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, 2023 | |
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 | Index linked time charter | ||||
Golden Walcott | 2017 | 208,000 | MI | Time charter | ||||
Golden Coral | 2019 | 208,132 | MI | Spot market | ||||
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 | Spot market | ||||
Golden Earl | 2020 | 208,000 | MI | Time charter | ||||
Golden Duke | 2020 | 208,000 | MI | Time charter | ||||
Golden Emerald | 2020 | 208,000 | MI | Time charter | ||||
Golden Spray | 2021 | 208,000 | MI | Index linked time charter | ||||
Golden Aquamarine | 2021 | 208,000 | MI | Time charter | ||||
Golden Sapphire | 2021 | 208,000 | MI | Time charter | ||||
3,966,596 | ||||||||
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 | 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 | 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 | 181,000 | 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 | Spot market | ||||
KSL Stockholm | 2015 | 181,055 | 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 | 180,209 | 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 | Index linked time charter | ||||
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 | Index linked time charter | ||||
Golden Cirrus | 2018 | 180,487 | MI | Index linked time charter | ||||
Golden Cumulus | 2018 | 180,499 | MI | Index linked time charter | ||||
Golden Incus | 2018 | 180,511 | MI | Index linked time charter | ||||
5,967,880 | ||||||||
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 | Time charter | ||||
Golden Ioanari | 2011 | 81,526 | MI | Spot market | ||||
Golden Jake | 2011 | 82,188 | MI | Spot market | ||||
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 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 | ||||
Golden Star | 2023 | 84,988 | MI | Spot market | ||||
Golden Soul | 2023 | 84,986 | MI | Spot market | ||||
Golden Lion | 2023 | 84,967 | MI | Spot market | ||||
Golden Hope | 2023 | 84,986 | MI | Spot market | ||||
Golden Grace | 2023 | 84,504 | MI | Spot market | ||||
Golden John | 2023 | 84,508 | MI | Spot market | ||||
Golden Erling | 2023 | 84,504 | MI | Spot market | ||||
2,513,346 |
Fiscal year ended December 31, | |||||
2023 | 2022 | 2021 | |||
(in thousands of $, except shares, per share data and ratios) | |||||
Statement of Operations Data: | |||||
Total operating revenues | 885,767 | 1,113,456 | 1,203,181 | ||
Total operating expenses | 706,343 | 712,141 | 697,353 | ||
Net operating income | 188,612 | 435,087 | 513,608 | ||
Net income | 112,268 | 461,847 | 527,218 | ||
Earnings per share: basic ($) | $0.56 | $2.30 | $2.74 | ||
Earnings per share: diluted ($) | $0.56 | $2.29 | $2.73 | ||
Dividends per share ($) | $0.50 | $2.35 | $1.60 | ||
Balance Sheet Data (at end of year): | |||||
Cash and cash equivalents | 116,382 | 134,784 | 197,032 | ||
Short-term restricted cash | 2,254 | 3,289 | 12,985 | ||
Vessels and equipment, net | 2,987,360 | 2,665,785 | 2,880,321 | ||
Finance leases, right of use assets, net | 68,643 | 83,589 | 98,535 | ||
Operating leases, right of use assets, net | 9,538 | 15,646 | 19,965 | ||
Total assets | 3,489,018 | 3,257,291 | 3,454,177 | ||
Current portion of long-term debt | 109,309 | 92,865 | 105,864 | ||
Current portion of obligations under finance lease | 19,601 | 18,387 | 21,755 | ||
Current portion of obligations under operating lease | 2,632 | 5,546 | 13,860 | ||
Long-term debt | 1,260,758 | 1,027,991 | 1,156,481 | ||
Non-current portion of obligations under finance lease | 67,987 | 87,588 | 105,975 | ||
Non-current portion of obligations under operating lease | 9,621 | 13,051 | 14,907 | ||
Share capital | 10,061 | 10,061 | 10,061 | ||
Total equity | 1,921,891 | 1,917,033 | 1,928,741 | ||
Common shares outstanding | 200,485,621 | 200,435,621 | |||
Other Financial Data: | |||||
Equity to assets ratio (percentage) (1) | 55.1% | 58.9% | 55.8% | ||
Debt to equity ratio (2) | 0.8 | 0.6 | 0.7 | ||
Price earnings ratio (3) | 17.4 | 3.8 | 3.4 | ||
Time charter equivalent income (4) | 633,913 | 833,230 | 948,757 | ||
Time charter equivalent rate (5) | 17,905 | 24,262 | 27,582 |
(in thousands of $) | 2023 | 2022 | 2021 | |||
Total operating revenues | 885,767 | 1,113,456 | 1,203,181 | |||
Add: Amortization of charter party-out contracts | (1,419) | — | 1,859 | |||
Add: Other operating income / (expenses) | — | (413) | (2,008) | |||
Less: Other revenues | 4,274 | 1,263 | 1,410 | |||
Net time and voyage charter revenues | 880,074 | 1,111,780 | 1,201,622 | |||
Less: Voyage expenses & commission | 246,161 | 278,550 | 252,865 | |||
Time charter equivalent income | 633,913 | 833,230 | 948,757 |
(in thousands of $, except for TCE Rate and days) | 2023 | 2022 | 2021 | |||
Time charter equivalent income | 633,913 | 833,230 | 948,757 | |||
Fleet available days | 35,990 | 35,217 | 35,114 | |||
Fleet offhire days | (585) | (874) | (716) | |||
Fleet onhire days | 35,405 | 34,343 | 34,398 | |||
Time charter equivalent rate | 17,905 | 24,262 | 27,582 |
2023 | 2022 | 2021 | |||||
Newcastlemax | |||||||
At start of period | 13 | 13 | 3 | ||||
Acquisitions and newbuilding deliveries | 6 | a | — | 10 | i | ||
At end of period | 19 | 13 | 13 | ||||
