,116
|
|
|
—
|
|
|
Net cash provided by financing activities
|
|
116,064
|
|
|
493,825
|
|
|
48,615
|
|
|
Net change in cash, cash equivalents and restricted cash
|
|
(36,982
|
)
|
|
(98,193
|
)
|
|
(61,813
|
)
|
|
Cash , cash equivalents and restricted cash
at beginning of year
|
|
104,886
|
|
|
203,079
|
|
|
264,892
|
|
|
Cash, cash equivalents and restricted cash
at end of year
|
|
67,904
|
|
|
104,886
|
|
|
203,079
|
|
|
|
|
|
|
|
|
|
|||
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
Interest paid, net of interest capitalized
|
|
80,887
|
|
|
57,291
|
|
|
53,474
|
|
|
Income taxes paid
|
|
329
|
|
|
1,222
|
|
|
716
|
|
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Number of shares outstanding
|
|
|
|
|
|
|
|||
|
Balance at the beginning of the year
|
|
169,809,324
|
|
|
169,809,324
|
|
|
781,937,649
|
|
|
Effect of reverse share split
|
|
—
|
|
|
—
|
|
|
(625,551,143
|
)
|
|
Shares issued
|
|
11,868
|
|
|
—
|
|
|
13,422,818
|
|
|
Balance at the end of the year
|
|
169,821,192
|
|
|
169,809,324
|
|
|
169,809,324
|
|
|
|
|
|
|
|
|
|
|||
|
Share capital
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of the year
|
|
169,809
|
|
|
169,809
|
|
|
781,938
|
|
|
Effect of reverse share split
|
|
—
|
|
|
—
|
|
|
(625,551
|
)
|
|
Shares issued
|
|
12
|
|
|
—
|
|
|
13,422
|
|
|
Balance at the end of the year
|
|
169,821
|
|
|
169,809
|
|
|
169,809
|
|
|
|
|
|
|
|
|
|
|||
|
Additional paid in capital
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of year
|
|
197,399
|
|
|
195,304
|
|
|
109,386
|
|
|
Stock compensation expense
|
|
1,025
|
|
|
2,095
|
|
|
1,418
|
|
|
Payment for fractional shares on reverse share split
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
Shares issued
|
|
73
|
|
|
—
|
|
|
84,517
|
|
|
Balance at the end of year
|
|
198,497
|
|
|
197,399
|
|
|
195,304
|
|
|
|
|
|
|
|
|
|
|||
|
Contributed surplus
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of year
|
|
1,090,376
|
|
|
1,099,680
|
|
|
474,129
|
|
|
Effect of reverse share split
|
|
—
|
|
|
—
|
|
|
625,551
|
|
|
Cash dividends
|
|
—
|
|
|
(9,304
|
)
|
|
—
|
|
|
Balance at the end of year
|
|
1,090,376
|
|
|
1,090,376
|
|
|
1,099,680
|
|
|
|
|
|
|
|
|
|
|||
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of year
|
|
2,227
|
|
|
739
|
|
|
(383
|
)
|
|
Other comprehensive income (loss)
|
|
893
|
|
|
1,488
|
|
|
1,122
|
|
|
Change in accounting policy: Marketable securities
|
|
(2,896
|
)
|
|
—
|
|
|
—
|
|
|
Balance at the end of year
|
|
224
|
|
|
2,227
|
|
|
739
|
|
|
|
|
|
|
|
|
|
|||
|
Retained (deficit) earnings
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of year
|
|
(272,503
|
)
|
|
34,069
|
|
|
81,212
|
|
|
Net income (loss)
|
|
(8,880
|
)
|
|
(264,861
|
)
|
|
117,010
|
|
|
Change in accounting policy: ASC 606/340
|
|
(16,631
|
)
|
|
—
|
|
|
—
|
|
|
Change in accounting policy: Marketable securities
|
|
2,896
|
|
|
—
|
|
|
—
|
|
|
Cash dividends
|
|
—
|
|
|
(41,711
|
)
|
|
(164,153
|
)
|
|
Balance at the end of year
|
|
(295,118
|
)
|
|
(272,503
|
)
|
|
34,069
|
|
|
|
|
|
|
|
|
|
|||
|
Total equity attributable to the Company
|
|
1,163,800
|
|
|
1,187,308
|
|
|
1,499,601
|
|
|
|
|
|
|
|
|
|
|||
|
Non-controlling interest
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of year
|
|
321
|
|
|
168
|
|
|
61
|
|
|
Net income (loss)
|
|
482
|
|
|
539
|
|
|
504
|
|
|
Dividend paid to non-controlling interest
|
|
(386
|
)
|
|
(386
|
)
|
|
(397
|
)
|
|
Balance at the end of year
|
|
417
|
|
|
321
|
|
|
168
|
|
|
|
|
|
|
|
|
|
|||
|
Total equity
|
|
1,164,217
|
|
|
1,187,629
|
|
|
1,499,769
|
|
|
1.
