INTERIM FINANCIAL INFORMATION
FRONTLINE LTD.
FOURTH QUARTER 2020
19 February 2021
FRONTLINE LTD. REPORTS RESULTS FOR THE FOURTH QUARTER ENDED
DECEMBER 31, 2020
Frontline Ltd. (the “Company” or “Frontline”), today reported
unaudited results for the three months and year ended December 31,
2020:
Highlights
|
• |
Net
income of $412.9 million or $2.09 per diluted share and adjusted
net income of $421.6 million or $2.13 per diluted share for the
year ended December 31, 2020, being the strongest yearly result
since 2008
|
|
• |
Net
loss of $9.2 million, or $0.05 per diluted share for the fourth
quarter of 2020
|
|
• |
Adjusted net loss of $20.2 million, or $0.10 per diluted share for
the fourth quarter of 2020
|
|
• |
Reported total operating revenues of $174.9 million for the fourth
quarter of 2020
|
|
• |
Reported spot TCEs for VLCCs, Suezmax tankers and LR2 tankers in
the fourth quarter of 2020 were $17,200, $9,800 and $12,500 per
day, respectively
|
|
• |
For
the first quarter of 2021, we estimate spot TCE on a load-to
discharge basis of $22,600 contracted for 78% of vessel days for
VLCCs, $17,800 contracted for 68% of vessel days for Suezmax
tankers and $12,200 contracted for 65% of vessel days for LR2
tankers. We expect the spot TCEs for the full first quarter of 2021
to be lower than the TCEs currently contracted, due to the impact
of ballast days at the end of the first quarter as well as current
prevailing freight rates
|
|
• |
Entered into three senior secured term loan facilities in November
2020 in an amount of up to $250.7 million, $100.8 million and
$133.7 million, respectively, to refinance two existing term loan
facilities maturing in the second quarter of 2021 and to partially
finance the LR2 tankers under construction
|
|
• |
In
February 2021, the Company extended the terms of its senior
unsecured revolving credit facility of up to $275.0 million with an
affiliate of Hemen Holding Ltd. by 12 months to May 2022
|
Lars H. Barstad, Interim Chief Executive Officer of Frontline
Management AS commented:
“In 2020 Frontline recorded its strongest result since 2008, but
the fourth quarter of the year reflect the challenging conditions
tanker markets experience, as record volume of oil inventories are
drawn. Global oil demand is growing firmly, and all leading
commodity markets are pointing towards a strong recovery for the
world economy in 2021. Demand for tankers is currently muted as the
total volume of oil transported is capped. There are indications we
may be near the end of the inventory draw cycle as OECD stock
levels are approaching 5-year averages. The strong development in
oil prices implies real demand returning, most notably in Asia
where we are close to pre COVID-19 levels. When global oil markets
switch from drawing on inventories, to call on equal volumes from
the marketplace, growing demand for freight should be expected. At
this point in the curve, we believe Frontline is well positioned to
capture a recovery for tankers with our low cash breakeven levels
and a spot exposed fleet of modern fuel-efficient vessels.”
Inger M. Klemp, Chief Financial Officer of Frontline Management AS,
added:
“In the fourth quarter of 2020 we refinanced two term loan
facilities with total balloon payments of $324.4 million due in
April 2021 and in June 2021, leaving Frontline with no material
maturities until 2023. The Company has extended the terms of its
senior unsecured revolving credit facility of up to $275.0 million
to May 2022 and the Company’s newbuilding program is also fully
funded with a new term loan facility in an amount of up to $133.7
million. Frontline’s estimated daily cash breakeven levels for 2021
of $21,600, $17,800 and $15,600 for VLCCs, Suezmax tankers and LR2
tankers, respectively, provide significant operating leverage and
help to protect our cash flows during periods of market
weakness.”
Average daily time charter equivalents ("TCEs")1
($ per day)
|
Spot TCE
|
Spot TCE estimates
|
% covered
|
Estimated average daily BE rates
|
|
2020
|
Q4 2020
|
Q3 2020
|
Q2 2020
|
Q1 2020
|
Q4 2019
|
2019
|
Q1 2021
|
2021
|
VLCC
|
54,500
|
17,200
|
49,200
|
75,800
|
74,800
|
58,000
|
35,900
|
22,600
|
78%
|
21,600
|
SMAX
|
35,600
|
9,800
|
25,100
|
51,100
|
57,800
|
38,200
|
25,800
|
17,800
|
68%
|
17,800
|
LR2
|
23,400
|
12,500
|
12,800
|
36,900
|
31,200
|
29,800
|
22,000
|
12,200
|
65%
|
15,600
|
The estimated average daily cash breakeven rates are the daily TCE
rates the vessels must earn in order to cover operating expenses
including dry docks, repayments of loans, interest on loans,
bareboat hire, time charter hire and net general and administrative
expenses for the remainder of the year.
Spot estimates are provided on a load-to-discharge basis, whereby
the company recognizes revenues over time ratably from commencement
of cargo loading until completion of discharge of cargo. The rates
reported are for all days up until the last contracted discharge of
cargo for each vessel in the quarter. The actual rates to be earned
in the first quarter of 2021 will depend on the number of
additional days that we can contract, and more importantly the
number of additional days that each vessel is laden. Therefore, a
high number of ballast days at the end of the quarter will limit
the amount of additional revenues to be booked on a
load-to-discharge basis. Ballast days are days when a vessel is
sailing without cargo and therefore we are unable to recognize
revenues. Furthermore, when a vessel remains uncontracted at the
end of the quarter, the Company will recognize certain costs during
the uncontracted days up until the end of the period, whereas if a
vessel is contracted, then certain costs can be deferred and
recognized over the load-to-discharge period.
The recognition of revenues on a load-to-discharge basis results in
revenues being recognized over fewer days, but at a higher rate for
those days. Over the life of a voyage there is no difference in the
total revenues and costs to be recognized as compared to a
discharge-to-discharge basis.
When expressing TCE per day the Company uses the total available
days, net of off hire and not just the number of days the vessel is
laden.
1 This press release describes Time Charter
Equivalent earnings and related per day amounts, which are not
measures prepared in accordance with US GAAP (“non-GAAP”). See
Appendix 1 for a full description of the measures and
reconciliation to the nearest GAAP measure.
Fourth Quarter 2020 Results
The Company reports net loss attributable to the Company of $9.2
million for the quarter ended December 31, 2020 compared with net
income of $57.1 million in the previous quarter. The adjusted net
loss attributable to the Company2
was $20.2 million for the fourth quarter of 2020. The adjustments
consist of a $6.9 million gain on the sale of SeaTeam, a $2.5
million gain on derivatives, a $1.9 million unrealized gain on
marketable securities, a $1.3 million amortization of acquired time
charters and a $1.6 million share of losses of associated
companies. The decrease was driven primarily by a decrease in our
time charter equivalent earnings from $170.2 million in the
previous quarter to $94.8 million in the current quarter due to
lower TCE rates achieved across our fleet, offset by a $6.9 million
gain on the sale of our 71.38% ownership interest in SeaTeam
Management Pte Ltd, our in-house ship management company
(“SeaTeam”) to OSM Maritime Group (“OSM”).
2 This press release describes adjusted net income
(loss) and related per share amounts, which are not measures
prepared in accordance with US GAAP (“non-GAAP”). See Appendix 1
for a reconciliation to the nearest GAAP measure.
The Fleet
As of December 31, 2020, the Company’s fleet consisted of 68
vessels, with an aggregate capacity of approximately 12.5 million
DWT:
|
(i) |
60
vessels owned by the Company (15 VLCCs, 27 Suezmax tankers, 18
LR2/Aframax tankers);
|
|
(ii) |
two
VLCCs that are under finance leases;
|
|
(iii) |
two
vessels chartered in from an unrelated third party; and
|
|
(iv) |
four vessels that are under the Company’s commercial management
(two Suezmax tankers and two Aframax tankers)
|
As of December 31, 2020, the Company had entered into fixed rate
time charter-out contracts for five Suezmax tankers to a subsidiary
of Trafigura Group Pte Ltd ("Trafigura") on three year time
charters commencing in August 2019, at a daily base rate of $28,400
with a 50% profit share above the base rate. As of December 31,
2020, the charters have remaining contractual periods of
approximately one year and eight months.
Newbuilding Program
As of December 31, 2020, the Company’s newbuilding program
consisted of four LR2 tankers; two are expected to be delivered in
March 2021 and April 2021, respectively, and two are expected to be
delivered in September 2021.
As of December 31, 2020, total instalments of $46.7 million had
been paid in connection with the Company’s newbuilding program, and
remaining commitments amounted to $142.4 million, all of which is
expected to be paid in 2021.
In November 2020, the Company entered into a senior secured term
loan facility in an amount of up to $133.7 million with CEXIM and
Sinosure to partially finance the remaining cost of $142.4 million
for the four LR2 tankers under construction.
