Exhibit
|
Description
|
|
99.1
|
Press Release dated August 10, 2022
|
DHT Holdings, Inc.
|
||||
(Registrant)
|
||||
Date: August 10, 2022
|
By:
|
/s/ Laila C. Halvorsen |
||
Name:
|
Laila C. Halvorsen
|
|||
Title:
|
Chief Financial Officer
|
|||
USD mill. (except per share)
|
Q2 2022
|
Q1 2022
|
Q4 2021
|
Q3 2021
|
Q2 2021
|
2021
|
2020
|
Shipping revenues
|
99.2
|
76.4
|
83.8
|
59.1
|
65.9
|
295.9
|
691.0
|
Adjusted net revenues1
|
54.1
|
38.7
|
49.3
|
37.7
|
45.3
|
203.4
|
550.5
|
Adjusted EBITDA2
|
32.5
|
14.4
|
32.0
|
14.0
|
21.0
|
113.7
|
450.4
|
Profit/(loss) after tax
|
10.0
|
(17.3)
|
(2.9)
|
(21.0)
|
0.8
|
(11.5)
|
266.33
|
EPS – basic
|
0.06
|
(0.10)
|
(0.02)
|
(0.13)
|
0.00
|
(0.07)
|
1.71
|
EPS – diluted4
|
0.06
|
(0.10)
|
(0.02)
|
(0.13)
|
0.00
|
(0.07)
|
1.61
|
Dividend5
|
0.04
|
0.02
|
0.02
|
0.02
|
0.02
|
0.10
|
1.08
|
Interest bearing debt
|
482.2
|
521.0
|
522.3
|
524.8
|
526.2
|
522.3
|
450.0
|
Cash and cash equivalents
|
105.8
|
58.6
|
60.7
|
64.5
|
52.2
|
60.7
|
68.6
|
Net debt
|
376.4
|
462.4
|
461.6
|
460.3
|
473.9
|
461.6
|
381.3
|
●
|
In the second quarter of 2022, the Company’s VLCCs achieved an average rate of $24,300 per day.
|
●
|
Adjusted EBITDA for the second quarter of 2022 was $32.5 million. Net profit for the quarter was $10.0 million which equates to $0.06 per basic share.
|
●
|
In May 2022, the Company entered into agreements to sell DHT Hawk, built 2007, and DHT Falcon, built 2006, for $40 million and $38 million, respectively. The vessels
were both delivered during the second quarter of 2022 and the sales generated a combined gain of $12.7 million. The Company repaid the outstanding debt of $13.3 million combined on the two vessels.
|
●
|
In June 2022, the Company prepaid $23.1 million under the Nordea Credit Facility. The voluntary prepayment was made under the revolving credit facility tranche and may be re-borrowed.
|
●
|
In the second quarter of 2022, the Company purchased 2,826,771 of its own shares in the open market for an aggregate consideration of $15.9 million, at an average price of $5.6256. All shares were retired
upon receipt.
|
●
|
For the second quarter of 2022, the Company declared a cash dividend of $0.04 per share of outstanding common stock, payable on August 30, 2022, to shareholders of record as of August 23, 2022. This marks the
50th consecutive quarterly cash dividend. The shares will trade ex-dividend from August 22, 2022.
