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, 2024 | |
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 Scape | 2016 | 211,122 | HK | Index linked time charter | ||||
Golden Swift | 2016 | 211,135 | HK | Index linked time charter | ||||
Golden Walcott | 2017 | 207,999 | MI | Time charter | ||||
Golden Coral | 2019 | 208,400 | MI | Spot market | ||||
Golden Champion | 2019 | 208,391 | MI | Spot market | ||||
Golden Confidence | 2019 | 208,399 | MI | Spot market | ||||
Golden Competence | 2019 | 208,397 | MI | Spot market | ||||
Golden Comfort | 2020 | 208,385 | MI | Spot market | ||||
Golden Courage | 2020 | 208,395 | MI | Spot market | ||||
Golden Skies | 2020 | 210,896 | MI | Index linked time charter | ||||
Golden Spirit | 2020 | 210,866 | MI | Index linked time charter | ||||
Golden Saint | 2020 | 211,138 | MI | Spot market | ||||
Golden Earl | 2020 | 207,999 | MI | Time charter | ||||
Golden Duke | 2020 | 207,999 | MI | Time charter | ||||
Golden Emerald | 2020 | 207,999 | MI | Time charter | ||||
Golden Spray | 2021 | 210,667 | MI | Index linked time charter | ||||
Golden Aquamarine | 2021 | 207,999 | MI | Time charter | ||||
Golden Sapphire | 2021 | 207,999 | MI | Time charter | ||||
3,764,185 | ||||||||
Capesize - Owned | ||||||||
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 | 180,600 | MI | Spot market | ||||
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 | Spot market | ||||
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 | 181,009 | HK | Index linked time charter | ||||
Golden Amreen | 2015 | 179,337 | MI | Spot market | ||||
Golden Aso | 2015 | 182,472 | HK | Spot market | ||||
Golden Finsbury | 2015 | 182,481 | HK | Spot market | ||||
Golden Kathrine | 2015 | 182,486 | HK | Index linked time charter | ||||
KSL Sakura | 2015 | 181,062 | HK | Spot market | ||||
KSL Seoul | 2015 | 181,010 | HK | Spot market | ||||
KSL Seville | 2015 | 181,003 | HK | Spot market | ||||
KSL Stockholm | 2015 | 181,043 | HK | Index linked time charter | ||||
Golden Barnet | 2016 | 180,355 | HK | Index linked time charter | ||||
Golden Behike | 2016 | 180,491 | MI | Index linked time charter | ||||
Golden Bexley | 2016 | 180,229 | HK | Index linked time charter | ||||
Golden Fulham | 2016 | 182,610 | HK | Index linked time charter | ||||
Golden Monterrey | 2016 | 180,513 | MI | Index linked time charter | ||||
Golden Nimbus | 2017 | 180,503 | MI | Index linked time charter | ||||
Golden Savannah | 2017 | 181,044 | HK | Spot market | ||||
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 | Index linked time charter | ||||
Golden Cirrus | 2018 | 180,487 | MI | Spot market | ||||
Golden Cumulus | 2018 | 180,499 | MI | Index linked time charter | ||||
Golden Incus | 2018 | 180,512 | MI | Index linked time charter | ||||
5,967,309 | ||||||||
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 | 169,391 | MI | Spot market | ||||
Belgravia | 2009 | 169,931 | MI | Spot market | ||||
Golden Magnum | 2009 | 179,788 | HK | Spot market | ||||
Golden Beijing | 2010 | 175,820 | HK | Spot market | ||||
Golden Future | 2010 | 175,861 | HK | Spot market | ||||
Golden Zhejiang | 2010 | 175,837 | HK | Spot market | ||||
Golden Zhoushan | 2011 | 175,853 | HK | Spot market | ||||
1,222,481 |
Kamsarmax - Owned | ||||||||
Golden Arion | 2011 | 82,188 | MI | Spot market | ||||
Golden Ioanari | 2011 | 81,827 | MI | Spot market | ||||
Golden Jake | 2011 | 82,188 | MI | Spot market | ||||
Golden Daisy | 2012 | 81,507 | MI | Spot market | ||||
Golden Ginger | 2012 | 81,487 | MI | Spot market | ||||
Golden Keen | 2012 | 81,586 | MI | Spot market | ||||
Golden Rose | 2012 | 81,585 | MI | Spot market | ||||
Golden Sue | 2013 | 84,943 | MI | Time charter | ||||
Golden Deb | 2013 | 84,970 | MI | Time charter | ||||
Golden Kennedy | 2015 | 84,978 | MI | Spot market | ||||
Golden Fortune | 2020 | 81,210 | MI | Spot market | ||||
Golden Fellow | 2020 | 81,135 | MI | Spot market | ||||
Golden Frost | 2020 | 80,558 | MI | Spot market | ||||
Golden Forward | 2021 | 81,130 | MI | Spot market | ||||
Golden Friend | 2021 | 81,206 | MI | Spot market | ||||
Golden Freeze | 2021 | 80,578 | MI | Spot market | ||||
Golden Fast | 2021 | 80,573 | MI | Spot market | ||||
Golden Furious | 2021 | 80,595 | MI | Spot market | ||||
Golden Star | 2023 | 84,988 | MI | Spot market | ||||
Golden Soul | 2023 | 84,988 | MI | Spot market | ||||
Golden Lion | 2023 | 84,967 | MI | Spot market | ||||
Golden Hope | 2023 | 84,986 | MI | Spot market | ||||
Golden Grace | 2023 | 84,505 | MI | Spot market | ||||
Golden John | 2023 | 84,508 | MI | Spot market | ||||
Golden Erling | 2024 | 84,520 | MI | Spot market | ||||
Golden Wave | 2024 | 84,984 | MI | Spot market | ||||
Golden Tide | 2024 | 84,996 | MI | Spot market | ||||
Golden Faith | 2024 | 84,987 | MI | Spot market | ||||
2,322,673 | ||||||||
Panamax - Owned | ||||||||
Golden Brilliant | 2013 | 74,500 | HK | Index linked time charter | ||||
Golden Pearl | 2013 | 74,300 | MI | Spot market | ||||
Golden Amber | 2017 | 74,754 | MI | Spot market | ||||
Golden Opal | 2017 | 74,232 | MI | Spot market | ||||
297,786 |
Fiscal year ended December 31, | |||||
2024 | 2023 | 2022 | |||
(in thousands of $, except shares, per share data and ratios) | |||||
Statement of Operations Data: | |||||
Total operating revenues | 968,420 | 885,767 | 1,113,456 | ||
Total operating expenses | 675,506 | 706,343 | 712,141 | ||
Net operating income | 314,341 | 188,612 | 435,087 | ||
Net income | 223,214 | 112,268 | 461,847 | ||
Earnings per share: basic ($) | $1.12 | $0.56 | $2.30 | ||
Earnings per share: diluted ($) | $1.12 | $0.56 | $2.29 | ||
Dividends per share ($) | $1.05 | $0.50 | $2.35 | ||
Balance Sheet Data (at end of year): | |||||
Cash and cash equivalents | 129,106 | 116,382 | 134,784 | ||
Short-term restricted cash | 2,623 | 2,254 | 3,289 | ||
Vessels and equipment, net | 2,959,129 | 2,987,360 | 2,665,785 | ||
Finance leases, right of use assets, net | 53,656 | 68,643 | 83,589 | ||
Operating leases, right of use assets, net | 6,848 | 9,538 | 15,646 | ||
Total assets | 3,379,295 | 3,489,018 | 3,257,291 | ||
Current portion of long-term debt | 113,848 | 109,309 | 92,865 | ||
Current portion of obligations under finance lease | 18,829 | 19,601 | 18,387 | ||
Current portion of obligations under operating lease | 2,414 | 2,632 | 5,546 | ||
