Exhibit
|
|
Description
|
99.1
|
Press Release dated February 6, 2019
|
DHT Holdings, Inc.
|
|||
(Registrant)
|
|||
Date: February 8, 2019
|
By:
|
/s/ Laila C. Halvorsen | |
Name: Laila C. Halvorsen
|
|||
Title: Chief Financial Officer
|
USD mill. (except per share)
|
Q4 2018
|
Q3 2018
|
Q2 2018
|
Q1 2018
|
Q4 2017
|
2018
|
2017
|
Adjusted Net Revenue1
|
85.2
|
48.2
|
34.4
|
46.2
|
56.6
|
214.8
|
241.8
|
Adjusted EBITDA2
|
61.3
|
25.1
|
12.7
|
24.0
|
33.5
|
123.2
|
152.1
|
Net Income/(Loss)
|
12.0
|
(21.5) 3
|
(28.2)
|
(9.2)
|
(7.5) 3
|
(46.9)3
|
6.63
|
EPS – basic
|
0.08
|
(0.15)
|
(0.20)
|
(0.06)
|
(0.05)
|
(0.33)
|
0.05
|
EPS – diluted4
|
0.08
|
(0.15)
|
(0.20)
|
(0.06)
|
(0.05)
|
(0.33)
|
0.05
|
Interest Bearing Debt
|
967.3
|
935.1
|
856.0
|
764.4
|
786.2
|
967.3
|
786.2
|
Cash
|
94.9
|
86.6
|
76.9
|
69.8
|
77.3
|
94.9
|
77.3
|
Dividend5
|
0.05
|
0.02
|
0.02
|
0.02
|
0.02
|
0.11
|
0.14
|
Spot Exposure6
|
78.8%
|
72.0%
|
70.4%
|
70.7%
|
73.6%
|
73.2%
|
66.4%
|
Unscheduled off hire6
|
0.1%
|
0.1%
|
0.0%
|
0.1%
|
0.1%
|
0.1%
|
0.2%
|
Scheduled off hire6
|
3.0%
|
0.0%
|
0.0%
|
0.7%
|
0.3%
|
1.0%
|
2.0%
|
· |
Adjusted EBITDA for the quarter of $61.3 million. Net income for the quarter of $12.0 million or $0.08 per basic share. Adjusted for a non-cash change in fair value related to interest rate derivatives of $6.2 million, the result would be $0.13 per basic share.
|
· |
The Company’s VLCCs achieved time charter equivalent earnings of $34,900 per day in the fourth quarter of 2018 of which the Company’s VLCCs on time-charter earned $35,000 per day and the Company’s VLCCs operating in the spot market achieved $34,800 per day.
|
· |
Thus far in the first quarter of 2019, 67% of the available VLCC spot days have been booked at an average rate of $37,200 per day.
|
· |
For the fourth quarter of 2018, the Company will return $12.1 million to shareholders equal to 67% of net income adjusted for a non-cash change in fair value related to interest rate derivatives of $6.2 million. The return of capital is comprised of $5.0 million in the form of share buyback (1,228,440 shares at an average price of $4.07 per share) and $7.1 million in the form of a cash dividend. The cash dividend of $0.05 per share is payable on February 26, 2019 to shareholders of record as of February 19, 2019.
|
· |
On October 8, 2018, the Company took delivery of DHT Mustang, the last of its two VLCC newbuildings from HHI. A total of $51.4 million of debt was drawn in connection with the delivery.
|
· |
In October 2018, the Company agreed on main terms to sell DHT Cathy and DHT Sophie for $24.3 million enbloc. The vessels were delivered to the buyer in December 2018. We recorded an impairment of $3.5 million in the third quarter in connection with the sale. Outstanding debt of $8.7 million was repaid in December 2018.