|
Q2 2022
|
Q1 2022
|
Q4 2021
|
Q3 2021
|
Q2 2021
|
2021
|
2020
|
|
Operating days6
|
2,288.8
|
2,340.0
|
2,392.0
|
2,399.5
|
2,513.4
|
9,776.5
|
9,882.0
|
Scheduled off hire days
|
22.5
|
64.3
|
98.3
|
84.8
|
99.8
|
514.7
|
255.5
|
Unscheduled off hire8
|
0.0%
|
0.6%
|
0.3%
|
0.0%
|
0.1%
|
0.1%
|
0.8%
|
Revenue days7
|
2,227.2
|
2,261.5
|
2,287.5
|
2,306.2
|
2,325.3
|
9,157.3
|
9,548.8
|
Spot exposure8
|
76.1%
|
76.3%
|
73.9%
|
57.2%
|
48.5%
|
54.7%
|
63.5%
|
VLCC time charter rate per day
|
$33,800
|
$33,200
|
$33,900
|
$27,600
|
$28,200
|
$32,600
|
$50,400
|
VLCC spot rate per day
|
$21,200
|
$11,900
|
$16,900
|
$7,400
|
$10,200
|
$13,200
|
$62,000
|
●
|
In July 2022, the Company entered into a five-year time-charter for DHT Osprey at $37,000 per day, with charterer’s option to extend two additional years, at $40,000 per day and $45,000 per day, respectively. The vessel is expected to deliver into the contract in August.
|
●
|
In July 2022, the Company agreed to a $37.5 million refinancing of the DHT Tiger with Credit Agricole. The new facility has a tenor of 6 years and an amortization profile of 20 years. It will bear an interest
rate of Secured Overnight Financing Rate (SOFR) plus a margin of 2.05%, which includes the historical Credit Adjustment Spread (CAS) of 26 basis points. As such, the cost of the facility would compare to a Libor equivalent margin of 179
basis points, representing a reduction in the Company’s borrowing cost.
|
●
|
The Company has committed $25 million to retrofit an additional 8 vessels with scrubbers. The vessels are DHT Colt, DHT Jaguar, DHT Leopard, DHT Lion, DHT Panther, DHT Puma, DHT Stallion
and DHT Tiger. All the vessels are of Eco-design and built between 2015 and 2018. The Company expects to commence the retrofit program in Q4 2022 and complete during Q1 2023. The combination of lower cost and the current higher fuel spreads
makes this a compelling investment. The investment will be funded with liquidity at hand hence no new debt will be issued. Following the completion of this project, the Company will have 23 vessels fitted with scrubbers.
|
●
|
So far in the third quarter of 2022, the Company has purchased 1,499,608 of its own shares in the open market for an aggregate consideration of $8.8 million, at an
average price of $5.8721. All shares have been retired upon receipt. As of the date of this report, the Company has 162,653,339 shares outstanding.
|
●
|
Thus far in the third quarter of 2022, 68% of the available VLCC days have been booked at an average rate of $23,600 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
|
Q2 2022
|
Q1 2022
|
Q4 2021
|
Q3 2021
|
Q2 2021
|
2021
|
2020
|
Reconciliation of adjusted net revenue
|
|||||||
Shipping revenues
|
99,233
|
