o | REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934 |
OR | |
x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the fiscal year ended December 31, 2022 | |
OR | |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
OR | |
o | SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Date of event requiring this shell company report _______________________________ |
For the transition period from ____ to ____. | |
Commission file number | 000-29106 |
Golden Ocean Group Limited |
(Exact name of Registrant as specified in its charter) |
(Translation of Registrant's name into English) |
Bermuda |
(Jurisdiction of incorporation or organization) |
Par-la-Ville Place, 14 Par-la-Ville Road, Hamilton, Bermuda, HM 08 |
(Address of principal executive offices) |
James Ayers, Telephone: (1) 441 2956935, Facsimile: (1) 441 295 3494, Par-la-Ville Place, 14 Par-la-Ville Road, Hamilton, HM 08, Bermuda |
(Name, Telephone, E-mail and/or Facsimile number and Address of Company Contact Person) |
Title of each class | Trading Symbol | Name of each exchange on which registered |
Common Shares, Par Value $0.05 Per Share | GOGL | NASDAQ Global Select Market |
None |
(Title of Class) |
None |
(Title of Class) |
Yes x | No o |
Yes o | No x |
Yes x | No o |
Yes x | No o |
Large accelerated filer x | Accelerated filer o |
Non-accelerated filer o | Emerging growth company ☐ |
U.S. GAAP x | International Financial Reporting Standards as issued by the International Accounting Standards Board o | Other o |
Item 17 o | Item 18 o |
Yes ☐ | No ☒ |
Vessel | Built | DWT | Flag | Type of Employment | ||||
Newcastlemax - Owned | ||||||||
Golden Gayle | 2011 | 206,565 | MI | Spot market | ||||
Golden Scape | 2016 | 211,112 | HK | Index linked time charter | ||||
Golden Swift | 2016 | 211,112 | HK | Spot market | ||||
Golden Coral | 2019 | 208,132 | MI | Index linked time charter | ||||
Golden Champion | 2019 | 208,391 | MI | Spot market | ||||
Golden Comfort | 2020 | 208,000 | MI | Spot market | ||||
Golden Courage | 2020 | 208,395 | MI | Spot market | ||||
Golden Confidence | 2020 | 207,988 | MI | Spot market |
Golden Competence | 2020 | 208,000 | MI | Spot market | ||||
Golden Skies | 2020 | 210,897 | MI | Index linked time charter | ||||
Golden Spirit | 2020 | 210,866 | MI | Index linked time charter | ||||
Golden Saint | 2020 | 211,138 | MI | Index linked time charter | ||||
Golden Spray | 2021 | 208,000 | MI | Index linked time charter | ||||
2,718,596 | ||||||||
Capesize - Owned | ||||||||
Golden Feng | 2009 | 169,232 | MI | Spot market | ||||
Golden Shui | 2009 | 169,333 | MI | Spot market | ||||
Golden Myrtalia | 2011 | 177,979 | MI | Index linked time charter | ||||
Golden Anastasia | 2014 | 179,189 | MI | Spot market | ||||
Golden Houston | 2014 | 181,214 | MI | Spot market | ||||
Golden Kaki | 2014 | 181,214 | MI | Index linked time charter | ||||
KSL Salvador | 2014 | 180,958 | HK | Index linked time charter | ||||
KSL San Francisco | 2014 | 181,066 | HK | Index linked time charter | ||||
KSL Santiago | 2014 | 181,020 | HK | Index linked time charter | ||||
KSL Santos | 2014 | 181,055 | HK | Index linked time charter | ||||
KSL Sapporo | 2014 | 180,960 | HK | Index linked time charter | ||||
KSL Seattle | 2014 | 181,015 | HK | Index linked time charter | ||||
KSL Singapore | 2014 | 181,062 | HK | Index linked time charter | ||||
KSL Sydney | 2014 | 181,000 | HK | Index linked time charter | ||||
Golden Amreen | 2015 | 179,337 | MI | Spot market | ||||
Golden Aso | 2015 | 182,472 | HK | Spot market | ||||
Golden Finsbury | 2015 | 182,418 | HK | Spot market | ||||
Golden Kathrine | 2015 | 182,486 | HK | Index linked time charter | ||||
KSL Sakura | 2015 | 181,062 | HK | Index linked time charter | ||||
KSL Seoul | 2015 | 181,010 | HK | Index linked time charter | ||||
KSL Seville | 2015 | 181,062 | HK | Index linked time charter | ||||
KSL Stockholm | 2015 | 181,055 | HK | Index linked time charter | ||||
Golden Barnet | 2016 | 180,355 | HK | Spot market | ||||
Golden Behike | 2016 | 180,491 | MI | Index linked time charter | ||||
Golden Bexley | 2016 | 180,209 | HK | Index linked time charter | ||||
Golden Fulham | 2016 | 182,610 | HK | Index linked time charter | ||||
Golden Monterrey | 2016 | 180,491 | MI | Index linked time charter | ||||
Golden Nimbus | 2017 | 180,504 | MI | Spot market | ||||
Golden Savannah | 2017 | 181,044 | HK | Index linked time charter | ||||
Golden Surabaya | 2017 | 181,046 | HK | Index linked time charter | ||||
Golden Arcus | 2018 | 180,478 | MI | Index linked time charter | ||||
Golden Calvus | 2018 | 180,521 | MI | Spot market | ||||
Golden Cirrus | 2018 | 180,487 | MI | Index linked time charter | ||||
Golden Cumulus | 2018 | 180,499 | MI | Spot market | ||||
Golden Incus | 2018 | 180,511 | MI | Index linked time charter | ||||
6,306,445 | ||||||||
Capesize - Operating Lease - Related Party, SFL | ||||||||
KSL China | 2013 | 179,109 | MI | Index linked time charter | ||||
179,109 | ||||||||
Capesize - Finance Lease - Related Party, SFL | ||||||||
Battersea | 2009 | 169,500 | MI | Spot market | ||||
Belgravia | 2009 | 169,500 | MI | Spot market | ||||
Golden Magnum | 2009 | 179,788 | HK | Spot market | ||||
Golden Beijing | 2010 | 176,000 | HK | Spot market | ||||
Golden Future | 2010 | 176,000 | HK | Spot market | ||||
Golden Zhejiang | 2010 | 175,834 | HK | Spot market | ||||
Golden Zhoushan | 2011 | 175,834 | HK | Spot market | ||||
1,222,456 | ||||||||
Panamax - Owned | ||||||||
Golden Arion | 2011 | 82,188 | MI | Spot market | ||||
Golden Ioanari | 2011 | 81,526 | MI | Spot market | ||||
Golden Jake | 2011 | 82,188 | MI | Spot market | ||||
Golden Suek | 2011 | 74,849 | HK | Index linked time charter | ||||
Golden Daisy | 2012 | 81,507 | MI | Time charter | ||||
Golden Ginger | 2012 | 81,487 | MI | Spot market | ||||
Golden Keen | 2012 | 81,586 | MI | Spot market | ||||
Golden Rose | 2012 | 81,585 | MI | Time charter | ||||
Golden Bull | 2012 | 75,000 | HK | Index linked time charter | ||||
Golden Brilliant | 2013 | 74,500 | HK | Spot market | ||||
Golden Diamond | 2013 | 74,062 | HK | Index linked time charter | ||||
Golden Pearl | 2013 | 74,186 | HK | Spot market | ||||
Golden Sue | 2013 | 84,943 | MI | Time charter | ||||
Golden Deb | 2014 | 84,943 | MI | Time charter | ||||
Golden Ruby | 2014 | 74,052 | HK | Index linked time charter | ||||
Golden Kennedy | 2015 | 83,789 | MI | Time charter | ||||
Golden Amber | 2017 | 74,500 | MI | Index linked time charter | ||||
Golden Opal | 2017 | 74,231 | MI | Index linked time charter | ||||
Golden Fortune | 2020 | 81,600 | MI | Spot market | ||||
Golden Fellow | 2020 | 81,135 | MI | Spot market | ||||
Golden Frost | 2020 | 80,559 | MI | Spot market | ||||
Golden Forward | 2021 | 81,130 | MI | Spot market | ||||
Golden Friend | 2021 | 81,206 | MI | Spot market | ||||
Golden Freeze | 2021 | 81,000 | MI | Spot market | ||||
Golden Fast | 2021 | 81,000 | MI | Spot market | ||||
Golden Furious | 2021 | 81,000 | MI | Spot market | ||||
2,069,752 | ||||||||
Supramax - Operating Lease - Third party | ||||||||
Golden Hawk | 2015 | 58,000 | PAN | Spot market |
Fiscal year ended December 31, | |||||
2022 | 2021 | 2020 | |||
(in thousands of $, except shares, per share data and ratios) | |||||
Statement of Operations Data: | |||||