|
· |
As of February 6, 2019 DHT has a fleet of 27 VLCCs. The total dwt of the fleet is 8,360,740. 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
|
Q4 2018
|
Q3 2018
|
Q2 2018
|
Q1 2018
|
Q4 2017
|
2018
|
2017
|
Reconciliation of Adjusted Net Revenue
|
|||||||
|
|||||||
Shipping revenues
|
138,620
|
90,177
|
67,233
|
79,911
|
92,244
|
375,941
|
355,052
|
Voyage expenses
|
(53,389)
|
(41,983)
|
(32,798)
|
(33,721)
|
(35,619)
|
(161,891)
|
(113,301)
|
Adjusted Net Revenue
|
85,231
|
48,194
|
34,435
|
46,191
|
56,625
|
214,050
|
241,751
|
|
|||||||
Reconciliation of Adjusted EBITDA
|
|||||||
|
|||||||
Net income/(loss) after tax
|
11,983
|
(21,475)
|
(28,222)
|
(9,213)
|
(7,514)
|
(46,927)
|
6,602
|
Income tax expense/(income)
|
(16)
|
40
|
40
|
18
|
(2)
|
83
|
131
|
Other financial (income)/expenses
|
579
|
3,850
|
606
|
(92)
|
253
|
4,943
|
(443)
|
Fair value (gain)/loss on derivative financial instruments
|
6,222
|
(486)
|
(187)
|
(359)
|
(435)
|
5,191
|
(2,154)
|
Interest expense
|
14,784
|
13,300
|
15,883
|
10,244
|
10,664
|
54,211
|
40,109
|
Interest income
|
(120)
|
(73)
|
(80)
|
(71)
|
(41)
|
(345)
|
(140)
|
Share of profit from associated companies
|
(217)
|
(189)
|
(194)
|
(258)
|
(172)
|
(858)
|
(802)
|
(Profit)/loss, sale of vessel
|
(122)
|
–
|
–
|
46
|
3,257
|
(75)
|
3,540
|
Impairment charges
|
–
|
3,500
|
–
|
–
|
1,053
|
3,500
|
8,540
|
Depreciation and amortization
|
28,251
|
26,682
|
24,869
|
23,674
|
26,417
|
103,476
|
96,758
|
Adjusted EBITDA
|
61,343
|
25,149
|
12,716
|
23,990
|
33,479
|
123,198
|
152,141
|
|
Note
|
|
December 31, 2018
|
|
December 31, 2017
|
ASSETS
|
|
|
|
|
|
Current assets
|
|||||
Cash and cash equivalents
|
$
|
94,944
|
77,292
|
||
Accounts receivable and accrued revenues
|
2,8
|
60,196
|
42,212
|
||
Capitalized voyage expenses
|
2
|
1,633
|
–
|
||
Prepaid expenses
|
4,338
|
3,197
|
|||
Bunkers, lube oils and consumables
|
32,212
|
23,675
|
|||
Asset held for sale
|
–
|
20,762
|
|||
Total current assets
|
$
|
193,323
|
167,137
|
||
|
|||||
Non-current assets
|
|||||
Vessels and time charter contracts
|
5
|
$
|
1,665,810
|
1,444,146
|
|
Advances for vessels under construction
|
5
|
–
|
114,759
|
||
Other property, plant and equipment
|
335
|
464
|
|||
Investment in associated company
|
4,388
|
3,992
|
|||
Total non-current assets
|
$
|
1,670,533
|
1,563,360
|
||
|
|||||
TOTAL ASSETS
|
$
|
1,863,856
|
1,730,497
|
||
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|||||
Current liabilities
|
|||||
Accounts payable and accrued expenses
|
$
|
28,634
|
17,427
|
||
Derivative financial liabilities
|
4
|
1,250
|
545
|
||
Current portion long-term debt
|
4
|
93,815
|
65,053
|
||
Total current liabilities
|
$
|
123,699
|