Corporate Update
In October 2020, the Company completed the sale of its 71.38%
ownership interest in SeaTeam to OSM. Golden Ocean Group Limited, a
related party, and the other owners of SeaTeam also sold their
interests in SeaTeam to OSM. In connection with this transaction,
the total consideration allocated to the Company amounted to $10.7
million, $5.4 million of which was received on October 20, 2020
upon the completion of the sale. The outstanding amount will be
paid in two equal payments of $2.7 million on April 1, 2021 and on
December 1, 2021. A gain from the sale of $6.9 million has been
recorded in the fourth quarter of 2020.
Pursuant to the Company’s stated dividend policy, the Board has
decided not to pay a dividend for the fourth quarter of 2020. The
Board of Directors remains committed to returning value to its
shareholders through dividends, and the amount and timing of any
future dividend payments will be based on both the Company’s
results and its market expectations.
The Company had 197,692,321 ordinary shares outstanding as of
December 31, 2020. The weighted average number of shares
outstanding for the purpose of calculating basic and diluted
earnings per share for the fourth quarter of 2020 was
197,692,321.
Financing Update
In July 2020, the Company entered into a senior secured term loan
facility with a number of banks in an amount of up to $328.6
million to refinance an existing loan facility maturing in December
2020. The new facility matures in February 2023, carries an
interest rate of LIBOR plus a margin of 190 basis points and has an
amortization profile of 18 years counting as from delivery date
from the yard. The facility was fully drawn down in July
2020.
In November 2020, the Company entered into a senior secured term
loan facility with a number of banks in an amount of up to $250.7
million, to refinance an existing loan facility maturing in April
2021. The new facility matures in May 2025, carries an interest
rate of LIBOR plus a margin of 190 basis points and has an
amortization profile of 18 years counting as from delivery date
from the yard. The facility was fully drawn down in November
2020.
In November 2020, the Company entered into a senior secured term
loan facility with ING and Credit Suisse in an amount of up to
$100.8 million, to refinance an existing loan facility maturing in
June 2021. The new facility matures in November 2025, carries an
interest rate of LIBOR plus a margin of 190 basis points and has an
amortization profile of 17 years counting as from delivery date
from the yard. The facility was fully drawn down in November
2020.
In November 2020, the Company entered into a senior secured term
loan facility with CEXIM and Sinosure in an amount of up to $133.7
million to partially finance the remaining cost of $142.4 million
for four LR2 tankers under construction. The facility will have a
tenor of 12 years, carries an interest rate of LIBOR plus a margin
in line with the Company's other loan facilities and will have an
amortization profile of 17 years counting as from delivery from the
yard.
In February 2021, the Company extended the terms of its senior
unsecured revolving credit facility of up to $275.0 million with an
affiliate of Hemen Holding Ltd. by 12 months to May 2022. $60
million of the extended facility has been recorded as long-term
debt as at December 31, 2020. $215.0 million remains available and
undrawn under this facility.
COVID-19 Update
The focus during the fourth quarter of 2020 was on ensuring the
efficient implementation of our enhanced safe crew transfer
procedure. The safe crew transfer procedure was developed by our
technical department to address gaps seen in Covid-19 barriers
through the second and third quarter after the partial opening up
of international boarders to seafarers from mid-June 2020. The
procedure includes 14 days quarantine or self-isolation in
controlled conditions with rigorous testing to ensure that we
protect the safety of the crew and the societies we serve.
The procedure identified 45 infections to crew members from August
2020, all occurring prior to joining our vessels. All crew members
have recovered from Covid-19 in their home countries. This shows
that the procedure, whilst it comes with added cost, has the
ability to prevent significant outbreaks of Covid-19 onboard. The
safe crew transfer procedure, paired with our outbreak management
plan, ensures that the risk posed by the virus is as low as it can
be.
Our technical department continues to engage the ship managers
through our Task Force to resolve issues related to global travel
restrictions and local concerns. The focus for the first quarter of
2021 will be on maintaining the rigorous approach to mitigating
Covid-19 outbreaks whilst seeking to optimize crew changes and
control costs.
We estimated additional Covid-19 related costs of $1.5 million for
quarantine facilities and PCR tests during crew changes for the
fourth quarter of 2020. Actual cost for the quarter ended at $1.3
million with an additional $0.75 million for flights,
transportation and overlapping wages for the 882 seafarers
repatriated. Total Covid-19 related costs were $2.1 million for the
fourth quarter. However, a $1.0 million overall reduction in crew
costs reveals savings have been made in other areas, and in
particular within training. An important positive outcome of the
pandemic is the digitalization of training where competence
building is moving into the virtual space again lowering the cost
base.
Frontline has also joined the Neptune Declaration alongside more
than 600 companies and organizations in recognition of the role we
play in supporting the ship managers in handling the crew change
crisis. We understand that the uncertainty facing seafarers has an
impact on their mental health and well being, Frontline will
therefore work with our partners to support seafarer well being in
2021.
ESG Update
As part of the wider push towards both the IMO’s 2030 and 2050
greenhouse gas targets, the Marine Environment Protection Committee
(MEPC) of the IMO has agreed draft regulations relating to the
Energy Efficiency Existing Ship Index (EEXI), to be confirmed at
MEPC 76 (June 2021). Once the regulation is approved in the
upcoming MEPC 76, the regulations will enter into force from 1st
January 2023.
Any vessels that will not meet this new EEXI requirement will need
to adopt energy-saving/emission reducing technology, through
retrofits, to reach compliant levels. This creates a vast array of
implications for the tanker industry going forward. Recycling of
older ships could accelerate as the investments to comply with
regulations are not feasible. One of the most efficient ways of
reducing emissions is reducing power, this would in turn limit
vessel speed and with that supply.
Frontline owns one of the most modern and fuel-efficient fleets in
the industry. Maintaining and improving our position in respect of
the above creates an extremely compelling outlook for our company
in the next 2-5 years.
Tanker Market Update
After an overall very strong year for tankers, the fourth quarter
of 2020 ended on a soft note. For the first time in ten years the
last quarter of the year showed the untypical pattern of weaker
tanker markets relative to the previous quarter. The first half of
the year was positively impacted by the surprise Saudi output hike,
and then COVID-19 related demand shortfall triggering high demand
for floating storage. In the second half of the year the tanker
markets gradually weakened as we entered a period of oil inventory
draws where demand for oil rose sharply, but freight demand growth
was muted due to oil supply being constrained.
Oil demand recovered to an average of 95.4 million barrels per day
("mbpd") during the fourth quarter of 2020 according to EIA, close
to 10 mbpd higher than the low point seen in the second quarter of
2020. Global oil supply on the other hand only rose to 93.0 mbpd,
implying inventory draws of staggering 2.4 mbpd throughout the
fourth quarter of 2020. Reflecting the demand recovery, the
benchmark Brent oil prices rose throughout the fourth quarter of
2020 from $40 per barrel in October to $50 per barrel as the year
ended. Oil curves moved into backwardation prompting oil to leave
storage, both in floating and land-based capacity. The demand
recovery was dominated by Asia, and in particular China, where
demand grew by 1.4 mbpd in the fourth quarter of 2020 alone.
Despite all these positive factors for the oil market, tanker
utilization and rates have been under pressure, firstly due to
OPEC+ keeping oil supply in check, secondly as available tonnage
increased since vessels were released from floating storage.
Industry sources suggest ton mile demand to be ~16% lower
year-on-year in December 2020 compared to the same period in
2019.
All the key commodity markets saw incredibly strong performance in
the fourth quarter of 2020, reflecting the expectations of a firm
recovery for the global economy during 2021. As tankers lagged the
COVID-19 related correction in the first half of 2020, we now seem
to be lagging the recovery.
The outlook for our industry continues to be firm. The total tanker
orderbook is at levels not seen since 2001 in nominal terms, and
the average age of the fleet is close to 20-year highs. At the same
time the industry is preparing for wide reaching regulatory
tightening in respect of GHG Emissions. The tanker orderbook grew
modestly towards the end of 2020, but with approximately 6% of the
overall tanker fleet above 20 years of age as we enter 2021, we
expect recycling to pick up during the year.
The tanker market is challenging in writing, and for how long the
markets need to grind at these levels is uncertain. We expect OPEC+
to eventually release more volume to the marketplace once the
confidence in a stable recovery is assured. The price of oil is
signaling that we are on the right path. Freight markets have found
balance surprisingly quick before, and we believe they can do so
again.
Conference Call and Webcast
On
February 19, 2021 at 9:00 A.M. ET (3:00 P.M. CET), the Company's
management will host a conference call to discuss the
results.
Participants should dial into the call 10 minutes before the
scheduled time using the following numbers:
Norway
|
+47 210 33922
|
Norway Toll Free
|
800 10393
|
UK
|
+44 (0) 203 009 5709
|
UK Toll Free
|
0 800 694 1461
|
USA
|
+1 646 787 1226
|
USA Toll Free
|
866 280 1157
|
Conference ID
|
7267424
|
Presentation materials and a webcast of the conference call may be
accessed on the Company’s website, www.frontline.bm, under the
‘Webcast’ link.
