2
| one newbuilding container vessel, with estimated delivery to us in 2010; and | ||
| seven newbuilding drybulk carriers, with estimated delivery to us between 2010 and 2012, |
3
Six months ended | Six months ended | |||||||
(in thousands of $) | June 30, 2010 | June 30, 2009 | ||||||
Total operating revenues |
163,370 | 184,891 | ||||||
Gain on sale of assets |
27,688 | | ||||||
Total operating expenses |
(62,105 | ) | (93,941 | ) | ||||
Net operating income |
128,953 | 90,950 | ||||||
Interest income |
400 | 149 | ||||||
Interest expense |
(51,226 | ) | (61,834 | ) | ||||
Other financial items (net) |
(13,803 | ) | 27,554 | |||||
Equity in earnings of associated companies |
36,240 | 39,379 | ||||||
Net income |
100,564 | 96,198 | ||||||
Six months ended | Six months ended | |||||||
(in thousands of $) | June 30, 2010 | June 30, 2009 | ||||||
Direct financing and sale-type lease interest income |
66,144 | 80,327 | ||||||
Finance lease service revenues |
39,234 | 45,494 | ||||||
Profit sharing revenues |
22,745 | 22,502 | ||||||
Time charter revenues |
660 | 2,164 | ||||||
Bareboat charter revenues |
34,277 | 34,249 | ||||||
Other operating income |
310 | 155 | ||||||
Total operating revenues |
163,370 | 184,891 | ||||||
| sales of two tankers on finance leases in 2009 and one tanker on finance lease in early 2010; | ||
| change of four non-double hull vessels from finance to operating leases in 2010; | ||
| exercise of a purchase option by the charterer of one jack-up drilling rig in July 2009; | ||
| scheduled reductions in lease interest income over the terms of our leases, as a progressively lesser proportion of the lease rental payment is allocated as interest income and a higher amount treated as repayment of the lease investment. |
4
Six months ended | Six months ended | |||||||
(in thousands of $) | June 30, 2010 | June 30, 2009 | ||||||
Charterhire payments accounted for as: |
||||||||
Direct financing and sales-type lease interest income |
66,144 | 80,327 | ||||||
Finance lease service revenues |
39,234 | 45,494 | ||||||
Direct financing and sales-type lease repayments |
113,403 | 91,516 | ||||||
Total direct financing and sales-type lease payments received |
218,781 | 217,337 | ||||||
Six months ended | Six months ended | |||||||
(in thousands of $) | June 30, 2010 | June 30, 2009 | ||||||
Ship operating expenses |
40,818 | 47,084 | ||||||
Depreciation |
16,040 | 14,983 | ||||||
Vessel impairment charge |
| 26,756 | ||||||
Administrative expenses |
5,247 | 5,118 | ||||||
62,105 | 93,941 | |||||||
5
Six months ended | Six months ended | |||||||
(in thousands of $) | June 30, 2010 | June 30, 2009 | ||||||
Interest on floating rate loans |
19,903 | 24,650 | ||||||
Interest on 8.5% Senior Notes |
12,702 | 19,086 | ||||||
Swap interest expense |
12,492 | 6,753 | ||||||
Other interest |
3,120 | 8,933 | ||||||
Amortization of deferred charges |
3,009 | 2,412 | ||||||
51,226 | 61,834 | |||||||
6
7
Six months ended | Year ended | |||||||||||
June 30, | December 31, | |||||||||||
2010 | 2009 | 2009 | ||||||||||
(unaudited) | (unaudited) | (audited) | ||||||||||
Operating revenues |
||||||||||||
Direct financing and sales-type lease interest
income from related parties |
62,552 | 78,577 | 147,498 | |||||||||
Direct financing and sales-type lease interest
income from non-related parties |
3,592 | 1,750 | 3,870 | |||||||||
Finance lease service revenues from related parties |
39,234 | 45,494 | 88,953 | |||||||||
Profit sharing revenues from related parties |
22,745 | 22,502 | 33,018 | |||||||||
Time charter revenues from non-related parties |
660 | 2,164 | 2,836 | |||||||||
Bareboat charter revenues from related parties |
10,799 | 10,437 | 20,402 | |||||||||
Bareboat charter revenues from non-related parties |
23,478 | 23,812 | 48,452 | |||||||||
Other operating income |
310 | 155 | 191 | |||||||||
Total operating revenues |
163,370 | 184,891 | 345,220 | |||||||||
Gain on sale of assets |
27,688 | | 24,721 | |||||||||
Operating expenses |
||||||||||||
Ship operating expenses to related parties |
40,045 | 45,493 | 88,953 | |||||||||
Ship operating expenses to non-related parties |
773 | 1,591 | 2,541 | |||||||||
Depreciation |
16,040 | 14,983 | 30,236 | |||||||||
Vessel impairment |
| 26,756 | 26,756 | |||||||||
Administrative expenses to related parties |
637 | 457 | 411 | |||||||||
Administrative expenses to non-related parties |
4,610 | 4,661 | 11,780 | |||||||||
Total operating expenses |
62,105 | 93,941 | 160,677 | |||||||||
Net operating income |
128,953 | 90,950 | 209,264 | |||||||||
Non-operating income / (expense) |
||||||||||||
Interest income |
400 | 149 | 240 | |||||||||
Interest expense to related parties |
(3,120 | ) | (8,931 | ) | (15,923 | ) | ||||||
Interest expense to non-related parties |
(48,106 | ) | (52,903 | ) | (101,152 | ) | ||||||
Net gain on repurchase of 8.5% Senior Notes |
47 | 20,600 | 20,600 | |||||||||
Long-term investment impairment charge |
| (7,110 | ) | (7,110 | ) | |||||||
Other financial items, net |
(13,850 | ) | 14,064 | 11,050 | ||||||||
Net income before equity in earnings of associated
companies |
64,324 | 56,819 | 116,969 | |||||||||
Equity in earnings of associated companies |
36,240 | 39,379 | 75,629 | |||||||||
Net income |
100,564 | 96,198 | 192,598 | |||||||||
Per share information: |
||||||||||||
Basic earnings per share |
$ | 1.27 | $ | 1.30 | $ | 2.59 | ||||||
Diluted earnings per share |
$ | 1.27 | $ | 1.30 | $ | 2.59 |
8
June 30, 2010 | December 31, 2009 | |||||||
(unaudited) | (audited) | |||||||
ASSETS |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
54,585 | 84,186 | ||||||
Restricted cash |
4,101 | 4,101 | ||||||
Trade accounts receivable |
7,128 | 1,873 | ||||||
Due from related parties |
34,690 | 33,861 | ||||||
Other receivables |
957 | 1,076 | ||||||
Inventories |
69 | 94 | ||||||
Prepaid expenses and accrued income |
311 | 177 | ||||||
Investment in direct financing and sales-type leases, current portion |
126,061 | 139,889 | ||||||
Total current assets |
227,902 | 265,257 | ||||||
Vessels and equipment |
683,929 | 638,665 | ||||||
Accumulated depreciation on vessels and equipment |
(98,095 | ) | (82,058 | ) | ||||
Vessels and equipment, net |
585,834 | 556,607 | ||||||
Newbuildings |
71,114 | 71,047 | ||||||
Investment in direct financing and sales-type leases, long-term
portion |
1,552,978 | 1,653,826 | ||||||
Investment in associated companies |
429,385 | 444,435 | ||||||