Total operating revenues | 1,113,456 | 1,203,181 | 607,943 | ||
Total operating expenses | 712,141 | 697,353 | 672,570 | ||
Net operating (loss) income | 435,087 | 513,608 | (61,662) | ||
Net income (loss) | 461,847 | 527,218 | (137,669) | ||
Earnings (loss) per share: basic ($) | $2.30 | $2.74 | ($0.96) | ||
Earnings (loss) per share: diluted ($) | $2.29 | $2.73 | ($0.96) | ||
Dividends per share ($) | $2.35 | $1.60 | $0.05 | ||
Balance Sheet Data (at end of year): | |||||
Cash and cash equivalents | 134,784 | 197,032 | 153,093 | ||
Short-term restricted cash | 3,289 | 12,985 | 22,009 | ||
Vessels and equipment, net | 2,665,785 | 2,880,321 | 2,267,686 | ||
Finance leases, right of use assets, net | 83,589 | 98,535 | 113,480 | ||
Operating leases, right of use assets, net | 15,646 | 19,965 | 22,739 | ||
Total assets | 3,257,291 | 3,454,177 | 2,721,067 | ||
Current portion of long-term debt | 92,865 | 105,864 | 87,831 | ||
Current portion of obligations under finance lease | 18,387 | 21,755 | 23,475 | ||
Current portion of obligations under operating lease | 5,546 | 13,860 | 16,783 | ||
Long-term debt | 1,027,991 | 1,156,481 | 957,652 | ||
Obligations under finance lease | 87,588 | 105,975 | 127,730 | ||
Obligations under operating lease | 13,051 | 14,907 | 25,254 | ||
Share capital | 10,061 | 10,061 | 7,215 | ||
Total equity | 1,917,033 | 1,928,741 | 1,368,756 | ||
Common shares outstanding | 200,435,621 | 143,327,697 | |||
Other Financial Data: | |||||
Equity to assets ratio (percentage) (1) | 58.9% | 55.8% | 50.3% | ||
Debt to equity ratio (2) | 0.6 | 0.7 | 0.9 | ||
Price earnings ratio (3) | 3.8 | 3.4 | (4.8) | ||
Time charter equivalent income (4) | 833,230 | 948,757 | 426,372 | ||
Time charter equivalent rate (5) | 24,262 | 27,582 | 13,466 |
(in thousands of $) | 2022 | 2021 | 2020 | |||
Total operating revenues | 1,113,456 | 1,203,181 | 607,943 | |||
Add: Amortization of favorable charter party contracts | — | 1,859 | 12,148 | |||
Add: Other operating income / (expenses) | (413) | (2,008) | 2,965 | |||
Less: Other revenues | 1,263 | 1,410 | 2,140 | |||
Net time and voyage charter revenues | 1,111,780 | 1,201,622 | 620,916 | |||
Less: Voyage expenses & commission | 278,550 | 252,865 | 194,544 | |||
Time charter equivalent income | 833,230 | 948,757 | 426,372 |
(in thousands of $, except for TCE Rate and days) | 2022 | 2021 | 2020 | |||
Time charter equivalent income | 833,230 | 948,757 | 426,372 | |||
Fleet available days | 35,217 | 35,114 | 32,867 | |||
Fleet offhire days | (874) | (716) | (1,204) | |||
Fleet onhire days | 34,343 | 34,398 | 31,663 | |||
Time charter equivalent rate | 24,262 | 27,582 | 13,466 |
2022 | 2021 | 2020 | |||||
Newcastlemax | |||||||
At start of period | 13 | 3 | 3 | ||||
Acquisitions and newbuilding deliveries | — | 10 | d | — | |||
At end of period | 13 | 13 | 3 | ||||
Capesize | |||||||
At start of period | 43 | 43 | 43 | ||||
Acquisitions and newbuilding deliveries | — | — | — | ||||
Disposals | — | — | — | ||||
At end of period | 43 | 43 | 43 | ||||
Panamax | |||||||
At start of period | 33 | 29 | 30 | ||||
Acquisitions and newbuilding deliveries | — | 8 | e | — | |||
Disposals | (4) | a | (4) | f | (1) | g | |
Redelivery | (2) | b | — | — | |||
At end of period | 27 | 33 | 29 | ||||
Ultramax | |||||||
At start of period | 3 | 3 | 3 | ||||
Acquisitions and newbuilding deliveries | — | — | — | ||||
Disposals | (2) | c | — | — | |||
At end of period | 1 | 3 | 3 | ||||
Total | |||||||
At start of period | 92 | 78 | 79 | ||||
Acquisitions and newbuilding deliveries | — | 18 | — | ||||
Disposals | (6) | (4) | (1) | ||||
Redelivery | (2) | — | — | ||||
84 | 92 | 78 |
As of December 31, | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Number of vessels | Percentage of fleet | Number of vessels | Percentage of fleet | Number of vessels | Percentage of fleet | |||||||
Newcastlemax | ||||||||||||
Spot | 8 | 61.5% | 8 | 61.5% | 2 | 66.7% | ||||||
Spot with RSA | — | — | — | — | — | — | ||||||
Time charter | — | — | — | — | 1 | 33.3% | ||||||
Index linked time charter | 5 | 38.5% | 5 | 38.5% | — | — | ||||||
13 | 100.0% | 13 | 100.0% | 3 | 100.0% | |||||||
Capesize | ||||||||||||
Spot | 17 | 39.5% | 22 | 51.2% | 1 | 2.3% | ||||||
Spot with RSA | — | — | — | — | 23 | 53.5% | ||||||
Time charter | — | — | — | — | 1 | 2.3% | ||||||
Index linked time charter | 26 | 60.5% | 21 | 48.8% | 18 | 41.9% | ||||||
43 | 100.0% | 43 | 100.0% | 43 | 100.0% | |||||||
Panamax | ||||||||||||
Spot | 16 | 59.3% | 24 | 72.7% | 23 | 79.3% | ||||||
Spot with RSA | — | — | — | — | — | — | ||||||
Time charter | 5 | 18.5% | 5 | 15.2% | 6 | 20.7% | ||||||
Index linked time charter | 6 | 22.2% | 4 | 12.1% | — | — | ||||||
27 | 100.0% | 33 | 100.0% | 29 | 100.0% | |||||||
Ultramax | ||||||||||||
Spot | 1 | 100.0% | — | — | — | — | ||||||
Spot with RSA | — | — | — | — | 3 | 100.0% | ||||||
Time charter | — | — | 3 | 100.0% | — | — | ||||||
Index linked time charter | — | — | — | — | — | — | ||||||
1 | 100.0% | 3 | 100.0% | 3 | 100.0% | |||||||
Total | ||||||||||||
Spot | 42 | 50.0% | 54 | 58.7% | 26 | 33.3% | ||||||
Spot with RSA ¹ | — | — | — | — | 26 | 33.3% | ||||||
Time charter | 5 | 6.0% | 8 | 8.7% | 8 | 10.3% | ||||||
Index linked time charter | 37 | 44.0% | 30 | 32.6% | 18 | 23.1% | ||||||
84 | 100.0% | 92 | 100.0% | 78 | 100.0% |
Vessel Type | Vessel Name | Dwt | Expiry (min period) |
Panamax | Golden Daisy | 81,507 | June 2023 |
Panamax | Golden Rose | 81,585 | September 2023 |
Panamax | Golden Sue | 84,943 | March 2023 |
Panamax | Golden Deb | 84,943 | June 2023 |
Panamax | Golden Kennedy | 83,789 | March 2023 |
Vessel Type | Vessel Name | Built | Dwt | 2022 ($ millions) | 2021 ($ millions) | |
Newcastlemax | Golden Scape | 2016 | 211,112 | 54.6* | 57.0* | |
Newcastlemax | Golden Swift | 2016 | 211,112 | 54.0* | 56.3* | |
Newcastlemax | Golden Gayle | 2011 | 206,565 | 26.8 | 26.7 | |
Newcastlemax | Golden Skies | 2020 | 210,897 | 49.7 | 51.4 | |
Newcastlemax | Golden Competence | 2019 | 208,000 | 49.8 | 51.5 | |
Newcastlemax | Golden Confidence | 2019 | 207,998 | 49.7 | 51.6 | |
Newcastlemax | Golden Champion | 2019 | 208,391 | 47.0 | 48.7 | |
Newcastlemax | Golden Coral | 2019 | 208,132 | 47.1 | 48.8 | |
Newcastlemax | Golden Saint | 2020 | 211,138 | 49.8 | 51.5 | |
Newcastlemax | Golden Spirit | 2020 | 210,866 | 50.7 | 52.4 | |
Newcastlemax | Golden Comfort | 2020 | 208,000 | 49.7 | 51.5 | |
Newcastlemax | Golden Courage | 2020 | 208,395 | 49.5 | 51.3 | |
Newcastlemax | Golden Spray | 2021 | 208,000 | 51.5 | 53.2 | |
Capesize | Golden Feng | 2009 | 169,232 | 28.0* | 29.7 | |
Capesize | Golden Shui | 2009 | 169,333 | 28.1* | 29.7 | |
Capesize | KSL Salvador | 2014 | 180,958 | 50.0* | 52.4* | |
Capesize | KSL San Francisco | 2014 | 181,066 | 47.6* | 49.9* | |
Capesize | KSL Santiago | 2014 | 181,020 | 50.0* | 52.4* | |
Capesize | KSL Santos | 2014 | 181,055 | 50.4* | 52.8* | |
Capesize | KSL Sapporo | 2014 | 180,960 | 52.1* | 54.7* | |
Capesize | KSL Seattle | 2014 | 181,015 | 51.8* | 54.4* | |
Capesize | KSL Singapore | 2014 | 181,062 | 48.9* | 51.3* | |
Capesize | KSL Sydney | 2014 | 181,000 | 52.3* | 54.9* | |
Capesize | KSL Sakura | 2015 | 181,062 | 48.1* | 50.4* | |
Capesize | KSL Seoul | 2015 | 181,010 | 51.2* | 53.6* |
Capesize | KSL Stockholm | 2015 | 181,055 | 48.7* | 51.0* | |