A replay of the conference call will be available for seven days
following the live call. The following numbers may be used to
access the telephonic replay:
UK
LocalCall
|
0
844 571 8951
|
UK
FreeCall
|
0
808 238 0667
|
Std
International
|
+44
(0) 333 300 9785
|
Norway
|
21
03 42 35
|
USA
|
+1
(917) 677-7532
|
USA
Toll Free
|
+1
(866) 331-1332
|
Conference ID
|
7267424
|
Participant information required: Full name & company
Forward-Looking Statements
Matters discussed in this report may constitute forward-looking
statements. The Private Securities Litigation Reform Act of 1995
provides safe harbor protections for forward-looking statements,
which include statements concerning plans, objectives, goals,
strategies, future events or performance, and underlying
assumptions and other statements, which are other than statements
of historical facts.
Frontline Ltd. and its subsidiaries, or 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 in connection with this safe harbor
legislation. This report and any other written or oral statements
made by us or on our behalf may include forward-looking statements,
which reflect our current views with respect to future events and
financial performance and are not intended to give any assurance as
to future results. When used in this document, the words "believe,"
"anticipate," "intend," "estimate," "forecast," "project," "plan,"
"potential," "will," "may," "should," "expect" and similar
expressions, terms or phrases may identify forward-looking
statements.
The forward-looking statements in this report are based upon
various assumptions, including without limitation, management's
examination of historical operating trends, data contained in our
records and data available from third parties. Although we believe
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 our control, we cannot assure you that we will achieve or
accomplish these expectations, beliefs or projections. We undertake
no obligation to update any forward-looking statements, whether as
a result of new information, future events or otherwise.
In addition to these important factors and matters discussed
elsewhere herein, important factors that, in our view, could cause
actual results to differ materially from those discussed in the
forward-looking statements include the strength of world economies,
fluctuations in currencies and interest rates, general market
conditions, including fluctuations in charter hire rates and vessel
values, changes in the supply and demand for vessels comparable to
ours, changes in world wide oil production and consumption and
storage, changes in the Company's operating expenses, including
bunker prices, dry docking and insurance costs, the market for the
Company's vessels, availability of financing and refinancing, our
ability to obtain financing and comply with the restrictions and
other covenants in our financing arrangements, availability of
skilled workers and the related labor costs, compliance with
governmental, tax, environmental and safety regulation, any
non-compliance with the U.S. Foreign Corrupt Practices Act of 1977
(FCPA) or other applicable regulations relating to bribery, general
economic conditions and conditions in the oil industry, effects of
new products and new technology in our industry, the failure of
counter parties to fully perform their contracts with us, our
dependence on key personnel, adequacy of insurance coverage, our
ability to obtain indemnities from customers, changes in laws,
treaties or regulations, the volatility of the price of our
ordinary shares; our incorporation under the laws of Bermuda and
the different rights to relief that may be available compared to
other countries, including the United States, changes in
governmental rules and regulations or actions taken by regulatory
authorities, potential liability from pending or future litigation,
general domestic and international political conditions, potential
disruption of shipping routes due to accidents, political events or
acts by terrorists, and other important factors described from time
to time in the reports filed by the Company with the Securities and
Exchange Commission or Commission.
We caution readers of this report not to place undue reliance on
these forward-looking statements, which speak only as of their
dates. These forward-looking statements are no guarantee of our
future performance, and actual results and future developments may
vary materially from those projected in the forward-looking
statements.
The Board of Directors
Frontline Ltd.
Hamilton, Bermuda
February 18, 2021
John Fredriksen - Chairman, President and Director
Ola Lorentzon - Director
Tor Svelland - Director
James O'Shaughnessy - Director
Questions should be directed to:
Lars H. Barstad: Interim Chief Executive Officer, Frontline
Management AS
+47 23 11 40 37
Inger M. Klemp: Chief Financial Officer, Frontline Management
AS
+47 23 11 40 76
INTERIM FINANCIAL INFORMATION
FOURTH QUARTER 2020
Index
CONDENSED CONSOLIDATED INCOME STATEMENTS (UNAUDITED)
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(UNAUDITED)
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(UNAUDITED)
SELECTED NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FRONTLINE LTD. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
2019
Oct-Dec
|
|
|
2020
Oct-Dec
|
|
CONDENSED CONSOLIDATED INCOME STATEMENT
(in thousands of $)
|
|
2020
Jan-Dec
|
|
|
2019
Jan-Dec
|
|
|
337,999
|
|
|
|
174,873
|
|
Total operating revenues
|
|
|
1,221,187
|
|
|
|
957,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,388
|
)
|
|
|
6,996
|
|
Other operating gain (loss)
|
|
|
29,902
|
|
|
|
3,422
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
113,826
|
|
|
|
74,240
|
|
Voyage expenses and commission
|
|
|
353,098
|
|
|
|
395,482
|
|
|
1,203
|
|
|
|
2,472
|
|
Contingent rental income (expense)
|
|
|
14,568
|
|
|
|
(2,607
|
)
|
|
42,349
|
|
|
|
50,456
|
|
Ship
operating expenses
|
|
|
183,063
|
|
|
|
157,007
|
|
|
2,164
|
|
|
|
2,547
|
|
Charter hire expenses
|
|
|
9,557
|
|
|
|
8,471
|
|
|
13,123
|
|
|
|
13,178
|
|
Administrative expenses
|
|
|
44,238
|
|
|
|
45,019
|
|
|
32,302
|
|
|
|
36,114
|
|
Depreciation
|
|
|
138,770
|
|
|
|
117,850
|
|
|
204,967
|
|
|
|
179,007
|
|
Total operating expenses
|
|
|
743,294
|
|
|
|
721,222
|
|
|
131,644
|
|
|
|
2,862
|
|
Net operating income
|
|
|
507,795
|
|
|
|
239,522
|
|
|
490
|
|
|
|
50
|
|
Interest income
|
|
|
705
|
|
|
|
1,506
|
|
|
(24,694
|
)
|
|
|
(15,197
|
)
|
Interest expense
|
|
|
(72,160
|
)
|
|
|
(94,461
|
)
|
|
758
|
|
|
|
1,914
|
|
Unrealized gain (loss) on marketable securities
|
|
|
(2,491
|
)
|
|
|
1,737
|
|
|
(1,129
|
)
|
|
|
(1,617
|
)
|
Share of results of associated company
|
|
|
(4,424
|
)
|
|
|
1,681
|
|
|
(476
|
)
|
|
|
336
|
|
Foreign currency exchange gain (loss)
|
|
|
2,035
|
|
|
|
(26
|
)
|
|
2,228
|
|
|
|
2,541
|
|
Gain
(loss) on derivatives
|
|
|
(18,577
|
)
|
|
|
(10,069
|
)
|
|
289
|
|
|
|
(19
|
)
|
Other non-operating items
|
|
|
109
|
|
|
|
403
|
|
|
109,110
|
|
|
|
(9,130
|
)
|
Net income (loss) before income taxes and non-controlling
interest
|
|
|
412,992
|
|
|
|
140,293
|
|
|
(272
|
)
|
|
|
(47
|
)
|
Income tax benefit (expense)
|
|
|
14
|
|
|
|
(307
|
)
|
|
108,838
|
|
|
|
(9,177
|
)
|
Net income (loss)
|
|
|
413,006
|
|
|
|
139,986
|
|
|
(17
|
)
|
|
|
(10
|
)
|
Net
(income) loss attributable to non-controlling interest
|
|
|
(131
|
)
|
|
|
(14
|
)
|
|
108,821
|
|
|
|
(9,187
|
)
|
Net income (loss) attributable to the Company
|
|
|
412,875
|
|
|
|
139,972
|
|
|
0.60
|
|
|
|
(0.05
|
)
|
Basic earnings (loss) per share attributable to the Company
($)
|
|
|
2.11
|
|
|
|
0.81
|
|
|
0.55
|
|
|
|
(0.05
|
)
|
Diluted earnings (loss) per share attributable to the Company
($)
|
|
|
2.09
|
|
|
|
0.78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
Oct-Dec
|
|
|
2020
Oct-Dec
|
|
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(in thousands of $)
|
|
2020
Jan-Dec
|
|
|
2019
Jan-Dec
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
108,838
|
|
|
|
(9,177
|
)
|
Net
income (loss)
|
|
|
413,006
|
|
|
|
139,986
|
|
|
42
|
|
|
|
(85
|
)
|
Foreign exchange gain (loss)
|
|
|
(130
|
)
|
|
|
106
|
|
|
42
|
|
|
|
(85
|
)
|
Other comprehensive income (loss)
|
|
|
(130
|
)
|
|
|
106
|
|
|
108,880
|
|
|
|
(9,262
|
)
|
Comprehensive income (loss)
|
|
|
412,876
|
|
|
|
140,092
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
|
|
|
10
|
|
Comprehensive income attributable to non-controlling interest
|
|
|
131
|
|
|
|
14