Other long-term investments |
2,965 | 2,329 | ||||||
Deferred charges |
15,812 | 7,927 | ||||||
Total assets |
2,885,990 | 3,001,428 | ||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities |
||||||||
Short-term debt and current portion of long-term debt |
228,465 | 292,541 | ||||||
Trade accounts payable |
253 | 8 | ||||||
Due to related parties |
33,111 | 422 | ||||||
Accrued expenses |
4,686 | 9,098 | ||||||
Dividend payable |
| 11,214 | ||||||
Other current liabilities |
6,790 | 6,600 | ||||||
Total current liabilities |
273,305 | 319,883 | ||||||
Long-term liabilities |
||||||||
Long-term debt |
1,724,913 | 1,843,409 | ||||||
Financial instruments (long term): mark to market valuation |
65,299 | 58,346 | ||||||
Other long-term liabilities |
28,933 | 30,462 | ||||||
Total liabilities |
2,092,450 | 2,252,100 | ||||||
Commitments and contingent liabilities |
| | ||||||
Stockholders equity |
||||||||
Share capital |
79,125 | 79,125 | ||||||
Additional paid-in capital |
60,338 | 59,307 | ||||||
Contributed surplus |
522,070 | 506,559 | ||||||
Accumulated other comprehensive loss |
(54,248 | ) | (48,716 | ) | ||||
Accumulated other comprehensive loss associated companies |
(50,928 | ) | (33,415 | ) | ||||
Retained earnings |
237,183 | 186,468 | ||||||
Total stockholders equity |
793,540 | 749,328 | ||||||
Total liabilities and stockholders equity |
2,885,990 | 3,001,428 | ||||||
9
Six months ended | Year ended | |||||||||||
June 30, | December 31, | |||||||||||
2010 | 2009 | 2009 | ||||||||||
(unaudited) | (unaudited) | (audited) | ||||||||||
Operating activities |
||||||||||||
Net income |
100,564 | 96,198 | 192,598 | |||||||||
Adjustments to reconcile net income to net cash provided by
operating activities: |
||||||||||||
Depreciation |
16,040 | 14,983 | 30,236 | |||||||||
Vessel impairment charge |
| 26,756 | 26,756 | |||||||||
Long-term investment impairment charge |
| 7,110 | 7,110 | |||||||||
Amortization of deferred charges |
3,009 | 2,413 | 5,507 | |||||||||
Amortization of sellers credit |
(1,038 | ) | (1,034 | ) | (2,065 | ) | ||||||
Equity in earnings of associated companies |
(36,240 | ) | (39,379 | ) | (75,629 | ) | ||||||
Gain on sale of assets |
(27,688 | ) | | (24,721 | ) | |||||||
Net gain on repurchase of 8.5% Senior Notes |
(47 | ) | (20,600 | ) | (20,600 | ) | ||||||
Adjustment of derivatives to market value |
13,089 | (13,310 | ) | (12,675 | ) | |||||||
Other |
354 | (157 | ) | 98 | ||||||||
Changes in operating assets and liabilities, net of effect of acquisitions |
||||||||||||
Trade accounts receivable |
(5,255 | ) | 364 | (1,438 | ) | |||||||
Due from related parties |
44,292 | 18,125 | 5,531 | |||||||||
Other receivables |
119 | 178 | 73 | |||||||||
Inventories |
25 | 155 | 158 | |||||||||
Prepaid expenses and accrued income |
(134 | ) | 1,285 | 3,461 | ||||||||
Trade accounts payable |
245 | 18 | (11 | ) | ||||||||
Accrued expenses |
(4,412 | ) | (9,800 | ) | (8,839 | ) | ||||||
Other current liabilities |
210 | (1,458 | ) | (28 | ) | |||||||
Net cash provided by operating activities |
103,133 | 81,847 | 125,522 | |||||||||
Investing activities |
||||||||||||
Repayments from investments in direct financing and sales-type
leases |
113,403 | 91,516 | 209,368 | |||||||||
Additions to newbuildings |
(69,007 | ) | (19,006 | ) | (71,468 | ) | ||||||
Proceeds from sales of vessels |
29,298 | | 163,086 | |||||||||
Net amounts received from associated companies |
33,777 | 30,860 | 68,000 | |||||||||
Proceeds from (costs of) other investments |
(638 | ) | (254 | ) | (920 | ) | ||||||
Placement of restricted cash |
| 59,290 | 56,002 | |||||||||
Net cash provided by investing activities |
106,833 | 162,406 | 424,068 | |||||||||
Financing activities |
||||||||||||
Shares issued, net of issue costs |
| 16,454 | 16,472 | |||||||||
Repurchase of 8.5% Senior Notes |
(2,918 | ) | (125,405 | ) | (125,405 | ) | ||||||
Proceeds from issuance of short-term and long-term debt |
810,200 | 134,500 | 134,500 | |||||||||
Repayments of short-term and long-term debt |
(963,271 | ) | (182,331 | ) | (446,061 | ) | ||||||
Debt fees paid |
(10,930 | ) | (429 | ) | (752 | ) | ||||||
Cash settlement of derivative instruments |
(11,592 | ) | (18,285 | ) | (14,666 | ) | ||||||
Cash dividends paid |
(61,056 | ) | (53,465 | ) | (75,567 | ) | ||||||
Net cash used in financing activities |
(239,567 | ) | (228,961 | ) | (511,479 | ) | ||||||
Net change in cash and cash equivalents |
(29,601 | ) | 15,292 | 38,111 | ||||||||
Cash and cash equivalents at start of the period |
84,186 | 46,075 | 46,075 | |||||||||
Cash and cash equivalents at end of the period |
54,585 | 61,367 | 84,186 | |||||||||
Supplemental disclosure of cash flow information: |
||||||||||||
Interest paid, net of capitalized interest |
51,744 | 63,246 | 117,231 | |||||||||
10
Six months ended | Year ended | |||||||||||
June 30, | December 31, | |||||||||||
2010 | 2009 | 2009 | ||||||||||
(unaudited) | (unaudited) | (audited) | ||||||||||
Number of shares outstanding |
||||||||||||
At beginning of period |
79,125,000 | 72,743,737 | 72,743,737 | |||||||||
Shares issued (see Note 6) |
| 3,495,264 | 6,381,263 | |||||||||
At end of period |
79,125,000 | 76,239,001 | 79,125,000 | |||||||||
Share capital |
||||||||||||
At beginning of period |
79,125 | 72,744 | 72,744 | |||||||||
Shares issued (see Note 6) |
| 4,534 | 6,381 | |||||||||
At end of period |
79,125 | 77,278 | 79,125 | |||||||||
Additional paid-in capital |
||||||||||||
At beginning of period |
59,307 | 2,194 | 2,194 | |||||||||
Transfer to contributed surplus |
| | (2,194 | ) | ||||||||
Employee stock options issued |
1,031 | 550 | 1,392 | |||||||||
Shares issued |
| 35,728 | 57,915 | |||||||||
At end of period |
60,338 | 38,472 | 59,307 | |||||||||
Contributed surplus |
||||||||||||
At beginning of period |
506,559 | 496,922 | 496,922 | |||||||||
Transfer from additional paid-in capital |
| | 2,194 | |||||||||
Amortization of deferred equity contributions |
15,511 | 6,802 | 7,443 | |||||||||
At end of period |
522,070 | 503,724 | 506,559 | |||||||||
Accumulated other comprehensive loss |
||||||||||||
At beginning of period |
(48,716 | ) | (90,064 | ) | (90,064 | ) | ||||||
Other comprehensive income/(loss) |
(5,532 | ) | 31,907 | 41,348 | ||||||||
At end of period |
(54,248 | ) | (58,157 | ) | (48,716 | ) | ||||||
Accumulated other comprehensive loss associated
companies |
||||||||||||
At beginning of period |
(33,415 | ) | (49,244 | ) | (49,244 | ) | ||||||
