|
GOLDEN OCEAN GROUP LTD.
|
|
|
|
|
|
|
|
By: /s/ Peder Simonsen
|
Date: February 26, 2025
|
Name: Peder Simonsen
|
|
Title: Interim Principal Executive Officer and Principal Financial Officer
|
• |
Net income of $39.0 million and earnings per share of $0.20 (basic) for the fourth quarter of 2024, compared to net income of $56.3
million and earnings per share of $0.28 (basic) for the third quarter of 2024.
|
• |
Net income of $223.2 million and earnings per share of $1.12 (basic) for full year 2024, compared to net income of $112.3 million and earnings per share of $0.56 (basic) for full year 2023.
|
• |
Adjusted EBITDA1 of $69.9 million for the fourth quarter of 2024, compared to $124.4 million for
the third quarter of 2024.
|
• |
Adjusted net income1 of $12.7 million for the fourth quarter of 2024, compared to $66.7 million for the third quarter of 2024.
|
• |
A total of $34.3 million in drydocking expense was recorded in the fourth quarter of 2024 in connection with
13 drydockings compared to $9.7 million for five drydockings in the third
quarter of 2024.
|
• |
Reported TCE2
rates for Capesize and Panamax vessels of $24,656 per day and $14,771 per day, respectively, and $20,809
per day for the entire fleet in the fourth quarter of 2024.
|
• |
Repurchased 625,000 shares at an aggregate purchase price of $5.7 million, or $9.08 per share.
|
• |
Exercised a purchase option for eight vessels chartered in on long-term leases from SFL Corporation Limited
(“SFL”) for a total aggregate purchase price of $112 million. The acquisition will be partially financed by a new $90 million credit facility at attractive terms.
|
• |
Finalized the sale of one Newcastlemax vessel and one Panamax vessel for a total net consideration of $56.8 million.
|
• |
Estimated TCE rates, inclusive of charter coverage calculated on a load-to-discharge basis, are approximately:
|
|
◦ |
$15,100 per day for 77% of Capesize available days and $9,900 per day for 81% of Panamax available days for the first quarter of 2025.
|
|
◦ |
$20,900 per day for 16% of Capesize available days and $14,200 per day for 10% of Panamax available days for the second quarter of 2025.
|
• |
Announced a cash dividend of $0.15 per share for the fourth quarter of 2024, which is payable on or about
March 21, 2025, to shareholders of record on March 11, 2025. Shareholders holding the Company’s shares through Euronext VPS may receive this cash dividend later, on or about March 24, 2025.
|
|
a. |
83 vessels owned by the Company (51 Capesize and 32 Panamax vessels); and
|
|
b. |
Eight Capesize vessels chartered in from SFL on long-term leases with profit-sharing arrangements.
|
|
|
|
|
(in thousands of $, except per share data)
|
Three months
ended
December 31,
2024
|
Three months
ended
September 30,
2024
|
Three months
ended
December 31,
2023
|
Twelve months
ended
December 31,
2024
|
Twelve months
ended
December 31,
2023
|
|||||||||||||||
Operating revenues
|
||||||||||||||||||||
Time charter revenues
|
147,758
|
160,075
|
155,919
|
622,569
|
434,827
|
|||||||||||||||
Voyage charter revenues
|
62,970
|
98,059
|
95,789
|
341,926
|
446,666
|
|||||||||||||||
Other revenues
|
245
|
2,487
|
2,497
|
3,925
|
4,274
|
|||||||||||||||
Total operating revenues