|
ORGANIZATION AND BUSINESS
|
|
2.
|
ACCOUNTING POLICIES
|
|
3.
|
RECENT ACCOUNTING PRONOUNCEMENTS
|
|
(in thousands of $)
|
December 31, 2017
|
|
Adjustments for ASC 606
|
|
January 1, 2018
|
|
|
Assets
|
|
|
|
|||
|
Voyages in progress
|
38,254
|
|
(20,303
|
)
|
17,951
|
|
|
Other current assets
|
13
|
|
3,071
|
|
3,084
|
|
|
Liabilities
|
|
|
|
|||
|
Accrued expenses
|
38,809
|
|
(601
|
)
|
38,208
|
|
|
Equity
|
|
|
|
|||
|
Accumulated deficit
|
(272,503
|
)
|
(16,631
|
)
|
(289,134
|
)
|
|
|
Balance at December 31, 2018
|
|||||
|
(in thousands of $)
|
As reported
|
|
Adjustments for ASC 606
|
|
Balance without ASC 606
|
|
|
Assets
|
|
|
|
|||
|
Voyages in progress
|
59,437
|
|
(31,850
|
)
|
91,287
|
|
|
Other current assets
|
5,359
|
|
5,410
|
|
(51
|
)
|
|
Liabilities
|
|
|
|
|||
|
Accrued expenses
|
37,031
|
|
(959
|
)
|
37,990
|
|
|
Equity
|
|
|
|
|||
|
Accumulated deficit
|
(295,118
|
)
|
(25,481
|
)
|
(269,637
|
)
|
|
|
For the period ended December 31, 2018
|
|||||
|
(in thousands of $)
|
As reported
|
|
Adjustments for ASC 606
|
|
Balance without ASC 606
|
|
|
|
|
|
—
|
|
||
|
Voyage charter revenues
|
690,901
|
|
(11,548
|
)
|
702,449
|
|
|
Voyage expenses and commission
|
377,772
|
|
(2,698
|
)
|
380,470
|
|
|
Net (loss) income
|
(8,398
|
)
|
(8,850
|
)
|
452
|
|
|
|
|
|
—
|
|
||
|
Basic and diluted loss per share attributable to the Company
|
(0.05
|
)
|
0.05
|
|
—
|
|
|
|
For the period ended December 31, 2018
|
|||||
|
(in thousands of $)
|
As reported
|
|
Adjustments for ASC 606
|
|
Balance without ASC 606
|
|
|
Net loss
|
(8,398
|
)
|
(8,850
|
)
|
452
|
|
|
Change in operating assets and liabilities
|
(38,695
|
)
|
8,850
|
|
(47,545
|
)
|
|
Net cash provided by operating activities
|
46,171
|
|
—
|
|
46,171
|
|
|
•
|
Cumulative earnings approach - distributions received are considered returns on investment and classified as cash inflows from operating activities unless the investor's cumulative distributions received in prior periods exceed the cumulative equity in earnings of the investee. when such an excess occurs the current period distribution up to this excess should be classified as a cash inflow from investing activity.