76,400
|
83,835
|
59,095
|
65,940
|
295,853
|
691,039
|
Voyage expenses
|
(45,180)
|
(37,659)
|
(34,567)
|
(21,443)
|
(20,689)
|
(92,405)
|
(140,564)
|
Adjusted net revenues
|
54,053
|
38,741
|
49,268
|
37,652
|
45,251
|
203,448
|
550,475
|
|
|||||||
Reconciliation of adjusted EBITDA
|
|||||||
Profit/(loss) after tax
|
9,956
|
(17,252)
|
(2,895)
|
(21,032)
|
808
|
(11,507)
|
266,281
|
Income tax expense
|
141
|
90
|
129
|
97
|
(26)
|
360
|
900
|
Other financial (income)/expenses
|
1,529
|
556
|
502
|
1,015
|
(2,805)
|
(645)
|
1,334
|
Fair value (gain)/loss on derivative financial liabilities
|
(4,284)
|
(7,855)
|
(4,456)
|
(2,316)
|
(2,247)
|
(12,450)
|
8,074
|
Interest expense
|
6,633
|
6,164
|
6,297
|
6,348
|
7,049
|
25,727
|
38,408
|
Interest income
|
(110)
|
(1)
|
(1)
|
(4)
|
(0)
|
(6)
|
(212)
|
Share of profit from associated companies
|
(978)
|
(349)
|
(295)
|
(293)
|
(346)
|
(1,278)
|
(1,193)
|
(Gain)/loss, sale of vessel
|
(12,683)
|
-
|
-
|
(1,556)
|
(13,597)
|
(15,153)
|
-
|
Impairment charges
|
-
|
-
|
-
|
-
|
-
|
-
|
12,560
|
Depreciation and amortization
|
32,318
|
33,047
|
32,750
|
31,734
|
32,160
|
128,639
|
124,245
|
Adjusted EBITDA
|
32,522
|
14,400
|
32,032
|
13,993
|
20,995
|
113,688
|
450,397
|
|
|||||||
Reconciliation of adjusted spot time charter equivalent per day*
|
|||||||
Spot time charter equivalent per day
|
21,200
|
11,900
|
16,900
|
7,400
|
10,200
|
13,200
|
62,000
|
IFRS 15 impact on spot time charter equivalent per day**
|
(3,200)
|
2,800
|
400
|
3,000
|
(600)
|
500
|
(2,600)
|
Adjusted spot time charter equivalent per day
|
17,900
|
14,700
|
17,300
|
10,300
|
9,600
|
13,700
|
59,400
|
|
Note
|
|
June 30, 2022 (Unaudited)
|
|
December 31, 2021 (Audited)
|
ASSETS
|
|
|
|
|
|
Current assets
|
|||||
Cash and cash equivalents
|
$
|
105,778
|
60,658
|
||
Accounts receivable and accrued revenues
|
8
|
25,234
|
30,361
|
||
Capitalized voyage expenses
|
2,485
|
1,395
|
|||
Prepaid expenses
|
12,091
|
6,162
|
|||
Derivative financial assets
|
5
|
773
|
-
|
||
Bunker inventory
|
42,266
|
33,396
|
|||
Total current assets
|
$
|
188,627
|
131,972
|
||
|
|||||
Non-current assets
|
|||||
Vessels
|
6
|
$
|
1,346,446
|
1,467,846
|
|
Advances for vessel upgrades
|
6
|
168
|
372
|
||
Other property, plant and equipment
|
5,508
|
3,766
|
|||
Goodwill
|
4
|
1,356
|
|||
Investment in associate company
|
-
|
5,406
|
|||
Derivative financial assets
|
5
|
161
|
-
|
||
Total non-current assets
|
$
|
1,353,639
|
1,477,391
|
||
|
|||||
TOTAL ASSETS
|
$
|
1,542,266
|
1,609,362
|
||
|
|||||
LIABILITIES AND EQUITY
|
|||||
Current liabilities
|
|||||
Accounts payable and accrued expenses
|
$
|
26,883
|
19,662
|
||
Derivative financial liabilities
|
5
|
19
|
7,002
|
||
Current portion long-term debt
|
5
|
31,398