|
210,973
|
260,621
|
254,205
|
968,420
|
885,767
|
|||||||||||||||
Gain from disposal of vessels
|
16,092
|
4,202
|
5,774
|
21,427
|
9,188
|
|||||||||||||||
Operating expenses
|
||||||||||||||||||||
Voyage expenses and commissions
|
36,045
|
54,066
|
57,454
|
192,890
|
246,161
|
|||||||||||||||
Ship operating expenses
|
95,606
|
69,441
|
63,416
|
293,971
|
251,950
|
|||||||||||||||
Charter hire expenses
|
4,198
|
6,363
|
6,894
|
22,715
|
42,225
|
|||||||||||||||
Administrative expenses
|
6,482
|
5,282
|
4,909
|
24,303
|
18,679
|
|||||||||||||||
Impairment loss on vessels
|
—
|
—
|
—
|
—
|
11,780
|
|||||||||||||||
Depreciation
|
35,560
|
35,813
|
36,189
|
141,627
|
135,548
|
|||||||||||||||
Total operating expenses
|
177,891
|
170,965
|
168,862
|
675,506
|
706,343
|
|||||||||||||||
Net operating income
|
49,174
|
93,858
|
91,117
|
314,341
|
188,612
|
|||||||||||||||
Other income (expenses)
|
||||||||||||||||||||
Interest income
|
1,735
|
1,466
|
1,293
|
6,872
|
4,717
|
|||||||||||||||
Interest expense
|
(25,066
|
)
|
(26,963
|
)
|
(28,663
|
)
|
(108,215
|
)
|
(103,664
|
)
|
||||||||||
Gain/(loss) on derivatives
|
11,833
|
(11,039
|
)
|
(8,237
|
)
|
15,212
|
11,371
|
|||||||||||||
Equity results of associated companies
|
1,637
|
(731
|
)
|
2,731
|
(4,070
|
)
|
12,316
|
|||||||||||||
Other financial items
|
89
|
(212
|
)
|
(319
|
)
|
(378
|
)
|
(543
|
)
|
|||||||||||
Net other expenses
|
(9,772
|
)
|
(37,479
|
)
|
(33,195
|
)
|
(90,579
|
)
|
(75,803
|
)
|
||||||||||
Net income before income taxes
|
39,402
|
56,379
|
57,922
|
223,762
|
112,809
|
|||||||||||||||
Income tax expense
|
398
|
50
|
451
|
548
|
541
|
|||||||||||||||
Net income
|
39,004
|
56,329
|
57,471
|
223,214
|
112,268
|
|||||||||||||||
Per share information:
|
||||||||||||||||||||
Earnings per share: basic and diluted
|
$
|
0.20
|
$
|
0.28
|
$
|
0.29
|
$
|
1.12
|
$
|
0.56
|
(in thousands of $)
|
As of
December 31,
2024
|
As of
September 30,
2024
|
As of
December 31,
2023
|
|||||||||
ASSETS
|
||||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
129,106
|
116,201
|
116,382
|
|||||||||
Restricted cash
|
2,623
|
1,446
|
2,254
|
|||||||||
Other current assets
|
154,812
|
189,318
|
160,281
|
|||||||||
Total current assets
|
286,541
|
306,965
|
278,917
|
|||||||||
Vessels and equipment, net
|
2,959,129
|
2,950,485
|
2,987,360
|
|||||||||
Vessels held for sale
|
—
|
40,299
|
14,486
|
|||||||||
Newbuildings
|
—
|
17,814
|
54,777
|
|||||||||
Finance leases, right of use assets, net
|
53,656
|
57,423
|
68,643
|
|||||||||
Operating leases, right of use assets, net
|
6,848
|
7,775
|
9,538
|
|||||||||
Other long-term assets
|
73,120
|
65,036
|
75,297
|
|||||||||
Total assets
|
3,379,294
|
3,445,797
|
3,489,018
|
|||||||||
LIABILITIES AND EQUITY
|
||||||||||||
Current liabilities
|
||||||||||||
Current portion of long-term debt
|
113,848
|
115,573
|
109,309
|
|||||||||
Current portion of finance lease obligations
|
18,829
|
19,494
|
19,601
|
|||||||||
Current portion of operating lease obligations
|
2,414
|
2,713
|
2,632
|
|||||||||
Other current liabilities
|
99,301
|
114,654
|
94,649
|
|||||||||
Total current liabilities
|
234,392
|
252,434
|
226,191
|
|||||||||
Long-term debt
|
1,188,679
|
1,204,926
|
1,260,758
|
|||||||||