Long-term debt | 1,188,679 | 1,260,758 | 1,027,991 | ||
Non-current portion of obligations under finance lease | 49,158 | 67,987 | 87,588 | ||
Non-current portion of obligations under operating lease | 6,918 | 9,621 | 13,051 | ||
Share capital | 10,061 | 10,061 | 10,061 | ||
Total equity | 1,899,977 | 1,921,891 | 1,917,033 | ||
Common shares outstanding | 199,628,293 | 200,485,621 | |||
Other Financial Data: | |||||
Equity to assets ratio (percentage) (1) | 56.2% | 55.1% | 58.9% | ||
Debt to equity ratio (2) | 0.7 | 0.8 | 0.6 | ||
Price earnings ratio (3) | 8.0 | 17.4 | 3.8 | ||
Time charter equivalent income (4) | 769,906 | 633,913 | 833,230 | ||
Time charter equivalent rate (5) | 22,680 | 17,905 | 24,262 |
(in thousands of $) | 2024 | 2023 | 2022 | |||
Total operating revenues | 968,420 | 885,767 | 1,113,456 | |||
Add: Amortization of charter party-out contracts | (1,699) | (1,419) | — | |||
Add: Other operating income / (expenses) | — | — | (413) | |||
Less: Other revenues | 3,925 | 4,274 | 1,263 | |||
Net time and voyage charter revenues | 962,796 | 880,074 | 1,111,780 | |||
Less: Voyage expenses & commission | 192,890 | 246,161 | 278,550 | |||
Time charter equivalent income | 769,906 | 633,913 | 833,230 |
(in thousands of $, except for TCE Rate and days) | 2024 | 2023 | 2022 | |||
Time charter equivalent income | 769,906 | 633,913 | 833,230 | |||
Fleet available days | 34,853 | 35,990 | 35,217 | |||
Fleet offhire days | (907) | (585) | (874) | |||
Fleet onhire days | 33,946 | 35,405 | 34,343 | |||
Time charter equivalent rate | 22,680 | 17,905 | 24,262 |
2024 | 2023 | 2022 | |||||
Newcastlemax | |||||||
At start of period | 19 | 13 | 13 | ||||
Acquisitions and newbuilding deliveries | — | 6 | d | — | |||
Disposals | (1) | a | — | — | |||
At end of period | 18 | 19 | 13 | ||||
Capesize | |||||||
At start of period | 41 | 43 | 43 | ||||
Acquisitions and newbuilding deliveries | — | — | — | ||||
Disposals | — | (2) | e | — | |||
At end of period | 41 | 41 | 43 | ||||
Kamsarmax | |||||||
At start of period | 24 | 18 | 21 | ||||
Acquisitions and newbuilding deliveries | 4 | b | 6 | f | — | ||
Disposals | — | — | (3) | ||||
At end of period | 28 | 24 | 18 | ||||
Panamax | |||||||
At start of period | 7 | 9 | 12 | ||||
Acquisitions and newbuilding deliveries | — | — | — | ||||
Disposals | (3) | c | (2) | g | (1) | i | |
Redelivery | — | — | (2) | j | |||
At end of period | 4 | 7 | 9 | ||||
Ultramax | |||||||
At start of period | — | 1 | 3 | ||||
Acquisitions and newbuilding deliveries | — | — | — | ||||
Disposals | — | (1) | h | (2) | k | ||
At end of period | — | — | 1 | ||||
Total | |||||||
At start of period | 91 | 84 | 92 | ||||
Acquisitions and newbuilding deliveries | 4 | 12 | — | ||||
Disposals | (4) | (5) | (6) | ||||
Redelivery | — | — | (2) | ||||
At end of period | 91 | 91 | 84 |
As of December 31, | ||||||||||||
2024 | 2023 | 2022 | ||||||||||
Number of vessels | Percentage of fleet | Number of vessels | Percentage of fleet | Number of vessels | Percentage of fleet | |||||||
Newcastlemax | ||||||||||||
Spot | 7 | 38.9% | 9 | 47.4% | 8 | 61.5% | ||||||
Time charter | 6 | 33.3% | 6 | 31.6% | — | —% | ||||||
Index linked time charter | 5 | 27.8% | 4 | 21.0% | 5 | 38.5% | ||||||
18 | 100.0% | 19 | 100.0% | 13 | 100.0% | |||||||
Capesize | ||||||||||||
Spot | 19 | 46.3% | 18 | 43.9% | 17 | 39.5% | ||||||
Time charter | — | —% | — | —% | — | —% | ||||||
Index linked time charter | 22 | 53.7% | 23 | 56.1% | 26 | 60.5% | ||||||
41 | 100.0% | 41 | 100.0% | 43 | 100.0% | |||||||
Kamsarmax | ||||||||||||
Spot | 26 | 92.9% | 18 | 75.0% | 15 | 83.3% | ||||||
Time charter | 2 | 7.1% | 6 | 25.0% | 3 | 16.7% | ||||||
Index linked time charter | — | —% | — | —% | — | —% | ||||||
28 | 100.0% | 24 | 100.0% | 18 | 100.0% | |||||||
Panamax | ||||||||||||
Spot | 4 | 100.0% | 2 | 28.6% | 1 | 11.1% | ||||||
Time charter | — | —% | 1 | 14.3% | 2 | 22.2% | ||||||
Index linked time charter | — | —% | 4 | 57.1% | 6 | 66.7% | ||||||
4 | 100.0% | 7 | 100.0% | 9 | 100.0% | |||||||
Ultramax | ||||||||||||
Spot | — | —% | — | —% | 1 | 100.0% | ||||||
Time charter | — | —% | — | —% | — | —% | ||||||
Index linked time charter | — | —% | — | —% | — | —% | ||||||
— | —% | — | —% | 1 | 100.0% | |||||||
Total | ||||||||||||
Spot | 56 | 61.5% | 47 | 51.6% | 42 | 50.0% | ||||||
Time charter | 8 | 8.8% | 13 | 14.3% | 5 | 6.0% | ||||||
Index linked time charter | 27 | 29.7% | 31 | 34.1% | 37 | 44.0% | ||||||
91 | 100.0% | 91 | 100.0% | 84 | 100.0% |
Vessel Type | Vessel Name | Dwt | Expiry (min period) |
Newcastlemax | Golden Aquamarine | 207,999 | December 2025 |
Newcastlemax | Golden Walcott | 207,999 | December 2025 |
Newcastlemax | Golden Earl | 207,999 | October 2025 |
Newcastlemax | Golden Duke | 207,999 | September 2025 |
Newcastlemax | Golden Emerald | 207,999 | September 2025 |
Newcastlemax | Golden Sapphire | 207,999 | October 2025 |
Kamsarmax | Golden Sue | 84,943 | May 2025 |
Kamsarmax | Golden Deb | 84,970 | October 2025 |
Vessel Type | Built | Aggregate dwt 2024 | 2024 ($ millions) | 2023 ($ millions) |
Newcastlemax | 2011 | — | — | 25.6 |
Newcastlemax | 2016 | 422,257 | 99.0 | 103.8* |
Newcastlemax | 2017 | 207,999 | 40.3 | 41.5 |
Newcastlemax | 2019 | 833,587 | 181.0 | 186.9 |
Newcastlemax | 2020 | 1,673,677 | 376.3 | 389.8 |
Newcastlemax | 2021 | 626,665 | 145.0 | 149.8 |
Total Newcastlemax | 3,764,185 | 841.6 | 897.4 | |
Capesize | 2011 | 177,979 | 20.3 | 21.3 |
Capesize | 2014 | 1,989,148 | 451.8* | 474.7* |
Capesize | 2015 | 1,450,894 | 344.6 | 362.2* |
Capesize | 2016 | 904,198 | 180.1 | 188.3 |
Capesize | 2017 | 542,593 | 132.9* | 139.0* |
Capesize | 2018 | 902,497 | 203.0 | 211.5 |
Total Capesize | 5,967,309 | 1,332.7 | 1,397.0 | |
Kamsarmax | 2011 | 246,203 | 40.1 | 42.4 |
Kamsarmax | 2012 | 326,165 | 59.1 | 62.0 |
Kamsarmax | 2013 | 169,913 | 36.2 | 38.0 |
Kamsarmax | 2015 | 84,978 | 18.6 | 19.5 |
Kamsarmax | 2020 | 242,903 | 73.8 | 76.7 |
Kamsarmax | 2021 | 404,082 | 132.9 | 138.0 |
Kamsarmax | 2023 | 508,942 | 207.9 | 215.5* |
Kamsarmax | 2024 | 339,487 | 151.3* | — |
Total Kamsarmax | 2,322,673 | 719.9 | 592.1 | |
Panamax | 2013 | 148,800 | 30.1 | 47.8 |
Panamax | 2014 | — | — | 16.8 |
Panamax | 2017 | 148,986 | 34.4 | 35.8 |
Total Panamax | 297,786 | 64.5 | 100.4 | |
Total fleet | 12,351,953 | 2,958.7 | 2,986.9 |
