Exhibit
|
Description
|
|
99.1 |
Press
Release dated February 16,
2010
|
DHT Maritime, Inc. | |||
(Registrant) | |||
Date: February
16, 2010
|
By:
|
/s/ Eirik Ubøe | |
Eirik
Ubøe
|
|||
Chief Financial Officer | |||
1)
|
Net
income adjusted for non-cash financial items related to interest rate
swaps represents the sum of net income, amortization of unrealized loss of
interest rate swaps and fair value (gain)/loss on derivative financial
instrument. Please refer to the table on page 9 for a
reconciliation between net income and net income adjusted for non-cash
financial items related to interest rate
swaps.
|
2)
|
Free
cash flow from operations after contractual debt service represents the
sum of net income, amortization of unrealized loss of interest rate swaps,
fair value (gain)/loss on derivative financial instrument and depreciation
and amortization. Please refer to the table on page 9 for a
reconciliation between net income and free cash flow from operations after
contractual debt service.
|
3)
|
Through
the profit-sharing elements of the time charter agreements for the VLCCs
and the Aframax tankers, DHT earns an additional amount equal to 40% of
the excess of the vessels’ actual net time charter equivalent (“TCE”)
earnings in the commercial pools over the base charter hire rates for the
quarter, calculated on a fleet wide basis and on a four quarter rolling
average. The Overseas
Newcastle has a profit sharing arrangement whereby DHT earns an
additional amount equal to 33% of the vessel’s TCE earnings above $35,000
per day.
|
4Q
2009
Oct.
1 - Dec. 31, 2009
Unaudited
|
4Q
2008
Oct.
1 - Dec. 31, 2008
Unaudited
|
Year
Jan.
1 - Dec. 31, 2009
Unaudited
|
Year
Jan.
1 - Dec. 31, 2008
Audited
|
|||||||||||||
Shipping
revenues
|
23,882 | 30,871 | 102,576 | 114,603 | ||||||||||||
Vessel
expenses
|
7,702 | 6,231 | 30,034 | 21,409 | ||||||||||||
Depreciation
and amortization
|
6,952 | 6,609 | 26,762 | 25,948 | ||||||||||||
General
and administrative
|
1,518 | 1,388 | 4,588 | 4,766 | ||||||||||||
Total
operating expenses
|
16,172 | 14,228 | 61,384 | 52,123 | ||||||||||||
Income
from vessel operations
|
7,710 | 16,643 | 41,192 | 62,480 | ||||||||||||
Interest
income
|
28 | 300 | 298 | 1,572 | ||||||||||||
Interest
expense
|
(4,011 | ) | (5,075 | ) | (18,130 | ) | (21,904 | ) | ||||||||
Fair
value gain/(loss) on derivative instruments
|
167 | – | (4,062 | ) | – | |||||||||||
Other
financial
|
– | – | (2,452 | ) | – | |||||||||||
Net
income
|
3,894 | 11,868 | 16,846 | 42,148 | ||||||||||||
Basic
net income per share
|
0.08 | 0.30 | 0.36 | 1.17 | ||||||||||||
Diluted
net income per share
|
0.08 | 0.30 | 0.36 | 1.17 | ||||||||||||
Weighted
average number of shares (basic)
|
48,675,897 | 39,238,807 | 46,321,404 | 36,055,422 | ||||||||||||
Weighted
average number of shares (diluted)
|
48,675,897 | 39,238,807 | 46,321,404 | 36,055,422 | ||||||||||||
CONDENSED
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
|
||||||||||||||||
Profit
for the period
|
3,894 | 11,868 | 16,846 | 42,148 | ||||||||||||
Other
comprehensive income:
|
||||||||||||||||
Cash
flow hedges
|
2,406 | 806 | 12,055 | (16,200 | ) | |||||||||||
Total
comprehensive income for the period
|
6,300 | 12,674 | 28,901 | 25,948 |
Dec.
31, 2009
Unaudited
|
Dec.