Capesize | KSL Seville | 2015 | 181,062 | 50.7* | 53.1* | |
Capesize | Golden Kathrine | 2015 | 182,486 | 51.9* | 54.4* | |
Capesize | Golden Aso | 2015 | 182,472 | 52.9* | 55.3* | |
Capesize | Golden Finsbury | 2015 | 182,418 | 43.0* | 44.9 | |
Capesize | Golden Barnet | 2016 | 180,355 | 42.9* | 44.7 | |
Capesize | Golden Bexley | 2016 | 180,209 | 42.8* | 44.6 | |
Capesize | Golden Fulham | 2016 | 182,610 | 41.2* | 43.0 | |
Capesize | Golden Amreen | 2015 | 179,337 | 33.4 | 34.8 | |
Capesize | Golden Anastasia | 2014 | 179,189 | 32.0 | 33.3 | |
Capesize | Golden Behike | 2016 | 180,491 | 33.7 | 35.1 | |
Capesize | Golden Houston | 2014 | 181,214 | 31.0 | 32.3 | |
Capesize | Golden Kaki | 2014 | 181,214 | 32.2 | 33.6 | |
Capesize | Golden Monterrey | 2016 | 180,491 | 36.0 | 37.5 | |
Capesize | Golden Myrtalia | 2011 | 177,979 | 22.3 | 21.9 | |
Capesize | Golden Nimbus | 2017 | 180,504 | 42.0* | 43.7 | |
Capesize | Golden Savannah | 2017 | 181,044 | 51.3* | 53.5* | |
Capesize | Golden Surabaya | 2017 | 181,046 | 51.1* | 53.3* | |
Capesize | Golden Cumulus | 2018 | 180,499 | 42.6* | 44.3 | |
Capesize | Golden Cirrus | 2018 | 180,487 | 42.6* | 44.3 | |
Capesize | Golden Incus | 2018 | 180,511 | 42.5* | 44.2 | |
Capesize | Golden Calvus | 2018 | 180,521 | 42.5* | 44.1 | |
Capesize | Golden Arcus | 2018 | 180,478 | 42.6* | 44.2 | |
Panamax | Golden Ice **** | 2008 | 75,500 | — | 11.9 | |
Panamax | Golden Strength **** | 2009 | 75,500 | — | 13.1 | |
Panamax | Golden Suek | 2011 | 74,849 | 14.2 | 14.3 | |
Panamax | Golden Bull | 2012 | 75,000 | 15.2 | 15.2 | |
Panamax | Golden Brilliant | 2013 | 74,500 | 15.9 | 16.6 | |
Panamax | Golden Diamond | 2013 | 74,062 | 16.1 | 16.8 | |
Panamax | Golden Pearl | 2013 | 74,186 | 16.0 | 16.7 | |
Panamax | Golden Ruby | 2014 | 74,052 | 17.6 | 18.4 | |
Panamax | Golden Sue | 2013 | 84,943 | 19.7 | 20.6 | |
Panamax | Golden Deb | 2013 | 84,943 | 20.3 | 21.3 | |
Panamax | Golden Kennedy | 2015 | 83,789 | 20.3 | 21.2 | |
Panamax | Golden Opal | 2017 | 74,231 | 18.7 | 19.4 | |
Panamax | Golden Amber | 2017 | 74,500 | 18.5 | 19.2 | |
Panamax | Golden Empress ** | 2010 | 79,463 | — | 13.8 | |
Panamax | Golden Endeavour ** | 2010 | 79,454 | — | 13.8 | |
Panamax | Golden Enterprise ** | 2011 | 79,463 | — | 14.5 | |
Panamax | Golden Daisy | 2012 | 81,507 | 16.3 | 16.5 | |
Panamax | Golden Ginger | 2012 | 81,487 | 16.2 | 16.5 | |
Panamax | Golden Rose | 2012 | 81,585 | 16.3 | 16.5 | |
Panamax | Golden Jake | 2011 | 82,188 | 15.1 | 15.9 | |
Panamax | Golden Arion | 2011 | 82,188 | 15.1 | 15.9 | |
Panamax | Golden Ioanari | 2011 | 81,526 | 14.5 | 14.8 | |
Panamax | Golden Keen | 2012 | 81,586 | 16.1 | 16.4 | |
Panamax | Golden Fortune | 2020 | 81,600 | 26.2 | 27.2 |
Panamax | Golden Fellow | 2020 | 81,135 | 26.3 | 27.2 | |
Panamax | Golden Frost | 2020 | 80,559 | 27.0 | 27.8 | |
Panamax | Golden Forward | 2021 | 81,130 | 27.2 | 28.1 | |
Panamax | Golden Friend | 2021 | 81,206 | 27.2 | 28.2 | |
Panamax | Golden Freeze | 2021 | 81,000 | 29.1 | 30.1 | |
Panamax | Golden Fast | 2021 | 81,000 | 29.7 | 30.7 | |
Panamax | Golden Furious | 2021 | 81,000 | 29.9 | 30.9 | |
Ultramax | Golden Cecilie *** | 2015 | 60,263 | — | 20.4 | |
Ultramax | Golden Cathrine *** | 2015 | 60,000 | — | 20.4 | |
2,665.0 | 2,879.5 |
(in thousands of $) | 2022 | 2021 | Change | |||
Time charter revenues | 593,795 | 603,959 | (10,164) | |||
Voyage charter revenues | 518,398 | 597,812 | (79,414) | |||
Other revenues | 1,263 | 1,410 | (147) | |||
Total operating revenues | 1,113,456 | 1,203,181 | (89,725) |
(in thousands of $) | 2022 | 2021 | Change | |||
Gain on sale of assets | 34,185 | 9,788 | 24,397 |
(in thousands of $) | 2022 | 2021 | Change | |||
Other operating income (expenses), net | (413) | (2,008) | 1,595 |
(in thousands of $) | 2022 | 2021 | Change | |||
Voyage expenses and commission | 278,550 | 252,865 | 25,685 |
(in thousands of $) | 2022 | 2021 | Change | |||
Ship operating expenses | 225,971 | 208,894 | 17,077 |
(in thousands of $) | 2022 | 2021 | Change | |||
Charter hire expenses | 57,406 | 89,559 | (32,153) |
(in thousands of $) | 2022 | 2021 | Change | |||
Administrative expenses | 20,375 | 18,149 | 2,226 |
(in thousands of $) | 2022 | 2021 | Change | |||
Impairment loss on vessels | — | 4,187 | (4,187) |
(in thousands of $) | 2022 | 2021 | Change | |||
Depreciation | 129,839 | 123,699 | 6,140 |
(in thousands of $) | 2022 | 2021 | Change | |||
Interest income | 2,345 | 484 | 1,861 |
(in thousands of $) | 2022 | 2021 | Change | |||
Interest on floating rate debt | 45,792 | 26,649 | 19,143 | |||
Finance lease interest expense | 6,989 | 6,690 | 299 | |||
Commitment fees | 2,273 | 498 | 1,775 | |||
Interest capitalized on newbuildings | (2,424) | — | (2,424) | |||
Amortization of deferred charges | 3,618 | 2,677 | 941 | |||
Related party interest expense | — | 3,395 | (3,395) | |||
Interest expense | 56,248 | 39,909 | 16,339 |
(in thousands of $) | 2022 | 2021 | Change | |||
Equity results of associated companies | 40,793 | 24,482 | 16,311 |
(in thousands of $) | 2022 | 2021 | Change | |||
Gain (loss) on derivatives | 39,968 | 30,465 | 9,503 |
(in thousands of $) | 2022 | 2021 | Change | |||
Gain (loss) on marketable equity securities | 503 | (2,000) | 2,503 |
(in thousands of $) | 2022 | 2021 | Change | |||
Other financial items | (222) | 477 | (699) |
Payment due by period | ||||||||||
Less than | More than | |||||||||
(in thousands of $) | Total | one year | 1-3 years | 3-5 years | 5 years | |||||
Floating rate debt | 1,131,506 | 92,865 | 551,544 | 304,480 | 182,617 | |||||
Operating lease obligations 1 | 18,597 | 5,546 | 6,133 | 5,014 | 1,904 | |||||
Finance lease obligations 2 | 105,975 | 18,387 | 38,430 | 37,143 | 12,015 | |||||
Ballast water treatment system commitments 3 | 1,000 | 1,000 | — | — | — | |||||
Scrubber commitments | 1,200 | 1,200 | — | — | — | |||||
Newbuilding commitments4 | 255,603 | 158,959 | 96,644 | — | — | |||||
Interest on floating rate debt 5 | 219,267 | 76,970 | 95,433 | 39,378 | 7,486 | |||||
Interest on operating lease obligations1 | 3,019 | 954 | 1,405 | 604 | 56 | |||||
Interest on finance lease obligations2 | 19,167 | 6,097 | 8,674 | 4,091 | 305 | |||||
Total contractual cash obligations | 1,755,334 | 361,978 | 798,263 | 390,710 | 204,383 |
(in thousands of $) | 2022 | 2021 | 2020 |
Net cash provided by operating activities | 503,387 | 560,398 | 140,640 |
Net cash provided by (used in) investing activities | 72,816 | (390,024) | (19,151) |
Net cash used in financing activities | (648,147) | (135,459) | (109,631) |
Net change in cash, cash equivalents and restricted cash | (71,944) | 34,915 | 11,858 |
Cash, cash equivalents and restricted cash at beginning of period | 210,017 | 175,102 | 163,244 |
Cash, cash equivalents and restricted cash at end of period | 138,073 | 210,017 | 175,102 |
Name | Age | Position | ||
Ola Lorentzon | 73 | Director, Chairman | ||
John Fredriksen | 78 | Director | ||
James O'Shaughnessy | 59 | Director and Audit Committee Chairman | ||
Bjørn Tore Larsen | 55 | Director and Audit Committee member | ||
Ben Mills | 53 | Director | ||
Ulrik Uhrenfeldt Andersen | 44 | Chief Executive Officer of Golden Ocean Management AS | ||
Peder Simonsen | 48 | Chief Financial Officer of Golden Ocean Management AS | ||