(in thousands of $) | 2024 | 2023 | Change | |||
Time charter revenues | 622,569 | 434,827 | 187,742 | |||
Voyage charter revenues | 341,926 | 446,666 | (104,740) | |||
Other revenues | 3,925 | 4,274 | (349) | |||
Total operating revenues | 968,420 | 885,767 | 82,653 |
(in thousands of $) | 2024 | 2023 | Change | |||
Gain on sale of assets | 21,427 | 9,188 | 12,239 |
(in thousands of $) | 2024 | 2023 | Change | |||
Voyage expenses and commission | 192,890 | 246,161 | (53,271) |
(in thousands of $) | 2024 | 2023 | Change | |||
Ship operating expenses | 293,971 | 251,950 | 42,021 |
(in thousands of $) | 2024 | 2023 | Change | |||
Charter hire expenses | 22,715 | 42,225 | (19,510) |
(in thousands of $) | 2024 | 2023 | Change | |||
Administrative expenses | 24,303 | 18,679 | 5,624 |
(in thousands of $) | 2024 | 2023 | Change | |||
Impairment loss on vessels | — | 11,780 | (11,780) |
(in thousands of $) | 2024 | 2023 | Change | |||
Depreciation | 141,627 | 135,548 | 6,079 |
(in thousands of $) | 2024 | 2023 | Change | |||
Interest income | 6,872 | 4,717 | 2,155 |
(in thousands of $) | 2024 | 2023 | Change | |||
Interest on floating rate debt | 96,643 | 94,702 | 1,941 | |||
Finance lease interest expense | 7,082 | 8,314 | (1,232) | |||
Commitment fees | 1,079 | 1,076 | 3 | |||
Interest capitalized on newbuildings | (2,183) | (5,194) | 3,011 | |||
Amortization of debt issuance cost | 5,594 | 4,766 | 828 | |||
Interest expense | 108,215 | 103,664 | 4,551 |
(in thousands of $) | 2024 | 2023 | Change | |||
Equity results of associated companies | (4,070) | 12,316 | (16,386) |
(in thousands of $) | 2024 | 2023 | Change | |||
Gain (loss) on derivatives | 15,212 | 11,371 | 3,841 |
(in thousands of $) | 2024 | 2023 | Change | |||
Gain (loss) on marketable equity securities | — | 287 | (287) |
(in thousands of $) | 2024 | 2023 | Change | |||
Other financial items | (378) | (830) | 452 |
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 | 1,314,193 | 113,848 | 331,071 | 724,987 | 144,287 | |||||
Operating lease obligations 2, 7 | 9,332 | 2,414 | 5,014 | 1,904 | — | |||||
Finance lease obligations 3, 7 | 67,987 | 18,829 | 37,143 | 12,015 | — | |||||
Drydocking commitments 4 | 7,800 | 7,800 | — | — | — | |||||
Newbuilding commitments 5 | — | — | — | — | — | |||||
Interest on floating rate debt 6 | 324,467 | 88,259 | 139,004 | 75,997 | 21,207 | |||||
Interest on operating lease obligations 2 | 1,207 | 547 | 604 | 56 | — | |||||
Interest on finance lease obligations 3 | 8,117 | 3,721 | 4,091 | 305 | — | |||||
Total contractual cash obligations | 1,733,103 | 235,418 | 516,927 | 815,264 | 165,494 |
(in thousands of $) | 2024 | 2023 | 2022 |
Net cash provided by operating activities | 365,298 | 266,337 | 503,387 |
Net cash provided by (used in) investing activities | (8,201) | (381,771) | 72,816 |
Net cash provided by (used in) financing activities | (344,004) | 95,997 | (648,147) |
Net change in cash, cash equivalents and restricted cash | 13,093 | (19,437) | (71,944) |
Cash, cash equivalents and restricted cash at beginning of period | 118,636 | 138,073 | 210,017 |
Cash, cash equivalents and restricted cash at end of period | 131,729 | 118,636 | 138,073 |
Name | Age | Position | ||
Ola Lorentzon | 75 | Director, Chairman | ||
John Fredriksen | 80 | Director | ||
James O'Shaughnessy | 61 | Director and Audit Committee Chairman | ||
Ben Mills | 55 | Director | ||
Cato Stonex | 61 | Director | ||
Tonesan Amissah | 59 | Director | ||
Peder Simonsen | 50 | Interim Chief Executive Officer and Chief Financial 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 | — | — |
Ben Mills | — | — |
James O'Shaughnessy | — | — |
Cato Stonex | — | — |
Peder Simonsen | — | — |
Owner | Number of shares owned | Percentage owned (1) |
CMB.TECH NV (2) | 81,363,730 | 40.8% |
Shares outstanding at December 31, 2022 | 200,485,621 | |
Number of common shares distributed in connection with the 2020 Share Option Grant | 250,000 | |
Number of common shares repurchased under the 2022 share buy-back program | (1,107,328) | |
Shares outstanding at December 31, 2023 | 199,628,293 | |
Number of common shares distributed in connection with the 2020 Share Option Grant | 400,000 | |
Number of common shares repurchased under the 2022 share buy-back program | (625,000) | |
Shares outstanding at December 31, 2024 | 199,403,293 | |
Shares outstanding at March 20, 2025 | 199,403,293 |
(in thousands of $) | 2024 | 2023 | ||
Interest rate swaps - asset positions | 27,261 | 27,930 | ||
Interest rate swaps - liability positions | — | — |
(in thousands of $) | Estimated interest expense | Estimated interest expense - increase of 100 basis points in floating rate | Sensitivity | |||
2025 | 78,810 | 91,699 | 12,889 | |||
2026 | 69,711 | 81,446 | 11,735 | |||
2027 | 56,929 | 66,939 | 10,010 | |||
2028 | 39,178 | 46,443 | 7,265 | |||
2029 | 16,159 | 19,333 | 3,174 | |||
Thereafter | 15,723 | 18,436 | 2,713 | |||
276,510 | 324,296 | 47,786 |
(in thousands of $) | 2024 | 2023 | |
Audit Fees (a) | 855 | 855 | |
Audit-Related Fees (b) | 5 | 5 | |
Tax Fees (c) | — | — | |
All Other Fees (d) | 2 | — | |
Total | 862 | 860 |
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)(2) | ||
OSE | NASDAQ | OSE (in NOK) | NASDAQ (in USD) | |||
January 1, 2024 – January 31, 2024 | — | — | — | — | — | 8,492,672 |
February 1, 2024 – February 29, 2024 | — | — | — | — | — | 8,492,672 |
March 1, 2024 – March 31, 2024 | — | — | — | — | — | 8,492,672 |
April 1, 2024 – April 30, 2024 | — | — | — | — | — | 8,492,672 |
May 1, 2024 – May 31, 2024 | — | — | — | — | — | 8,492,672 |
June 1, 2024 – June 30, 2024 | — | — | — | — | — | 8,492,672 |
July 1, 2024 – July 31, 2024 | — | — | — | — | — | 8,492,672 |
August 1, 2024 – August 31, 2024 | — | — | — | — | — | 8,492,672 |
September 1, 2024 – September 30, 2024 | — | — | — | — | — | 8,492,672 |
October 1, 2024 – October 31, 2024 | — | — | — | — | — | 8,492,672 |
November 1, 2024 – November 30, 2024 | — | — | — | — | — | 8,492,672 |
December 1, 2024 – December 31, 2024 | 500,000 | 125,000 | 101.23 | 9.21 | 625,000 | 7,867,672 |
Total | 500,000 | 125,000 | 101.23 | 9.21 | 625,000 | 7,867,672 |
Number | Description of Exhibit | ||
(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. | ||
(6) | Incorporated by reference from our Annual Report on Form 20-F filed with the Commission on March 16, 2023. | ||
