Exhibit
|
|
Description
|
99.1
|
Press Release dated May 8, 2019
|
DHT Holdings, Inc.
|
||||
(Registrant)
|
||||
Date: May 13, 2019
|
By:
|
/s/ Laila C. Halvorsen
|
||
Name: |
Laila C. Halvorsen
|
|||
Title: | Chief Financial Officer | |||
USD mill. (except per share)
|
Q1 2019
|
Q4 2018
|
Q3 2018
|
Q2 2018
|
Q1 2018
|
2018
|
2017
|
Adjusted Net Revenue1
|
85.8
|
85.2
|
48.2
|
34.4
|
46.2
|
214.8
|
241.8
|
Adjusted EBITDA2
|
64.2
|
61.3
|
25.1
|
12.7
|
24.0
|
123.2
|
152.1
|
Net Income/(Loss)
|
17.7
|
12.0
|
(21.5) 3
|
(28.2)
|
(9.2)
|
(46.9)3
|
6.63
|
EPS – basic
|
0.12
|
0.08
|
(0.15)
|
(0.20)
|
(0.06)
|
(0.33)
|
0.05
|
EPS – diluted4
|
0.12
|
0.08
|
(0.15)
|
(0.20)
|
(0.06)
|
(0.33)
|
0.05
|
Interest Bearing Debt
|
918.9
|
967.3
|
935.1
|
856.0
|
764.4
|
967.3
|
786.2
|
Cash
|
69.3
|
94.9
|
86.6
|
76.9
|
69.8
|
94.9
|
77.3
|
Dividend5
|
0.08
|
0.05
|
0.02
|
0.02
|
0.02
|
0.11
|
0.14
|
Spot Exposure6
|
83.5%
|
78.8%
|
72.0%
|
70.4%
|
70.7%
|
73.2%
|
66.4%
|
Unscheduled off hire6
|
0.5%
|
0.1%
|
0.1%
|
0.0%
|
0.1%
|
0.1%
|
0.2%
|
Scheduled off hire6
|
0.0%
|
3.0%
|
0.0%
|
0.0%
|
0.7%
|
1.0%
|
2.0%
|
● |
Adjusted EBITDA for the quarter of $64.2 million. Net income for the quarter of $17.7 million or $0.12 per basic share. Adjusted for a non-cash change in fair value related to interest rate derivatives of
$4.4 million, net income would be $22.1 million, equivalent to $0.16 per basic share.
|
● |
The Company’s VLCCs achieved time charter equivalent earnings of $35,500 per day in the first quarter of 2019 of which the Company’s VLCCs on
time-charter earned $33,900 per day and the Company’s VLCCs operating in the spot market achieved $35,800 per day.
|
● |
Thus far in the second quarter of 2019, 61% of the available VLCC spot days have been booked at an average rate of $29,800 per day.
|
● |
In March 2019, the Company prepaid $35 million under the Nordea Credit Facility. The prepayment was made under the revolving credit facility tranche and may be re-borrowed.
|
● |
For the first quarter of 2019, the Company will return $14.6 million to shareholders equal to 66% of net income adjusted for a non-cash change in fair value related to interest rate derivatives of $4.4
million. The return of capital is comprised of $3.2 million in the form of share buyback (725,298 shares at an average price of $4.47 per share) and $11.4 million in the form of a cash dividend. The cash dividend of $0.08 per share is
payable on May 28, 2019 to shareholders of record as of May 21, 2019.
|
● |
As of May 8, 2019 DHT has a fleet of 27 VLCCs. The total dwt of the fleet is 8,360,850. For more details on the fleet, please refer to our web site: http://dhtankers.com/index.php?name=About_DHT%2FFleet.html.
