Exhibit
|
Description
|
|
99.1
|
Press Release dated February 7, 2022
|
DHT Holdings, Inc. | ||||
(Registrant) | ||||
Date: February 8, 2022
|
By:
|
/s/ Laila C. Halvorsen | ||
Name: | Laila C. Halvorsen | |||
Title: | Chief Financial Officer | |||
USD mill. (except per share)
|
Q4 2021
|
Q3 2021
|
Q2 2021
|
Q1 2021
|
Q4 2020
|
2021
|
2020
|
Shipping revenues
|
83.8
|
59.1
|
65.9
|
87.0
|
91.0
|
295.9
|
691.0
|
Adjusted net revenue1
|
49.3
|
37.7
|
45.3
|
71.3
|
77.7
|
203.4
|
550.5
|
Adjusted EBITDA2
|
32.0
|
14.0
|
21.0
|
46.7
|
51.1
|
113.7
|
450.4
|
Net income/(loss) after tax
|
(2.9)
|
(21.0)
|
0.8
|
11.6
|
7.63
|
(11.5)
|
266.33
|
EPS – basic
|
(0.02)
|
(0.13)
|
0.00
|
0.07
|
0.04
|
(0.07)
|
1.71
|
EPS – diluted4
|
(0.02)
|
(0.13)
|
0.00
|
0.07
|
0.04
|
(0.07)
|
1.61
|
Dividend5
|
0.02
|
0.02
|
0.02
|
0.04
|
0.05
|
0.10
|
1.08
|
Interest bearing debt
|
522.3
|
524.8
|
526.2
|
574.7
|
450.0
|
522.3
|
450.0
|
Cash and cash equivalents
|
60.7
|
64.5
|
52.2
|
54.0
|
68.6
|
60.7
|
68.6
|
Net debt
|
461.6
|
460.3
|
473.9
|
520.7
|
381.3
|
461.6
|
381.3
|
|
● |
In the fourth quarter of 2021, the Company’s VLCCs achieved an average rate of $21,500 per day.
|
|
● |
Adjusted EBITDA for the fourth quarter of 2021 was $32.0 million. Net loss for the quarter was $2.9 million which equates to a loss of $0.02 per basic share. This result includes non-cash gains in fair value related to interest rate
derivatives of $4.5 million.
|
|
● |
For the fourth quarter of 2021, the Company will return $6.3 million to shareholders; $3.0 million in the form of share buybacks and $3.3 million in the form of a cash dividend. The Company acquired 561,111 of its own shares at an
average price of $5.285 per share.
|
|
● |
The cash dividend of $0.02 per share of outstanding common stock is payable on February 24, 2022 to shareholders of record as of February 17, 2022. This marks the 48th consecutive quarterly cash dividend. The shares will trade
ex-dividend from February 16, 2022.
|
|
● |
In the fourth quarter of 2021, the Company received $4.6 million, net of tax, as a distribution of equity from The Norwegian Shipowner’s Mutual War Risk Insurance Association (“DNK”).
|
|
● |
For the whole of 2021, the Company’s VLCCs achieved an average rate of $22,200 per day, adjusted EBITDA came in at $113.7 million, and net loss was $11.5 million.
|
Q4 2021
|
Q3 2021
|
Q2 2021
|
Q1 2021
|
Q4 2020
|
2021
|
2020
|
|
Operating days6
|
2,392.0
|
2,399.5
|
2,513.4
|
2,471.6
|
2,484.0
|
9,776.5
|
9,882.0
|
Scheduled off hire days
|
98.3
|
84.8
|
99.8
|
231.9
|
180.0
|
514.7
|
255.5
|
Unscheduled off hire days
|
6.2
|
1.0
|
2.6
|
1.4
|
4.1
|
11.2
|
77.7
|
Revenue days7
|
2,287.5
|
2,306.2
|
2,325.3
|
2,238.3
|
2,299.9
|
9,157.3
|
9,548.8
|
Spot exposure8
|
73.9%
|
57.2%
|
48.5%
|
38.2%
|
39.3%
|
54.7%
|
63.5%
|
VLCC time charter rate per day
|
$33,900
|
$27,600
|
$28,200
|
$39,400
|
$41,700
|
$32,600
|
$50,400
|
VLCC spot rate per day
|
$16,900
|
$7,400
|
$10,200
|
$18,700
|
$19,200
|
$13,200
|
$62,000
|
|
● |
Thus far in the first quarter of 2022, 69% of the available VLCC days have been booked at an average rate of $19,900 per day on a discharge-to-discharge basis (not including any potential profit splits on time charters).