(7) | Incorporated by reference from our Annual Report on Form 20-F filed with the Commission on March 20, 2024. | ||
** | Portions of this exhibit have been omitted pursuant to the instructions to Item 19 of Form 20-F on the basis that the Company customarily and actually treats that information as private or confidential and the omitted information is not material. |
/s/ Peder Simonsen | |
Peder Simonsen | |
Principal Financial Officer |
2024 | 2023 | 2022 | ||||
Operating revenues | ||||||
Time charter revenues (including related party amounts of $855, $706 and $2,033 for the years ended December 31, 2024, 2023 and 2022 respectively) | 622,569 | 434,827 | 593,795 | |||
Voyage charter revenues (including related party amounts of nil, $3,234 and nil for the years ended December 31, 2024, 2023 and 2022 respectively) | 341,926 | 446,666 | 518,398 | |||
Other revenues | 3,925 | 4,274 | 1,263 | |||
Total operating revenues | 968,420 | 885,767 | 1,113,456 | |||
Gain on sale of assets | 21,427 | 9,188 | 34,185 | |||
Other operating income (expenses), net - related party | — | — | (413) | |||
Operating expenses | ||||||
Voyage expenses and commissions | 192,890 | 246,161 | 278,550 | |||
Ship operating expenses (including related party amounts of $475, $3,184 and $4,916 for the years ended December 31, 2024, 2023 and 2022 respectively) | 293,971 | 251,950 | 225,971 | |||
Charter hire expenses (including related party amounts of $35,713, $31,484 and $37,328 for the years ended December 31, 2024, 2023 and 2022 respectively) | 22,715 | 42,225 | 57,406 | |||
Administrative expenses | 24,303 | 18,679 | 20,375 | |||
Impairment loss on vessels | — | 11,780 | — | |||
Depreciation | 141,627 | 135,548 | 129,839 | |||
Total operating expenses | 675,506 | 706,343 | 712,141 | |||
Net operating income | 314,341 | 188,612 | 435,087 | |||
Other income (expenses) | ||||||
Interest income | 6,872 | 4,717 | 2,345 | |||
Interest expense | (108,215) | (103,664) | (56,248) | |||
Share of results of associated companies | (4,070) | 12,316 | 40,793 | |||
Gain on derivatives | 15,212 | 11,371 | 39,968 | |||
Gain (loss) on marketable equity securities | — | 287 | 503 | |||
Other financial items | (378) | (830) | (222) | |||
Net other income (expenses) | (90,579) | (75,803) | 27,139 | |||
Net income before income taxes | 223,762 | 112,809 | 462,226 | |||
Income tax expense | 548 | 541 | 379 | |||
Net income | 223,214 | 112,268 | 461,847 | |||
Per share information: | ||||||
Earnings per share: basic | $1.12 | $0.56 | $2.30 | |||
Earnings per share: diluted | $1.12 | $0.56 | $2.29 |
2024 | 2023 | |||
ASSETS | ||||
Current assets | ||||
Cash and cash equivalents | 129,106 | 116,382 | ||
Restricted cash | 2,623 | 2,254 | ||
Trade accounts receivable, net | 25,485 | 29,809 | ||
Other current assets | 53,954 | 47,812 | ||
Related party receivables | 2,132 | 3,734 | ||
Derivative instruments receivable | 9,111 | 12,480 | ||
Favorable charter party contracts | 754 | 796 | ||
Inventories | 37,463 | 40,887 | ||
Prepaid expenses | 11,957 | 6,771 | ||
Voyages in progress | 11,721 | 17,992 | ||
Other intangible assets | 2,235 | — | ||
Total current assets | 286,541 | 278,917 | ||
Vessels and equipment, net | 2,959,129 | 2,987,360 | ||
Vessels held for sale | — | 14,486 | ||
Newbuildings | — | 54,777 | ||
Finance leases, right of use assets, net | 53,656 | 68,643 | ||
Operating leases, right of use assets, net | 6,848 | 9,538 | ||
Investments in associated companies | 53,056 | 58,536 | ||
Derivative instruments receivable | 18,183 | 15,590 | ||
Favorable charter party contracts | 2 | 755 | ||
Other long-term assets | 1,879 | 416 | ||
Total assets | 3,379,294 | 3,489,018 | ||
LIABILITIES AND EQUITY | ||||
Current liabilities | ||||
Current portion of long-term debt | 113,848 | 109,309 | ||
Current portion of finance lease obligations - related party | 18,829 | 19,601 | ||
Current portion of operating lease obligations (including related party balances of $2,280 and $2,147 as of December 31, 2024 and 2023 respectively) | 2,414 | 2,632 | ||
Derivative instruments payables | 74 | 172 | ||
Unfavorable charter party contracts | 2,401 | 2,496 | ||
Related party payables | 3,231 | 9,157 | ||
Trade accounts payable | 11,793 | 9,524 | ||
Accrued expenses | 60,508 | 46,041 | ||
Other current liabilities | 21,294 | 27,259 | ||
Total current liabilities | 234,392 | 226,191 | ||
Long-term liabilities | ||||
Long-term debt | 1,188,679 | 1,260,758 | ||
Non-current portion of finance lease obligations - related party | 49,158 | 67,987 | ||
Non-current portion of operating lease obligations (including related party balances of $6,918 and $9,198 as of December 31, 2024 and 2023 respectively) | 6,918 | 9,621 | ||
Other long-term liabilities | 170 | 2,570 | ||
Total liabilities | 1,479,317 | 1,567,127 |
Commitments and contingencies* | ||||
Equity | ||||
Share capital (Shares issued: 2024: 201,190,621. 2023: 201,190,621. Outstanding shares: 2024: 199,403,293. 2023: 199,628,293 shares. All shares are issued and outstanding at par value $0.05) | 10,061 | 10,061 | ||
Treasury shares | (14,314) | (11,527) | ||
Additional paid in capital | 1,124 | 1,124 | ||
Contributed capital surplus | 1,582,257 | 1,582,257 | ||
Accumulated earnings | 320,849 | 339,976 | ||
Total equity | 1,899,977 | 1,921,891 | ||
Total liabilities and equity | 3,379,294 | 3,489,018 |
2024 | 2023 | 2022 | ||||
Net income | 223,214 | 112,268 | 461,847 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation | 141,627 | 135,548 | 129,839 | |||
Amortization of debt issuance cost | 5,594 | 4,766 | 3,618 | |||
Gain from sale of vessels | (21,427) | (9,188) | (34,185) | |||
Impairment loss on vessels | — | 11,780 | — | |||
Share option expenses | — | 273 | 566 | |||
Share of results of associated companies | 4,070 | (12,316) | (40,793) | |||
Dividends received from associated companies | 1,411 | 19,181 | 16,273 | |||
Amortization of charter party-out contracts | (1,699) | (1,419) | — | |||
Mark to market (gain) loss on derivatives | 677 | 3,912 | (39,496) | |||
Mark to market (gain) loss on marketable securities | — | (287) | (503) | |||
Non-cash lease expense | (230) | (149) | (5,851) | |||
Other | (469) | (1,168) | (518) | |||
Changes in operating assets and liabilities, net: | ||||||