31, 2008
Audited
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
72,664 | 59,020 | ||||||
Voyage
receivables from OSG
|
- | 8,791 | ||||||
Prepaid
expenses
|
1,329 | 382 | ||||||
Prepaid
technical management fee to OSG
|
1,958 | 768 | ||||||
Total
current assets
|
75,951 | 68,961 | ||||||
Vessels,
net of accumulated depreciation
|
441,036 | 462,387 | ||||||
Other
long term receivables
|
984 | - | ||||||
Total
assets
|
517,971 | 531,348 | ||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
Current
liabilities
|
||||||||
Accounts
payable and accrued expenses
|
6,250 | 6,400 | ||||||
Derivative
financial instruments
|
11,779 | 10,945 | ||||||
Deferred
shipping revenues
|
7,898 | 7,855 | ||||||
Total
current liabilities
|
25,927 | 25,200 | ||||||
Long
term liabilities
|
||||||||
Long
term debt
|
293,041 | 342,852 | ||||||
Derivative
financial instruments
|
6,646 | 15,473 | ||||||
Other
long term liabilities
|
433 | - | ||||||
Total
long term liabilities
|
300,120 | 358,325 | ||||||
Total liabilities | 326,047 | 383,525 | ||||||
Shareholders’
equity
|
||||||||
Preferred
stock
|
- | - | ||||||
Common
stock
|
487 | 392 | ||||||
Paid-in
additional capital
|
239,624 | 200,570 | ||||||
Retained
earnings/(deficit)
|
(33,824 | ) | (26,721 | ) | ||||
Accumulated
other comprehensive income/(loss)
|
(14,363 | ) | (26,418 | ) | ||||
Total
stockholders’ equity
|
191,924 | 147,823 | ||||||
Total
liabilities and stockholders’ equity
|
517,971 | 531,348 |
4Q
2009
Oct.
1 - Dec. 31, 2009
Unaudited
|
4Q
2008
Oct.
1 - Dec. 31, 2009
Unaudited
|
Year
Jan.
1 - Dec. 31, 2009
Unaudited
|
Year
Jan.
1 - Dec. 31, 2008
Audited
|
|||||||||||||
Cash
Flows from Operating Activities:
|
||||||||||||||||
Net
income
|
3,894 | 11,868 | 16,846 | 42,148 | ||||||||||||
Depreciation
and amortization
|
6,999 | 6,657 | 26,951 | 26,137 | ||||||||||||
Deferred
compensation related to options and restricted stock
granted
|
149 | 125 | 749 | 476 | ||||||||||||
Amortisation
and swap expense
|
(166 | ) | - | 4,062 | - | |||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||||||
Receivables
|
560 | (800 | ) | 8,791 | (7,244 | ) | ||||||||||
Prepaid
expenses
|
(1,958 | ) | 723 | (3,121 | ) | 525 | ||||||||||
Accounts
payable, accrued expenses and deferred revenue
|
1,730 | (395 | ) | 326 | 2,840 | |||||||||||
Net
cash provided by operating activities
|
11,208 | 18,178 | 54,604 | 64,882 | ||||||||||||
Cash
flows from Investing Activities:
|
||||||||||||||||
Investments
in vessels
|
(3,929 | ) | - | (5,411 | ) | (81,185 | ) | |||||||||
Net
cash used in investing activities
|
(3,929 | ) | - | (5,411 | ) | (81,185 | ) | |||||||||
Cash
flows from Financing Activities
|
||||||||||||||||
Issuance
of common stock
|
- | - | 38,400 | 91,426 | ||||||||||||
Deferred
Offering costs
|
- | - | - | 134 | ||||||||||||
Issuance
of long-term debt, net of acquisition costs
|
- | - | - | 90,300 | ||||||||||||
Cash
dividends paid
|
- | (11,772 | ) | (23,949 | ) | (41,902 | ) | |||||||||
Repayment
of long-term debt
|
- | (75,000 | ) | (50,000 | ) | (75,000 | ) | |||||||||
Net