Capesize | |||||||
At start of period | 43 | 43 | 43 | ||||
Acquisitions and newbuilding deliveries | — | — | — | ||||
Disposals | (2) | b | — | — | |||
At end of period | 41 | 43 | 43 | ||||
Panamax | |||||||
At start of period | 27 | 33 | 29 | ||||
Acquisitions and newbuilding deliveries | 6 | c | — | 8 | j | ||
Disposals | (2) | d | (4) | f | (4) | k | |
Redelivery | — | (2) | g | — | |||
At end of period | 31 | 27 | 33 | ||||
Ultramax | |||||||
At start of period | 1 | 3 | 3 | ||||
Acquisitions and newbuilding deliveries | — | — | — | ||||
Disposals | (1) | e | (2) | h | — | ||
At end of period | — | 1 | 3 | ||||
Total | |||||||
At start of period | 84 | 92 | 78 | ||||
Acquisitions and newbuilding deliveries | 12 | — | 18 | ||||
Disposals | (5) | (6) | (4) | ||||
Redelivery | — | (2) | — | ||||
91 | 84 | 92 |
As of December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Number of vessels | Percentage of fleet | Number of vessels | Percentage of fleet | Number of vessels | Percentage of fleet | |||||||
Newcastlemax | ||||||||||||
Spot | 9 | 47.4% | 8 | 61.5% | 8 | 61.5% | ||||||
Time charter | 6 | 31.6% | — | — | — | — | ||||||
Index linked time charter | 4 | 21.0% | 5 | 38.5% | 5 | 38.5% | ||||||
19 | 100.0% | 13 | 100.0% | 13 | 100.0% | |||||||
Capesize | ||||||||||||
Spot | 18 | 43.9% | 17 | 39.5% | 22 | 51.2% | ||||||
Time charter | — | — | — | — | — | — | ||||||
Index linked time charter | 23 | 56.1% | 26 | 60.5% | 21 | 48.8% | ||||||
41 | 100.0% | 43 | 100.0% | 43 | 100.0% | |||||||
Panamax | ||||||||||||
Spot | 20 | 64.5% | 16 | 59.3% | 24 | 72.7% | ||||||
Time charter | 7 | 22.6% | 5 | 18.5% | 5 | 15.2% | ||||||
Index linked time charter | 4 | 12.9% | 6 | 22.2% | 4 | 12.1% | ||||||
31 | 100.0% | 27 | 100.0% | 33 | 100.0% | |||||||
Ultramax | ||||||||||||
Spot | — | — | 1 | 100.0% | — | — | ||||||
Time charter | — | — | — | —% | 3 | 100.0% | ||||||
Index linked time charter | — | — | — | — | — | — | ||||||
— | — | 1 | 100.0% | 3 | 100.0% | |||||||
Total | ||||||||||||
Spot | 47 | 51.6% | 42 | 50.0% | 54 | 58.7% | ||||||
Time charter | 13 | 14.3% | 5 | 6.0% | 8 | 8.7% | ||||||
Index linked time charter | 31 | 34.1% | 37 | 44.0% | 30 | 32.6% | ||||||
91 | 100.0% | 84 | 100.0% | 92 | 100.0% |
Vessel Type | Vessel Name | Dwt | Expiry (min period) |
Newcastlemax | Golden Aquamarine | 208,000 | January 2026 |
Newcastlemax | Golden Walcott | 208,000 | December 2025 |
Newcastlemax | Golden Earl | 208,000 | October 2025 |
Newcastlemax | Golden Duke | 208,000 | September 2025 |
Newcastlemax | Golden Emerald | 208,000 | September 2025 |
Newcastlemax | Golden Sapphire | 208,000 | September 2025 |
Panamax | Golden Arion | 82,188 | December 2024 |
Panamax | Golden Rose | 81,585 | July 2024 |
Panamax | Golden Daisy | 81,507 | June 2024 |
Panamax | Golden Sue | 84,943 | May 2024 |
Panamax | Golden Kennedy | 83,789 | May 2024 |
Panamax | Golden Deb | 84,943 | April 2024 |
Panamax | Golden Jake | 82,188 | April 2024 |
Vessel Type | Built | Aggregate dwt | 2023 ($ millions) | 2022 ($ millions) |
Newcastlemax | 2011 | 206,565 | 25.6 | 26.8 |
Newcastlemax | 2016 | 422,224 | 103.8* | 108.6* |
Newcastlemax | 2017 | 208,000 | 41.5 | — |
Newcastlemax | 2019 | 833,587 | 186.9 | 193.6 |
Newcastlemax | 2020 | 1,673,186 | 389.8 | 249.4 |
Newcastlemax | 2021 | 626,667 | 149.8 | 51.5 |
Total Newcastlemax | 3,970,229 | 897.4 | 629.9 | |
Capesize | 2009 | 338,565 | — | 56.1* |
Capesize | 2011 | 177,979 | 21.3 | 22.3 |
Capesize | 2014 | 1,989,762 | 474.7* | 498.3* |
Capesize | 2015 | 1,450,965 | 362.2* | 379.9* |
Capesize | 2016 | 904,156 | 188.3 | 196.6* |
Capesize | 2017 | 542,594 | 139.0* | 144.4* |
Capesize | 2018 | 902,496 | 211.5 | 212.8* |
Total Capesize | 6,306,517 | 1,397.0 | 1,510.4 | |
Panamax | 2011 | 320,751 | 42.4 | 58.9 |
Panamax | 2012 | 400,911 | 62.0 | 80.1 |
Panamax | 2013 | 392,638 | 85.8 | 88.0 |
Panamax | 2014 | 74,052 | 16.8 | 17.6 |
Panamax | 2015 | 84,978 | 19.5 | 20.3 |
Panamax | 2017 | 148,985 | 35.8 | 37.2 |
Panamax | 2020 | 242,904 | 76.7 | 79.5 |
Panamax | 2021 | 404,082 | 138.0 | 143.1 |
Panamax | 2023 | 508,939 | 215.5* | — |
Total Panamax | 2,578,240 | 692.5 | 524.7 | |
Total fleet | 12,854,986 | 2,986.9 | 2,665.0 |
(in thousands of $) | 2023 | 2022 | Change | |||
Time charter revenues | 434,827 | 593,795 | (158,968) | |||
Voyage charter revenues | 446,666 | 518,398 | (71,732) | |||
Other revenues | 4,274 | 1,263 | 3,011 | |||
Total operating revenues | 885,767 | 1,113,456 | (227,689) |
(in thousands of $) | 2023 | 2022 | Change | |||
Gain on sale of assets | 9,188 | 34,185 | (24,997) |
(in thousands of $) | 2023 | 2022 | Change | |||
Voyage expenses and commission | 246,161 | 278,550 | (32,389) |
(in thousands of $) | 2023 | 2022 | Change | |||
Ship operating expenses | 251,950 | 225,971 | 25,979 |
(in thousands of $) | 2023 | 2022 | Change | |||
Charter hire expenses | 42,225 | 57,406 | (15,181) |
(in thousands of $) | 2023 | 2022 | Change | |||
Administrative expenses | 18,679 | 20,375 | (1,696) |
(in thousands of $) | 2023 | 2022 | Change | |||
Impairment loss on vessels | 11,780 | — | 11,780 |
(in thousands of $) | 2023 | 2022 | Change | |||
Depreciation | 135,548 | 129,839 | 5,709 |