Other comprehensive income/(loss) |
(17,513 | ) | 23,340 | 15,829 | ||||||||
At end of period |
(50,928 | ) | (25,904 | ) | (33,415 | ) | ||||||
Retained earnings |
||||||||||||
At beginning of period |
186,468 | 84,798 | 84,798 | |||||||||
Net income |
100,564 | 96,198 | 192,598 | |||||||||
Dividends declared |
(49,849 | ) | (44,282 | ) | (90,928 | ) | ||||||
At end of period |
237,183 | 136,714 | 186,468 | |||||||||
Total Stockholders Equity |
793,540 | 672,127 | 749,328 | |||||||||
Comprehensive income |
||||||||||||
Net income |
100,564 | 96,198 | 192,598 | |||||||||
Fair value adjustment to hedging financial instruments |
(5,456 | ) | 31,867 | 41,248 | ||||||||
Fair value adjustment to hedging financial
instruments associated companies |
(17,513 | ) | 23,340 | 15,829 | ||||||||
Other comprehensive income/(loss) |
(76 | ) | 40 | 100 | ||||||||
Comprehensive income |
77,519 | 151,445 | 249,775 | |||||||||
11
1. | INTERIM FINANCIAL DATA |
The unaudited interim financial statements of Ship Finance International Limited (Ship Finance or the Company) have been prepared on the same basis as the Companys audited financial statements and, in the opinion of management, include all material adjustments, consisting only of normal recurring adjustments considered necessary in order to make the interim financial statements not misleading, in accordance with accounting principles generally accepted in the United States of America (US GAAP). The accompanying interim unaudited financial statements should be read in conjunction with the annual financial statements and notes included in the Annual Report on Form 20-F for the year ended December 31, 2009. The results of operations for the interim period ended June 30, 2010 are not necessarily indicative of the results for the entire year ending December 31, 2010. |
The consolidated financial statements are prepared in accordance with US GAAP. The consolidated financial statements include the assets and liabilities and results of operations of the Company and its subsidiaries. All intercompany balances and transactions have been eliminated on consolidation. | ||
Investments in companies over which the Company exercises significant influence but does not consolidate are accounted for using the equity method. The Company records its investments in equity-method investees on the consolidated balance sheets as Investment in associated companies and its share of the investees earnings or losses in the consolidated statements of operations as Equity in earnings of associated companies. | ||
A variable interest entity is defined in ASC Topic 810 (Consolidation) as a legal entity where either (1) the entity is thinly capitalised i.e. the equity isnt sufficient to fund the entitys activities without additional subordinated support; or (2) the equity holders as a group have one of the following characteristics: (a) Lack the power to direct the activities of the entity that most significantly impact the entitys economic performance; (b) Fail to absorb the entitys expected losses; or (c) Fail to receive the entitys expected residual returns; or (3) the equity investors have voting rights that are not proportionate to their economic interests, and the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. | ||
ASC 810 requires a variable interest entity to be consolidated if the interest holders has both (a) the power to direct the activities of the variable interest entity that most significantly impact the entitys economic performance, and (b) the obligation to absorb losses or the right to receive benefits from the variable interest entity that could potentially be significant to the variable interest entity. We evaluate our subsidiaries, and any other entity in which we hold a variable interest, in order to determine whether we are the primary beneficiary of the entity, and where it is determined that we are the primary beneficiary we fully consolidate the entity. Investments in which the Company has a majority shareholding but which it does not consolidate, due to the participating rights of other interest holders, are accounted for using the equity method. | ||
Items of historical data are reclassified where appropriate in order to provide comparative figures on a consistent basis. | ||
The preparation of financial statements in accordance with US GAAP requires that management make estimates and assumptions affecting the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. |
Revenues and expenses are recognized on the accrual basis. Revenues are generated from time charter hire, bareboat charter hire, finance lease interest income, finance lease service revenues and profit sharing arrangements. | ||
Each charter agreement is evaluated and classified as an operating or a capital lease. Rental receipts from operating leases are recognized to income over the period to which the payment relates. |
12
Rental payments from capital leases, which are either direct financing leases or sales-type leases, are allocated between lease service revenues, if applicable, lease interest income and repayment of net investment in leases. The amount allocated to lease service revenue is based on the estimated fair value at the time of entering the lease agreement of the services provided, which consist of ship management and operating services. |
Any contingent elements of rental income, such as profit share or interest rate adjustments, are recognized when the contingent conditions have materialized and the rentals are due and collectible. |
The Company has used historical carrying value to account for an acquisition of vessels from Frontline Ltd (Frontline), which took place in 2004. This was a result of the related party nature of both the acquisition and subsequent direct financing leases of the vessels. The difference between the historical carrying value and the net investment in the lease has been recorded as a deferred deemed equity contribution, and is presented as a reduction in the net investment in finance leases in the balance sheet. The deferred deemed equity contribution is amortized as a credit to contributed surplus over the life of the new lease arrangement, as lease payments are applied to the principal balance of the lease receivable. |
