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, 2019
|
|
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
|
Trading Symbol
|
Name of each exchange on which registered
|
|
|
|
|
|
Ordinary Shares, Par Value $1.00 Per Share
|
FRO
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
the strength of world economies;
|
|
•
|
fluctuations in currencies and interest rates;
|
|
•
|
general market conditions, including fluctuations in charter hire rates and vessel values, changes in the supply and demand for vessels comparable to ours;
|
|
•
|
the highly cyclical nature of the industry that we operate in;
|
|
•
|
the loss of a large customer or significant business relationship;
|
|
•
|
changes in worldwide oil production and consumption and storage;
|
|
•
|
changes in the Company's operating expenses, including bunker prices, drydocking, crew costs and insurance costs;
|
|
•
|
planned, pending or recent acquisitions, business strategy and expected capital spending or operating expenses, including drydocking, surveys, upgrades and insurance costs;
|
|
•
|
risks associated with any future vessel construction;
|
|
•
|
our expectations regarding the availability of vessel acquisitions and our ability to complete acquisition transactions planned;
|
|
•
|
our ability to renew our time charters when they expire or to enter into new time charters;
|
|
•
|
the market for the Company's vessels;
|
|
•
|
availability of financing and refinancing, our ability to obtain financing and comply with the restrictions and other covenants in our financing arrangements;
|
|
•
|
availability of skilled crew members other employees and the related labor costs;
|
|
•
|
work stoppages or other labor disruptions by our employees or the employees of other companies in related industries;
|
|
•
|
compliance with governmental, tax, environmental and safety regulation, any non-compliance with the U.S. Foreign Corrupt Practices Act of 1977 (FCPA) or other applicable regulations relating to bribery;
|
|
•
|
the impact of the discontinuance of LIBOR after 2021 on interest rates of our debt that reference LIBOR;
|
|
•
|
general economic conditions and conditions in the oil industry;
|
|
•
|
effects of new products and new technology in our industry, including the potential for technological innovation to reduce the value of our vessels and charter income derived therefrom;
|
|
•
|
vessel breakdowns and instances of off-hire;
|
|
•
|
the impact of an interruption in or failure of our information technology and communications system upon our ability to operate;
|
|
•
|
potential conflicts of interest involving members of our board of directors and senior management;
|
|
•
|
the failure of counter parties to fully perform their contracts with us;
|
|
•
|
our dependence on key personnel;
|
|
•
|
adequacy of insurance coverage;
|
|
•
|
our ability to obtain indemnities from customers;
|
|
•
|
changes in laws, treaties or regulations;
|
|
•
|
the volatility of the price of our ordinary shares;
|
|
•
|
our incorporation under the laws of Bermuda and the different rights to relief that may be available compared to other countries, including the United States;
|
|
•
|
changes in governmental rules and regulations or actions taken by regulatory authorities;
|
|
•
|
government requisition of our vessels during a period of war or emergency;
|
|
•
|
potential liability from pending or future litigation;
|
|
•
|
the arrest of our vessels by maritime claimants;
|
|
•
|
general domestic and international political conditions;
|
|
•
|
any further changes in US trade policy that could trigger retaliatory actions by the affected countries;
|
|
•
|
potential disruption of shipping routes due to accidents, political events, acts by terrorists or acts of piracy on ocean-going vessels;
|
|
•
|
the impact of adverse weather and natural disasters;
|
|
•
|
the current outbreak of the coronavirus COVID-19; and
|
|
•
|
other important factors described from time to time in the reports filed by the Company with the Securities and Exchange Commission or Commission.
|
|
|
|
Fiscal year ended December 31,
|
||||||||||||||||||
|
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|||||
|
(in thousands of $, except ordinary shares, per share data and ratios)
|
||||||||||||||||||||
|
Statement of Operations Data
(1)
:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total operating revenues
(2)
|
|
957,322
|
|
|
742,266
|
|
|
646,326
|
|
|
754,306
|
|
|
458,934
|
|
|||||
|
Total operating expenses
|
|
721,222
|
|
|
669,761
|
|
|
844,978
|
|
|
574,142
|
|
|
280,639
|
|
|||||
|
Net operating income (loss)
|
|
239,522
|
|
|
82,711
|
|
|
(196,271
|
)
|
|
177,481
|
|
|
287,218
|
|
|||||
|
Net (loss) income from continuing operations
|
|
139,986
|
|
|
(8,398
|
)
|
|
(264,322
|
)
|
|
117,514
|
|
|
255,386
|
|
|||||
|
Net (loss) income from discontinued operations after non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(100,701
|
)
|
|||||
|
Net (loss) income attributable to the Company
|
|
139,972
|
|
|
(8,880
|
)
|
|
(264,861
|
)
|
|
117,010
|
|
|
154,624
|
|
|||||
|
Basic earnings (loss) per share attributable to the Company from continuing operations
(3)
|
|
$
|
0.81
|
|
|
$
|
(0.05
|
)
|
|
$
|
(1.56
|
)
|
|
$
|
0.75
|
|
|
$
|
2.13
|
|
|
Diluted earnings per share attributable to the Company from continuing operations
(3)
|
|
$
|
0.78
|
|
|
$
|
(0.05
|
)
|
|
$
|
(1.56
|
)
|
|
$
|
0.75
|
|
|
$
|
2.13
|
|
|
Basic and diluted (loss) earnings per share attributable to the Company from discontinued operations
(3)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.84
|
)
|
|
Basic earnings (loss) per share attributable to the Company
(3)
|
|
$
|
0.78
|
|
|
$
|
(0.05
|
)
|
|
$
|
(1.56
|
)
|
|
$
|
0.75
|
|
|
$
|
1.29
|
|
|
Diluted earnings per share attributable to the Company
(3)
|
|
$
|
0.78
|
|
|
$
|
(0.05
|
)
|
|
$
|
(1.56
|
)
|
|
$
|
0.75
|
|
|
$
|
1.29
|
|
|
Dividends per share declared
(3) (4)
|
|
$
|
0.10
|
|
|
$
|
—
|
|
|
$
|
0.30
|
|
|
$
|
1.05
|
|
|
$
|
0.25
|
|
|
|
|
Fiscal year ended December 31,
|
|||||||||||||
|
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
(in thousands of $, except ordinary shares and ratios)
|
|||||||||||||||
|
Balance Sheet Data (at end of year)
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
174,223
|
|
|
66,484
|
|
|
104,145
|
|
|
202,402
|
|
|
264,524
|
|
|
Newbuildings
|
|
46,068
|
|
|
52,254
|
|
|
79,602
|
|
|
308,324
|
|
|
266,233
|
|
|
Vessels and equipment, net
|
|
2,579,905
|
|
|
2,476,755
|
|
|
2,342,130
|
|
|
1,477,395
|
|
|
1,189,198
|
|
|
Vessels and equipment under finance lease, net
|
|
418,390
|
|
|
90,676
|
|
|
251,698
|
|
|
536,433
|
|
|
694,226
|
|
|
Investment in associated company
|
|
4,927
|
|
|
6,246
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total assets
|
|
3,697,818
|
|
|
3,077,841
|
|
|
3,133,728
|
|
|
2,966,317
|
|
|
2,883,468
|
|
|
Short-term debt and current portion of long-term debt
|
|
438,962
|
|
|
120,479
|
|
|
113,078
|
|
|
67,365
|
|
|
57,575
|
|
|
Current portion of obligations under finance leases
|
|
283,463
|
|
|
11,854
|
|
|
43,316
|
|
|
56,505
|
|
|
89,798
|
|
|
Long-term debt
(8)
|
|
1,254,417
|
|
|
1,610,293
|
|
|
1,467,074
|
|
|
914,592
|
|
|
745,695
|
|
|
Obligations under finance leases
|
|
76,447
|
|
|
87,930
|
|
|
255,700
|
|
|
366,095
|
|
|
446,553
|
|
|
Share capital
|
|
196,894
|
|
|
169,821
|
|
|
169,809
|
|
|
169,809
|
|
|
781,938
|
|
|
Total equity attributable to the Company
|
|
1,509,976
|
|
|
1,163,800
|
|
|
1,187,308
|
|
|
1,499,601
|
|
|
1,446,282
|
|
|
Ordinary shares outstanding (000s)
(3)
|
|
196,894
|
|
|
169,821
|
|
|
169,809
|
|
|
169,809
|
|
|
156,387
|
|
|
Weighted average ordinary shares outstanding (000s)
(3)
|
|
173,576
|
|
|
169,810
|
|
|
169,809
|
|
|
156,973
|
|
|
120,082
|
|
|
Other Financial Data:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Equity to assets ratio (percentage)
(5)
|
|
40.8
|
%
|
|
37.8
|
%
|
|
37.9
|
%
|
|
50.6
|
%
|
|
50.2
|
%
|
|
Debt to equity ratio
(6)
|
|
1.4
|
|
|
1.6
|
|
|
1.6
|
|
|
0.9
|
|
|
0.9
|
|
|
Price earnings ratio
(7)
|
|
15.9
|
|
|
(110.6
|
)
|
|
(2.9
|
)
|
|
9.5
|
|
|
11.6
|
|
|
Time charter equivalent revenue
(9)
|
|
527,446
|
|
|
339,196
|
|
|
365,059
|
|
|
566,701
|
|
|
342,773
|
|
|
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 year ended December 31, 2015.
|
|
2.
|
The Company adopted ASC 606 effective from January 1, 2018 and ASC 842 lease from January 1, 2019. Prior periods have not been restated for the impact of these standards, see Note
2.
and Note 3. to our Consolidated Financial Statements for an explanation of the impact of the adoption of ASC 606 and ASC 842.
|
|
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 finance 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. Each year end share price has been adjusted for the 1-for-5 reverse share split in February 2016.
|
|
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 $)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
Total operating revenues
|
|
957,322
|
|
|
742,266
|
|
|
646,326
|
|
|
754,306
|
|
|
458,934
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Finance lease interest income
|
|
(690
|
)
|
|
(1,293
|
)
|
|
(1,748
|
)
|
|
(2,194
|
)
|
|
(577
|
)
|
|
Other income
|
|
(33,704
|
)
|
|
(24,005
|
)
|
|
(20,185
|
)
|
|
(23,770
|
)
|
|
(5,878
|
)
|
|
Voyage expenses and commissions
|
|
(395,482
|
)
|
|
(377,772
|
)
|
|
(259,334
|
)
|
|
(161,641
|
)
|
|
(109,706
|
)
|
|
Time charter equivalent revenue
|
|
527,446
|
|
|
339,196
|
|
|
365,059
|
|
|
566,701
|
|
|
342,773
|
|
|
•
|
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;
|
|
•
|
regional availability of refining capacity;
|
|
•
|
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, terrorist attacks and armed conflicts;
|
|
•
|
legal 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; and
|
|
•
|
diseases and viruses, affecting livestock and humans.
|
|
•
|
current and expected purchase orders for tankers;
|
|
•
|
the number of tanker newbuilding deliveries;
|
|
•
|
the number of shipyards and ability of shipyards to deliver vessels;
|
|
•
|
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 government and industry 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 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;
|
|
•
|
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;
|
|
•
|
changes in key management personnel; and
|
|
•
|
unforeseen events, such as natural disasters, acts of war or terrorism and pandemics such as Coronavirus
|
|
(i)
|
48 vessels owned by the Company (14 VLCCs, 16 Suezmax tankers, 18 LR2/Aframax tankers);
|
|
(ii)
|
three VLCCs that are under finance leases;
|
|
(iii)
|
10 Suezmax tankers to be acquired under the SPA, of which five are currently recorded under finance leases and five will be recorded on closing of the Acquisition (see Note
5.
