Notes to the Unaudited Condensed Consolidated Financial Statements
|
|
|
|
1.
|
INTERIM FINANCIAL DATA
|
The unaudited condensed interim financial statements of Ship Finance International Limited (“Ship Finance” or the “Company”) have been prepared on the same basis as the Company’s audited financial statements and, in the opinion of management, include all material adjustments, consisting only of normal recurring adjustments considered necessary in order to make the interim financial statements not misleading, in accordance with accounting principles generally accepted in the United States of America (“US GAAP”). The accompanying unaudited condensed interim financial statements should be read in conjunction with the annual financial statements and notes included in the Annual Report on Form 20-F for the year ended
December 31, 2015
. The results of operations for the interim period ended
September 30, 2016
are not necessarily indicative of the results for the entire year ending
December 31, 2016
.
Basis of accounting
The condensed consolidated financial statements are prepared in accordance with US GAAP. The condensed consolidated financial statements include the assets and liabilities and results of operations of the Company and its subsidiaries including variable interest entities in which the Ship Finance is deemed to be the primary beneficiary. All inter-company balances and transactions have been eliminated on consolidation.
The condensed consolidated financial statements are prepared in accordance with the accounting policies described in the Company’s Annual Report on Form 20-F for the year ended
December 31, 2015
.
Recently Issued Accounting Standards
In May 2014, the FASB issued ASU 2014-09 "Revenue from Contracts with Customers" in order to ensure that revenue recognition requirements are the same under both US GAAP and International Financial Reporting Standards ("IFRS"). ASU 2014-09 removes inconsistencies and provides a more robust framework for addressing revenue issues. ASU 2014-09 was effective for reporting periods and interim periods beginning on or after December 15, 2016. In August 2015, the FASB issued ASU 2015-14 "Deferral of the Effective Date" to delay the implementation of ASU 2014-09 by one year, in response to feedback from preparers, practitioners and users of financial statements. Accordingly, ASU 2014-09 is now effective for reporting periods and interim periods beginning on or after December 15, 2017. Early adoption is permitted for reporting and interim periods beginning on or after December 15, 2016. The Company is currently assessing the impact of ASU 2014-09 on its consolidated financial position, results of operations and cash flows.
In January 2016, the FASB issued ASU 2016-01 "Recognition and Measurement of Financial Assets and Financial Liabilities" to enhance the reporting model for financial instruments to provide users of financial statements with more decision-useful information. ASU 2016-01 particularly relates to the fair value and impairment of equity investments, financial instruments measured at amortized cost, and the use of the exit price notion when measuring the fair value of financial instruments for disclosure purposes. ASU 2016-01 is effective for fiscal years and interim periods beginning after December 15, 2017. Early adoption is only permitted for certain particular amendments within ASU 2016-01, where financial statements have not yet been issued. The Company is currently assessing the impact of ASU 2016-01 on its consolidated financial position, results of operations and cash flows.
In February 2016, the FASB issued ASU 2016-02 "Leases" to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. ASU 2016-02 creates a new Accounting Standards Codification Topic 842 "Leases" to replace the previous Topic 840 "Leases." ASU 2016-02 affects both lessees and lessors, although for the latter the provisions are similar to the previous model, but updated to align with certain changes to the lessee model and also the new revenue recognition provisions contained in ASU 2014-09 (see above). ASU 2016-02 is effective for fiscal years and interim periods beginning after December 15, 2018. Early adoption is permitted. The Company is currently assessing the impact of ASU 2016-02 on its consolidated financial position, results of operations and cash flows.
In March 2016, the FASB issued ASU 2016-07 "Investments - Equity Method and Joint Ventures" to simplify the transition to the equity method of accounting. ASU 2016-07 eliminates the requirement that when an investment qualifies for the use of the equity method as a result of an increase in the level of ownership, the investor must adjust the investment, results of operations and retained earnings retrospectively as if the equity method had been in effect during all previous periods in which the investment had been held. ASU 2016-07 is effective for fiscal years and interim periods beginning after December 15, 2016. Early adoption is permitted. The Company is currently assessing the impact of ASU 2016-07 on its consolidated financial position, results of operations and cash flows.
In March 2016, the FASB issued ASU 2016-09 "Compensation - Stock Compensation" to introduce improvements to the employee share-based payment accounting. ASU 2016-09 simplifies several aspects of the accounting for share-based payment award transactions, including the income tax consequences, the classification of awards as either equity or liabilities and the classification on the statement of cash flows. ASU 2016-09 is effective for fiscal years and interim periods beginning after December 15, 2016. Early adoption is permitted. The Company is currently assessing the impact of ASU 2016-09 on its consolidated financial position, results of operations and cash flows.
In June 2016, the FASB issued ASU 2016-13 "Financial Instruments - Credit Losses" to introduce new guidance for the accounting for credit losses on instruments within its scope. ASU 2016-13 requires among other things, the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable supportable forecasts. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, the ASU 2016-13 amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. ASU 2016-13 is effective for fiscal years and interim periods beginning after December 15, 2019. Early adoption is permitted. The Company is currently assessing the impact of ASU 2016-13 on its consolidated financial position, results of operations and cash flows.
In August 2016, the FASB issued ASU 2016-15 "Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments", to address diversity in how certain cash receipts and cash payments are presented and classified in the statement of cash flows. It addresses the following eight specific cash flow issues: Debt prepayment or debt extinguishment costs; settlement of zero-coupon debt instruments or other debt instruments with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing; contingent consideration payments made after a business combination; proceeds from the settlement of insurance claims; proceeds from the settlement of corporate-owned life insurance policies (COLIs) (including bank-owned life insurance policies (BOLIs)); distributions received from equity method investees; beneficial interests in securitization transactions; and separately identifiable cash flows and application of the predominance principle. The amendments are effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years with early adoption permitted. The amendments should be applied using a retrospective transition method to each period presented. If it is impracticable to apply the amendments retrospectively for some of the issues, the amendments for those issues would be applied prospectively as of the earliest date practicable. The Company is currently assessing the impact of ASU 2016-15 on its statement of consolidated cash flows.
Recently Adopted Accounting Standards
During the period, the Company adopted ASU 2015-03 "Interest - Imputation of Interest, (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs", which requires debt issuance costs related to a recognized debt liability to be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts and premiums. This ASU was effective for the first interim period beginning after December 15, 2015 and is effective retrospectively. As a result, at
September 30, 2016
,
$24.1 million
(
December 31, 2015
:
$32.3 million
) of debt issuance costs have been reclassified from Non-Current Assets to Non-Current Liabilities as a direct deduction from long-term debt (see Note 10 - Short-Term and Long-Term Debt).
|
|
|
|
2.
|
GAIN ON SALE OF ASSETS AND TERMINATION OF CHARTERS
|
In February 2016, the offshore support vessel
Sea Bear
, which was accounted for as a direct financing lease asset, was sold to an unrelated third party. A gain of
$14,000
was recorded on the disposal, the proceeds of which included
$5.1 million
gross sales proceeds and an early termination of charter compensation of
$11.6 million
, at fair value (see Note 15: Related party transactions). An impairment charge of
$8.1 million
had been recorded against the carrying value of this vessel in the year ended
December 31, 2015
.
In addition to the gain on the disposal of the above offshore supply vessel, the Company also sold the 1998 built VLCC
Front Vanguard
to an unrelated third party in July 2016 and recorded a loss of
$181,000
on the sale. In the
nine months ended
September 30, 2016
, an aggregate net loss of
$167,000
was recorded on the disposal of these two vessels.
|
|
|
|
3.
|
GAIN ON SALE OF LOAN NOTES AND SHARE WARRANTS - OTHER
|
In May 2015, the Company recorded a total gain of
$44.6 million
on the disposal of its holding of loan notes in Horizon Lines, LLC and share warrants in Horizon Lines, Inc. These unlisted second lien interest-bearing loan notes and share warrants had been received as compensation on termination of charters to Horizon Lines, LLC in April 2012.
|
|
|
|
4.
|
OTHER FINANCIAL ITEMS, NET
|
Other financial items comprise the following items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
Year ended
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
September 30, 2015
|
|
|
December 31, 2015
|
|
|
Fair value loss on non-designated derivatives, net
|
(4,979
|
)
|
|
(13,197
|
)
|
|
(13,051
|
)
|
|
Net cash payments on non-designated derivatives
|
(3,835
|
)
|
|
(4,334
|
)
|
|
(6,453
|
)
|
|
Fair value loss of designated derivatives (ineffective portion)
|
(533
|
)
|
|
(424
|
)
|
|
(227
|
)
|
|
Other items
|
(1,141
|
)
|
|
(1,067
|
)
|
|
(1,558
|
)
|
|
Other financial items, net
|
(10,488
|
)
|
|
(19,022
|
)
|
|
(21,289
|
)
|
The net movement in the fair values of non-designated derivatives and net cash payments thereon relates to non-designated, terminated or de-designated interest rate swaps and cross currency interest rate swaps. The net movement in the fair values of designated derivatives relates to the ineffective portion of interest rate swaps and cross currency interest rate swaps that have been designated as cash flow hedges. Changes in the fair values of the effective portion of interest rate swaps that are designated as cash flow hedges are reported under “Other comprehensive income”. In the event that an interest rate swap, or portion thereof, relating to a loan facility is no longer designated as a cash flow hedge, then corresponding gains/losses previously recorded in "Other comprehensive income" are reclassified as "Other financial items, net" in the Consolidated Statement of Operations. The above net decrease in the valuation of non-designated derivatives includes
no
reclassifications from "Other comprehensive income" in the
nine months ended
September 30, 2016
(
nine months ended
September 30, 2015
:
$0.4 million
gain reclassified from “Other comprehensive income”; year ended
December 31, 2015
:
$1.3 million
loss reclassified from “Other comprehensive income”).
Other items include bank charges, fees relating to loan facilities and foreign currency translation adjustments.
|
|
|
|
5.
|
AVAILABLE-FOR-SALE SECURITIES
|
Marketable securities held by the Company are debt securities and share investments considered to be available-for-sale securities.
|
|
|
|
|
|
|
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
December 31, 2015
|
|
|
Amortized cost
|
197,606
|
|
|
185,148
|
|
|
Accumulated net unrealized (loss)/gain
|
(81,384
|
)
|
|
14,446
|
|
|
Available-for-sale securities
|
116,222
|
|
|
199,594
|
|
The Company's investment in marketable securities consists of investments in listed shares and secured notes which mature in 2019. Available-for-sale securities are recorded at fair value, with unrealized gains and losses generally recorded as a separate component of "Other comprehensive income". The accumulated net unrealized loss on available-for-sale securities included in "Other comprehensive income" at
September 30, 2016
, was
$81.4 million
(
December 31, 2015
: net gain of
$14.4 million
).
The investment in listed shares at
September 30, 2016
, consists of shares in a related party, Frontline Ltd. (“Frontline”) with a carrying value of
$78.9 million
(
December 31, 2015
:
$164.5 million
).
The investment in secured notes at
September 30, 2016
, consists of listed and unlisted corporate bonds with a total carrying value of
$37.4 million
(
December 31, 2015
:
$35.1 million
). In December 2015, the Company determined that the bonds were other than temporarily impaired and recorded an impairment charge of
$20.6 million
, reducing their amortized cost to fair value at
December 31, 2015
.
|
|
|
|
6.
|
VESSELS AND EQUIPMENT, NET
|
|
|
|
|
|
|
|
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
December 31, 2015
|
|
|
Cost
|
2,159,805
|
|
|
1,964,852
|
|
|
Accumulated depreciation
|
(394,090
|
)
|
|
(323,535
|
)
|
|
Vessels and equipment, net
|
1,765,715
|
|
|
1,641,317
|
|
During the
nine months ended
September 30, 2016
, the Company took delivery of
two
9,300-9,500 twenty-foot equivalent units (“TEU”) newbuilding container vessels at an aggregate cost of
$194.8 million
.
|
|
|
|
7.
|
NEWBUILDINGS AND VESSEL PURCHASE DEPOSITS
|
During the
nine months ended
September 30, 2016
, the Company took delivery of
two
9,300-9,500 TEU newbuilding container vessels, which were under construction at
December 31, 2015
. Upon delivery, the vessels were transferred from Newbuildings to Vessels and Equipment, net. As at
September 30, 2016
, the Company had agreements for the delivery of
two
newbuilding oil product carriers.
Total costs of
$182.4 million
including capitalized interest of
$0.9 million
were paid in respect of newbuildings in the
nine months ended
September 30, 2016
.
|
|
|
|
8.
|
INVESTMENTS IN DIRECT FINANCING LEASES
|
As at
September 30, 2016
, the Company had
11
VLCCs and
two
Suezmax tankers on charter to Frontline Shipping Limited (“Frontline Shipping”) on long-term, fixed rate time charters which extend for various periods depending on the age of the vessels, ranging from approximately
four
to
11
years. Frontline Shipping is a subsidiary of Frontline, a related party, and the terms of the charters do not provide them with an option to terminate the charters before the end of their terms.