|
|
•
|
Nature of distribution approach - distributions received should be classified based on the nature of the activity of the investee that generated the distribution as either a return of investments (cash inflow from investing activity) or a return on investment (cash inflow from operating activities)
|
|
(in thousands of $)
|
|
Goodwill
|
|
|
Accumulated impairment losses
|
|
|
Net carrying value
|
|
|
Balance as of December 31, 2016
|
|
225,273
|
|
|
—
|
|
|
225,273
|
|
|
Impairment loss
|
|
—
|
|
|
(112,821
|
)
|
|
|
|
|
Balance as of December 31, 2017
|
|
225,273
|
|
|
(112,821
|
)
|
|
112,452
|
|
|
Balance as of December 31, 2018
|
|
225,273
|
|
|
(112,821
|
)
|
|
112,452
|
|
|
5.
|
SEGMENT INFORMATION
|
|
6.
|
INCOME TAXES
|
|
7.
|
EARNINGS PER SHARE
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Net (loss) income from continuing operations after non-controlling interest
|
|
(8,880
|
)
|
|
(264,861
|
)
|
|
117,010
|
|
|
Net (loss) income attributable to the Company
|
|
(8,880
|
)
|
|
(264,861
|
)
|
|
117,010
|
|
|
(in thousands)
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Weighted average number of ordinary shares
|
|
169,810
|
|
|
169,809
|
|
|
156,973
|
|
|
|
|
2018
|
|
2017
|
|
2016
|
|
Cash dividends per share declared
|
|
$0.00
|
|
$0.30
|
|
$1.05
|
|
8.
|
OTHER OPERATING GAINS (LOSSES)
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Gain (loss) on cancellation of newbuilding contracts
|
|
—
|
|
|
—
|
|
|
(2,772
|
)
|
|
Gain (loss) on lease termination
|
|
10,324
|
|
|
2,379
|
|
|
89
|
|
|
Gain (loss) on pool arrangements
|
|
(118
|
)
|
|
2
|
|
|
—
|
|
|
|
|
10,206
|
|
|
2,381
|
|
|
(2,683
|
)
|
|
9.
|
LEASES
|
|
(in thousands of $)
|
|
|
|
|
2019
|
|
17,348
|
|
|
2020
|
|
6,682
|
|
|
2021
|
|
550
|
|
|
2022
|
|
181
|
|
|
2023
|
|
41
|
|
|
Thereafter
|
|
—
|
|
|
|
|
24,802
|
|
|
(in thousands of $)
|
|
|
|
|
2019
|
|
7,037
|
|
|
2020
|
|
117
|
|
|
2021
|
|
—
|
|
|
2022
|
|
—
|
|
|
2023
|
|
—
|
|
|
Thereafter
|
|
—
|
|
|
Total minimum lease payments
|
|
7,154
|
|
|
10.
|
RESTRICTED CASH
|
|
11.
|
INVESTMENT IN FINANCE LEASE
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Net minimum lease payments receivable
|
|
11,651
|
|
|
22,070
|
|
|
Estimated residual values of leased property (unguaranteed)
|
|
10,821
|
|
|
10,821
|
|
|
Less: finance lease interest income
|
|
(690
|
)
|
|
(1,983
|
)
|
|
Total investment in sales-type lease
|
|
21,782
|
|
|
30,908
|
|
|
Current portion
|
|
10,803
|
|
|
9,126
|
|
|
Long-term portion
|
|
10,979
|
|
|
21,782
|
|
|
|
|
21,782
|
|
|
30,908
|
|
|
(in thousands of $)
|
|
|
|
|
2019
|
|
11,493
|
|
|
2020
|
|
158
|
|
|
2021
|
|
—
|
|
|
2022
|
|
—
|
|
|
2023
|
|
—
|
|
|
Thereafter
|
|
—
|
|
|
|
|
11,651
|
|
|
12.
|
MARKETABLE SECURITIES
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Balance at start of the year
|
|
19,231
|
|
|
8,428
|
|
|
Repurchase of marketable securities pledged to creditors
|
|
10,272
|
|
|
—
|
|
|
Shares acquired
|
|
—
|
|
|
46,100
|
|
|
Shares disposed of
|
|
(16,749
|
)
|
|
(26,351
|
)
|
|
Unrealized gain (loss) recorded in income statement
|
|
(3,526
|
)
|
|
—
|
|
|
Unrealized gain (loss) recorded in other comprehensive income
|
|
—
|
|
|
1,326
|
|
|
Marketable securities reclassified as pledged to creditors
|
|
(8,392
|
)
|
|
(10,272
|
)
|
|
Total
|
|
836
|
|
|
19,231
|
|
|
13.