|
USD in thousands except time charter equivalent per day
|
Q4 2021
|
Q3 2021
|
Q2 2021
|
Q1 2021
|
Q4 2020
|
2021
|
2020
|
Reconciliation of adjusted net revenue
|
|||||||
Shipping revenues
|
83,835
|
59,095
|
65,940
|
86,983
|
90,992
|
295,853
|
691,039
|
Voyage expenses
|
(34,567)
|
(21,443)
|
(20,689)
|
(15,705)
|
(13,268)
|
(92,405)
|
(140,564)
|
Adjusted net revenue
|
49,268
|
37,652
|
45,251
|
71,278
|
77,724
|
203,448
|
550,475
|
Reconciliation of adjusted EBITDA
|
|||||||
Net income/(loss) after tax
|
(2,895)
|
(21,032)
|
808
|
11,611
|
7,627
|
(11,507)
|
266,281
|
Income tax expense
|
129
|
97
|
(26)
|
160
|
196
|
360
|
900
|
Other financial (income)/expenses
|
502
|
1,015
|
(2,805)
|
644
|
81
|
(645)
|
1,334
|
Fair value (gain)/loss on derivative financial liabilities
|
(4,456)
|
(2,316)
|
(2,247)
|
(3,430)
|
(2,403)
|
(12,450)
|
8,074
|
Interest expense
|
6,297
|
6,348
|
7,049
|
6,033
|
6,296
|
25,727
|
38,408
|
Interest income
|
(1)
|
(4)
|
(0)
|
(1)
|
(12)
|
(6)
|
(212)
|
Share of profit from associated companies
|
(295)
|
(293)
|
(346)
|
(344)
|
(344)
|
(1,278)
|
(1,193)
|
(Gain)/loss, sale of vessel
|
-
|
(1,556)
|
(13,597)
|
-
|
-
|
(15,153)
|
-
|
Impairment charges
|
-
|
-
|
-
|
-
|
7,640
|
-
|
12,560
|
Depreciation and amortization
|
32,750
|
31,734
|
32,160
|
31,995
|
32,028
|
128,639
|
124,245
|
Adjusted EBITDA
|
32,032
|
13,993
|
20,995
|
46,668
|
51,108
|
113,688
|
450,397
|
Reconciliation of adjusted spot time charter equivalent per day*
|
|||||||
Spot time charter equivalent per day
|
16,900
|
7,400
|
10,200
|
18,700
|
19,200
|
13,200
|
62,000
|
IFRS 15 impact on spot time charter equivalent per day**
|
400
|
3,000
|
(600)
|
(1,400)
|
1,300
|
500
|
(2,600)
|
Adjusted spot time charter equivalent per day
|
17,300
|
10,300
|
9,600
|
17,300
|
20,500
|
13,700
|
59,400
|
Note
|
December 31, 2021
(Unaudited)
|
December 31, 2020
(Audited)
|
|||
ASSETS
|
|||||
Current assets
|
|||||
Cash and cash equivalents
|
$
|
60,658
|
68,641
|
||
Accounts receivable and accrued revenues
|
8
|
30,361
|
30,060
|
||
Capitalized voyage expenses
|
1,395
|
1,039
|
|||
Prepaid expenses
|
6,162
|
6,685
|
|||
Bunkers, lube oils and consumables
|
33,396
|
11,854
|
|||
Total current assets
|
$
|
131,972
|
118,279
|
||
Non-current assets
|
|||||
Vessels and time charter contracts
|
6
|
$
|
1,467,846
|
1,476,436
|
|
Advances for vessels and vessel upgrades
|
6
|
372
|
17,269
|
||
Other property, plant and equipment
|
3,766
|
4,772
|
|||
Investment in associate company
|
5,406
|
5,233
|
|||
Total non-current assets
|
$
|
1,477,391
|
1,503,710
|
||
TOTAL ASSETS
|
$
|
1,609,362
|
1,621,989
|
||
LIABILITIES AND EQUITY
|
|||||
Current liabilities
|
|||||
Accounts payable and accrued expenses
|
$
|
19,662
|
18,503
|
||
Derivative financial liabilities
|
5
|
7,002
|
9,073
|
||
Current portion long-term debt
|
5
|
9,792
|
3,396
|
||
Other current liabilities
|
624
|