(in thousands of $) | 2023 | 2022 | Change | |||
Interest income | 4,717 | 2,345 | 2,372 |
(in thousands of $) | 2023 | 2022 | Change | |||
Interest on floating rate debt | 94,702 | 45,792 | 48,910 | |||
Finance lease interest expense | 8,314 | 6,989 | 1,325 | |||
Commitment fees | 1,076 | 2,273 | (1,197) | |||
Interest capitalized on newbuildings | (5,194) | (2,424) | (2,770) | |||
Amortization of deferred charges | 4,766 | 3,618 | 1,148 | |||
Interest expense | 103,664 | 56,248 | 47,416 |
(in thousands of $) | 2023 | 2022 | Change | |||
Equity results of associated companies | 12,316 | 40,793 | (28,477) |
(in thousands of $) | 2023 | 2022 | Change | |||
Gain (loss) on derivatives | 11,371 | 39,968 | (28,597) |
(in thousands of $) | 2023 | 2022 | Change | |||
Gain (loss) on marketable equity securities | 287 | 503 | (216) |
(in thousands of $) | 2023 | 2022 | Change | |||
Other financial items | (830) | (222) | (608) |
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 | 1,380,673 | 109,309 | 649,114 | 534,751 | 87,499 | |||||
Operating lease obligations 1 | 12,253 | 2,569 | 5,194 | 4,490 | — | |||||
Finance lease obligations 2 | 87,588 | 19,601 | 36,834 | 31,153 | — | |||||
Ballast water treatment system commitments 3 | — | — | — | — | — | |||||
Scrubber commitments | — | — | — | — | — | |||||
Newbuilding commitments4 | 93,063 | 93,063 | — | — | — | |||||
Interest on floating rate debt 5 | 262,634 | 98,338 | 114,355 | 42,905 | 7,036 | |||||
Interest on operating lease obligations1 | 2,021 | 821 | 921 | 279 | — | |||||
Interest on finance lease obligations2 | 13,070 | 4,952 | 6,334 | 1,784 | — | |||||
Total contractual cash obligations | 1,851,302 | 328,653 | 812,752 | 615,362 | 94,535 |
(in thousands of $) | 2023 | 2022 | 2021 |
Net cash provided by operating activities | 266,337 | 503,387 | 560,398 |
Net cash provided by (used in) investing activities | (381,771) | 72,816 | (390,024) |
Net cash provided by (used in) financing activities | 95,997 | (648,147) | (135,459) |
Net change in cash, cash equivalents and restricted cash | (19,437) | (71,944) | 34,915 |
Cash, cash equivalents and restricted cash at beginning of period | 138,073 | 210,017 | 175,102 |
Cash, cash equivalents and restricted cash at end of period | 118,636 | 138,073 | 210,017 |
Name | Age | Position | ||
Ola Lorentzon | 74 | Director, Chairman | ||
John Fredriksen | 79 | Director | ||
James O'Shaughnessy | 60 | Director and Audit Committee Chairman | ||
Ben Mills | 54 | Director | ||
Cato Stonex | 60 | Director | ||
Lars-Christian Svensen | 38 | Chief Executive Officer of Golden Ocean Management AS | ||
Peder Simonsen | 49 | 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 (2) | — | — |
Ben Mills | — | — |
James O'Shaughnessy | — | — |
Cato Stonex | — | — |
Peder Simonsen | 500 | (1) |
Lars-Christian Svensen | — | — |
Director or Officer | Number of outstanding options | Exercise price | Expiration Date | |||
Total | Vested | |||||
Lars-Christian Svensen | 200,000 | 200,000 | $5.72* | November 2025 | ||
Peder Simonsen | 200,000 | 200,000 | $5.55* | September 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) | 79,090,603 | 39.6% |
Shares outstanding at December 31, 2021 | 200,435,621 | |
Number of common shares distributed in connection with the 2020 Share Option Grant | 450,000 | |
Number of common shares repurchased under the 2022 share buy-back program | (400,000) | |
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 | |
Shares outstanding at March 20, 2024 | 199,628,293 |
(in thousands of $) | 2023 | 2022 | ||
Interest rate swaps - asset positions | 27,930 | 32,858 | ||
Interest rate swaps - liability positions | — | — |
(in thousands of $) | Estimated interest expense | Estimated interest expense - increase of 100 basis points in floating rate | Sensitivity | |||
2024 | 98,338 | 111,957 | 13,619 | |||
2025 | 70,915 | 81,871 | 10,956 | |||
2026 | 43,440 | 50,949 | 7,509 | |||
2027 | 28,775 | 34,011 | 5,236 | |||
2028 | 14,130 | 16,749 | 2,619 | |||
Thereafter | 7,036 | 8,376 | 1,340 | |||
262,634 | 303,913 | 41,279 |
(in thousands of $) | 2023 | 2022 | |
Audit Fees (a) | 855 | 856 | |
Audit-Related Fees (b) | 5 | 68 | |
Tax Fees (c) | — | — | |
All Other Fees (d) | — | — | |
Total | 860 | 924 |
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, 2023 – January 31, 2023 | 62,085 | — | 80.69 | — | 62,085 | 9,537,915 |
February 1, 2023 – February 28, 2023 | — | — | — | — | — | — |
March 1, 2023 – March 31, 2023 | — | — | — | — | — | — |
April 1, 2023 – April 30, 2023 | — | — | — | — | — | — |
May 1, 2023 – May 31, 2023 | 90,000 | 70,000 | 83.92 | 7.62 | 160,000 | 9,377,915 |
June 1, 2023 – June 30, 2023 | 390,343 | 369,900 | 81.76 | 7.70 | 760,243 | 8,617,672 |
July 1, 2023 – July 31, 2023 | 73,000 | 52,000 | 76.82 | 7.44 | 125,000 | 8,492,672 |
August 1, 2023 – August 31, 2023 | — | — | — | — | — | — |
September 1, 2023 – September 30, 2023 | — | — | — | — | — | — |
October 1, 2023 – October 31, 2023 | — | — | — | — | — | — |
November 1, 2023 – November 30, 2023 | — | — | — | — | — | — |
December 1, 2023 – December 31, 2023 | — | — | — | — | — | — |
Total | 615,428 | 491,900 | 81.38 | 7.66 | 1,107,328 | 8,492,672 |