|
9,792
|
||
Other current liabilities
|
1,390
|
624
|
|||
Deferred shipping revenues
|
9
|
3,300
|
4,865
|
||
Total current liabilities
|
$
|
62,991
|
41,944
|
||
|
|||||
Non-current liabilities
|
|||||
Long-term debt
|
5
|
$
|
450,752
|
512,507
|
|
Derivative financial liabilities
|
5
|
-
|
4,222
|
||
Other non-current liabilities
|
3,870
|
3,330
|
|||
Total non-current liabilities
|
$
|
454,622
|
520,059
|
||
|
|||||
TOTAL LIABILITIES
|
$
|
517,613
|
562,003
|
||
|
|||||
Equity
|
|||||
Common stock at par value
|
7
|
$
|
1,642
|
1,661
|
|
Additional paid-in capital
|
1,252,456
|
1,264,000
|
|||
Accumulated deficit
|
(236,607)
|
(222,405)
|
|||
Translation differences
|
(111)
|
101
|
|||
Other reserves
|
2,548
|
3,968
|
|||
Total equity attributable to the Company
|
1,019,927
|
1,047,326
|
|||
Non-controlling interest
|
4,726
|
34
|
|||
Total equity
|
$
|
1,024,653
|
1,047,359
|
||
|
|||||
TOTAL LIABILITIES AND EQUITY
|
$
|
1,542,266
|
1,609,362
|
|
|
|
Q2 2022
|
Q2 2021
|
1H 2022
|
1H 2021
|
|
Note
|
|
Apr. 1 - Jun. 30, 2022
|
Apr. 1 - Jun. 30, 2021
|
Jan. 1 - Jun. 30, 2022
|
Jan. 1 - Jun. 30, 2021
|
Shipping revenues
|
|
$
|
99,233
|
65,940
|
175,633
|
152,923
|
Other revenues
|
|
|
681
|
-
|
681
|
-
|
|
|
|
|
|||
Total revenues
|
3
|
$
|
99,913
|
65,940
|
176,313
|
152,923
|
|
|
|
|
|||
Operating expenses
|
|
|
|
|||
Voyage expenses
|
|
|
(45,180)
|
(20,689)
|
(82,839)
|
(36,395)
|
Vessel operating expenses
|
|
|
(18,031)
|
(19,585)
|
(36,294)
|
(38,640)
|
Depreciation and amortization
|
6
|
|
(32,318)
|
(32,160)
|
(65,365)
|
(64,155)
|
Gain /( loss), sale of vessels
|
|
|
12,683
|
13,597
|
12,683
|
13,597
|
General and administrative expenses
|
|
|
(4,181)
|
(4,671)
|
(10,258)
|
(10,226)
|
Total operating expenses
|
|
$
|
(87,026)
|
(63,508)
|
(182,073)
|
(135,818)
|
|
|
|
|
|||
|
|
|
|
|||
Operating (loss)/ income
|
|
$
|
12,887
|
2,432
|
(5,760)
|
17,105
|
|
|
|
|
|||
Share of profit from associated companies
|
|
|
978
|
346
|
1,327
|
690
|
Interest income
|
|
|
110
|
0
|
111
|
1
|
Interest expense
|
|
|
(6,633)
|
(7,049)
|
(12,797)
|
(13,082)
|
Fair value gain/(loss) on derivative financial liabilities
|
|
|
4,284
|
2,247
|
12,139
|
5,677
|
Other financial (expense)/income
|
|
|
(1,529)
|
2,805
|
(2,085)
|
2,161
|
Profit/(loss) before tax
|
|
$
|
10,098
|
781
|
(7,065)
|
12,553
|
|
|
|
|
|||
Income tax expense
|
|
|
(141)
|
26
|
(231)
|
(133)
|
Profit/(loss) after tax
|
|
$
|
9,956
|
808
|
(7,296)
|
12,419
|
Attributable to owners of non-controlling interest
|
|
|
236
|
5
|
240
|
6
|
Attributable to the owners of parent
|
|
$
|
9,720
|
803
|
(7,536)
|
12,413
|
|
|
|
|
|||
|
|
|
|
|||
Basic earnings/(loss) per share
|
|
|
0.06
|
0.00
|
(0.05)
|
0.07
|
Diluted earnings/(loss) per share
|
|
|
0.06
|