Lars-Christian Svensen | 37 | Chief Commercial Officer of Golden Ocean Management AS |
Director or Officer | Common Shares of $0.05 each | Percentage of Common Shares Outstanding |
Ola Lorentzon | 16,877 | (1) |
John Fredriksen (2) | — | — |
Bjørn Tore Larsen | — | — |
Ben Mills | — | — |
James O'Shaughnessy | — | — |
Ulrik Uhrenfeldt Andersen | — | — |
Peder Simonsen | 500 | (1) |
Lars-Christian Svensen | — | — |
Director or Officer | Number of outstanding options | Exercise price | Expiration Date | |||
Total | Vested | |||||
Ulrik Uhrenfeldt Andersen | 250,000 | — | $6.95 | April 2025 | ||
Peder Simonsen | 200,000 | 75,000 | $5.75 | September 2025 | ||
Lars-Christian Svensen | 200,000 | 75,000 | $5.93 | November 2025 |
Board Diversity Matrix | ||||
Country of Principal Executive Offices: | Bermuda | |||
Foreign Private Issuer | Yes | |||
Disclosure Prohibited under Home Country Law | No | |||
Total Number of Directors | 5 | |||
Female | Male | Non- Binary | Did Not Disclose Gender | |
Part I: Gender Identity | ||||
Directors | 0 | 5 | 0 | 0 |
Part II: Demographic Background | ||||
Underrepresented Individual in Home Country Jurisdiction | — | |||
LGBTQ+ | — | |||
Did Not Disclose Demographic Background | 5 |
Owner | Number of shares owned | Percentage owned |
Hemen Holding Limited (1,2) | 78,622,902 | 39.2% |
(in thousands of $) | 2022 | 2021 | ||
Interest rate swaps - asset positions | 32,858 | 2,608 | ||
Interest rate swaps - liability positions | — | 10,364 |
(in thousands of $) | Estimated interest expense | Estimated interest expense - increase of 100 basis points in floating rate | Sensitivity | |||
2023 | 76,970 | 88,087 | 11,117 | |||
2024 | 55,967 | 65,492 | 9,525 | |||
2025 | 39,466 | 46,698 | 7,232 | |||
2026 | 24,350 | 28,928 | 4,578 | |||
2027 | 15,028 | 17,826 | 2,798 | |||
Thereafter | 7,486 | 8,853 | 1,367 | |||
219,267 | 255,884 | 36,617 |
(in thousands of $) | 2022 | 2021 | |
Audit Fees (a) | 856 | 764 | |
Audit-Related Fees (b) | 68 | 36 | |
Tax Fees (c) | — | — | |
All Other Fees (d) | — | — | |
Total | 924 | 800 |
Issuer Purchases of Equity Securities | ||||||
Period | (a) Total Number of Common Shares Purchased | (b) Average Price Paid per Common Share | (c) Total Number of Common Shares Purchased as Part of Publicly Announced Plans or Program | (d) Maximum Number (or Approximate Dollar Value) of Common Shares that May Yet Be Purchased Under the Plans or Programs (1) | ||
OSE | NASDAQ | OSE (in NOK) | NASDAQ (in USD) | |||
October 1, 2022 – October 31, 2022 | — | — | — | — | — | — |
November 1, 2022 – November 30, 2022 | — | — | — | — | — | — |
December 1, 2022 – December 31, 2022 | 150,000 | 250,000 | 80.39 | 8.20 | 400,000 | 9,600,000 |
January 1, 2023 – January 31, 2023 | 62,085 | — | 80.69 | — | 62,085 | 9,537,915 |
February 1, 2023 – February 28, 2023 | — | — | — | — | — | — |
March 1, 2023 – March 16, 2023 | — | — | — | — | — | — |
Total | 462,085 | 8.48 | 8.20 | 462,085 | 9,537,915 |
Number | Description of Exhibit | ||
1.5 | Second Amended and Restated Bye-Laws | ||
8.1 | Significant Subsidiaries | ||
12.1 | Certification of the Principal Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended | ||
12.2 | Certification of the Principal Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended | ||
13.1 | Principal Executive Officer Certifications pursuant to 18 U.S.C. Section 1350 as adopted, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | ||
13.2 | Principal Financial Officer Certifications pursuant to 18 U.S.C. Section 1350 as adopted, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | ||
15.1 | Consent of Independent Registered Public Accounting Firm | ||
(1) | Incorporated by reference from our Registration Statement on Form F-3 (File No. 333-164007) filed with the Commission on December 24, 2009. | ||
(2) | Incorporated by reference from our Annual Report on Form 20-F filed with the Commission on April 29, 2015. | ||
(3) | Incorporated by reference from Amendment No. 1 to our Registration Statement on Form 8-A filed with the Commission on August 1, 2016. | ||
(4) | Incorporated by reference from our Annual Report on Form 20-F filed with the Commission on April 5, 2017. | ||
(5) | Incorporated by reference from our Annual Report on Form 20-F filed with the Commission on March 12, 2020. |
/s/ Peder Simonsen | |
Peder Simonsen | |
Principal Financial Officer |
2022 | 2021 | 2020 | ||||
Operating revenues | ||||||
Time charter revenues (including related party amounts of $2,033, $13,281 and $19,528 for the years ended December 31, 2022, 2021 and 2020 respectively) | 593,795 | 603,959 | 235,673 | |||
Voyage charter revenues | 518,398 | 597,812 | 370,130 | |||
Other revenues | 1,263 | 1,410 | 2,140 | |||
Total operating revenues | 1,113,456 | 1,203,181 | 607,943 | |||
Gain on sale of assets | 34,185 | 9,788 | — | |||
Other operating income (expenses), net - related party | (413) | (2,008) | 2,965 | |||
Operating expenses | ||||||
Voyage expenses and commissions | 278,550 | 252,865 | 194,544 | |||
Ship operating expenses (including related party amounts of $4,916, $9,313 and $11,574 for the years ended December 31, 2022, 2021 and 2020 respectively) | 225,971 | 208,894 | 191,235 | |||
Charter hire expenses (including related party amounts of $37,328, $60,885 and $63,468 for the years ended December 31, 2022, 2021 and 2020 respectively) | 57,406 | 89,559 | 66,812 | |||
Administrative expenses | 20,375 | 18,149 | 13,722 | |||
Impairment loss on vessels | — | 4,187 | 721 | |||
Impairment loss on right of use assets | — | — | 94,233 | |||
Depreciation | 129,839 | 123,699 | 111,303 | |||
Total operating expenses | 712,141 | 697,353 | 672,570 | |||
Net operating income (loss) | 435,087 | 513,608 | (61,662) | |||
Other income (expenses) | ||||||
Interest income | 2,345 | 484 | 1,193 | |||
Interest expense (including related party amounts of nil, $3,395 and nil for the years ended December 31, 2022, 2021 and 2020 respectively) | (56,248) | (39,909) | (47,477) | |||
Share of results of associated companies | 40,793 | 24,482 | (3,710) | |||
Gain from disposal of associated companies | — | — | 2,570 | |||
Gain (loss) on derivatives | 39,968 | 30,465 | (17,450) | |||
Gain (loss) on marketable equity securities | 503 | (2,000) | (10,177) | |||
Other financial items | (222) | 477 | (825) | |||
Net other income (expenses) | 27,139 | 13,999 | (75,876) | |||
Net income (loss) before income taxes | 462,226 | 527,607 | (137,538) | |||
Income tax expense | 379 | 389 | 131 | |||
Net income (loss) | 461,847 | 527,218 | (137,669) | |||
Per share information: | ||||||
Earnings (loss) per share: basic | $2.30 | $2.74 | $(0.96) | |||
Earnings (loss) per share: diluted | $2.29 | $2.73 | $(0.96) |
2022 | 2021 | |||
ASSETS | ||||
Current assets | ||||
Cash and cash equivalents | 134,784 | 197,032 | ||
Restricted cash | 3,289 | 12,985 | ||
Marketable securities | 2,187 | 1,684 | ||
Trade accounts receivable, net | 14,950 | 28,838 | ||
Other current assets | 54,430 | 35,158 | ||
Related party receivables | 2,334 | 8,615 | ||
Derivative instruments receivables | 12,262 | 2,679 | ||
Inventories | 45,434 | 43,383 | ||
Prepaid expenses | 12,503 | 8,440 | ||
Voyages in progress | 16,974 | 30,576 | ||
Total current assets | 299,147 | 369,390 | ||
Vessels and equipment, net | 2,665,785 | 2,880,321 | ||
