Form 20-F ☑
|
Form 40-F ☐
|
Exhibit
|
Description
|
|
99.1
|
Press Release dated May 8, 2017
|
DHT Holdings, Inc.
|
|||
(Registrant)
|
|||
Date: May 10, 2017
|
By:
|
/s/ Eirik Ubøe | |
Name: Eirik Ubøe | |||
Title: Chief Financial Officer | |||
USD mill. (except per share)
|
Q1 2017
|
Q4 2016
|
Q3 2016
|
Q2 2016
|
Q1 2016
|
2016
|
2015
|
Adjusted Net Revenue1
|
70.7
|
67.0
|
50.3
|
83.2
|
90.2
|
290.7
|
296.3
|
Adjusted EBITDA
|
50.6
|
46.7
|
29.5
|
63.7
|
69.5
|
209.4
|
214.8
|
Net Income/(Loss)
|
14.32
|
17.8
|
(75.7)2
|
35.6
|
31.52
|
9.32
|
105.42
|
EPS – basic
|
0.15
|
0.19
|
(0.81)
|
0.38
|
0.34
|
0.10
|
1.13
|
EPS – diluted3
|
0.15
|
0.18
|
(0.81)
|
0.34
|
0.30
|
0.10
|
1.04
|
Interest Bearing Debt
|
674.6
|
701.5
|
684.9
|
613.1
|
654.4
|
701.5
|
662.5
|
Cash
|
72.2
|
109.34
|
71.5
|
65.0
|
77.5
|
109.34
|
166.84
|
Dividend5
|
0.08
|
0.08
|
0.02
|
0.23
|
0.25
|
0.58
|
0.69
|
Fleet (dwt)6
|
9,503,121
|
6,725,916
|
6,392,011
|
6,392,011
|
6,556,637
|
6,087,916
|
6,556,637
|
Spot Exposure7
|
58.1%
|
57.3%
|
59.9%
|
56.6%
|
57.2%
|
57.8%
|
50.5%
|
Unscheduled off hire7
|
0.2%
|
5.5%
|
0.84%
|
0.29%
|
0.27%
|
1.8%
|
0.20%
|
Scheduled off hire7
|
2.4%
|
0.9%
|
5.06%
|
1.70%
|
0.00%
|
1.7%
|
0.50%
|
● |
Adjusted EBITDA for the quarter of $50.6 million. Net income for the quarter of $14.3 million or $0.15 per basic share. After adjusting for an impairment charge totaling $7.5 million related to the sale of DHT Ann and DHT Phoenix, net income is $21.8 million or $0.23 per basic share.
|
● |
The Company's VLCCs achieved time charter equivalent earnings of $40,100 per day in the first quarter of 2017 of which the Company's VLCCs on time-charter earned $38,800 per day and the Company's VLCCs operating in the spot market achieved $40,900 per day.
|
● |
For the first quarter of 2017, the Company will return $15.1 million to shareholders, equating to 69% of net income adjusted for the $7.5 million impairment charge. The return of capital is comprised of $5.0 million of buy-back of convertible senior notes and $10.1 million, or $0.08 per share, as cash dividends payable on May 31, 2017 for shareholders of record as of May 22, 2017.
|
● |
In March DHT entered into an agreement with BW Group Limited ("BW") for the acquisition of BW's VLCC fleet. The fleet consists of 11 VLCCs, including two newbuildings due for delivery in 2018. BW's VLCC fleet has a value of approximately $538 million at prevailing broker valuations. DHT is financing the acquisition by issuing approximately $256 million of DHT stock to BW at $5.37 per share. DHT will also pay BW Group $177.4 million in cash and assume approximately $104.2 million in remaining capex related to the two newbuildings. The cash requirements associated with the purchase will be financed with bank debt. Following delivery of all vessels and novation of newbuilding contracts, BW will own approximately 33.5% of the company. DHT has to date taken delivery of 7 of the vessels and novated the two newbuilding contracts. A total of about 31.2 million shares of common stock have been issued to BW to date. DHT expects the remaining 2 vessels to be delivered during the second quarter. As a result of the acquisition, DHT will have a fleet with an average age of 6.9 years, consisting of 30 VLCCs (including four newbuildings for delivery in 2018), and two Aframaxes.