The Company enters into interest rate swap transactions from time to time to hedge a portion of its exposure to floating interest rates. These transactions involve the conversion of floating rates into fixed rates over the life of the transactions without an exchange of underlying principal. The fair values of the interest rate swap contracts are recognized as assets or liabilities, and for certain of the Companys swaps changes in fair values are recognized in the consolidated statements of operations. When the interest rate swap qualifies for hedge accounting under ASC Topic 815 Derivatives and Hedging (ASC 815: formerly FAS 133) and the Company has formally designated the swap instrument as a hedge to the underlying loan, and when the hedge is effective, the changes in the fair value of the swap are recognized in other comprehensive income. |
Normal vessel repair and maintenance costs are charged to expense when incurred. The Company recognizes the cost of a drydocking at the time the drydocking takes place, applying the expense as incurred method. |
In June 2009, the FASB issued FAS No. 167 Amendments to FASB Interpretation No. 46(R) (FAS 167: now ASC Topic 810 Consolidation). FAS 167 amends the evaluation criteria to identify the primary beneficiary of a variable interest entity provided by FASB Interpretation No. 46(R). Additionally, FAS 167 requires ongoing reassessments of whether an enterprise is the primary beneficiary of the variable interest entity and additional disclosures. The adoption in fiscal year 2010 of FAS 167 by the Company did not have any material impact on its consolidated financial position, results of operations, and cash flows. Additional disclosure required by the new pronouncement is included in note 11. |
2. | INVESTMENTS IN DIRECT FINANCING AND SALES-TYPE LEASES |
Most of the Companys VLCCs, Suezmaxes and OBOs are chartered on long-term, fixed-rate charters to Frontline Shipping Limited, Frontline Shipping II Limited and Frontline Shipping III Limited, (the Frontline Charterers) which extend for various periods depending on the age of the vessels, ranging from approximately four to 17 years remaining charter period. The terms of the charters do not provide the Frontline Charterers with an option to terminate the charter before the end of its term, other than with respect to the Companys non-double hull vessels for which there are termination options commencing in 2010. |
The Companys jack-up drilling rig is chartered on a long-term bareboat charter to SeaDrill Invest II Limited (SeaDrill II), a wholly-owned subsidiary of Seadrill Limited (Seadrill), a related party. The terms of the charter, which expires in 2022, provide the charterer with various call options to acquire the rig at certain dates throughout the charter. |
13
Two of the Companys offshore supply vessels are chartered on long term bareboat charters to DESS Cyprus Limited, a wholly owned subsidiary of Deep Sea Supply Plc (Deep Sea), a related party. The terms of charters provide the charterer with various call options to acquire the vessels at certain dates throughout the charters, which expire in 2020. | ||
As of June 30, 2010, 36 of the Companys assets were accounted for as direct financing leases, all of which are leased to related parties. In addition, three of the Companys assets were accounted for as sales-type leases, these being Front Sabang, Glorycrown and Everbright which are leased to non-related parties. The following lists the components of the investments in direct financing and sales-type leases as of June 30, 2010. |
(in thousands of $) | June 30, 2010 | December 31, 2009 | ||||||
Total minimum lease payments to be received |
3,133,976 | 3,339,545 | ||||||
Less: amounts representing estimated executory costs
including profit thereon, included in total minimum lease
payments |
(764,406 | ) | (831,275 | ) | ||||
Net minimum lease payments receivable |
2,369,570 | 2,508,270 | ||||||
Estimated residual values of leased property (un-guaranteed) |
455,231 | 522,873 | ||||||
Less: unearned income |
(937,413 | ) | (1,013,139 | ) | ||||
1,887,388 | 2,018,004 | |||||||
Less: deferred deemed equity contribution |
(190,963 | ) | (206,474 | ) | ||||
Less: unamortized gains |
(17,386 | ) | (17,815 | ) | ||||
Total investment in finance leases |
1,679,039 | 1,793,715 | ||||||
Current portion |
126,061 | 139,889 | ||||||
Long-term portion |
1,552,978 | 1,653,826 | ||||||
1,679,039 | 1,793,715 | |||||||
The above table includes the sales-type leases for Front Sabang, Glorycrown and Everbright as follows: |
(in thousands of $) | June 30, 2010 | December 31, 2009 | ||||||
Total minimum lease payments to be received |
153,678 | 92,987 | ||||||
Less: unearned income |
(30,127 | ) | (17,624 | ) | ||||
Total investment in finance leases |
123,551 | 75,363 | ||||||
Current portion |
14,912 | 11,904 | ||||||
Long-term portion |
108,639 | 63,459 | ||||||
123,551 | 75,363 | |||||||
3. | INVESTMENT IN ASSOCIATED COMPANIES |
At June 30, 2010 and December 31, 2009 the Company has the following participation in investments that are recorded using the equity method: |
June 30, 2010 | December 31, 2009 | |||||||
Front Shadow Inc. (Front Shadow) |
100.00 | % | 100.00 | % | ||||
SFL West Polaris Limited (SFL West Polaris) |
100.00 | % | 100.00 | % | ||||
SFL Deepwater Ltd (SFL Deepwater) |
100.00 | % | 100.00 | % |
Summarized balance sheet information of the Companys three equity method investees is as follows: |
As of June 30, 2010 | ||||||||||||||||
Front | SFL West | SFL | ||||||||||||||
(in thousands of $) | TOTAL | Shadow | Polaris | Deepwater | ||||||||||||
Current assets |
359,978 | 2,860 | 125,322 | 231,796 | ||||||||||||
Non current assets |
2,004,394 | 20,639 | 653,893 | 1,329,862 | ||||||||||||
Current liabilities |
251,817 | 4,104 | 79,128 | 168,585 | ||||||||||||
Non current liabilities |
1,592,625 | 16,030 | 542,701 | 1,033,894 |
14
As of December 31, 2009 | |||||||||||||||||||
Front | SFL West | SFL | |||||||||||||||||
(in thousands of $) | TOTAL | Shadow | Polaris | Deepwater | |||||||||||||||
Current assets |
316,822 | 1,882 | 112,002 | 202,938 | |||||||||||||||
Non current assets |
2,125,707 | 21,626 | 692,690 | 1,411,391 | |||||||||||||||
Current liabilities |
247,575 | 6,055 | 77,403 | 164,117 | |||||||||||||||
Non current liabilities |
1,693,751 | 14,460 | 578,088 | 1,101,203 |
Summarized statement of operations information of the Companys three equity method investees is as follows: |
Six months ended June 30 2010 | |||||||||||||||||||
Front | SFL West | SFL | |||||||||||||||||
