|
Exhibit No.
|
Description
|
|
|
Consent of Independent Registered Public Accounting Firm (PricewaterhouseCoopers AS).
|
||
|
Audited consolidated balance sheets of Golden Ocean as of December 31, 2024 and 2023 and the related audited consolidated statements of operations,
statements of cash flows and statements of changes in equity for the years ended December 31, 2024, 2023 and 2022, together with the notes thereto and the report of independent registered public accounting firm thereon.
|
|
|
CMB.TECH NV
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
Dated: September 26, 2025
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Ludovic Saverys
|
|
|
|
|
Ludovic Saverys
|
|
|
|
|
Chief Financial Officer
|
|
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
||||
|
|
|
||||
|
Consolidated Statements of Operations for the years ended December 31, 2024, 2023 and 2022
|
F-4
|
||||
|
Consolidated Balance Sheets as of December 31, 2024 and 2023
|
F-5
|
||||
|
|
|
||||
|
Consolidated Statements of Cash Flows for the years ended December 31, 2024, 2023 and 2022
|
F-7
|
||||
|
|
|
||||
|
Consolidated Statements of Changes in Equity for the years ended December 31, 2024, 2023 and 2022
|
F-8
|
||||
|
|
|
||||
|
Notes to Consolidated Financial Statements
|
F-9
|
||||
|
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
|
Golden Hawk Lease
|
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
|
||||||||||||||||
|
|
Management
|
Total
|
Weighted Average Exercise Price
|
1)
|
Weighted Average Grant date Fair Value
|
|||||||||||
|
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
|
|||||||||
| • |
The carrying value of cash and cash equivalents, which are highly liquid, approximate fair value.
|
| • |
Restricted cash and investments - the balances relate entirely to restricted cash and the carrying values in the balance sheet approximate their fair value.
|
| • |
Floating rate debt - the carrying value in the balance sheet approximates the fair value since it bears a variable interest rate, which is reset on a quarterly basis.
|
| • |
Derivatives - are based on the present value of the estimated future cash flows that we would receive or pay to terminate the agreements at the balance sheet date.
|