Number | Description of Exhibit | ||
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 | ||
97.1 | Policy Relating to Recovery of Erroneously Awarded Compensation | ||
(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. |
/s/ Peder Simonsen | |
Peder Simonsen | |
Principal Financial Officer |
2023 | 2022 | 2021 | ||||
Operating revenues | ||||||
Time charter revenues (including related party amounts of $706, $2,033 and $13,281 for the years ended December 31, 2023, 2022 and 2021 respectively) | 434,827 | 593,795 | 603,959 | |||
Voyage charter revenues (including related party amounts of $3,234, nil and nil for the years ended December 31, 2023, 2022 and 2021 respectively) | 446,666 | 518,398 | 597,812 | |||
Other revenues | 4,274 | 1,263 | 1,410 | |||
Total operating revenues | 885,767 | 1,113,456 | 1,203,181 | |||
Gain on sale of assets | 9,188 | 34,185 | 9,788 | |||
Other operating income (expenses), net - related party | — | (413) | (2,008) | |||
Operating expenses | ||||||
Voyage expenses and commissions | 246,161 | 278,550 | 252,865 | |||
Ship operating expenses (including related party amounts of $3,184, $4,916 and $9,313 for the years ended December 31, 2023, 2022 and 2021 respectively) | 251,950 | 225,971 | 208,894 | |||
Charter hire expenses (including related party amounts of $31,484, $37,328 and $60,885 for the years ended December 31, 2023, 2022 and 2021 respectively) | 42,225 | 57,406 | 89,559 | |||
Administrative expenses | 18,679 | 20,375 | 18,149 | |||
Impairment loss on vessels | 11,780 | — | 4,187 | |||
Depreciation | 135,548 | 129,839 | 123,699 | |||
Total operating expenses | 706,343 | 712,141 | 697,353 | |||
Net operating income | 188,612 | 435,087 | 513,608 | |||
Other income (expenses) | ||||||
Interest income | 4,717 | 2,345 | 484 | |||
Interest expense (including related party amounts of nil, nil and $3,395 for the years ended December 31, 2023, 2022 and 2021 respectively) | (103,664) | (56,248) | (39,909) | |||
Share of results of associated companies | 12,316 | 40,793 | 24,482 | |||
Gain on derivatives | 11,371 | 39,968 | 30,465 | |||
Gain (loss) on marketable equity securities | 287 | 503 | (2,000) | |||
Other financial items | (830) | (222) | 477 | |||
Net other income (expenses) | (75,803) | 27,139 | 13,999 | |||
Net income before income taxes | 112,809 | 462,226 | 527,607 | |||
Income tax expense | 541 | 379 | 389 | |||
Net income | 112,268 | 461,847 | 527,218 | |||
Per share information: | ||||||
Earnings per share: basic | $0.56 | $2.30 | $2.74 | |||
Earnings per share: diluted | $0.56 | $2.29 | $2.73 |
2023 | 2022 | |||
ASSETS | ||||
Current assets | ||||
Cash and cash equivalents | 116,382 | 134,784 | ||
Restricted cash | 2,254 | 3,289 | ||
Marketable securities | — | 2,187 | ||
Trade accounts receivable, net | 29,809 | 14,950 | ||
Other current assets | 47,812 | 54,430 | ||
Related party receivables | 3,734 | 2,334 | ||
Derivative instruments receivable | 12,480 | 12,262 | ||
Favorable charter party contracts | 796 | — | ||
Inventories | 40,887 | 45,434 | ||
Prepaid expenses | 6,771 | 12,503 | ||
Voyages in progress | 17,992 | 16,974 | ||
Total current assets | 278,917 | 299,147 | ||
Vessels and equipment, net | 2,987,360 | 2,665,785 | ||
Vessels held for sale | 14,486 | 12,542 | ||
Newbuildings | 54,777 | 91,898 | ||
Finance leases, right of use assets, net | 68,643 | 83,589 | ||
Operating leases, right of use assets, net | 9,538 | 15,646 | ||
Investments in associated companies | 58,536 | 65,400 | ||
Related party receivables | — | 837 | ||
Derivative instruments receivable | 15,590 | 20,861 | ||
Favorable charter party contracts | 755 | — | ||
Other long-term assets | 416 | 1,586 | ||
Total assets | 3,489,018 | 3,257,291 | ||
LIABILITIES AND EQUITY | ||||
Current liabilities | ||||
Current portion of long-term debt | 109,309 | 92,865 | ||
Current portion of finance lease obligations - related party | 19,601 | 18,387 | ||
Current portion of operating lease obligations (including related party balances of $2,147 and $2,010 as of December 31, 2023 and 2022 respectively) | 2,632 | 5,546 | ||
Derivative instruments payables | 172 | 1,313 | ||
Unfavorable charter party contracts | 2,496 | — | ||
Related party payables | 9,157 | 9,492 | ||
Trade accounts payable | 9,524 | 7,143 | ||
Accrued expenses | 46,041 | 43,388 | ||
Other current liabilities | 27,259 | 33,494 | ||
Total current liabilities | 226,191 | 211,628 | ||
Long-term liabilities | ||||
Long-term debt | 1,260,758 | 1,027,991 | ||
Non-current portion of finance lease obligations - related party | 67,987 | 87,588 | ||
Non-current portion of operating lease obligations (including related party balances of $9,198 and $11,345 as of December 31, 2023 and 2022 respectively) | 9,621 | 13,051 | ||
Other long-term liabilities | 2,570 | — |
Total liabilities | 1,567,127 | 1,340,258 | ||
Commitments and contingencies* | ||||
Equity | ||||
Share capital (Shares issued: 2023: 201,190,621. 2022: 201,190,621. Outstanding shares: 2023: 199,628,293. 2022: 200,485,621 shares. All shares are issued and outstanding at par value $0.05) | 10,061 | 10,061 | ||
Treasury shares | (11,527) | (5,014) | ||
