__________
(1) Segment historical and statistical data of our
operating fleet include the proportionate share of joint ventures
which is not reflected in our combined results of operations.
(2) Calendar days: total calendar days the vessels
were in our possession for the relevant period.
(3) Available days: total number of calendar days a
vessel is in our possession for the relevant period after
subtracting off-hire days for scheduled drydocking and special
surveys. We use available days to measure the number of days in a
relevant period during which vessels should be available for
generating revenues.
(4) Operating days: the number of available days in
the relevant period a vessel is controlled by us after subtracting
the aggregate number of days that the vessel is off-hire due to a
reason other than scheduled drydocking and special surveys,
including unforeseen circumstances. We use operating days to
measure the aggregate number of days in a relevant period during
which vessels are actually available to generate revenues.
(5) Owned fleet operating days: the number of
operating days in which our owned fleet is operating for the
relevant period.
(6) Long-term charter-in days: the number of
operating days in which our long-term charter-in fleet is operating
for the relevant period. We regard chartered-in vessels as
long-term charters if the period of the charter that we initially
commit to is 12 months or more. Once we have included such
chartered-in vessels in our Fleet, we will continue to regard them
as part of our Fleet until the end of their chartered-in period,
including any period that the charter has been extended under an
option, even if at a given time the remaining period of their
charter may be less than 12 months.
(7) Short-term charter-in days: the number of
operating days for which we have chartered-in third party vessels
for durations of less than one year for the relevant period.
(8) Fleet utilization: the percentage of time that
vessels are available for generating revenue, determined by
dividing the number of operating days during a relevant period by
the number of available days during that period. We use fleet
utilization to measure a company’s efficiency in technically
managing its vessels.
(9) TCE per day: vessel revenues less voyage
expenses during a relevant period divided by the number of
operating days during the period. The number of operating days used
to calculate TCE revenue per day includes the proportionate share
of our joint ventures’ operating days and includes charter-in days.
See “Non-GAAP Financial Measures†at the end of this press
release.
(10) Vessel operating costs per day: Vessel
operating costs per day represents vessel operating costs divided
by the number of calendar days for owned vessels. The vessel
operating costs and the number of calendar days used to calculate
vessel operating costs per day includes the proportionate share of
our joint ventures’ calendar day and excludes charter-in costs and
charter-in days.
(11) Long-term charter-in costs per day: Charter
hire expenses associated with long-term charter-in vessels divided
by long-term charter-in days for the relevant period.
The tables below present the breakdown of
charter hire expense into long-term charter hire expense and
short-term charter hire expense for the six months to December 31,
2018 and 2017, and for the 12 months to December 31, 2018 and
2017:
Six months ended December 31, | ||||||||||||||
2018 | 2017 | |||||||||||||
(In thousands of U.S. dollars) | Long-term | Short- term |
Charter Hire Expense |
Long-term | Short- term |
Charter Hire Expense |
||||||||
Handysize | 348 | 7,325 | 7,673 | 1,583 | 11,053 | 12,636 | ||||||||
Supramax/ultramax | 13,973 | 18,775 | 32,748 | 16,461 | 21,266 | 37,727 | ||||||||
Medium Range Tankers | 8,100 | - | 8,100 | 7,940 | - | 7,940 | ||||||||
Small Tankers | - | - | - | 175 | - | 175 | ||||||||
Other | - | 5,487 | ||||||||||||
Adjustments(1) | (2,153 | ) | (465 | ) | ||||||||||
46,368 | 63,500 | |||||||||||||
Year ended December 31, | ||||||||||||||
2018 | 2017 | |||||||||||||
(In thousands of U.S. dollars) | Long-term | Short- term |
Charter Hire Expense |
Long-term | Short- term |
Charter Hire Expense |
||||||||
Handysize | 1,904 | 14,187 | 16,091 | 3,139 | 19,634 | 22,773 | ||||||||
Supramax/ultramax | 29,580 | 39,848 | 69,428 | 33,038 | 40,298 | 73,336 | ||||||||
Medium Range Tankers | 16,090 | - | 16,090 | 16,257 | - | 16,257 | ||||||||
Small Tankers | - | - | - | 2,148 | - | 2,148 | ||||||||
Other | 1,468 | 14,054 | ||||||||||||
Adjustments(1) | (2,429 | ) | (820 | ) | ||||||||||
100,648 | 127,748 | |||||||||||||
__________
(1) Charter hire cost incurred by the joint ventures are
included within the operating segment information on a
proportionate consolidation basis. Accordingly, joint
ventures’ proportionate financial information are adjusted out to
reconcile to the unaudited interim condensed consolidated and
combined financial statements.