83,026
|
||
|
|||||
Non-current liabilities
|
|||||
Long-term debt
|
4
|
873,460
|
721,151
|
||
Derivative financial liabilities
|
4
|
4,486
|
–
|
||
Other non-current liabilities
|
$
|
542
|
428
|
||
Total non-current liabilities
|
$
|
878,489
|
721,579
|
||
|
|||||
TOTAL LIABILITIES
|
$
|
1,002,188
|
804,605
|
||
|
|||||
Stockholders’ equity
|
|||||
Stock
|
6,7
|
$
|
1,427
|
1,424
|
|
Additional paid-in capital
|
6,7
|
1,145,107
|
1,140,794
|
||
Treasury shares
|
7
|
|
(1,364)
|
–
|
|
Accumulated deficit
|
2
|
|
(285,383)
|
(222,087)
|
|
Translation differences
|
|
|
32
|
85
|
|
Other reserves
|
|
|
1,848
|
5,676
|
|
Total stockholders’ equity
|
|
$
|
861,668
|
925,892
|
|
|
|
|
|||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
$
|
1,863,856
|
1,730,497
|
|
|
|
4Q 2018
|
4Q 2017
|
|
12 months 2018
|
12 months 2017
|
|
Note
|
|
Oct. 1 - Dec. 31,
2018
|
Oct. 1 - Dec. 31,
2017
|
|
Jan. 1 - Dec. 31,
2018
|
Jan. 1 - Dec. 31,
2017
|
Shipping revenues
|
2
|
$
|
138,620
|
92,244
|
$
|
375,941
|
355,052
|
|
|||||||
Operating expenses
|
|||||||
Voyage expenses
|
2
|
(53,389)
|
(35,619)
|
(161,891)
|
(113,301)
|
||
Vessel operating expenses
|
(21,219)
|
(21,478)
|
(75,800)
|
(72,431)
|
|||
Depreciation and amortization
|
5
|
(28,251)
|
(26,417)
|
(103,476)
|
(96,758)
|
||
Impairment charges
|
5
|
–
|
(1,053)
|
(3,500)
|
(8,540)
|
||
Profit /( loss), sale of vessel
|
5
|
122
|
(3,257)
|
75
|
(3,540)
|
||
General and administrative expense
|
(2,669)
|
(1,667)
|
(15,052)
|
(17,180)
|
|||
Total operating expenses
|
$
|
(105,406)
|
(89,491)
|
$
|
(359,644)
|
(311,749)
|
|
|
|||||||
|
|||||||
Operating income/(loss)
|
$
|
33,214
|
2,753
|
$
|
16,297
|
43,303
|
|
|
|||||||
Share of profit from associated companies
|
217
|
172
|
858
|
802
|
|||
Interest income
|
120
|
41
|
345
|
140
|
|||
Interest expense
|
(14,784)
|
(10,664)
|
(54,211)
|
(40,109)
|
|||
Fair value gain/(loss) on derivative financial instruments
|
(6,222)
|
435
|
(5,191)
|
2,154
|
|||
Other financial income/(expenses)
|
(579)
|
(253)
|
(4,943)
|
443
|
|||
Profit/(loss) before tax
|
$
|
11,967
|
(7,516)
|
$
|
(46,845)
|
6,733
|
|
|
|||||||
Income tax expense
|
16
|
2
|
(83)
|
(131)
|
|||
Net income/(loss) after tax
|
$
|
11,983
|
(7,514)
|
$
|
(46,927)
|
6,602
|
|
Attributable to the owners of parent
|
$
|
11,983
|
(7,514)
|
$
|
(46,927)
|
6,602
|
|
|
|||||||
|
|||||||
Basic net income/(loss) per share
|
0.08
|
(0.05)
|
(0.33)
|
0.05
|
|||
Diluted net income/(loss) per share
|
0.08
|
(0.05)
|
(0.33)
|
0.05
|
|||
|
|||||||
Weighted average number of shares (basic)
|
143,499,880
|
142,357,205
|
143,429,610
|
124,536,338
|
|||
Weighted average number of shares (diluted)
|
143,512,660
|
142,357,205
|
143,434,921
|