0.00
|
(0.05)
|
0.07
|
|
|
|
|
|||
Weighted average number of shares (basic)
|
|
|
166,767,540
|
170,930,454
|
166,657,389
|
171,108,064
|
Weighted average number of shares (diluted)
|
|
|
166,824,023
|
171,031,128
|
166,657,389
|
171,191,021
|
|
|
|
Q2 2022
|
Q2 2021
|
1H 2022
|
1H 2021
|
|
Note
|
|
Apr. 1 - Jun. 30, 2022
|
Apr. 1 - Jun. 30, 2021
|
Jan. 1 - Jun. 30, 2022
|
Jan. 1 - Jun. 30, 2021
|
Profit/(loss) after tax
|
|
$
|
9,956
|
808
|
(7,296)
|
12,419
|
|
|
|
|
|
|
|
Other comprehensive income/(loss):
|
|
|
|
|
|
|
Items that may be reclassified subsequently to income statement:
|
|
|
|
|
|
|
Exchange gain/(loss) on translation of foreign currency
|
|
|
|
|
|
|
denominated associate and subsidiary
|
|
|
(196)
|
(5)
|
(212)
|
(63)
|
Total
|
|
$
|
(196)
|
(5)
|
(212)
|
(63)
|
|
|
|
|
|
|
|
Other comprehensive income/(loss)
|
|
$
|
(196)
|
(5)
|
(212)
|
(63)
|
|
|
|
|
|
|
|
Total comprehensive income/(loss) for the period
|
|
$
|
9,760
|
803
|
(7,508)
|
12,356
|
|
|
|
|
|
|
|
Attributable to owners of non-controlling interest
|
|
$
|
236
|
5
|
240
|
6
|
Attributable to the owners of parent
|
|
$
|
9,524
|
798
|
(7,748)
|
12,350
|
Q2 2022
|
Q2 2021
|
1H 2022
|
1H 2021
|
|||
Note
|
Apr. 1 - Jun. 30, 2022
|
Apr. 1 - Jun. 30, 2021
|
Jan. 1 - Jun. 30, 2022
|
Jan. 1 - Jun. 30, 2021
|
||
CASH FLOW FROM OPERATING ACTIVITIES
|
||||||
Profit/(loss) after tax
|
$
|
9,956
|
808
|
(7,296)
|
12,419
|
|
Items included in net income not affecting cash flows
|
16,481
|
14,641
|
43,999
|
45,185
|
||
Depreciation and amortization
|
32,318
|
32,160
|
65,365
|
64,155
|
||
Amortization of upfront fees
|
727
|
827
|
1,348
|
1,262
|
||
(Gain) / loss, sale of vessels
|
5
|
(12,683)
|
(13,597)
|
(12,683)
|
(13,597)
|
|
Fair value (gain)/loss on derivative financial liabilities
|
(4,284)
|
(2,247)
|
(12,139)
|
(5,677)
|
||
Impairment of equity accounted investment
|
4
|
637
|
-
|
637
|
-
|
|
Compensation related to options and restricted stock
|
896
|
892
|
2,950
|
2,781
|
||
Net foreign exchange differences
|
(152)
|
-
|
(152)
|
-
|
||
Share of profit in associated companies
|
(978)
|
(346)
|
(1,327)
|
(690)
|
||
Income adjusted for non-cash items
|
$
|
26,437
|
15,449
|
36,703
|
57,605
|
|
Changes in operating assets and liabilities
|
(120)
|
18,477
|
(4,667)
|
(12,809)
|
||
Accounts receivable and accrued revenues
|
(1,453)
|
12,756
|
5,528
|
13,028
|
||
Capitalized voyage expenses
|
(721)
|
129
|
(1,090)
|
609
|
||
Prepaid expenses
|
(616)
|
289
|
(5,078)
|
(90)
|
||
Accounts payable and accrued expenses
|
12,050
|
4,810
|
6,385
|
(5,866)
|
||
Deferred shipping revenues
|
(2,840)
|
1,777
|
(1,565)
|
(11,762)
|
||
Bunker inventory
|
(6,507)
|
(1,305)
|
(8,871)
|
(8,723)
|
||
Pension liability
|
(32)
|
22
|
23
|
(5)
|
||