|
● |
The Board of Directors of DHT expanded the size of the board by one director and appointed BW's designee, Mr. Carsten Mortensen, CEO of BW Group.
|
● |
In April 2017, the Company entered into a six year term loan and revolving credit facility agreement totaling $300.0 million, of which $74.0 is a revolving credit facility, with ABN Amro, DNB and Nordea for the financing of the cash portion of the acquisition of BW's VLCC fleet as well as the remaining installments under the two newbuilding contracts. $204.0 million is expected to be drawn in connection with the delivery of the nine vessels in the water and the remaining $96.0 million in connection with the delivery of the two newbuildings in the second quarter of 2018. Borrowings bear interest at a rate equal to Libor + 2.40% and are repayable with quarterly installments calculated based on the borrowings being repaid to zero assuming a 20 year economic life for the vessels.
|
● |
On January 16, 2017 the Company took delivery of the last of its six VLCC newbuildings ordered from HHI in 2013 and 2014. The vessel is named DHT Tiger and is trading in the spot market.
|
● |
In February 2017, we agreed to the sale of DHT Phoenix for a price $19.1 million. The vessel is expected to be delivered to the buyers in the second quarter of 2017 and is expected to retire from the trading fleet. The vessel is debt free. We recorded a book loss of about $3.5 million in the first quarter 2017 in connection with the sale.
|
● |
In March 2017, we agreed to the sale of DHT Ann, a 2001 built VLCC, for a price $24.8 million. The vessel was delivered to the buyers in May 2017 and is expected to retire from the trading fleet. About $13.3 million of bank debt, which has been recorded as current portion of long term debt as of March 31, 2017, was repaid in connection with the sale. The company recorded a book loss of about $4.0 million in the first quarter 2017 related to the sale.
|
● |
In January 2017 DHT entered into an agreement with HHI for the construction of two VLCCs of 318,000 dwt scheduled for delivery in July and September 2018. The newbuilding contracts will be financed with cash at hand and bank debt.
|
● |
In February 2017, we obtained a financing commitment totaling $82.5 million to fund the acquisition of the two VLCC newbuildings ordered from HHI in January 2017 through a secured term credit facility with DNB and Nordea. The credit facility is divided 50/50 between a term loan and a revolving credit facility, will be for a five-year term and borrowings will bear interest at a rate equal to LIBOR plus a margin of 250 basis points. Borrowings are repayable with quarterly installments calculated based on the borrowings being repaid to zero assuming a 20 year economic life for the vessels.
|
● |
DHT has a fleet of 30 VLCCs, 26 in the water and four under construction, as well as two Aframaxes. Seven of the VLCCs and the two Aframaxes are on fixed rate time charters. 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 2017
|
Q4 2016
|
Q3 2016
|
Q2 2016
|
Q1 2016
|
2016
|
2015
|
Reconciliation of Adjusted Net Revenue
|
|||||||
|
|||||||
Shipping revenues
|
92,100
|
84,891
|
64,826
|
98,738
|
107,555
|
356,010
|
365,114