124,536,338
|
4Q 2018 | 4Q 2017 | 12 months 2018 | 12 months 2017 | ||||
|
Note
|
|
Oct. 1 - Dec. 31,
2018
|
Oct. 1 - Dec. 31,
2017
|
|
Jan. 1 - Dec. 31,
2018
|
Jan. 1 - Dec. 31,
2017
|
Profit/(loss) for the period
|
$
|
11,983
|
(7,514)
|
$
|
(46,927)
|
6,602
|
|
|
|||||||
Other comprehensive income:
|
|||||||
Items that will not be reclassified to income statement:
|
|||||||
Remeasurement of defined benefit obligation (loss)
|
(148)
|
(166)
|
(148)
|
(166)
|
|||
Total
|
$
|
(148)
|
(166)
|
$
|
(148)
|
(166)
|
|
Items that may be reclassified to income statement:
|
|||||||
Exchange gain (loss) on translation of foreign currency
|
|||||||
denominated associate
|
10
|
53
|
(53)
|
193
|
|||
Total
|
$
|
10
|
53
|
$
|
(53)
|
193
|
|
|
|||||||
Other comprehensive income
|
$
|
(138)
|
(114)
|
$
|
(201)
|
27
|
|
|
|||||||
Total comprehensive income for the period
|
$
|
11,845
|
(7,627)
|
$
|
(47,128)
|
6,628
|
|
|
|||||||
Attributable to the owners of parent
|
$
|
11,845
|
(7,627)
|
$
|
(47,128)
|
6,628
|
|
|
|
Q4 2018
|
|
Q4 2017
|
|
12 months 2018
|
|
12 months 2017
|
|
Note
|
|
Oct. 1 - Dec. 31,
2018
|
|
Oct. 1 - Dec. 31,
2017
|
|
Jan. 1 - Dec. 31,
2018
|
|
Jan. 1 - Dec. 31,
2017
|
CASH FLOW FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Net income / (loss)
|
2
|
$
|
11,983
|
(7,514)
|
(46,927)
|
6,602
|
|||
|
|||||||||
Items included in net income not affecting cash flows
|
36,478
|
32,981
|
128,980
|
117,171
|
|||||
Depreciation
|
5
|
28,251
|
26,417
|
103,476
|
96,758
|
||||
Impairment charges
|
5
|
–
|
1,053
|
3,500
|
8,540
|
||||
Amortization of debt issuance costs
|
2,010
|
1,960
|
11,559
|
7,375
|
|||||
(Profit) / loss, sale of vessel
|
5
|
(122)
|
3,257
|
(75)
|
3,540
|
||||
Fair value (gain) / loss on derivative financial instruments
|
4
|
6,222
|
(435)
|
5,191
|
(2,154)
|
||||
Compensation related to options and restricted stock
|
334
|
901
|
2,599
|
4,948
|
|||||
(Gain) / loss purchase of convertible bond
|
6
|
–
|
–
|
3,589
|
(1,035)
|
||||
Share of profit in associated companies
|
(217)
|
(172)
|
(858)
|
(802)
|
|||||
Income adjusted for non-cash items
|
$
|
48,461
|
25,467
|
82,052
|
123,772
|
||||
|
|||||||||
Changes in operating assets and liabilities
|
(20,142)
|
(18,067)
|
(28,067)
|
(21,955)
|
|||||
Accounts receivable and accrued revenues
|
2,8
|
(19,199)
|
(13,128)
|
(25,421)
|
(9,869)
|
||||
Capitalized voyage expenses
|
2
|
(219)
|
–
|
255
|
|||||
Prepaid expenses
|
3,500
|
624
|
(1,141)
|
430
|
|||||
Accounts payable and accrued expenses
|
216
|
(1,959)
|
8,267
|
5,407
|
|||||
Deferred shipping revenues
|
(2)
|
(829)
|
–
|
(2,154)
|
|||||
Bunkers, lube oils and consumables
|
(4,418)
|
(2,776)
|
(9,994)
|
(15,769)
|
|||||
Pension liability