721
|
|||
Deferred shipping revenues
|
9
|
4,865
|
16,236
|
||
Total current liabilities
|
$
|
41,944
|
47,929
|
||
Non-current liabilities
|
|||||
Long-term debt
|
5
|
$
|
512,507
|
446,562
|
|
Derivative financial liabilities
|
5
|
4,222
|
14,601
|
||
Other non-current liabilities
|
3,330
|
3,957
|
|||
Total non-current liabilities
|
$
|
520,059
|
465,120
|
||
TOTAL LIABILITIES
|
$
|
562,003
|
513,049
|
||
Equity
|
|||||
Common stock at par value
|
7
|
$
|
1,661
|
1,708
|
|
Additional paid-in capital
|
1,264,000
|
1,291,505
|
|||
Accumulated deficit
|
(222,405)
|
(188,709)
|
|||
Translation differences
|
101
|
169
|
|||
Other reserves
|
3,968
|
4,248
|
|||
Total equity attributable to the Company
|
1,047,326
|
1,108,921
|
|||
Non-controlling interest
|
34
|
19
|
|||
Total equity
|
$
|
1,047,359
|
1,108,940
|
||
TOTAL LIABILITIES AND EQUITY
|
$
|
1,609,362
|
1,621,989
|
Note
|
Oct. 1 - Dec. 31, 2021
|
Oct. 1 - Dec. 31, 2020
|
Jan. 1 - Dec. 31, 2021
|
Jan. 1 - Dec. 31, 2020
|
||
Shipping revenues
|
3
|
$
|
83,835
|
90,992
|
295,853
|
691,039
|
Other income
|
4
|
4,612
|
-
|
4,612
|
-
|
|
Operating expenses
|
||||||
Voyage expenses
|
(34,567)
|
(13,268)
|
(92,405)
|
(140,564)
|
||
Vessel operating expenses
|
(19,927)
|
(22,144)
|
(77,807)
|
(82,188)
|
||
Depreciation and amortization
|
6
|
(32,750)
|
(32,028)
|
(128,639)
|
(124,245)
|
|
Impairment charges
|
-
|
(7,640)
|
-
|
(12,560)
|
||
Gain /( loss), sale of vessel
|
-
|
-
|
15,153
|
-
|
||
General and administrative expense
|
(1,920)
|
(4,472)
|
(16,565)
|
(17,890)
|
||
Total operating expenses
|
$
|
(89,165)
|
(79,553)
|
(300,264)
|
(377,447)
|
|
Operating (loss)/ income
|
$
|
(718)
|
11,440
|
202
|
313,591
|
|
Share of profit from associated companies
|
295
|
344 |
1,278
|
1,193
|
||
Interest income
|
1
|
12
|
6
|
212
|
||
Interest expense
|
(6,297)
|
(6,296)
|
(25,727)
|
(38,408)
|
||
Fair value gain/(loss) on derivative financial liabilities
|
4,456
|
2,403
|
12,450
|
(8,074)
|
||
Other financial (expense)/income
|
(502)
|
(81)
|
645
|
(1,334)
|
||
Profit/(loss) before tax
|
$
|
(2,765)
|
7,822
|
(11,147)
|
267,181
|
|
Income tax expense
|
(129)
|
(196)
|
(360)
|
(900)
|
||
Net income/(loss) after tax
|
$
|
(2,895)
|
7,627
|
(11,507)
|
266,281
|
|
Attributable to owners of non-controlling interest
|
5 | 8 |
14
|
14
|
||
Attributable to the owners of parent
|
$
|
(2,900) |
7,619
|
(11,521)
|
266,266
|
|
Basic net income/(loss) per share
|
(0.02)
|
0.04
|
(0.07)
|
1.71
|
||
Diluted net income/(loss) per share
|
(0.02)
|
0.04
|
(0.07)
|
1.61
|
||
Weighted average number of shares (basic)
|
166,596,396
|
170,798,328
|
169,089,325
|
155,712,886
|
||
Weighted average number of shares (diluted)
|
166,596,396
|
170,842,884
|
169,089,325
|
170,053,975
|
Q4 2021
|
Q4 2020
|
12 months 2021
|
12 months 2020
|
|||
Note
|
Oct. 1 - Dec. 31, 2021
|
Oct. 1 - Dec. 31, 2020
|
Jan. 1 - Dec. 31, 2021
|
Jan. 1 - Dec. 31, 2020