|
Voyage expenses
|
(21,387)
|
(17,928)
|
(14,532)
|
(15,583)
|
(17,306)
|
(65,349)
|
(68,864)
|
Adjusted Net Revenue
|
70,712
|
66,962
|
50,294
|
83,156
|
90,249
|
290,661
|
296,250
|
|
|||||||
Reconciliation of Adjusted EBITDA
|
|||||||
|
|||||||
Net income/(loss) after tax
|
14,346
|
17,830
|
(75,697)
|
35,597
|
31,531
|
9,260
|
105,302
|
Income tax expense
|
40
|
48
|
46
|
-
|
1
|
95
|
128
|
Other financial income/(expenses)
|
(318)
|
(43)
|
(54)
|
60
|
76
|
40
|
487
|
Fair value gain/(loss) on derivative financial instruments
|
(719)
|
(1,219)
|
(1,394)
|
(681)
|
58
|
(3,235)
|
(3,603)
|
Interest expense
|
8,956
|
9,169
|
8,483
|
8,319
|
9,098
|
35,070
|
33,637
|
Interest income
|
(35)
|
(18)
|
(14)
|
(14)
|
(20)
|
(66)
|
(141)
|
Share of profit from associated companies
|
(187)
|
(169)
|
(174)
|
(186)
|
(121)
|
(649)
|
(467)
|
Profit /( loss), sale of vessel
|
55
|
-
|
-
|
(138)
|
-
|
(138)
|
807
|
Impairment charge
|
7,487
|
-
|
76,600
|
-
|
8,100
|
84,700
|
-
|
Depreciation and amortization
|
20,933
|
21,067
|
21,723
|
20,782
|
20,767
|
84,340
|
78,698
|
Adjusted EBITDA
|
50,559
|
46,665
|
29,520
|
63,740
|
69,491
|
209,415
|
214,848
|
|
Note
|
|
March 31,
2017
|
December 31,
2016
|
||
ASSETS
|
|
|
||||
Current assets
|
||||||
Cash and cash equivalents
|
$
|
72,182
|
109,295
|
|||
Accounts receivable and accrued revenues
|
8
|
30,350
|
34,461
|
|||
Prepaid expenses
|
4,878
|
3,627
|
||||
Bunkers, lube oils and consumables
|
15,750
|
7,906
|
||||
Asset held for sale
|
5
|
43,134
|
23,216
|
|||
Total current assets
|
$
|
166,293
|
178,505
|
|||
|
||||||
Non-current assets
|
||||||
Vessels and time charter contracts
|
5
|
$
|
1,205,730
|
1,177,521
|
||
Advances for vessels under construction
|
5
|
16,561
|
43,638
|
|||
Other property, plant and equipment
|
690
|
661
|
||||
Investment in associated company
|
3,664
|
3,412
|
||||
Total non-current assets
|
$
|
1,226,645
|
1,225,232
|
|||
|
||||||
TOTAL ASSETS
|
$
|
1,392,939
|
1,403,737
|
|||
|
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||
Current liabilities
|
||||||
Accounts payable and accrued expenses
|
$
|
21,752
|
12,378
|
|||
Derivative financial liabilities
|
1,646
|
2,257
|
||||
Current portion long term debt
|
4
|
55,530
|
57,521
|
|||
Deferred shipping revenues
|
1,044
|
2,154
|
||||
Total current liabilities
|
$
|
79,972
|
74,310
|
|||
|
||||||
Non-current liabilities
|
||||||
Long term debt
|
4
|
619,049
|
643,974
|
|||
Derivative financial liabilities
|
334
|
442
|
||||
Other non-current liabilities
|
$
|
217
|
-
|
|||
Total non-current liabilities
|
$
|
619,600
|
644,416
|
|||
|
||||||
TOTAL LIABILITIES
|
$
|
699,571
|
718,726
|
|||
|
||||||
Stockholders' equity
|
||||||
Stock
|
6, 7
|
$
|
946
|
934
|
||
Additional paid-in capital
|
6, 7
|
887,509
|
881,097
|
|||
Accumulated deficit
|
(198,419)
|
(205,195)
|
||||
Translation differences
|
(43)
|
(108)
|
||||
Other reserves
|
3,373
|
8,283
|
||||
Total stockholders equity
|
$
|
693,367
|
685,011
|
|||
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
1,392,939
|
1,403,737
|
|
|
|
1Q 2017
|
1Q 2016
|
||
|
Note
|
|
Jan.1 - Mar. 31 2017
|
Jan.1 - Mar. 31 2016
|
||
Shipping revenues
|
|
$
|
92,100
|
107,555
|
||
|
|
|
||||