to our consolidated financial statements for a detailed description of the accounting for this transaction);
|
|
(iv)
|
one VLCC that is recorded as an investment in finance lease;
|
|
(v)
|
two VLCCs chartered in from an unrelated third party; and
|
|
(vi)
|
seven vessels that are under the Company’s commercial management (three VLCCs, two Suezmax tankers, and two Aframax oil tankers)
|
|
•
|
emphasizing operational safety and quality maintenance for all of our vessels and crews;
|
|
•
|
ensuring that the work environment on board and ashore always meet the highest standards complying with all safety and health regulations, labor conditions and respecting human rights;
|
|
•
|
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
|
|
Front Defender
|
|
2019
|
|
300,000
|
|
MI
|
|
Spot market
|
|
Front Discovery
|
|
2019
|
|
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
(2)
|
|
2010
|
|
156,000
|
|
MLT
|
|
Time charter
|
|
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
|
|
Market related time charter
|
|
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
(3)
|
|
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
|
|
Spot market
|
|
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 SFL
|
|
|
|
|
|
|
|
|
|
VLCCs
|
|
|
|
|
|
|
|
|
|
Front Hakata
(4)
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
Tonnage chartered-in from Trafigura
|
|
|
|
|
|
|
|
|
|
Suezmax Tankers
|
|
|
|
|
|
|
|
|
|
Marlin Sparta
|
|
2019
|
|
150,000
|
|
SG
|
|
Spot market
|
|
Marlin Samara
(5)
|
|
2019
|
|
157,000
|
|
SG
|
|
Time charter
|
|
Marlin Siena
|
|
2019
|
|
157,000
|
|
SG
|
|
Spot market
|
|
Marlin Singapore
(5)
|
|
2019
|
|
150,000
|
|
SG
|
|
Time charter
|
|
Marlin Seoul
|
|
2019
|
|
157,000
|
|
SG
|
|
Spot market
|
|
Marlin Santiago
(5)
|
|
2019
|
|
150,000
|
|
SG
|
|
Time charter
|
|
Marlin Savannah
(5)
|
|
2019
|
|
157,000
|
|
SG
|
|
Time charter
|
|
Marlin Suez
|
|
2019
|
|
150,000
|
|
SG
|
|
Spot market
|
|
Marlin Shanghai
(5)
|
|
2019
|
|
150,000
|
|
SG
|
|
Time charter
|
|
Marlin Silkeborg
|
|
2019
|
|
150,000
|
|
SG
|
|
Spot market
|
|
|
|
|
|
|
|
|
|
|
|
1.
|
Time Charter includes those contracts with durations in excess of six months.
|
|
2.
|
This vessel commenced a time charter in March 2019 with earliest possible redelivery in March 2020.
|
|
3.
|
This vessel commenced a time charter in August 2015 which was extended with the earliest possible re-delivery in January 2020 with redelivery expected in March 2020.
|
|
4.
|
The lease for this vessel was terminated in February 2020.
|
|
5.
|
These vessels were chartered in and chartered back out on time charters in August 2019. See Note
5.
to our consolidated financial statements for a detailed description of the accounting for the Trafigura transaction.
|
|
(i)
|
48 vessels owned by the Company (14 VLCCs, 16 Suezmax tankers, 18 LR2/Aframax tankers);
|
|
(ii)
|
three VLCCs that are under finance leases;
|
|
(iii)
|
10 Suezmax tankers to be acquired under the SPA, of which five are currently recorded under finance leases and five will be recorded on closing of the Acquisition (see Note 5 to our consolidated financial statements for a detailed description of the accounting for this transaction);
|
|
(iv)
|
one VLCC that is recorded as an investment in finance lease;
|
|
(v)
|
two VLCCs chartered in from an unrelated third party; and
|
|
(vi)
|
seven vessels that are under the Company’s commercial management (three VLCCs, two Suezmax tankers, and two Aframax oil tankers)
|
|
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
VLCCs
|
|
|
|
|
|
|
|||
|
At start of period
|
|
17
|
|
|
20
|
|
|
21
|
|
|
Other acquisitions/newbuilding deliveries
|
|
2
|
|
|
2
|
|
|
3
|
|
|
Disposal/lease termination
|
|
—
|
|
|
(6
|
)
|
|
(2
|
)
|
|
Chartered-in
|
|
—
|
|
|
1
|
|
|
(2
|
)
|
|
At end of period
|
|
19
|
|
|
17
|
|
|
20
|
|
|
Suezmax tankers
|
|
|
|
|
|
|
|||
|
At start of period
|
|
16
|
|
|
16
|
|
|
14
|
|
|
Other acquisitions/newbuilding deliveries
|
|
—
|
|
|
—
|
|
|
6
|
|
|
Disposal/lease termination
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
Chartered-in
(1)
|
|
10
|
|
|
—
|
|
|
(2
|
)
|
|
At end of period
|
|
26
|
|
|
16
|
|
|
16
|
|
|
LR2/Aframax tankers
|
|
|
|
|
|
|
|||
|
At start of period
|
|
18
|
|
|
17
|
|
|
11
|
|
|
Other acquisitions/newbuilding deliveries
|
|
—
|
|
|
1
|
|
|
6
|
|
|
Chartered-in
|
|
—
|
|
|
—
|
|
|
—
|
|
|
At end of period
|
|
18
|
|
|
18
|
|
|
17
|
|
|
MR tankers
|
|
|
|
|
|
|
|||
|
At start of period
|
|
—
|
|
|
—
|
|
|
3
|
|
|
Disposal/lease termination
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Chartered-in
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
At end of period
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
|
|
|
|
|
|||
|
At start of period
|
|
51
|
|
|
53
|
|
|
49
|
|
|
Other acquisitions/newbuilding deliveries
|
|
2
|
|
|
3
|
|
|
15
|
|
|
Disposal/lease termination
|
|
—
|
|
|
(6
|
)
|
|
(4
|
)
|
|
Chartered-in
|
|
10
|
|
|
1
|
|
|
(7
|
)
|
|
At end of period
|
|
63
|
|
|
51
|
|
|
53
|
|
|
1.
|
Relates to 10 vessels chartered in from Trafigura. See Note 5. for a detailed description of the accounting for this transaction
|
|
|
As of December 31,
|
||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||||||||
|
|
Number of vessels
|
|
|
Percentage of fleet
|
|
|
Number of vessels
|
|
|
Percentage of fleet
|
|
|
Number of vessels
|
|
|
Percentage of fleet
|
|
|
VLCCs
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Spot
|
19
|
|
|
100
|
%
|
|
17
|
|
|
100
|
%
|
|
20
|
|
|
100
|
%
|
|
Time charter
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
|
19
|
|
|
100
|
%
|
|
17
|
|
|
100
|
%
|
|
20
|
|
|
100
|
%
|
|
Suezmax tankers
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Spot
|
18
|
|
|
69
|
%
|
|
15
|
|
|
94
|
%
|
|
15
|
|
|
94
|
%
|
|
Time charter
|
6
|
|
|
23
|
%
|
|
—
|
|
|
—
|
%
|
|
1
|
|
|
6
|
%
|
|
Market related time charter
|
2
|
|
|
8
|
%
|
|
1
|
|
|
6
|
%
|
|
—
|
|
|
—
|
%
|
|
|
26
|
|
|
100
|
%
|
|
16
|
|
|
100
|
%
|
|
16
|
|
|
100
|
%
|
|
LR2/Aframax tankers
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Spot
|
17
|
|
|
94
|
%
|
|
16
|
|
|
89
|
%
|
|
12
|
|
|
71
|
%
|
|
Time charter
|
1
|
|
|
6
|
%
|
|
1
|
|
|
6
|
%
|
|
5
|
|
|
29
|
%
|
|
Market related time charter
|
—
|
|
|
—
|
%
|
|
1
|
|
|
6
|
%
|
|
—
|
|
|
—
|
%
|
|
|
18
|
|
|
100
|
%
|
|
18
|
|
|
100
|
%
|
|
17
|
|
|
100
|
%
|
|
Total fleet
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Spot
|
54
|
|
|
86
|
%
|
|
48
|
|
|
94
|
%
|
|
47
|
|
|
89
|
%
|
|
Market related time charter
|
2
|
|
|
3
|
%
|
|
2
|
|
|
4
|
%
|
|
—
|
|
|
—
|
%
|
|
Time charter
|
7
|
|
|
11
|
%
|
|
1
|
|
|
2
|
%
|
|
6
|
|
|
11
|
%
|
|
|
63
|
|
|
100
|
%
|
|
51
|
|
|
100
|
%
|
|
53
|
|
|
100
|
%
|
|
|
|
|
|
|
|
Carrying Value at Dec 31
|
||||
|
|
|
Built
|
|
Approximate
Dwt.