Also at
September 30, 2016
, the Company had
one
offshore support vessel chartered on a long-term bareboat charter to Deep Sea Supply Shipowning II AS, a wholly owned subsidiary of Deep Sea Supply AS (formerly Deep Sea Supply BTG AS), which in turn is a wholly owned subsidiary of Deep Sea Supply Plc. (“Deep Sea”), a related party. During 2016, the Company and the charterer agreed amendments to the charter agreements whereby the charter rates are temporarily reduced until May 2018, in exchange for extending the charter period by
three
years and introducing a
50%
profit share on charter revenues earned by the vessels above the new base charter rates. The amendments to the charter rates were effective from June 7, 2016. Also, as part of the amendments to the charter agreements, Deep Sea joined Deep Sea Supply AS as charter guarantor.
At
December 31, 2015
, another
one
of the Company's offshore support vessels was chartered on a long-term bareboat charter to DESS Cyprus Limited, a wholly owned subsidiary of Deep Sea. This vessel was sold in February 2016 (see Note 2: Gain on sale of assets and termination of charters).
The above assets of the Company, i.e.
14
vessels as at
September 30, 2016
are accounted for as direct financing leases, all of which are leased to related parties (
December 31, 2015
:
16
vessels). The following lists the components of the investments in direct financing leases as at
September 30, 2016
.
|
|
|
|
|
|
|
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
December 31, 2015
|
|
|
Total minimum lease payments to be received
|
689,668
|
|
|
825,460
|
|
|
Less
: amounts representing estimated executory costs including profit thereon, included in total minimum lease payments
|
(313,403
|
)
|
|
(362,959
|
)
|
|
Net minimum lease payments receivable
|
376,265
|
|
|
462,501
|
|
|
Estimated residual values of leased property (un-guaranteed)
|
180,727
|
|
|
195,238
|
|
|
Less
: unearned income
|
(114,013
|
)
|
|
(146,296
|
)
|
|
Total investment in direct financing leases
|
442,979
|
|
|
511,443
|
|
|
|
|
|
|
|
Current portion
|
29,871
|
|
|
37,145
|
|
|
Long-term portion
|
413,108
|
|
|
474,298
|
|
|
Total investment in direct financing leases
|
442,979
|
|
|
511,443
|
|
|
|
|
|
9.
|
INVESTMENT IN ASSOCIATED COMPANIES
|
The Company has certain wholly-owned subsidiaries which are accounted for using the equity method, as it has been determined under ASC 810 that they are variable interest entities in which Ship Finance is not the primary beneficiary.
In addition, on June 5, 2015, the Company received
55 million
shares in Frontline, equivalent to approximately
28%
of Frontline's issued share capital at the time. Frontline, which is listed on the New York Stock Exchange and the Oslo Stock Exchange and reports its operating results on a quarterly basis, was determined to be an associated company following receipt of these shares. On November 30, 2015, Frontline merged with Frontline 2012 Ltd. ("Frontline 2012"), and increased its issued share capital, thereby reducing the Company's shareholding in Frontline to approximately
7%
. Accordingly, Frontline was assessed as no longer being an associated company and the Frontline shares are now held as available-for-sale securities (see Note 5: Available-for-sale securities). The Company's share of the net income of Frontline for the year ended
December 31, 2015
, during which it was an associated company accounted for using the equity method, was
$2.6 million
(
nine months ended
September 30, 2016
:
$0
;
nine months ended
September 30, 2015
:
$2.4 million
).
At
September 30, 2016
,
September 30, 2015
and
December 31, 2015
, the Company had the following participation in investments that are recorded using the equity method:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2016
|
|
|
September 30, 2015
|
|
|
December 31, 2015
|
|
|
SFL Deepwater Ltd (“SFL Deepwater”)
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
SFL Hercules Ltd (“SFL Hercules”)
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
SFL Linus Ltd (“SFL Linus”)
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
Summarized balance sheet information of the Company’s wholly-owned equity method investees is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2016
|
|
(in thousands of $)
|
TOTAL
|
|
|
SFL Deepwater
|
|
|
SFL Hercules
|
|
|
SFL Linus
|
|
|
Current assets
|
121,535
|
|
|
33,682
|
|
|
38,112
|
|
|
49,741
|
|
|
Non-current assets
|
1,123,879
|
|
|
342,806
|
|
|
335,359
|
|
|
445,714
|
|
|
Total assets
|
1,245,414
|
|
|
376,488
|
|
|
373,471
|
|
|
495,455
|
|
|
Current liabilities
|
105,721
|
|
|
25,482
|
|
|
28,682
|
|
|
51,557
|
|
|
Non-current liabilities
|
1,139,583
|
|
|
350,967
|
|
|
344,729
|
|
|
443,887
|
|
|
Total liabilities
|
1,245,304
|
|
|
376,449
|
|
|
373,411
|
|
|
495,444
|
|
|
Total stockholders’ equity
|
110
|
|
|
39
|
|
|
60
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2015
|
|
(in thousands of $)
|
TOTAL
|
|
|
SFL Deepwater
|
|
|
SFL Hercules
|
|
|
SFL Linus
|
|
|
Current assets
|
120,251
|
|
|
33,735
|
|
|
38,936
|
|
|
47,580
|
|
|
Non-current assets
|
1,207,755
|
|
|
364,550
|
|
|
360,215
|
|
|
482,990
|
|
|
Total assets
|
1,328,006
|
|
|
398,285
|
|
|
399,151
|
|
|
530,570
|
|
|
Current liabilities
|
128,455
|
|
|
25,221
|
|
|
28,624
|
|
|
74,610
|
|
|
Non-current liabilities
|
1,114,936
|
|
|
333,538
|
|
|
351,821
|
|
|
429,577
|
|
|
Total liabilities
|
1,243,391
|
|
|
358,759
|
|
|
380,445
|
|
|
504,187
|
|
|
Total stockholders’ equity
|
84,615
|
|
|
39,526
|
|
|
18,706
|
|
|
26,383
|
|
Summarized statement of operations information of the Company’s wholly-owned equity method investees is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2016
|
|
(in thousands of $)
|
TOTAL
|
|
|
SFL Deepwater
|
|
|
SFL Hercules
|
|
|
SFL Linus
|
|
|
Operating revenues
|
60,408
|
|
|
16,614
|
|
|
17,501
|
|
|
26,293
|
|
|
Net operating revenues
|
60,408
|
|
|
16,614
|
|
|
17,501
|
|
|
26,293
|
|
|
Net income
|
20,946
|
|
|
5,163
|
|
|
4,854
|
|
|
10,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2015
|
|
(in thousands of $)
|
TOTAL
|
|
|
SFL Deepwater
|
|
|
SFL Hercules
|
|
|
SFL Linus
|
|
|
Operating revenues
|
53,287
|
|
|
16,907
|
|
|
17,554
|
|
|
18,826
|
|
|
Net operating revenues
|
53,281
|
|
|
16,905
|
|
|
17,552
|
|
|
18,824
|
|
|
Net income
|
23,250
|
|
|
5,632
|
|
|
5,452
|
|
|
12,166
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2015
|
|
(in thousands of $)
|
TOTAL
|
|
|
SFL Deepwater
|
|
|
SFL Hercules
|
|
|
SFL Linus
|
|
|
Operating revenues
|
82,731
|
|
|
22,424
|
|
|
23,315
|
|
|
36,992
|
|
|
Net operating revenues
|
82,725
|
|
|
22,422
|
|
|
23,313
|
|
|
36,990
|
|
|
Net income
|
31,001
|
|
|
7,561
|
|
|
7,306
|
|
|
16,134
|
|
SFL Deepwater is a
100%
owned subsidiary of Ship Finance, incorporated in 2008 for the purpose of holding
two
ultra-deepwater drilling rigs and leasing those rigs to Seadrill Deepwater Charterer Ltd. and Seadrill Offshore AS, fully guaranteed by their parent company Seadrill Limited (“Seadrill”), a related party. In June 2013, SFL Deepwater transferred
one
of the rigs and the corresponding lease to SFL Hercules (see below). Accordingly, SFL Deepwater now holds
one
ultra-deepwater drilling rig which is leased to Seadrill Deepwater Charterer Ltd. In October 2013, SFL Deepwater entered into a
$390.0 million
five
year term loan and revolving credit facility, which was used in November 2013 to refinance the previous loan facility. At
September 30, 2016
, the balance outstanding under the new facility was
$254.1 million
, and the available amount under the revolving part of the facility was fully drawn. The Company guaranteed
$80.0 million
of this debt at
September 30, 2016
. The rig is chartered on a bareboat basis and the terms of the charter provide the charterer with various call options to acquire the rig at certain dates throughout the charter. In addition, there is an obligation for the charterer to purchase the rig at a fixed price at the end of the charter, which expires in 2023. Because the main asset of SFL Deepwater is the subject of a lease which includes both fixed price call options and a fixed price purchase obligation, it has been determined that this subsidiary of Ship Finance is a variable interest entity in which Ship Finance is not the primary beneficiary. In the
nine months ended
September 30, 2016
, SFL Deepwater paid dividends of
$44.7 million
(
nine months ended
September 30, 2015
:
$0
; year ended
December 31, 2015
:
$0
).
SFL Hercules is a
100%
owned subsidiary of Ship Finance, incorporated in January 2012 for the purpose of holding an ultra-deepwater drilling rig and leasing that rig to Seadrill Offshore AS, fully guaranteed by its parent company Seadrill. The rig was transferred, together with the corresponding lease, to SFL Hercules from SFL Deepwater in June 2013. In May 2013, SFL Hercules entered into a
$375 million
six
year term loan and revolving credit facility to partly fund its acquisition of the rig from SFL Deepwater. The facility was drawn in June 2013 and at
September 30, 2016
, the balance outstanding under this facility was
$285.6 million
. At
September 30, 2016
, the available amount under the revolving part of the facility was fully drawn. The Company guaranteed
$75.0 million
of this debt at
September 30, 2016
. The rig is chartered on a bareboat basis and the terms of the charter provide the charterer with various call options to acquire the rig at certain dates throughout the charter. In addition, there is an obligation for the charterer to purchase the rig at a fixed price at the end of the charter, which expires in 2023. Because the main asset of SFL Hercules is the subject of a lease which includes both fixed price call options and a fixed price purchase obligation at the end of the charter, it has been determined that this subsidiary of Ship Finance is a variable interest entity in which Ship Finance is not the primary beneficiary. In the
nine months ended
September 30, 2016
, SFL Hercules paid dividends of
$23.5 million
(
nine months ended
September 30, 2015
:
$0
; year ended
December 31, 2015
:
$0
).
SFL Linus is a
100%
owned subsidiary of Ship Finance, acquired in 2013 from North Atlantic Drilling Ltd (“NADL”), a related party. SFL Linus holds a harsh environment jack-up drilling rig which was delivered from the ship yard in February 2014 and immediately leased to North Atlantic Linus Charterer Ltd., fully guaranteed by its parent company NADL. In October 2013, SFL Linus entered into a
$475 million
five
year term loan and revolving credit facility to partly finance the acquisition of the rig. The facility was drawn in February 2014, and at
September 30, 2016
, the balance outstanding under this facility was
$368.1 million
. At
September 30, 2016
, the available amount under the revolving part of the facility was fully drawn. The Company guaranteed
$90.0 million
of this debt at
September 30, 2016
. In February 2015, amendments were made to the lease, whereby Seadrill replaced NADL as lease guarantor. The rig is chartered on a bareboat basis and the terms of the charter provide the charterer with various call options to acquire the rig at certain dates throughout the charter. In addition, the charter includes a fixed price put option at expiry of the charter in 2029. Because the main asset of SFL Linus is the subject of a lease which includes both fixed price call options and a fixed price put option, it has been determined that this subsidiary of Ship Finance is a variable interest entity in which Ship Finance is not the primary beneficiary. In the
nine months ended
September 30, 2016
, SFL Linus paid dividends of
$36.9 million
(
nine months ended
September 30, 2015
:
$0
; year ended
December 31, 2015
:
$0
).
SFL Deepwater, SFL Hercules and SFL Linus have loan facilities for which Ship Finance provides limited guarantees, as indicated above. These loan facilities contain financial covenants, with which both Ship Finance and Seadrill must comply. As at
September 30, 2016
, Ship Finance and Seadrill were in compliance with all of the covenants under these long-term debt facilities.
|
|
|
|
10.
|
SHORT-TERM AND LONG-TERM DEBT
|
|
|
|
|
|
|
|
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
December 31, 2015
|
|
|
Long-term debt:
|
|
|
|
|
3.75% senior unsecured convertible bonds due 2016
|
—
|
|
|
117,500
|
|
|
NOK600 million senior unsecured floating rate bonds due 2017
|
70,675
|
|
|
63,681
|
|
|
3.25% senior unsecured convertible bonds due 2018
|
350,000
|
|
|
350,000
|
|
|
NOK900 million senior unsecured floating rate bonds due 2019
|
94,818
|
|
|
85,434
|
|
|
U.S. dollar denominated floating rate debt (LIBOR plus margin) due through 2023
|
1,067,163
|
|
|
1,049,861
|
|
|
Total debt principal
|
1,582,656
|
|
|
1,666,476
|
|
|
Less
: Unamortized debt issuance costs
|
(24,130
|
)
|
|
(32,271
|
)
|
|
Less
: Current portion of long-term debt
|
(78,401
|
)
|
|
(208,031
|
)
|
|
Total long-term debt
|
1,480,125
|
|
|
1,426,174
|
|
The outstanding debt as of
September 30, 2016
is repayable as follows:
|
|
|
|
|
|
|
(in thousands of $)
|
|
|
Year ending December 31,
|
|
|
|
|
|
2016 (remaining three months)
|
19,585
|
|
|
2017
|
180,130
|
|
|
2018
|
520,644
|
|
|
2019
|
271,498
|
|
|
2020
|
172,060
|
|
|
Thereafter
|
418,739
|
|
|
Total debt principal
|
1,582,656
|
|
The weighted average interest rate for floating rate debt denominated in U.S. dollars and Norwegian kroner (“NOK”) was
4.05%
per annum at
September 30, 2016
(
December 31, 2015
:
4.22%
). This rate takes into consideration the effect of related interest rate swaps. At
September 30, 2016
, the three month US Dollar London Interbank Offered Rate, or LIBOR, was
0.854%
(
December 31, 2015
:
0.613%
) and the Norwegian Interbank Offered Rate, or NIBOR, was
1.15%
(
December 31, 2015
:
1.13%
).