|
|
|
108,863
|
|
|
|
(9,272
|
)
|
Comprehensive income (loss) attributable to the Company
|
|
|
412,745
|
|
|
|
140,078
|
|
|
108,880
|
|
|
|
(9,262
|
)
|
Comprehensive income (loss)
|
|
|
412,876
|
|
|
|
140,092
|
|
FRONTLINE LTD. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands of $)
|
|
Dec 31
2020
|
|
|
Dec 31
2019
|
|
ASSETS
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
|
174,721
|
|
|
|
174,223
|
|
Restricted cash
|
|
|
14,928
|
|
|
|
3,153
|
|
Marketable securities
|
|
|
2,639
|
|
|
|
3,642
|
|
Marketable securities pledged to creditors
|
|
|
5,835
|
|
|
|
7,323
|
|
Other current assets
|
|
|
180,196
|
|
|
|
260,147
|
|
Total current assets
|
|
|
378,319
|
|
|
|
448,488
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
Newbuildings
|
|
|
48,498
|
|
|
|
46,068
|
|
Vessels and equipment, net
|
|
|
3,307,144
|
|
|
|
2,579,905
|
|
Vessels under finance lease, net
|
|
|
53,518
|
|
|
|
418,390
|
|
Right of use assets under operating leases
|
|
|
8,426
|
|
|
|
12,058
|
|
Investment in finance lease
|
|
|
—
|
|
|
|
10,822
|
|
Goodwill
|
|
|
112,452
|
|
|
|
112,452
|
|
Investment in associated company
|
|
|
1,279
|
|
|
|
4,927
|
|
Loan
notes receivable
|
|
|
1,388
|
|
|
|
—
|
|
Prepaid consideration
|
|
|
—
|
|
|
|
55,287
|
|
Other long-term assets
|
|
|
7,197
|
|
|
|
9,421
|
|
Total non-current assets
|
|
|
3,539,902
|
|
|
|
3,249,330
|
|
Total assets
|
|
|
3,918,221
|
|
|
|
3,697,818
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Short-term debt and current portion of long-term debt
|
|
|
167,082
|
|
|
|
438,962
|
|
Current portion of obligations under finance lease
|
|
|
7,810
|
|
|
|
283,463
|
|
Current portion of obligations under operating lease
|
|
|
4,548
|
|
|
|
4,916
|
|
Other current liabilities
|
|
|
101,921
|
|
|
|
120,782
|
|
Total current liabilities
|
|
|
281,361
|
|
|
|
848,123
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
1,968,924
|
|
|
|
1,254,417
|
|
Obligations under finance lease
|
|
|
48,467
|
|
|
|
76,447
|
|
Obligations under operating lease
|
|
|
4,177
|
|
|
|
7,561
|
|
Other long-term liabilities
|
|
|
3,739
|
|
|
|
1,062
|
|
Total non-current liabilities
|
|
|
2,025,307
|
|
|
|
1,339,487
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
Frontline Ltd. equity
|
|
|
1,612,025
|
|
|
|
1,509,976
|
|
Non-controlling interest
|
|
|
(472
|
)
|
|
|
232
|
|
Total equity
|
|
|
1,611,553
|
|
|
|
1,510,208
|
|
Total liabilities and equity
|
|
|
3,918,221
|
|
|
|
3,697,818
|
|
FRONTLINE LTD. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
2019
Oct-Dec
|
|
|
2020
Oct-Dec
|
|
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(in thousands of $)
|
|
2020
Jan-Dec
|
|
|
2019
Jan-Dec
|
|
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
108,838
|
|
|
|
(9,177
|
)
|
Net
income (loss)
|
|
|
413,006
|
|
|
|
139,986
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
34,554
|
|
|
|
37,511
|
|
Depreciation and amortization of deferred charges
|
|
|
144,394
|
|
|
|
122,496
|
|
|
—
|
|
|
|
—
|
|
Other operating loss (gain)
|
|
|
(19,763
|
)
|
|
|
—
|
|
|
—
|
|
|
|
(1,271
|
)
|
Amortization of acquired time charters
|
|
|
(4,022
|
)
|
|
|
—
|
|
|
1,204
|
|
|
|
2,472
|
|
Contingent rental (income) expense
|
|
|
14,569
|
|
|
|
(2,607
|
)
|
|
2,608
|
|
|
|
—
|
|
Finance lease payments received
|
|
|
438
|
|
|
|
15,149
|
|
|
—
|
|
|
|
(6,928
|
)
|
Gain on sale of SeaTeam
|
|
|
(6,928
|
)
|
|
|
—
|
|
|
(758
|
)
|
|
|
(1,914
|
)
|
Unrealized (gain) loss on marketable securities
|
|
|
2,491
|
|
|
|
(1,737
|
)
|
|
1,129
|
|
|
|
1,617
|
|
Share of results of associated company
|
|
|
4,424
|
|
|
|
(1,681
|
)
|
|
(2,091
|
)
|
|
|
(4,184
|
)
|
(Gain) loss on derivatives
|
|
|
15,145
|
|
|
|
11,757
|
|
|
263
|
|
|
|
378
|
|
Other, net
|
|
|
(4,606
|
)
|
|
|
756
|
|
|
(36,851
|
)
|
|
|
7,958
|
|
Change in operating assets and liabilities
|
|
|
44,910
|
|
|
|
(3,932
|
)
|
|
108,896
|
|
|
|
26,462
|
|
Net cash provided by operating activities
|
|
|
604,058
|
|
|
|
280,187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
(29,756
|
)
|
|
|
(8,678
|
)
|
Additions to newbuildings, vessels and equipment
|
|
|
(190,568
|
)
|
|
|
(195,972
|
)
|
|
—
|
|
|
|
—
|
|
Proceeds from sale of vessels and equipment
|
|
|
24,738
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
Investment in associated company
|
|
|
(750
|
)
|
|
|
—
|
|
|
—
|
|
|
|
(14,140
|
)
|
Net
cash outflow on sale of subsidiary
|
|
|
(14,140
|
)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
Cash
outflow on issuance of loan to associated company
|
|
|
(1,500
|
)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
Cash
inflow on repayment of loan to associated company
|
|
|
—
|
|
|
|
3,000
|
|
|
2,401
|
|
|
|
—
|
|
Trafigura asset acquisition
|
|
|
(533,748
|
)
|
|
|
2,401
|
|
|
(27,355
|
)
|
|
|
(22,818
|
)
|
Net cash used in investing activities
|
|
|
(715,968
|
)
|
|
|
(190,571
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
353,074
|
|
Proceeds from debt
|
|
|
1,376,997
|
|
|
|
146,007
|
|
|
(30,620
|
)
|
|
|
(371,112
|
)
|
Repayment of debt
|
|
|
(921,751
|
)
|
|
|
(185,262
|
)
|
|
(9,765
|
)
|
|
|
(1,866
|
)
|
Repayment of finance leases
|
|
|
(11,214
|
)
|
|
|
(15,228
|
)
|
|
47,400
|
|
|
|
—
|
|
Net
proceeds from issuance of shares
|
|
|
5,825
|
|
|
|
98,415
|
|
|
—
|
|
|
|
—
|
|
Purchase of shares from non-controlling interest
|
|
|
—
|
|
|
|
(269
|
)
|
|
—
|
|
|
|
—
|
|
Lease termination payments
|
|
|
3,186
|
|
|
|
—
|
|
|
(365
|
)
|
|
|
(4,720
|
)
|
Debt
fees paid
|
|
|
(16,471
|
)
|
|
|
(4,119
|
)
|
|
(19,688
|
)
|
|
|
—
|
|
Dividends paid
|
|
|
(312,389
|
)
|
|
|
(19,688
|
)
|
|
(13,038
|
)
|
|
|
(24,624
|
)
|
Net cash provided by (used in) financing activities
|
|
|
124,183
|
|
|
|
19,856
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68,503
|
|
|
|
(20,980
|
)
|
Net change in cash and cash equivalents and restricted cash
|
|
|
12,273
|
|
|
|
109,472
|
|
|
108,873
|
|
|
|
210,629
|
|
Cash and cash equivalents and restricted cash at start of
period
|
|
|
177,376
|
|
|
|
67,904
|
|
|
177,376
|
|
|
|
189,649
|
|
Cash and cash equivalents and restricted cash at end of
period
|
|
|
189,649
|
|
|
|
177,376
|
|
FRONTLINE LTD. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(in thousands of $ except number of shares)
|
|
2020
Jan- Dec
|
|
|
2019
Jan-Dec
|
|
|
|
|
|
|
|
|
NUMBER OF SHARES OUTSTANDING
|
|
|
|
|
|
|
Balance at beginning of period
|
|
|
196,894,321
|
|
|
|
169,821,192
|
|
Shares issued
|
|
|
798,000
|
|
|
|
27,073,129
|
|
Balance at end of period
|
|
|
197,692,321
|
|
|
|
196,894,321
|
|
|
|
|
|
|
|
|
|
|
SHARE CAPITAL
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
|
196,894
|
|
|
|
169,821
|
|
Shares issued
|
|
|
798
|
|
|
|
27,073
|
|
Balance at end of period
|
|
|
197,692
|
|
|
|
196,894
|
|
|
|
|
|
|
|
|
|
|
ADDITIONAL PAID IN CAPITAL
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
|
397,210
|
|
|
|
198,497
|
|
Stock compensation expense
|
|
|
(216
|
)
|
|
|
438
|
|
Adjustment on repurchase of non-controlling interest
|
|
|
—
|
|
|
|
(70
|
)
|
Shares issued
|
|
|
5,027
|
|
|
|
198,345
|
|
Balance at end of period
|
|
|
402,021
|
|
|
|
397,210
|
|
|
|
|
|
|
|
|
|
|
CONTRIBUTED CAPITAL SURPLUS
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
|
1,070,688
|
|
|
|
1,090,376
|
|
Cash
dividends
|
|
|
(66,594
|
)
|
|
|
(19,688
|
)
|
Balance at end of period
|
|
|
1,004,094
|
|
|
|
1,070,688
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE INCOME (LOSS)
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
|
330
|
|
|
|
224
|
|
Other comprehensive income (loss)
|
|
|
(130
|
)
|
|
|
106
|
|
Balance at end of period
|
|
|
200
|
|
|
|
330
|
|
|
|
|
|
|
|
|
|
|
RETAINED EARNINGS (DEFECIT)
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
|
(155,146
|
)
|
|
|
(295,118
|
)
|
Net
income attributable to the Company
|
|
|
412,875
|
|
|
|
139,972
|
|
Cash
dividends
|
|
|
(249,711
|
)
|
|
|
—
|
|
Balance at end of period
|
|
|
8,018
|
|
|
|
(155,146
|
)
|
|
|
|
|
|
|
|
|
|
EQUITY ATTRIBUTABLE TO THE COMPANY
|
|
|
1,612,025
|
|
|
|
1,509,976
|
|
|
|
|
|
|
|
|
|
|
NON-CONTROLLING INTEREST
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
|
232
|
|
|
|
417
|
|
Net
income attributable to non-controlling interest
|
|
|
131
|
|
|
|
14
|
|
Adjustment on repurchase of non-controlling interest
|
|
|
—
|
|
|
|
(199
|
)
|
Adjustment on sale of subsidiary
|
|
|
(835
|
)
|
|
|
—
|
|
Balance at end of period
|
|
|
(472
|
)
|
|
|
232
|
|
TOTAL EQUITY
|
|
|
1,611,553
|
|
|
|
1,510,208
|
|
FRONTLINE LTD.