(in thousands of $) | TOTAL | Shadow | Polaris | Deepwater | |||||||||||||||
Operating revenues |
70,309 | 449 | 26,804 | 43,056 | |||||||||||||||
Net operating income |
70,281 | 446 | 26,802 | 43,033 | |||||||||||||||
Net income |
36,240 | 372 | 10,923 | 24,945 |
Six months ended June 30, 2009 | ||||||||||||||||
Front | SFL West | SFL | ||||||||||||||
(in thousands of $) | TOTAL | Shadow | Polaris | Deepwater | ||||||||||||
Operating revenues |
77,344 | 568 | 29,376 | 47,400 | ||||||||||||
Net operating income |
77,270 | 560 | 29,345 | 47,365 | ||||||||||||
Net income |
39,379 | 423 | 11,558 | 27,398 |
Year ended December 31, 2009 | ||||||||||||||||
Front | SFL West | SFL | ||||||||||||||
(in thousands of $) | TOTAL | Shadow | Polaris | Deepwater | ||||||||||||
Operating revenues |
150,473 | 1,109 | 57,547 | 91,817 | ||||||||||||
Net operating income |
150,230 | 1,096 | 57,442 | 91,692 | ||||||||||||
Net income |
75,629 | 864 | 22,476 | 52,289 |
Front Shadow is a 100% owned subsidiary of Ship Finance, incorporated in 2006 for the purpose of holding a Panamax drybulk carrier and leasing that vessel to Golden Ocean, a related party. In September 2006 Front Shadow entered into a $22.7 million term loan facility and at June 30, 2010 the balance outstanding under this facility was $15.5 million. The Company guarantees $2.1 million of this debt. The vessel is chartered on a bareboat basis and the terms of the charter provide the charterer with various call options to acquire the vessel at certain dates throughout the charter, which expires in 2016. | ||
SFL West Polaris is a 100% owned subsidiary of Ship Finance, incorporated in 2008 for the purpose of holding an ultra deepwater drillship and leasing that vessel to Seadrill Polaris Ltd. (Seadrill Polaris), a wholly owned and guaranteed subsidiary of Seadrill. In July 2008, SFL West Polaris entered into a $700.0 million term loan facility and at June 30, 2010 the balance outstanding under this facility was $582.6 million. The Company guaranteed $90.0 million of this debt at June 30, 2010. The vessel is chartered on a bareboat basis and the terms of the charter provide the charterer with various call options to acquire the vessel at certain dates throughout the charter. In addition, SFL West Polaris has a put option to sell the vessel to Seadrill Polaris at a fixed price at the end of the charter, which expires in 2023. | ||
SFL Deepwater is a 100% owned subsidiary of Ship Finance, incorporated in 2008 for the purpose of holding two ultra deepwater drilling rigs and leasing those rigs to Seadrill Deepwater Charterer Ltd. (Seadrill Deepwater), a wholly owned and guaranteed subsidiary of Seadrill. In September 2008 SFL Deepwater entered into a $1,400.0 million term loan facility and at June 30, 2010 the balance outstanding under this facility was $1,177.9 million. The Company guarantees $200.0 million of this debt. The rigs are chartered on a bareboat basis and the terms of the charter provide the charterer with various call options to acquire the rigs at certain dates |
15
throughout the charter. In addition, there is an obligation for Seadrill Deepwater to purchase the rigs at fixed prices at the end of the charters, which expire in 2023. |
These three entities are being accounted for using the equity method as it has been determined that Ship Finance is not their primary beneficiary under ASC 810. | ||
4. | SHORT-TERM AND LONG-TERM DEBT |
(in thousands of $) | June 30, 2010 | December 31, 2009 | ||||||
Long-term debt: |
||||||||
8.5% Senior Notes due 2013 |
298,074 | 301,074 | ||||||
U.S. dollar fixed rate loan due 2011 to a related party |
| 90,000 | ||||||
U.S. dollar denominated floating rate debt (LIBOR plus a
margin) due through 2019 |
1,655,304 | 1,718,376 | ||||||
1,953,378 | 2,109,450 | |||||||
Short-term debt: |
||||||||
U.S. dollar floating rate loan due 2010 to a related party |
| 26,500 | ||||||
Total short-term and long-term debt |
1,953,378 | 2,135,950 | ||||||
Less: short-term portion |
(228,465 | ) | (292,541 | ) | ||||
1,724,913 | 1,843,409 | |||||||
The outstanding debt as of June 30, 2010 is repayable as follows: |
(in thousands of $) | ||||
Year ending December 31 | ||||
2010 (remaining six months)
|
92,769 | |||
2011
|
214,617 | |||
2012
|
329,812 | |||
2013
|
505,517 | |||
2014
|
249,577 | |||
Thereafter
|
561,086 | |||
Total debt
|
1,953,378 | |||
The weighted average interest rate for floating rate debt denominated in U.S. dollars was 4.22% per annum and 3.59% per annum at June 30, 2010, and December 31, 2009, respectively. These rates take into consideration the effect of related interest rate swaps. At June 30, 2010, the three month dollar USD LIBOR was 0.53% per annum. | ||
8.5% Senior Notes due 2013 | ||
On December 15, 2003 the Company issued $580 million of 8.5% senior notes. Interest on the notes is payable in cash semi-annually in arrears on June 15 and December 15. The notes were not redeemable prior to December 15, 2008 except in certain circumstances. After that date the Company may redeem notes at redemption prices which reduce from 104.25% in 2009 to 100% in 2011 and thereafter. | ||
In 2004, 2005 and 2006 the Company bought back and cancelled notes with an aggregate principal amounts of $130.9 million. No notes were bought in 2007 or 2008. In 2009 the Company purchased notes with a principal value of $148.0 million, which are being held as treasury notes and against which certain borrowings are secured (see below). A net gain of $20.6 million was recorded on purchase. The net amount outstanding at December 31, 2009 was $301.1 million. | ||
In the six month period ended June 30, 2010, the Company purchased additional notes with a principal value of $3.0 million, which are also being held as treasury notes. The net amount outstanding at June 30, 2010 was $298.1 million. | ||
$115 million loan due to a related party | ||
In November 2008 the Company entered into a $115 million loan agreement at a fixed interest rate with a related party. The $90.0 million outstanding at December 31, 2009, was repaid in March 2010. |
16
$1,131 million secured term loan facility | ||
In February 2005 the Company entered into a $1,131 million six year term loan facility with a syndicate of banks, bearing interest at LIBOR plus a margin. The $766.6 million outstanding at December 31, 2009, was repaid in March 2010, mainly from the proceeds from the new $725.0 million facility (see below). | ||