Net cash provided by operating activities
|
$
|
26,318
|
33,926
|
32,036
|
44,795
|
|
CASH FLOW FROM INVESTING ACTIVITIES
|
||||||
Investment in vessels
|
(4,543)
|
(17,328)
|
(6,884)
|
(158,461)
|
||
Proceeds from sale of vessels
|
76,179
|
57,476
|
76,179
|
57,476
|
||
Investment in subsidiaries
|
(2)
|
-
|
(2)
|
-
|
||
Acquisition of subsidiary, net of cash paid
|
4
|
8,267
|
-
|
8,267
|
-
|
|
Investment in other property, plant and equipment
|
(3)
|
(38)
|
(5)
|
(47)
|
||
Net cash provided by/(used in) investing activities
|
$
|
79,898
|
40,110
|
77,554
|
(101,032)
|
|
CASH FLOW FROM FINANCING ACTIVITIES
|
||||||
Cash dividends paid
|
7
|
(3,336)
|
(6,837)
|
(6,666)
|
(15,400)
|
|
Repayment principal element of lease liability
|
(221)
|
(153)
|
(374)
|
(305)
|
||
Issuance of long-term debt
|
-
|
230,946
|
-
|
355,946
|
||
Purchase of treasury shares
|
7
|
(15,934)
|
(22,469)
|
(15,934)
|
(22,469)
|
|
Scheduled repayment of long-term debt
|
(3,139)
|
(1,889)
|
(5,065)
|
(2,565)
|
||
Prepayment of long-term debt
|
5
|
(23,125)
|
(93,378)
|
(23,125)
|
(93,378)
|
|
Repayment of long-term debt refinancing
|
-
|
(175,933)
|
-
|
(175,933)
|
||
Repayment of long-term debt, sale of vessels
|
5
|
(13,306)
|
(6,061)
|
(13,306)
|
(6,061)
|
|
Net cash (used in)/provided by financing activities
|
$
|
(59,062)
|
(75,773)
|
(64,471)
|
39,837
|
|
Net (decrease)/increase in cash and cash equivalents
|
47,154
|
(1,737)
|
45,120
|
(16,400)
|
||
Cash and cash equivalents at beginning of period
|
58,624
|
53,978
|
60,658
|
68,641
|
||
Cash and cash equivalents at end of period
|
$
|
105,778
|
52,241
|
105,778
|
52,241
|
|
Specification of items included in operating activities:
|
||||||
Interest paid
|
6,003
|
6,768
|
11,275
|
12,056
|
||
Interest received
|
110
|
0
|
111
|
1
|
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, 2021
|
|
170,798,328
|
$
|
1,708
|
$
|
1,291,505
|
$
|
-
|
$
|
(188,709)
|
$
|
169
|
$
|
4,248
|
$
|
19
|
$
|
1,108,940
|
Net income/(loss) after tax
|
|
|
|
|
|
|
|
|
|
12,413
|
|
|
|
|
|
6
|
|
12,419
|
Other comprehensive income/(loss)
|
|
|
|
|
|
|
|
|
|
-
|
|
(63)
|
|
|
|
|
|
(63)
|
Total comprehensive income/(loss)
|
|
|
|
|
|
|
|
|
|
12,413
|
|
(63)
|
|
|
|
6
|
|
12,356
|
Cash dividends declared and paid
|
|
|
|
|
|
|
|
|
|
(15,400)
|
|
|
|
|
|
|
|
(15,400)
|
Purchase of treasury shares
|
|
|
|
|
|
|
|
(22,469)
|
|
|
|
|
|
|
|
|
|
(22,469)
|
Adjustment related to non-controlling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
Retirement of treasury shares
|
|
(3,721,841)
|
|
(37)
|
|
(22,432)
|
|
22,469
|
|
|
|
|
|
|
|
|
|
-
|
Compensation related to options and restricted stock
|
|
841,696
|
|
8
|
|
4,619
|
|
|
|
|
|
|
|
(1,846)
|
|
|
|
2,781
|
Balance at June 30, 2021
|
|
167,918,183
|
$
|