Vessels held for sale | 12,542 | — | ||
Newbuildings | 91,898 | 35,678 | ||
Finance leases, right of use assets, net | 83,589 | 98,535 | ||
Operating leases, right of use assets, net | 15,646 | 19,965 | ||
Investments in associated companies | 65,400 | 41,343 | ||
Related party receivables | 837 | 6,187 | ||
Derivative instruments receivable | 20,861 | — | ||
Other long-term assets | 1,586 | 2,758 | ||
Total assets | 3,257,291 | 3,454,177 | ||
LIABILITIES AND EQUITY | ||||
Current liabilities | ||||
Current portion of long-term debt | 92,865 | 105,864 | ||
Current portion of finance lease obligations - related party | 18,387 | 21,755 | ||
Current portion of operating lease obligations (including related party balances of $2,010 and $2,537 as of December 31, 2022 and 2021 respectively) | 5,546 | 13,860 | ||
Derivative instruments payables | 1,313 | 10,364 | ||
Related party payables | 9,492 | 13,934 | ||
Trade accounts payables | 7,143 | 6,462 | ||
Accrued expenses | 43,388 | 38,569 | ||
Other current liabilities | 33,494 | 37,265 | ||
Total current liabilities | 211,628 | 248,073 | ||
Long-term liabilities | ||||
Long-term debt | 1,027,991 | 1,156,481 | ||
Non-current portion of finance lease obligations - related party | 87,588 | 105,975 | ||
Non-current portion of operating lease obligations (including related party balances of $11,345 and $13,355 as of December 31, 2022 and 2021 respectively) | 13,051 | 14,907 | ||
Total liabilities | 1,340,258 | 1,525,436 | ||
Commitments and contingencies* | ||||
Equity |
Share capital (Shares issued: 2022: 201,190,621. 2021: 201,190,621. Outstanding shares: 2022: 200,485,621. 2021: 200,435,621 shares. All shares are issued and outstanding at par value $0.05) | 10,061 | 10,061 | ||
Treasury shares | (5,014) | (4,309) | ||
Additional paid in capital | 851 | 285 | ||
Contributed capital surplus | 1,582,257 | 1,762,649 | ||
Accumulated earnings | 328,878 | 160,055 | ||
Total equity | 1,917,033 | 1,928,741 | ||
Total liabilities and equity | 3,257,291 | 3,454,177 |
2022 | 2021 | 2020 | ||||
Net income (loss) | 461,847 | 527,218 | (137,669) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||
Depreciation | 129,839 | 123,699 | 111,303 | |||
Amortization of deferred charges | 3,618 | 2,677 | 2,778 | |||
Gain from sale of vessels | (34,185) | (9,788) | — | |||
Impairment loss on vessels | — | 4,187 | 721 | |||
Impairment loss on right of use assets | — | — | 94,233 | |||
Share option expenses | 566 | 620 | 264 | |||
Share of results of associated companies | (40,793) | (24,482) | 3,710 | |||
Dividends received from associated companies | 16,273 | — | 450 | |||
Gain from disposal of associated companies | — | — | (2,570) | |||
Amortization of charter party-out contracts | — | 1,859 | 12,148 | |||
Mark to market (gain) loss on derivatives | (39,496) | (19,435) | 20,542 | |||
Mark to market (gain) loss on marketable securities | (503) | 2,000 | 10,177 | |||
Non-cash lease expense | (5,851) | (10,496) | (6,459) | |||
Other | (518) | (235) | (178) | |||
Changes in operating assets and liabilities, net: | ||||||
Trade accounts receivable | 13,889 | (6,134) | 22,896 | |||
Related party payables and receivables balances | 902 | (570) | 6,041 | |||
Other receivables | (19,043) | (6,407) | 3,991 | |||
Inventories | (2,051) | (18,219) | 3,070 | |||
Voyages in progress | 13,603 | (17,141) | 8,472 | |||
Prepaid expenses | (4,063) | 2,001 | (4,105) | |||
Trade accounts payables | 681 | (11,939) | 6,000 | |||
Accrued expenses | 11,981 | 12,256 | (1,126) | |||
Other current liabilities | (3,309) | 8,727 | (14,049) | |||
Net cash provided by operating activities | 503,387 | 560,398 | 140,640 | |||
Investing activities | ||||||
Dividends received from marketable equity securities | 8 | 26 | 76 | |||
Proceeds from sale of shares in associated companies | 937 | 937 | 1,694 | |||
Loan advance to related parties | — | — | (1,000) | |||
Repayment of loans receivable from related parties | 5,350 | — | 5,350 | |||
Additions to newbuildings (including related party amounts of $455, $116,445 and nil for the years ended December 31, 2022, 2021 and 2020 respectively) | (56,028) | (152,460) | — | |||
Purchase of vessels and equipment (including related party amounts of nil, $286,894 and nil for the years ended December 31, 2022, 2021 and 2020 respectively) | (5,003) | (292,539) | (25,271) | |||
Proceeds from sale of vessels | 127,552 | 54,012 | — | |||
Net cash provided by (used in) investing activities | 72,816 | (390,024) | (19,151) | |||
Financing activities |
Proceeds from long-term debt (including related party amounts of nil, $62,975 and nil for the years ended December 31, 2022, 2021 and 2020 respectively) | 275,000 | 497,975 | 322,014 | |||
Repayment of long-term debt (including related party amounts of nil, $413,600 and nil for the years ended December 31, 2022, 2021 and 2020 respectively) | (417,217) | (628,900) | (390,138) | |||
Repayment of finance leases (including related party amounts of $29,059, $32,237 and $47,181 for the years ended December 31, 2022, 2021 and 2020 respectively) | (29,059) | (32,237) | (48,972) | |||
Debt fees paid | (2,750) | (4,466) | (3,040) | |||
Net proceeds from share issuance | — | 352,225 | — | |||
Share repurchases | (3,273) | — | — | |||
Proceeds from exercise of share options | 828 | 636 | 169 | |||
Lease incentives received | — | — | 17,500 | |||
Distributions to shareholders | (471,676) | (320,692) | (7,164) | |||
Net cash used in financing activities | (648,147) | (135,459) | (109,631) | |||
Net change in cash, cash equivalents and restricted cash | (71,944) | 34,915 | 11,858 | |||
Cash, cash equivalents and restricted cash at beginning of year | 210,017 | 175,102 | 163,244 | |||
Cash, cash equivalents and restricted cash at end of year | 138,073 | 210,017 | 175,102 | |||
Supplemental disclosure of cash flow information: | ||||||
Interest expenses paid | 45,190 | 30,850 | 36,351 | |||
Income taxes paid | 240 | 153 | 77 |
2022 | 2021 | 2020 | ||||
Number of shares outstanding | ||||||
Balance at beginning of year | 200,435,621 | 143,327,697 | 143,277,697 | |||
Shares issued | — | 56,917,924 | — | |||
Repurchases of shares | (400,000) | — | — | |||
Distribution of treasury shares | 450,000 | 190,000 | 50,000 | |||
Balance at end of year | 200,485,621 | 200,435,621 | 143,327,697 | |||
Share capital | ||||||
Balance at beginning of year | 10,061 | 7,215 | 7,215 | |||
Shares issued | — | 2,846 | — | |||
Balance at end of year | 10,061 | 10,061 | 7,215 | |||
Treasury shares | ||||||
Balance at beginning of year | (4,309) | (5,386) | (5,669) | |||
Repurchases of shares | (3,273) | — | — | |||
Distribution of treasury shares | 2,568 | 1,077 | 283 | |||
Balance at end of year | (5,014) | (4,309) | (5,386) | |||
Additional paid in capital | ||||||
Balance at beginning of year | 285 | 979 | 715 | |||
Shares issued | — | 349,379 | — | |||
Stock option expense | 566 | 620 | 264 | |||
Other | — | (22) | — | |||
Reclassified to contributed surplus | — | (350,671) | — | |||
Balance at end of year | 851 | 285 | 979 | |||
Contributed capital surplus | ||||||
Balance at beginning of year | 1,762,649 | 1,732,670 | 1,739,834 | |||
Distributions to shareholders | (180,392) | (320,692) | (7,164) | |||
Reclassified from additional paid in capital | — | 350,671 | — | |||