|
||
Net income/(loss) after tax
|
$
|
(2,895)
|
7,627
|
(11,507)
|
266,281
|
|
Other comprehensive income/(loss):
|
||||||
Items that will not be reclassified subsequently to income statement:
|
||||||
Remeasurement of defined benefit obligation (loss)
|
(92)
|
(141)
|
(92) |
(141)
|
||
Total
|
$
|
(92)
|
(141)
|
(92)
|
(141)
|
|
Items that may be reclassified subsequently to income statement:
|
||||||
Exchange gain/(loss) on translation of foreign currency
|
||||||
denominated associate and subsidiary
|
28
|
122
|
(68)
|
95
|
||
Total
|
$
|
28
|
122
|
(68)
|
95
|
|
Other comprehensive income/(loss)
|
$
|
(64)
|
(19)
|
(160)
|
(45)
|
|
Total comprehensive income/(loss) for the period
|
$
|
(2,959)
|
7,608 |
(11,667)
|
266,235 | |
Attributable to owners of non-controlling interest
|
$
|
5 | 8 | 14 | 14 | |
Attributable to the owners of parent
|
$
|
(2,964)
|
7,600
|
(11,681)
|
266,221
|
|
|
Q4 2021
|
Q4 2020
|
12 months 2021
|
12 months 2020
|
|
|
Note
|
Oct. 1 - Dec. 31, 2021
|
Oct. 1 - Dec. 31, 2020
|
Jan. 1 - Dec. 31, 2021
|
Jan. 1 - Dec. 31, 2020
|
|
CASH FLOW FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net income / (loss) after tax
|
$
|
(2,895)
|
7,627
|
(11,507)
|
266,281
|
|
|
|
|
|
|
|
|
Items included in net income not affecting cash flows
|
|
29,422
|
38,464
|
103,607
|
154,331
|
|
Depreciation and amortization
|
|
32,750
|
32,028
|
128,639
|
124,245
|
|
Impairment charges
|
|
-
|
7,640
|
-
|
12,560
|
|
Amortization of upfont fees
|
|
640
|
561
|
2,550
|
5,538
|
|
(Gain) / loss, sale of vessel
|
|
-
|
-
|
(15,153)
|
-
|
|
Fair value (gain) / loss on derivative financial liabilities
|
(4,456)
|
(2,403)
|
(12,450)
|
8,074
|
||
Compensation related to options and restricted stock
|
783
|
982
|
4,347
|
5,106
|
||
(Gain) / loss modification of debt
|
|
-
|
-
|
(3,049)
|
-
|
|
Share of profit in associated companies
|
|
(295)
|
(344)
|
(1,278)
|
(1,193)
|
|
Income adjusted for non-cash items
|
$
|
26,528
|
46,091
|
92,100
|
420,611
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities
|
|
(7,627)
|
35,261
|
(31,537)
|
109,258
|
|
Accounts receivable and accrued revenues
|
|
(13,012)
|
31,857
|
(301)
|
77,788
|
|
Capitalized voyage expenses
|
|
(484)
|
93
|
(356)
|
3,111
|
|
Prepaid expenses
|
|
275
|
(2,765)
|
523
|
(2,265)
|
|
Accounts payable and accrued expenses
|
|
8,755
|
6,771
|
1,551
|
(6,967)
|
|
Deferred shipping revenues
|
|
819
|
(2,066)
|
(11,372)
|
15,306
|
|
Bunkers, lube oils and consumables
|
|
(3,974)
|
1,313
|
(21,542)
|
22,231
|
|
Pension liability
|
|
(5)
|
59
|
(41)
|
53
|
|
Net cash provided by operating activities
|
$
|
18,901
|
81,352
|
60,562
|
529,870
|
|
|
|
|
|
|
|
|
CASH FLOW FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
Investment in vessels
|
|
(14,157)
|
(11,352)
|
(174,558)
|
(27,117)
|
|
Proceeds from sale of vessels
|
|
-
|
-
|
87,063
|
-
|
|
Dividend received from associated company