1,679
|
$
|
1,273,691
|
$
|
-
|
$
|
(191,695)
|
$
|
106
|
$
|
2,403
|
$
|
25
|
$
|
1,086,209
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2022
|
|
166,126,770
|
$
|
1,661
|
$
|
1,264,000
|
$
|
-
|
$
|
(222,405)
|
$
|
101
|
$
|
3,968
|
$
|
34
|
$
|
1,047,359
|
Profit/(loss) after tax
|
|
|
|
|
|
|
|
|
|
(7,536)
|
|
|
|
|
|
240
|
|
(7,296)
|
Other comprehensive income/(loss)
|
|
|
|
|
|
|
|
|
|
-
|
|
(212)
|
|
|
|
|
|
(212)
|
Total comprehensive income/(loss)
|
|
|
|
|
|
|
|
|
|
(7,536)
|
|
(212)
|
|
|
|
240
|
|
(7,508)
|
Cash dividends declared and paid
|
|
|
|
|
|
|
|
|
|
(6,666)
|
|
|
|
|
|
|
|
(6,666)
|
Purchase of treasury shares
|
7
|
|
|
|
|
|
|
(15,934)
|
|
|
|
|
|
|
|
|
|
(15,934)
|
Adjustment related to non-controlling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,452
|
|
4,452
|
Retirement of treasury shares
|
7
|
(2,826,771)
|
|
(28)
|
|
(15,906)
|
|
15,934
|
|
|
|
|
|
|
|
|
|
-
|
Compensation related to options and restricted stock
|
|
852,948
|
|
9
|
|
4,362
|
|
|
|
|
|
|
|
(1,420)
|
|
|
|
2,950
|
Balance at June 30, 2022
|
7
|
164,152,947
|
$
|
1,642
|
$
|
1,252,456
|
$
|
-
|
$
|
(236,607)
|
$
|
(111)
|
$
|
2,548
|
$
|
4,726
|
$
|
1,024,653
|
o
|
Amendments to IAS 1 Classification of Liabilities as Current or Non-current
|
o
|
Disclosure of Accounting Policies – Amendments to IAS 1 and IFRS Practice Statement 2
|
$ in thousands
|
|
Q4 2022
|
Q4 2021
|
|
1H 2022
|
1H 2021
|
Time charter revenues1
|
|
18,686
|
34,032
|
|
37,324
|
90,844
|
Voyage charter revenues
|
|
80,547
|
31,908
|
|
138,309
|
62,079
|
Shipping revenues
|
99,233 |
65,940 |
175,633 |
152,923 |
||
Other revenues2 |
681 | - | 681 | - | ||
Total revenues
|
|
99,913
|
65,940
|
|
176,313
|
152,923
|
$ in thousands
|
|
FV recognized on acquisition
|
ASSETS
|
|
|
Current assets
|
$
|
9,912
|
Non-current assets
|
2,522
|
|
TOTAL ASSETS
|
$
|
12,433
|
LIABILITIES
|
|
|
Current liabilities
|
$
|
(570)
|
Non-current liabilities
|
|
(2,342)
|
TOTAL LIABILITIES
|
$
|
(2,912)
|
TOTAL IDENTIFIABLE NET ASSETS AT FAIR VALUE
|
$
|
9,521
|
|
|
|
Previously held equity interest measured at fair value
|
$
|
(6,030)
|
Non-controlling interest measured at fair value
|
|
(4,453)
|
Goodwill arising on acquisition
|
|
1,356
|
PURCHASE CONSIDERATION TRANSFERRED
|
$
|
394
|
$ in thousands
|
|
Cash flow on acquisition
|
Net cash acquired with the subsidiary
|
$
|
8,660
|
Cash paid
|
(394)
|
|
NET CASH FLOW ON ACQUISITION
|
$
|
8,267
|
|
Margin
|
Q3
|
Q4
|
|
|
|
|
$ in thousands
|
above Libor
|
2022
|
2022
|
2023
|
2024
|
Thereafter
|
Total
|
ABN Amro Credit Facility *
|
2.40%
|
-
|
-
|
25,677
|
191,084
|
-
|
216,761
|
Credit Agricole Credit Facility
|
2.19%
|
676
|
676
|
32,433
|
-
|
-
|
33,785
|
Danish Ship Finance Credit Facility
|
2.00%
|
-
|