Balance at end of year | 1,582,257 | 1,762,649 | 1,732,670 | |||
Accumulated earnings (deficit) | ||||||
Balance at beginning of year | 160,055 | (366,722) | (228,704) | |||
Distributions to shareholders | (291,284) | — | — | |||
Loss on distributed treasury shares | (1,740) | (441) | (115) | |||
Adjustment on adoption of ASC 326 and other | — | — | (234) | |||
Net (loss) income | 461,847 | 527,218 | (137,669) | |||
Balance at end of year | 328,878 | 160,055 | (366,722) | |||
Total equity | 1,917,033 | 1,928,741 | 1,368,756 |
(in thousands of $) | 2022 | 2021 | 2020 | |||
Net income (loss) | 461,847 | 527,218 | (137,669) |
(in thousands) | 2022 | 2021 | 2020 | |||
Weighted average number of shares outstanding - basic | 200,685 | 192,355 | 143,282 | |||
Dilutive impact of stock options | 503 | 615 | — | |||
Weighted average number of shares outstanding - diluted | 201,188 | 192,970 | 143,282 |
(in thousands of $) | 2022 | 2021 | 2020 | |||
Time charter revenues | 593,795 | 603,959 | 235,673 | |||
Voyage charter revenues | 518,398 | 597,812 | 370,130 | |||
Other revenues | 1,263 | 1,410 | 2,140 | |||
Total operating revenues | 1,113,456 | 1,203,181 | 607,943 |
(in thousands of $) | Lease | Non-lease | Total | |||
Time charter revenues | 579,673 | 14,122 | 593,795 | |||
Voyage charter revenues | 49,746 | 468,652 | 518,398 | |||
Other revenues | — | 1,263 | 1,263 | |||
Total operating revenues | 629,419 | 484,037 | 1,113,456 |
(in thousands of $) | Lease | Non-lease | Total | |||
Time charter revenues | 603,959 | — | 603,959 | |||
Voyage charter revenues | 192,895 | 404,917 | 597,812 | |||
Other revenues | — | 1,410 | 1,410 | |||
Total operating revenues | 796,854 | 406,327 | 1,203,181 |
(in thousands of $) | Lease | Non-lease | Total | |||
Time charter revenues | 235,673 | — | 235,673 | |||
Voyage charter revenues | 26,111 | 344,019 | 370,130 | |||
Other revenues | — | 2,140 | 2,140 | |||
Total operating revenues | 261,784 | 346,159 | 607,943 |
(in thousands of $) | 2022 | 2021 | ||
Voyages in progress (contract assets) | 14,690 | 14,476 | ||
Trade accounts receivable | 4,468 | 15,916 | ||
Other current assets (capitalized fulfillment costs) | 4,894 | 3,249 | ||
Total | 24,052 | 33,641 |
(in thousands of $) | SFL Leases | Golden Hawk Lease | Office Leases | Total | ||||||
Balance as of December 31, 2020 | 14,001 | 1,154 | 5,361 | 2,223 | 22,739 | |||||
Additions and modification | — | 3,240 | — | 229 | 3,469 | |||||
Amortization | (1,820) | (1,013) | (3,053) | (357) | (6,243) | |||||
Balance as of December 31, 2021 | 12,181 | 3,381 | 2,308 | 2,095 | 19,965 | |||||
Additions | — | 3,081 | 9,484 | — | 12,565 | |||||
Amortization | (1,820) | (2,698) | (1,456) | (574) | (6,548) | |||||
Modification | — | — | (10,336) | — | (10,336) | |||||
Balance as of December 31, 2022 | 10,361 | 3,764 | — | 1,521 | 15,646 |
(in thousands of $) | SFL Leases | Office Leases | Total | |||||||
Balance as of December 31, 2020 | 18,559 | 4,747 | 16,470 | 2,261 | 42,037 | |||||
Additions | — | — | — | — | — | |||||
Repayments | (2,667) | (4,357) | (9,294) | (201) | (16,519) | |||||
Modification | — | 3,240 | — | — | 3,240 | |||||
Foreign exchange translation | — | — | — | 9 | 9 | |||||
Balance as of December 31, 2021 | 15,892 | 3,630 | 7,176 | 2,069 | 28,767 | |||||
Additions | — | 3,081 | 9,484 | — | 12,565 | |||||
Repayments | (2,537) | (2,874) | (2,214) | (606) | (8,231) | |||||
Modification | — | — | (14,446) | — | (14,446) | |||||
Foreign exchange translation | — | — | — | (58) | (58) | |||||
Balance as of December 31, 2022 | 13,355 | 3,837 | — | 1,405 | 18,597 | |||||
Current portion | 2,010 | 3,050 | — | 486 | 5,546 | |||||
Non-current portion | 11,345 | 787 | — | 919 | 13,051 |
(in thousands of $) | ||
2023 | 6,500 | |
2024 | 4,169 | |
2025 | 3,369 | |
2026 | 2,809 | |
2027 and thereafter | 4,769 | |
Total minimum lease payments | 21,616 | |
Less: Imputed interest | (3,019) | |
Present value of operating lease liabilities | 18,597 |
(in thousands of $) | ||
2023 | 21,514 | |
2024 | — | |
2025 | — | |
2026 | — | |
2027 and thereafter | — | |
21,514 |
(in thousands of $) | 2022 | 2021 | 2020 | |||
Cash and cash equivalents | 134,784 | 197,032 | 153,093 | |||
Short-term restricted cash | 3,289 | 12,985 | 22,009 | |||
Total cash, cash equivalents and restricted cash shown in the statement of cash flows | 138,073 | 210,017 | 175,102 |
(in thousands of $) | 2022 | 2021 | ||
Balance at start of year | 1,684 | 3,684 | ||
Unrealized gain (loss), net | 503 | (2,000) | ||
Total marketable equity securities | 2,187 | 1,684 |
(in thousands of $) | 2022 | 2021 | 2020 | |||
Trade accounts receivable | 15,397 | 29,135 | 22,904 | |||
Provision for doubtful accounts | (403) | (253) | (165) | |||
Allowance for expected credit losses | (44) | (44) | (35) | |||
Total trade accounts receivable, net | 14,950 | 28,838 | 22,704 |
(in thousands of $) | ||
Balance as of December 31, 2019 | 594 | |
Additions charged to income | 165 | |
Deductions credited to trade receivables | (594) | |
Balance as of December 31, 2020 | 165 | |
Additions charged to income | 253 | |
Deductions credited to trade receivables | (165) | |
Balance as of December 31, 2021 | 253 | |
Additions charged to income | 403 | |
Deductions credited to trade receivables | (253) | |
Balance as of December 31, 2022 | 403 |
(in thousands of $) | 2022 | 2021 | ||
Capitalized fulfillment costs | 4,894 | 3,541 | ||
Agent receivables | 2,207 | 1,227 | ||
Advances | 2,023 | 1,644 | ||
Claims receivables | 5,967 | 4,342 | ||
Bunker receivables on time charter-out contracts | 28,555 | 16,312 | ||
Other receivables | 10,784 | 8,092 | ||
Total other current assets | 54,430 | 35,158 |
(in thousands of $) | 2022 | 2021 | 2020 | |||
Opening balance | — | 4,073 | 16,221 | |||
Amortization charge | — | (4,073) | (12,148) | |||
Total | — | — | 4,073 | |||
Less: current portion | — | — | (4,073) | |||
Non-current portion | — | — | — |
(in thousands of $) | Cost | Accumulated Depreciation | Net Book Value | |||
Balance as of December 31, 2020 | 2,726,105 | (458,419) | 2,267,686 | |||
Additions Vessel Acquisitions | 640,991 | — | 640,991 | |||
Additions BWTS | 2,911 | — | 2,911 | |||
Disposals | (18,746) | 4,103 | (14,643) | |||
Transfer from newbuildings | 116,446 | — | 116,446 | |||
Transfer to held for sale | (27,635) | 7,506 | (20,129) | |||
Impairment loss | (4,187) | — | (4,187) | |||
Depreciation | — | (108,754) | (108,754) | |||
Balance as of December 31, 2021 | 3,435,885 | (555,564) | 2,880,321 | |||
Additions BWTS | 6,044 | — | 6,044 | |||
Disposals and transfer to Vessels Held for Sale* | (123,524) | 30,358 | (93,166) | |||
Transfer to Vessels Held for Sale** | (17,627) | 5,085 | (12,542) | |||
Depreciation | — | (114,872) | (114,872) | |||
Balance as of December 31, 2022 | 3,300,778 | (634,993) | 2,665,785 |
(in thousands of $) | ||
Balance as of January 1, 2021 | 113,480 | |
Additions | — | |
Depreciation | (14,945) | |
Impairment | — | |
Balance as of December 31, 2021 | 98,535 | |
Additions | — | |
Depreciation | (14,946) | |
Impairment | — | |
Balance as of December 31, 2022 | 83,589 |
(in thousands of $) | ||
Balance as of January 1, 2021 | 151,205 | |
Additions | — | |
Repayments | (32,237) | |
Interest expense on obligations under finance lease | 8,762 | |