$350 million combined senior and junior secured term loan facility | ||
In June 2005 the Company entered into a combined $350 million senior and junior secured term loan facility with a syndicate of banks, for the purpose of partly funding the acquisition of five VLCCs. The facility bears interest at LIBOR plus a margin for the senior loan and LIBOR plus a different margin for the junior loan. The facility is repayable over a term of seven years. | ||
$210 million secured term loan facility | ||
In April 2006 the Company entered into a $210 million secured term loan facility with a syndicate of banks to partly fund the acquisition of five new container vessels. The facility bears interest at LIBOR plus a margin and is repayable over a term of 12 years. | ||
$170 million secured term loan facility | ||
In February 2007 the Company entered into a $170 million secured term loan facility with a syndicate of banks. The proceeds of the facility were used to partly fund the acquisition of the jack-up drilling rig West Prospero. The facility bears interest at LIBOR plus a margin and is repayable over a term of six years from the date of delivery of the rig. | ||
$149 million secured term loan facility | ||
In August 2007 the Company entered into a $149 million secured term loan facility with a syndicate of banks. The proceeds of the facility were used to partly fund the acquisition of five new offshore supply vessels. One of the vessels was sold in January 2008 and the loan facility now relates to the remaining four vessels. The facility bears interest at LIBOR plus a margin and is repayable over a term of seven years. | ||
$77 million secured term loan facility | ||
In January 2008 the Company entered into a $77 million secured term loan facility with a syndicate of banks. The proceeds of the facility were used to partly fund the acquisition of two offshore supply vessels. The facility bears interest at LIBOR plus a margin and is repayable over a term of seven years. | ||
$30 million secured revolving credit facility | ||
In February 2008 the Company entered into a $30 million secured revolving credit facility with a bank. The proceeds of the facility were used to partly fund the acquisition of the container vessel SFL Europa. The facility bears interest at LIBOR plus a margin and is repayable over a term of seven years. | ||
$49 million secured term loan facility | ||
In March 2008 the Company entered into a $49 million secured term loan facility with a bank. The proceeds of the facility were used to partly fund the acquisition of two newbuilding chemical tankers. The facility bears interest at LIBOR plus a margin and is repayable over a term of ten years. | ||
$70 million secured revolving credit facility | ||
In June 2008 the Company entered into a $70 million secured revolving credit facility with a bank. The proceeds of the facility were secured against three single hull VLCCs. Two of the VLCCs were sold in 2009 and as at June 30, 2010 the facility relates to a single VLCC. The facility bears interest at LIBOR plus a margin and is repayable over a term of two years. | ||
$58 million secured revolving credit facility | ||
In September 2008 the Company entered into a $58 million secured revolving credit facility with a syndicate of banks. The proceeds of the facility were secured against two containerships, Asian Ace and Green Ace. The facility bears interest at LIBOR plus a margin and is repayable over a term of five years. |
17
$100 million secured revolving credit facility | ||
In November 2008 the Company entered into a $100 million secured revolving credit facility with a bank. The proceeds of the facility were secured against five single hull VLCCs. The facility bears interest at LIBOR plus a margin and is repayable over a term of two years. | ||
$60 million secured term loan facility | ||
In June 2009 the Company entered into a $60 million secured term loan facility with a bank. The proceeds of the facility were used to partly fund the purchase of 8.5% Senior Notes issued by the Company, which are being held as treasury notes and against which the facility is secured. The facility bears interest at LIBOR plus a margin and is repayable over a term of two years. | ||
$30 million secured term loan facility | ||
In June 2009 the Company entered into a $30 million secured term loan facility with a bank. The proceeds of the facility were used to partly fund the purchase of 8.5% Senior Notes issued by the Company, which are being held as treasury notes and against which the facility is secured. The facility bears interest at LIBOR plus a margin and is repayable over a term of three years. | ||
$43 million secured term loan facility | ||
In February 2010 the Company entered into a $43 million secured term loan facility with a bank. The proceeds of the facility were secured against the newbuilding Suezmax oil tanker Glorycrown. The facility bears interest at LIBOR plus a margin and is repayable over a term of approximately five years. | ||
$43 million secured term loan facility | ||
In March 2010 the Company entered into a $43 million secured term loan facility with a bank. The proceeds of the facility were secured against the newbuilding Suezmax oil tanker Everbright. The facility bears interest at LIBOR plus a margin and is repayable over a term of five years. | ||
$725 million secured term loan and revolving credit facility | ||
In March 2010 the Company entered into a $725 million secured combined term loan and revolving credit facility with a syndicate of banks, to replace the $1,131 million facility due 2011. The proceeds of the facility are secured against 26 vessels chartered to Frontline. The facility bears interest at LIBOR plus a margin and the term loan is repayable over a term of five years. | ||
$26.5 million short-term loan due to related party | ||
In March 2009 the Charter Ancillary Agreement with Frontline Shipping III was amended, whereby the charter service reserve totalling $26.5 million relating to the vessels on charter to Frontline Shipping III may be in the form of a loan to the Company. The $26.5 million outstanding at December 31, 2009, was repaid in February 2010. | ||
Agreements related to long-term debt provide limitations on the amount of total borrowings and secured debt, and acceleration of payment under certain circumstances, including failure to satisfy certain financial covenants. As of June 30, 2010 the Company is in compliance with all of the covenants under its long-term debt facilities. | ||