1,213
|
2,427
|
2,427
|
26,693
|
32,760
|
Nordea Credit Facility **
|
1.90%
|
1,250
|
1,250
|
26,591
|
26,591
|
149,993
|
205,675
|
Total
|
|
1,926
|
3,139
|
87,128
|
220,102
|
176,686
|
488,981
|
Unamortized upfront fees bank loans
|
|
|
|
|
|
|
(6,830)
|
Total interest bearing debt
|
|
|
|
|
|
|
482,151
|
$ in thousands
|
Expires
|
Notional amount
Q2 2022
|
Current assets
Q2 2022
|
Non-current assets
Q2 2022
|
Fair value
Q2 2022
|
Swap pays 3.019%, receive floating
|
Sep. 29, 2023
|
26,892
|
60
|
15
|
74
|
Swap pays 3.019%, receive floating
|
Sep. 29, 2023
|
25,978
|
57
|
14
|
72
|
Swap pays 2.8665%, receive floating
|
Sep. 29, 2023
|
42,405
|
167
|
42
|
208
|
Swap pays 2.8785%, receive floating
|
Jun. 30, 2023
|
36,822
|
127
|
-
|
127
|
Swap pays 2.885%, receive floating
|
Sep. 29, 2023
|
41,763
|
154
|
38
|
193
|
Swap pays 2.897%, receive floating
|
Sep. 30, 2023
|
37,001
|
124
|
31
|
156
|
Swap pays 3.020%, receive floating
|
Sep. 29, 2023
|
35,316
|
84
|
21
|
104
|
Total carrying amount
|
246,178
|
773
|
161
|
934
|
$ in thousands
|
Expires
|
Notional amount
Q2 2022
|
Current liabilities
Q2 2022
|
Non-current liabilities
Q2 2022
|
Fair value
Q2 2022
|
Swap pays 2.987%, receive floating
|
Apr. 20, 2023
|
38,400
|
6
|
-
|
6
|
Swap pays 3.012%, receive floating
|
Apr. 20, 2023
|
38,400
|
13
|
-
|
13
|
Total carrying amount
|
76,800
|
19
|
-
|
19
|
|
ABN Amro
|
Credit Agricole
|
Danish Ship Finance
|
Nordea
|
|
Credit Facility
|
Credit Facility
|
Credit Facility
|
Credit Facility
|
Security
|
10 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, 2022
|
2,156,855
|
Additions
|
103
|
Transferred from vessels upgrades
|
6,829
|
Retirement *
|
(119,054)
|
At June 30, 2022
|
2,044,733
|
|
|
Depreciation, impairment and amortization
|
|
$ in thousands
|
|
At January 1, 2022
|
689,009
|
Depreciation and amortization
|
64,837
|
Retirement *
|
(55,559)
|
At June 30, 2022
|
698,287
|
|
|
Carrying Amount
|
|
$ in thousands
|
|
At January 1, 2022
|
1,476,436
|
At June 30, 2022
|
1,346,446
|
Cost of advances of vessels and vessel upgrades
|
|
$ in thousands
|
|
At January 1, 2022
|
372
|
Additions
|
6,625
|
Transferred to vessels
|
(6,829)
|
At June 30, 2022
|
168
|
|
|
Carrying Amount
|
|
$ in thousands
|
|
At January 1, 2022
|
372
|
At June 30, 2022
|
168
|
|
Common stock
|
Preferred stock
|
Issued at June 30, 2022
|
164,152,947
|
-
|
Numbers of shares authorized for issue
|
||
at June 30, 2022
|
250,000,000
|
1,000,000
|
Par value
|
$ 0.01
|
$ 0.01
|
Payment date
|
Total Payment
|
Per common share
|
||
May 26, 2022
|
$ |
3.3 million | $ |
0.02 |
February 24, 2022
|
$
|
3.3 million |
$
|
0.02 |
Total payment as of June 30, 2022
|
$
|
6.7 million |
$
|
0.04 |
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 |