cash provided by / (used in) financing activities
|
- | (86,772 | ) | (35,549 | ) | 64,958 | ||||||||||
Net
increase/(decrease) in cash and cash equivalents
|
7,279 | (68,594 | ) | 13,644 | 48,655 | |||||||||||
Cash
and cash equivalents at beginning of period
|
65,385 | 127,614 | 59,020 | 10,365 | ||||||||||||
Cash
and cash equivalents at end of period
|
72,664 | 59,020 | 72,664 | 59,020 | ||||||||||||
Interest
paid
|
4,157 | 5,683 | 18,238 | 20,750 |
Common
Stock
|
||||||||||||||||||||||||
Shares
|
Amount
|
Paid-in
Additional
Captial
|
Retained
Earnings
|
Cash
Flow
Hedges
|
Total
equity
|
|||||||||||||||||||
Balance
at January 1, 2008
|
30,030,811 | 300 | 108,760 | (26,967 | ) | (10,218 | ) | 71,875 | ||||||||||||||||
Cash dividends declared and paid | (41,902 | ) | (41,902 | ) | ||||||||||||||||||||
Issue
of Common stock
|
9,200,000 | 92 | 91,334 | 91,426 | ||||||||||||||||||||
Compensation
related to options
and
restricted stock
|
476 | 476 | ||||||||||||||||||||||
Issue
of restricted stock awards
|
7,996 | - | ||||||||||||||||||||||
Total
comprehensive income
|
42,148 | (16,200 | ) | 25,948 | ||||||||||||||||||||
Balance
at December 31, 2008
|
39,238,807 | 392 | 200,570 | (26,721 | ) | (26,418 | ) | 147,823 | ||||||||||||||||
Balance
at January 1, 2009
|
39,238,807 | 392 | 200,570 | (26,721 | ) | (26,418 | ) | 147,823 | ||||||||||||||||
Cash dividends declared and paid | (23,949 | ) | (23,949 | ) | ||||||||||||||||||||
Issue
of Common Stock
|
9,408,481 | 95 | 38,305 | 38,400 | ||||||||||||||||||||
Compensation
related to options
and
restricted stock
|
28,609 | 749 | 749 | |||||||||||||||||||||
Total
comprehensive income
|
16,846 | 12,055 | 28,901 | |||||||||||||||||||||
Balance
at December 31, 2009
|
48,675,897 | 487 | 239,624 | (33,824 | ) | (14,363 | ) | 191,924 |
4Q
2009
Oct
1 - Dec. 31, 2009
Unaudited
|
4Q
2008
Oct
1 - Dec. 31, 2008
Unaudited
|
Year
Jan
1 - Dec. 31, 2009
Unaudited
|
Year
Jan
1 - Dec. 31, 2008
Audited
|
|||||||||||||
Net
Income
|
3,894 | 11,868 | 16,846 | 42,148 | ||||||||||||
Amortization
of unrealized loss of interest rate swaps
|
2,406 | - | 12,055 | - | ||||||||||||
Fair
value (gain)/loss on derivative financial instrument
|
(2,573 | ) | - | (7,993 | ) | - | ||||||||||
Net
income adjusted for non-cash financial terms
|
3,727 | 11,868 | 20,908 | 42,148 | ||||||||||||
Weighted
average number of shares (diluted)
|
48,675,897 | 39,238,807 | 46,321,404 | 36,055,422 | ||||||||||||
Net
Income adjusted for non-cash financial items per share
|
0.08 | 0.30 | 0.45 | 1.17 | ||||||||||||
Net
Income
|
3,894 | 11,868 | 16,846 | 42,148 | ||||||||||||
Net
Income amortization of unrealized loss of interest rate
swaps
|
2,406 | - | 12,055 | - | ||||||||||||
Fair
value (gain)/loss on derivative financial instrument
|
(2,573 | ) | - | (7,993 | ) | - | ||||||||||
Depreciation
and amortization
|
6,952 | 6,609 | 26,762 | 25,948 | ||||||||||||
Free
cash flow from operations after contractual debt service
|
10,679 | 18,477 | 47,670 | 68,069 | ||||||||||||
Free
cash flow from operations after contractual debt service per
share
|
0.22 | 0.47 | 1.03 | 1.89 |