|
|
2019
|
|
|
2018
|
|
|
VLCCs
|
|
|
|
|
|
|
|
|
|
|
|
Front Kathrine*
|
|
2009
|
|
297,000
|
|
57.3
|
|
|
56.2
|
|
|
Front Queen*
|
|
2009
|
|
297,000
|
|
59.0
|
|
|
56.5
|
|
|
Front Eminence*
|
|
2009
|
|
321,000
|
|
59.8
|
|
|
57.3
|
|
|
Front Endurance*
|
|
2009
|
|
321,000
|
|
59.5
|
|
|
57.2
|
|
|
Front Cecilie*
|
|
2010
|
|
297,000
|
|
57.3
|
|
|
60.1
|
|
|
Front Signe*
|
|
2010
|
|
297,000
|
|
57.4
|
|
|
60.2
|
|
|
Front Duke
|
|
2016
|
|
299,000
|
|
75.1
|
|
|
77.8
|
|
|
Front Duchess
|
|
2017
|
|
299,000
|
|
76.3
|
|
|
79.1
|
|
|
Front Earl
|
|
2017
|
|
300,000
|
|
91.5
|
|
|
94.9
|
|
|
Front Prince
|
|
2017
|
|
300,000
|
|
71.8
|
|
|
74.3
|
|
|
Front Empire
|
|
2018
|
|
300,000
|
|
93.7
|
|
|
97.1
|
|
|
Front Princess
|
|
2018
|
|
300,000
|
|
75.3
|
|
|
77.9
|
|
|
Front Defender
|
|
2019
|
|
300,000
|
|
82.8
|
|
|
—
|
|
|
Front Discovery
|
|
2019
|
|
300,000
|
|
83.5
|
|
|
—
|
|
|
Suezmax tankers
|
|
|
|
|
|
|
|
|
||
|
Front Ull*
|
|
2014
|
|
157,000
|
|
59.7
|
|
|
56.9
|
|
|
Front Idun*
|
|
2015
|
|
157,000
|
|
56.5
|
|
|
58.8
|
|
|
Front Thor*
|
|
2010
|
|
156,000
|
|
40.5
|
|
|
42.6
|
|
|
Front Loki*
|
|
2010
|
|
156,000
|
|
40.6
|
|
|
42.7
|
|
|
Front Odin*
|
|
2010
|
|
156,000
|
|
40.8
|
|
|
42.9
|
|
|
Front Njord*
|
|
2010
|
|
156,000
|
|
41.0
|
|
|
43.1
|
|
|
Front Balder
*
|
|
2009
|
|
156,000
|
|
43.8
|
|
|
41.0
|
|
|
Front Brage
|
|
2011
|
|
156,000
|
|
42.0
|
|
|
44.0
|
|
|
Front Crown
|
|
2016
|
|
157,000
|
|
53.5
|
|
|
55.6
|
|
|
Front Challenger
|
|
2016
|
|
157,000
|
|
53.5
|
|
|
55.5
|
|
|
Front Classic
|
|
2017
|
|
157,000
|
|
54.4
|
|
|
56.4
|
|
|
Front Clipper
|
|
2017
|
|
157,000
|
|
54.6
|
|
|
56.6
|
|
|
Front Crystal
|
|
2017
|
|
157,000
|
|
57.1
|
|
|
59.2
|
|
|
Front Coral*
|
|
2017
|
|
158,000
|
|
58.5
|
|
|
60.6
|
|
|
Front Cosmos
|
|
2017
|
|
158,000
|
|
56.4
|
|
|
58.5
|
|
|
Front Cascade
|
|
2017
|
|
157,000
|
|
56.6
|
|
|
58.7
|
|
|
LR2/Aframax tankers
|
|
|
|
|
|
|
|
|
||
|
Front Lion*
|
|
2014
|
|
115,000
|
|
40.1
|
|
|
38.7
|
|
|
Front Puma
|
|
2015
|
|
115,000
|
|
37.6
|
|
|
39.0
|
|
|
Front Panther
|
|
2015
|
|
115,000
|
|
37.3
|
|
|
38.8
|
|
|
Front Tiger
|
|
2015
|
|
115,000
|
|
37.5
|
|
|
38.9
|
|
|
Front Ocelot
|
|
2016
|
|
110,000
|
|
40.6
|
|
|
42.2
|
|
|
Front Cheetah
|
|
2016
|
|
113,000
|
|
39.8
|
|
|
41.3
|
|
|
Front Lynx
|
|
2016
|
|
110,000
|
|
40.1
|
|
|
41.6
|
|
|
Front Cougar
|
|
2016
|
|
110,000
|
|
40.2
|
|
|
41.7
|
|
|
Front Leopard
|
|
2016
|
|
110,000
|
|
40.6
|
|
|
42.1
|
|
|
Front Jaguar
|
|
2016
|
|
110,000
|
|
41.2
|
|
|
42.8
|
|
|
Front Altair*
|
|
2016
|
|
110,000
|
|
45.6
|
|
|
47.3
|
|
|
Front Antares*
|
|
2017
|
|
110,000
|
|
46.0
|
|
|
47.8
|
|
|
Front Vega
|
|
2017
|
|
111,000
|
|
46.0
|
|
|
47.7
|
|
|
Front Sirius*
|
|
2017
|
|
111,000
|
|
46.5
|
|
|
48.2
|
|
|
Front Castor*
|
|
2017
|
|
110,000
|
|
47.7
|
|
|
49.4
|
|
|
Front Pollux*
|
|
2017
|
|
110,000
|
|
46.8
|
|
|
48.5
|
|
|
Front Capella*
|
|
2017
|
|
110,000
|
|
47.0
|
|
|
48.8
|
|
|
Front Polaris
|
|
2018
|
|
111,000
|
|
47.8
|
|
|
49.5
|
|
|
|
|
|
|
|
|
2,578.2
|
|
|
2,476.0
|
|
|
•
|
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 finance 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 $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
|
Voyage charter revenues
|
|
887,495
|
|
|
690,901
|
|
|
196,594
|
|
|
28.5
|
|
|
Time charter revenues
|
|
35,433
|
|
|
26,067
|
|
|
9,366
|
|
|
35.9
|
|
|
Finance lease interest income
|
|
690
|
|
|
1,293
|
|
|
(603
|
)
|
|
(46.6
|
)
|
|
Other income
|
|
33,704
|
|
|
24,005
|
|
|
9,699
|
|
|
40.4
|
|
|
Total operating revenues
|
|
957,322
|
|
|
742,266
|
|
|
215,056
|
|
|
29.0
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Voyage expenses and commissions
|
|
395,482
|
|
|
377,772
|
|
|
17,710
|
|
|
4.7
|
|
|
•
|
an increase of $50.4 million due to the delivery of four VLCCs and one LR2/Aframax newbuildings between January 2018 and December 2019.
|
|
•
|
an increase of $70.7 million due to the delivery of two VLCCs, four Suezmax tankers and five LR2/Aframax tankers onto voyage charters as a result of the time charters coming to an end between January 2018 and January 2019.
|
|
•
|
an increase of $48.4 million due to the delivery of two chartered-in VLCCs delivered in April 2018 and five Suezmax tankers in August 2019.
|
|
•
|
an increase of $113.6 million due to increased market rates.
|
|
•
|
an increase of $1.7 million due to one LR2 tanker under time charter completing a spot voyage prior to drydocking, after which it was delivered back to time charter.
|
|
•
|
a decrease of $45.9 million due to termination of leases for six VLCCs from January to December 2018.
|
|
•
|
a decrease of $5.1 million due to the redelivery of one chartered-in VLCC in 2018.
|
|
•
|
a decrease of $30.1 million due to the delivery of three Suezmax tankers and two LR2/Aframax tankers onto time charter between January 2018 and December 2019.
|
|
•
|
a decrease of $7.7 million due to the results of two LR2 tankers under the Company’s commercial management in 2018 being reported net of charterhire expense for 2019.
|
|
•
|
an increase of $6.1 million due to the delivery of two VLCC newbuildings on to time charters in January and April 2019
|
|
•
|
an increase of $18.8 million due to the delivery of three Suezmax tankers and two LR2/Aframax tankers onto time charter between January 2018 and December 2019.
|
|
•
|
a decrease of $13.4 million due to the delivery of two VLCCs, four Suezmax tankers and five LR2/Aframax tankers onto voyage charters between January 2018 and January 2019.
|
|
•
|
a decrease of $1.6 million due to one LR2 tanker under time charter completing a spot voyage prior to drydocking, after which it was delivered back to time charter.
|
|
•
|
a decrease of $0.5 million due to termination of the lease for one VLCC in September 2018.
|
|
•
|
an increase of $13.2 million due to the delivery of four VLCCs and one LR2/Aframax newbuildings between January 2018 and December 2019.
|
|
•
|
an increase of $19.4 million due to the delivery of two VLCCs, four Suezmax tankers and five LR2/Aframax tankers onto voyage charters from time charters.
|
|
•
|
an increase of $15.5 million due to an increase in bunker prices.
|
|
•
|
an increase $5.2 million due to an increase in commissions primarily as a result of higher freight rates.
|
|
•
|
an increase of $21.1 million due to the delivery of two chartered-in VLCCs delivered in April 2018 and five Suezmax tankers in August 2019.
|
|
•
|
an increase of $0.8 million due to one LR2 tanker under time charter completing a spot voyage prior to drydocking, after which it was delivered back to time charter.
|
|
•
|
a decrease of $31.5 million due to the termination of leases for six VLCCs from January to December 2018.
|
|
•
|
a decrease of $3.3 million due to the redelivery of one chartered-in VLCC in 2018.
|
|
•
|
a decrease of $19.4 million due to the delivery of three Suezmax tankers and two LR2/Aframax tankers onto time charter between January 2018 and December 2019.
|
|
•
|
a decrease of $3.5 million in port and other costs.
|
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
|
Gain on termination of vessel leases
|
|
—
|
|
|
10,324
|
|
|
(10,324
|
)
|
|
(100.0
|
)
|
|
Insurance recoveries
|
|
3,737
|
|
|
—
|
|
|
3,737
|
|
|
—
|
|
|
(Loss) gain on pool arrangements
|
|
(943
|
)
|
|
(118
|
)
|
|
(825
|
)
|
|
699.2
|
|
|
Other gains
|
|
628
|
|
|
—
|
|
|
628
|
|
|
—
|
|
|
|
|
3,422
|
|
|
10,206
|
|
|
(6,784
|
)
|
|
(66.5
|
)
|
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
|
Contingent rental income
|
|
2,607
|
|
|
19,738
|
|
|
(17,131
|
)
|
|
(86.8
|
)
|
|
|
|
|
|
|
Change
|
||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
Ship operating expenses
|
|
157,007
|
|
|
130,623
|
|
|
26,384
|
|
|
20.2
|
|
•
|
an increase of $17.7 million drydocking expenses primarily due to nine vessels docking in the year ended December 31, 2019 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 drydocking obligation accrued at the time of the merger that related to that vessel.
|
|
•
|
an increase of $5.0 million due to the delivery of four VLCCs and one LR2/Aframax newbuildings between January 2018 and December 2019.
|
|
•
|
an increase of $6.6 million due to the recording of the non-lease component of charter hire recorded within ship operating expenses for two chartered-in vessels.
|
|
•
|
an increase of $3.1 million due to the delivery of five Suezmax tankers recorded as finance leases in August 2019.
|
|
•
|
an increase of $6.8 million due to increases in other operating expenses.
|
|
•
|
a decrease of $12.8 million due to termination of leases for six VLCCs in 2018.
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
|
Charter hire expenses
|
|
8,471
|
|
|
21,244
|
|
|
(12,773
|
)
|
|
(60.1
|
)
|
|
•
|
a decrease of $3.0 million due to the re-delivery of one chartered-in VLCC in 2018.
|
|
•
|
a decrease of $1.9 million related to the two chartered-in VLCCs under operating leases. Under ASC 842 from January 1, 2019 the Company is required to separate the lease and non-lease components of operating lease expenses. In the year ended December 31, 2019, the Company recognized $6.6 million of charter hire expenses within ship operating expenses in relation to the non-lease component of charter hire expenses and $8.5 million as charter hire expenses in relation to the lease component of the charters for the two VLCCs. In the year ended December 31 2018, the lease and non-lease component of the charters, of $10.3 million, were both recorded within charter hire expenses under ASC 840.
|
|
•
|
a decrease of $7.4 million due to the results of two LR2 tankers under the Company’s commercial management in 2018 being reported net of charter hire expense for 2019.
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
Administrative expenses
|
|
45,019
|
|
|
37,294
|
|
|
7,725
|
|
|
20.7
|
|
•
|
an increase of $2.7 million in employee related costs.
|
|
•
|
an increase of $2.3 million due to an increase in expenses in relation to the management of third party and related party vessels and newbuilding projects.
|
|
•
|
an increase of $2.5 million in fees and costs related to the Company's corporate activities.
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
|
Depreciation
|
|
117,850
|
|
|
122,566
|
|
|
(4,716
|
)
|
|
(3.8
|
)
|
|
•
|
a decrease of $14.1 million due to termination of leases for six VLCCs from January to December 2018.
|
|
•
|
an increase of $4.8 million due to the delivery of four VLCCs and one LR2/Aframax newbuildings between January 2018 and December 2019.
|
|
•
|
an increase of $3.8 million due to the delivery of five Suezmax tankers as finance leases in August 2019.
|
|
•
|
an increase of $0.7 million due to ECGS additions.