3.75%
senior unsecured convertible bonds due
2016
On February 10, 2011, the Company issued a senior unsecured convertible bond loan totaling
$125.0 million
. Interest on the bonds was fixed at
3.75%
per annum and was payable in cash semi-annually in arrears. The bonds were convertible into Ship Finance International Limited common shares at any time up to
10
banking days prior to
February 10, 2016
. The conversion price at the time of issue was
$27.05
per share, representing a
35%
premium to the share price at the time. In February 2016, the amount outstanding was fully redeemed in cash without any conversion into shares having taken place.
NOK600 million
senior unsecured bonds due
2017
On October 19, 2012, the Company issued a senior unsecured bond loan totaling NOK
600 million
in the Norwegian credit market. The bonds bear quarterly interest at NIBOR plus a margin and are redeemable in full on
October 19, 2017
. The bonds may, in their entirety, be redeemed at the Company's option from
April 19, 2017
, upon giving bondholders at least
30
business days notice and paying
100.5%
of par value plus accrued interest. Since their issue, the Company has purchased bonds with principal amounts totaling
NOK43.0 million
, of which
NOK8.0 million
were subsequently re-sold. The Company holds bonds purchased as treasury bonds. The net amount outstanding at
September 30, 2016
, was
NOK565.0 million
, equivalent to
$70.7 million
(
December 31, 2015
:
NOK565 million
, equivalent to
$63.7 million
).
3.25%
senior unsecured convertible bonds due
2018
On January 30, 2013, the Company issued a senior unsecured convertible bond loan totaling
$350.0 million
. Interest on the bonds is fixed at
3.25%
per annum and is payable in cash quarterly in arrears on February 1, May 1, August 1 and November 1. The bonds are convertible into Ship Finance International Limited common shares at any time up to
10
banking days prior to
February 1, 2018
. The conversion price at the time of issue was
$21.945
per share, representing a
33%
premium to the share price at the time. Since then, dividend distributions have reduced the conversion price to
$14.8435
. In conjunction with the bond issue, the Company loaned up to
6,060,606
of its common shares to an affiliate of one of the underwriters of the issue, in order to assist investors in the bonds to hedge their position. The shares that were lent by the Company were borrowed from Hemen Holding Ltd., the largest shareholder of the Company, for a one-time loan fee of
$1.0 million
.
As required by ASC 470-20 “Debt with conversion and other options”, the Company calculated the equity component of the convertible bond taking into account both the fair value of the conversion option and the fair value of the share lending arrangement. The equity component was valued at
$20.7 million
in 2013 and this amount was recorded as “Additional paid-in capital”, with a corresponding adjustment to “Deferred charges” which are amortized to “Interest expense” over the appropriate period. The amortization of this item amounted to
$3.1 million
for the
nine months ended
September 30, 2016
.
NOK900 million
senior unsecured bonds due
2019
On March 19, 2014, the Company issued a senior unsecured bond loan totaling
NOK900 million
in the Norwegian credit market. The bonds bear quarterly interest at NIBOR plus a margin and are redeemable in full on
March 19, 2019
. The bonds may, in their entirety, be redeemed at the Company's option from
September 19, 2018
, upon giving bondholders at least
30
business days notice and paying
100.5%
of par value plus accrued interest. Subsequent to their issue, the Company has purchased bonds with principal amounts totaling
NOK142.0 million
at
September 30, 2016
, which are being held as treasury bonds. The net amount outstanding at
September 30, 2016
, was
NOK758 million
, equivalent to
$94.8 million
(
December 31, 2015
:
NOK758 million
, equivalent to
$85.4 million
).
$49 million
secured term loan and revolving credit facility
In March 2008,
two
wholly-owned subsidiaries of the Company entered into a
$49.0 million
secured term loan and revolving credit facility with a bank. The proceeds of the facility were used to partly fund the acquisition of
two
newbuilding chemical tankers, which also serves as security for this facility. The Company has provided a limited corporate guarantee for this facility, which bears interest at LIBOR plus a margin and has a term of
ten
years. At
September 30, 2016
, the amount available under the revolving part of the facility was
$20.0 million
. The net amount outstanding at
September 30, 2016
, was
$0
(
December 31, 2015
:
$8.0 million
).
$43 million
secured term loan facility
In February 2010, a wholly-owned subsidiary of the Company entered into a
$42.6 million
secured term loan facility with a bank, bearing interest at LIBOR plus a margin and with a term of approximately
five
years. The facility is secured against a Suezmax tanker. In November 2014, the terms of the loan were amended and restated, and the facility now matures in November 2019. The net amount outstanding at
September 30, 2016
, was
$24.1 million
(
December 31, 2015
:
$26.3 million
).
$43 million
secured term loan facility
In March 2010, a wholly-owned subsidiary of the Company entered into a
$42.6 million
secured term loan facility with a bank, bearing interest at LIBOR plus a margin and with a term of
five
years. The facility is secured against a Suezmax tanker. In March 2015, the terms of the loan were amended and restated, and the facility now matures in March 2020. The net amount outstanding at
September 30, 2016
, was
$24.1 million
(
December 31, 2015
:
$26.3 million
).
$54 million
secured term loan facility
In November 2010,
two
wholly-owned subsidiaries of the Company entered into a
$53.7 million
secured term loan facility with a bank, secured against
two
Supramax dry bulk carriers. The Company has provided a limited corporate guarantee for this facility, which bears interest at LIBOR plus a margin and has a term of
eight
years. The net amount outstanding at
September 30, 2016
, was
$31.2 million
(
December 31, 2015
:
$34.1 million
).
$95 million
secured term loan and revolving credit facility
In February 2011, a wholly-owned subsidiary of the Company entered into a
$95.0 million
secured term loan and revolving credit facility with a bank, secured against a jack-up drilling rig. The facility bore interest at LIBOR plus a margin and had a term of
seven
years. In July 2016, the total amount outstanding under this facility was prepaid and the facility cancelled. At
September 30, 2016
, there was
no
balance outstanding (
December 31, 2015
:
$22.5 million
) and
no
amount available to draw under the revolving part of the facility.
$75 million
secured term loan facility
In March 2011,
three
wholly-owned subsidiaries of the Company entered into a
$75.4 million
secured term loan facility with a bank, secured against
three
Supramax dry bulk carriers. The Company has provided a limited corporate guarantee for this facility, which bears interest at LIBOR plus a margin and has a term of approximately
eight
years. The net amount outstanding at
September 30, 2016
, was
$46.3 million
(
December 31, 2015
:
$50.8 million
).
$171 million
secured term loan facility
In May 2011,
eight
wholly-owned subsidiaries of the Company entered into a
$171.0 million
secured loan facility with a syndicate of banks. The facility is supported by China Export & Credit Insurance Corporation, or SINOSURE, which provides an insurance policy in favor of the banks for part of the outstanding loan. The facility is secured against a
1,700
TEU container vessel and
seven
Handysize dry bulk carriers. The facility bears interest at LIBOR plus a margin and has a term of approximately
ten
years from delivery of each vessel. The net amount outstanding at
September 30, 2016
, was
$113.1 million
(
December 31, 2015
:
$122.2 million
).
$53 million
secured term loan facility
In November 2012,
two
wholly-owned subsidiaries of the Company entered into a
$53.2 million
secured term loan facility with a bank, secured against
two
car carriers. The facility bears interest at LIBOR plus a margin and has a term of approximately
five
years. The net amount outstanding at
September 30, 2016
, was
$36.6 million
(
December 31, 2015
:
$39.9 million
).
$45 million
secured term loan facility and revolving credit facility
In June 2014,
seven
wholly-owned subsidiaries of the Company entered into a $
45.0 million
secured term loan and revolving credit facility with a bank, secured against
seven
4,100 TEU container vessels. The facility bears interest at LIBOR plus a margin and has a term of
five
years. At
September 30, 2016
, the available amount under the revolving part of the facility was
$9.0 million
. The net amount outstanding at
September 30, 2016
, was
$36.0 million
(
December 31, 2015
:
$36.0 million
).
$101 million
secured term loan facility
In August 2014,
six
wholly-owned subsidiaries of the Company entered into a
$101.4 million
secured term loan facility with a syndicate of banks, secured against
six
offshore support vessels.
One
of the vessels was sold in February 2016, and the facility now relates to the remaining
five
vessels. The Company has provided a limited corporate guarantee for this facility, which bears interest at LIBOR plus a margin and has a term of
five
years. The net amount outstanding at
September 30, 2016
, was
$54.7 million
(
December 31, 2015
:
$87.8 million
).
$20 million
secured term loan facility
In September 2014,
two
wholly-owned subsidiaries of the Company entered into a
$20.0 million
secured term loan facility with a bank, secured against
two
5,800 TEU container vessels. The facility bears interest at LIBOR plus a margin and has a term of
five years
. The net amount outstanding at
September 30, 2016
, was
$20.0 million
(
December 31, 2015
:
$20.0 million
).
$128 million
secured term loan facility
In September 2014,
two
wholly-owned subsidiaries of the Company entered into a
$127.5 million
secured term loan facility with a bank, secured against
two
8,700 TEU container vessels which were delivered in 2014. The Company has provided a limited corporate guarantee for this facility, which bears interest at LIBOR plus a margin and has a term of
seven years
. The net amount outstanding at
September 30, 2016
, was
$111.6 million
(
December 31, 2015
:
$117.9 million
).
$128 million
secured term loan facility
In November 2014,
two
wholly-owned subsidiaries of the Company entered into a
$127.5 million
secured term loan facility with a bank, secured against
two
8,700 TEU container vessels which were delivered in 2015. The Company has provided a limited corporate guarantee for this facility, which bears interest at LIBOR plus a margin and has a term of
seven years
. The net amount outstanding at
September 30, 2016
, was
$114.8 million
(
December 31, 2015
:
$121.1 million
).
$39 million
secured term loan facility
In December 2014,
two
wholly-owned subsidiaries of the Company entered into a
$39.0 million
secured term loan facility with a bank, secured against
two
Kamsarmax dry bulk carriers. The Company has provided a limited corporate guarantee for this facility, which bears interest at LIBOR plus a margin and has a term of approximately
eight
years. The net amount outstanding at
September 30, 2016
, was
$32.2 million
(
December 31, 2015
:
$34.0 million
).
$250 million
secured revolving credit facility
In June 2015,
17
wholly-owned subsidiaries of the Company entered into a
$250.0 million
secured revolving credit facility with a syndicate of banks, secured against
17
tankers chartered to Frontline Shipping.
Four
of the tankers were sold and delivered to their new owners prior to
September 30, 2016
, and the facility was secured against the remaining 13 tankers at
September 30, 2016
. The facility bears interest at LIBOR plus a margin and has a term of
three
years. At
September 30, 2016
, the available amount under the facility was
$145.6 million
. The net amount outstanding at
September 30, 2016
, was
$70.0 million
(
December 31, 2015
:
$73.5 million
).
$166 million
secured term loan facility
In July 2015,
eight
wholly-owned subsidiaries of the Company entered into a
$166.4 million
secured term loan facility with a syndicate of banks, secured against
eight
Capesize dry bulk carriers. The Company has provided a limited corporate guarantee for this facility, which bears interest at LIBOR plus a margin and has a term of
seven years
. The net amount outstanding at
September 30, 2016
, was
$149.1 million
(
December 31, 2015
:
$159.5 million
).
$210 million
secured term loan facility
In November 2015,
three
subsidiaries entered into a
$210.0 million
secured term loan facility with a syndicate of banks, to partly fund the acquisition of
three
newbuilding container vessels, against which the facility is secured. One of the vessels was delivered in November 2015, a second was delivered in February 2016, and the remaining vessel was delivered in May 2016. The Company has provided a limited corporate guarantee for this facility, which bears interest at LIBOR plus a margin and has a term of
five years
from the delivery of each vessel. At
September 30, 2016
, the net amount outstanding was
$203.4 million
(
December 31, 2015
:
$70.0 million
).
The aggregate book value of assets pledged as security against borrowings at
September 30, 2016
, was
$2,060 million
(
December 31, 2015
:
$2,087 million
).