Trade accounts receivable | 4,324 | (14,860) | 13,889 | |||
Related party payables and receivables balances | (4,323) | (1,735) | 902 | |||
Other receivables | (4,994) | 9,072 | (19,043) | |||
Inventories | 3,423 | 4,548 | (2,051) | |||
Voyages in progress | 6,272 | (1,018) | 13,603 | |||
Prepaid expenses | (5,185) | 5,731 | (4,063) | |||
Other intangible assets | (596) | — | — | |||
Other long-term assets | (2,105) | — | — | |||
Trade accounts payables | 2,269 | (1,219) | 681 | |||
Accrued expenses | 19,416 | 8,853 | 11,981 | |||
Other current liabilities | (5,971) | (6,236) | (3,309) | |||
Net cash provided by operating activities | 365,298 | 266,337 | 503,387 | |||
Investing activities | ||||||
Dividends received from marketable equity securities | — | 6 | 8 | |||
Proceeds from sale of shares in associated companies | — | — | 937 | |||
Repayment of loans receivable from related parties | — | 925 | 5,350 | |||
Additions to newbuildings (including related party amounts of $966, $1,387 and $455 for the years ended December 31, 2024, 2023 and 2022 respectively) | (98,706) | (177,931) | (56,028) | |||
Purchase of vessels and equipment | (2,744) | (299,612) | (5,003) | |||
Proceeds from sale of vessels | 93,249 | 94,841 | 127,552 | |||
Net cash provided by (used in) investing activities | (8,201) | (381,771) | 72,816 | |||
Financing activities | ||||||
Proceeds from long-term debt | 675,020 | 634,580 | 275,000 | |||
Repayment of long-term debt | (741,500) | (385,413) | (417,217) |
Repayment of finance leases (including related party amounts of $24,550, $24,744 and $29,059 for the years ended December 31, 2024, 2023 and 2022 respectively) | (24,550) | (40,568) | (29,059) | |||
Debt fees paid | (7,846) | (4,917) | (2,750) | |||
Share repurchases | (5,737) | (8,357) | (3,273) | |||
Proceeds from exercise of share options | 522 | 692 | 828 | |||
Distributions to shareholders | (239,913) | (100,020) | (471,676) | |||
Net cash provided by (used in) financing activities | (344,004) | 95,997 | (648,147) | |||
Net change in cash, cash equivalents and restricted cash | 13,093 | (19,437) | (71,944) | |||
Cash, cash equivalents and restricted cash at beginning of year | 118,636 | 138,073 | 210,017 | |||
Cash, cash equivalents and restricted cash at end of year | 131,729 | 118,636 | 138,073 | |||
Supplemental disclosure of cash flow information: | ||||||
Interest expenses paid, net of amounts capitalized | 98,918 | 87,630 | 45,190 | |||
Income taxes paid | 466 | 358 | 240 |
2024 | 2023 | 2022 | ||||
Number of shares outstanding | ||||||
Balance at beginning of year | 199,628,293 | 200,485,621 | 200,435,621 | |||
Repurchases of shares | (625,000) | (1,107,328) | (400,000) | |||
Distribution of treasury shares | 400,000 | 250,000 | 450,000 | |||
Balance at end of year | 199,403,293 | 199,628,293 | 200,485,621 | |||
Share capital | ||||||
Balance at beginning of year | 10,061 | 10,061 | 10,061 | |||
Shares issued | — | — | — | |||
Balance at end of year | 10,061 | 10,061 | 10,061 | |||
Treasury shares | ||||||
Balance at beginning of year | (11,527) | (5,014) | (4,309) | |||
Repurchases of shares | (5,737) | (8,357) | (3,273) | |||
Distribution of treasury shares | 2,950 | 1,844 | 2,568 | |||
Balance at end of year | (14,314) | (11,527) | (5,014) | |||
Additional paid in capital | ||||||
Balance at beginning of year | 1,124 | 851 | 285 | |||
Stock option expense | — | 273 | 566 | |||
Balance at end of year | 1,124 | 1,124 | 851 | |||
Contributed capital surplus | ||||||
Balance at beginning of year | 1,582,257 | 1,582,257 | 1,762,649 | |||
Distributions to shareholders | — | — | (180,392) | |||
Balance at end of year | 1,582,257 | 1,582,257 | 1,582,257 | |||
Accumulated earnings | ||||||
Balance at beginning of year | 339,976 | 328,878 | 160,055 | |||
Dividends to shareholders | (239,913) | (100,020) | (291,284) | |||
Loss on distributed treasury shares | (2,428) | (1,150) | (1,740) | |||
Net income | 223,214 | 112,268 | 461,847 | |||
Balance at end of year | 320,849 | 339,976 | 328,878 | |||
Total equity | 1,899,977 | 1,921,891 | 1,917,033 |
2024 | 2023 | 2022 | ||||
Total operating revenues | 968,420 | 885,767 | 1,113,456 | |||
Gain on sale of assets | 21,427 | 9,188 | 34,185 | |||
Other operating income (expenses), net - related party | — | — | (413) | |||
Less: | ||||||
Voyage expenses and commissions | 192,890 | 246,161 | 278,550 | |||
Running operating expenses | 223,449 | 202,307 | 186,679 | |||
Drydock expenses | 55,107 | 24,114 | 15,123 | |||
Upgrading expenses | 7,219 | 3,194 | 6,907 | |||
Other segment operating expense items | 8,196 | 22,335 | 17,262 | |||
Charter hire expenses | 22,715 | 42,225 | 57,406 | |||
Administrative expenses | 24,303 | 18,679 | 20,375 | |||
Impairment losses on vessels | — | 11,780 | — | |||
Depreciation | 141,627 | 135,548 | 129,839 | |||
Interest income | 6,872 | 4,717 | 2,345 | |||
Interest expense | (108,215) | (103,664) | (56,248) | |||
Share of results of associated companies | (4,070) | 12,316 | 40,793 | |||
Gain on derivatives | 15,212 | 11,371 | 39,968 | |||
Gain on marketable equity securities | — | 287 | 503 | |||
Other financial items | (378) | (830) | (222) | |||
Income tax expense | 548 | 541 | 379 | |||
Segment net income | 223,214 | 112,268 | 461,847 | |||
Adjustments and reconciling items | — | — | — | |||
Consolidated net income | 223,214 | 112,268 | 461,847 |
(in thousands of $) | 2024 | 2023 | 2022 | |||
Net income | 223,214 | 112,268 | 461,847 |
(in thousands) | 2024 | 2023 | 2022 | |||
Weighted average number of shares outstanding - basic | 199,911 | 199,924 | 200,685 | |||
Dilutive impact of stock options | 81 | 557 | 503 | |||
Weighted average number of shares outstanding - diluted | 199,992 | 200,481 | 201,188 |
(in thousands of $) | 2024 | 2023 | 2022 | |||
Time charter revenues | 622,569 | 434,827 | 593,795 | |||
Voyage charter revenues | 341,926 | 446,666 | 518,398 | |||
Other revenues | 3,925 | 4,274 | 1,263 | |||
Total operating revenues | 968,420 | 885,767 | 1,113,456 |
(in thousands of $) | Lease | Non-lease | Total | |||
Time charter revenues | 622,484 | 85 | 622,569 | |||
Voyage charter revenues | 19,880 | 322,046 | 341,926 | |||
Other revenues | — | 3,925 | 3,925 | |||
Total operating revenues | 642,364 | 326,056 | 968,420 |
(in thousands of $) | Lease | Non-lease | Total | |||