Additional paid in capital | 1,124 | 851 | ||
Contributed capital surplus | 1,582,257 | 1,582,257 | ||
Accumulated earnings | 339,976 | 328,878 | ||
Total equity | 1,921,891 | 1,917,033 | ||
Total liabilities and equity | 3,489,018 | 3,257,291 |
2023 | 2022 | 2021 | ||||
Net income | 112,268 | 461,847 | 527,218 | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||
Depreciation | 135,548 | 129,839 | 123,699 | |||
Amortization of deferred charges | 4,766 | 3,618 | 2,677 | |||
Gain from sale of vessels | (9,188) | (34,185) | (9,788) | |||
Impairment loss on vessels | 11,780 | — | 4,187 | |||
Share option expenses | 273 | 566 | 620 | |||
Share of results of associated companies | (12,316) | (40,793) | (24,482) | |||
Dividends received from associated companies | 19,181 | 16,273 | — | |||
Amortization of charter party-out contracts | (1,419) | — | 1,859 | |||
Mark to market (gain) loss on derivatives | 3,912 | (39,496) | (19,435) | |||
Mark to market (gain) loss on marketable securities | (287) | (503) | 2,000 | |||
Non-cash lease expense | (149) | (5,851) | (10,496) | |||
Other | (1,168) | (518) | (235) | |||
Changes in operating assets and liabilities, net: | ||||||
Trade accounts receivable | (14,860) | 13,889 | (6,134) | |||
Related party payables and receivables balances | (1,735) | 902 | (570) | |||
Other receivables | 9,072 | (19,043) | (6,407) | |||
Inventories | 4,548 | (2,051) | (18,219) | |||
Voyages in progress | (1,018) | 13,603 | (17,141) | |||
Prepaid expenses | 5,731 | (4,063) | 2,001 | |||
Trade accounts payables | (1,219) | 681 | (11,939) | |||
Accrued expenses | 8,853 | 11,981 | 12,256 | |||
Other current liabilities | (6,236) | (3,309) | 8,727 | |||
Net cash provided by operating activities | 266,337 | 503,387 | 560,398 | |||
Investing activities | ||||||
Dividends received from marketable equity securities | 6 | 8 | 26 | |||
Proceeds from sale of shares in associated companies | — | 937 | 937 | |||
Repayment of loans receivable from related parties | 925 | 5,350 | — | |||
Additions to newbuildings (including related party amounts of $1,387, $455 and $116,445 for the years ended December 31, 2023, 2022 and 2021 respectively) | (177,931) | (56,028) | (152,460) | |||
Purchase of vessels and equipment (including related party amounts of nil, nil and $286,894 for the years ended December 31, 2023, 2022 and 2021 respectively) | (299,612) | (5,003) | (292,539) | |||
Proceeds from sale of vessels | 94,841 | 127,552 | 54,012 | |||
Net cash provided by (used in) investing activities | (381,771) | 72,816 | (390,024) | |||
Financing activities | ||||||
Proceeds from long-term debt (including related party amounts of nil, nil and $62,975 for the years ended December 31, 2023, 2022 and 2021 respectively) | 634,580 | 275,000 | 497,975 |
Repayment of long-term debt (including related party amounts of nil, nil and $413,600 for the years ended December 31, 2023, 2022 and 2021 respectively) | (385,413) | (417,217) | (628,900) | |||
Repayment of finance leases (including related party amounts of $24,744, $29,059 and $32,237 for the years ended December 31, 2023, 2022 and 2021 respectively) | (40,568) | (29,059) | (32,237) | |||
Debt fees paid | (4,917) | (2,750) | (4,466) | |||
Net proceeds from share issuance | — | — | 352,225 | |||
Share repurchases | (8,357) | (3,273) | — | |||
Proceeds from exercise of share options | 692 | 828 | 636 | |||
Distributions to shareholders | (100,020) | (471,676) | (320,692) | |||
Net cash provided by (used in) financing activities | 95,997 | (648,147) | (135,459) | |||
Net change in cash, cash equivalents and restricted cash | (19,437) | (71,944) | 34,915 | |||
Cash, cash equivalents and restricted cash at beginning of year | 138,073 | 210,017 | 175,102 | |||
Cash, cash equivalents and restricted cash at end of year | 118,636 | 138,073 | 210,017 | |||
Supplemental disclosure of cash flow information: | ||||||
Interest expenses paid, net of amounts capitalized | 87,630 | 45,190 | 30,850 | |||
Income taxes paid | 358 | 240 | 153 |
2023 | 2022 | 2021 | ||||
Number of shares outstanding | ||||||
Balance at beginning of year | 200,485,621 | 200,435,621 | 143,327,697 | |||
Shares issued | — | — | 56,917,924 | |||
Repurchases of shares | (1,107,328) | (400,000) | — | |||
Distribution of treasury shares | 250,000 | 450,000 | 190,000 | |||
Balance at end of year | 199,628,293 | 200,485,621 | 200,435,621 | |||
Share capital | ||||||
Balance at beginning of year | 10,061 | 10,061 | 7,215 | |||
Shares issued | — | — | 2,846 | |||
Balance at end of year | 10,061 | 10,061 | 10,061 | |||
Treasury shares | ||||||
Balance at beginning of year | (5,014) | (4,309) | (5,386) | |||
Repurchases of shares | (8,357) | (3,273) | — | |||
Distribution of treasury shares | 1,844 | 2,568 | 1,077 | |||
Balance at end of year | (11,527) | (5,014) | (4,309) | |||
Additional paid in capital | ||||||
Balance at beginning of year | 851 | 285 | 979 | |||
Shares issued | — | — | 349,379 | |||
Stock option expense | 273 | 566 | 620 | |||
Other | — | — | (22) | |||
Reclassified to contributed surplus | — | — | (350,671) | |||
Balance at end of year | 1,124 | 851 | 285 | |||
Contributed capital surplus | ||||||