Operating expenses
|
|
|
||||
Voyage expenses
|
|
|
(21,387)
|
(17,306)
|
||
Vessel operating expenses
|
|
|
(13,873)
|
(14,288)
|
||
Depreciation and amortization
|
5
|
|
(20,933)
|
(20,767)
|
||
Impairment charge
|
5
|
|
(7,487)
|
(8,100)
|
||
Profit /( loss), sale of vessel
|
5
|
|
(55)
|
-
|
||
General and administrative expense
|
|
|
(6,280)
|
(6,470)
|
||
Total operating expenses
|
|
$
|
(70,016)
|
(66,931)
|
||
|
|
|
||||
|
|
|
||||
Operating income/(loss)
|
|
$
|
22,084
|
40,624
|
||
|
|
|
||||
Share of profit from associated companies
|
|
|
187
|
121
|
||
Interest income
|
|
|
35
|
20
|
||
Interest expense
|
|
|
(8,956)
|
(9,098)
|
||
Fair value gain/(loss) on derivative financial instruments
|
|
|
719
|
(58)
|
||
Other financial income/(expenses)
|
|
|
318
|
(76)
|
||
Profit/(loss) before tax
|
|
$
|
14,386
|
31,532
|
||
|
|
|
||||
Income tax expense
|
|
|
(40)
|
(1)
|
||
Net income/(loss) after tax
|
|
$
|
14,346
|
31,531
|
||
Attributable to the owners of parent
|
|
$
|
14,346
|
31,531
|
||
|
|
|
||||
|
|
|
||||
Basic net income/(loss) per share
|
|
|
0.15
|
0.34
|
||
Diluted net income/(loss) per share
|
|
|
0.15
|
0.30
|
||
|
|
|
||||
Weighted average number of shares (basic)
|
|
|
94,134,052
|
93,425,018
|
||
Weighted average number of shares (diluted)
|
|
|
112,617,393
|
113,641,953
|
||
|
|
|
||||
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
|
|
|||||
Profit/(loss) for the period
|
|
$
|
14,346
|
31,531
|
||
|
|
|
||||
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
|
|
|
||||
denominated associate and subsidiary
|
|
|
65
|
5
|
||
Total
|
|
$
|
65
|
5
|
||
|
|
|
||||
Other comprehensive income
|
|
$
|
65
|
5
|
||
|
|
|
||||
Total comprehensive income for the period
|
|
$
|
14,411
|
31,536
|
||
|
|
|
||||
Attributable to the owners of parent
|
|
$
|
14,411
|
31,536
|
|
|
Q1 2017
|
Q1 2016
|
||
|
Note
|
Jan. 1 - Mar. 31, 2017
|
Jan.1 - Mar. 31, 2016
|
||
CASH FLOW FROM OPERATING ACTIVITIES
|
|||||
Net income / (loss)
|
14,346
|
31,531
|
|||
Items included in net income not affecting cash flows:
|
|||||
Depreciation
|
5
|
20,933
|
20,767
|
||
Impairment charge
|
5
|
7,487
|
8,100
|
||
Amortization of debt issuance costs
|
1,879
|
2,629
|
|||
(Profit) / loss, sale of vessel
|
5
|
55
|
-
|
||
Fair value (gain) / loss on derivative financial instruments
|
(719)
|
58
|
|||
Compensation related to options and restricted stock
|
2,275
|
3,335
|
|||
(Gain) / loss purchase convertible bond
|
(253)
|
-
|
|||
Share of profit in associated companies
|
(187)
|
(121)
|
|||
Unrealized currency translation lossess / (gains)
|
-
|
(208)
|
|||
Changes in operating assets and liabilities:
|
|||||
Accounts receivable and accrued revenues
|
8
|
1,992
|
(1,840)
|
||
Prepaid expenses
|
(1,251)
|
(2,652)
|
|||
Accounts payable and accrued expenses
|
3,784
|
(6,642)
|
|||
Deferred shipping revenues
|
(1,109)
|
1,503
|
|||
Bunkers, lube oils and consumables
|
(7,844)
|
2,483
|
|||
Net cash provided by operating activities
|
41,389
|
58,944
|
|||
|
|||||
CASH FLOW FROM INVESTING ACTIVITIES
|
|||||
Investment in vessels
|
(6,046)
|
-
|
|||
Investment in vessels under construction
|
5
|
(63,871)
|
(115,325)
|
||
Sale of vessels
|
23,339
|
-
|
|||