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
Interest income
|
|
1,506
|
|
|
843
|
|
|
663
|
|
|
78.6
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
Interest expense
|
|
(94,461
|
)
|
|
(93,275
|
)
|
|
(1,186
|
)
|
|
1.3
|
|
•
|
an increase of $4.8 million as a result of additional borrowings relating to the delivery of five newbuildings between January 2018 and December 2019.
|
|
•
|
an increase of $3.8 million due to the recording of five vessels under finance lease on signing of the SPA.
|
|
•
|
an increase of $2.1 million in amortization of deferred charges due to new loan facilities and commitments between January 2018 and December 2019.
|
|
•
|
an increase of $1.6 million as a result of notes payable recorded on termination of the finance leases for six VLCCs leased from SFL in 2018
|
|
•
|
an increase of $0.5 million in relation to a reduction in capitalized interest as a result of newbuilding deliveries between January 2018 and December 2019.
|
|
•
|
a net increase of $0.5 million as a result of an increase in LIBOR rates, partially offset by a reduction in interest charge due to reduced balances on our floating rate debt as a result of ongoing repayments.
|
|
•
|
a decrease of $8.5 million in finance lease interest expense due to termination of the leases for six VLCCs from January to December 2018.
|
|
•
|
a decrease of $2.7 million related primarily to reduced obligations as a result of repayments on the senior unsecured facility with an affiliate of Hemen.
|
|
•
|
a decrease $1.0 million due to a reduction in finance lease interest expense as a result of ongoing repayments of the obligations on the remaining three vessels leased from SFL
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
|
Unrealized gain (loss) on marketable securities
|
|
1,737
|
|
|
(3,526
|
)
|
|
5,263
|
|
|
(149.3
|
)
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
|
Gain on sale of shares
|
|
—
|
|
|
1,026
|
|
|
(1,026
|
)
|
|
(100.0
|
)
|
|
|
|
|
|
Change
|
|||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
Share of results of associated company
|
|
1,681
|
|
|
246
|
|
|
1,435
|
|
|
583.3
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
|
Foreign currency exchange (loss) gain
|
|
(26
|
)
|
|
(869
|
)
|
|
843
|
|
|
(97.0
|
)
|
|
(Loss) gain on derivatives
|
|
(10,069
|
)
|
|
4,256
|
|
|
(14,325
|
)
|
|
336.6
|
|
|
Other non-operating items, net
|
|
403
|
|
|
506
|
|
|
(103
|
)
|
|
(20.4
|
)
|
|
|
|
|
|
Change
|
||||||||
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
$
|
|
|
%
|
|
|
Net (income) loss attributable to non-controlling interest
|
|
(14
|
)
|
|
(482
|
)
|
|
468
|
|
|
(97.1
|
)
|
|
|
|
|
|
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 drydocking 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 drydocking 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 finance 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 SFL.
|
|
•
|
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 SFL 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
|
|
|
$
|
|
|
%
|
|
Share of results of associated company
|
|
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
|
)
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Net cash provided by operating activities
|
|
280,187
|
|
|
46,171
|
|
|
130,485
|
|
|
Net cash used in investing activities
|
|
(190,571
|
)
|
|
(199,217
|
)
|
|
(722,503
|
)
|
|
Net cash provided by financing activities
|
|
19,856
|
|
|
116,064
|
|
|
493,825
|
|
|
Net change in cash and cash equivalents and restricted cash
|
|
109,472
|
|
|
(36,982
|
)
|
|
(98,193
|
)
|
|
Cash, cash equivalents and restricted cash at beginning of year
|
|
67,904
|
|
|
104,886
|
|
|
203,079
|
|
|
Cash, cash equivalents and restricted cash at end of year
|
|
177,376
|
|
|
67,904
|
|
|
104,886
|
|
|
i.
|
Our reliance on the spot market contributes to fluctuations in cash flows from operating activities as a result of its exposure to highly cyclical tanker rates. Any increase or decrease in the average TCE rates earned by our vessels will have a positive or negative comparative impact, respectively, on the amount of cash provided by operating activities. TCE represents operating revenues less other income and voyage expenses. TCE is therefore impacted by both movements in operating revenues, as determined by market freight rates, and voyage expenses, which are primarily comprised of bunker expenses, port charges and canal tolls. In 2019, average market quoted TCE rates increased for VLCCs, Suezmax tankers and LR2 product tankers as compared to 2018, see Item 5.A. The net increase in average quoted market rates led to a $113.6 million increase in cash provided by operating activities for the year ended December 31, 2019, due to higher operating revenues. The increase was partially offset by higher voyage expenses, also a component of TCE, in 2019 as compared to 2018 primarily due to increased commissions and bunker expenses, resulting in a $20.7 million decrease in cash provided by operating activities.
|
|
ii.
|
Detailed information on the size and composition of our fleet, along with whether our vessels were operated under time charters or voyage charters, including changes between the periods presented, is disclosed in Item 5.A. Changes in the size and composition of our fleet resulted in a net increase in cash provided by operating activities of $56.8 million. The increase is primarily due to the delivery of newbuildings between January 1, 2018 and December 31, 2019, with an increase of $56.5 million in cash received from revenues, partially offset by the increase in cash paid for voyage expenses, ship operating expenses and interest of $27.3 million, and the net impact of the delivery and redelivery of vessels chartered in under operating leases and the five vessels leased in under finance leases from Trafigura prior to the closing of the Acquisition, with an increase in cash provided by operating activities of $21.1 million. The terminations of finance leases between January 1, 2018 and December 31, 2018 resulted in a net increase in cash flow provided by operations of $6.5 million.
|
|
iii.
|
The net decrease in vessels trading under time charters in 2019 as compared to 2018 resulted in a $45.2 million increase in cash provided by operating activities as the vessels subsequently traded at higher spot rates under voyage charters as a result of the recovery in the market since the date the time charters were entered into.
|
|
iv.
|
Changes in operating assets and liabilities resulted in an increase in cash provided by operating activities of $34.8 million. The movement in working capital balances are impacted by the timing of voyages, and also by the timing of fueling and consumption of fuel on board our vessels. Revenues for vessels that operate under time charters are typically billed in advance, whereas revenues under voyage charters are typically billed upon completion of a voyage. In 2018, the number of vessels trading under time charters decreased and increased again in 2019, which resulted in a net decrease in contract assets from voyages in progress and accrued voyage expenses. In addition, the high volume of drydockings at the end of 2019 caused an increase in accrued operating expenses which positively impacted cash provided by operating activities. The aforementioned were partially offset, by the increase in receivables, as the increase in rates during 2019, led to a negative impact on cash flows from operations as the higher freights, which are typically paid on completion of a voyage, had not been received at year end.
|
|
v.
|
The net increases in cash provided by operating activities were partially offset by the increase in drydocking expenses as one vessel docked in 2018 as compared with nine vessels in 2019, which resulted in a decrease in cash provided by operating activities of $17.7 million.
|
|
i.
|
Our reliance on the spot market contributes to fluctuations in cash flows from operating activities as a result of its exposure to highly cyclical tanker rates. Any increase or decrease in the average TCE rates earned by our vessels will have a positive or negative comparative impact, respectively, on the amount of cash provided by operating activities. TCE represents operating revenues less other income and voyage expenses. TCE is therefore impacted by both movements in operating revenues, as determined by market freight rates, and voyage expenses, which are primarily comprised of bunker expenses, port charges and canal tolls. In 2018, average market quoted TCE rates increased for VLCCs and decreased for Suezmax tankers and LR2 product tankers as compared to 2017. The net increase in average quoted market rates did not translate to an immediate increase in cash provided by operating activities due to the time lag between when a charter party is entered into and when the freight is billed and cash is received, typically upon completion of a voyage. The increase in rates in 2018 was most notable at the end of the year and as such we recorded an increase in cash flow from operating activities in 2019. The net increase in average quoted market rates led to a $2.4 million increase in cash provided by operating activities for the year ended December 31, 2018, due to higher operating revenues. However, the Company recorded higher voyage expenses, also a component of TCE, in 2018 as compared to 2017 primarily due to increased bunker prices, resulting in a $24.6 million decrease in cash provided by operating activities.
|
|
ii.
|
Detailed information on the size and composition of our fleet, along with whether our vessels were operated under time charters or voyage charters, including changes between the periods presented, is disclosed in Item 5.A. Changes in the size and composition of our fleet resulted in a net decrease in cash provided by operating activities of $12.9 million primarily due to the terminations of finance leases between January 1, 2017 and December 31, 2018 of $19.1 million, offset by a $4.5 million increase due to the net impact of the delivery and redelivery of vessels chartered in under operating leases. The delivery of newbuildings between January 1, 2017 and December 31, 2018 had a negligible impact on overall cash provided by operating activities as the increase in operating revenues of $98.8 million was substantially offset by the increase in voyage expenses of $60.1 million, the increase in ship operating expenses of $18.9 million, and the increase in interest expense of $18.1 million.
|
|
iii.
|
The net decrease in vessels trading under time charters in 2018 as compared to 2017 resulted in a $12.8 million decrease in cash provided by operating activities as the vessels subsequently traded at lower rates under voyage charters as a result of a decline in the market since the date the time charters were entered into.
|
|
iv.
|
Changes in operating assets and liabilities resulted in a decrease in cash provided by operating activities of $40.6 million primarily due to the increase in contract assets from voyages in progress. Revenues for vessels that operate under time charters are typically billed in advance, whereas revenues under voyage charters are typically billed upon completion of a voyage. Furthermore, when a vessel operates under a voyage charter short-term liquidity is negatively impacted as the Company typically incurs costs upfront, in particular bunker inventory and expense, whereas under a time charter the charterer bears these costs. Therefore, the net decrease in the number of vessels trading under time charters (decrease of five vessels in 2018), as compared to voyage charters, resulted in higher contract assets from voyages in progress and higher bunker inventory balances. In addition, our operating assets and liabilities are dependant, not just on the factors that impact our net income, but also on the timing of our voyages and related operating activities. The timing of our voyages in relation to period end causes fluctuations in our inventory levels, contract assets and receivables, and other accrual balances, which can positively or negatively impact net cash provided by operating activities.
|
|
v.
|
Cash interest expense increased by $7.2 million primarily due to the increase in LIBOR, partially offset by reductions as a result of repayments made under our debt facilities.
|
|
vi.
|
The net decreases in cash provided by operating activities were partially offset by the reduction in drydocking expenses as one vessel docked in 2018 as compared with six vessels in 2018, which resulted in an increase in cash provided by operating activities of $11.8 million.
|
|
•
|
$3.0 million repayment of a $6.0 million interest free loan extended by the Company to FMSI.
|
|
•
|
$2.4 million receipts from the five Suezmax tankers lease-in from and leased-out to Trafigura, treated as reduction in the prepaid consideration (see Note 5.).
|
|
•
|
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.
|
|
|
|
Payment due by period
|
|||||||||||||
|
(In thousands of $)
|
|
Less than
1 year
|
|
|
1 – 3 years
|
|
|
3 – 5 years
|
|
|
After 5 years
|
|
|
Total
|
|
|
Floating rate debt
|
|
429,611
|
|
|
483,396
|
|
|
340,260
|
|
|
300,654
|
|
|
1,553,921
|
|
|
Fixed rate debt
|
|
2,022
|
|
|
133,340
|
|
|
4,107
|
|
|
622
|
|
|
140,091
|
|
|
Secured borrowings
|
|
7,329
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,329
|
|
|
Operating lease obligations
|
|
5,412
|
|
|
3,746
|
|
|
3,145
|
|
|
1,186
|
|
|
13,489
|
|
|
SFL finance lease obligations
(1)
|
|
7,577
|
|
|
16,856
|
|
|
19,509
|
|
|
16,309
|
|
|
60,251
|
|
|
Trafigura finance lease obligations
(2)
|
|
271,980
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
271,980
|
|
|
Trafigura chartered-back vessel obligations
(2)
|
|
268,999
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
268,999
|
|
|
Newbuilding commitments
(3)
|
|
159,584
|
|
|
142,417
|
|
|
—
|
|
|
—
|
|
|
302,001
|
|
|
Vessel upgrading commitments
(4)
|
|
11,237
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,237
|
|
|
Interest on floating rate debt
(5)
|
|
55,746
|
|
|
55,166
|
|
|
34,271
|
|
|
41,944
|
|
|
187,127
|
|
|
Interest on fixed rate debt
|
|
8,741
|
|
|
4,747
|
|
|
381
|
|
|
10
|
|
|
13,879
|
|
|
Interest on finance lease obligations
|
|
6,579
|
|
|
6,634
|
|
|
4,014
|
|
|
1,437
|
|
|
18,664
|
|
|
|
|
1,234,817
|
|
|
846,302
|
|
|
405,687
|
|
|
362,162
|
|
|
2,848,968
|
|
|
1.