Agreements related to long-term debt provide limitations on the amount of total borrowings and secured debt, and acceleration of payment under certain circumstances, including failure to satisfy certain financial covenants. As of
September 30, 2016
, the Company is in compliance with all of the covenants under its long-term debt facilities. The
$101.4 million
secured term loan facility entered into in August 2014 contains certain financial covenants on Deep Sea. As at
September 30, 2016
, Deep Sea was in compliance with all covenants under the loan agreement.
|
|
|
|
11.
|
FINANCIAL INSTRUMENTS
|
In certain situations, the Company may enter into financial instruments to reduce the risk associated with fluctuations in interest rates and exchange rates. The Company has a portfolio of swaps which swap floating rate interest to fixed rate, and which also fix the Norwegian kroner to U.S. dollar exchange rate applicable to the interest payable and principal repayment on the NOK denominated bonds due 2017 and 2019. From a financial perspective, these swaps hedge interest rate and exchange rate exposure. The counterparties to such contracts are DNB Bank, Nordea Bank Finland Plc, ABN AMRO Bank N.V., NIBC Bank N.V., Skandinaviska Enskilda Banken AB (publ), ING Bank N.V., Danske Bank A/S, Credit Agricole Corporate and Investment Bank, Swedbank AB (publ) and Commonwealth Bank of Australia. Credit
risk exists to the extent that the counterparties are unable to perform under the contracts, but this risk is considered remote as the counterparties are all banks which have provided the Company with loans to which the swaps relate.
The following table presents the fair values of the Company’s derivative instruments that were designated as cash flow hedges and qualified as part of a hedging relationship, and those that were not designated:
|
|
|
|
|
|
|
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
December 31, 2015
|
|
|
Designated derivative instruments - long-term assets:
|
|
|
|
|
Interest rate swaps
|
197
|
|
|
487
|
|
|
Non-designated derivative instruments - long-term assets:
|
|
|
|
|
Interest rate swaps
|
—
|
|
|
313
|
|
|
Total derivative instruments - long-term assets
|
197
|
|
|
800
|
|
|
|
|
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
December 31, 2015
|
|
|
Designated derivative instruments - long-term liabilities:
|
|
|
|
|
Interest rate swaps
|
21,380
|
|
|
11,458
|
|
|
Cross currency interest rate swaps
|
67,878
|
|
|
87,642
|
|
|
Non-designated derivative instruments - long-term liabilities:
|
|
|
|
|
Interest rate swaps
|
10,205
|
|
|
2,897
|
|
|
Cross currency interest rate swaps
|
9,003
|
|
|
11,645
|
|
|
Total derivative instruments - long-term liabilities
|
108,466
|
|
|
113,642
|
|
Interest rate risk management
The Company manages its debt portfolio with interest rate swap agreements denominated in U.S. dollars and Norwegian kroner to achieve an overall desired position of fixed and floating interest rates. At
September 30, 2016
, the Company and its consolidated subsidiaries had entered into interest rate swap transactions, involving the payment of fixed rates in exchange for LIBOR or NIBOR, as summarized below. The summary includes all swap transactions, most of which are hedges against specific loans.
|
|
|
|
|
|
|
|
|
|
|
Notional Principal
(in thousands of $)
|
Inception date
|
|
Maturity date
|
|
Fixed interest rate
|
|
|
|
|
|
|
|
|
|
|
$29,432 (reducing to $24,794)
|
March 2008
|
|
August 2018
|
|
4.05% - 4.15%
|
|
|
$31,209 (reducing to $23,394)
|
April 2011
|
|
December 2018
|
|
2.13% - 2.80%
|
|
|
$46,344 (reducing to $34,044)
|
May 2011
|
|
January 2019
|
|
0.80% - 2.58%
|
|
|
$100,000 (remaining at $100,000)
|
August 2011
|
|
August 2021
|
|
2.50% - 2.93%
|
|
|
$148,733 (reducing to $79,733)
|
May 2012
|
|
August 2022
|
|
1.76% - 1.85%
|
|
|
$105,436 (equivalent to NOK600 million)
|
October 2012
|
|
October 2017
|
|
5.92% - 6.23%
|
*
|
|
$36,575 (reducing to $32,142)
|
February 2013
|
|
December 2017
|
|
0.81% - 0.82%
|
|
|
$100,000 (remaining at $100,000)
|
March 2013
|
|
April 2023
|
|
1.85% - 1.97%
|
|
|
$151,008 (equivalent to NOK900 million)
|
March 2014
|
|
March 2019
|
|
6.03%
|
*
|
|
$108,375 (reducing to $70,125)
|
December 2016
|
|
December 2021
|
|
1.86% - 3.33%
|
|
|
$110,500 (reducing to $70,125)
|
January 2017
|
|
January 2022
|
|
1.56% - 3.09%
|
|
|
$32,153 (reducing to $19,413)
|
September 2015
|
|
March 2022
|
|
1.67%
|
|
|
$203,438 (reducing to $149,844)
|
February 2016
|
|
February 2021
|
|
1.0725% - 1.2625%
|
|
* These swaps relate to the NOK
600 million
and NOK
900 million
senior unsecured bonds due 2017 and 2019 respectively, and the fixed interest rates paid are exchanged for the NIBOR plus the margin on the bonds. For the remaining swaps the fixed interest rate paid is exchanged for LIBOR, excluding margin on the underlying loans.
The interest rate swaps with a notional principal of
$108.4 million
have an inception date of December 2016, and the interest rate swaps with a notional principal of
$110.5 million
have an inception date of January 2017. The total notional principal amount subject to swap agreements as at
September 30, 2016
, excluding those with inception dates in the future, was
$984.3 million
(
December 31, 2015
:
$804.8 million
).
Foreign currency risk management
The Company has entered into currency swap transactions, involving the payment of U.S. dollars in exchange for Norwegian kroner, which are designated as hedges against the NOK
600 million
senior unsecured bonds due 2017 and NOK
900 million
senior unsecured bonds due 2019.
|
|
|
|
|
|
|
|
|
|
|
|
Principal Receivable
|
Principal Payable
|
|
|
Inception date
|
|
Maturity date
|
|
NOK600 million
|
$
|
105.4
|
million
|
|
October 2012
|
|
October 2017
|
|
NOK900 million
|
$
|
151.0
|
million
|
|
March 2014
|
|
March 2019
|
Apart from the NOK
600 million
and NOK
900 million
senior unsecured bonds due 2017 and 2019, respectively, the majority of the Company’s transactions, assets and liabilities are denominated in U.S. dollars, the functional currency of the Company. Other than the corresponding currency swap transactions summarized above, the Company has not entered into forward contracts for either transaction or translation risk. Accordingly, there is a risk that currency fluctuations could have an adverse effect on the Company’s cash flows, financial condition and results of operations.
Fair Values
The carrying value and estimated fair value of the Company’s financial assets and liabilities at
September 30, 2016
and
December 31, 2015
are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2016
|
|
|
September 30, 2016
|
|
|
December 31, 2015
|
|
|
December 31, 2015
|
|
|
(in thousands of $)
|
Carrying value
|
|
|
Fair value
|
|
|
Carrying value
|
|
|
Fair value
|
|
|
Non-derivatives:
|
|
|
|
|
|
|
|
|
Available for sale securities
|
116,222
|
|
|
116,222
|
|
|
199,594
|
|
|
199,594
|
|
|
Floating rate NOK bonds due 2017
|
70,675
|
|
|
71,225
|
|
|
63,681
|
|
|
63,719
|
|
|
Floating rate NOK bonds due 2019
|
94,818
|
|
|
92,354
|
|
|
85,434
|
|
|
79,549
|
|
|
3.75% unsecured convertible bonds due 2016
|
—
|
|
|
—
|
|
|
117,500
|
|
|
118,021
|
|
|
3.25% unsecured convertible bonds due 2018
|
350,000
|
|
|
370,930
|
|
|
350,000
|
|
|
378,315
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
Interest rate/ currency swap contracts - long-term receivables
|
197
|
|
|
197
|
|
|
800
|
|
|
800
|
|
|
Interest rate/ currency swap contracts - long-term payables
|
108,466
|
|
|
108,466
|
|
|
113,642
|
|
|
113,642
|
|
The above long-term receivables relating to interest rate/ currency swap contracts at
September 30, 2016
, include
$0
which relates to non-designated swap contracts (
December 31, 2015
:
$0.3 million
), with the balance relating to designated hedges. The above long-term payables relating to interest rate/ currency swap contracts at
September 30, 2016
, include
$19.2 million
which relates to non-designated swap contracts (
December 31, 2015
:
$14.5 million
), with the balance relating to designated hedges.
In accordance with the accounting policy relating to interest rate and currency swaps described in the Company’s Annual Report on Form 20-F for the year ended
December 31, 2015
, where the Company has designated the swap as a hedge, and to the extent that the hedge is effective, changes in the fair values of interest rate swaps are recognized in other comprehensive income. Changes in the fair value of other swaps and the ineffective portion of swaps designated as hedges are recognized in the Consolidated Statement of Operations.
The above fair values of financial assets and liabilities as at
September 30, 2016
, were measured as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value measurements using,
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
Quoted Prices in
Active Markets
for identical Assets/Liabilities
(Level 1)
|
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
Available for sale securities
|
116,222
|
|
|
116,222
|
|
|
|
|
—
|
|
|
Interest rate/ currency swap contracts - long-term receivables
|
197
|
|
|
|
|
|
197
|
|
|
|
|
Total assets
|
116,419
|
|
|
116,222
|
|
|
197
|
|
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
Floating rate NOK bonds due 2017
|
71,225
|
|
|
71,225
|
|
|
|
|
|
|
Floating rate NOK bonds due 2019
|
92,354
|
|
|
92,354
|
|
|
|
|
|
|
3.25% unsecured convertible bonds due 2018
|
370,930
|
|
|
370,930
|
|
|
|
|
|
|
Interest rate/ currency swap contracts - long-term payables
|
108,466
|
|
|
|
|
|
108,466
|
|
|
|
|
Total liabilities
|
642,975
|
|
|
534,509
|
|
|
108,466
|
|
|
—
|
|
Fair value is measured in accordance with FASB ASC Topic 820 “Fair Value Measurement and Disclosures”. ASC 820 establishes a fair value hierarchy as follows:
Level 1 - Quoted prices in active markets for identical assets or liabilities.
Level 2 - Observable market based inputs other than quoted prices or unobservable inputs that are corroborated by market data.
Level 3 - Unobservable inputs for assets or liabilities that are not corroborated by market data.
Listed available-for-sale securities are recorded at fair value, being their market value as at the balance sheet date.
The estimated fair values for the floating rate NOK denominated bonds due 2017 and 2019, and the
3.25%
unsecured convertible bonds due 2018, are all based on their quoted market prices as at the balance sheet date.
The fair value of interest rate and currency swap contracts is calculated using a well-established independent valuation technique applied to contracted cash flows and LIBOR/NIBOR interest rates as at
September 30, 2016
.
Concentrations of risk
There is a concentration of credit risk with respect to cash and cash equivalents to the extent that most of the amounts are carried with Skandinaviska Enskilda Banken, ABN AMRO, Nordea, DNB and Credit Agricole Corporate and Investment Bank. However, the Company believes this risk is remote.
Since the Company was spun-off from Frontline in 2004, Frontline has accounted for a significant proportion of our operating revenues. In the
nine months ended
September 30, 2016
, Frontline accounted for approximately
30%
of our consolidated operating revenues (
nine months ended
September 30, 2015
:
33%
; year ended
December 31, 2015
:
33%
). There is thus a concentration of revenue risk with Frontline.
|
|
|
|
12.
|
SHARE CAPITAL, ADDITIONAL PAID-IN CAPITAL AND CONTRIBUTED SURPLUS
|
Authorized share capital is as follows:
|
|
|
|
|
|
|
|
|
|
(in thousands of $, except share data)
|
September 30, 2016
|
|
|
December 31, 2015
|
|
|
150,000,000 common shares of $0.01 par value each (December 31, 2015: 125,000,000 shares of $1.00 par value each)
|
150,000
|
|
|
125,000
|
|
Issued and fully paid share capital is as follows:
|
|
|
|
|
|
|
|
|
|
(in thousands of $, except share data)
|
September 30, 2016
|
|
|
December 31, 2015
|
|
|
93,504,575 common shares of $0.01 par value each (December 31, 2015: 93,468,000 shares of $1.00 par value each)
|
935
|
|
|
93,468
|
|
The Company’s common shares are listed on the New York Stock Exchange.
A reorganization of Ship Finance’s share capital was approved by the shareholders at the 2016 Annual General Meeting held on September 23, 2016. The capital reorganization thereby effected a reduction in the par value of the Company’s shares from US$1.00 to US$0.01 and an increase in the number of authorized shares from 125,000,000 to 150,000,000 effective from September, 30, 2016. The reduction in the par value of the Company's shares resulted in a reduction to the value attributable to the issued shares within the share capital account and a corresponding credit amount was recorded in the contributed surplus account. The number of outstanding issued and fully paid shares remained unaffected by the changes to the par value or authorized number of shares.
In November 2006, the Board of Directors approved the Ship Finance International Limited Share Option Scheme (the "Option Scheme"). The Option Scheme permits the Board of Directors, at its discretion, to grant options to employees, officers and directors of the Company or its subsidiaries. The fair value cost of options granted is recognized in the statement of operations, and the corresponding amount is credited to additional paid in capital. In the
nine months ended
September 30, 2016
, additional paid-in capital was credited with
$266,000
relating to the fair value of options granted in March 2016. During the
nine months ended
September 30, 2016
, the Company issued a total of
36,575
shares following the exercise of options that had been granted in 2011. The total premium on the shares issued was
$0.2 million
.