|
(20)
|
–
|
(34)
|
||||||
Net cash provided by operating activities
|
$
|
28,319
|
7,399
|
53,985
|
101,817
|
||||
CASH FLOW FROM INVESTING ACTIVITIES
|
|||||||||
Investment in vessels*
|
(10,131)
|
39
|
(11,845)
|
(165,649)
|
|||||
Investment in vessels under construction*
|
5
|
(57,800)
|
(17,251)
|
(223,033)
|
(132,536)
|
||||
Sale of vessels
|
25,678
|
44,749
|
46,393
|
111,418
|
|||||
Investment in associated company
|
409
|
415
|
409
|
415
|
|||||
Investment in property, plant and equipment
|
(4)
|
(12)
|
(88)
|
(193)
|
|||||
Net cash provided by/(used in) investing activities
|
$
|
(41,848)
|
27,939
|
(188,165)
|
(186,545)
|
||||
|
|||||||||
CASH FLOW FROM FINANCING ACTIVITIES
|
|||||||||
Cash dividends paid
|
7
|
(2,872)
|
(2,847)
|
(11,487)
|
(23,328)
|
||||
Issuance of long term debt
|
4
|
54,953
|
(5)
|
577,685
|
200,452
|
||||
Purchase of treasury shares
|
7
|
(5,026)
|
–
|
(5,026)
|
–
|
||||
Purchase of convertible bonds
|
6
|
–
|
–
|
–
|
(17,104)
|
||||
Issuance of convertible bonds
|
6
|
(401)
|
–
|
38,945
|
–
|
||||
Scheduled repayment of long-term debt**
|
4
|
(16,051)
|
(17,476)
|
(53,002)
|
(57,660)
|
||||
Repayment of long-term debt refinancing
|
4
|
–
|
–
|
(377,935)
|
–
|
||||
Repayment of long-term debt, sale of vessels**
|
4
|
(8,685)
|
(24,267)
|
(17,348)
|
(49,635)
|
||||
Net cash provided by/(used in) financing activities
|
$
|
21,917
|
(44,595)
|
151,832
|
52,725
|
||||
|
|||||||||
Net increase/(decrease) in cash and cash equivalents
|
8,388
|
(9,256)
|
17,652
|
(32,003)
|
|||||
Cash and cash equivalents at beginning of period
|
86,556
|
86,549
|
77,292
|
109,295
|
|||||
Cash and cash equivalents at end of period
|
$
|
94,944
|
77,292
|
94,944
|
77,292
|
||||
|
|||||||||
Specification of items included in operating activities:
|
|||||||||
Interest paid
|
10,794
|
7,938
|
40,040
|
32,253
|
|||||
Interest received
|
120
|
41
|
345
|
140
|
Paid-in
|
|||||||||||||||||||||||
Additional
|
Treasury |
Retained
|
Translation
|
Other
|
Total
|
||||||||||||||||||
Note |
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
|
6,602
|
6,602
|
|||||||||||||||||||||
Other comprehensive income
|
(166)
|
193
|
27
|
||||||||||||||||||||
Total comprehensive income
|
– |
6,435
|
193
|
6,628
|
|||||||||||||||||||
Cash dividends declared and paid
|
(23,328)
|
(23,328)
|
|||||||||||||||||||||
Issuance of stock
|
47,724,395
|
477
|
254,367
|
254,845
|
|||||||||||||||||||
Purchase of convertible bonds
|
(2,213)
|
(2,213)
|
|||||||||||||||||||||
Compensation related to options and restricted stock
|
1,259,208
|
13
|
7,543
|
(2,607)
|
4,948
|
||||||||||||||||||
Balance at December 31, 2017
|
142,417,407
|
|
$ |
1,424
|
$
|
1,140,794
|
$ | – |
$
|
(222,087)
|
$
|