Non-current portion of finance lease obligations
|
49,158
|
53,446
|
67,987
|
|||||||||
Non-current portion of operating lease obligations
|
6,918
|
7,565
|
9,621
|
|||||||||
Other long-term liabilities
|
170
|
708
|
2,570
|
|||||||||
Total liabilities
|
1,479,317
|
1,519,079
|
1,567,127
|
|||||||||
Equity
|
1,899,977
|
1,926,718
|
1,921,891
|
|||||||||
Total liabilities and equity
|
3,379,294
|
3,445,797
|
3,489,018
|
(in thousands of $)
|
Three months
ended
December 31,
2024
|
Three months
ended
September 30,
2024
|
Three months
ended
December 31,
2023
|
Twelve months
ended
December 31,
2024
|
Twelve months
ended
December 31,
2023
|
|||||||||||||||
Net income
|
39,004
|
56,329
|
57,471
|
223,214
|
112,268
|
|||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities
|
||||||||||||||||||||
Gain from disposal of vessels
|
(16,092
|
)
|
(4,202
|
)
|
(5,774
|
)
|
(21,427
|
)
|
(9,188
|
)
|
||||||||||
Depreciation
|
35,560
|
35,813
|
36,189
|
141,627
|
135,548
|
|||||||||||||||
Impairment loss on vessels
|
—
|
—
|
—
|
—
|
11,780
|
|||||||||||||||
Amortization of time charter party out contracts
|
(427
|
)
|
(427
|
)
|
(427
|
)
|
(1,699
|
)
|
(1,419
|
)
|
||||||||||
Dividends from associated companies
|
283
|
150
|
1,688
|
1,411
|
19,181
|
|||||||||||||||
Equity results from associated companies
|
(1,637
|
)
|
731
|
(2,731
|
)
|
4,070
|
(12,316
|
)
|
||||||||||||
Mark to market value on derivatives
|
(9,722
|
)
|
14,782
|
13,712
|
677
|
3,912
|
||||||||||||||
Other, net
|
1,213
|
600
|
421
|
4,895
|
3,537
|
|||||||||||||||
Change in operating assets and liabilities
|
23,529
|
(2,945
|
)
|
(3,678
|
)
|
12,530
|
3,034
|
|||||||||||||
Net cash provided by operating activities
|
71,711
|
100,831
|
96,871
|
365,298
|
266,337
|
|||||||||||||||
Investing activities
|
||||||||||||||||||||
Additions to vessels and right of use assets
|
(1,492
|
)
|
(381
|
)
|
(333
|
)
|
(2,744
|
)
|
(299,612
|
)
|
||||||||||
Additions to newbuildings
|
(21,343
|
)
|
(24,809
|
)
|
(6,133
|
)
|
(98,706
|
)
|
(177,931
|
)
|
||||||||||
Repayments of loans receivable from related parties
|
—
|
—
|
—
|
—
|
925
|
|||||||||||||||
Proceeds from sale of vessels
|
56,750
|
20,790
|
21,168
|
93,249
|
94,841
|
|||||||||||||||
Other investing activities, net
|
—
|
—
|
—
|
—
|
6
|
|||||||||||||||
Net cash provided by (used in) investing activities
|
33,915
|
(4,400
|
)
|
14,702
|
(8,201
|
)
|
(381,771
|
)
|
||||||||||||
Financing activities
|
||||||||||||||||||||
Repayment of long-term debt
|
(139,459
|
)
|
(37,038
|
)
|
(52,327
|
)
|
(741,500
|
)
|
(385,413
|
)
|
||||||||||
Proceeds from long-term debt
|
121,600
|
21,600
|
—
|
675,020
|
634,580
|
|||||||||||||||
Net proceeds from share distribution
|
—
|
—
|
—
|
522
|
692
|
|||||||||||||||
Debt fees paid
|
(1,856
|
)
|
(309
|
)
|
—
|
(7,846
|
)
|
(4,917
|
)
|
|||||||||||
Dividends paid
|
(60,008
|
)
|
(60,008
|
)
|
(19,963
|
)
|
(239,913
|
)
|
(100,020
|
)
|
||||||||||
Share repurchases
|
(5,737
|
)
|
—
|
—
|
(5,737
|
)
|
(8,357
|
)
|
||||||||||||
Repayment of finance leases
|
(6,084
|
)
|
(6,084
|
)
|
(20,387
|
)
|
(24,550
|
)
|
(40,568
|
)
|
||||||||||
Net cash provided by (used in) financing activities
|
(91,544
|
)
|
(81,839
|
)
|
(92,677
|
)
|
(344,004
|
)
|
95,997
|
|||||||||||