|
As of
December 31, 2019
, the Company held three vessels under finance leases, all of which are leased from SFL 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, 2019, we have recorded total obligations under these finance leases of $87.9 million of which $60.3 million is in respect of the minimum contractual payments and $27.6 million is in respect of contingent rental expense.
|
|
2.
|
Refer to Note 5. for a detailed description of the Trafigura acquisition and the related obligations as of December 31, 2019.
|
|
3.
|
The newbuilding commitments as of December 31, 2019 comprised
one
Suezmax tanker and
one
VLCC, which are expected to be delivered in April and May 2020 and
four
LR2 tankers, which are expected to be delivered in January 2021, March 2021, October 2021 and January 2022, respectively.
|
|
4.
|
As of December 31, 2019, the Company has committed to the purchase of EGCS on
11
vessels owned by the Company, with a financial commitment of
$8.3 million
excluding installation costs. As of December 31, 2019, the Company has committed to the installation of Ballast Water Treatment Systems on
eight
vessels, with a remaining commitment of
$2.9 million
excluding installation costs. These remaining commitments are due in 2020.
|
|
5.
|
Interest on floating rate debt has been calculated using three-month U.S. dollar LIBOR as of December 31, 2019, plus agreed margin, and outstanding borrowings as of that date.
|
|
Name
|
|
Age
|
|
Position
|
|
John Fredriksen
|
|
75
|
|
Chairman, President and Director
|
|
James O'Shaughnessy
|
|
56
|
|
Director and Audit Committee Chairman
|
|
Ulrika Laurin
|
|
49
|
|
Director and Audit Committee Member
|
|
Ola Lorentzon
|
|
70
|
|
Director
|
|
Robert Hvide Macleod
|
|
41
|
|
Chief Executive Officer of Frontline Management AS
|
|
Inger M. Klemp
|
|
56
|
|
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*
|
*
|
|
|
198,000
|
|
|
*
|
|
|
James O'Shaughnessy
|
—
|
|
|
—
|
|
|
—
|
|
|
Ulrika Laurin
|
50,000
|
|
|
—
|
|
|
**
|
|
|
Ola Lorentzon
|
3,000
|
|
|
21,000
|
|
|
**
|
|
|
Robert Hvide Macleod
|
1,000,000
|
|
|
—
|
|
|
**
|
|
|
Inger M. Klemp
|
180,000
|
|
|
120,000
|
|
|
**
|
|
|
Director or Officer
|
Number of options
|
|
Exercise price
*
|
|
Expiration Date
|
||||
|
Total
|
|
|
Vested
|
|
|
||||
|
John Fredriksen
|
198,000
|
|
|
198,000
|
|
|
$7.30
|
|
July 2021
|
|
Ola Lorentzon
|
21,000
|
|
|
21,000
|
|
|
$7.30
|
|
July 2021
|
|
Inger M. Klemp
|
120,000
|
|
|
120,000
|
|
|
$7.30
|
|
July 2021
|
|
Owner
|
|
Number of shares
|
|
|
%*
|
|
|
Hemen Holding Ltd.
|
|
79,145,703
|
|
|
40.0
|
%
|
|
Urion Holdings (Malta) Limited**
|
|
9,967,354
|
|
|
5.0
|
%
|
|
•
|
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 or her 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 the 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 $)
|
2019
|
|
|
2018
|
|
|
Audit Fees (a)
|
1,480
|
|
|
1,203
|
|
|
Audit-Related Fees (b)
|
—
|
|
|
4
|
|
|
Tax Fees (c)
|
14
|
|
|
15
|
|
|
All Other Fees (d)
|
—
|
|
|
29
|
|
|
Total
|
1,494
|
|
|
1,251
|
|
|
•
|
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. We intend to hold executive sessions at which all non-management directors are present at least twice a year. The NYSE also requires that all independent directors meet in an executive session at least once a year. We intend to hold executive sessions at which only independent directors are present at least twice a year.
|
|
•
|
Nominating/Corporate Governance Committee
. The NYSE requires that a listed U.S. company have a nominating/corporate governance committee of independent directors and a committee charter specifying the purpose, duties and evaluation procedures of the committee. As permitted under Bermuda law and our bye-laws, we do not currently have a nominating or corporate governance committee.
|
|
•
|
Compensation Committee
. The NYSE requires U.S. listed companies to have a compensation committee composed entirely of independent directors and a committee charter addressing the purpose, responsibility, rights and performance evaluation of the committee. As permitted under Bermuda law and our bye-laws, we do not currently have a compensation committee and compensation of executive officers is not required to be determined by a committee composed of independent members.
|
|
•
|
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.
|
|
•
|
Shareholder Approval Requirements
. The NYSE requires that a listed U.S. company obtain prior shareholder approval for certain issuances of authorized stock or the approval of, and material revisions to, equity compensation plans. As permitted under Bermuda law and our bye-laws, we do not seek shareholder approval prior to issuances of authorized stock but we do seek shareholder approval to equity compensation plans and to material revisions thereof
|
|
•
|
Corporate Governance Guidelines
. The NYSE requires U.S. companies to adopt and disclose corporate governance guidelines. The guidelines must address, among other things: director qualification standards, director responsibilities, director access to management and independent advisers, director compensation, director orientation and continuing education, management succession and an annual performance evaluation of the Board. We are not required to adopt such guidelines under Bermuda law and we have not adopted such guidelines.
|
|
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*
|
|
|
|
|
|
2.2
|
|
|
|
|
|
4.1*
|
|
|
|
|
|
4.2*
|
|
|
|
|
|
4.3*
|
|
|
4.4*
|
|
|
|
|
|
4.5*
|
|
|
|
|
|
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 19, 2020
|
|
By:
|
/s/ Inger M. Klemp
|
|
|
|
|
|
|
Name:
|
Inger M. Klemp
|
|
|
|
|
|
Title:
|
Principal Financial Officer
|
|
|
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Operating revenues
|
|
|
|
|
|
|
|||
|
Voyage charter revenues
|
|
887,495
|
|
|
690,901
|
|
|
518,156
|
|
|
Time charter revenues
|
|
35,433
|
|
|
26,067
|
|
|
106,237
|
|
|
Finance lease interest income
|
|
690
|
|
|
1,293
|
|
|
1,748
|
|
|
Other income
|
|
33,704
|
|
|
24,005
|
|
|
20,185
|
|
|
Total operating revenues
|
|
957,322
|
|
|
742,266
|
|
|
646,326
|
|
|
Other operating gains
|
|
3,422
|
|
|
10,206
|
|
|
2,381
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
Voyage expenses and commission
|
|
395,482
|
|
|
377,772
|
|
|
259,334
|
|
|
Contingent rental income
|
|
(2,607
|
)
|
|
(19,738
|
)
|
|
(26,148
|
)
|
|
Ship operating expenses
|
|
157,007
|
|
|
130,623
|
|
|
135,728
|
|
|
Charter hire expenses
|
|
8,471
|
|
|
21,244
|
|
|
19,705
|
|
|
Impairment loss on vessels and vessels held under finance lease
|
|
—
|
|
|
—
|
|
|
164,187
|
|
|
Impairment loss on goodwill
|
|
—
|
|
|
—
|
|
|
112,821
|
|
|
Administrative expenses
|
|
45,019
|
|
|
37,294
|
|
|
37,603
|
|
|
Depreciation
|
|
117,850
|
|
|
122,566
|
|
|
141,748
|
|
|
Total operating expenses
|
|
721,222
|
|
|
669,761
|
|
|
844,978
|
|
|
Net operating income (loss)
|
|
239,522
|
|
|
82,711
|
|
|
(196,271
|
)
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
1,506
|
|
|
843
|
|
|
588
|
|
|
Interest expense
|
|
(94,461
|
)
|
|
(93,275
|
)
|
|
(69,815
|
)
|
|
Unrealized gain (loss) on marketable securities
|
|
1,737
|
|
|
(3,526
|
)
|
|
—
|
|
|
Gain on sale of shares
|
|
—
|
|
|
1,026
|
|
|
1,061
|
|
|
Share of results of associated company
|
|
1,681
|
|
|
246
|
|
|
—
|
|
|
Foreign currency exchange loss
|
|
(26
|
)
|
|
(869
|
)
|
|
(55
|
)
|
|
Gain (loss) on derivatives
|
|
(10,069
|
)
|
|
4,256
|
|
|
(753
|
)
|
|
Other non-operating items, net
|
|
403
|
|
|
506
|
|
|
1,213
|
|
|
Net other expenses
|
|
(99,229
|
)
|
|
(90,793
|
)
|
|
(67,761
|
)
|
|
Net income (loss) before income taxes and non-controlling interest
|
|
140,293
|
|
|
(8,082
|
)
|
|
(264,032
|
)
|
|
Income tax expense
|
|
(307
|
)
|
|
(316
|
)
|
|
(290
|
)
|
|
Net income (loss)
|
|
139,986
|
|
|
(8,398
|
)
|
|
(264,322
|
)
|
|
Net income attributable to non-controlling interest
|
|
(14
|
)
|
|
(482
|
)
|
|
(539
|
)
|
|
Net income (loss) attributable to the Company
|
|
139,972
|
|
|
(8,880
|
)
|
|
(264,861
|
)
|
|
|
|
|
|
|
|
|
|||
|
Basic earnings (loss) per share attributable to the Company
|
|
$0.81
|
|
$(0.05)
|
|
$(1.56)
|
|||
|
Diluted earnings (loss) per share attributable to the Company
|
|
$0.78
|
|
$(0.05)
|
|
$(1.56)
|
|||
|
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|||
|
Net income (loss)
|
|
139,986
|
|
|
(8,398
|
)
|
|
(264,322
|
)
|
|
Unrealized gain from marketable securities
|
|
—
|
|
|
—
|
|
|
1,901
|
|
|
Gain from marketable securities reclassified to Consolidated Statement of Operations
|
|
—
|
|
|
—
|
|
|
(571
|
)
|
|
Foreign currency translation gain
|
|
106
|
|
|
893
|
|
|
158
|
|
|
Other comprehensive income
|
|
106
|
|
|
893
|
|
|
1,488
|
|
|
Comprehensive income (loss)
|
|
140,092
|
|
|
(7,505
|
)
|
|
(262,834
|
)
|
|
|
|
|
|
|
|
|
|||
|
Comprehensive income attributable to non-controlling interest
|
|
14
|
|
|
482
|
|
|
539
|
|
|
Comprehensive income (loss) attributable to the Company
|
|
140,078
|
|
|
(7,987
|
)
|
|
(263,373
|
)
|
|
Comprehensive income (loss)
|
|
140,092
|
|
|
(7,505
|
)
|
|
(262,834
|
)
|
|
|
|
2019
|
|
|
2018
|
|
|
ASSETS
|
|
|
|
|
||
|
Current Assets
|
|
|
|
|
||
|
Cash and cash equivalents
|
|
174,223
|
|
|
66,484
|
|
|
Restricted cash
|
|
3,153
|
|
|
1,420
|
|
|
Marketable securities
|
|
3,642
|
|
|
836
|
|
|
Marketable securities pledged to creditors
|
|
7,323
|
|
|
8,392
|
|
|
Trade accounts receivable, net
|
|
63,245
|
|
|
53,982
|
|
|
Related party receivables
|
|
15,581
|
|
|
7,895
|
|
|
Other receivables
|
|
25,468
|
|
|
17,068
|
|
|
Inventories
|
|
66,664
|
|
|
68,765