|
USD in thousands except per share
|
Q1 2019
|
Q4 2018
|
Q3 2018
|
Q2 2018
|
Q1 2018
|
2018
|
2017
|
Reconciliation of Adjusted Net Revenue
|
|||||||
Shipping revenues
|
132,305
|
138,620
|
90,177
|
67,233
|
79,911
|
375,941
|
355,052
|
Voyage expenses
|
(46,492)
|
(53,389)
|
(41,983)
|
(32,798)
|
(33,721)
|
(161,891)
|
(113,301)
|
Adjusted Net Revenue
|
85,812
|
85,231
|
48,194
|
34,435
|
46,191
|
214,050
|
241,751
|
Reconciliation of Adjusted EBITDA
|
|||||||
Net income/(loss) after tax
|
17,723
|
11,983
|
(21,475)
|
(28,222)
|
(9,213)
|
(46,927)
|
6,602
|
Income tax expense/(income)
|
36
|
(16)
|
40
|
40
|
18
|
83
|
131
|
Other financial (income)/expenses
|
378
|
579
|
3,850
|
606
|
(92)
|
4,943
|
(443)
|
Fair value (gain)/loss on derivative financial instruments
|
4,364
|
6,222
|
(486)
|
(187)
|
(359)
|
5,191
|
(2,154)
|
Interest expense
|
14,548
|
14,784
|
13,300
|
15,883
|
10,244
|
54,211
|
40,109
|
Interest income
|
(163)
|
(120)
|
(73)
|
(80)
|
(71)
|
(345)
|
(140)
|
Share of profit from associated companies
|
(265)
|
(217)
|
(189)
|
(194)
|
(258)
|
(858)
|
(802)
|
(Profit)/loss, sale of vessel
|
-
|
(122)
|
-
|
-
|
46
|
(75)
|
3,540
|
Impairment charges
|
-
|
-
|
3,500
|
-
|
-
|
3,500
|
8,540
|
Depreciation and amortization
|
27,552
|
28,251
|
26,682
|
24,869
|
23,674
|
103,476
|
96,758
|
Adjusted EBITDA
|
64,172
|
61,343
|
25,149
|
12,716
|
23,990
|
123,198
|
152,141
|
|
Note
|
|
March 31, 2019
|
|
December 31, 2018
|
ASSETS
|
|
|
|
|
|
Current assets
|
|||||
Cash and cash equivalents
|
$
|
69,293
|
94,944
|
||
Accounts receivable and accrued revenues
|
|
66,286
|
60,196
|
||
Capitalized voyage expenses
|
|
4,090
|
1,633
|
||
Prepaid expenses
|
10,466
|
4,338
|
|||
Bunkers, lube oils and consumables
|
33,471
|
32,212
|
|||
Total current assets
|
$
|
183,606
|
193,323
|
||
|
|||||
Non-current assets
|
|||||
Vessels and time charter contracts
|
5
|
$
|
1,638,323
|
1,665,810
|
|
Other property, plant and equipment
|
2 |
1,732
|
335
|
||
Investment in associated company
|
4,667
|
4,388
|
|||
Total non-current assets
|
$
|
1,644,722
|
1,670,533
|
||
|
|||||
TOTAL ASSETS
|
$
|
1,828,328
|
1,863,856
|
||
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|||||
Current liabilities
|
|||||
Accounts payable and accrued expenses
|
$
|
27,751
|
28,634
|
||
Derivative financial liabilities
|
4
|
2,326
|
1,250
|
||
Current portion long-term debt | 4 | 94,149 | 93,815 | ||
Other non-current liabilities
|
2
|
281
|
–
|
||
Total current liabilities
|
$
|
124,507
|
123,699
|
||
|
|||||
Non-current liabilities
|
|||||
Long-term debt
|
4
|
824,737
|
873,460
|
||
Derivative financial liabilities
|
4
|
7,774
|
4,486
|
||
Other non-current liabilities
|
2 |
$
|
1,747
|
542
|
|
Total non-current liabilities
|
$
|
834,259
|
878,489
|
||
|
|||||
TOTAL LIABILITIES
|
$
|
958,766
|
1,002,188
|
||
|
|||||
Stockholders’ equity
|
|||||
Stock
|
6
|
$
|
1,420
|
1,427
|
|
Additional paid-in capital
|
6
|
1,142,496
|
1,145,107
|
||
Treasury shares
|
7
|
|
–
|
(1,364)
|
|
Accumulated deficit
|
|
|
(274,792)
|
(285,383)
|
|
Translation differences
|
|
|
46
|
32
|
|
Other reserves
|
|
|
392
|
1,848
|
|
Total stockholders’ equity
|
|
$
|
869,562
|
861,668
|
|
|
|
|
|||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
$
|
1,828,328
|
1,863,856
|
|
Note
|
|
Q1 2019
Jan. 1 - Mar. 31, 2019
|
|
Q1 2018
Jan. 1 - Mar. 31, 2018
|
Shipping revenues
|
$ | 132,305 | 79,911 | ||
Operating expenses | |||||
Voyage expenses
|
|
(46,492)
|
(33,721)
|
||
Vessel operating expenses
|
|
(17,920)
|
(17,238)
|
||
Depreciation and amortization