In the
nine months ended
September 30, 2016
,
125,000
options granted in 2011 were exercised by
three
employees and
two
officers.
In March 2016, a total of
279,000
options were granted to
six
directors,
two
officers and
five
employees of the Company. There were no other options outstanding at
September 30, 2016
.
As at
September 30, 2016
, the unrecognized compensation cost relating to non-vested options granted under the Company's Option Scheme was
$0.6 million
(
December 31, 2015
:
$0
).
The computation of basic earnings per share (“EPS”) is based on the weighted average number of shares outstanding during the period. Diluted EPS includes the effect of the assumed conversion of potentially dilutive instruments.
The components of the numerator for the calculation of basic and diluted EPS are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
Year ended
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
September 30, 2015
|
|
|
December 31, 2015
|
|
|
Basic:
|
|
|
|
|
|
|
Net income available to stockholders
|
117,877
|
|
|
146,539
|
|
|
200,832
|
|
|
Diluted:
|
|
|
|
|
|
|
Net income available to stockholders
|
117,877
|
|
|
146,539
|
|
|
200,832
|
|
|
Interest expense on convertible bonds
|
13,494
|
|
|
16,811
|
|
|
22,449
|
|
|
Net income assuming dilution
|
131,371
|
|
|
163,350
|
|
|
223,281
|
|
The components of the denominator for the calculation of basic and diluted EPS are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
Year ended
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
September 30, 2015
|
|
|
December 31, 2015
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
Weighted average number of common shares outstanding
|
93,494
|
|
|
93,444
|
|
|
93,450
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
Weighted average number of common shares outstanding
|
93,494
|
|
|
93,444
|
|
|
93,450
|
|
|
Effect of dilutive share options
|
—
|
|
|
20
|
|
|
23
|
|
|
Effect of dilutive convertible debt
|
27,935
|
|
|
25,535
|
|
|
25,535
|
|
|
Average number of shares assuming dilution
|
121,429
|
|
|
118,999
|
|
|
119,008
|
|
|
|
|
|
15.
|
RELATED PARTY TRANSACTIONS
|
The Company, which was formed in 2003 as a wholly-owned subsidiary of Frontline, was partially spun-off in 2004 and its shares commenced trading on the New York Stock Exchange in June 2004. A significant proportion of the Company’s business continues to be transacted with related parties.
The Company has transactions with the following related parties, being companies in which our principal shareholders Hemen Holding Ltd. and Farahead Investment Inc. (hereafter jointly referred to as “Hemen”) and companies associated with Hemen have, or had, a significant direct or indirect interest:
– Frontline (1)
– Frontline 2012 (1)
– Frontline Shipping and Frontline Shipping II (collectively the Frontline Charterers)
– Seadrill
– NADL
– Golden Ocean Group Limited (“Golden Ocean”) (2)
– United Freight Carriers (“UFC” - which is a joint venture approximately
50%
owned by Golden Ocean)
– Deep Sea
– Deep Sea Supply AS (formerly Deep Sea Supply BTG AS)
– Seatankers Management Co. Ltd. (“Seatankers”)
– Arcadia Petroleum Limited (“Arcadia”)
– NorAm Drilling Company AS (formerly Global Rig Company AS) (“NorAm Drilling”)
(1) On November 30, 2015, Frontline and Frontline 2012 merged, leaving Frontline as the surviving legal entity and Frontline 2012 becoming a wholly-owned subsidiary of Frontline.
(2) In March 2015, Golden Ocean Group Limited merged with Knightsbridge Tankers Limited, leaving Knightsbridge Tankers Limited as the surviving legal entity and changing its name to Golden Ocean Group Limited.
The Condensed Consolidated Balance Sheets include the following amounts due from and to related parties and associated companies, excluding direct financing lease balances (see Note 8: Investment in Direct Financing Leases).
|
|
|
|
|
|
|
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
December 31, 2015
|
|
|
Amounts due from:
|
|
|
|
|
Frontline Charterers
|
5,058
|
|
|
18,052
|
|
|
Frontline
|
3,042
|
|
|
2,816
|
|
|
UFC
|
590
|
|
|
1,639
|
|
|
SFL Linus
|
—
|
|
|
23,152
|
|
|
Deep Sea
|
4,076
|
|
|
—
|
|
|
Total amount due from related parties
|
12,766
|
|
|
45,659
|
|
|
Loans to related parties - associated companies, long-term
|
|
|
|
|
SFL Deepwater
|
121,249
|
|
|
137,437
|
|
|
SFL Hercules
|
88,331
|
|
|
125,275
|
|
|
SFL Linus
|
124,513
|
|
|
125,000
|
|
|
Total loans to related parties - associated companies, long-term
|
334,093
|
|
|
387,712
|
|
|
Long-term receivables from related parties
|
|
|
|
|
Deep Sea
|
9,612
|
|
|
—
|
|
|
Total long-term receivables from related parties
|
9,612
|
|
|
—
|
|
|
Amounts due to:
|
|
|
|
|
Frontline Charterers
|
229
|
|
|
229
|
|
|
Frontline
|
455
|
|
|
143
|
|
|
Golden Ocean
|
132
|
|
|
—
|
|
|
Seatankers
|
79
|
|
|
—
|
|
|
Other related parties
|
27
|
|
|
44
|
|
|
Total amount due to related parties
|
922
|
|
|
416
|
|
SFL Deepwater, SFL Hercules and SFL Linus are wholly-owned subsidiaries which are not fully consolidated but are accounted for under the equity method as at
September 30, 2016
within the financial statements (see Note 9: Investment In Associated Companies). As described below in “Related party loans”, at
September 30, 2016
the long-term loans from Ship Finance to SFL Deepwater, SFL Hercules and SFL Linus, are presented net of their respective current accounts to the extent that it is an amount due to the associates.
Related party leasing and service contracts
As at
September 30, 2016
,
13
of the Company’s vessels leased to Frontline Shipping (
December 31, 2015
:
14
) and
one
of its offshore support vessels leased to a subsidiary of Deep Sea (
December 31, 2015
:
two
) are recorded as direct financing leases. At
September 30, 2016
, the combined balance of net investments in direct financing leases with Frontline Shipping and Deep Sea was
$443.0 million
(
December 31, 2015
:
$511.4 million
), of which
$29.9 million
(
December 31, 2015
:
$37.1 million
) represents short-term maturities.
In addition, included under operating leases at
September 30, 2016
, there were
four
offshore support vessels leased to a subsidiary of Deep Sea (
December 31, 2015
:
four
),
eight
Capesize dry bulk carriers leased to a subsidiary of Golden Ocean (
December 31, 2015
:
eight
) and
one
dry bulk carriers leased to UFC (
December 31, 2015
:
six
). At
September 30, 2016
, the net book value of assets leased under operating leases to Golden Ocean, Deep Sea and UFC was
$357.7 million
(
December 31, 2015
:
$499.6 million
).
On June 5, 2015, amendments were made to the charter agreements with Frontline Shipping, relating to VLCCs and Suezmax tankers accounted for as direct financing leases. The amendments, which do not affect the duration of the leases and were effective from July 1, 2015, consist of reductions in the long-term daily time charter rates to
$20,000
per day for VLCCs and
$15,000
per day for Suezmax tankers, and increases in the daily management and operating fees payable to a subsidiary of Frontline to
$9,000
per day for all vessels. As part of the amended agreements, the Company's profit sharing percentage increased from
25%
to
50%
, and is now calculated and paid on a quarterly basis. In the
nine months ended
September 30, 2016
, the Company recorded profit share revenues of
$44.0 million
(
nine months ended
September 30, 2015
:
$16.6 million
; year ended
December 31, 2015
:
$37.3 million
), all of which related to the
50%
arrangement effective from July 1, 2015.
In December 2011, amendments were made to the charter agreements then in place with Frontline Shipping and Frontline Shipping II providing for a
$6,500
per day reduction in charter rates for the period January 1, 2012, to December 31, 2015. Thereafter the charter rates were to revert to the previously agreed daily amounts. The amendments provided that for the
four
year period of the temporary reduction in charter rates, Frontline Shipping and Frontline Shipping II would pay the Company
100%
of any earnings on a time-charter equivalent basis above the temporarily reduced time charter rates, subject to a maximum of
$6,500
per day per vessel. This arrangement was discontinued from July 1, 2015, when the amendments agreed in June 2015 became effective. In the
nine months ended
September 30, 2016
, the Company earned and recognized
no
revenue under this arrangement (
nine months ended
September 30, 2015
:
$19.9 million
; year ended
December 31, 2015
:
$19.9 million
), which is also reported under "Profit sharing revenues".
In consideration for the amendments to the charter agreements made on June 5, 2015, the Company received
55 million
ordinary shares in Frontline, representing approximately
28%
of the issued share capital of Frontline at the time of receipt in June 2015. On November 30, 2015, Frontline merged with Frontline 2012 and increased its issued share capital, reducing the Company's holding to approximately
7%
. Accordingly, from June 5, 2015 to November 30, 2015, the Company's shareholding in Frontline was accounted for as an investment in associated companies (see Note 9: Investment in associated companies). Since December 1, 2015, the Company's holding in Frontline shares has been held under available-for-sale securities (see Note 5: Available-for-sale securities). In February 2016, Frontline enacted a 1-for-5 reverse stock split of its ordinary shares. Accordingly, the Company's holding in Frontline changed from
55 million
shares to
11 million
shares, remaining at approximately
7%
of Frontline's issued share capital.
In July 2016, the Company agreed to amend the terms of the long-term chartering agreements with an affiliate of Deep Sea relating to five offshore support vessels acquired in 2007 and early 2008. Under the amended agreements, the charter rates have been temporarily reduced until May 2018, in exchange for extending the original charter periods by three years and introducing a 50% profit share on charter revenues earned by the vessels above the new base charter rates. The previous charter guarantor was Deep Sea Supply AS (formerly Deep Sea Supply BTG AS), which was a joint venture owned 50% by Deep Sea and 50% by the Brazilian company, BTG Pactual. In September 2016, Deep Sea acquired BTG Pactual’s share in the joint venture and Deep Sea joined Deep Sea Supply AS as charter guarantor under the amended chartering agreements.
In the
nine months ended
September 30, 2016
, the Company had
eight
dry bulk carriers operating on time-charters to a subsidiary of Golden Ocean, which include profit sharing arrangements whereby the Company earns a
33%
share of profits earned by the vessels above threshold levels. In the
nine months ended
September 30, 2016
, the Company earned
no
profit share revenue under this arrangement (
nine months ended
September 30, 2015
:
$0
; year ended
December 31, 2015
:
$0
).
In the
nine months ended
September 30, 2016
, the Company had
six
dry bulk carriers operating on time-charters to UFC, which include profit sharing arrangements whereby the Company earns a
50%
share of profits earned by the vessels above threshold levels. In the
nine months ended
September 30, 2016
, the Company recorded
$0.4 million
profit share income under this arrangement (
nine months ended
September 30, 2015
:
$2.1 million
; year ended
December 31, 2015
:
$2.5 million
).
A summary of leasing revenues and repayments from the Frontline Charterers, Golden Ocean, UFC and Deep Sea is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
Year ended
|
|
|
(in millions of $)
|
September 30, 2016
|
|
|
September 30, 2015
|
|
|
December 31, 2015
|
|
|
Operating lease income
|
50.6
|
|
|
24.3
|
|
|
42.9
|
|
|
Direct financing lease interest income
|
17.6
|
|
|
27.1
|
|
|
34.2
|
|
|
Finance lease service revenue
|
33.8
|
|
|
33.9
|
|
|
46.5
|
|
|
Direct financing lease repayments
|
23.3
|
|
|
27.3
|
|
|
35.9
|
|
|
Profit share and cash sweep income
|
44.5
|
|
|
38.6
|
|
|
59.6
|
|
In February 2016, the Company sold the offshore support vessel
Sea Bear
to an unrelated third party, and simultaneously agreed to terminate the corresponding charter with a subsidiary of Deep Sea. As compensation for the early termination of the charter, termination fees were received from Deep Sea in the form of an amortizing senior unsecured loan note, receivable over a period of
six years
. The initial face value of the note, on which interest at
7.25%
is receivable, was
$14.6 million
and its initial fair value of
$11.6 million
was determined from analysis of projected cash flows, based on factors including terms, provisions and other characteristics of the note, default risk of the issuing entity, the fundamental and other characteristics of that entity, and the current economic environment and trading activity in the debt market.
In addition to revenues and repayments, the Company paid the following fees to related parties:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
Year ended
|
|
|
(in millions of $)
|
September 30, 2016
|
|
|
September 30, 2015
|
|
|
December 31, 2015
|
|
|
Frontline:
|
|
|
|
|
|
|
Vessel Management Fees
|
34.8
|
|
|
35.1
|
|
|
48.0
|
|
|
Newbuilding Supervision Fees
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
Administration Services Fees
|
0.6
|
|
|
0.7
|
|
|
0.9
|
|
|
Golden Ocean:
|
|
|
|
|
|
|
Vessel Management Fees
|
15.3
|
|
|
3.0
|
|
|
8.2
|
|
|
Operating Management Fees
|
0.6
|
|
|
0.6
|
|
|
0.8
|
|
|
Office Facilities:
|
|
|
|
|
|
|
Arcadia
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
Frontline Management AS
|
0.3
|
|
|
0.3
|
|
|
0.4
|
|
|
Frontline Corporate Services
|
0.2
|
|
|
—
|
|
|
—
|
|
In addition to the above, the Company paid
$0.2 million
for the
nine months ended
September 30, 2016
in relation to a new agreement with Seatankers effective January 1, 2016 for the provision of advisory and support services.