Unaudited Condensed Consolidated and Combined Statement of Financial Position
December 31, 2018 | December 31, 2017 | |||
US$’000 | US$’000 | |||
ASSETS | ||||
Current assets | ||||
Cash and cash equivalents | 47,263 | 46,522 | ||
Trade receivables | 12,034 | 13,399 | ||
Contract assets | 1,959 | - | ||
Other receivables and prepayments | 17,902 | 17,187 | ||
Due from related parties | 13,516 | 26,998 | ||
Loans to joint ventures | 23,803 | 18,180 | ||
Derivative financial instruments | - | 123 | ||
Inventories | 10,841 | 9,078 | ||
Current tax asset | - | 761 | ||
127,318 | 132,248 | |||
Assets classified as held for sale | 7,258 | 54,954 | ||
Total current assets | 134,576 | 187,202 | ||
Non-current assets | ||||
Other receivables and prepayments | - | 72 | ||
Loans to joint ventures | - | 7,301 | ||
Ships, property, plant and equipment | 249,602 | 238,592 | ||
Interest in joint ventures | 54,560 | 64,296 | ||
Intangible assets | 41 | 61 | ||
Goodwill | 7,351 | 8,419 | ||
Deferred tax assets | 1,497 | 1,179 | ||
Total non-current assets | 313,051 | 319,920 | ||
Total assets | 447,627 | 507,122 |
LIABILITIES AND EQUITY | ||||
Current liabilities | ||||
Bank loans | 18,323 | 87,964 | ||
Trade and other payables | 22,364 | 28,354 | ||
Contract liability | 4,223 | - | ||
Provisions | 1,578 | 1,270 | ||
Due to related parties | 6,238 | 16,930 | ||
Derivative financial instruments | 867 | 138 | ||
Bank overdrafts | - | 4,028 | ||
Income tax payable | 3,073 | 3,551 | ||
56,666 | 142,235 | |||
Liabilities associated with assets held for sale | - | 21,014 | ||
Total current liabilities | 56,666 | 163,249 |
December 31, 2018 | December 31, 2017 | |||
US$’000 | US$’000 | |||
Non-current liabilities | ||||
Bank loans | 96,133 | 20,790 | ||
Retirement benefit obligation | 1,922 | 2,180 | ||
Trade and other payables | 403 | 1,167 | ||
Total non-current liabilities | 98,458 | 24,137 | ||
Capital and reserves | ||||
Share capital | 320,683 | * | ||
Parent invested capital | - | 313,978 | ||
Other reserves | (21,140 | ) | 5,758 | |
Accumulated losses | (7,040 | ) | - | |
Equity attributable to owners of the company | 292,503 | 319,736 | ||
Total equity and liabilities | 447,627 | 507,122 | ||
* Amount is less than US$1.00
Unaudited Condensed Consolidated and Combined Statement of Profit or Loss
For the six months ended December 31, |
For the twelve months ended December 31, |
||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||
US$’000 | US$’000 | US$’000 | US$’000 | ||||||||
Revenue | 168,177 | 215,469 | 319,018 | 409,522 | |||||||
Voyage expenses | (80,192 | ) | (84,463 | ) | (151,705 | ) | (166,924 | ) | |||
Vessel operating costs | (16,313 | ) | (20,844 | ) | (32,657 | ) | (40,837 | ) | |||
Charter hire | (46,368 | ) | (63,500 | ) | (100,648 | ) | (127,748 | ) | |||
Depreciation and amortization | (7,445 | ) | (8,343 | ) | (14,094 | ) | (17,975 | ) | |||
Other expenses | (1,500 | ) | (8,391 | ) | (1,146 | ) | (16,364 | ) | |||
Cost of ship sale | (7,675 | ) | (17,560 | ) | (7,675 | ) | (17,560 | ) | |||
Gross profit | 8,684 | 12,368 | 11,093 | 22,114 | |||||||
Other operating income | 3,427 | 2,794 | 11,459 | 4,696 | |||||||
Administrative expenses | (14,307 | ) | (19,333 | ) | (31,599 | ) | (32,868 | ) | |||
Other operating expenses | (3,370 | ) | (37,036 | ) | (5,437 | ) | (39,198 | ) | |||
Share of income/(losses) of joint ventures | 918 | (11,758 | ) | (454 | ) | (12,946 | )null |