|
5
|
$ |
(27,552)
|
(23,674)
|
|
Profit /( loss), sale of vessel
|
–
|
(46)
|
|||
General and administrative expense
|
(3,720) |
(4,963)
|
|||
Total operating expenses
|
$
|
(95,684)
|
(79,642)
|
||
|
|||||
|
|
||||
Operating income/(loss)
|
$
|
36,620
|
270
|
||
|
|||||
Share of profit from associated companies
|
265 | 258 | |||
Interest income
|
|
163 | 71 | ||
Interest expense
|
(14,548) | (10,244) | |||
Fair value gain/(loss) on derivative financial instruments | (4,364) | 359 | |||
Other financial income/(expenses)
|
(378) |
92
|
|||
Profit/(loss) before tax
|
$
|
17,758 | (9,195) | ||
|
|||||
Income tax expense
|
|
(36) | (18) | ||
Net income/(loss) after tax
|
$
|
17,723 | (9,213) | ||
Attributable to the owners of parent | $ | 17,723 | (9,213) | ||
|
|||||
Basic net income/(loss) per share | 0.12 | (0.06) | |||
Diluted net income/(loss) per share |
|
0.12 | (0.06) | ||
|
|
||||
Weighted average number of shares (basic) |
|
|
142,487,300 | 143,044,483 | |
Weighted average number of shares (diluted)
|
|
|
142,490,452 | 143,044,483 |
|
Note
|
|
Q1 2019
Jan. 1 - Mar. 31, 2019
|
|
Q1 2018
Jan. 1 - Mar. 31, 2018
|
Profit/(loss) for the period
|
$ | 17,723 | (9,213) | ||
Other comprehensive income: | |||||
Items that will not be reclassified to income statement:
|
|
||||
Remeasurement of defined benefit obligation (loss)
|
|
– | – | ||
Total
|
$
|
– | – | ||
Items that may be
reclassified to income statement:
|
|||||
Exchange gain (loss) on translation of foreign currency
|
|
||||
lease asset/liability
|
(0) | – | |||
Exchange gain (loss) on translation of foreign currency | |||||
denominated associate
|
14 |
44 |
|||
Total |
$ | 14 |
44 |
||
Other comprehensive income
|
$
|
14 |
44 | ||
|
|||||
Total comprehensive income for the period
|
$
|
17,737 | (9,169) | ||
|
|||||
Attributable to the owners of parent
|
|
$
|
17,737 | (9,169) |
|
|
|
Q1 2019
|
|
Q1 2018
|
|
Note
|
|
Jan. 1 - Mar. 31,
2019
|
|
Jan. 1 - Mar. 31,
2018
|
CASH FLOW FROM OPERATING ACTIVITIES
|
|
|
|
|
|
Net income / (loss)
|
|
$
|
17,723
|
(9,213)
|
|
|
|||||
Items included in net income not affecting cash flows
|
34,194
|
26,224
|
|||
Depreciation
|
5
|
27,552
|
23,674
|
||
Amortization of debt issuance costs
|
2,006
|
1,727
|
|||
(Profit) / loss, sale of vessel
|
|
– |
46
|
||
Fair value (gain) / loss on derivative financial instruments
|
4
|
4,364
|
(359)
|
||
Compensation related to options and restricted stock
|
538
|
1,393
|
|||
Share of profit in associated companies
|
(265)
|
(258)
|
|||
Income adjusted for non-cash items
|
$
|
51,917
|
17,011
|
||
|
|||||
Changes in operating assets and liabilities
|
(15,232)
|
364
|
|||
Accounts receivable and accrued revenues
|
8
|
(6,090)
|
(511)
|
||
Capitalized voyage expenses
|
|
(2,457)
|
597
|
||
Prepaid expenses
|
(6,128)
|
(2,307)
|
|||
Accounts payable and accrued expenses
|
659
|
907
|
|||
Bunkers, lube oils and consumables
|
(1,260)
|
1,672
|
|||
Pension liability
|
43
|
7
|
|||
Net cash provided by operating activities
|
$
|
36,685
|
17,375
|
||
CASH FLOW FROM INVESTING ACTIVITIES
|
|||||
Investment in vessels
|
(1,500)
|
(1,715)
|
|||
Investment in vessels under construction
|
|
– |
(17,479)
|
||
Sale of vessels
|
– |
20,715
|
|||
Investment in property, plant and equipment
|
(5)
|
(69)
|
|||
Net cash (used in)/provided by investing activities
|
$
|
(1,505)
|
1,452
|
||
|
|||||
CASH FLOW FROM FINANCING ACTIVITIES
|
|||||
Cash dividends paid
|
7
|
(7,132)
|
(2,871)
|
||
Repayment of lease liability
|
(56)
|
– | |||
Issuance of long term debt
|
4
|
(1)
|
– | ||