|
|
1,031
|
835
|
1,031
|
835
|
|
Investment in other property, plant and equipment
|
|
-
|
(44)
|
(48)
|
(435)
|
|
Net cash used in investing activities
|
$
|
(13,125)
|
(10,560)
|
(86,512)
|
(26,717)
|
|
|
|
|
|
|
|
|
CASH FLOW FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
Cash dividends paid
|
7
|
|
(3,334)
|
(34,160)
|
(22,083)
|
(214,669)
|
Repayment principal element of lease liability
|
|
(154)
|
(128)
|
(611)
|
(467)
|
|
Issuance of long-term debt
|
|
(1)
|
(400)
|
355,840
|
70,862
|
|
Purchase of treasury shares
|
7
|
|
(2,971)
|
-
|
(32,178)
|
-
|
Scheduled repayment of long-term debt
|
|
(3,139)
|
(16,770)
|
(7,629)
|
(65,151)
|
|
Prepayment of long-term debt
|
5
|
|
-
|
(25,800)
|
(93,378)
|
(292,443)
|
Repayment of long-term debt refinancing
|
5
|
|
-
|
-
|
(175,933)
|
-
|
Repayment of long-term debt, sale of vessels
|
5
|
|
-
|
-
|
(6,061)
|
-
|
Net cash (used in)/provided by financing activities
|
$
|
(9,599)
|
(77,258)
|
17,967
|
(501,868)
|
|
|
|
|
|
|
|
|
Net (decrease)/increase in cash and cash equivalents
|
(3,823)
|
(6,466)
|
(7,983)
|
1,285
|
||
Cash and cash equivalents at beginning of period
|
|
64,481
|
75,107
|
68,641
|
67,356
|
|
Cash and cash equivalents at end of period
|
$
|
60,658
|
68,641
|
60,658
|
68,641
|
|
|
|
|
|
|
|
|
Specification of items included in operating activities:
|
||||||
Interest paid
|
|
5,732
|
6,172
|
23,196
|
35,404
|
|
Interest received
|
|
1
|
12
|
6
|
212
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
Paid-in
|
|
|
|
|
|
|
|
|
|
Non-
|
|
|
|
|
|
|
|
|
Additional
|
|
Treasury
|
|
Accumulated
|
|
Translation
|
|
Other
|
|
Controlling
|
|
Total
|
|
Note
|
Shares
|
|
Amount
|
|
Capital
|
|
Shares
|
|
Deficit
|
|
Differences
|
|
Reserves
|
|
Interest
|
|
Equity
|
Balance at January 1, 2020
|
|
146,819,401
|
$
|
1,468
|
$
|
1,169,537
|
$
|
-
|
$
|
(240,165)
|
$
|
73
|
$
|
1,531
|
$
|
5
|
$
|
932,449
|
Net income/(loss) after tax
|
|
|
|
|
|
|
|
|
|
266,266
|
|
|
|
|
|
14
|
|
266,281
|
Other comprehensive income/(loss)
|
|
|
|
|
|
|
|
|
|
(141)
|
|
95
|
|
|
|
|
|
(45)
|
Total comprehensive income/(loss)
|
|
|
|
|
|
|
|
|
|
266,125
|
|
95
|
|
|
|
14
|
|
266,235
|
Cash dividends declared and paid
|
|
|
|
|
|
|
|
|
|
(214,669)
|
|
|
|
|
|
|
|
(214,669)
|
Conversion of convertible bonds
|
|
23,377,397
|
|
234
|
|
119,584
|
|
|
|
|
|
|
|
|
|
|
|
119,818
|
Compensation related to options and restricted stock
|
|
601,530
|
|
6
|
|
2,383
|
|
|
|
|
|
|
|
2,717
|
|
|
|
5,106
|
Balance at December 31, 2020
|
|
170,798,328
|
$
|
1,708
|
$
|
1,291,505
|
$
|
-
|
$
|
(188,709)
|
$
|
169
|
$
|
4,248
|
$
|
19
|
$
|
1,108,940
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2021
|
|
170,798,328
|
$
|
1,708
|
$
|
1,291,505
|
$
|
-
|
$
|
(188,709)
|
$
|
169
|
$
|
4,248
|
$
|
19
|
$
|
1,108,940
|
Net income/(loss) after tax
|
|
|
|
|
|
|
|
|
|
(11,521)
|
|
|
|
|
|
14
|
|
(11,507)
|
Other comprehensive income/(loss)