Related party loans – associated companies
Ship Finance has entered into agreements with SFL Deepwater, SFL Hercules and SFL Linus granting them loans of
$145 million
,
$145 million
, and
$125 million
, respectively at fixed interest rates. These loans are repayable in full on July 11, 2023, October 1, 2023, and June 30, 2029, respectively, or earlier if the companies sell their drilling units. Ship Finance is entitled to take excess cash from these companies, and such amounts are recorded within their current accounts with Ship Finance. The loan agreements specify that the balance on the current accounts will have no interest applied and will be settled, to the extent that it is a receivable from Ship Finance, by offset against the eventual repayments of the fixed interest loans.
In the
nine months ended
September 30, 2016
, the Company received interest income on these loans of
$4.9 million
from SFL Deepwater (
nine months ended
September 30, 2015
:
$4.9 million
; year ended
December 31, 2015
:
$6.5 million
),
$4.9 million
from SFL Hercules (
nine months ended
September 30, 2015
:
$4.9 million
; year ended
December 31, 2015
:
$6.5 million
) and
$4.2 million
from SFL Linus (
nine months ended
September 30, 2015
:
$4.2 million
; year ended
December 31, 2015
:
$5.6 million
).
Related party interest and dividend income
In the
nine months ended
September 30, 2016
, the Company received dividends of
$10.5 million
on its holding of shares in Frontline (
nine months ended
September 30, 2015
:
$0
; year ended
December 31, 2015
:
$0
). Also, the Company recorded interest income of
$0.2 million
on its holding of investments in secured notes issued by NorAm Drilling (
nine months ended
September 30, 2015
:
$0.5 million
; year ended
December 31, 2015
:
$0.6 million
).
Long-term receivables from related parties
The Company received loan notes from Frontline as compensation for the early termination of the charters on
five
vessels in 2013 and 2014. The loan notes were redeemed in full in December 2015, and a gain on redemption of
$28.9 million
was recorded. In the
nine months ended
September 30, 2016
, the Company received
no
interest on these loan notes (
nine months ended
September 30, 2015
:
$10.3 million
; year ended
December 31, 2015
:
$13.4 million
).
The Company received a loan note from Deep Sea as compensation for the early termination of the charter on an offshore support vessel in February 2016. In the
nine months ended
September 30, 2016
, the Company received
$0.6 million
interest on the loan note (
nine months ended
September 30, 2015
:
$0
; year ended
December 31, 2015
:
$0
).
|
|
|
|
16.
|
COMMITMENTS AND CONTINGENT LIABILITIES
|
Assets Pledged
|
|
|
|
|
|
|
|
(in millions of $)
|
September 30, 2016
|
|
December 31, 2015
|
|
Book value of consolidated assets pledged under ship mortgages
|
$2,060
|
|
$2,087
|
The Company and its equity-accounted subsidiaries have funded their acquisition of vessels, jack-up rigs and ultra-deepwater drilling units through a combination of equity, short-term debt and long-term debt. Providers of long-term loan facilities usually require that the loans be secured by mortgages against the assets being acquired. As at
September 30, 2016
, the Company (
$1.6 billion
) and its 100% equity-accounted subsidiaries (
$0.9 billion
) had a combined outstanding principal indebtedness of
$2.5 billion
(
December 31, 2015
:
$2.5 billion
) under various credit facilities. Most of the Company’s vessels and rigs have been pledged under mortgages in respect of this outstanding indebtedness as at
September 30, 2016
, excluding
three
1,700 TEU container vessels, a jack-up drilling rig and the newbuilding vessels not yet delivered.
Other Contractual Commitments and Contingencies
The Company has arranged insurance for the legal liability risks for its shipping activities with Gard P.& I. (Bermuda) Ltd, Assuranceforeningen Skuld (Gjensidig), The Steamship Mutual Underwriting Association Limited, The Korea Shipowner’s Mutual Protection & Indemnity Association, The West of England Ship Owners Mutual Insurance Association (Luxembourg), North of England P&I Association Limited, The Standard Club Europe Ltd and The United
Kingdom Mutual Steam Ship Assurance Association (Europe) Limited, all of which are mutual protection and indemnity associations. The Company is subject to calls payable to the associations based on the Company’s claims record in addition to the claims records of all other members of the associations. A contingent liability exists to the extent that the claims records of the members of the associations in the aggregate show significant deterioration, which may result in additional calls on the members.
SFL Deepwater, SFL Hercules and SFL Linus are wholly-owned subsidiaries of the Company accounted for using the equity method. Accordingly, their assets and liabilities are not consolidated in the Company's Consolidated Balance Sheets, but are presented on a net basis under “Investment in associated companies”. As of
September 30, 2016
, their combined borrowings amounted to
$907.9 million
(
December 31, 2015
:
$831.2 million
) and the Company guaranteed
$245 million
(
December 31, 2015
:
$250 million
) of this debt.
At
September 30, 2016
, the Company had commitments under contracts to acquire newbuilding vessels totaling
$81.5 million
(
December 31, 2015
:
$261.9 million
). In addition,
two
subsidiaries had contractual commitments relating to the chartering-in of
two
19,200 TEU container vessels on
15
year bareboat charters amounting to
$406.1 million
at
September 30, 2016
(
December 31, 2015
:
$406.1 million
), of which
$30.0 million
represents initial payments due on delivery of the vessels. There are no other contractual commitments at
September 30, 2016
.
The Company is routinely party both as plaintiff and defendant to law suits in various jurisdictions under charter hire obligations arising from the operation of its vessels in the ordinary course of business. The Company believes that the resolution of such claims will not have a material adverse effect on its results of operations or financial position. The Company has not recognized any contingent gains or losses arising from the pending results of any such law suits.
|
|
|
|
17.
|
CONSOLIDATED VARIABLE INTEREST ENTITIES
|
The Company’s consolidated financial statements include
25
variable interest entities, all of which are wholly-owned subsidiaries. These subsidiaries own vessels with existing charters during which related and third parties have fixed price options to purchase the respective vessels, at dates varying from
February 2018
to
July 2025
. It has been determined that the Company is the primary beneficiary of these entities, as none of the purchase options are deemed to be at bargain prices and none of the charters include sales options.
At
September 30, 2016
, the vessel of
one
of these entities is accounted for as a direct financing lease with a carrying value of
$20.9 million
, unearned lease income of
$0.9 million
and estimated residual value of
$4.0 million
. The outstanding loan balance in this entity is
$6.0 million
, of which the short-term portion is
$0.0 million
.
The other
24
fully consolidated variable interest entities each own vessels which are accounted for as operating lease assets, with a total net book value at
September 30, 2016
, of
$575.7 million
. The outstanding loan balances in these entities total
$253.8 million
, of which the short-term portion is
$13.8 million
.
In October 2016, the Company issued $225 million aggregate principal amount of senior unsecured convertible notes due 2021. The notes will pay interest quarterly in arrears at a rate of 5.75% per annum and have a term of five years. The initial conversion price is approximately $17.77 per share, and will be adjusted for dividends in excess of $0.225 per quarter.
In October 2016, concurrent with the issuance of the $225 million senior unsecured convertible notes due 2021, the Company repurchased $166 million principal amount of its existing $350 million senior unsecured convertible notes due 2018, at an average market price of 108.14.
In November 2016, the Company agreed to sell the 1998-built VLCC
Front Century
to an unrelated third party, in combination with termination of the charter to Frontline. The net sale price for the vessel is approximately
$24.2 million
, including compensation receivable from Frontline for the early termination of the charter. The vessel is expected to be delivered to its new owners in January 2017.
In November 2016, the Company invested approximately $0.7 million in 12,020,466 shares in NorAm Drilling, at a price of NOK0.50 per share.
In November 2016, the 2003-built 1,700 TEU container vessel
SFL Europa
was detained in Bangladesh due to unpaid expenses incurred by the previous charterer, Hanjin Shipping. The Company is currently applying to the courts in Bangladesh in order to release the vessel.
On November 29, 2016, the Board of Directors of the Company declared a dividend of
$0.45
per share, which will be paid in cash on or around December 29, 2016.
In December 2016, Frontline completed a share offering which resulted in the issuance of 13.4 million new shares. The Company did not participate in the offering, and the ownership in Frontline has thereby been reduced from 7.0% as at September 30, 2016 to approximately 6.5% following the offering.
SHIP FINANCE INTERNATIONAL LIMITED
As used herein, “we,” “us,” “our” and “the Company” all refer to Ship Finance International Limited and its subsidiaries. This management’s discussion and analysis of financial condition and results of operations should be read together with the discussion included in the Company’s Annual Report on Form 20-F for the fiscal year ended
December 31, 2015
.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
for the
nine months ended
September 30, 2016
General
We are Ship Finance International Limited, a Bermuda-based company incorporated in Bermuda on October 10, 2003, as a Bermuda exempted company under the Bermuda Companies Law of 1981 (Company No. EC-34296). We are engaged primarily in the ownership and operation of vessels and offshore related assets, and also involved in the chartering, purchase and sale of assets. Our registered and principal executive offices are located at Par-la-Ville Place, 14 Par-la-Ville Road, Hamilton, HM 08, Bermuda, and our telephone number is +1 (441) 295-9500.
We operate through subsidiaries located in Bermuda, Cyprus, Malta, Liberia, Norway, Singapore, the United Kingdom and the Marshall Islands.
We are a leading global ship-owning company with a large and diverse asset base across the maritime and offshore industries. As of
December 20, 2016
, our assets consist of
15
oil tankers,
22
dry bulk carriers,
20
container vessels,
two
car carriers,
two
jack-up drilling rigs,
two
ultra-deepwater drilling units,
five
offshore support vessels,
two
chemical tankers and two newbuilding oil product tankers. In addition, we have entered into agreements to charter-in two 19,200 TEU newbuilding container vessels on a long-term bareboat basis when they are delivered from the shipyard in 2016 and 2017, respectively.
As at
December 20, 2016
, our customers included Frontline Shipping Limited (“Frontline Shipping”), Seadrill Limited (“Seadrill”), Sinochem Shipping Co. Ltd, Heung-A Shipping Co. Ltd, Hyundai Glovis Co. Ltd., Rudolf A. Oetker KG (“Hamburg Süd”), Orient Overseas Container Line Ltd (“OOCL”), MSC Mediterranean Shipping Company S.A. (“MSC”), China National Chartering Co. Ltd (“Sinochart”), Golden Ocean Group Limited (“Golden Ocean”), Maersk Line A/S (“Maersk”), and Deep Sea Supply Plc. (“Deep Sea”).
Recent and Other Developments
In July 2016, the Company agreed to amend the terms of the long-term chartering agreements with an affiliate of Deep Sea relating to five offshore support vessels acquired in 2007 and early 2008. Under the amended agreements, the charter rates have been temporarily reduced until May 2018, in exchange for extending the original charter periods by three years and introducing a 50% profit share on charter revenues earned by the vessels above the new base charter rates. The previous charter guarantor was Deep Sea Supply AS (formerly Deep Sea Supply BTG AS), which was a joint venture owned 50% by Deep Sea and 50% by the Brazilian company, BTG Pactual. In September 2016, Deep Sea acquired BTG Pactual’s share in the joint venture and Deep Sea joined Deep Sea Supply AS as charter guarantor under the amended chartering agreements.
In September 2016, the Company agreed to terminate the charter agreement relating to its jack-up drilling rig
Soehanah
which has been chartered to a subsidiary of the Indonesia-based drilling company Apexindo since 2011. In return, the Company received a $6 million non-amortizing loan note which bears an interest rate of 2.25% per annum if paid in cash and 4.5% per annum if capitalized. The loan note has a term of approximately six years and will be effective upon the redelivery of the rig to the Company. The rig is expected to be redelivered to us by the charterer after the completion of an ongoing special periodic survey.
In October 2016, the Company issued $225 million aggregate principal amount of senior unsecured convertible notes due 2021. The notes will pay interest quarterly in arrears at a rate of 5.75% per annum and have a term of five years. The initial conversion price is approximately $17.77 per share, and will be adjusted for dividends in excess of $0.225 per quarter.
In October 2016, concurrent with the issuance of the $225 million senior unsecured convertible notes due 2021, the Company repurchased $166 million principal amount of its existing $350 million senior unsecured convertible notes due 2018, at an average market price of 108.14.
In November 2016, the Company agreed to sell the 1998-built VLCC
Front Century
to an unrelated third party, in combination with termination of the charter to Frontline. The net sale price for the vessel is approximately
$24.2 million
, including compensation receivable from Frontline for the early termination of the charter. The vessel is expected to be delivered to its new owners in January 2017.
In November 2016, the Company invested approximately $0.7 million in 12,020,466 shares in NorAm Drilling, at a price of NOK0.50 per share.