Purchase of treasury shares
|
7
|
(3,248)
|
– | ||
Scheduled repayment of long-term debt
|
4
|
(15,394)
|
(14,824)
|
||
Prepayment of long-term debt
|
4
|
(35,000)
|
– | ||
Repayment of long-term debt, sale of vessels
|
4
|
– |
(8,663)
|
||
Net cash used in financing activities
|
$
|
(60,831)
|
(26,359)
|
||
|
|||||
Net decrease in cash and cash equivalents
|
(25,651)
|
(7,531)
|
|||
Cash and cash equivalents at beginning of period
|
94,944
|
77,292
|
|||
Cash and cash equivalents at end of period
|
$
|
69,293
|
69,761
|
||
|
|||||
Specification of items included in operating activities:
|
|||||
Interest paid
|
14,069
|
6,717
|
|||
Interest received
|
163
|
71
|
Paid-in | |||||||||||||||||||||||
Additional | Treasury | Retained | Translation | Other | Total | ||||||||||||||||||
Note | Shares | Stock | Capital | Shares | Earnings | Differences | Reserves | Equity | |||||||||||||||
Balance at January 1, 2018, as previously reported
|
142,417,407
|
$
|
1,424
|
$
|
1,140,794
|
$
|
-
|
$
|
(222,087)
|
$
|
85
|
$
|
5,676
|
$
|
925,892
|
||||||||
Impact of change in accounting policy
|
(4,734)
|
(4,734)
|
|||||||||||||||||||||
Adjusted balance at January 1, 2018
|
142,417,407
|
1,424
|
1,140,794
|
(226,821)
|
85
|
5,676
|
921,158
|
||||||||||||||||
Net income/(loss) after tax
|
(9,213)
|
(9,213)
|
|||||||||||||||||||||
Other comprehensive income
|
-
|
44
|
44
|
||||||||||||||||||||
Total comprehensive income
|
(9,213)
|
44
|
(9,169)
|
||||||||||||||||||||
Cash dividends declared and paid
|
(2,871)
|
(2,871)
|
|||||||||||||||||||||
Compensation related to options and restricted stock
|
1,155,136
|
12
|
6,211
|
(4,829)
|
1,393
|
||||||||||||||||||
Balance at March 31, 2018
|
143,572,543
|
$
|
1,436
|
$
|
1,147,005
|
$
|
-
|
$
|
(238,906)
|
$
|
129
|
$
|
846
|
$
|
910,511
|
||||||||
Balance at January 1, 2019
|
142,700,046
|
$
|
1,427
|
$
|
1,145,107
|
$
|
(1,364)
|
$
|
(285,383)
|
$
|
32
|
$
|
1,848
|
$
|
861,668
|
||||||||
Net income/(loss) after tax
|
17,723
|
17,723
|
|||||||||||||||||||||
Other comprehensive income
|
-
|
14
|
14
|
||||||||||||||||||||
Total comprehensive income
|
17,723
|
14
|
17,737
|
||||||||||||||||||||
Cash dividends declared and paid
|
(7,132)
|
(7,132)
|
|||||||||||||||||||||
Purchase of treasury shares
|
(3,248)
|
(3,248)
|
|||||||||||||||||||||
Retirement of treasury shares
|
(1,061,241)
|
(11)
|
(4,602)
|
4,612
|
-
|
||||||||||||||||||
Compensation related to options and restricted stock
|
361,195
|
4
|
1,990
|
(1,456)
|
538
|
||||||||||||||||||
Balance at March 31, 2019
|
142,000,000
|
$
|
1,420
|
$
|
1,142,496
|
$
|
-
|
$
|
(274,792)
|
$
|
46
|
$
|
392
|
$
|
869,562
|
o |
IFRS 16 Leases
|
|
o |
Amendments to IFRS 9 Prepayment Features with Negative Compensation
|
o |
Amendments to IAS 28 Long-term Interests in Associates and Joint Ventures
|
o |
Annual Improvements to IFRS Standards 2015-2017 Cycle, Amendments to IFRS 3 Business Combinations, IFRS 11 Joint Arrangements, IAS 12 Income Taxes and IAS 23 Borrowing Costs
|
o |
Amendments to IAS 19 Employee Benefits, Plan Amendments, Curtailments or Settlements
|
o |
IFRS 10 Consolidated Financial Statements and IAS 28 (amendments), Sale or Contribution of Assets between an Investor and its Associate or Joint Venture
|
o |
IFRIC 23 Uncertainty over Income Tax Treatments
|
Amounts recognized in the consolidated statement of financial position
|
|
$ in thousands
|
March 31, 2019
|
Lease liability (Other non-current liabilities)
|
1,162
|
Lease liability (Other current liabilities)
|
281
|
Right-of-use asset (Other property, plant and equipment)