|
TRADE ACCOUNTS RECEIVABLE, NET
|
|
(in thousands of $)
|
|
|
|
|
Balance at December 31, 2015
|
|
1,678
|
|
|
Additions charged to income
|
|
4,492
|
|
|
Balance at December 31, 2016
|
|
6,170
|
|
|
Deductions credited to income
|
|
(172
|
)
|
|
Balance at December 31, 2017
|
|
5,998
|
|
|
Deductions credited to income
|
|
(203
|
)
|
|
Balance at December 31, 2018
|
|
5,795
|
|
|
14.
|
OTHER RECEIVABLES
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Claims receivable
|
|
9,690
|
|
|
5,857
|
|
|
Agent receivables
|
|
3,733
|
|
|
3,518
|
|
|
Other receivables
|
|
3,645
|
|
|
7,919
|
|
|
|
|
17,068
|
|
|
17,294
|
|
|
15.
|
NEWBUILDINGS
|
|
(in thousands of $)
|
|
|
|
|
Balance at December 31, 2015
|
|
266,233
|
|
|
Additions, net, continuing basis
|
|
614,116
|
|
|
Transfer to Vessels and equipment, net
|
|
(532,766
|
)
|
|
Interest capitalized, continuing basis
|
|
6,994
|
|
|
Cancellations
|
|
(46,253
|
)
|
|
Balance at December 31, 2016
|
|
308,324
|
|
|
Additions, net, continuing basis
|
|
707,988
|
|
|
Transfer to Vessels and equipment, net
|
|
(941,388
|
)
|
|
Interest capitalized, continuing basis
|
|
4,678
|
|
|
Balance at December 31, 2017
|
|
79,602
|
|
|
Additions, net, continuing basis
|
|
201,653
|
|
|
Transfer to Vessels and equipment, net
|
|
(230,596
|
)
|
|
Interest capitalized, continuing basis
|
|
1,595
|
|
|
Balance at December 31, 2018
|
|
52,254
|
|
|
(in thousands of $)
|
|
|
|
|
|
Vessel name
|
|
Vessel type
|
|
Date of delivery
|
|
Front Empire
|
|
VLCC
|
|
January 2018
|
|
Front Princess
|
|
VLCC
|
|
January 2018
|
|
Front Polaris
|
|
LR2/ Aframax
|
|
January 2018
|
|
|
|
|
|
|
|
Front Classic
|
|
Suezmax
|
|
January 2017
|
|
Front Vega
|
|
LR2/ Aframax
|
|
January 2017
|
|
Front Antares
|
|
LR2/ Aframax
|
|
January 2017
|
|
Front Duchess
|
|
VLCC
|
|
February 2017
|
|
Front Clipper
|
|
Suezmax
|
|
March 2017
|
|
Front Crystal
|
|
Suezmax
|
|
April 2017
|
|
Front Sirius
|
|
LR2/ Aframax
|
|
April 2017
|
|
Front Coral
|
|
Suezmax
|
|
May 2017
|
|
Front Cosmos
|
|
Suezmax
|
|
June 2017
|
|
Front Castor
|
|
LR2/ Aframax
|
|
June 2017
|
|
Front Cascade
|
|
Suezmax
|
|
July 2017
|
|
Front Earl
|
|
VLCC
|
|
July 2017
|
|
Front Pollux
|
|
LR2/ Aframax
|
|
August 2017
|
|
Front Capella
|
|
LR2/ Aframax
|
|
September 2017
|
|
Front Prince
|
|
VLCC
|
|
September 2017
|
|
16.