Net change
|
14,082
|
14,592
|
18,896
|
13,093
|
(19,437
|
)
|
||||||||||||||
Cash, cash equivalents and restricted cash at start of period
|
117,647
|
103,055
|
99,740
|
118,636
|
138,073
|
|||||||||||||||
Cash, cash equivalents and restricted cash at end of period
|
131,729
|
117,647
|
118,636
|
131,729
|
118,636
|
(in thousands of $, except for share data)
|
Twelve months
ended
December 31,
2024
|
Twelve months
ended
December 31,
2023
|
||||||
Number of shares outstanding
|
||||||||
Balance at beginning of period
|
199,628,293
|
200,485,621
|
||||||
Repurchase of shares
|
(625,000
|
)
|
(1,107,328
|
)
|
||||
Distribution of treasury shares
|
400,000
|
250,000
|
||||||
Balance at end of period
|
199,403,293
|
199,628,293
|
||||||
Share capital
|
||||||||
Balance at beginning of period
|
10,061
|
10,061
|
||||||
Shares issued
|
—
|
—
|
||||||
Balance at end of period
|
10,061
|
10,061
|
||||||
Treasury shares
|
||||||||
Balance at beginning of period
|
(11,527
|
)
|
(5,014
|
)
|
||||
Repurchase of shares
|
(5,737
|
)
|
(8,357
|
)
|
||||
Share distribution
|
2,950
|
1,844
|
||||||
Balance at end of period
|
(14,314
|
)
|
(11,527
|
)
|
||||
Additional paid in capital
|
||||||||
Balance at beginning of period
|
1,124
|
851
|
||||||
Stock option expense
|
—
|
273
|
||||||
Balance at end of period
|
1,124
|
1,124
|
||||||
Contributed capital surplus
|
||||||||
Balance at beginning of period
|
1,582,257
|
1,582,257
|
||||||
Balance at end of period
|
1,582,257
|
1,582,257
|
||||||
Accumulated earnings
|
||||||||
Balance at beginning of period
|
339,976
|
328,878
|
||||||
Distributions to shareholders
|
(239,913
|
)
|
(100,020
|
)
|
||||
Distribution of treasury shares
|
(2,428
|
)
|
(1,150
|
)
|
||||
Net income
|
223,214
|
112,268
|
||||||
Balance at end of period
|
320,849
|
339,976
|
||||||
Total equity
|
1,899,977
|
1,921,891
|
(in thousands of $)
|
Three months
ended
December 31,
2024
|
Three months
ended
September 30,
2024
|
Three months
ended
December 31,
2023
|
Twelve months ended
December 31,
2024
|
Twelve months ended
December 31,
2023
|
|||||||||||||||
Net income
|
39,004
|
56,329
|
57,471
|
223,214
|
112,268
|
|||||||||||||||
Interest income
|
(1,735
|
)
|
(1,466
|
)
|
(1,293
|
)
|
(6,872
|
)
|
(4,717
|
)
|
||||||||||
Interest expense
|
25,066
|
26,963
|
28,663
|
108,215
|
103,664
|
|||||||||||||||
Income tax expense
|
398
|
50
|
451
|
548
|
541
|
|||||||||||||||
Depreciation
|
35,560
|
35,813
|
36,189
|
141,627
|
135,548
|
|||||||||||||||
Amortization of time charter party out contracts
|
(427
|
)
|
(427
|
)
|
(427
|
)
|
(1,699
|
)
|
(1,419
|
)
|
||||||||||
Earnings before Interest Taxes Depreciation and Amortization
|
97,866
|
117,262
|
121,054
|
465,033
|
345,885
|
|||||||||||||||
Impairment loss on vessels
|
—
|
—
|
—
|
—
|
11,780
|
|||||||||||||||
Gain from disposal of vessels
|
(16,092
|
)
|
(4,202
|
)
|
(5,774
|
)
|
(21,427
|
)
|
(9,188
|
)
|
||||||||||
(Gain)/loss on derivatives
|
(11,833
|
)
|
11,039
|
8,237
|
(15,212
|
)
|
(11,371
|
)
|
||||||||||||
Other financial items
|
(59
|
)
|
260
|
(333
|
)
|
458
|
74
|
|||||||||||||
Adjusted Earnings before InterestTaxes Depreciation and Amortization
|
69,882
|
124,359
|
123,184
|
428,852
|
337,180
|
(in thousands of $, except per share data)