|
|
|
|
|
|
|
|
|
|
(92)
|
|
(68)
|
|
|
|
|
|
(160)
|
Total comprehensive income/(loss)
|
|
|
|
|
|
|
|
|
|
(11,613)
|
|
(68)
|
|
|
|
14
|
|
(11,667)
|
Cash dividends declared and paid
|
|
|
|
|
|
|
|
|
|
(22,083)
|
|
|
|
|
|
|
|
(22,083)
|
Purchase of treasury shares
|
7
|
|
|
|
|
|
|
(32,178)
|
|
|
|
|
|
|
|
|
|
(32,178)
|
Retirement of treasury shares
|
7
|
(5,513,254)
|
|
(55)
|
|
(32,123)
|
|
32,178
|
|
|
|
|
|
|
|
|
|
-
|
Compensation related to options and restricted stock
|
|
841,696
|
|
8
|
|
4,619
|
|
|
|
|
|
|
|
(280)
|
|
|
|
4,347
|
Balance at December 31, 2021
|
7
|
166,126,770
|
$
|
1,661
|
$
|
1,264,000
|
$
|
-
|
$
|
(222,405)
|
$
|
101
|
$
|
3,968
|
$
|
34
|
$
|
1,047,359
|
o |
IFRS 17 Insurance Contracts
|
o |
Amendments to IFRS 10 and IAS 28 Sale or Contribution of Assets between an Investor and its Associates or Joint Venture
|
o |
Amendments to IAS 1 Classification of Liabilities as Current or Non-current
|
o |
Amendments to IFRS 3 Reference to the Conceptual Framework
|
o |
Amendments to IAS 16 Property, Plant and Equipment – Proceeds before Intended Use
|
o |
Amendments to IAS 37 Onerous Contracts – Cost to Fulfilling a Contract
|
o |
Annual Improvements to IFRS Standards 2018-2020 Cycle - Amendments to IFRS 1 First-time Adoption of International Financial Reporting Standards, IFRS 9 Financial Instruments, IFRS 16 Leases and IAS 41
Agriculture
|
$ in thousands
|
|
Q4 2021
|
Q4 2020
|
|
2021
|
2020
|
Time charter revenues*
|
|
21,309
|
63,027
|
|
140,730
|
182,663
|
Voyage charter revenues
|
|
62,525
|
27,965
|
|
155,124
|
508,375
|
Shipping revenues
|
|
83,835
|
90,992
|
|
295,853
|
691,039
|
$ in thousands
|
Margin
above Libor
|
Q1
2022
|
Q2-Q4
2022
|
2023
|
2024
|
Thereafter
|
Total
|
ABN Amro Credit Facility *
|
2.40 %
|
-
|
-
|
30,811
|
199,256
|
-
|
230,067
|
Credit Agricole Credit Facility
|
2.19 %
|
676
|
2,027
|
32,433
|
-
|
-
|
35,136
|
Danish Ship Finance Credit Facility
|
2.00 %
|
-
|
2,427
|
2,427
|
2,427
|
26,693
|
33,973
|
Nordea Credit Facility **
|
1.90 %
|
1,250
|
3,750
|
26,591
|
26,591
|
173,118
|
231,300
|
Total
|
1,926
|
8,204
|
92,262
|
228,274
|
199,811
|
530,477
|
|
Unamortized upfront fees bank loans
|
(8,178)
|
||||||
Total interest bearing debt
|
522,299
|
$ in thousands
|
Expires
|
Notional amount
Q4 2021
|
Current liability
Q4 2021
|
Non-current liability
Q4 2021
|
Fair value
Q4 2021
|
Swap pays 2.987%, receive floating
|
Apr. 20, 2023
|
39,600
|
901
|
272
|
1,173
|
Swap pays 3.012%, receive floating
|
Apr. 20, 2023
|
39,600
|
911
|
274
|
1,185
|
Swap pays 3.019%, receive floating
|
Sep. 29, 2023
|
28,176
|
583
|
434
|
1,017
|
Swap pays 3.019%, receive floating
|
Sep. 29, 2023
|
27,262
|
563
|
419
|
982
|
Swap pays 2.8665%, receive floating
|
Sep. 29, 2023
|
43,690
|
864
|
644
|
1,509
|
Swap pays 2.8785%, receive floating
|
Jun. 30, 2023
|
38,106
|
777
|
385
|
1,162
|
Swap pays 2.885%, receive floating