SELECTED NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
1. GENERAL
Frontline Ltd. (the "Company" or "Frontline") is a Bermuda based
shipping company engaged primarily in the ownership and operation
of oil tankers and product tankers. The Company’s ordinary shares
are listed on the New York Stock Exchange and the Oslo Stock
Exchange.
2. ACCOUNTING POLICIES
Basis of accounting
The condensed consolidated financial statements are stated in
accordance with accounting principles generally accepted in the
United States. The condensed consolidated financial statements do
not include all of the disclosures required in the annual and
interim consolidated financial statements, and should be read in
conjunction with the Company’s annual financial statements included
in the Company’s Annual Report on Form 20-F for the year ended
December 31, 2019, which was filed with the Securities and Exchange
Commission on March 20, 2020.
Significant accounting policies
The accounting policies adopted in the preparation of the condensed
consolidated financial statements are consistent with those
followed in the preparation of the Company’s annual financial
statements for the year ended December 31, 2019, with the exception
of certain changes noted below.
ASU 2016-13 (ASC 326 (Financial Instruments - Credit losses)
The Company has adopted this update effective January 1, 2020 using
the modified retrospective transition approach. The new standard
introduces an approach, based on expected losses, to estimate
credit losses on certain types of financial instruments and
modifies the impairment model for available-for-sale debt
securities. In April 2019, the FASB issued ASU No. 2019-04,
Codification improvements to Financial instruments-Credit Losses,
(Topic 326), which includes amendments related to the estimate of
equity method losses. In November 2018, the FASB issued ASU No.
2018-19, Codification Improvements to Topic 326, Financial
Instruments-Credit Losses, which clarifies that receivables arising
from operating leases are not within the scope of Subtopic 326-20.
Instead, impairment of receivables arising from operating leases
should be accounted for in accordance with Topic 842, Leases. Based
on the Company's evaluation, these standard updates have not
materially impacted its condensed consolidated financial statements
on adoption or as of December 31, 2020.
ASU 2017-04 (ASC 350 Intangibles - Goodwill)
The Company has adopted this update effective January 1, 2020,
which simplifies the test for goodwill impairment. The accounting
update eliminates Step 2 from the goodwill impairment test. In
computing the implied fair value of goodwill under Step 2, an
entity had to perform procedures to determine the fair value at the
impairment testing date of its assets and liabilities (including
unrecognized assets and liabilities) following the procedure that
would be required in determining the fair value of the assets
acquired and liabilities assumed in a business combination.
Instead, an entity should perform its annual, or interim, goodwill
impairment test by comparing the fair value of a reporting unit
with its carrying amount. An entity should recognize an impairment
charge for the amount by which the carrying amount exceeds the
reporting unit's fair value, however the loss recognized should not
exceed the total amount of goodwill allocated to the reporting
unit. The Company has applied the one step approach in our
quantitative impairment assessments in 2020 and henceforth, which
may result in the recognition of impairment losses sooner as
compared to the two-step impairment test. There has been no impact
of this accounting standard on the Company’s condensed consolidated
financial statements on adoption or as of December 31, 2020.
ASU 2018-13 (ASC 820 Fair Value Measurement)
The Company has adopted this update effective January 1, 2020,
which removes, modifies and adds specific disclosure requirements
in relation to fair value measurement with the aim of improving the
effectiveness of disclosures to the financial statements. The
standard update did not materially impact the condensed
consolidated financial statements on adoption or as of December 31,
2020.
ASU 2018-18 (ASC 808 Collaborative Arrangements)
The Company has adopted this update effective January 1, 2020,
which provides clarity on when transactions between entities in a
collaborative arrangement should be accounted for under the new
revenue standard, ASC 606. In determining whether transactions in
collaborative arrangements should be accounted under the revenue
standard, the update specifies that entities shall apply unit of
account guidance to identify distinct goods or services and whether
such goods and services are separately identifiable from other
promises in the contract. The accounting update also precludes
entities from presenting transactions with a collaborative partner
which are not in scope of the new revenue standard together with
revenue from contracts with customers. The standard update did not
materially impact the condensed consolidated financial statements
on adoption or as of December 31, 2020.
3. EARNINGS PER SHARE
The components of the numerator and the denominator in the
calculation of basic and diluted earnings per share are as
follows:
(in thousands of $)
|
|
2020
Jan-Dec
|
|
|
2019
Jan-Dec
|
|
Net
income attributable to the Company
|
|
|
412,875
|
|
|
|
139,972
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
Weighted average number of ordinary shares
|
|
|
195,637
|
|
|
|
173,576
|
|
Dilutive effect of contingently returnable shares
|
|
|
2,042
|
|
|
|
5,598
|
|
Dilutive effect of share options
|
|
|
129
|
|
|
|
141
|
|
Denominator for diluted earnings per share
|
|
|
197,808
|
|
|
|
179,315
|
|
The shares issued as part of the acquisition of ten Suezmax tankers
(see note 4 for further details) were treated as contingently
returnable shares for the purpose of calculating earnings per share
as they were held in escrow until such date after November 30, 2019
that Trafigura wished to dispose of such shares, in which case they
could be removed from escrow and sold, with the proceeds being
placed in a cash escrow account until closing of the Acquisition.
Shares not disposed of prior to closing of the Acquisition remained
in the escrow account until the closing of the Acquisition which
took place on March 16, 2020. In the year ended December 31, 2020,
2,041,795 shares were treated as contingently returnable and have
been excluded from the denominator in the calculation of basic
earnings per share and included in the denominator in the
calculation of diluted earnings per share until the closing date.
Following the closing of the Acquisition on March 16, 2020, all
shares have been released from the escrow account and are included
in the weighted average number of ordinary shares from the date of
release from that account as they are no longer contingently
returnable.
4. TRAFIGURA TRANSACTION
In August 2019, the Company entered
into the SPA with Trafigura Maritime Logistics ("TML") to acquire
10 Suezmax tankers built in 2019 through the acquisition of a
special purpose vehicle, which held the vessels
(the "Acquisition") on
closing of the acquisition. The Acquisition has been accounted for
as an asset acquisition rather than business combination as
substantially all of the fair value of the gross assets acquired on
closing of the Acquisition is concentrated in the
value of the vessels,
being a group of similar identifiable assets.
The Acquisition consideration consists of (i) 16,035,856 ordinary
shares of Frontline at an agreed price per the SPA of $8.00 per
share issuable upon signing; and (ii) a cash amount of $538.2
million, payable upon the closing of the Acquisition, which took
place on March 16, 2020. Frontline agreed to time charter-in all
the 10 vessels from Trafigura until the closing of the Acquisition
at a daily rate of approximately $23,000. In addition, Frontline
has agreed to charter-out five of the vessels to Trafigura for a
period of three years at a daily base rate of $28,400 plus a 50%
profit share.