|
Three months
ended
December 31,
2024
|
Three months
ended
September 30,
2024
|
Three months
ended
December 31,
2023
|
Twelve months ended
December 31,
2024
|
Twelve months ended
December 31,
2023
|
|||||||||||||||
Net income
|
39,004
|
56,329
|
57,471
|
223,214
|
112,268
|
|||||||||||||||
Add back: Impairment loss on vessels
|
—
|
—
|
—
|
—
|
11,780
|
|||||||||||||||
Less: Gain from disposal of vessels
|
(16,092
|
)
|
(4,202
|
)
|
(5,774
|
)
|
(21,427
|
)
|
(9,188
|
)
|
||||||||||
Market to market value on derivatives
|
(9,722
|
)
|
14,782
|
13,712
|
677
|
3,912
|
||||||||||||||
Amortization of time charter party out contracts
|
(427
|
)
|
(427
|
)
|
(427
|
)
|
(1,699
|
)
|
(1,419
|
)
|
||||||||||
Other financial items
|
(59
|
)
|
260
|
(333
|
)
|
458
|
74
|
|||||||||||||
Adjusted net income
|
12,704
|
66,742
|
64,649
|
201,223
|
117,427
|
|||||||||||||||
Weighted average number of shares outstanding - basic
|
199,403
|
200,028
|
199,628
|
199,911
|
199,924
|
|||||||||||||||
Weighted average number of shares outstanding - diluted
|
199,403
|
200,028
|
199,996
|
199,992
|
200,481
|
|||||||||||||||
Adjusted earnings per share – basic and diluted
|
$
|
0.06
|
$
|
0.33
|
$
|
0.32
|
$
|
1.01
|
$
|
0.59
|
(in thousands of $)
|
Three months
ended
December 31,
2024
|
Three months
ended
September 30,
2024
|
Three months ended
December 31,
2023
|
Twelve months ended
December 31,
2024
|
Twelve months ended
December 31,
2023
|
|||||||||||||||
Total operating revenues
|
210,973
|
260,621
|
254,205
|
968,420
|
885,767
|
|||||||||||||||
Add: Amortization of time charter party out contracts
|
(427
|
)
|
(427
|
)
|
(427
|
)
|
(1,699
|
)
|
(1,419
|
)
|
||||||||||
Less: Other revenues*
|
245
|
2,487
|
2,497
|
3,925
|
4,274
|
|||||||||||||||
Net time and voyage charter revenues
|
210,301
|
257,707
|
251,281
|
962,796
|
880,074
|
|||||||||||||||
Less: Voyage expenses & commission
|
36,045
|
54,066
|
57,454
|
192,890
|
246,161
|
|||||||||||||||
Time charter equivalent income
|
174,256
|
203,641
|
193,827
|
769,906
|
633,913
|
(in thousands of $, except for TCE rate and days)
|
Three months
ended
December 31,
2024
|
Three months
ended
September 30,
2024
|
Three months ended
December 31,
2023
|
Twelve months ended
December 31,
2024
|
Twelve months ended
December 31,
2023
|
|||||||||||||||
TCE Income Capesize vessels
|
126,117
|
149,880
|
137,488
|
571,683
|
403,296
|
|||||||||||||||
TCE Income Panamax, Ultramax vessels*
|
48,139
|
53,761
|
56,339
|
198,223
|
230,617
|
|||||||||||||||
Total Time charter equivalent income
|
174,256
|
203,641
|
193,827
|
769,906
|
633,913
|
|||||||||||||||
in days
|
||||||||||||||||||||
Fleet onhire days Capesize vessels
|
5,115
|
5,297
|
5,461
|
21,121
|
21,075
|
|||||||||||||||
Fleet onhire days Panamax, Ultramax vessels*
|
3,259
|
3,286
|
3,366
|
12,825
|
14,330
|
|||||||||||||||
Total Fleet onhire days
|
8,374
|
8,583
|
8,827
|
33,946
|
35,405
|
|||||||||||||||
in $ per day
|
||||||||||||||||||||
TCE per day Capesize vessels
|
24,656
|
28,295
|
25,176
|
27,067
|
19,136
|
|||||||||||||||
TCE per day Panamax, Ultramax vessels*
|
14,771
|
16,361
|
16,738
|
15,456
|
16,093
|
|||||||||||||||
Time charter equivalent rate
|
20,809
|
23,726
|
21,958
|
22,680
|
17,905
|