Balance at beginning of year | 1,582,257 | 1,762,649 | 1,732,670 | |||
Distributions to shareholders | — | (180,392) | (320,692) | |||
Reclassified from additional paid in capital | — | — | 350,671 | |||
Balance at end of year | 1,582,257 | 1,582,257 | 1,762,649 | |||
Accumulated earnings (deficit) | ||||||
Balance at beginning of year | 328,878 | 160,055 | (366,722) | |||
Distributions to shareholders | (100,020) | (291,284) | — | |||
Loss on distributed treasury shares | (1,150) | (1,740) | (441) | |||
Net income | 112,268 | 461,847 | 527,218 | |||
Balance at end of year | 339,976 | 328,878 | 160,055 | |||
Total equity | 1,921,891 | 1,917,033 | 1,928,741 |
(in thousands of $) | 2023 | 2022 | 2021 | |||
Net income | 112,268 | 461,847 | 527,218 |
(in thousands) | 2023 | 2022 | 2021 | |||
Weighted average number of shares outstanding - basic | 199,924 | 200,685 | 192,355 | |||
Dilutive impact of stock options | 557 | 503 | 615 | |||
Weighted average number of shares outstanding - diluted | 200,481 | 201,188 | 192,970 |
(in thousands of $) | 2023 | 2022 | 2021 | |||
Time charter revenues | 434,827 | 593,795 | 603,959 | |||
Voyage charter revenues | 446,666 | 518,398 | 597,812 | |||
Other revenues | 4,274 | 1,263 | 1,410 | |||
Total operating revenues | 885,767 | 1,113,456 | 1,203,181 |
(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 $) | 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 $) | 2023 | 2022 | ||
Voyages in progress (contract assets) | 15,651 | 14,690 | ||
Trade accounts receivable | 11,066 | 4,468 | ||
Other current assets (capitalized fulfillment costs) | 3,558 | 4,894 | ||
Total | 30,275 | 24,052 |
(in thousands of $) | SFL Leases | Golden Hawk Lease | Office Leases | Total | ||||||
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 | |||||
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 |
(in thousands of $) | SFL Leases | Office Leases | Total | |||||||
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 | |||||
Additions | — | 14,549 | — | — | 14,549 | |||||
Repayments | (2,010) | (2,105) | — | (501) | (4,616) | |||||
Impact of modification of operating leases | — | (16,281) | — | — | (16,281) | |||||
Foreign exchange translation | — | — | — | 4 | 4 | |||||
Balance as of December 31, 2023 | 11,345 | — | — | 908 | 12,253 | |||||
Current portion | 2,147 | — | — | 485 | 2,632 | |||||
Non-current portion | 9,198 | — | — | 423 | 9,621 |
(in thousands of $) | ||
2024 | 3,390 | |
2025 | 3,306 | |
2026 | 2,809 | |
2027 | 2,809 | |
2028 and thereafter | 1,960 | |
Total minimum lease payments | 14,274 | |
Less: Imputed interest | (2,021) | |
Present value of operating lease liabilities | 12,253 |
(in thousands of $) | ||
2024 | 56,650 | |
2025 | 39,884 | |
2026 | 342 | |
2027 | — | |
2028 and thereafter | — | |
96,876 |
(in thousands of $) | 2023 | 2022 | 2021 | |||
Cash and cash equivalents | 116,382 | 134,784 | 197,032 | |||
Short-term restricted cash | 2,254 | 3,289 | 12,985 | |||
Total cash, cash equivalents and restricted cash shown in the statement of cash flows | 118,636 | 138,073 | 210,017 |
(in thousands of $) | 2023 | 2022 | ||
Balance at start of year | 2,187 | 1,684 | ||
Disposals | (2,474) | — | ||
Unrealized gain (loss), net | 287 | 503 | ||
Total marketable equity securities | — | 2,187 |
(in thousands of $) | 2023 | 2022 | 2021 | |||
Trade accounts receivable | 30,231 | 15,397 | 29,135 | |||
Allowance for expected credit losses | (422) | (447) | (297) | |||
Total trade accounts receivable, net | 29,809 | 14,950 | 28,838 |
(in thousands of $) | ||
Balance as of December 31, 2020 | 165 | |
Additions charged to income | 297 | |
Deductions credited to trade receivables | (165) | |
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 |
(in thousands of $) | 2023 | 2022 | ||
Capitalized fulfillment costs | 3,558 | 4,894 | ||
Agent receivables | 969 | 2,207 | ||
Advances | 1,238 | 2,023 | ||
Claims receivables | 8,784 | 5,967 | ||
Bunker receivables on time charter-out contracts | 21,659 | 28,555 | ||
Other receivables | 11,604 | 10,784 | ||
Total other current assets | 47,812 | 54,430 |
(in thousands of $) | Cost | Accumulated Depreciation | Net Book Value | |||
Balance as of December 31, 2021 | 3,435,885 | (555,564) | 2,880,321 | |||
Other additions | 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 | |||
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 |
(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 |
(in thousands of $) | ||
Balance as of January 1, 2022 | 98,535 | |
Additions | — | |
Depreciation | (14,946) | |
Impairment | — | |
Balance as of December 31, 2022 | 83,589 | |
Additions | 16,281 | |
Depreciation | (14,946) | |
Impairment | — | |
Disposal | (16,281) | |
Balance as of December 31, 2023 | 68,643 |
(in thousands of $) | ||
Balance as of January 1, 2022 | 127,730 | |
Additions | — | |
Repayments | (29,059) | |
Interest expense on obligations under finance lease | 7,304 | |
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 December 31, 2023 | 87,588 | |
Current portion | 19,601 | |
Non-current portion | 67,987 |
(in thousands of $) | ||
2024 | 24,553 | |
2025 | 22,551 | |
2026 | 20,617 | |
2027 | 20,617 | |
2028 | 12,320 | |