5. | FINANCIAL INSTRUMENTS | |
Interest rate risk management | ||
In certain situations, the Company may enter into financial instruments to reduce the risk associated with fluctuations in interest rates. The Company has a portfolio of swaps that swap floating rate interest to fixed rate, which from a financial perspective hedge interest rate exposure. The counterparties to such contracts are Nordea Bank Finland Plc, HSH Nordbank AG, Fortis Bank (Nederland) N.V., Fortis Bank NV/SA, HBOS Treasury Services Plc, NIBC Bank N.V., Citibank N.A. London, Scotiabank Europe Plc, DnB NOR Bank ASA, Skandinaviska Enskilda Banken AB (publ) Oslo, ING Bank N.V., Lloyds TSB Bank Plc, Commmerzbank AG, Royal Bank of Scotland Plc, Credit Agricole Corporate and Investment Bank (formerly Calyon), Swedbank AB and Danske Bank A/S.. Credit risk exists to the extent that the counterparties are unable to perform under the contracts, but this risk is considered remote as the counterparties are all banks which have provided the Company with loans and the interest rate swaps are related to financing arrangements. |
18
The Company manages its debt portfolio with interest rate swap agreements denominated in U.S. dollars to achieve an overall desired position of fixed and floating interest rates. At June 30, 2010, the Company and its consolidated subsidiaries had entered into interest rate swap transactions, involving the payment of fixed rates in exchange for LIBOR, as summarized below. The summary includes all swap transactions, which are all designated as hedges against specific loans. |
Notional Principal (in thousands of $) | Inception date | Maturity date | Fixed interest rate | |||||
$186,847 (reducing to $98,269)
|
April 2006 | May 2019 | 5.65 | % | ||||
$103,513 (reducing to $86,612)
|
September 2007 | September 2012 | 4.85 | % | ||||
$61,514 (reducing to $51,902)
|
January 2008 | January 2012 | 3.69 | % | ||||
$45,034 (reducing to $24,794)
|
March 2008 | August 2018 | 4.05% 4.15 | % | ||||
$181,789 (reducing to $169,683)
|
March 2008 | June 2012 | 1.88% 3.43 | % | ||||
$530,000 (reducing to $122,632)
|
March 2010 | March 2015 | 1.96% 2.22 | % |
As at June 30, 2010, the total notional principal amounts subject to such swap agreements was $1,108.7 million (December 31, 2009: $1,086.2 million). | ||
Foreign currency risk | ||
The majority of the Companys transactions, assets and liabilities are denominated in U.S. dollars, the functional currency of the Company. There is a risk that currency fluctuations will have a negative effect on the value of the Companys cash flows. The Company has not entered into forward contracts for either transaction or translation risk, which may have an adverse effect on the Companys financial condition and results of operations. | ||
Fair Values | ||
The carrying value and estimated fair value of the Companys financial assets and liabilities at June 30, 2010 and December 31, 2009 are as follows: |
June 30, 2010 | December 31, 2009 | |||||||||||||||
Carrying | Fair | Carrying | Fair | |||||||||||||
(in thousands of $) | value | value | value | value | ||||||||||||
Non-derivatives: |
||||||||||||||||
Cash and cash equivalents |
54,585 | 54,585 | 84,186 | 84,186 | ||||||||||||
Restricted cash |
4,101 | 4,101 | 4,101 | 4,101 | ||||||||||||
Floating rate short-term debt |
| | 26,500 | 26,500 | ||||||||||||
Fixed rate long term debt |
| | 90,000 | 90,000 | ||||||||||||
Floating rate long term debt |
1,655,304 | 1,655,304 | 1,718,376 | 1,718,376 | ||||||||||||
8.5% Senior Notes due 2013 |
298,074 | 295,093 | 301,074 | 289,784 | ||||||||||||
Derivatives: |
||||||||||||||||
Total amounts receivable |
| | | | ||||||||||||
Interest rate swap contractslong term payables |
65,299 | 65,299 | 58,346 | 58,346 | ||||||||||||
Total amounts payable |
65,299 | 65,299 | 58,346 | 58,346 |
In accordance with the accounting policy relating to interest rate swaps (see Note 1 Derivatives Interest rate swaps), where the Company has designated the swap as a hedge, and to the extent that the hedge is effective, changes in the fair values of interest rate swaps are recognized in other comprehensive income. Changes in the fair value of other swaps and the ineffective portion of swaps designated as hedges are recognized in the consolidated statement of operations. |
19
The above financial assets and liabilities are measured at fair value on a recurring basis as follows: |
Fair value measurements at reporting | ||||||||||||||||
date using | ||||||||||||||||
Quoted | ||||||||||||||||
Prices | ||||||||||||||||
in Active | Significant | |||||||||||||||
Markets for | Other | Significant | ||||||||||||||
Identical | Observable | Unobservable | ||||||||||||||
Assets | Inputs | Inputs | ||||||||||||||
(in thousands of $) | June 30, 2010 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
Assets: |
||||||||||||||||
Cash and cash equivalents |
54,585 | 54,585 | ||||||||||||||
Restricted cash |
4,101 | 4,101 | ||||||||||||||
Total assets |
58,686 | 58,686 | | | ||||||||||||
Liabilities: |
||||||||||||||||
Floating rate long term debt |
1,655,304 | 1,655,304 | ||||||||||||||
8.5% Senior Notes due 2013 |
295,093 | 295,093 | ||||||||||||||
Interest rate swap contracts long term payables |
65,299 | 65,299 | ||||||||||||||
Total liabilities |
2,015,696 | 1,950,397 | 65,299 | | ||||||||||||
ASC Topic 820 Fair Value Measurement and Disclosures (ASC 820) emphasizes that fair value is a market-based measurement, not an entity-specific measurement, and should be determined based on the assumptions that market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, ASC 820 establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within levels one and two of the hierarchy) and the reporting entitys own assumptions about market participant assumptions (unobservable inputs classified within level three of the hierarchy). | ||
Level one inputs utilize unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access. Level two inputs are inputs other than quoted prices included in level one that are observable for the asset or liability, either directly or indirectly. Level two inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability, other than quoted prices, such as interest rates, foreign exchange rates and yield curves that are observable at commonly quoted intervals. Level three inputs are unobservable inputs for the asset or liability, which are typically based on an entitys own assumptions, as there is little, if any, related market activity. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Companys assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability. | ||