Balance as of January 1, 2022 | 127,730 | |
Additions | — | |
Repayments | (29,059) | |
Interest expense on obligations under finance lease | 7,304 | |
Balance as of December 31, 2022 | 105,975 | |
Current portion | 18,387 | |
Non-current portion | 87,588 |
(in thousands of $) | ||
2023 | 24,484 | |
2024 | 24,553 | |
2025 | 22,551 | |
2026 | 20,617 | |
2027 | 20,617 | |
Thereafter | 12,320 | |
Minimum lease payments | 125,142 | |
Less: imputed interest | (19,167) | |
Present value of obligations under finance leases | 105,975 |
(% of ownership) | 2022 | 2021 | ||
TFG Marine Pte Ltd ("TFG Marine") | 10.00% | 10.00% | ||
SwissMarine Pte. Ltd. ("SwissMarine")** | 16.40% | 17.50% | ||
United Freight Carriers LLC. ("UFC") | 50.00% | 50.00% | ||
Capesize Chartering Ltd. ("CCL")* | — | 25.00% |
(in thousands of $) | Swiss Marine | UFC | TFG Marine | Other | Total | |||||
Balance as of December 31, 2020 | 15,371 | 545 | 483 | — | 16,399 | |||||
Share of income / (loss) | 24,351 | 1,073 | (483) | 3 | 24,944 | |||||
Balance as of December 31, 2021 | 39,722 | 1,618 | — | 3 | 41,343 | |||||
Distributions received from associated companies | (9,828) | (6,445) | — | — | (16,273) | |||||
Loss on disposal of equity method investments | (891) | — | — | — | (891) | |||||
Share of income | 22,434 | 9,039 | 10,211 | — | 41,684 | |||||
Other | — | — | — | (463) | (463) | |||||
Balance as of December 31, 2022 | 51,437 | 4,212 | 10,211 | (460) | 65,400 |
(in thousands of $) | 2022 | 2021 | ||
$275.0 million term loan and revolving facility | 263,943 | — | ||
$304.0 million term loan and revolving facility | 216,622 | 235,315 | ||
$93.75 million term loan | 70,739 | 77,314 | ||
$131.79 million term loan | 88,856 | 98,681 | ||
$155.3 million term loan | 70,890 | 121,573 | ||
$120.0 million term loan | 63,545 | 81,071 | ||
$420.0 million term loan | — | 280,387 | ||
$260.0 million lease financing | 244,524 | 256,905 | ||
$175.0 million term loan and revolving facility | 112,387 | 122,477 | ||
Total U.S. dollar denominated floating rate debt | 1,131,506 | 1,273,723 | ||
Deferred charges | (10,650) | (11,378) | ||
Total debt | 1,120,856 | 1,262,345 | ||
Current portion of debt | (92,865) | (105,864) | ||
Long-term portion of debt | 1,027,991 | 1,156,481 |
(in thousands of $) | Floating rate debt | Deferred charges | Total | |||
Balance as of December 31, 2019 | 1,122,148 | (8,278) | 1,113,870 | |||
Loan repayments | (390,138) | — | (390,138) | |||
Loan draw downs | 322,012 | — | 322,012 | |||
Capitalization of debt issuance cost, net of amortization | — | (261) | (261) | |||
Balance as of December 31, 2020 | 1,054,022 | (8,539) | 1,045,483 | |||
Loan repayments | (628,900) | — | (628,900) | |||
Loan draw downs | 848,601 | — | 848,601 | |||
Capitalization of debt issuance cost, net of amortization | — | (2,839) | (2,839) | |||
Balance as of December 31, 2021 | 1,273,723 | (11,378) | 1,262,345 | |||
Loan repayments | (417,217) | — | (417,217) | |||
Loan draw downs | 275,000 | — | 275,000 | |||
Capitalized financing fees and expenses | — | (2,890) | (2,890) | |||
Amortization of debt issuance cost | — | 3,618 | 3,618 | |||
Balance as of December 31, 2022 | 1,131,506 | (10,650) | 1,120,856 |
(in thousands of $) | ||
2023 | 92,865 | |
2024 | 274,101 | |
2025 | 277,443 | |
2026 | 116,610 | |
2027 | 187,870 | |
Thereafter | 182,617 | |
Total U.S. dollar denominated floating rate debt | 1,131,506 | |
Deferred charges | (10,650) | |
Total debt | 1,120,856 |
(in thousands of $) | 2022 | 2021 | ||
Voyage expenses | 18,197 | 11,204 | ||
Ship operating expenses | 16,106 | 17,968 | ||
Administrative expenses | 3,682 | 4,570 | ||
Tax expenses | 381 | 394 | ||
Interest expenses | 5,022 | 4,433 | ||
Total accrued expenses | 43,388 | 38,569 |
(in thousands of $) | 2022 | 2021 | ||
Deferred charter revenue | 29,153 | 34,626 | ||
Payroll and employee tax | 653 | 654 | ||
Bunker obligations on time charter out contracts | 3,652 | 1,523 | ||
Other current liabilities | 36 | 462 | ||
Total other current liabilities | 33,494 | 37,265 |
(in thousands of $) | 2022 | 2021 | ||
Interest rate swaps | 32,858 | 2,608 | ||
Foreign currency swaps | — | 71 | ||
Bunker derivatives | 265 | — | ||
Forward freight agreements | — | — | ||
Asset Derivatives - Fair Value | 33,123 | 2,679 |
(in thousands of $) | 2022 | 2021 | ||
Interest rate swaps | — | 10,364 | ||
Foreign currency swaps | 10 | — | ||
Bunker derivatives | 1,303 | — | ||
Forward freight agreements | — | — | ||
Liability Derivatives - Fair Value | 1,313 | 10,364 |
(in thousands of $) | 2022 | 2021 | 2020 | ||||
Interest rate swaps | Interest income (expense) | (466) | (8,349) | (5,030) | |||
Unrealized fair value gain (loss) | 40,614 | 19,802 | (19,868) | ||||
Foreign currency swaps | Realized gain (loss) | (194) | 60 | 71 | |||
Unrealized fair value gain (loss) | 113 | (257) | 519 | ||||
Forward freight agreements | Realized gain (loss) | (579) | 18,969 | 10,207 | |||
Options | — | — | (1,313) | ||||
Bunker derivatives | Realized gain (loss) | 1,518 | 410 | (2,193) | |||
Unrealized fair value gain (loss) | (1,038) | (170) | 157 | ||||
39,968 | 30,465 | (17,450) |
Authorized share capital: | ||||||
(in thousands of $ except per share amount) | 2022 | 2021 | 2020 | |||
300 million common shares in 2022 and 2021 and 200 million common shares in 2020 with $0.05 par value | 15,000 | 15,000 | 10,000 |
Issued and outstanding number of shares: | ||||||
(number of shares of $0.05 each) | 2022 | 2021 | 2020 | |||
Issued shares: Balance at start of year | 201,190,621 | 144,272,697 | 144,272,697 | |||
- Shares issued | — | 56,917,924 | — | |||
- Issue of consideration shares to Hemen | — | — | — | |||
- Settlement of options | — | — | — | |||
Issued shares: Balance at the end of year | 201,190,621 | 201,190,621 | 144,272,697 | |||
Outstanding number of shares: Balance at start of year | 200,435,621 | 143,327,697 | 143,277,697 | |||
- Shares issued | — | 56,917,924 | — | |||
- Repurchases of shares | (400,000) | — | — | |||
- Distribution of treasury shares | 450,000 | 190,000 | 50,000 | |||
Outstanding number of shares: Balance at end of year | 200,485,621 | 200,435,621 | 143,327,697 |
2020 Grant CEO | 2020 Grant CFO | 2020 Grant CCO | ||||
Grant date | April 24, 2020 | September 14, 2020 | November 11, 2020 | |||
Tranche 1 | 150,000 of the options are exercisable on April 6, 2021 at the earliest, at a subscription price of NOK 35 per share | 75,000 of the options are exercisable on September 4, 2021 at the earliest, at a Subscription Price of NOK 32 per share | 75,000 of the options are exercisable on December 1, 2021 at the earliest, at a Subscription Price of NOK 33 per share | |||
Tranche 2 | 150,000 of the options are exercisable on April 6, 2022 at the earliest, at a Subscription Price of NOK 52.50 per share | 75,000 of the options are exercisable on September 4, 2022 at the earliest, at a Subscription Price of NOK 48 per share | 75,000 of the options are exercisable on December 1, 2022 at the earliest, at a Subscription Price of NOK 49.50 per share | |||
Tranche 3 | 250,000 of the options are exercisable on April 6, 2023 at the earliest, at a Subscription Price of NOK 70.00 per share | 125,000 of the options are exercisable on September 4, 2023 at the earliest, at a Subscription Price of NOK 64 per share | 125,000 of the options are exercisable on December 1, 2023 at the earliest, at a Subscription Price of NOK 66 per share |