Investment in property, plant and equipment
|
(87)
|
(10)
|
|||
Net cash used in investing activities
|
(46,666)
|
(115,334)
|
|||
|
|||||
CASH FLOW FROM FINANCING ACTIVITIES
|
|||||
Cash dividends paid
|
7
|
(7,570)
|
(19,682)
|
||
Issuance of long term debt
|
4
|
(624)
|
45,676
|
||
Purchase of treasury shares
|
7
|
-
|
(2,031)
|
||
Purchase of convertible bonds
|
6
|
-
|
(3,036)
|
||
Repayment of long-term debt
|
4
|
(23,644)
|
(53,778)
|
||
Net cash used in financing activities
|
(31,837)
|
(32,851)
|
|||
|
|||||
Net increase/(decrease) in cash and cash equivalents
|
(37,114)
|
(89,242)
|
|||
Cash and cash equivalents at beginning of period
|
109,295
|
166,775
|
|||
Cash and cash equivalents at end of period
|
72,182
|
77,533
|
|||
|
|||||
Specification of items included in operating activities:
|
|||||
Interest paid
|
8,017
|
7,972
|
|||
Interest received
|
35
|
20
|
|
Paid-in
|
|||||||||||||||||||||||||||||||
|
Additional
|
Treasury
|
Retained
|
Translation
|
Other
|
Total
|
||||||||||||||||||||||||||
|
Shares
|
Stock
|
Capital
|
Shares
|
Earnings
|
Differences
|
Reserves
|
Equity
|
||||||||||||||||||||||||
Balance at January 1, 2016
|
92,909,936
|
$
|
929
|
878,236
|
-
|
(147,945
|
)
|
(232
|
)
|
6,904
|
737,893
|
|||||||||||||||||||||
Net income/(loss) after tax
|
31,531
|
31,531
|
||||||||||||||||||||||||||||||
Other comprehensive income
|
(95
|
)
|
101
|
5
|
||||||||||||||||||||||||||||
Total comprehensive income
|
31,435
|
101
|
31,536
|
|||||||||||||||||||||||||||||
Cash dividends declared and paid
|
(19,682
|
)
|
(19,682
|
)
|
||||||||||||||||||||||||||||
Purchase of treasury shares
|
(359,831
|
)
|
(2,031
|
)
|
(2,031
|
)
|
||||||||||||||||||||||||||
Purchase of convertible bonds
|
(445
|
)
|
(445
|
)
|
||||||||||||||||||||||||||||
Compensation related to options and restricted stock
|
815,956
|
8
|
5,858
|
(2,531
|
)
|
3,335
|
||||||||||||||||||||||||||
Balance at March 31, 2016
|
93,366,061
|
$
|
937
|
883,649
|
(2,031
|
)
|
(136,192
|
)
|
(131
|
)
|
4,373
|
750,606
|
||||||||||||||||||||
|
Paid-in
|
|||||||||||||||||||||||||||||||
|
Additional
|
Treasury
|
Retained
|
Translation
|
Other
|
Total
|
||||||||||||||||||||||||||
|
Shares
|
Stock
|
Capital
|
Shares
|
Earnings
|
Differences
|
Reserves
|
Equity
|
||||||||||||||||||||||||
Balance at January 1, 2017
|
93,433,804
|
$
|
934
|
881,097
|
-
|
(205,195
|
)
|
(108
|
)
|
8,283
|
685,011
|
|||||||||||||||||||||
Net income/(loss) after tax
|
14,346
|
14,346
|
||||||||||||||||||||||||||||||
Other comprehensive income
|
65
|
65
|
||||||||||||||||||||||||||||||
Total comprehensive income
|
14,346
|
65
|
14,411
|
|||||||||||||||||||||||||||||
Cash dividends declared and paid
|
(7,570
|
)
|
(7,570
|
)
|
||||||||||||||||||||||||||||
Purchase of convertible bonds
|
(760
|
)
|
(760
|
)
|
||||||||||||||||||||||||||||
Compensation related to options and restricted stock
|
1,189,099
|
12
|
7,173
|
(4,910
|
)
|
2,275
|
||||||||||||||||||||||||||
Balance at March 31, 2017
|
94,622,903
|
$
|
946
|
887,509
|
-
|
(198,419
|
)
|
(43
|
)
|
3,373
|
693,367
|
Amendments to IFRS 10, IFRS 12 and IAS 28 Investments Entities
|
Applying the Consolidation Exception
|
Amendments to IFRS 11
|
Accounting for Acquisitions of Interests in Joint Operations