|
VESSELS AND EQUIPMENT
|
|
|
|||||||||
|
(in thousands of $)
|
|
Cost
|
|
|
Accumulated Depreciation
|
|
|
Net Carrying Value
|
|
|
Balance at December 31, 2015
|
|
1,311,544
|
|
|
(122,346
|
)
|
|
1,189,198
|
|
|
Transfers from Newbuildings
|
|
532,766
|
|
|
—
|
|
|
|
|
|
Additions
|
|
215
|
|
|
—
|
|
|
|
|
|
Depreciation
|
|
—
|
|
|
(53,369
|
)
|
|
|
|
|
Impairment loss
|
|
(36,311
|
)
|
|
18,099
|
|
|
|
|
|
Disposals
|
|
(173,203
|
)
|
|
—
|
|
|
|
|
|
Balance at December 31, 2016
|
|
1,635,011
|
|
|
(157,616
|
)
|
|
1,477,395
|
|
|
Depreciation
|
|
—
|
|
|
(77,547
|
)
|
|
|
|
|
Additions
|
|
894
|
|
|
—
|
|
|
|
|
|
Transfers from Newbuildings
|
|
941,388
|
|
|
—
|
|
|
|
|
|
Balance at December 31, 2017
|
|
2,577,293
|
|
|
(235,163
|
)
|
|
2,342,130
|
|
|
Depreciation
|
|
—
|
|
|
(96,438
|
)
|
|
|
|
|
Additions
|
|
467
|
|
|
|
|
|
||
|
Transfers from Newbuildings
|
|
230,596
|
|
|
|
|
|
||
|
Balance at December 31, 2018
|
|
2,808,356
|
|
|
(331,601
|
)
|
|
2,476,755
|
|
|
17.
|
VESSELS UNDER CAPITAL LEASE, NET
|
|
(in thousands of $)
|
|
Cost
|
|
|
Accumulated Depreciation
|
|
|
Net Carrying Value
|
|
|
Balance at December 31, 2015
|
|
706,219
|
|
|
(11,993
|
)
|
|
694,226
|
|
|
Impairment loss
|
|
(63,958
|
)
|
|
20,478
|
|
|
|
|
|
Lease termination
|
|
(34,812
|
)
|
|
8,173
|
|
|
|
|
|
Depreciation
|
|
—
|
|
|
(87,674
|
)
|
|
|
|
|
Balance at December 31, 2016
|
|
607,449
|
|
|
(71,016
|
)
|
|
536,433
|
|
|
Impairment loss
|
|
(187,379
|
)
|
|
4,727
|
|
|
|
|
|
Lease termination
|
|
(61,075
|
)
|
|
23,192
|
|
|
|
|
|
Depreciation
|
|
—
|
|
|
(64,200
|
)
|
|
|
|
|
Balance at December 31, 2017
|
|
358,995
|
|
|
(107,297
|
)
|
|
251,698
|
|
|
Lease termination
|
|
(218,494
|
)
|
|
83,601
|
|
|
|
|
|
Depreciation
|
|
—
|
|
|
(26,129
|
)
|
|
|
|
|
Balance at December 31, 2018
|
|
140,501
|
|
|
(49,825
|
)
|
|
90,676
|
|
|
(in thousands of $)
|
|
|
|
|
2019
|
|
18,795
|
|
|
2020
|
|
17,606
|
|
|
2021
|
|
17,557
|
|
|
2022
|
|
16,419
|
|
|
2023
|
|
17,557
|
|
|
Thereafter
|
|
42,387
|
|
|
Minimum lease payments
|
|
130,321
|
|
|
Less: imputed interest
|
|
(30,537
|
)
|
|
Present value of obligations under capital leases
|
|
99,784
|
|
|
(in thousands of $)
|
|
|
|
|
|
|
|
|
|
|
||
|
Vessel
|
|
Year
|
|
Termination agreed
|
|
Termination date
|
|
Termination (payment)/ receipt
|
|
Gain/ (loss) on termination
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Front Circassia
|
|
2018
|
|
February 2018
|
|
February 2018
|
|
(8,891
|
)
|
|
(5,811
|
)
|
|
Front Page
|
|
2018
|
|
June 2018
|
|
July 2018
|
|
(3,375
|
)
|
|
2,638
|
|
|
Front Stratus
|
|
2018
|
|
June 2018
|
|
August 2018
|
|
(3,375
|
)
|
|
2,144
|
|
|
Front Serenade
|
|
2018
|
|
June 2018
|
|
September 2018
|
|
(3,375
|
)
|
|
2,426
|
|
|
Front Ariake
|
|
2018
|
|
October 2018
|
|
October 2018
|
|
(3,375
|
)
|
|
3,523
|
|
|
Front Falcon
|
|
2018
|
|
November 2018
|
|
December 2018
|
|
—
|
|
|
5,404
|
|
|
Vessels terminated in 2018
|
|
|
|
|
|
|
|
(22,391
|
)
|
|
10,324
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Front Ardenne
|
|
2017
|
|
July 2017
|
|