In November 2016, the 2003-built 1,700 TEU container vessel
SFL Europa
was detained in Bangladesh due to unpaid expenses incurred by the previous charterer, Hanjin Shipping. The Company is currently applying to the courts in Bangladesh in order to release the vessel.
On November 29, 2016, the Board of Directors of the Company declared a dividend of
$0.45
per share, which will be paid in cash on or around December 29, 2016.
In December 2016, Frontline completed a share offering which resulted in the issuance of 13.4 million new shares. The Company did not participate in the offering, and the ownership in Frontline has thereby been reduced from 7.0% as at September 30, 2016 to approximately 6.5% following the offering.
Operating Results
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
Nine months ended
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
September 30, 2015
|
|
|
Total operating revenues
|
315,102
|
|
|
292,826
|
|
|
Gain/ (loss) on sale of assets and termination of charters
|
(167
|
)
|
|
3,264
|
|
|
Total operating expenses
|
(180,593
|
)
|
|
(178,583
|
)
|
|
Net operating income
|
134,342
|
|
|
117,507
|
|
|
Interest income
|
15,388
|
|
|
30,158
|
|
|
Interest expense
|
(52,723
|
)
|
|
(52,996
|
)
|
|
Other non-operating items, net
|
(76
|
)
|
|
26,180
|
|
|
Equity in earnings of associated companies
|
20,946
|
|
|
25,690
|
|
|
Net income
|
117,877
|
|
|
146,539
|
|
Net operating income for the
nine months ended
September 30, 2016
, was
$134.3 million
, compared with
$117.5 million
for the
nine months ended
September 30, 2015
. The increase was principally due to an impairment charge of $29.2 million booked in the same period in
2015
, higher profit sharing revenues and additional revenue earned from the net increase to the fleet of vessels, partly offset by higher operating expenses (see below). Net income for the period decreased by $
28.7 million
compared with the same period in
2015
, mainly due to a $44.6 million gain on sale of notes and warrants included in “Other non-operating items, net” in the same period in
2015
and lower interest income for the
nine months ended
September 30, 2016
. The effect of these lower gains and interest income was partly offset by the increase in net operating income.
Two
ultra-deepwater drilling units and
one
harsh environment jack-up drilling rig were accounted for under the equity method during the
nine months ended
September 30, 2016
, and also the
nine months ended
September 30, 2015
. The net income of the wholly-owned subsidiaries owning these assets are included under “equity in earnings of associated companies”, where they are reported net of operating and non-operating expenses.
Total operating revenues
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
Nine months ended
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
September 30, 2015
|
|
|
Direct financing lease interest income
|
17,589
|
|
|
27,145
|
|
|
Finance lease service revenues
|
33,759
|
|
|
33,897
|
|
|
Profit sharing revenues
|
44,541
|
|
|
38,643
|
|
|
Time charter revenues
|
168,057
|
|
|
111,936
|
|
|
Bareboat charter revenues
|
35,258
|
|
|
52,324
|
|
|
Voyage charter revenues
|
12,176
|
|
|
23,942
|
|
|
Other operating income
|
3,722
|
|
|
4,939
|
|
|
Total operating revenues
|
315,102
|
|
|
292,826
|
|
Total operating revenues increased by
8%
in the
nine months ended
September 30, 2016
, compared with the same period in the previous year.
Direct financing lease interest income arises on most of our oil tankers and also two offshore support vessels, one of which was sold in February 2016. In general, direct financing lease interest income reduces over the terms of our leases, as progressively a lesser proportion of the lease rental payment is allocated to interest income and a greater proportion is treated as repayment of investment in the finance lease.
With effect from July 1, 2015, amendments to the charter agreements relating to our tankers on charter to Frontline Shipping included reduced daily charter hire rates and increased fixed daily vessel operating costs. The lease schedules were amended to reflect these changes together with the compensation received on agreeing the amendments. The
35%
reduction in direct finance lease interest income from the
nine months ended
September 30, 2015
to the
nine months ended
September 30, 2016
is mainly a result of the agreed reduction in charter rates, and also to the sale of three Suezmax tankers in the second half of 2015, one offshore support vessel in February 2016 and one VLCC tanker in July 2016, all of which were accounted for as direct financing lease assets.
The vessels chartered on direct financing leases to Frontline Shipping and prior to July 1, 2015, Frontline Shipping II Limited (“Frontline Shipping II”, and together with Frontline Shipping the “Frontline Charterers”), are leased on time-charter terms, whereby we are responsible for the management and operation of such vessels. This has been effected by entering into fixed price agreements with Frontline Management (Bermuda) Ltd. (“Frontline Management”), a subsidiary of Frontline, whereby we pay them management fees of
$9,000
per day for each vessel chartered to Frontline Shipping from July 1, 2015, onwards, before which the fee was $6,500 per day for each vessel chartered to the Frontline Charterers. Accordingly, $9,000 per day (previously $6,500 per day) is allocated from each time charter payment received from Frontline Shipping (previously the Frontline Charterers) to cover lease executory costs, and this is classified as "finance lease service revenue". If any vessel chartered on direct financing leases to Frontline Shipping is sub-chartered on a bareboat basis, then the charter payments for that vessel are reduced by $9,000 per day for the duration of the bareboat sub-charter. There was no significant movement in finance lease service revenues from the
nine months ended
September 30, 2015
to the
nine months ended
September 30, 2016
due to the increase in fixed daily management fees payable on the tankers chartered to Frontline Shipping being offset by the sale of four of the Frontline leased tankers described above.
Prior to December 31, 2011, the Frontline Charterers paid us profit sharing of 20% of their earnings from our vessels on a time-charter equivalent basis above average threshold charter rates each fiscal year. Amendments to the charter agreements made in December 2011, increased the profit sharing percentage to 25% for earnings above those threshold levels, and provided for a four year period of reduced charter rates, during which the Frontline Charterers would pay us 100% of any earnings on a time-charter equivalent basis above the temporarily reduced charter rates, subject to a maximum of $6,500 per day per vessel - this latter item was called "cash sweep" income. In the six months ended June 30, 2015, we earned
$19.9 million
under these arrangements, all of which was cash sweep income. Following further amendments to the charter agreements effective from July 1, 2015, onwards, the profit sharing percentage was increased to
50%
above the new time charter rates, calculated and paid on a quarterly basis, and the cash sweep arrangement was terminated. We recorded profit share revenues of
$16.6 million
in the three months ended
September 30, 2015
and
$44.0 million
in the
nine months ended
September 30, 2016
, all of which related to the
50%
profit share arrangement effective from July 1, 2015.
We also had a profit sharing agreement relating to certain Handysize dry bulk carriers chartered to UFC and one of our two Suezmax tankers trading in a pool along with two tankers owned by Frontline, which earned us
$0.5 million
in the
nine months ended
September 30, 2016
(
nine months ended
September 30, 2015
:
$2.1 million
).
We also have a profit share arrangement related to the eight Capesize dry bulk vessels on charter to a fully guaranteed subsidiary of Golden Ocean, whereby the Company is entitled to a 33% profit share above the base charter rates, calculated and paid on a quarterly basis. The vessels were delivered between July and September 2015, but
no
profit share revenue was earned by these vessels in the
nine months ended
September 30, 2016
.
We also have a profit share arrangement relating to the five offshore supply vessels on charter to a fully guaranteed subsidiary of Deep Sea following the amendments agreed in July 2016, whereby the Company is entitled to a 50% profit share above the base charter rates, calculated and paid on a quarterly basis on a vessel by vessel basis. No profit share revenue was earned by the vessels in the nine months ended September 30, 2016.
During the
nine months ended
September 30, 2015
, time charter revenues were earned by six container vessels, two car carriers and 14 dry bulk carriers. Since
September 30, 2015
, we have taken delivery of eight Capesize dry bulk carriers and three 9,300 - 9,500 TEU container vessels, operating under time charters. In addition, one Suezmax tanker previously traded on a voyage charter basis in the same period in
2015
was fixed on a time charter contract during the
nine months ended
September 30, 2016
. The
50%
increase in time charter revenues for the
nine months ended
September 30, 2016
, compared to the same period in
2015
is mainly due to the additional vessels operating under time charters.
Bareboat charter revenues are earned by our vessels and rigs which are leased under operating leases on a bareboat basis. In the
nine month periods ended
September 30, 2015
, and
September 30, 2016
, these consisted of four offshore support vessels, two chemical tankers, one jack-up drilling rig, two 1,700 TEU container vessels, two 5,800 TEU container vessels and seven 4,100 TEU container vessels. The decrease in bareboat charter revenues is mainly due to the jack-up drilling rig
Soehanah
, where we did not receive full charter hire in the
nine months ended
September 30, 2016
. In September 2016, the Company agreed to terminate the charter agreement relating to this rig. In return, the Company received a $6 million non-amortizing loan note which has a term of approximately six years and bears an interest rate of 2.25% per annum if paid in cash and 4.5% per annum if capitalized. The loan note will be effective upon the redelivery of the rig, which is expected after the completion of an ongoing special periodic survey.
The decrease in voyage charter revenues for the
nine months ended
September 30, 2016
, is mainly due to one of the two Suezmax tankers previously traded on a voyage charter basis in the same period in
2015
began a time charter contract during the
nine months ended
September 30, 2016
. The reduction in voyage charter revenues compared to the same period in
2015
was partially offset by the addition of two dry bulk carriers which began chartering on a voyage by voyage basis in 2016.
Cash flows arising from finance leases
The following table sets forth our cash flows from the direct financing leases with the Frontline Charterers and Deep Sea, and shows how they were accounted for:
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
Nine months ended
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
September 30, 2015
|
|
|
Charter hire payments accounted for as:
|
|
|
|
|
Direct financing lease interest income
|
17,589
|
|
|
27,145
|
|
|
Finance lease service revenues
|
33,759
|
|
|
33,897
|
|
|
Direct financing lease repayments
|
23,294
|
|
|
27,326
|
|
|
Total direct financing lease payments received
|
74,642
|
|
|
88,368
|
|
Gain on sale of assets and termination of charters
A loss of
$167,000
was recorded in the
nine months ended
September 30, 2016
, being an aggregate from a $181,000 loss on the disposal of the 1998 built VLCC
Front Vanguard
in July 2016 and a gain of $14,000 on the disposal of the offshore support vessel
Sea Bear
in February 2016. In the
nine months ended
September 30, 2015
, gains totaling
$3.3 million
were recorded, being an aggregate from a gain of $3.4 million arising on the disposal of a Suezmax tanker vessel sold in September 2015 and a loss of $0.1 million on the disposal of five container vessels.
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
Nine months ended
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
September 30, 2015
|
|
|
Vessel operating expenses
|
103,015
|
|
|
87,686
|
|
|
Depreciation
|
70,555
|
|
|
56,156
|
|
|
Vessel impairment charge
|
—
|
|
|
29,161
|
|
|
Administrative expenses
|
7,023
|
|
|
5,580
|
|
|
Total operating expenses
|
180,593
|
|
|
178,583
|
|
Vessel operating expenses consist of payments to Frontline Management of $9,000 per day ($6,500 per day before July 1, 2015) for each vessel chartered to Frontline Shipping (the Frontline Charterers before July 1, 2015) and also payments to Golden Ocean Group Management (Bermuda) Ltd. (“Golden Ocean Management”) of $7,000 per day for each vessel chartered to a subsidiary of Golden Ocean, in accordance with the vessel management agreements. In addition, vessel operating expenses include operating and occasional voyage expenses for the container vessels, dry bulk carriers and car carriers operated on a time-charter basis and managed by related and unrelated parties, and also voyage expenses for the two Suezmax tankers and two Handysize dry bulk carriers operating in the spot market during the
nine months ended
September 30, 2016
.
Vessel operating expenses increased by
$15.3 million
for the
nine months ended
September 30, 2016
, compared with the same period in
2015
. The increase was mainly due to the delivery in the second half of 2015 of eight Capesize dry bulk carriers chartered to a subsidiary of Golden Ocean, the delivery of the three 9,300-9,500 TEU container vessels between November 2015 and May 2016, higher drydocking expenses and the increase in daily amounts payable to Frontline Management since July 1, 2015, partly offset by the disposal of three Suezmax and one VLCC tankers chartered to the Frontline Shipping between September 2015 and July 2016 and the disposal of five container vessels in February 2015.
Depreciation expenses relate to the vessels on charters accounted for as operating leases and on voyage charters. The increase in depreciation by
$14.4 million
for the
nine months ended
September 30, 2016
, compared to the same period in
2015
is due to the eight Capesize dry bulk carriers and three container vessels delivered since
September 30, 2015
, partly offset by the disposal of five container vessels in February 2015.
The
26%
increase in administrative expenses for the
nine months ended
September 30, 2016
, compared to the same period in
2015
is due to increased salary costs, marketing and investor relations costs and service administration fees partly offset by reduced professional fees.
Interest income
Total interest income decreased by
$14.8 million
for the
nine months ended
September 30, 2016
, compared to the same period in
2015
. Interest receivable on Frontline loan notes, which were fully redeemed in December 2015, amounted to
$10.3 million
in the
nine months ended
September 30, 2015
. There was also a $5.4 million reduction in recorded interest receivable on debt securities, partly offset by increases in interest income from bank deposits and the Deep Sea loan note (see Note 15: Related party transactions).