85
|
$
|
5,676
|
$
|
925,892
|
|||||||
Note |
Shares
|
Stock
|
Capital
|
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
|
2 |
(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
|
(46,927)
|
(53) |
(46,927)
|
||||||||||||||||||||
Other comprehensive income
|
|
(148)
|
(53)
|
(201)
|
|||||||||||||||||||
Total comprehensive income
|
|
(47,075)
|
(47,128)
|
||||||||||||||||||||
Cash dividends declared and paid |
(11,487)
|
(11,487)
|
|||||||||||||||||||||
Purchase of treasury shares
|
(5,026)
|
(5,026)
|
|||||||||||||||||||||
Retirement of treasury shares
|
(892,497)
|
(9)
|
(3,654)
|
3,662
|
(0)
|
||||||||||||||||||
Issuance of convertible bonds
|
3,165
|
3,165
|
|||||||||||||||||||||
Purchase of convertible bonds
|
(1,613)
|
(1,613)
|
|||||||||||||||||||||
Compensation related to options and restricted stock
|
1,175,136
|
12
|
6,414
|
(3,827)
|
2,599
|
||||||||||||||||||
Balance at December 31, 2018
|
142,700,046
|
|
$ |
1,427
|
$
|
1,145,107
|
$ | (1,364) |
$
|
(285,383)
|
$
|
32
|
$
|
1,848
|
$
|
861,668
|
Balance at
|
Adjustments
|
Balance att
|
|
$ in thousands
|
December 31, 2017
|
due to IFRS 15
|
January 1, 2018
|
ASSETS
|
|||
Accounts receivable and accrued revenues
|
42,212
|
(7,437)
|
34,775
|
Capitalized voyage expenses
|
–
|
1,888
|
1,888
|
LIABILITIES
|
|||
Accounts payable and accrued expenses
|
17,427
|
(815)
|
16,613
|
EQUITY
|
|||
Accumulated deficit
|
(222,087)
|
(4,734)
|
(226,821)
|
Balance at December 31, 2018
|
|||
$ in thousands
|
|
Adjustments
due to IFRS 15
|
Balance without
adoption of IFRS 15
|
ASSETS
|
|||
Accounts receivable and accrued revenues
|
60,196
|
8,271
|
68,467
|
Capitalized voyage expenses
|
1,633
|
(1,633)
|
0
|
LIABILITIES
|
|||
Accounts payable and accrued expenses
|
28,634
|
602
|
29,236
|
EQUITY
|
|||
Accumulated deficit
|
(285,383)
|
6,036
|
(279,347)
|
4Q 2018
Oct. 1 – Dec. 31, 2018
|
12 months 2018
Jan. 1 – Dec. 31, 2018
|
|||||
$ in thousands
|
As
reported
|
Adjustments
due to IFRS 15
|
Balance without
adoption of IFRS 15
|
As
reported
|
Adjustments
due to IFRS 15
|
Balance without
adoption of IFRS 15
|
Shipping revenues
|
138,620
|
2,815
|
141,435
|
375,941
|
834
|
376,776
|
Voyage expenses
|
(53,389)
|
(205)
|
(53,594)
|
(161,891)
|
468
|
(161,423)
|
Net income/(loss) after tax
|
11,983
|
2,610
|
14,593
|
(46,927)
|
1,302
|
(45,625)
|
4Q 2018
Oct. 1 – Dec. 31, 2018
|
12 months 2018
Jan. 1 – Dec. 31, 2018
|
|||||
$ in thousands
|
As
reported |
Adjustments
due to IFRS 15
|
Balance without
adoption of IFRS 15
|
As
reported
|
Adjustments
due to IFRS 15
|
Balance without
adoption of IFRS 15
|
Net income / (loss)
|
11,983
|
2,610
|
14,593
|
(46,927)
|
1,302
|
(45,625)
|
Accounts receivable and accrued revenues
|