Upon commencement of the charters for the five vessels that the
Company did not charter back to Trafigura, the Company concluded
that the charter-in constituted a finance lease, due to the
obligation to purchase the underlying asset, and recognized a
right-of-use asset and finance lease obligation until closing of
the Acquisition. The lease obligation for these vessels on signing
of the agreement includes the scheduled charter payments and the
cash amount to be paid on closing of $269.2 million, discounted
using the rate implicit in the lease. On issuance of the shares on
August 23, 2019, the Company initially recorded a prepaid expense
of $63.5 million, based on the grant date fair value of the shares
of $7.92 per share, which was subsequently adjusted to the
right-of-use asset on commencement of the leases. The Company
recognized a right-of-use asset of $336.0 million and a finance
lease obligation of $272.0 million in respect of these vessels as
of December 31, 2019. Depreciation of $6.3 million and finance
lease interest expense of $6.1 million has been recognized up until
March 16, 2020 in relation to these vessels. The weighted average
discount rate for these finance leases is 4.36%. On closing of the
Acquisition, the lease and purchase obligations were settled, and
the right-of-use assets were transferred to vessels and
equipment.
For the five vessels chartered back to Trafigura, the Company
determined that the charter-in of the vessels did not commence
until closing of the Acquisition, as control of the right-of-use
asset did not transfer to Frontline until then as a result of the
lease back to Trafigura. The Company allocated 8,017,928 of the
shares issued to the purchase consideration for these vessels,
which was recognized as prepaid acquisition cost. The grant date
fair value of these shares was $63.5 million, based on a share
price of $7.92. In addition, the Company committed to pay a cash
amount of $269.0 million on closing of the Acquisition. The net
difference between the cash amounts paid and received on the
charter-in and charter-out of these vessels has been treated as a
reduction of the transaction price for all of the vessels.
Accordingly, $17.0 million of profit on the charter-in and
charter-out, including profit share due under the charter-out with
Trafigura, has not been recognized in net income and has been
treated as a reduction of the acquisition cost of all of the
vessels. Of this amount, $13.9 million ($5.7 million in 2020) has
been offset against prepaid consideration and $3.1 million ($1.4
million in 2020) has been recorded under the finance lease
obligations. On closing of the Acquisition, the purchase
obligations were settled and the vessels were recognized on the
balance sheet. In addition, the Company assessed that part of the
consideration should be allocated to the time charters attached to
the vessels as a result of the movement in the market value of
these charters since signing of the SPA and up until the date of
closing.
On closing of the Acquisition, the
total fair value of the consideration comprised primarily of (i)
the 16,035,856 shares issued on signing of the SPA and measured at the grant
date fair value of $127.0 million, (ii) the cash amount payable
upon closing of $538.2 million and (iii) a reduction in purchase
consideration of $13.9 million related to the net difference
between the cash amounts paid and received on the charter-in and
charter out of the vessels to Trafigura, along with associated
profit share. The Company has allocated the fair value of the
consideration proportionately to the vessels and the time charters
that have been treated as acquired on the date of closing. As such,
$11.9 million of the combined fair value of the consideration was
recognized within other current and long-term liabilities in
relation to the time charters on closing of the acquisition, and
the vessels have been recorded at a combined fair value of $663.7
million. In the year ended December 31, 2020, the Company has
recorded amortization of $4.0 million of the fair value of the
acquired time charters in the consolidated statement of
operations.
5. OTHER OPERATING GAINS AND LOSSES
In February 2020, the Company agreed with SFL Corporation Ltd.
("SFL") to terminate the long-term charter for the 2002-built VLCC
Front Hakata upon the sale and delivery of the vessel by SFL to an
unrelated third party. Frontline received a compensation payment of
$3.2 million from SFL for the termination of the current charter.
The Company recognized a gain on termination, including the
compensation payment, of $7.4 million in the first quarter of 2020.
The charter with SFL terminated in February 2020.
In April 2020, the Company sold one VLCC that was previously
recorded as an investment in finance lease for gross proceeds of
$25.5 million. The vessel was delivered to its buyers in June and
the Company recorded a gain on sale of $12.4 million in the second
quarter of 2020.
In October 2020, the Company completed the sale of its 71.38%
ownership interest in SeaTeam to OSM. Golden Ocean Group Limited
("GOGL"), a related party, and the other owners of SeaTeam also
sold their interests in SeaTeam to OSM. In connection with this
transaction, the total consideration allocated to the Company
amounted to $10.7 million, $5.4 million of which was received on
October 20, 2020 upon the completion of the sale. The outstanding
amount will be paid in two equal payments of $2.7 million on April
1, 2021 and on December 1, 2021. A gain from the sale of $6.9
million has been recorded in the fourth quarter of 2020.
In the year ended December 31, 2020, the Company recorded a loss on
pool arrangements of $0.6 million and a $3.4 million gain
on settlement of a claim.
6. NEWBUILDINGS
In May 2020, the Company took delivery of the Suezmax, Front
Cruiser, from HSHI.
In June 2020, the Company took delivery of the VLCC, Front Dynamic,
from HSHI.
As of December 31, 2020, the Company’s newbuilding program
consisted of four LR2 tankers; two are expected to be delivered in
March 2021 and April 2021, respectively, and two are expected to be
delivered in September 2021.
As of December 31, 2020, total instalments of $46.7 million had
been paid in connection with the Company’s current newbuilding
program, and remaining commitments amounted to $142.4 million all
of which we expect to be paid in 2021.
7. DEBT
In March 2020, the Company signed a sale-and-leaseback agreement in
an amount of $544.0 million with ICBCL to finance the cash amount
payable upon closing of the Acquisition, which took place on March
16, 2020. The lease financing has a tenor of seven years, carries
an interest rate of LIBOR plus a margin of 230 basis points, has an
amortization profile of 17.8 years and includes purchase options
for Frontline throughout the term with a purchase obligation at the
end of the term.
The Company is precluded from accounting for the sale of the vessel
due to the purchase obligation at the end of the term, which
prevents the lessor from obtaining control of the vessels and as
such the lease has been accounted for as a secured borrowing, with
the vessels recorded under "Vessels and equipment, net".
In April 2020, the Company
repaid $60.0 million of its $275.0 million senior unsecured
facility agreement with an affiliate of Hemen Holding Ltd. Up to
$215.0 million remains available under the facility following this
repayment.
In May 2020, the Company signed a restated and amended senior
secured term loan facility with Nordea in an amount of up to $50.0
million to refinance an existing loan facility maturing in March
2021. The new facility matures in March 2023, carries an interest
rate of LIBOR plus a margin of 190 basis points and has an
amortization profile of 20 years. The facility was fully drawn down
in July 2020.
In May 2020, the Company drew down $42.9 million under its senior
secured term loan facility with Credit Suisse entered into in
November 2019 to partially finance the delivery of the Suezmax
tanker Front Cruiser from HSHI. The facility matures five years
after the vessel's delivery date, carries an interest rate of LIBOR
plus a margin of 190 basis points and has an amortization profile
of 18 years.
In June 2020, the Company drew
down $62.5 million under its senior secured term loan facility with
Crédit Agricole entered into in May 2020 to partially finance the
delivery of the VLCC Front Dynamic from HSHI. The facility matures
five years after the vessel's delivery date, carries an interest
rate of LIBOR plus a margin of 190 basis points and has an
amortization profile of 18 years.
In July 2020, the Company entered into a senior secured term loan
facility with a number of banks in an amount of up to $328.6
million to refinance an existing loan facility maturing in December
2020. The new facility matures in February 2023, carries an
interest rate of LIBOR plus a margin of 190 basis points and has an
amortization profile of 18 years counting as from delivery date
from the yard. The facility was fully drawn down in July
2020.
In November 2020, the Company entered into a senior secured term
loan facility with a number of banks in an amount of up to $250.7
million, to refinance an existing loan facility maturing in April
2021. The new facility matures in May 2025, carries an interest
rate of LIBOR plus a margin of 190 basis points and has an
amortization profile of 18 years counting as from delivery date
from the yard. The facility was fully drawn down in November
2020.
In November 2020, the Company entered into a senior secured term
loan facility with ING and Credit Suisse in an amount of up to
$100.8 million, to refinance an existing loan facility maturing in
June 2021. The new facility matures in November 2025, carries an
interest rate of LIBOR plus a margin of 190 basis points and has an
amortization profile of 17 years counting as from delivery date
from yard. The facility was fully drawn down in November
2020.
In November 2020, the Company entered into a senior secured term
loan facility with CEXIM and Sinosure in an amount of up to $133.7
million to partially finance the remaining cost of $142.4 million
for four LR2 tankers under construction. The facility will have a
tenor of 12 years, carries an interest rate of LIBOR plus a margin
in line with the Company's other loan facilities and will have an
amortization profile of 17 years counting from delivery date from
the yard.
8. MARKETABLE SECURITIES
In September 2020, the Company sold 1.3 million shares in GOGL for
proceeds of $4.4 million. At the same time, the Company entered
into a forward contract to repurchase 1.3 million shares in GOGL in
December 2020 for $4.4 million. As partial settlement of the
contract in December 2020, the Company entered into a new forward
contract to repurchase the shares in December 2020 for $6.2 million
and as such received a net cash settlement of $1.8 million after
adjustment for foreign exchange differences. This has been treated
as a drawdown of debt.