|
1,437
|
$ in thousands |
Margin
above Libor
|
Q2
2019
|
Q3-Q4
2019
|
2020
|
2021
|
Thereafter
|
Total
|
ABN Amro Credit Facility
|
2.40% |
8,344 |
16,689 |
33,378 |
33,378 |
369,505 |
461,294 |
Credit Agricole Credit Facility
|
2.19% |
1,649 |
3,299 |
6,597 |
6,597 |
42,925 |
61,068 |
Danish Ship Finance Credit Facility
|
2.25% |
1,300 |
1,300 |
39,000 |
41,600 |
||
Nordea Credit Facility *
|
2.40% |
5,400 |
10,800 |
26,600 |
21,600 |
153,683 |
218,083 |
ABN Amro Revolving Credit Facility **
|
2.50% |
||||||
Convertible Senior Notes
|
32,860 |
125,000 |
157,860 |
||||
Total
|
|
16,694 |
64,948 |
105,575 |
186,575 |
566,113 |
939,905 |
Unamortized upfront fees bank loans
|
(8,533) |
||||||
Difference amortized cost/notional amount convertible note
|
(12,485) |
||||||
Total interest bearing debt
|
918,886 |
● |
Value adjusted* tangible net worth of $300 million
|
● |
Value adjusted* tangible net worth shall be at least 25% of value adjusted total assets
|
● |
Unencumbered consolidated cash of at least the higher of (i) $30 million and (ii) 6% of our gross interest bearing debt
|
● |
Value adjusted* tangible net worth of $200 million
|
● |
Value adjusted* tangible net worth shall be at least 25% of value adjusted total assets
|
● |
Unencumbered consolidated cash of at least the higher of (i) $20 million and (ii) 6% of our gross interest bearing debt
|
● |
Value adjusted* tangible net worth of $300 million
|
● |
Value adjusted* tangible net worth shall be at least 25% of value adjusted total assets
|
● |
Unencumbered consolidated cash of at least the higher of (i) $30 million and (ii) 6% of our gross interest bearing debt
|
● |
Value adjusted* tangible net worth of $300 million
|
● |
Value adjusted* tangible net worth shall be at least 25% of value adjusted total assets
|
● |
Unencumbered consolidated cash of at least the higher of (i) $30 million and (ii) 6% of our gross interest bearing debt
|
● |
Value adjusted* tangible net worth of $300 million
|
● |
Value adjusted* tangible net worth shall be at least 25% of value adjusted total assets
|
● |
Unencumbered consolidated cash of at least the higher of (i) $30 million and (ii) 6% of our gross interest bearing debt
|
Cost of Vessels
|
|
$ in thousands
|
|
At January 1, 2019
|
2,071,456
|
Additions
|
(42)
|
Retirement
|
-
|
At March 31, 2019
|
2,071,414
|
|
|
Depreciation, impairment and amortization*
|
|
$ in thousands
|
|
At January 1, 2019
|
405,646
|
Depreciation and amortization
|
27,445
|
Impairment charges
|
-
|
Retirement
|
-
|
At March 31, 2019
|
433,091
|
|
|
Carrying Amount
|
|
$ in thousands
|
|
At January 1, 2019
|
1,665,810
|
At March 31, 2019
|
1,638,323
|
|
Common stock
|
Preferred stock
|
|||
Issued at March 31, 2019
|
142,000,000
|
-
|
|||
Shares to be issued assuming conversion of
|
|||||
convertible notes due 2019*
|
6,587,872
|
||||
Shares to be issued assuming conversion of
|
|||||
convertible notes due 2021*
|
30,019,262
|
||||
Numbers of shares authorized for issue
|
|||||
at March 31, 2019
|
250,000,000
|
1,000,000
|
|||
Par value
|
$ 0.01
|
|
$ 0.01
|
Payment date
|
Total Payment
|
Per common share
|
||
February 26, 2019
|
$ |
7.1 million
|
$ |
0.05
|
Total payment as per March 31, 2019
|
$ |
7.1 million
|
$ |
0.05
|
Payment date
|
Total Payment
|
Per common share
|
||
November 23, 2018
|
$ |
2.9 million
|
$ |
0.02
|
August 31, 2018
|
$ |
2.9 million
|
$ |
0.02
|
May 30, 2018
|
$ |
2.9 million
|
$ |
0.02
|
February 28, 2018
|
$ |
2.9 million
|
$ |
0.02
|
Total payment as per December 31, 2018
|
$ |
11.5 million
|
$ |
0.08
|