Time charter revenues | 434,827 | — | 434,827 | |||
Voyage charter revenues | — | 446,666 | 446,666 | |||
Other revenues | — | 4,274 | 4,274 | |||
Total operating revenues | 434,827 | 450,940 | 885,767 |
(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 $) | 2024 | 2023 | ||
Voyages in progress (contract assets) | 6,943 | 15,651 | ||
Trade accounts receivable | 7,338 | 11,066 | ||
Other current assets (capitalized fulfillment costs) | 1,084 | 3,558 | ||
Total | 15,365 | 30,275 |
(in thousands of $) | SFL Leases | Golden Hawk Lease | Office Leases | Total | ||||
Balance as of December 31, 2022 | 10,361 | 3,764 | 1,521 | 15,646 | ||||
Additions | — | 14,549 | — | 14,549 | ||||
Amortization | (1,820) | (2,032) | (524) | (4,376) | ||||
Impact of modification of operating leases | — | (16,281) | — | (16,281) | ||||
Balance as of December 31, 2023 | 8,541 | — | 997 | 9,538 | ||||
Amortization | (1,825) | — | (208) | (2,033) | ||||
Impact of lease cancellation | — | — | (657) | (657) | ||||
Balance as of December 31, 2024 | 6,716 | — | 132 | 6,848 |
(in thousands of $) | SFL Leases | Office Leases | Total | |||||
Balance as of December 31, 2022 | 13,355 | 3,837 | 1,405 | 18,597 | ||||
Additions | — | 14,549 | — | 14,549 | ||||
Repayments | (2,010) | (2,105) | (501) | (4,616) | ||||
Impact of modification of operating lease | — | (16,281) | — | (16,281) | ||||
Foreign exchange translation | — | — | 4 | 4 | ||||
Balance as of December 31, 2023 | 11,345 | — | 908 | 12,253 | ||||
Repayments | (2,147) | — | (216) | (2,363) | ||||
Impact of lease cancellation | — | — | (558) | (558) | ||||
Balance as of December 31, 2024 | 9,198 | — | 134 | 9,332 | ||||
Current portion | 2,280 | — | 134 | 2,414 | ||||
Non-current portion | 6,918 | — | — | 6,918 |
(in thousands of $) | ||
2025 | 2,961 | |
2026 | 2,809 | |
2027 | 2,809 | |
2028 | 1,960 | |
Total minimum lease payments | 10,539 | |
Less: Imputed interest | (1,207) | |
Present value of operating lease liabilities | 9,332 |
(in thousands of $) | ||
2025 | 48,281 | |
2026 | 2,340 | |
2027 | — | |
2028 | — | |
2029 and thereafter | — | |
50,621 |
(in thousands of $) | 2024 | 2023 | 2022 | |||
Cash and cash equivalents | 129,106 | 116,382 | 134,784 | |||
Short-term restricted cash | 2,623 | 2,254 | 3,289 | |||
Total cash, cash equivalents and restricted cash shown in the statement of cash flows | 131,729 | 118,636 | 138,073 |
(in thousands of $) | 2024 | 2023 | ||
Balance at start of year | — | 2,187 | ||
Disposals | — | (2,474) | ||
Unrealized gain (loss), net | — | 287 | ||
Total marketable equity securities | — | — |
(in thousands of $) | 2024 | 2023 | 2022 | |||
Trade accounts receivable | 26,362 | 30,231 | 15,397 | |||
Allowance for expected credit losses | (877) | (422) | (447) | |||
Total trade accounts receivable, net | 25,485 | 29,809 | 14,950 |
(in thousands of $) | ||
Balance as of December 31, 2021 | 297 | |
Additions charged to income | 447 | |
Deductions credited to trade receivables | (297) | |
Balance as of December 31, 2022 | 447 | |
Additions charged to income | 422 | |
Deductions credited to trade receivables | (447) | |
Balance as of December 31, 2023 | 422 | |
Additions charged to income | 877 | |
Deductions credited to trade receivables | (422) | |
Balance as of December 31, 2024 | 877 |
(in thousands of $) | 2024 | 2023 | ||
Capitalized fulfillment costs | 1,390 | 3,558 | ||
Agent receivables | 530 | 969 | ||
Advances | 1,023 | 1,238 | ||
Claims receivables | 9,591 | 8,784 | ||
Bunker receivables on time charter-out contracts | 28,362 | 21,659 | ||
Other receivables | 13,058 | 11,604 | ||
Total other current assets | 53,954 | 47,812 |
(in thousands of $) | Cost | Accumulated Depreciation | Net Book Value | |||
Balance as of December 31, 2022 | 3,300,778 | (634,993) | 2,665,785 | |||
Acquisition of vessels from H-Line | 295,900 | — | 295,900 | |||
Purchase of Golden Hawk | 15,300 | — | 15,300 | |||
Other additions | 9,048 | — | 9,048 | |||
Disposals and transfer to Vessels Held for Sale* | (101,644) | 30,335 | (71,309) | |||
Transfer from newbuildings | 219,504 | — | 219,504 | |||
Transfer to Vessels Held for Sale** | (20,380) | 5,894 | (14,486) | |||
Impairment | (11,780) | — | (11,780) | |||
Depreciation | — | (120,602) | (120,602) | |||
Balance as of December 31, 2023 | 3,706,726 | (719,366) | 2,987,360 | |||
Other additions | 1,340 | — | 1,340 | |||
Disposals* | (78,759) | 21,991 | (56,768) | |||
Transfer from newbuildings | 153,837 | — | 153,837 | |||
Depreciation | — | (126,640) | (126,640) | |||
Balance as of December 31, 2024 | 3,783,144 | (824,015) | 2,959,129 |
(in thousands of $) | ||
Balance as of December 31, 2022 | 91,898 | |
Installments paid | 172,892 | |
Capitalized interest expense | 5,194 | |
Other | 4,297 | |
Transfer to vessels and equipment | (219,504) | |
Balance as of December 31, 2023 | 54,777 | |
Installments paid | 94,675 | |
Capitalized interest expense | 2,152 | |
Other | 2,233 | |
Transfer to vessels and equipment | (153,837) | |
Balance as of December 31, 2024 | — |
(in thousands of $) | ||
Balance as of January 1, 2023 | 83,589 | |
Additions | 16,281 | |
Depreciation | (14,946) | |
Impairment | — | |
Disposal | (16,281) | |
Balance as of December 31, 2023 | 68,643 | |
Additions | — | |
Depreciation | (14,987) | |
Impairment | — | |
Disposal | — | |
Balance as of December 31, 2024 | 53,656 |
(in thousands of $) | ||
Balance as of January 1, 2023 | 105,975 | |
Additions | 16,281 | |
Repayments | (40,568) | |
Foreign exchange translation | (198) | |
Interest expense on obligations under finance lease | 6,098 | |
Balance as of January 1, 2024 | 87,588 | |
Additions | — | |
Repayments | (24,550) | |
Foreign exchange translation | — | |
Interest expense on obligations under finance lease | 4,949 | |
Balance as of December 31, 2024 | 67,987 | |
Current portion | 18,829 | |
Non-current portion | 49,158 |
(in thousands of $) | ||
2025 | 22,551 | |
2026 | 20,617 | |
2027 | 20,617 | |
2028 | 12,319 | |
Thereafter | — | |
Minimum lease payments | 76,104 | |
Less: imputed interest | (8,117) | |
Present value of obligations under finance leases | 67,987 |
(% of ownership) | 2024 | 2023 | ||
TFG Marine Pte Ltd ("TFG Marine") | 10.00% | 10.00% | ||
SwissMarine Pte. Ltd. ("SwissMarine")* | 15.92% | 15.92% | ||