9. INVESTMENT IN ASSOCIATED COMPANIES
In October 2019, the Company announced that FMSI and Clean Marine
AS had entered into a term sheet pursuant to which the entities
would effect a business combination to create a leading provider of
exhaust gas cleaning systems ("EGCS"). In order to facilitate the
merger a new holding company, FMS Holdco, was established into
which the former shareholders of FMSI contributed their
shareholdings in FMSI in exchange for shares in FMS Holdco. As a
result of this transaction, the Company owned 28.9% of the issued
share capital of FMS Holdco. FMSI was subsequently sold to Clean
Marine AS by FMS Holdco in exchange for 50% of the issued share
capital of Clean Marine AS. The merger completed on January 23,
2020. Furthermore, the Company acquired an additional stake in FMS
Holdco from another shareholder for $0.8 million. Following these
transactions, Frontline holds an effective 17.34% interest in Clean
Marine AS through its 34.7% equity interest in FMS Holdco, which is
accounted for under the equity method.
A share of losses of FMS Holdco of $5.0 million was recognized in
the year ended December 31, 2020.
In January 2020, the joint venture agreement with GOGL and
companies in the Trafigura Group to establish a leading global
supplier of marine fuels was completed. As a result, Frontline took
a 15% interest in the joint venture company, TFG Marine, and made a
$1.5 million shareholder loan to TFG Marine. In the year ended
December 31, 2020, $0.1 million of the shareholder loan was
converted to equity. There was no change in ownership interest as a
result of this transaction as each shareholder converted a portion
of shareholder debt to equity in reference to their respective
ownership interest. Frontline concluded that it is able to exercise
significant influence over TFG Marine as a result of its equity
shareholding and board representation and therefore its investment
is accounted for under the equity method.
A share of results of TFG Marine of $0.6 million was recognized in
the year ended December 31, 2020.
10. SHARE CAPITAL
The Company had an issued share capital at December 31, 2020 of
$197,692,321 divided into 197,692,321 ordinary shares (December 31,
2019: $196,894,321 divided into 196,894,321 ordinary shares) of
$1.00 par value each.
In January 2020, the Company issued 798,000 ordinary shares under
its share option scheme, the Frontline Scheme, to Robert Hvide
Macleod at a strike price of $7.30 per share.
11. RELATED PARTY TRANSACTIONS
We transact business with the following related parties, being
companies in which Hemen (an affiliated company and the Company's
largest shareholder) and companies associated with Hemen have a
significant interest: SFL, Seadrill Limited, Seatankers Management
Norway AS, Seatankers Management Co. Ltd, Golden Ocean, Alta
Trading UK Limited (formerly known as Arcadia Petroleum Limited),
Archer Limited, Flex LNG Ltd and Avance Gas. We also own interests
in TFG Marine and Clean Marine AS (through our interest in FMS
Holdco) which are accounted for as equity method investments.
As of December 31, 2020, the Company leased two of its vessels from
SFL. The Company pays SFL profit share based on the earnings of
these vessels. Profit share arising in year ended December 31, 2020
was $18.7 million, which was $14.6 million more than the amount
accrued in the lease obligations payable when the leases were
recorded at fair value at the time of the Company's merger with
Frontline 2012.
In February 2020, the Company agreed with SFL to terminate the
long-term charter for the 2002-built VLCC Front Hakata upon the
sale and delivery of the vessel by SFL to an unrelated third party.
Frontline received a compensation payment of approximately $3.2
million from SFL for the termination of the current charter. The
Company recognized a gain on termination, including the
compensation payment, of $7.4 million in the first quarter of 2020.
The charter with SFL terminated in February 2020. In conjunction
with the termination of the lease, the Company settled the
outstanding balances due under the notes payable in relation to the
termination of the leases for Front Circassia, Front Page, Front
Serenade, Front Stratus and Front Ariake of approximately $20.0
million.
In the year ended December 31, 2020, the Company chartered ten of
its vessels to an affiliate of Hemen, of which two were time
charters with terms between 6 and 8 months. The Company recognized
revenue of $49.1 million in relation to these charters in the year
ended December 31, 2020.
In the year ended December 31, 2020, the Company paid or accrued
amounts totalling $8.4 million due to Clean Marine AS in relation
to the installation of EGCS on its owned vessels.
In the year ended December 31, 2020, the Company completed the
acquisition of 15% of the share capital of TFG Marine, which is
accounted for under the equity method. As a result of this
transaction the Company advanced a shareholder loan of $1.5 million
to TFG Marine. The Company subsequently converted $0.1 million of
the shareholder loan to equity. The Company also entered into a
bunker supply arrangement with TFG Marine, under which it has paid
$88.1 million to TFG Marine in the year ended December 31, 2020 and
$5.4 million remains due as at December 31, 2020. The Company has
also agreed to provide a $50.0 million guarantee to TFG Marine in
connection with the performance of its subsidiaries, and two
subsidiaries of an affiliate of Hemen, under a bunker supply
arrangement with TFG Marine. As at December 31, 2020, there are no
amounts payable under this guarantee. In addition, should TFG
Marine be required to provide a parent company guarantee to its
bunker suppliers or finance providers then for any guarantee that
is provided by the Trafigura Group and becomes payable Frontline
shall pay a pro-rata amount based on its share of the equity in TFG
Marine. The maximum liability under this guarantee is $6.0 million
and there are no amounts payable under this guarantee as at
December 31, 2020.
Amounts earned from other related parties comprise office rental
income, technical and commercial management fees, newbuilding
supervision fees, freights, corporate and administrative services
income and interest income. Amounts paid to related parties
comprise primarily rental for office space and guarantee
fees.
12. COMMITMENTS AND CONTINGENCIES
As of December 31, 2020, the Company’s newbuilding program
consisted of four LR2 tankers; two are expected to be delivered in
March 2021 and April 2021, respectively, and two are expected to be
delivered in September 2021.
As of December 31, 2020, total instalments of $46.7 million had
been paid in connection with the Company’s current newbuilding
program, and remaining commitments amounted to $142.4 million all
of which we expect to be paid in 2021.
As of December 31, 2020, the Company had entered into forward
bunker purchase arrangements for the delivery of 5,000 MT of bunker
fuel per month for delivery between October 2020 to December 2021.
The contracts oblige the Company to purchase and take delivery of
the physical fuel at prices between $325 per MT and $365 per MT. In
addition, the Company has entered into a further arrangement for
the delivery of 5,000 MT of bunker fuel per month for delivery
between January 2021 to December 2021. The contract obliges the
Company to purchase and take delivery of the physical fuel at $232
per MT.
As of December 31, 2020, the Company has no further remaining
commitments for the installation of EGCS.
As of December 31, 2020, the Company has remaining commitments for
the installation of Ballast Water Treatment Systems on one vessel,
with a remaining commitment of $0.2 million excluding installation
costs, due in 2020.
As of December 31, 2020, the Company has agreed to provide a $50.0
million guarantee in respect of the performance of its
subsidiaries, and two subsidiaries of an affiliate of Hemen, under
a bunker supply arrangement with TFG Marine. As at December 31,
2020 there are no amounts payable under this guarantee. In
addition, should TFG Marine be required to provide a parent company
guarantee to its bunker suppliers or finance providers then for any
guarantee that is provided by the Trafigura Group and becomes
payable Frontline shall pay a pro rata amount based on its share of
the equity in TFG Marine. The maximum liability under this
guarantee is $6.0 million and there are no amounts payable under
this guarantee as at December 31, 2020.
13. SUBSEQUENT EVENTS
In February 2021, the Company extended the terms of its senior
unsecured revolving credit facility of up to $275.0 million with an
affiliate of Hemen Holding Ltd. by 12 months to May 2022. $60
million of the extended facility has been recorded as long-term
debt as at December 31, 2020. $215.0 million remains available and
undrawn under this facility.
APPENDIX I - Non-GAAP measures
Reconciliation of adjusted net income (loss) attributable to the
Company
This press release describes adjusted net income attributable to
the Company and related per share amounts, which are not measures
prepared in accordance with US GAAP (“non-GAAP”). We believe the
non-GAAP financial measures provide investors with a means of
analyzing and understanding the Company's ongoing operating
performance. The non-GAAP financial measures should not be
considered in isolation from, as substitutes for, or superior to
financial measures prepared in accordance with GAAP.