|
Amendments to IAS 1
|
Disclosure Initiative
|
Annual Improvements to IFRSs 2012-2014 Cycle
|
Q2
|
Q3-Q4
|
Margin
|
|||||||
|
2017
|
2017
|
2018
|
2019
|
2020
|
Thereafter
|
Total
|
above Libor
|
|
ABN Amro/Nordea/DVB - 3 vessels*
|
2.0
|
3.9
|
7.9
|
7.9
|
7.9
|
98.9
|
128.4
|
2.60%
|
|
Nordea/DNB/DVB - 8 vessels
|
5.8
|
11.6
|
23.1
|
213.5
|
-
|
254.0
|
2.50%
|
||
Credit Agricole - DHT Scandinavia
|
1.0
|
1.9
|
3.9
|
3.9
|
3.9
|
11.7
|
26.3
|
2.19%
|
|
Credit Agricole - DHT Tiger
|
0.7
|
1.4
|
2.7
|
2.7
|
2.7
|
37.8
|
48.0
|
2.19%
|
|
Danish Ship Finance - DHT Jaguar
|
1.3
|
1.3
|
2.6
|
2.6
|
39.0
|
-
|
46.8
|
2.25%
|
|
Nordea/DNB - DHT Leopard
|
0.6
|
1.3
|
2.5
|
2.5
|
2.5
|
37.5
|
46.9
|
2.25%
|
|
Nordea/DNB - 4 vessels
|
13.8
|
0.9
|
1.7
|
8.3
|
-
|
24.6
|
2.75%
|
||
Convertible Note
|
118.0
|
-
|
118.0
|
||||||
Total
|
25.1
|
22.2
|
44.5
|
359.3
|
56.0
|
185.9
|
693.0
|
||
Unamortized upfront fees bank loans
|
(6.9)
|
||||||||
Difference amortized cost/notional amount convertible note
|
(11.5)
|
||||||||
Total interest bearing debt
|
674.6
|
·
|
Value adjusted* tangible net worth of $100 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 $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 $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 $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 $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
|
Cost of Vessels
|
Depreciation, impairment and amortization*
|
|||
At January 1, 2017
|
$1,568,729
|
At January 1, 2017
|
$391,209
|
|
Additions
|
6,742
|
Depreciation and amortization
|
20,875
|
|
Transferred from vessels under construction
|
92,964
|
Transferred to asset held for sale
|
(69,305)
|
|
Transferred to asset held for sale
|
(119,926)
|
Retirement
|
(4,965)
|
|
Retirement **
|
(4,965)
|
At March 31, 2017
|
$337,815
|
|
At March 31, 2017
|
$1,543,545
|
|
||
|
|
|||
Carrying Amount
|
|
|||
At January 1, 2017
|
$1,177,521
|
|
||
At March 31, 2017
|
$1,205,730
|
Cost of vessels under construction
|
|
At January 1, 2017
|
$43,638
|
Additions
|
65,887
|
Transferred to vessels
|
(92,964)
|
At March 31, 2017
|
$16,561
|
Carrying Amount
|
|
At January 1, 2017
|
$43,638
|
At March 31, 2017
|
$16,561
|
Vessels under construction (USDm)
|
March 31, 2017
|
January 1, 2017
|
|
Not later than one year
|
32.9
|
48.7
|
|
Later than one year and not later than three years
|
115.3
|
0.0
|
|
Later than three years and not later than five years
|
0.0
|
0.0
|
|
Total
|
148.2
|
48.7
|
|
Common Stock
|
Preferred Stock
|
|
Issued at March 31, 2017
|
94,622,903
|
-
|
|
Shares to be issued assuming conversion of convertible notes*
|
22,659,777
|
||
Numbers of shares authorized for issue at March 31, 2017
|
150,000,000
|
1,000,000
|
|
Par value
|
$0.01
|
$0.01
|
Payment date
|
Total Payment
|
Per common share
|
|
February 22, 2017
|
$7.6 million
|
$0.08
|
|
Total payment as per March 31, 2017
|
$7.6 million
|
$0.08
|
Payment date
|
Total Payment
|
Per common share
|
|
November 23, 2016
|
$1.9 million
|
$0.02
|
|
August 31, 2016
|
$21.5 million
|
$0.23
|
|
May 25, 2016
|
$23.3 million
|
$0.25
|
|
February 24, 2016
|
$19.7 million
|
$0.21
|
|
Total payment as per December 31, 2016
|
$66.4 million
|
$0.71
|