United Freight Carriers LLC. ("UFC") | 50.00% | 50.00% |
(in thousands of $) | Swiss Marine | UFC | TFG Marine | Other | Total | |||||
Balance as of December 31, 2022 | 51,437 | 4,212 | 10,211 | (460) | 65,400 | |||||
Distributions received from associated companies | (7,803) | (6,513) | (4,865) | — | (19,181) | |||||
Loss on disposal of associated companies | (161) | — | — | — | (161) | |||||
Share of results | 5,149 | 4,974 | 1,895 | 460 | 12,478 | |||||
Balance as of December 31, 2023 | 48,622 | 2,673 | 7,241 | — | 58,536 | |||||
Distributions received from associated companies | — | (1,411) | — | — | (1,411) | |||||
Share of results | (3,896) | 708 | (882) | — | (4,070) | |||||
Other | — | — | 1 | — | 1 | |||||
Balance as of December 31, 2024 | 44,726 | 1,970 | 6,360 | — | 53,056 |
As of December 31, 2024 (in thousands of $) | Swiss Marine | Other Investments | Total | |||
Current assets | 395,655 | 555,586 | 951,241 | |||
Non-current assets | 707,842 | 18,397 | 726,239 | |||
Total assets | 1,103,497 | 573,983 | 1,677,480 | |||
Current liabilities | 685,020 | 507,335 | 1,192,355 | |||
Long-term liabilities | 137,620 | 34 | 137,654 | |||
Stockholders' equity | 280,857 | 66,615 | 347,472 | |||
Percentage of ownership in equity investees | 15.92% | 1) | ||||
Equity investment of associated companies | 44,712 | 8,270 | 52,982 | |||
Consolidation and reconciling adjustments: | ||||||
Other | 14 | 60 | 74 | |||
Investment in equity investees | 44,726 | 8,330 | 53,056 |
As of December 31, 2023 (in thousands of $) | Swiss Marine | Other Investments | Total | |||
Current assets | 480,769 | 791,526 | 1,272,295 | |||
Non-current assets | 511,710 | 2,984 | 514,694 | |||
Total assets | 992,479 | 794,510 | 1,786,989 | |||
Current liabilities | 449,250 | 717,853 | 1,167,103 | |||
Long-term liabilities | 237,793 | 13 | 237,806 | |||
Stockholders' equity | 305,436 | 76,643 | 382,079 | |||
Percentage of ownership in equity investees | 15.92% | 2) | ||||
Equity investment of associated companies | 48,625 | 9,804 | 58,429 | |||
Consolidation and reconciling adjustments: | ||||||
Other | (3) | 110 | 107 | |||
Investment in equity investees | 48,622 | 9,914 | 58,536 |
As of December 31, 2024 (in thousands of $) | Swiss Marine | Other Investments | Total | |||
Total operating revenue | 2,083,309 | 4,791,577 | 6,874,886 | |||
Total operating expense | (2,124,737) | (4,776,537) | (6,901,274) | |||
Net operating (loss) income | (41,428) | 15,040 | (26,388) | |||
Net loss | (20,322) | (6,902) | (27,224) | |||
Percentage of ownership in investees | 15.92% | 3) | ||||
Equity in net loss | (3,235) | (124) | (3,359) | |||
Consolidation and reconciling adjustments: | ||||||
Other | (661) | (50) | (711) | |||
Equity in net loss of associated companies | (3,896) | (174) | (4,070) |
As of December 31, 2023 (in thousands of $) | Swiss Marine | Other Investments | Total | |||
Total operating revenue | 1,900,669 | 6,434,643 | 8,335,312 | |||
Total operating expense | (1,918,480) | (6,379,671) | (8,298,151) | |||
Net operating (loss) income | (17,811) | 54,972 | 37,161 | |||
Net income | 21,655 | 32,439 | 54,094 | |||
Percentage of ownership in investees | 15.92% | 4) | ||||
Equity in net income | 3,447 | 7,223 | 10,670 | |||
Consolidation and reconciling adjustments: | ||||||
Other | 1,541 | 105 | 1,646 | |||
Equity in net income of associated companies | 4,988 | 7,328 | 12,316 |
As of December 31, 2022 (in thousands of $) | Swiss Marine | Other Investments | Total | |||
Total operating revenue | 2,568,524 | 7,602,558 | 10,171,082 | |||
Total operating expense | (2,360,220) | (7,447,540) | (9,807,760) | |||
Net operating income | 208,304 | 155,018 | 363,322 | |||
Net income | 137,328 | 120,152 | 257,480 | |||
Percentage of ownership in investees | 16.40% | 4) | ||||
Equity in net income | 22,522 | 19,247 | 41,769 | |||
Consolidation and reconciling adjustments: | ||||||
Other | (979) | 3 | (976) | |||
Equity in net income of associated companies | 21,543 | 19,250 | 40,793 |
(in thousands of $) | 2024 | 2023 | ||
$150.0 million term loan and revolving facility | 100,000 | — | ||
$180.0 million term loan | 174,381 | — | ||
$360.0 million term loan and revolving facility | 282,216 | — | ||
$85.0 million term loan | 83,028 | — | ||
$40.0 million term loan | 37,500 | 39,500 | ||
$80.0 million term loan | 74,000 | 78,000 | ||
$233.0 million term loan | — | 181,368 | ||
$250.0 million term loan | 173,588 | 224,021 | ||
$275.0 million term loan and revolving facility | 169,718 | 241,830 | ||
$175.0 million term loan and revolving facility | — | 127,297 | ||
$260.0 million lease financing | 219,762 | 232,143 | ||
$304.0 million term loan and revolving facility | — | 197,926 | ||
$120.0 million term loan | — | 58,588 | ||
Total U.S. dollar denominated floating rate debt | 1,314,193 | 1,380,673 | ||
Deferred charges | (11,666) | (10,606) | ||
Total debt | 1,302,527 | 1,370,067 | ||
Current portion of debt | (113,848) | (109,309) | ||
Long-term portion of debt | 1,188,679 | 1,260,758 |
(in thousands of $) | Floating rate debt | Deferred charges | Total | |||
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 | |||
Loan repayments | (385,413) | — | (385,413) | |||
Loan draw downs | 634,580 | — | 634,580 | |||
Capitalized financing fees and expenses | — | (4,722) | (4,722) | |||
Amortization of debt issuance cost | — | 4,766 | 4,766 | |||
Balance as of December 31, 2023 | 1,380,673 | (10,606) | 1,370,067 | |||
Loan repayments | (741,500) | — | (741,500) | |||
Loan draw downs | 675,020 | — | 675,020 | |||
Capitalized financing fees and expenses | — | (6,654) | (6,654) | |||
Amortization of debt issuance cost | — | 5,594 | 5,594 | |||
Balance as of December 31, 2024 | 1,314,193 | (11,666) | 1,302,527 |
(in thousands of $) | ||
2025 | 113,848 | |
2026 | 113,848 | |
2027 | 217,223 | |
2028 | 353,627 | |
2029 | 371,360 | |
Thereafter | 144,287 | |
Total U.S. dollar denominated floating rate debt | 1,314,193 | |
Deferred charges | (11,666) | |
Total debt | 1,302,527 |
(in thousands of $) | 2024 | 2023 | ||
Voyage expenses | 7,814 | 14,427 | ||
Ship operating expenses | 37,967 | 17,997 | ||
Administrative expenses | 4,023 | 4,009 | ||
Tax expenses | 626 | 518 | ||
Interest expenses | 10,078 | 9,090 | ||
Total accrued expenses | 60,508 | 46,041 |
(in thousands of $) | 2024 | 2023 | ||