Thereafter | — | |
Minimum lease payments | 100,658 | |
Less: imputed interest | (13,070) | |
Present value of obligations under finance leases | 87,588 |
(% of ownership) | 2023 | 2022 | ||
TFG Marine Pte Ltd ("TFG Marine") | 10.00% | 10.00% | ||
SwissMarine Pte. Ltd. ("SwissMarine")* | 15.92% | 16.40% | ||
United Freight Carriers LLC. ("UFC") | 50.00% | 50.00% |
(in thousands of $) | Swiss Marine | UFC | TFG Marine | Other | Total | |||||
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 associated companies | (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 | |||||
Distributions received from associated companies | (7,803) | (6,513) | (4,865) | — | (19,181) | |||||
Loss on disposal of associated companies | (161) | — | — | — | (161) | |||||
Share of income | 5,149 | 4,974 | 1,895 | 460 | 12,478 | |||||
Other | — | — | — | — | — | |||||
Balance as of December 31, 2023 | 48,622 | 2,673 | 7,241 | — | 58,536 |
As of December 31, 2023 (in thousands of $) | Swiss Marine | Other | 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% | 1) | ||||
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, 2022 (in thousands of $) | Swiss Marine | Other | Total | |||
Current assets | 657,875 | 833,805 | 1,491,680 | |||
Non-current assets | 531,832 | 683 | 532,515 | |||
Total assets | 1,189,707 | 834,488 | 2,024,195 | |||
Current liabilities | 702,795 | 719,308 | 1,422,103 | |||
Long-term liabilities | 172,272 | 9,250 | 181,522 | |||
Stockholders' equity | 314,640 | 105,930 | 420,570 | |||
Percentage of ownership in equity investees | 16.40% | 2) | ||||
Equity investment of associated companies | 51,601 | 13,964 | 65,565 | |||
Consolidation and reconciling adjustments: | ||||||
Other | (164) | (1) | (165) | |||
Investment in equity investees | 51,437 | 13,963 | 65,400 |
As of December 31, 2023 (in thousands of $) | Swiss Marine | Other | Total | |||
Total operating revenue | 1,900,669 | 6,434,643 | 8,335,312 | |||
Gain sale of vessel | — | — | — | |||
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% | 3) | ||||
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 | Total | |||
Total operating revenue | 2,568,524 | 7,602,558 | 10,171,082 | |||
Gain sale of vessel | — | — | — | |||
Total operating expense | (2,360,220) | (7,447,540) | (9,807,760) | |||
Net operating (loss) 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 (loss of associated companies) | 22,522 | 19,247 | 41,769 | |||
Consolidation and reconciling adjustments: | ||||||
Other | (979) | 3 | (976) | |||
Equity in net income (loss) of associated companies | 21,543 | 19,250 | 40,793 |
As of December 31, 2021 (in thousands of $) | Swiss Marine | Other | Total | |||
Total operating revenue | 2,092,682 | 4,346,535 | 6,439,217 | |||
Gain sale of vessel | — | — | — | |||
Total operating expense | (1,959,272) | (4,340,467) | (6,299,739) | |||
Net operating (loss) income | 133,410 | 6,068 | 139,478 | |||
Net (loss) income | 138,831 | (7,249) | 131,582 | |||
Percentage of ownership in investees | 17.50% | 4) | ||||
Equity in net income (loss) of associated companies | 24,295 | 133 | 24,428 | |||
Consolidation and reconciling adjustments: | ||||||
Other | 56 | (2) | 54 | |||
Equity in net income (loss) of associated companies | 24,351 | 131 | 24,482 |
(in thousands of $) | 2023 | 2022 | ||
$40.0 million term loan | 39,500 | — | ||
$80.0 million term loan | 78,000 | — | ||
$233.0 million term loan | 181,368 | — | ||
$250.0 million term loan | 224,021 | — | ||
$275.0 million term loan and revolving facility | 241,830 | 263,943 | ||
$175.0 million term loan and revolving facility | 127,297 | 112,387 | ||
$260.0 million lease financing | 232,143 | 244,524 | ||
$304.0 million term loan and revolving facility | 197,926 | 216,622 | ||
$131.79 million term loan | — | 88,856 | ||
$93.75 million term loan | — | 70,739 | ||
$155.3 million term loan | — | 70,890 | ||
$120.0 million term loan | 58,588 | 63,545 | ||
Total U.S. dollar denominated floating rate debt | 1,380,673 | 1,131,506 | ||
Deferred charges | (10,606) | (10,650) | ||
Total debt | 1,370,067 | 1,120,856 | ||
Current portion of debt | (109,309) | (92,865) | ||
Long-term portion of debt | 1,260,758 | 1,027,991 |
(in thousands of $) | Floating rate debt | Deferred charges | Total | |||
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 | |||
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 |
(in thousands of $) | ||
2024 | 109,309 | |
2025 | 477,584 | |
2026 | 171,530 | |
2027 | 217,789 | |
2028 | 316,962 | |
Thereafter | 87,499 | |
Total U.S. dollar denominated floating rate debt | 1,380,673 | |
Deferred charges | (10,606) | |
Total debt | 1,370,067 |
(in thousands of $) | 2023 | 2022 | ||
Voyage expenses | 14,427 | 18,197 | ||
Ship operating expenses | 17,997 | 16,106 | ||
Administrative expenses | 4,009 | 3,682 | ||
Tax expenses | 518 | 381 | ||
Interest expenses | 9,090 | 5,022 | ||
Total accrued expenses | 46,041 | 43,388 |
(in thousands of $) | 2023 | 2022 | ||
Deferred charter revenue | 22,840 | 29,153 | ||
Payroll and employee tax | 680 | 653 | ||
Bunker obligations on time charter out contracts | 3,733 | 3,652 | ||
Other current liabilities | 6 | 36 | ||