August 2017
|
|
(4,853
|
)
|
|
(5,824
|
)
|
|
Front Scilla
|
|
2017
|
|
May 2017
|
|
June 2017
|
|
(6,465
|
)
|
|
(7,341
|
)
|
|
Front Brabant
|
|
2017
|
|
May 2017
|
|
May 2017
|
|
(3,578
|
)
|
|
(5,021
|
)
|
|
Front Century
|
|
2017
|
|
November 2016
|
|
March 2017
|
|
(4,110
|
)
|
|
20,565
|
|
|
Vessels terminated in 2017
|
|
|
|
|
|
|
|
(19,006
|
)
|
|
2,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Front Vanguard
|
|
2016
|
|
May 2016
|
|
July 2016
|
|
(293
|
)
|
|
89
|
|
|
Vessels terminated in 2016
|
|
|
|
|
|
|
|
(293
|
)
|
|
89
|
|
|
18.
|
EQUITY METHOD INVESTMENTS
|
|
19.
|
OTHER LONG-TERM ASSETS
|
|
20.
|
ACCRUED EXPENSES
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Voyage expenses
|
|
15,934
|
|
|
20,918
|
|
|
Ship operating expenses
|
|
7,879
|
|
|
6,758
|
|
|
Administrative expenses
|
|
2,365
|
|
|
1,867
|
|
|
Interest expense
|
|
9,914
|
|
|
6,297
|
|
|
Taxes
|
|
727
|
|
|
739
|
|
|
Drydocking expenses
|
|
—
|
|
|
1,989
|
|
|
Other
|
|
212
|
|
|
241
|
|
|
|
|
37,031
|
|
|
38,809
|
|
|
21.
|
OTHER CURRENT LIABILITIES
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Deferred charter revenue
|
|
304
|
|
|
1,653
|
|
|
Other
|
|
3,600
|
|
|
4,414
|
|
|
|
|
3,904
|
|
|
6,067
|
|
|
22.
|
DEBT
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
U.S. dollar denominated floating rate debt
|
|
|
|
|
||
|
$500.1 million term loan facility
|
|
385,792
|
|
|
423,894
|
|
|
$60.6 million term loan facility
|
|
47,594
|
|
|
51,062
|
|
|
$466.5 million term loan facility
|
|
281,273
|
|
|
297,794
|
|
|
$109.2 million term loan facility
|
|
96,353
|
|
|
102,776
|
|
|
$328.4 million term loan facility
|
|
246,079
|
|
|
261,354
|
|
|
$321.6 million term loan facility
|
|
260,108
|
|
|
246,531
|
|
|
$110.5 million term loan facility (ING)
|
|
51,413
|
|
|
54,483
|
|
|
$110.5 million term loan facility (Credit Suisse)
|
|
103,747
|
|
|
54,162
|
|
|
$110.5 million term loan facility (Credit Suisse #2)
|
|
52,636
|
|
|
—
|
|
|
Total U.S. dollar floating rate
|
|
1,524,995
|
|
|
1,492,056
|
|
|
U.S. dollar denominated fixed rate debt
|
|
|
|
|
||
|
$275.0 million revolving credit facility
|
|
186,000
|
|
|
90,000
|
|
|
Total U.S. dollar fixed rate
|
|
186,000
|
|
|
90,000
|
|
|
Credit facilities
|
|
32
|
|
|
42
|
|
|
Secured borrowings
|
|
7,631
|
|
|
10,312
|
|
|
Promissory notes
|
|
21,894
|
|
|
—
|
|
|
Total debt
|
|
1,740,552
|
|
|
1,592,410
|
|
|
Short term debt and current portion of long term debt
|
|
120,479
|
|
|
113,076
|
|
|
Deferred charges
|
|
9,780
|
|
|
12,260
|
|
|
Long term portion of debt
|
|
1,610,293
|
|
|
1,467,074
|
|
|
(in thousands of $)
|
|
|
|
|
2019
|
|
120,479
|
|
|
2020
|
|
608,569
|
|
|
2021
|
|
429,908
|
|
|
2022
|
|
48,788
|
|
|
2023
|
|
158,200
|
|
|
Thereafter
|
|
374,608
|
|
|
|
|
1,740,552
|
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Vessels, net
|
|
2,475,649
|
|
|
2,341,069
|
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Debt arrangement fees
|
|
17,490
|
|
|
17,490
|
|
|
Accumulated amortization
|
|
(7,710
|
)
|
|
(5,230
|
)
|
|
|
|
9,780
|
|
|
12,260
|
|
|
23.