(19,199)
|
(2,815)
|
(22,014)
|
(25,421)
|
(834)
|
(26,255)
|
Capitalized voyage expenses
|
(219)
|
219
|
(0)
|
255
|
(255)
|
(0)
|
Accounts payable and accrued expenses
|
216
|
(13)
|
202
|
8,267
|
(213)
|
8,055
|
Net cash provided by operating activities
|
28,319
|
–
|
28,319
|
53,985
|
–
|
53,985
|
$ in thousands |
Margin
above Libor
|
Q1
2019
|
Q2-Q4
2019
|
2020
|
2021
|
Thereafter
|
Total
|
ABN Amro Credit Facility
|
2.40%
|
8,344
|
25,033
|
33,378
|
33,378
|
369,505
|
469,639
|
Credit Agricole Credit Facility
|
2.19%
|
1,649
|
4,948
|
6,597
|
6,597
|
42,925
|
62,717
|
Danish Ship Finance Credit Facility
|
2.25%
|
|
2,600
|
39,000
|
|
|
41,600
|
Nordea Credit Facility *
|
2.40%
|
5,400
|
16,200
|
26,600
|
21,600
|
188,683
|
258,483
|
ABN Amro Revolving Credit Facility **
|
2.50%
|
|
|
|
|
|
|
Convertible Senior Notes
|
32,860 |
|
125,000 |
|
157,860
|
||
Total
|
|
15,394
|
81,641
|
105,575
|
186,575
|
601,113
|
990,299
|
Unamortized upfront fees bank loans
|
(9,140)
|
||||||
Difference amortized cost/notional amount convertible note
|
|
(13,883)
|
|||||
Total interest bearing debt
|
|
967,275
|
|
●
|
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, 2018
|
1,810,158
|
Additions
|
15,373
|
Transferred from vessels under construction
|
336,890
|
Retirement **
|
(90,965)
|
At December 31, 2018
|
2,071,456
|
Depreciation, impairment and amortization*
$ in thousands
|
|
At January 1, 2018
|
366,012
|
Depreciation and amortization
|
103,259
|
Impairment charges
|
3,500 |
Retirement **
|
(67,125)
|
At December 31, 2018
|
405,646
|
Carrying Amount
$ in thousands
|
|
At January 1, 2018
|
1,444,146
|
At December 31, 2018
|
1,665,810
|
Cost of vessels under construction
$ in thousands
|
|
At January 1, 2018
|
114,759
|
Additions
|
222,131
|
Transferred to vessels
|
(336,890)
|
At December 31, 2018
|
–
|
Carrying Amount
$ in thousands
|
|
At January 1, 2018
|
114,759
|
At December 31, 2018
|
–
|
Common stock
|
Preferred stock
|
||||
Issued at December 31, 2018
|
142,700,046
|
0
|
|||
Shares to be issued assuming conversion of
|
|||||
convertible notes due 2019*
|
6,562,001
|
||||
Shares to be issued assuming conversion of
|
|||||
convertible notes due 2021*
|
29,761,913
|
|
|||
Numbers of shares authorized for issue
|
|||||
at December 31, 2018
|
250,000,000
|
1,000,000
|
|||
Par value
|
$ 0.01
|
$ 0.01
|
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
|
Payment date
|
Total Payment
|
Per common share
|
||
December 6, 2017
|
$
|
2.8 million
|
$
|
0.02
|
August 31, 2017
|
$
|
2.8 million
|
$
|
0.02
|
May 31, 2017
|
$
|
10.1 million
|
$
|
0.08
|
February 22, 2017
|
$
|
7.6 million
|
$
|
0.08
|
Total payment as per December 31, 2017
|
$
|
23.3 million
|
$
|
0.20
|