|
|
|
Voyages in progress
|
|
71,339
|
|
|
59,437
|
|
|
Prepaid expenses and accrued income
|
|
11,167
|
|
|
7,804
|
|
|
Current portion of investment in finance lease
|
|
157
|
|
|
10,803
|
|
|
Other current assets
|
|
6,526
|
|
|
5,359
|
|
|
Total current assets
|
|
448,488
|
|
|
308,245
|
|
|
Long-term assets
|
|
|
|
|
|
|
|
Newbuildings
|
|
46,068
|
|
|
52,254
|
|
|
Vessels and equipment, net
|
|
2,579,905
|
|
|
2,476,755
|
|
|
Vessels and equipment under finance lease, net
|
|
418,390
|
|
|
90,676
|
|
|
Right-of-use assets under operating leases
|
|
12,058
|
|
|
—
|
|
|
Investment in finance lease
|
|
10,822
|
|
|
10,979
|
|
|
Goodwill
|
|
112,452
|
|
|
112,452
|
|
|
Derivative instruments receivable
|
|
148
|
|
|
7,641
|
|
|
Investment in associated company
|
|
4,927
|
|
|
6,246
|
|
|
Prepaid consideration
|
|
55,287
|
|
|
—
|
|
|
Other long-term assets
|
|
9,273
|
|
|
12,593
|
|
|
Total assets
|
|
3,697,818
|
|
|
3,077,841
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
Short-term debt and current portion of long-term debt
|
|
438,962
|
|
|
120,479
|
|
|
Current portion of obligations under finance leases
|
|
283,463
|
|
|
11,854
|
|
|
Current portion of obligations under operating lease
|
|
4,916
|
|
|
—
|
|
|
Related party payables
|
|
20,186
|
|
|
18,738
|
|
|
Trade accounts payable
|
|
13,042
|
|
|
22,212
|
|
|
Accrued expenses
|
|
75,745
|
|
|
37,031
|
|
|
Derivative instruments payable
|
|
4,264
|
|
|
—
|
|
|
Other current liabilities
|
|
7,545
|
|
|
3,904
|
|
|
Total current liabilities
|
|
848,123
|
|
|
214,218
|
|
|
Long-term liabilities
|
|
|
|
|
|
|
|
Long-term debt
|
|
1,254,417
|
|
|
1,610,293
|
|
|
Obligations under finance leases
|
|
76,447
|
|
|
87,930
|
|
|
Obligations under operating lease
|
|
7,561
|
|
|
—
|
|
|
Other long-term liabilities
|
|
1,062
|
|
|
1,183
|
|
|
Total liabilities
|
|
2,187,610
|
|
|
1,913,624
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
Share capital (196,894,321 shares. 2018: 169,821,192 shares. All shares are issued and outstanding at par value $1.00 per share)
|
|
196,894
|
|
|
169,821
|
|
|
Additional paid in capital
|
|
397,210
|
|
|
198,497
|
|
|
Contributed surplus
|
|
1,070,688
|
|
|
1,090,376
|
|
|
Accumulated other comprehensive income
|
|
330
|
|
|
224
|
|
|
Retained deficit
|
|
(155,146
|
)
|
|
(295,118
|
)
|
|
Total equity attributable to the Company
|
|
1,509,976
|
|
|
1,163,800
|
|
|
Non-controlling interest
|
|
232
|
|
|
417
|
|
|
Total equity
|
|
1,510,208
|
|
|
1,164,217
|
|
|
Total liabilities and equity
|
|
3,697,818
|
|
|
3,077,841
|
|
|
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Net income (loss)
|
|
139,986
|
|
|
(8,398
|
)
|
|
(264,322
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|||
|
Depreciation
|
|
117,850
|
|
|
122,566
|
|
|
141,748
|
|
|
Amortization of deferred charges
|
|
4,646
|
|
|
2,472
|
|
|
1,913
|
|
|
Other operating gains
|
|
—
|
|
|
(10,308
|
)
|
|
(2,378
|
)
|
|
Gain on sale of shares
|
|
—
|
|
|
(1,026
|
)
|
|
(1,061
|
)
|
|
Contingent rental income
|
|
(2,607
|
)
|
|
(21,273
|
)
|
|
(26,148
|
)
|
|
Finance lease payments received
|
|
15,149
|
|
|
—
|
|
|
—
|
|
|
Impairment loss on vessels and vessels under finance lease
|
|
—
|
|
|
—
|
|
|
164,187
|
|
|
Mark to market on marketable securities
|
|
(1,737
|
)
|
|
3,526
|
|
|
—
|
|
|
Share of results from associated company and gain on equity interest
|
|
(1,681
|
)
|
|
(246
|
)
|
|
—
|
|
|
Impairment loss on goodwill
|
|
—
|
|
|
—
|
|
|
112,821
|
|
|
Mark to market loss (gain) on derivatives
|
|
11,757
|
|
|
(3,190
|
)
|
|
(93
|
)
|
|
Other, net
|
|
756
|
|
|
743
|
|
|
1,953
|
|
|
Changes in operating assets and liabilities, net of acquisition:
|
|
|
|
|
|
|
|||
|
Trade accounts receivable
|
|
(13,608
|
)
|
|
(133
|
)
|
|
(506
|
)
|
|
Other receivables
|
|
(8,400
|
)
|
|
227
|
|
|
2,122
|
|
|
Inventories
|
|
2,102
|
|
|
(7,323
|
)
|
|
(24,079
|
)
|
|
Voyages in progress
|
|
(11,902
|
)
|
|
(41,486
|
)
|
|
7,084
|
|
|
Prepaid expenses and accrued income
|
|
(3,364
|
)
|
|
(1,633
|
)
|
|
(429
|
)
|
|
Other current assets
|
|
6,006
|
|
|
(2,349
|
)
|
|
(1
|
)
|
|
Trade accounts payable
|
|
(9,171
|
)
|
|
10,403
|
|
|
7,485
|
|
|
Accrued expenses
|
|
36,342
|
|
|
(1,177
|
)
|
|
12,645
|
|
|
Related party balances
|
|
(5,388
|
)
|
|
6,990
|
|
|
3,062
|
|
|
Other current liabilities
|
|
3,641
|
|
|
(2,163
|
)
|
|
(6,178
|
)
|
|
Other
|
|
(190
|
)
|
|
(51
|
)
|
|
660
|
|
|
Net cash provided by operating activities
|
|
280,187
|
|
|
46,171
|
|
|
130,485
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
|
Additions to newbuildings, vessels and equipment
|
|
(195,972
|
)
|
|
(216,310
|
)
|
|
(713,560
|
)
|
|
Purchase of shares
|
|
—
|
|
|
—
|
|
|
(46,100
|
)
|
|
Investment in associated company
|
|
—
|
|
|
(6,000
|
)
|
|
—
|
|
|
Return of loan to associated company
|
|
3,000
|
|
|
—
|
|
|
—
|
|
|
Finance lease payments received
|
|
—
|
|
|
5,336
|
|
|
9,745
|
|
|
Net proceeds from sale of shares
|
|
—
|
|
|
17,757
|
|
|
27,412
|
|
|
Reduction in prepaid consideration
|
|
2,401
|
|
|
—
|
|
|
—
|
|
|
Net cash used in investing activities
|
|
(190,571
|
)
|
|
(199,217
|
)
|
|
(722,503
|
)
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from issuance of shares
|
|
98,415
|
|
|
85
|
|
|
—
|
|
|
Proceeds from long-term debt
|
|
146,007
|
|
|
298,871
|
|
|
673,416
|
|
|
Repayment of long-term debt
|
|
(185,262
|
)
|
|
(172,412
|
)
|
|
(83,951
|
)
|
|
Payment of obligations under finance leases
|
|
(15,228
|
)
|
|
(10,094
|
)
|
|
(31,854
|
)
|
|
Lease termination payments
|
|
—
|
|
|
—
|
|
|
(19,006
|
)
|
|
Purchase of shares from non-controlling interest
|
|
(269
|
)
|
|
—
|
|
|
—
|
|
|
Debt fees paid
|
|
(4,119
|
)
|
|
—
|
|
|
(3,495
|
)
|
|
Cash dividends paid
|
|
(19,688
|
)
|
|
(386
|
)
|
|
(51,401
|
)
|
|
Proceeds from secured short-term borrowings
|
|
—
|
|
|
—
|
|
|
10,116
|
|
|
Net cash provided by financing activities
|
|
19,856
|
|
|
116,064
|
|
|
493,825
|
|
|
Net change in cash, cash equivalents and restricted cash
|
|
109,472
|
|
|
(36,982
|
)
|
|
(98,193
|
)
|
|
Cash , cash equivalents and restricted cash
at beginning of year
|
|
67,904
|
|
|
104,886
|
|
|
203,079
|
|
|
Cash, cash equivalents and restricted cash
at end of year
|
|
177,376
|
|
|
67,904
|
|
|
104,886
|
|
|
|
|
|
|
|
|
|
|||
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
Interest paid, net of interest capitalized
|
|
90,602
|
|
|
80,887
|
|
|
57,291
|
|
|
Income taxes paid
|
|
324
|
|
|
329
|
|
|
1,222
|
|
|
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Number of shares outstanding
|
|
|
|
|
|
|
|||
|
Balance at the beginning of the year
|
|
169,821,192
|
|
|
169,809,324
|
|
|
169,809,324
|
|
|
Shares issued under ATM program
|
|
11,037,273
|
|
|
11,868
|
|
|
—
|
|
|
Shares issued as consideration for Trafigura acquisition
|
|
16,035,856
|
|
|
—
|
|
|
—
|
|
|
Balance at the end of the year
|
|
196,894,321
|
|
|
169,821,192
|
|
|
169,809,324
|
|
|
|
|
|
|
|
|
|
|||
|
Share capital
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of the year
|
|
169,821
|
|
|
169,809
|
|
|
169,809
|
|
|
Shares issued under ATM program
|
|
11,037
|
|
|
12
|
|
|
—
|
|
|
Shares issued as consideration for Trafigura acquisition
|
|
16,036
|
|
|
—
|
|
|
—
|
|
|
Balance at the end of the year
|
|
196,894
|
|
|
169,821
|
|
|
169,809
|
|
|
|
|
|
|
|
|
|
|||
|
Additional paid in capital
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of year
|
|
198,497
|
|
|
197,399
|
|
|
195,304
|
|
|
Stock compensation expense
|
|
438
|
|
|
1,025
|
|
|
2,095
|
|
|
Adjustment on repurchase of non-controlling interest
|
|
(70
|
)
|
|
—
|
|
|
—
|
|
|
Shares issued under ATM program
|
|
87,378
|
|
|
73
|
|
|
—
|
|
|
Shares issued as consideration for Trafigura acquisition
|
|
110,967
|
|
|
—
|
|
|
—
|
|
|
Balance at the end of year
|
|
397,210
|
|
|
198,497
|
|
|
197,399
|
|
|
|
|
|
|
|
|
|
|||
|
Contributed surplus
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of year
|
|
1,090,376
|
|
|
1,090,376
|
|
|
1,099,680
|
|
|
Cash dividends
|
|
(19,688
|
)
|
|
—
|
|
|
(9,304
|
)
|
|
Balance at the end of year
|
|
1,070,688
|
|
|
1,090,376
|
|
|
1,090,376
|
|
|
|
|
|
|
|
|
|
|||
|
Accumulated other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of year
|
|
224
|
|
|
2,227
|
|
|
739
|
|
|
Other comprehensive income
|
|
106
|
|
|
893
|
|
|
1,488
|
|
|
Change in accounting policy: Marketable securities
|
|
—
|
|
|
(2,896
|
)
|
|
—
|
|
|
Balance at the end of year
|
|
330
|
|
|
224
|
|
|
2,227
|
|
|
|
|
|
|
|
|
|
|||
|
Retained earnings (deficit)
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of year
|
|
(295,118
|
)
|
|
(272,503
|
)
|
|
34,069
|
|
|
Net income (loss)
|
|
139,972
|
|
|
(8,880
|
)
|
|
(264,861
|
)
|
|
Change in accounting policy: ASC 606/340
|
|
—
|
|
|
(16,631
|
)
|
|
—
|
|
|
Change in accounting policy: Marketable securities
|
|
—
|
|
|
2,896
|
|
|
—
|
|
|
Cash dividends
|
|
—
|
|
|
—
|
|
|
(41,711
|
)
|
|
Balance at the end of year
|
|
(155,146
|
)
|
|
(295,118
|
)
|
|
(272,503
|
)
|
|
|
|
|
|
|
|
|
|||
|
Total equity attributable to the Company
|
|
1,509,976
|
|
|
1,163,800
|
|
|
1,187,308
|
|
|
|
|
|
|
|
|
|
|||
|
Non-controlling interest
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of year
|
|
417
|
|
|
321
|
|
|
168
|
|
|
Net income
|
|
14
|
|
|
482
|
|
|
539
|
|
|
Adjustment on repurchase of non-controlling interest
|
|
(199
|
)
|
|
—
|
|
|
—
|
|
|
Dividend paid to non-controlling interest
|
|
—
|
|
|
(386
|
)
|
|
(386
|
)
|
|
Balance at the end of year
|
|
232
|
|
|
417
|
|
|
321
|
|
|
|
|
|
|
|
|
|
|||
|
Total equity
|
|
1,510,208
|
|
|
1,164,217
|
|
|
1,187,629
|
|
|
1.