|
SHARE CAPITAL
|
|
Outstanding shares at December 31, 2016
|
169,809,324
|
|
|
|
|
|
|
Outstanding shares at December 31, 2017
|
169,809,324
|
|
|
Shares issuance in the year
|
11,868
|
|
|
Outstanding shares at December 31, 2018
|
169,821,192
|
|
|
|
|
|
|
24.
|
SHARE OPTIONS
|
|
|
|
July 2016
|
|
November 2018
|
|
|
Risk free interest rate
|
|
0.69
|
%
|
2.78
|
%
|
|
Expected life (years)
|
|
3.5
|
|
1.6
|
|
|
Expected volatility
|
|
79.80
|
%
|
38.24
|
%
|
|
Expected dividend yield
|
|
0.00
|
%
|
0.00
|
%
|
|
25.
|
FINANCIAL INSTRUMENTS
|
|
Notional Amount
|
|
Inception Date
|
Maturity Date
|
Fixed Interest Rate
|
|
|
($000s)
|
|
|
|
|
|
|
14,408
|
|
June 2013
|
June 2020
|
1.4025
|
%
|
|
42,951
|
|
September 2013
|
September 2020
|
1.5035
|
%
|
|
72,939
|
|
December 2013
|
December 2020
|
1.6015
|
%
|
|
14,062
|
|
March 2014
|
March 2021
|
1.6998
|
%
|
|
14,405
|
|
June 2014
|
June 2021
|
1.7995
|
%
|
|
14,748
|
|
September 2014
|
September 2021
|
1.9070
|
%
|
|
150,000
|
|
February 2016
|
February 2026
|
2.1970
|
%
|
|
323,513
|
|
|
|
|
|
|
•
|
a transaction risk, that is, the risk that currency fluctuations will have a negative effect on the value of the Company's cash flows;
|
|
•
|
a translation risk, that is, the impact of adverse currency fluctuations in the translation of foreign operations and foreign assets and liabilities into U.S. dollars for the Company's consolidated financial statements.
|
|
|
2018
|
|
2017
|
||||||||
|
(in thousands of $)
|
Carrying
Value
|
|
|
Fair
Value
|
|
|
Carrying
Value
|
|
|
Fair
Value
|
|
|
Assets:
|
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
66,484
|
|
|
66,484
|
|
|
104,145
|
|
|
104,145
|
|
|
Restricted cash
|
1,420
|
|
|
1,420
|
|
|
741
|
|
|
741
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate debt
|
1,525,028
|
|
|
1,525,028
|
|
|
1,492,099
|
|
|
1,492,099
|
|
|
Fixed rate debt
|
215,524
|
|
|
212,696
|
|
|
100,312
|
|
|
99,865
|
|
|
(in thousands of $)
|
2018
Fair Value |
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Assets:
|
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
66,484
|
|
|
66,484
|
|
|
—
|
|
|
—
|
|
|
Restricted cash
|
1,420
|
|
|
1,420
|
|
|
—
|
|
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate debt
|
1,525,028
|
|
|
—
|
|
|
1,525,028
|
|
|
—
|
|
|
Fixed rate debt
|
212,696
|
|
|
—
|
|
|
7,631
|
|
|
205,065
|
|
|
(in thousands of $)
|
2017
Fair Value |
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Assets:
|
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
104,145
|
|
|
104,145
|
|
|
—
|
|
|
—
|
|
|
Restricted cash
|
741
|
|
|
741
|
|
|
—
|
|
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate debt
|
1,492,099
|
|
|
—
|
|
|
1,492,099
|
|
|
—
|
|
|
Fixed rate debt
|
99,865
|
|
|
—
|
|
|
10,312
|
|
|
89,553
|
|
|
26.