Deferred charter revenue | 15,691 | 22,840 | ||
Payroll and employee tax | 555 | 680 | ||
Bunker obligations on time charter out contracts | 2,227 | 3,733 | ||
Other current liabilities | 2,821 | 6 | ||
Total other current liabilities | 21,294 | 27,259 |
(in thousands of $) | 2024 | 2023 | ||
Interest rate swaps | 27,261 | 27,930 | ||
Foreign currency swaps | — | — | ||
Bunker derivatives | 33 | 140 | ||
Forward freight agreements | — | — | ||
Asset Derivatives - Fair Value | 27,294 | 28,070 |
(in thousands of $) | 2024 | 2023 | ||
Interest rate swaps | — | — | ||
Foreign currency swaps | 74 | 2 | ||
Bunker derivatives | — | 170 | ||
Forward freight agreements | — | — | ||
Liability Derivatives - Fair Value | 74 | 172 |
(in thousands of $) | 2024 | 2023 | 2022 | ||||
Interest rate swaps | Interest income (expense) | 15,481 | 15,710 | (466) | |||
Unrealized fair value gain (loss) | (664) | (4,929) | 40,614 | ||||
Foreign currency swaps | Realized gain (loss) | (188) | 124 | (194) | |||
Unrealized fair value gain (loss) | — | — | 113 | ||||
Forward freight agreements | Realized gain (loss) | 270 | (1,137) | (579) | |||
Options | — | — | — | ||||
Bunker derivatives | Realized gain (loss) | 167 | 710 | 1,518 | |||
Unrealized fair value gain (loss) | 146 | 893 | (1,038) | ||||
15,212 | 11,371 | 39,968 |
Authorized share capital: | ||||||
(in thousands of $ except per share amount) | 2024 | 2023 | 2022 | |||
300 million common shares with $0.05 par value | 15,000 | 15,000 | 15,000 |
Issued and outstanding number of shares: | ||||||
(number of shares of $0.05 each) | 2024 | 2023 | 2022 | |||
Issued shares: Balance at start of year | 201,190,621 | 201,190,621 | 201,190,621 | |||
Shares issued | — | — | — | |||
Settlement of options | — | — | — | |||
Issued shares: Balance at the end of year | 201,190,621 | 201,190,621 | 201,190,621 | |||
Outstanding number of shares: Balance at start of year | 199,628,293 | 200,485,621 | 200,435,621 | |||
Shares issued | — | — | — | |||
Repurchases of shares | (625,000) | (1,107,328) | (400,000) | |||
Distribution of treasury shares | 400,000 | 250,000 | 450,000 | |||
Outstanding number of shares: Balance at end of year | 199,403,293 | 199,628,293 | 200,485,621 |
Number of options | Weighted Average Exercise Price | Weighted Average Grant date Fair Value | ||||||
Management | Total | 1) | ||||||
Total Outstanding as of December 31, 2022 | 650,000 | 650,000 | $6.27 | $1.28 | ||||
Granted during 2023 | — | — | — | — | ||||
Exercised during 2023 | 250,000 | 250,000 | $6.70 | 2) | $1.29 | |||
Forfeited during 2023 | — | — | — | — | ||||
Exercisable as of December 31, 2023 | 400,000 | 400,000 | $5.63 | 2) | $1.20 | |||
Outstanding as of December 31, 2023 - Unvested | — | — | — | — | ||||
Total Outstanding as of December 31, 2023 | 400,000 | 400,000 | $5.63 | $1.20 | ||||
Granted during 2024 | — | — | — | — | ||||
Exercised during 2024 | 400,000 | 400,000 | $5.86 | 2) | $1.08 | |||
Forfeited during 2024 | — | — | — | — | ||||
Exercisable as of December 31, 2024 | — | — | — | — | ||||
Outstanding as of December 31, 2024 - Unvested | — | — | — | — | ||||
Total Outstanding as of December 31, 2024 | — | — | — | — |
Options Outstanding and Unvested, December 31, 2024 | Options Outstanding and Exercisable, December 31, 2024 | |||||||||||
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 | ||||||
$0.00 | — | $0.00 | 0 | — | $0.00 | 0 | ||||||
Options Outstanding and Unvested, December 31, 2023 | Options Outstanding and Exercisable, December 31, 2023 | |||||||||||
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 | ||||||
$5.63 | — | $0.00 | 0 | 400,000 | $5.63 | 1) | 1.79 |
(in thousands of $) | 2024 | 2023 | 2022 | |||
Frontline | 2,028 | 4,206 | 3,902 | |||
SFL | 35,753 | 29,773 | 30,914 | |||
Seatankers | — | 2,686 | 8,756 | |||
CCL | — | — | 395 | |||
Front Ocean Management AS | 2,466 | 2,001 | 1,781 | |||
40,247 | 38,666 | 45,748 |
(in thousands of $) | 2024 | 2023 | 2022 | |||
SFL | — | 70 | 96 | |||
Seatankers | 709 | 456 | 486 | |||
SwissMarine | 855 | 3,940 | 2,033 | |||
UFC | 498 | 900 | — | |||
2,062 | 5,366 | 2,615 |
(in thousands of $) | 2024 | 2023 | 2022 | |||
Time charter and voyage charter revenues | 855 | 3,940 | 2,033 | |||
Other revenues | 709 | 526 | 582 | |||
Other operating income (expenses) | — | — | (413) | |||
Ship operating expenses1 | (475) | (3,184) | (4,916) | |||
Charter hire expenses2 | (35,713) | (31,484) | (37,328) | |||
Administrative expenses | (3,093) | (2,611) | (2,636) | |||
(37,717) | (32,813) | (42,678) |
(in thousands of $) | 2024 | 2023 | ||
Frontline | 1,783 | 3,145 | ||
UFC | 157 | — | ||
Seatankers | 213 | 528 | ||
SFL | — | 82 | ||
Credit loss allowance | (21) | (21) | ||
2,132 | 3,734 |
(in thousands of $) | 2024 | 2023 | ||
TFG Marine | 3,109 | 8,479 | ||
Seatankers | 13 | — | ||
Other | 109 | 678 | ||
3,231 | 9,157 |
(in thousands of $) | Notional Amount | Inception Date | Maturity Date | Fixed Interest Rate | ||||
Receiving floating, pay fixed | 50,000 | August 2017 1) | August 2025 | 2.41% | ||||
Receiving floating, pay fixed | 50,000 | August 2017 1) | August 2025 | 2.58% | ||||
Receiving floating, pay fixed | 100,000 | October 2019 1) | October 2025 | 2.51% | ||||
Receiving floating, pay fixed | 50,000 | March 2020 1) | March 2027 | 0.94% | ||||
Receiving floating, pay fixed | 50,000 | March 2020 1) | March 2027 | 0.74% | ||||
Receiving floating, pay fixed | 50,000 | April 2022 | December 2030 | 2.53% | ||||
Receiving floating, pay fixed | 50,000 | July 2022 | September 2030 | 1.77% | ||||
Receiving floating, pay fixed | 50,000 | January 2023 | March 2030 | 3.07% | ||||
Receiving floating, pay fixed | 50,000 | January 2023 2) | January 2030 | 2.55% | ||||
Receiving floating, pay fixed | 50,000 | March 2023 2) | January 2030 | 2.64% | ||||
550,000 |
2024 | 2024 | 2023 | 2023 | |||||||
(in thousands of $) | Level | Fair Value | Carrying Value | Fair Value | Carrying Value | |||||
Assets | ||||||||||
Cash and cash equivalents | 1 | 129,106 | 129,106 | 116,382 | 116,382 | |||||
Restricted cash | 1 | 2,623 | 2,623 | 2,254 | 2,254 | |||||
Derivative assets | 2 | 27,294 | 27,294 | 28,070 | 28,070 | |||||
Liabilities | ||||||||||
Long-term debt - floating | 2 | 1,314,193 | 1,314,193 | 1,380,673 | 1,380,673 | |||||
Derivative liabilities | 2 | 74 | 74 | 172 | 172 |