Total other current liabilities | 27,259 | 33,494 |
(in thousands of $) | 2023 | 2022 | ||
Interest rate swaps | 27,930 | 32,858 | ||
Foreign currency swaps | — | — | ||
Bunker derivatives | 140 | 265 | ||
Forward freight agreements | — | — | ||
Asset Derivatives - Fair Value | 28,070 | 33,123 |
(in thousands of $) | 2023 | 2022 | ||
Interest rate swaps | — | — | ||
Foreign currency swaps | 2 | 10 | ||
Bunker derivatives | 170 | 1,303 | ||
Forward freight agreements | — | — | ||
Liability Derivatives - Fair Value | 172 | 1,313 |
(in thousands of $) | 2023 | 2022 | 2021 | ||||
Interest rate swaps | Interest income (expense) | 15,710 | (466) | (8,349) | |||
Unrealized fair value gain (loss) | (4,929) | 40,614 | 19,802 | ||||
Foreign currency swaps | Realized gain (loss) | 124 | (194) | 60 | |||
Unrealized fair value gain (loss) | — | 113 | (257) | ||||
Forward freight agreements | Realized gain (loss) | (1,137) | (579) | 18,969 | |||
Options | — | — | — | ||||
Bunker derivatives | Realized gain (loss) | 710 | 1,518 | 410 | |||
Unrealized fair value gain (loss) | 893 | (1,038) | (170) | ||||
11,371 | 39,968 | 30,465 |
Authorized share capital: | ||||||
(in thousands of $ except per share amount) | 2023 | 2022 | 2021 | |||
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) | 2023 | 2022 | 2021 | |||
Issued shares: Balance at start of year | 201,190,621 | 201,190,621 | 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 | 201,190,621 | |||
Outstanding number of shares: Balance at start of year | 200,485,621 | 200,435,621 | 143,327,697 | |||
- Shares issued | — | — | 56,917,924 | |||
- Repurchases of shares | (1,107,328) | (400,000) | — | |||
- Distribution of treasury shares | 250,000 | 450,000 | 190,000 | |||
Outstanding number of shares: Balance at end of year | 199,628,293 | 200,485,621 | 200,435,621 |
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 |
Number of options | Weighted Average Exercise Price* | Weighted Average Grant date Fair Value | |||||
Management | Total | ||||||
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 | |||
Granted during 2023 | — | — | — | — | |||
Exercised during 2023 | 250,000 | 250,000 | $6.7** | $1.29 | |||
Forfeited during 2023 | — | — | — | — | |||
Exercisable as of December 31, 2023 | 400,000 | 400,000 | $5.63*** | $1.20 | |||
Outstanding as of December 31, 2023 - Unvested | — | — | $0.00 | $0.00 | |||
Total Outstanding as of December 31, 2023 | 400,000 | 400,000 | $0.00 | $1.20 |
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* | 1.79 | ||||||
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 |
(in thousands of $) | 2023 | 2022 | 2021 | |||
Frontline | 4,206 | 3,902 | 4,171 | |||
SFL | 29,773 | 30,914 | 42,911 | |||
Seatankers | 2,686 | 8,756 | 27,978 | |||
CCL | — | 395 | 2,028 | |||
Front Ocean Management AS | 2,001 | 1,781 | — | |||
38,666 | 45,748 | 77,088 |
(in thousands of $) | 2023 | 2022 | 2021 | |||
Frontline | — | — | 52 | |||
SFL | 70 | 96 | 468 | |||
Seatankers | 456 | 486 | 817 | |||
Northern Drilling | — | — | 38 | |||
SwissMarine | 3,940 | 2,033 | 13,281 | |||
UFC | 900 | — | — | |||
5,366 | 2,615 | 14,656 |
(in thousands of $) | 2023 | 2022 | 2021 | |||
Time charter and voyage charter revenues | 3,940 | 2,033 | 13,281 | |||
Other revenues | 526 | 582 | 1,375 | |||
Other operating income (expenses) | — | (413) | (2,008) | |||
Ship operating expenses1 | (3,184) | (4,916) | (9,313) | |||
Charter hire expenses2 | (31,484) | (37,328) | (60,885) | |||
Administrative expenses | (2,611) | (2,636) | (1,487) | |||
Interest on credit facilities | — | — | (3,395) | |||
(32,813) | (42,678) | (62,432) |
(in thousands of $) | 2023 | 2022 | ||
Frontline | 3,145 | 1,506 | ||
UFC | — | 497 | ||
Seatankers | 528 | 352 | ||
SFL | 82 | — | ||
Credit loss allowance | (21) | (21) | ||
3,734 | 2,334 |
(in thousands of $) | 2023 | 2022 | ||
TFG Marine | 8,479 | 9,219 | ||
Other | 678 | 273 | ||
9,157 | 9,492 |
(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 | 50,000 | August 2019 1) | August 2024 | 1.39% | ||||
Receiving floating, pay fixed | 50,000 | September 2019 1) | September 2024 | 1.29% | ||||
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 2) | December 2030 | 2.53% | ||||
Receiving floating, pay fixed | 50,000 | July 2022 2) | September 2030 | 1.77% | ||||
Receiving floating, pay fixed | 50,000 | January 2023 | March 2030 | 3.07% | ||||
Receiving floating, pay fixed | 50,000 | January 2023 3) | January 2030 | 2.55% | ||||
Receiving floating, pay fixed | 50,000 | March 2023 3) | January 2030 | 2.64% | ||||
650,000 |
2023 | 2023 | 2022 | 2022 | |||||||
(in thousands of $) | Level | Fair Value | Carrying Value | Fair Value | Carrying Value | |||||
Assets | ||||||||||
Cash and cash equivalents | 1 | 116,382 | 116,382 | 134,784 | 134,784 | |||||
Restricted cash | 1 | 2,254 | 2,254 | 3,289 | 3,289 | |||||
Marketable securities | 1 | — | — | 2,187 | 2,187 | |||||
Related party shareholder loans | 2 | — | — | 837 | 837 | |||||
Derivative assets | 2 | 28,070 | 28,070 | 33,123 | 33,123 | |||||
Liabilities | ||||||||||
Long-term debt - floating | 2 | 1,380,673 | 1,380,673 | 1,131,506 | 1,131,506 | |||||
Derivative liabilities | 2 | 172 | 172 | 1,313 | 1,313 |