|
RELATED PARTY TRANSACTIONS
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Charter hire paid (principal and interest)
|
|
47,324
|
|
|
75,055
|
|
|
93,545
|
|
|
Lease termination receipt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Lease termination payments
|
|
(22,391
|
)
|
|
(19,006
|
)
|
|
(293
|
)
|
|
Lease interest expense
|
|
16,400
|
|
|
25,980
|
|
|
35,417
|
|
|
Contingent rental income
|
|
(19,738
|
)
|
|
(26,148
|
)
|
|
(18,621
|
)
|
|
Remaining lease obligation
|
|
99,784
|
|
|
299,016
|
|
|
422,600
|
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
Seatankers Management Co. Ltd
|
|
7,152
|
|
|
3,420
|
|
|
6,057
|
|
|
Ship Finance International Limited
|
|
2,001
|
|
|
3,473
|
|
|
1,552
|
|
|
Golden Ocean Group Limited
|
|
7,138
|
|
|
6,671
|
|
|
9,387
|
|
|
Seatankers Management Norway AS
|
|
735
|
|
|
767
|
|
|
919
|
|
|
Arcadia Petroleum Limited
|
|
—
|
|
|
—
|
|
|
929
|
|
|
Seadrill Limited
|
|
279
|
|
|
470
|
|
|
656
|
|
|
Archer Limited
|
|
317
|
|
|
238
|
|
|
235
|
|
|
Flex LNG Limited
|
|
1,788
|
|
|
4,432
|
|
|
1,204
|
|
|
Deep Sea Supply Plc
|
|
43
|
|
|
67
|
|
|
130
|
|
|
North Atlantic Drilling Ltd
|
|
29
|
|
|
37
|
|
|
48
|
|
|
Northern Drilling Ltd
|
|
43
|
|
|
—
|
|
|
—
|
|
|
Other related parties
|
|
15
|
|
|
—
|
|
|
—
|
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Ship Finance International Limited
|
|
1,653
|
|
|
1,239
|
|
|
Seatankers Management Co. Ltd
|
|
2,657
|
|
|
52
|
|
|
Archer Ltd
|
|
173
|
|
|
88
|
|
|
VLCC Chartering Ltd
|
|
81
|
|
|
81
|
|
|
Golden Ocean Group Limited
|
|
2,370
|
|
|
1,953
|
|
|
Seadrill Limited
|
|
538
|
|
|
489
|
|
|
Deep Sea Supply Plc
|
|
68
|
|
|
68
|
|
|
Arcadia Petroleum Limited
|
|
—
|
|
|
—
|
|
|
Flex LNG Limited
|
|
210
|
|
|
979
|
|
|
North Atlantic Drilling Ltd
|
|
116
|
|
|
103
|
|
|
Other related parties
|
|
29
|
|
|
16
|
|
|
|
|
7,895
|
|
|
5,068
|
|
|
(in thousands of $)
|
|
2018
|
|
|
2017
|
|
|
Ship Finance International Limited
|
|
8,886
|
|
|
6,349
|
|
|
Seatankers Management Co. Ltd
|
|
3,236
|
|
|
1,345
|
|
|
Golden Ocean Group Limited
|
|
5,558
|
|
|
1,227
|
|
|
Flex LNG Limited
|
|
1,058
|
|
|
—
|
|
|
|
|
18,738
|
|
|
8,921
|
|
|
27.
|
COMMITMENTS AND CONTINGENCIES
|
|
28
|
SUPPLEMENTAL INFORMATION
|
|
29
|
SUBSEQUENT EVENTS
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|