|
Sep. 29, 2023
|
43,048
|
862
|
642
|
1,504
|
Swap pays 2.897%, receive floating
|
Sep. 30, 2023
|
38,284
|
766
|
573
|
1,339
|
Swap pays 3.020%, receive floating
|
Sep. 29, 2023
|
36,600
|
775
|
578
|
1,353
|
Total carrying amount
|
334,365
|
7,002
|
4,222
|
11,224
|
|
ABN Amro
|
Credit Agricole
|
Danish Ship Finance
|
Nordea
|
|
Credit Facility
|
Credit Facility
|
Credit Facility
|
Credit Facility
|
Security
|
12 VLCCs
|
1 VLCC
|
1 VLCC
|
12 VLCCs
|
Charter free market value of vessels that secure facility must be no less than
|
135% of borrowings
|
135% of borrowings
|
135% of borrowings
|
135% of borrowings
|
Value adjusted* tangible net worth
|
$300 million and 25% of value
adjusted total assets
|
$200 million and 25% of value
adjusted total assets
|
$300 million and 25% of value
adjusted total assets
|
$300 million and 25% of value
adjusted total assets
|
Unencumbered cash of at least
|
Higher of $30 million or 6% of
gross interest bearing debt
|
Higher of $20 million or 6% of
gross interest bearing debt
|
Higher of $30 million or 6% of
gross interest bearing debt
|
Higher of $30 million or 6% of
gross interest bearing debt
|
Guarantor
|
DHT Holdings, Inc.
|
DHT Holdings, Inc.
|
DHT Holdings, Inc.
|
DHT Holdings, Inc.
|
Cost of Vessels
|
|
$ in thousands
|
|
At January 1, 2021
|
2,121,455
|
Additions
|
68,156
|
Transferred from vessels upgrades
|
122,907
|
Retirement *
|
(155,664)
|
At December 31, 2021
|
2,156,855
|
|
|
Depreciation, impairment and amortization
|
|
$ in thousands
|
|
At January 1, 2021
|
645,020
|
Depreciation and amortization
|
127,743
|
Retirement *
|
(83,754)
|
At December 31, 2021
|
689,009
|
|
|
Carrying Amount
|
|
$ in thousands
|
|
At January 1, 2021
|
1,476,436
|
At December 31, 2021
|
1,467,846
|
Cost of advances of vessels and vessel upgrades
|
|
$ in thousands
|
|
At January 1, 2021
|
17,269
|
Additions
|
106,010
|
Transferred to vessels
|
(122,907)
|
At December 31, 2021
|
372
|
|
|
Carrying Amount
|
|
$ in thousands
|
|
At January 1, 2021
|
17,269
|
At December 31, 2021
|
372
|
|
Common stock
|
Preferred stock
|
Issued at December 31, 2021
|
166,126,770
|
-
|
Numbers of shares authorized for issue
|
||
at December 31, 2021
|
250,000,000
|
1,000,000
|
Par value
|
$ 0.01
|
$ 0.01
|
Payment date
|
Total Payment
|
Per common share
|
||
November 23, 2021
|
$
|
3.3 million |
$
|
0.02 |
August 26, 2021
|
$
|
3.3 million |
$
|
0.02 |
May 26, 2021
|
$ |
6.8 million | $ |
0.04 |
February 25, 2021
|
$
|
8.6 million |
$
|
0.05 |
Total payment as of December 31, 2021
|
$
|
22.1 million |
$
|
0.13 |
Payment date
|
Total Payment
|
Per common share
|
||
November 25, 2020
|
$
|
34.2 million |
$
|
0.20 |
September 2, 2020
|
$
|
82.0 million |
$
|
0.48 |
May 26, 2020
|
$ |
51.5 million | $ |
0.35 |
February 25, 2020
|
$
|
47.0 million |
$
|
0.32 |
Total payment as of December 31, 2020
|
$
|
214.7 million |
$
|
1.35 |