(in thousands of $)
|
|
YTD 2020
|
|
|
|
Q4 2020
|
|
|
|
Q3 2020
|
|
|
|
Q2 2020
|
|
|
|
Q1 2020
|
|
|
YTD 2019
|
|
Adjusted net income attributable to the Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to the Company
|
|
|
412,875
|
|
|
|
(9,187
|
)
|
|
|
57,068
|
|
|
|
199,661
|
|
|
|
165,331
|
|
|
|
139,972
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealised loss on marketable securities
|
|
|
5,397
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5,397
|
|
|
|
1,381
|
|
Share of losses of associated companies
|
|
|
5,658
|
|
|
|
1,617
|
|
|
|
1,380
|
|
|
|
2,661
|
|
|
|
—
|
|
|
|
1,129
|
|
Loss on derivatives
|
|
|
21,746
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5,900
|
|
|
|
15,846
|
|
|
|
12,297
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of subsidiary
|
|
|
(6,928
|
)
|
|
|
(6,928
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Gain on derivatives
|
|
|
(3,169
|
)
|
|
|
(2,541
|
)
|
|
|
(628
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(2,228
|
)
|
Unrealised gain on marketable securities
|
|
|
(2,906
|
)
|
|
|
(1,914
|
)
|
|
|
(137
|
)
|
|
|
(855
|
)
|
|
|
—
|
|
|
|
(3,119
|
)
|
Share of results of associated company
|
|
|
(1,234
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,234
|
)
|
|
|
(2,810
|
)
|
Amortization of acquired time charters
|
|
|
(3,801
|
)
|
|
|
(1,271
|
)
|
|
|
(1,272
|
)
|
|
|
(1,258
|
)
|
|
|
—
|
|
|
|
—
|
|
Gain on settlement of claim
|
|
|
(1,800
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,800
|
)
|
|
|
—
|
|
Gain on termination of lease
|
|
|
(4,234
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(4,234
|
)
|
|
|
—
|
|
Adjusted net income (loss) attributable to the Company
|
|
|
421,604
|
|
|
|
(20,224
|
)
|
|
|
56,411
|
|
|
|
206,109
|
|
|
|
179,306
|
|
|
|
146,622
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of ordinary shares
|
|
|
195,637
|
|
|
|
197,692
|
|
|
|
197,692
|
|
|
|
197,692
|
|
|
|
189,428
|
|
|
|
173,576
|
|
Denominator for diluted earnings per share
|
|
|
197,808
|
|
|
|
197,692
|
|
|
|
197,796
|
|
|
|
197,810
|
|
|
|
197,764
|
|
|
|
179,315
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in $)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
|
2.11
|
|
|
|
(0.05
|
)
|
|
|
0.29
|
|
|
|
1.01
|
|
|
|
0.87
|
|
|
|
0.81
|
|
Adjusted basic earnings per share
|
|
|
2.16
|
|
|
|
(0.10
|
)
|
|
|
0.29
|
|
|
|
1.04
|
|
|
|
0.95
|
|
|
|
0.84
|
|
Diluted earnings per share
|
|
|
2.09
|
|
|
|
(0.05
|
)
|
|
|
0.29
|
|
|
|
1.01
|
|
|
|
0.84
|
|
|
|
0.78
|
|
Adjusted diluted earnings per share
|
|
|
2.13
|
|
|
|
(0.10
|
)
|
|
|
0.29
|
|
|
|
1.04
|
|
|
|
0.91
|
|
|
|
0.82
|
|
Reconciliation of Total operating revenues to Time Charter
Equivalent and Time Charter Equivalent per day
Consistent with general practice in the shipping industry, we use
TCE as a measure to compare revenue generated from a voyage charter
to revenue generated from a time charter. We define TCE as
operating revenues less voyage expenses and commission,
administrative income, finance lease interest income and other
non-vessel related income. Under time charter agreements, voyage
costs, such as bunker fuel, canal and port charges and commissions
are borne and paid by the charterer whereas under voyage charter
agreements, voyage costs are borne and paid by the owner. TCE is a
common shipping industry performance measure used primarily to
compare period-to-period changes in a shipping company’s
performance despite changes in the mix of charter types (i.e., spot
charters and time charters) under which the vessels may be employed
between the periods. Time charter equivalent, a non-U.S. GAAP
measure, provides additional meaningful information in conjunction
with operating revenues, the most directly comparable U.S. GAAP
measure, because it assists management in making decisions
regarding the deployment and use of our vessels and in evaluating
their financial performance, regardless of whether a vessel has
been employed on a time charter or a voyage charter.
(in thousands of $)
|
|
YTD 2020
|
|
|
|
Q4 2020
|
|
|
|
Q3 2020
|
|
|
|
Q2 2020
|
|
|
|
Q1 2020
|
|
|
YTD 2019
|
|
Total operating revenues
|
|
|
1,221,187
|
|
|
|
174,873
|
|
|
|
247,410
|
|
|
|
387,083
|
|
|
|
411,821
|
|
|
|
957,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
less
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance lease interest income
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(690
|
)
|
Voyage expenses and commission
|
|
|
(353,098
|
)
|
|
|
(74,240
|
)
|
|
|
(69,595
|
)
|
|
|
(85,963
|
)
|
|
|
(123,300
|
)
|
|
|
(395,482
|
)
|
Other non-vessel items
|
|
|
(27,431
|
)
|
|
|
(5,826
|
)
|
|
|
(7,608
|
)
|
|
|
(4,860
|
)
|
|
|
(9,137
|
)
|
|
|
(34,003
|
)
|
Total TCE
|
|
|
840,658
|
|
|
|
94,807
|
|
|
|
170,207
|
|
|
|
296,260
|
|
|
|
279,384
|
|
|
|
527,147
|
|
Time charter equivalent per day
Time charter equivalent per day ("TCE rate" or "TCE per day")
represents the weighted average daily TCE income of vessels of
different sizes in our fleet.
TCE per day is a measure of the average daily income performance.
Our method of calculating TCE per day is determined by dividing TCE
by onhire days during a reporting period. Onhire days are
calculated on a vessel by vessel basis and represent the net of
available days and offhire days for each vessel (owned or chartered
in) in our possession during a reporting period. Available days for
a vessel during a reporting period is the number of days the vessel
(owned or chartered in) is in our possession during the period. By
definition, available days for an owned vessel equal the calendar
days during a reporting period, unless the vessel is delivered by
the yard during the relevant period whereas available days for a
chartered-in vessel equal the tenure in days of the underlying time
charter agreement, pro-rated to the relevant reporting period if
such tenure overlaps more than one reporting period. Offhire days
for a vessel during a reporting period is the number of days the
vessel is in our possession during the period but is not
operational as a result of unscheduled repairs, scheduled dry
docking or special or intermediate surveys and lay-ups, if
any.
|
|
YTD 2020
|
|
|
|
Q4 2020
|
|
|
|
Q3 2020
|
|
|
|
Q2 2020
|
|
|
|
Q1 2020
|
|
|
YTD 2019
|
|
Time charter TCE (in thousands of $)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VLCC
|
|
|
40,175
|
|
|
|
14,413
|
|
|
|
14,480
|
|
|
|
11,282
|
|
|
|
—
|
|
|
|
—
|
|
Suezmax
|
|
|
50,650
|
|
|
|
12,992
|
|
|
|
13,722
|
|
|
|
19,336
|
|
|
|
4,600
|
|
|
|
6,577
|
|
LR2
|
|
|
13,131
|
|
|
|
3,637
|
|
|
|
3,622
|
|
|
|
4,120
|
|
|
|
1,752
|
|
|
|
4,910
|
|
Total Timecharter TCE
|
|
|
103,956
|
|
|
|
31,042
|
|
|
|
31,824
|
|
|
|
34,738
|
|
|
|
6,352
|
|
|
|
11,487
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spot TCE (in thousands of $)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VLCC
|
|
|
334,314
|
|
|
|
26,594
|
|
|
|
71,459
|
|
|
|
112,466
|
|
|
|
123,795
|
|
|
|
228,628
|
|
Suezmax
|
|
|
262,517
|
|
|
|
18,113
|
|
|
|
48,142
|
|
|
|
93,679
|
|
|
|
102,583
|
|
|
|
154,210
|
|
LR2
|
|
|
139,871
|
|
|
|
19,058
|
|
|
|
18,782
|
|
|
|
55,377
|
|
|
|
46,654
|
|
|
|
132,822
|
|
Total Spot TCE
|
|
|
736,702
|
|
|
|
63,765
|
|
|
|
138,383
|
|
|
|
261,522
|
|
|
|
273,032
|
|
|
|
515,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total TCE
|
|
|
840,658
|
|
|
|
94,807
|
|
|
|
170,207
|
|
|
|
296,260
|
|
|
|
279,384
|
|
|
|
527,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spot days (available days less offhire days)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VLCC
|
|
|
6,139
|
|
|
|
1,550
|
|
|
|
1,451
|
|
|
|
1,483
|
|
|
|
1,655
|
|
|
|
6,370
|
|
Suezmax
|
|
|
7,383
|
|
|
|
1,855
|
|
|
|
1,918
|
|
|
|
1,834
|
|
|
|
1,776
|
|
|
|
5,988
|
|
LR2
|
|
|
5,981
|
|
|
|
1,524
|
|
|
|
1,463
|
|
|
|
1,499
|
|
|
|
1,495
|
|
|
|
6,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spot TCE per day (in $ per day)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VLCC
|
|
|
54,500
|
|
|
|
17,200
|
|
|
|
49,200
|
|
|
|
75,800
|
|
|
|
74,800
|
|
|
|
35,900
|
|
Suezmax
|
|
|
35,600
|
|
|
|
9,800
|
|
|
|
25,100
|
|
|
|
51,100
|
|
|
|
57,800
|
|
|
|
25,800
|
|
LR2
|
|
|
23,400
|
|
|
|
12,500
|
|
|
|
12,800
|
|
|
|
36,900
|
|
|
|
31,200
|
|
|
|
22,000
|
|
Due to rounding, numbers presented throughout this document may not
add up precisely to the totals provided and per day amounts may not
precisely reflect the absolute figures.