2016 Grant | 2020 Grant CEO | 2020 Grant CFO | 2020 Grant CCO | |||||
Grant Date | November 10, 2016 | April 24, 2020 | September 14, 2020 | November 11, 2020 | ||||
Expected Term (1) | 5 years | 5 years | 5 years | 5 years | ||||
Expected Volatility (2) | 71% | 61% | 62% | 61% | ||||
Expected Dividends (3) | Nil | Nil | Nil | Nil | ||||
Dilution Adjustment (4) | No | No | No | No | ||||
Risk-free Rate (5) | 1.55 % | 0.27 % | 0.27 % | 0.4 % | ||||
Expected Forfeitures (6) | Nil | Nil | Nil | Nil |
•Expected Term (1) | Given that the exercise price is adjustable for any distribution of dividends made before the relevant options are exercised and that most of the grants is given to top management, we expect that it is reasonable for holders of the granted options to avoid early exercise of the options. As a result, we assumed that the expected term of the options is their contractual term. |
•Expected Volatility (2) | We used the historical volatility of the common shares to estimate the volatility of the prices of the shares underlying the share options. |
•Expected dividends (3) | For all share options granted the share options exercise price is adjustable for distribution of dividend before the share options are exercised. Therefore, dividend protection features are incorporated to option pricing model by using a zero-dividend yield assumption. |
•Dilution Adjustment (4) | The number of share options is considered immaterial as compared to the number of shares outstanding and no dilution adjustment was incorporated in the valuation model. |
•Risk-free Rate (5) | We used the five-year US Government bond risk-free yield-to-maturity rate of as of respective grant date as an estimate for the risk-free rate to match the expected contractual term of the share options. |
•Expected Forfeitures (6) | We expect that there will be no or very limited forfeitures of non-vested shares options during the terms. This is in line with our historical experience. |
Number of options | Weighted Average Exercise Price* | Weighted Average Grant date Fair Value | |||||
Management | Total | ||||||
Total Outstanding as of December 31, 2020 | 1,200,000 | 1,290,000 | $5.17 | $1.63 | |||
Granted during 2021 | — | — | — | — | |||
Exercised during 2021 | 100,000 | 190,000 | $3.35 | $2.47 | |||
Forfeited during 2021 | — | — | — | — | |||
Exercisable as of December 31, 2021 | 300,000 | 300,000 | $3.80 | $2.06 | |||
Outstanding as of December 31, 2021 - Unvested | 800,000 | 800,000 | $6.88 | $1.65 | |||
Total Outstanding as of December 31, 2021 | 1,100,000 | 1,100,000 | $6.04 | $1.76 | |||
Granted during 2022 | — | — | — | — | |||
Exercised during 2022 | 450,000 | 450,000 | $3.97 | $1.77 | |||
Forfeited during 2022 | — | — | — | — | |||
Exercisable as of December 31, 2022 | 150,000 | 150,000 | $4.84 | $1.39 | |||
Outstanding as of December 31, 2022 - Unvested | 500,000 | 500,000 | $6.70 | $1.25 | |||
Total Outstanding as of December 31, 2022 | 650,000 | 650,000 | $6.27 | $1.28 |
Options Outstanding and Unvested, December 31, 2022 | Options Outstanding and Exercisable, December 31, 2022 | |||||||||||
Weighted Average Exercise Price of Outstanding Options | Number of options | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life | Number of options | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life | ||||||
$6.70 | 500,000 | $6.70 | 2.55 | 150,000 | $4.84 | 2.79 | ||||||
Options Outstanding and Unvested, December 31, 2021 | Options Outstanding and Exercisable, December 31, 2021 | |||||||||||
Weighted Average Exercise Price of Outstanding Options | Number of options | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life | Number of options | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life | ||||||
$6.88 | 800,000 | $6.88 | 3.55 | 300,000 | $3.80 | 3.55 |
(in thousands of $) | 2022 | 2021 | 2020 | |||
Frontline | 3,902 | 4,171 | 3,216 | |||
SFL | 30,914 | 42,911 | 38,459 | |||
Seateam | — | — | 2,552 | |||
Seatankers | 8,756 | 27,978 | 31,955 | |||
CCL | 395 | 2,028 | 23 | |||
Front Ocean Management AS | 1,781 | — | — | |||
45,748 | 77,088 | 76,205 |
(in thousands of $) | 2022 | 2021 | 2020 | |||
Frontline | — | 52 | — | |||
SFL | 96 | 468 | 957 | |||
Seatankers | 486 | 817 | 954 | |||
Northern Drilling | — | 38 | 50 | |||
SwissMarine | 2,033 | 13,281 | 19,528 | |||
CCL | — | — | 2,965 | |||
2,615 | 14,656 | 24,454 |
(in thousands of $) | 2022 | 2021 | 2020 | |||
Time charter revenues | 2,033 | 13,281 | 19,528 | |||
Other revenues | 582 | 1,375 | 1,961 | |||
Other operating income (expenses) | (413) | (2,008) | 2,965 | |||
Ship operating expenses1 | (4,916) | (9,313) | (11,574) | |||
Charter hire expenses2 | (37,328) | (60,885) | (63,468) | |||
Administrative expenses | (2,636) | (1,487) | (1,163) | |||
Interest on credit facilities | — | (3,395) | — | |||
(42,678) | (62,432) | (51,751) |
(in thousands of $) | 2022 | 2021 | ||
Frontline | 1,506 | 2,604 | ||
UFC | 497 | — | ||
SwissMarine | — | 281 | ||
Seatankers | 352 | 5,751 | ||
Credit loss allowance | (21) | (21) | ||
2,334 | 8,615 |
(in thousands of $) | 2022 | 2021 | ||
CCL | 40 | 2,378 | ||
TFG Marine | 9,219 | 6,563 | ||
Other | 233 | 4,993 | ||
9,492 | 13,934 |
(in thousands of $) | Notional Amount | Inception Date | Maturity Date | Fixed Interest Rate | ||||
Receiving floating, pay fixed | 50,000 | August 2017 | August 2025 | 2.41% | ||||
Receiving floating, pay fixed | 50,000 | August 2017 | August 2025 | 2.58% | ||||
Receiving floating, pay fixed | 50,000 | August 2019 | August 2024 | 1.39% | ||||
Receiving floating, pay fixed | 50,000 | September 2019 | September 2024 | 1.29% | ||||
Receiving floating, pay fixed | 100,000 | October 2019 | October 2025 | 2.51% | ||||
Receiving floating, pay fixed | 50,000 | March 2020 | March 2027 | 0.94% | ||||
Receiving floating, pay fixed | 50,000 | March 2020 | March 2027 | 0.74% | ||||
Receiving floating, pay fixed | 50,000 | April 2022* | December 2027 | 2.17% | ||||
Receiving floating, pay fixed | 50,000 | July 2022* | September 2030 | 1.77% | ||||
500,000 |
2022 | 2022 | 2021 | 2021 | |||||||
(in thousands of $) | Level | Fair Value | Carrying Value | Fair Value | Carrying Value | |||||
Assets | ||||||||||
Cash and cash equivalents | 1 | 134,784 | 134,784 | 197,032 | 197,032 | |||||
Restricted cash | 1 | 3,289 | 3,289 | 12,985 | 12,985 | |||||
Marketable securities | 1 | 2,187 | 2,187 | 1,684 | 1,684 | |||||
Related party shareholder loans | 2 | 837 | 837 | 6,187 | 6,187 | |||||
Derivative assets | 2 | 33,123 | 33,123 | 2,679 | 2,679 | |||||
Liabilities | ||||||||||
Long-term debt - floating | 2 | 1,131,506 | 1,131,506 | 1,273,723 | 1,273,723 | |||||
Derivative liabilities | 2 | 1,313 | 1,313 | 10,364 | 10,364 |
Significant unobservable input | Range (all vessels) | Weighted average | ||
Forward freight market rates adjusted for scrubber earnings | $8,554 to $15,419 per day | $15,044 per day | ||
Implied charter rates adjusted for scrubber earnings | $12,715 to $15,584 per day | $13,857 per day | ||
Ship operating expenses per day, including drydocking costs | $5,328 to $7,754 per day | $6,918 per day | ||
Offhire | 1 to 38 days per year | 5.61 days per year |