|
ORGANIZATION AND BUSINESS
|
|
(i)
|
48
vessels owned by the Company (
14
VLCCs,
16
Suezmax tankers and
18
LR2/Aframax tankers),
|
|
(ii)
|
three
VLCCs that are under finance leases,
|
|
(iii)
|
10
Suezmax tankers to be acquired under the Sale and Purchase Agreement, or the SPA, with Trafigura Maritime Logistics, or TML, a wholly owned subsidiary of Trafigura Group Pte Ltd, or Trafigura,
five
of which are currently recorded under finance leases and
five
of which will be recorded on closing of the Acquisition, (see Note 5. to our consolidated financial statements for a detailed description of the accounting for this transaction)
|
|
(iv)
|
one
VLCC that is recorded as an investment in a finance lease,
|
|
(v)
|
two
VLCCs chartered-in from an unrelated third party, and
|
|
(vi)
|
seven
vessels that are under the Company's commercial management (
three
VLCCs,
two
Suezmax tankers and
two
Aframax oil tankers).
|
|
2.
|
ACCOUNTING POLICIES
|
|
•
|
The lease transfers ownership of the underlying asset to the lessee by the end of the lease term.
|
|
•
|
The lease grants the lessee an option to purchase the underlying asset that the lessee is reasonably certain to exercise.
|
|
•
|
The lease term is for the major part of the remaining economic life of the underlying asset. However, if the commencement date falls at or near the end of the economic life of the underlying asset, this criterion shall not be used for purposes of classifying the lease.
|
|
•
|
The present value of the sum of the lease payments and any residual value guaranteed by the lessee that is not already reflected in the lease payments equals or exceeds substantially all of the fair value of the underlying asset.
|
|
•
|
The underlying asset is of such a specialized nature that it is expected to have no alternative use to the lessor at the end of the lease term.
|
|
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)
|
|
4.
|
GOODWILL
|
|
(in thousands of $)
|
|
Goodwill
|
|
|
Accumulated impairment losses
|
|
|
Net carrying value
|
|
|
Balance as of December 31, 2017
|
|
225,273
|
|
|
(112,821
|
)
|
|
112,452
|
|
|
Balance as of December 31, 2018
|
|
225,273
|
|
|
(112,821
|
)
|
|
112,452
|
|
|
Balance as of December 31, 2019
|
|
225,273
|
|
|
(112,821
|
)
|
|
112,452
|
|
|
5.
|
TRAFIGURA TRANSACTION
|
|
6.
|
SEGMENT INFORMATION
|
|
7.
|
INCOME TAXES
|
|
8.
|
EARNINGS PER SHARE
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Net income (loss) attributable to the Company
|
|
139,972
|
|
|
(8,880
|
)
|
|
(264,861
|
)
|
|
(in thousands)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Weighted average number of shares
|
|
173,576
|
|
|
169,810
|
|
|
169,809
|
|
|
Dilutive effect of contingently returnable shares
|
|
5,598
|
|
|
—
|
|
|
—
|
|
|
Dilutive effect of share options
|
|
141
|
|
|
—
|
|
|
—
|
|
|
Denominator for diluted earnings per share
|
|
179,315
|
|
|
169,810
|
|
|
169,809
|
|
|
|
|
2019
|
|
2018
|
|
2017
|
|
Cash dividends per share declared
|
|
$0.10
|
|
$0.00
|
|
$0.30
|
|
9.
|
OPERATING REVENUES
|
|
(in thousands of $)
|
Lease
|
|
Non-lease
|
|
Total
|
|
|
Time charter revenues
|
35,433
|
|
—
|
|
35,433
|
|
|
Voyage charter revenues
|
292,720
|
|
594,775
|
|
887,495
|
|
|
Finance lease interest income
|
690
|
|
—
|
|
690
|
|
|
Other income
|
—
|
|
33,704
|
|
33,704
|
|
|
Total
|
328,843
|
|
628,479
|
|
957,322
|
|
|
(in thousands of $)
|
2019
|
|
2018
|
|
|
Voyages in progress
|
26,021
|
|
59,437
|
|
|
Trade accounts receivable
|
42,104
|
|
52,278
|
|
|
Related party receivables
|
9,137
|
|
3,084
|
|
|
Other current assets
|
4,491
|
|
5,359
|
|
|
Total
|
81,753
|
|
120,158
|
|
|
10.
|
OTHER OPERATING GAINS
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Insurance recoveries
|
|
3,737
|
|
|
—
|
|
|
—
|
|
|
Other gains
|
|
628
|
|
|
—
|
|
|
—
|
|
|
Gain on termination of vessel leases
|
|
—
|
|
|
10,324
|
|
|
2,379
|
|
|
Gain (loss) on pool arrangements
|
|
(943
|
)
|
|
(118
|
)
|
|
2
|
|
|
|
|
3,422
|
|
|
10,206
|
|
|
2,381
|
|
|
11.
|
LEASES
|
|
(in thousands of $)
|
|
|
|
|
2020
|
|
5,412
|
|
|
2021
|
|
2,039
|
|
|
2022
|
|
1,707
|
|
|
2023
|
|
1,578
|
|
|
2024
|
|
1,567
|
|
|
Thereafter
|
|
1,186
|
|
|
Total minimum lease payments
|
|
13,489
|
|
|
Less: Imputed interest
|
|
(1,012
|
)
|
|
Present value of operating lease liabilities
|
|
12,477
|
|
|
(in thousands of $)
|
|
|
|
|
2019
|
|
17,348
|
|
|
2020
|
|
6,682
|
|
|
2021
|
|
550
|
|
|
2022
|
|
181
|
|
|
2023
|
|
41
|
|
|
Thereafter
|
|
—
|
|
|
|
|
24,802
|
|
|
(in thousands of $)
|
|
|
|
|
2020
|
|
47,709
|
|
|
2021
|
|
51,830
|
|
|
2022
|
|
28,968
|
|
|
2023
|
|
—
|
|
|
2024
|
|
—
|
|
|
Thereafter
|
|
—
|
|
|
Total minimum lease payments
|
|
128,507
|
|
|
(in thousands of $)
|
|
|
|
|
2019
|
|
7,037
|
|
|
2020
|
|
117
|
|
|
2021
|
|
—
|
|
|
2022
|
|
—
|
|
|
2023
|
|
—
|
|
|
Thereafter
|
|
—
|
|
|
Total minimum lease payments
|
|
7,154
|
|
|
12.
|
RESTRICTED CASH
|
|
13.
|
INVESTMENT IN FINANCE LEASE
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Net minimum lease payments receivable
|
|
157
|
|
|
11,651
|
|
|
Estimated residual values of leased property (unguaranteed)
|
|
10,822
|
|
|
10,821
|
|
|
Less: finance lease interest income
|
|
—
|
|
|
(690
|
)
|
|
Total investment in sales-type lease
|
|
10,979
|
|
|
21,782
|
|
|
Current portion
|
|
157
|
|
|
10,803
|
|
|
Long-term portion
|
|
10,822
|
|
|
10,979
|
|
|
|
|
10,979
|
|
|
21,782
|
|
|
(in thousands of $)
|
|
|
|
|
2020
|
|
157
|
|
|
2021
|
|
—
|
|
|
2022
|
|
—
|
|
|
2023
|
|
—
|
|
|
2024
|
|
—
|
|
|
Thereafter
|
|
—
|
|
|
|
|
157
|
|
|
14.
|
MARKETABLE SECURITIES
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Balance at the beginning of the year
|
|
836
|
|
|
19,231
|
|
|
Repurchase of marketable securities pledged to creditors
|
|
8,392
|
|
|
10,272
|
|
|
Disposals
|
|
—
|
|
|
(16,749
|
)
|
|
Unrealized gain (loss)
|
|
1,737
|
|
|
(3,526
|
)
|
|
Marketable securities pledged to creditors
|
|
(7,323
|
)
|
|
(8,392
|
)
|
|
Total
|
|
3,642
|
|
|
836
|
|
|
15.
|
TRADE ACCOUNTS RECEIVABLE, NET
|
|
(in thousands of $)
|
|
|
|
|
Balance at December 31, 2016
|
|
6,170
|
|
|
Additions charged to income
|
|
—
|
|
|
Deductions credited to income
|
|
(172
|
)
|
|
Balance at December 31, 2017
|
|
5,998
|
|
|
Deductions credited to income
|
|
(203
|
)
|
|
Balance at December 31, 2018
|
|
5,795
|
|
|
Deductions credited to income
|
|
(2,847
|
)
|
|
Balance at December 31, 2019
|
|
2,948
|
|
|
16.
|
OTHER RECEIVABLES
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Claims receivable
|
|
5,178
|
|
|
9,690
|
|
|
Agent receivables
|
|
3,474
|
|
|
3,733
|
|
|
Other receivables
|
|
16,816
|
|
|
3,645
|
|
|
|
|
25,468
|
|
|
17,068
|
|
|
17.
|
NEWBUILDINGS
|
|
(in thousands of $)
|
|
|
|
|
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
|
|
|
Additions, net, continuing basis
|
|
158,846
|
|
|
Transfer to Vessels and equipment, net
|
|
(166,121
|
)
|
|
Interest capitalized, continuing basis
|
|
1,089
|
|
|
Balance at December 31, 2019
|
|
46,068
|
|
|
(in thousands of $)
|
|
|
|
|
|
Vessel name
|
|
Vessel type
|
|
Date of delivery
|
|
Front Discovery
|
|
VLCC
|
|
April 2019
|
|
Front Defender
|
|
VLCC
|
|
January 2019
|
|
|
|
|
|
|
|
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
|
|
18.