Interest expense
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
Nine months ended
|
|
|
(in thousands of $)
|
September 30, 2016
|
|
|
September 30, 2015
|
|
|
Interest on US$ floating rate loans
|
21,874
|
|
|
17,042
|
|
|
Interest on NOK600 million senior unsecured floating rate bonds due 2017
|
3,146
|
|
|
3,572
|
|
|
Interest on NOK900 million senior unsecured floating rate bonds due 2019
|
3,510
|
|
|
4,375
|
|
|
Interest on 3.75% senior unsecured convertible bonds due 2016
|
329
|
|
|
3,503
|
|
|
Interest on 3.25% senior unsecured convertible bonds due 2018
|
8,531
|
|
|
8,531
|
|
|
Swap interest
|
6,957
|
|
|
7,147
|
|
|
Other interest
|
27
|
|
|
5
|
|
|
Amortization of deferred charges
|
8,349
|
|
|
8,821
|
|
|
Total interest expense
|
52,723
|
|
|
52,996
|
|
At
September 30, 2016
, the Company, including its consolidated subsidiaries had total debt principal outstanding of
$1.6 billion
(
September 30, 2015
:
$1.8 billion
), comprising
$165.5 million
(NOK
1,323 million
) outstanding principal amount of NOK floating rate bonds (
September 30, 2015
:
$159.3 million
, NOK
1,358 million
),
$350.0 million
in 3.25% convertible bonds (
September 30, 2015
:
$350.0 million
),
$0
outstanding principal amount of 3.75% convertible bonds (
September 30, 2015
:
$125.0 million
), and
$1.1 billion
under floating rate secured long term credit facilities (
September 30, 2015
:
$1.1 billion
). The average three-month LIBOR was
0.69%
in the
nine months ended
September 30, 2016
and
0.28%
in the
nine months ended
September 30, 2015
. The increase in interest expense associated with our floating rate debt for the
nine months ended
September 30, 2016
, compared to the same period in
2015
, is mainly due to the increased LIBOR rate in the period.
The reductions in interest payable on the NOK bonds due 2017, the NOK bonds due 2019 and the 3.75% convertible bonds are due to, respectively, the purchase in January 2015 of NOK bonds due 2017, several purchases in 2015 of NOK bonds due 2019, and the redemption in full of all outstanding 3.75% convertible bonds in February 2016.
At
September 30, 2016
, the Company and its consolidated subsidiaries were party to interest rate swap contracts, which effectively fix our interest rates on
$1.0 billion
of floating rate debt at a weighted average rate excluding margin of
2.93%
per annum (
September 30, 2015
:
$0.8 billion
of floating rate debt fixed at a weighted average rate excluding margin of
3.34%
per annum).
As reported above, certain assets were accounted for under the equity method in
2016
and
2015
. Their non-operating expenses, including net interest expenses, are not included above, but are reflected in “equity in earnings of associated companies” - see below.
Other non-operating items
In the
nine months ended
September 30, 2016
, other non-operating items amounted to a net loss of
$0.1 million
, compared to a net gain of
$26.2 million
for the
nine months ended
September 30, 2015
. The net loss for the
nine months ended
September 30, 2016
, consists mainly of $
5.5 million
adverse mark-to-market adjustments to financial instruments and $
3.8 million
cash payments on non-designated interest rate swaps, partly offset by
$10.5 million
dividends received on the Frontline shares we acquired in June 2015. The net gain for the
nine months ended
September 30, 2015
, consists mainly of a
$44.6 million
gain on sale of loan notes and share warrants, partly offset by $
13.6 million
adverse mark-to-market adjustments to financial instruments and $
4.3 million
cash payments on non-designated interest rate swaps.
Equity in earnings of associated companies
During the periods under review, the Company had three wholly-owned subsidiaries which are accounted for under the equity method, as discussed in Note 9 of the Consolidated Financial Statements included herein. The total equity in earnings of associated companies in the
nine months ended
September 30, 2016
, was $
4.7 million
lower than in the comparative period in
2015
due to the inherent reduction in direct financing lease interest income earned by the ultra-deepwater drilling units
West Taurus
and
West Hercules
and the harsh environment jack-up drilling rig
West Linus
.
Seasonality
Most of our vessels are chartered at fixed rates on a long-term basis and seasonal factors do not have a significant direct effect on our business. Our tankers on charter to Frontline Shipping, our dry bulk carriers on charter to a subsidiary of Golden Ocean and our offshore support vessels on charter to a subsidiary of Deep Sea are subject to profit sharing agreements and to the extent that seasonal factors affect the profits of the charterers of these vessels we will also be affected. One of our two Suezmax tankers trading in a pool along with two tankers owned by Frontline is also subject to agreements for profit sharing. The significant effects of seasonality will be limited to the timing of these profit sharing revenues.
Liquidity and Capital Resources
At
September 30, 2016
, we had total cash and cash equivalents of
$63.4 million
and available for sale securities of
$116.2 million
. In the
nine months ended
September 30, 2016
, we generated cash of
$179.9 million
from operations and
$39.8 million
net from investing activities. We used
$226.4 million
net in financing activities.
Cash flows provided by operating activities for the
nine months ended
September 30, 2016
, increased to
$179.9 million
from
$169.7 million
for the same period in
2015
. This is mainly due to a $6.7 million increase in cash received from Frontline in respect of cash sweep and profit share income. In the
nine months ended
September 30, 2015
, we received an aggregate of $52.6 million in cash sweep income, comprising of $19.9 million accrued for the first half of 2015 and $32.7 million accrued for the full year ended December 31, 2014. This is in comparison to receipts totaling $59.3 million in profit sharing income in the
nine months ended
September 30, 2016
, comprising of $38.7 million accrued for the first half of 2016 and $20.6 million accrued for the quarter ended December 31, 2015. This was following the further amendments to the charter agreements with Frontline effective from July 1, 2015, onwards, where the profit sharing percentage was increased to 50% above the new time charter rates, calculated and paid on a quarterly basis, and the cash sweep arrangement was terminated.
Investing activities generated
$39.8 million
in the
nine months ended
September 30, 2016
, compared with
$274.0 million
used in the same period in
2015
. The higher cash used by investing activities for the same period in
2015
was mainly due to
$273.7 million
used in the purchase of vessels which was partially offset by the cash generated from
$111.1 million
received from the sale of SFL West Polaris Limited and
$71.7 million
received from the sale of loan notes in Horizon Lines, LLC and share warrants in Horizon Lines, Inc. Also, in the
nine months ended
September 30, 2016
, there was an increase of
$270.6 million
in amounts received from associated companies, partly offset by additional spending in
2016
of
$53.1 million
in the financing of newbuilding additions compared to the same period in
2015
.
Net cash used in financing activities for the
nine months ended
September 30, 2016
was
$226.4 million
, compared to
$113.8 million
net cash generated in the same period in
2015
. The
$340.2 million
increase in net cash used for financing activities results primarily from the
$105.0 million
used in bond repurchases and the redemption of the 3.75% convertible bonds in February 2016, in addition to a decrease of
$233.9 million
in net cash generated from the issuance and repayment of long term debt. Also, the Company made dividend payments of
$126.2 million
in the
nine months ended
September 30, 2016
, compared with
$120.5 million
in the same period in
2015
.
In addition to bank financing, the Company continually monitors equity and debt capital market conditions and may raise additional capital through the issuance of equity or debt securities from time to time.
The following table summarizes our consolidated borrowings at
September 30, 2016
.
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2016
|
|
(in millions of $)
|
Outstanding balance
|
|
|
Net amount available to draw
|
|
|
Loan facilities secured with mortgages on vessels and rig including newbuildings
|
1,067.2
|
|
|
174.6
|
|
|
Unsecured borrowings:
|
|
|
|
|
NOK600 million senior unsecured floating rate bonds due 2017
|
70.7
|
|
|
—
|
|
|
3.25% senior unsecured convertible bonds due 2018
|
350.0
|
|
|
—
|
|
|
NOK900 million senior unsecured floating rate bonds due 2019
|
94.8
|
|
|
—
|
|
|
Total
|
1,582.7
|
|
|
174.6
|
|
As of
September 30, 2016
, there was
$174.6 million
net available to draw under secured revolving credit facilities.
In addition to the above, our equity accounted subsidiaries had total debt principal outstanding of
$0.9 billion
as at
September 30, 2016
.
Security and Collateral
The main security provided under the secured credit facilities include (i) guarantees from subsidiaries, as well as instances where the Company guarantees all or part of the loans, (ii) a first priority pledge over all shares of the relevant asset owning subsidiaries and (iii) a first priority mortgage over the relevant collateral assets which includes substantially all of the vessels and the drilling units that are currently owned by the Company as at
December 20, 2016
, excluding
three
1,700 TEU container vessels, a jack-up drilling rig and the newbuilding vessels not yet delivered.
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
Matters discussed herein may constitute forward-looking statements. The Private Securities Litigation Reform Act of 1995 provides safe harbor protections for forward-looking statements in order to encourage companies to provide prospective information about their business. Forward-looking statements include, but are not limited to, statements concerning plans, objectives, goals, strategies, future events or performance, underlying assumptions and other statements, which are other than statements of historical facts.
The Company desires to take advantage of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and is including this cautionary statement pursuant to this safe harbor legislation. This report and any other written or oral statements made by the Company or on its behalf may include forward-looking statements, which reflect the Company’s current views with respect to future events and financial performance. The words “believe,” “anticipate,” “intend,” “estimate,” “forecast,” “project,” “plan,” “potential,” “may,” “should,” “expect,” “pending” and similar expressions identify forward-looking statements.
The forward-looking statements herein are based upon various assumptions, many of which are based, in turn, upon further assumptions, including, without limitation, management’s examination of historical operating trends, data contained in the Company’s records and other data available from third parties. Although the Company believes that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond its control, the Company cannot assure you that it will achieve or accomplish these expectations, beliefs or projections.
Such statements reflect the Company’s current views with respect to future events and are subject to certain risks, uncertainties and assumptions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those described herein as anticipated, believed, estimated, expected or intended. The Company is making investors aware that such forward-looking statements, because they relate to future events, are by their very nature subject to many important factors that could cause actual results to differ materially from those contemplated. In addition to these important factors and matters discussed elsewhere herein, important factors that, in the Company’s view, could cause actual results to differ materially from those discussed in the forward-looking statements include, but are not limited to:
|
|
|
|
▪
|
the strength of world economies;
|
|
|
|
|
▪
|
the Company’s ability to generate cash to service its indebtedness;
|
|
|
|
|
▪
|
the Company’s ability to continue to satisfy its financial and other covenants, or obtain waivers relating to such covenants from its lenders under its credit facilities;
|
|
|
|
|
▪
|
the Company’s ability to obtain financing in the future to fund capital expenditures, acquisitions and other general corporate activities;
|
|
|
|
|
▪
|
the Company’s counterparties’ ability or willingness to honor their obligations under agreements with it;
|
|
|
|
|
▪
|
fluctuations in currencies and interest rates;
|
|
|
|
|
▪
|
general market conditions including fluctuations in charter hire rates and vessel values;
|
|
|
|
|
▪
|
changes in supply and generally the number, size and form of providers of goods and services in the markets in which the Company operates;
|
|
|
|
|
▪
|
changes in demand in the markets in which the Company operates;
|
|
|
|
|
▪
|
changes in demand resulting from changes in the Organization of the Petroleum Exporting Countries’ petroleum production levels and worldwide oil consumption and storage;
|
|
|
|
|
▪
|
developments regarding the technologies relating to oil exploration;
|
|
|
|
|
▪
|
changes in market demand in countries which import commodities and finished goods and changes in the amount and location of the production of those commodities and finished goods;
|
|
|
|
|
▪
|
increased inspection procedures and more restrictive import and export controls;
|
|
|
|
|
▪
|
the imposition of sanctions by the Office of Foreign Assets Control of the Department of the U.S. Treasury or pursuant to other applicable laws or regulations against the Company or any of its subsidiaries;
|
|
|
|
|
▪
|
changes in the Company’s operating expenses, including bunker prices, drydocking and insurance costs;
|
|
|
|
|
▪
|
performance of the Company’s charterers and other counterparties with whom the Company deals;
|
|
|
|
|
▪
|
timely delivery of vessels under construction within the contracted price;
|
|
|
|
|
▪
|
changes in governmental rules and regulations or actions taken by regulatory authorities;
|
|
|
|
|
▪
|
potential liability from pending or future litigation;
|
|
|
|
|
▪
|
general domestic and international political conditions;
|
|
|
|
|
▪
|
potential disruption of shipping routes due to accidents;
|
|
|
|
|
▪
|
piracy or political events; and
|
|
|
|
|
▪
|
other important factors described under the heading “Risk Factors” in the Company’s annual report on Form 20-F for the year ended December 31, 2015, as well as those described from time to time in the reports filed by the Company with the Commission.
|
This report may contain assumptions, expectations, projections, intentions and beliefs about future events. These statements are intended as forward-looking statements. The Company may also from time to time make forward-looking statements in other documents and reports that are filed with or submitted to the Commission, in other information sent to the Company’s security holders, and in other written materials. The Company also cautions that assumptions, expectations, projections, intentions and beliefs about future events may and often do vary from actual results and the differences can be material. The Company undertakes no obligation to publicly update or revise any forward-looking statement contained in this report, whether as a result of new information, future events or otherwise, except as required by law.