|
VESSELS AND EQUIPMENT, NET
|
|
|
|||||||||
|
(in thousands of $)
|
|
Cost
|
|
|
Accumulated Depreciation
|
|
|
Net Carrying Value
|
|
|
Balance at December 31, 2016
|
|
1,635,011
|
|
|
(157,616
|
)
|
|
1,477,395
|
|
|
Transfers from Newbuildings
|
|
941,388
|
|
|
—
|
|
|
|
|
|
Additions
|
|
894
|
|
|
—
|
|
|
|
|
|
Depreciation
|
|
—
|
|
|
(77,547
|
)
|
|
|
|
|
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
|
|
|
Depreciation
|
|
—
|
|
|
(102,000
|
)
|
|
|
|
|
Additions
|
|
39,029
|
|
|
—
|
|
|
|
|
|
Transfers from Newbuildings
|
|
166,121
|
|
|
—
|
|
|
|
|
|
Balance at December 31, 2019
|
|
3,013,506
|
|
|
(433,601
|
)
|
|
2,579,905
|
|
|
19.
|
VESSELS UNDER FINANCE LEASE, NET
|
|
(in thousands of $)
|
|
Cost
|
|
|
Accumulated Depreciation
|
|
|
Net Carrying Value
|
|
|
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
|
|
|
Additions
|
|
343,564
|
|
|
—
|
|
|
|
|
|
Depreciation
|
|
—
|
|
|
(15,850
|
)
|
|
|
|
|
Balance at December 31, 2019
|
|
484,065
|
|
|
(65,675
|
)
|
|
418,390
|
|
|
(in thousands of $)
|
|
|
|
|
2020
|
|
291,964
|
|
|
2021
|
|
17,557
|
|
|
2022
|
|
16,419
|
|
|
2023
|
|
17,557
|
|
|
2024
|
|
16,468
|
|
|
Thereafter
|
|
25,920
|
|
|
Minimum lease payments
|
|
385,885
|
|
|
Less: imputed interest
|
|
(25,975
|
)
|
|
Present value of obligations under finance leases
|
|
359,910
|
|
|
(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
|
|
|
20.
|
EQUITY METHOD INVESTMENTS
|
|
21.
|
OTHER LONG-TERM ASSETS
|
|
22.
|
ACCRUED EXPENSES
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Voyage expenses
|
|
33,984
|
|
|
15,934
|
|
|
Ship operating expenses
|
|
27,248
|
|
|
7,879
|
|
|
Administrative expenses
|
|
4,540
|
|
|
2,365
|
|
|
Interest expense
|
|
9,132
|
|
|
9,914
|
|
|
Taxes
|
|
709
|
|
|
727
|
|
|
Other
|
|
132
|
|
|
212
|
|
|
|
|
75,745
|
|
|
37,031
|
|
|
23.
|
OTHER CURRENT LIABILITIES
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Deferred charter revenue
|
|
4,975
|
|
|
304
|
|
|
Other
|
|
2,570
|
|
|
3,600
|
|
|
|
|
7,545
|
|
|
3,904
|
|
|
24.
|
DEBT
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
U.S. dollar denominated floating rate debt
|
|
|
|
|
||
|
$500.1 million term loan facility
|
|
347,689
|
|
|
385,792
|
|
|
$60.6 million term loan facility
|
|
44,126
|
|
|
47,594
|
|
|
$466.5 million term loan facility
|
|
264,752
|
|
|
281,273
|
|
|
$109.2 million term loan facility
|
|
89,929
|
|
|
96,353
|
|
|
$328.4 million term loan facility
|
|
230,805
|
|
|
246,079
|
|
|
$321.6 million term loan facility
|
|
241,127
|
|
|
260,108
|
|
|
$110.5 million term loan facility (ING)
|
|
106,189
|
|
|
51,413
|
|
|
$110.5 million term loan facility (Credit Suisse)
|
|
112,190
|
|
|
103,747
|
|
|
$110.5 million term loan facility (Credit Suisse #2)
|
|
117,098
|
|
|
52,636
|
|
|
Total U.S. dollar denominated floating rate debt
|
|
1,553,905
|
|
|
1,524,995
|
|
|
U.S. dollar denominated fixed rate debt
|
|
|
|
|
||
|
$275.0 million revolving credit facility
|
|
120,000
|
|
|
186,000
|
|
|
Total U.S. dollar denominated fixed rate debt
|
|
120,000
|
|
|
186,000
|
|
|
Credit facilities
|
|
23
|
|
|
32
|
|
|
Secured borrowings
|
|
7,329
|
|
|
7,631
|
|
|
Promissory notes
|
|
20,084
|
|
|
21,894
|
|
|
Total debt
|
|
1,701,341
|
|
|
1,740,552
|
|
|
Short-term debt and current portion of long-term debt
|
|
438,962
|
|
|
120,479
|
|
|
Deferred charges
|
|
7,962
|
|
|
9,780
|
|
|
Long-term portion of debt
|
|
1,254,417
|
|
|
1,610,293
|
|
|
(in thousands of $)
|
|
|
|
|
2020
|
|
438,962
|
|
|
2021
|
|
558,928
|
|
|
2022
|
|
57,808
|
|
|
2023
|
|
219,290
|
|
|
2024
|
|
125,077
|
|
|
Thereafter
|
|
301,276
|
|
|
|
|
1,701,341
|
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Vessels, net
|
|
2,578,135
|
|
|
2,475,649
|
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
Debt arrangement fees
|
|
16,831
|
|
|
17,490
|
|
|
Accumulated amortization
|
|
(8,869
|
)
|
|
(7,710
|
)
|
|
|
|
7,962
|
|
|
9,780
|
|
|
25.
|
SHARE CAPITAL
|
|
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
|
|
|
Shares issued under ATM program
|
11,037,273
|
|
|
Shares issued as consideration for Trafigura acquisition
|
16,035,856
|
|
|
Outstanding shares at December 31, 2019
|
196,894,321
|
|
|
26.
|
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
|
%
|
|
27.
|
FINANCIAL INSTRUMENTS
|
|
Notional Amount
|
|
Inception Date
|
Maturity Date
|
Fixed Interest Rate
|
|
|
($000s)
|
|
|
|
|
|
|
12,892
|
|
June 2013
|
June 2020
|
1.4025
|
%
|
|
38,546
|
|
September 2013
|
September 2020
|
1.5035
|
%
|
|
65,645
|
|
December 2013
|
December 2020
|
1.6015
|
%
|
|
12,690
|
|
March 2014
|
March 2021
|
1.6998
|
%
|
|
13,033
|
|
June 2014
|
June 2021
|
1.7995
|
%
|
|
13,376
|
|
September 2014
|
September 2021
|
1.9070
|
%
|
|
150,000
|
|
February 2016
|
February 2026
|
2.1970
|
%
|
|
306,182
|
|
|
|
|
|
|
•
|
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.
|
|
|
2019
|
|
2018
|
||||||||
|
(in thousands of $)
|
Carrying
Value
|
|
|
Fair
Value
|
|
|
Carrying
Value
|
|
|
Fair
Value
|
|
|
Assets:
|
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
174,223
|
|
|
174,223
|
|
|
66,484
|
|
|
66,484
|
|
|
Restricted cash
|
3,153
|
|
|
3,153
|
|
|
1,420
|
|
|
1,420
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate debt
|
1,553,928
|
|
|
1,553,928
|
|
|
1,525,028
|
|
|
1,525,028
|
|
|
Fixed rate debt
|
147,413
|
|
|
146,225
|
|
|
215,524
|
|
|
212,696
|
|
|
(in thousands of $)
|
2019
Fair Value |
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Assets:
|
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
174,223
|
|
|
174,223
|
|
|
—
|
|
|
—
|
|
|
Restricted cash
|
3,153
|
|
|
3,153
|
|
|
—
|
|
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate debt
|
1,553,928
|
|
|
—
|
|
|
1,553,928
|
|
|
—
|
|
|
Fixed rate debt
|
146,225
|
|
|
—
|
|
|
7,329
|
|
|
138,896
|
|
|
(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
|
|
|
28.
|
RELATED PARTY TRANSACTIONS
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Charter hire paid (principal and interest)
|
|
11,745
|
|
|
47,324
|
|
|
75,055
|
|
|
Lease termination payments
|
|
—
|
|
|
(22,391
|
)
|
|
(19,006
|
)
|
|
Lease interest expense
|
|
6,940
|
|
|
16,400
|
|
|
25,980
|
|
|
Contingent rental income
|
|
(2,607
|
)
|
|
(19,738
|
)
|
|
(26,148
|
)
|
|
Remaining lease obligation
|
|
87,930
|
|
|
99,784
|
|
|
299,016
|
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
|
Seatankers Management Co. Ltd
|
|
18,878
|
|
|
7,152
|
|
|
3,420
|
|
|
SFL
|
|
1,591
|
|
|
2,001
|
|
|
3,473
|
|
|
Golden Ocean
|
|
6,851
|
|
|
7,138
|
|
|
6,671
|
|
|
Seatankers Management Norway AS
|
|
(705
|
)
|
|
(735
|
)
|
|
(767
|
)
|
|
Arcadia Petroleum Limited
|
|
3,197
|
|
|
—
|
|
|
—
|
|
|
Seadrill Limited
|
|
367
|
|
|
279
|
|
|
470
|
|
|
Archer Limited
|
|
418
|
|
|
317
|
|
|
238
|
|
|
Flex LNG Ltd
|
|
1,195
|
|
|
1,788
|
|
|
4,432
|
|
|
North Atlantic Drilling Ltd
|
|
—
|
|
|
29
|
|
|
37
|
|
|
Avance Gas
|
|
518
|
|
|
—
|
|
|
—
|
|
|
Other related parties
|
|
197
|
|
|
101
|
|
|
67
|
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
SFL
|
|
4,982
|
|
|
1,653
|
|
|
Seatankers Management Co. Ltd
|
|
5,490
|
|
|
2,657
|
|
|
Archer Limited
|
|
94
|
|
|
173
|
|
|
Golden Ocean
|
|
3,593
|
|
|
2,370
|
|
|
Seadrill Limited
|
|
554
|
|
|
538
|
|
|
Arcadia Petroleum Limited
|
|
—
|
|
|
—
|
|
|
Flex LNG Ltd
|
|
391
|
|
|
210
|
|
|
North Atlantic Drilling Ltd
|
|
25
|
|
|
116
|
|
|
Avance Gas
|
|
240
|
|
|
|
|
|
Other related parties
|
|
212
|
|
|
178
|
|
|
|
|
15,581
|
|
|
7,895
|
|
|
(in thousands of $)
|
|
2019
|
|
|
2018
|
|
|
SFL Corporation Ltd
|
|
9,193
|
|
|
8,886
|
|
|
Seatankers Management Co. Ltd
|
|
4,037
|
|
|
3,236
|
|
|
Golden Ocean
|
|
6,241
|
|
|
5,558
|
|
|
Flex LNG Ltd
|
|
636
|
|
|
1,058
|
|
|
Avance Gas
|
|
79
|
|
|
—
|
|
|
|
|
20,186
|
|
|
18,738
|
|
|
29.
|
COMMITMENTS AND CONTINGENCIES
|
|
30.
|
SUPPLEMENTAL INFORMATION
|
|
31.
|
SUBSEQUENT EVENTS
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|