The carrying value of cash and cash equivalents, which are highly liquid, is a reasonable estimate of fair value. | ||
The fair value for floating rate long-term debt is estimated to be equal to the carrying value since it bears variable interest rates, which are reset on a quarterly basis. The estimated fair value for fixed rate long-term senior notes is based on the quoted market price. | ||
The fair value of interest rate swaps is calculated using a well-established independent valuation technique applied to contracted cash flows and LIBOR interest rates as at June 30, 2010. | ||
Concentrations of risk | ||
There is a concentration of credit risk with respect to cash and cash equivalents to the extent that most of the amounts are carried with Skandinaviska Enskilda Banken AB (publ), DnB NOR Bank ASA, Fortis Bank (Nederland) N.V. and Nordea Bank Finland Plc. However, the Company believes this risk is remote. | ||
Since the Company was spun-off from Frontline in 2004, Frontline has accounted for a major proportion of our operating revenues. In the six months ended June 30, 2010, Frontline accounted for 72% of our operating revenues (for six months ended June 30, 2009: 72% for year ended December 31, 2009: 72%). There is thus a concentration of revenue risk with Frontline. |
20
6. | SHARE CAPITAL AND CONTRIBUTED SURPLUS | |
Authorized share capital as at June 30, 2010 and December 31, 2009 is as follows: |
(in thousands of U.S. $, except share data) | ||||
125,000,000 common shares, $1.00 par value each |
$ | 125,000 | ||
Issued and fully paid share capital as at June 30, 2010 and December 31, 2009 is as follows: |
(in thousands) | June 30, 2010 | December 31, 2009 | ||||||
Number of common shares issued |
79,125 | 78,195 | ||||||
Shares subsequently issued in settlement of dividend |
| 930 | ||||||
Issued share capital |
$ | 79,125 | $ | 79,125 | ||||
The Companys common shares are listed on the New York Stock Exchange. | ||
During the year ended December 31, 2009, the Company declared four dividends and in each case shareholders were given the option to elect to receive their dividend in cash or in the form of newly issued common shares at a 5% discount to the volume-weighted-average-price of the shares for the three trading days prior to the ex-dividend date. In relation to the dividend declared on November 27, 2009, with an ex-dividend date of December 4, 2009, 0.9 million new shares were issued on January 27, 2010, to shareholders who elected to receive their dividend in the form of shares. This issue of shares in January 2010 was reflected in the Consolidated Balance Sheet as at December 31, 2009, since the outcome of the shareholders elections was fully known when the Consolidated Balance Sheet was prepared. | ||
In November 2006 the Board of Directors approved the Ship Finance International Limited Share Option Scheme (the Option Scheme). The Option Scheme permits the Board of Directors, at its discretion, to grant options to employees and directors of the Company or its subsidiaries. The fair value cost of options granted is recognized in the statement of operations, and the corresponding amount is credited to additional paid in capital (see also Note 7). | ||
The Company has accounted for an acquisition of vessels from Frontline at Frontlines historical carrying value. This was a result of the related party nature of both the acquisition of the vessels and the subsequent leases. The difference between the historical carrying values and the net investment in the leases has been recorded as a deferred deemed equity contribution, and is presented as a reduction in net investment in direct financing leases in the balance sheet. The deferred deemed equity contribution is amortized as a credit to contributed surplus over the life of the lease arrangements, as lease payments are applied to the principal balance of the lease receivable. In the six months ended June 30, 2010, the Company has credited contributed surplus with $15.5 million of such deemed equity contributions. | ||
7. | SHARE OPTION PLAN | |
The Option Scheme adopted in November 2006 will expire in November 2016. The subscription price for all options granted under the scheme will be reduced by the amount of all dividends declared by the Company per share in the period from the date of grant until the date the option is exercised, provided the subscription price never shall be reduced below the par value of the share. Options granted under the scheme will vest at a date determined by the board at the date of the grant. The options granted under the plan to date vest over a period of one to three years. There is no maximum number of shares authorized for awards of equity share options, and either authorized unissued shares of Ship Finance or treasury shares held by the Company may be used to satisfy exercised options. | ||
Options for 72,000 shares were granted in the six months ended June 30, 2010. | ||
As of June 30, 2010 there was $1.1 million in unrecognized compensation costs related to non-vested options granted under the Options Scheme (December 31, 2009: $1.6 million). This cost will be recognized over the vesting periods, which average 1.4 years. | ||
8. | EARNINGS PER SHARE | |
The computation of basic EPS is based on the weighted average number of shares outstanding during the period. Diluted EPS includes the effect of the assumed conversion of potentially dilutive instruments. |
21
The components of the numerator for the calculation of basic and diluted EPS are as follows: |
Year ended | ||||||||||||
Six months ended June 30, | December 31, | |||||||||||
(in thousands of $) | 2010 | 2009 | 2009 | |||||||||
Net income available to stockholders |
100,564 | 96,198 | 192,598 | |||||||||
The components of the denominator for the calculation of basic and diluted EPS are as follows: |
Year ended | ||||||||||||
Six months ended June 30, | December 31, | |||||||||||
(in thousands) | 2010 | 2009 | 2009 | |||||||||
Basic earnings per share: |
||||||||||||
Weighted average number of common shares outstanding |
78,986 | 73,813 | 74,399 | |||||||||
Diluted earnings per share: |
||||||||||||
Weighted average number of common shares outstanding |
78,986 | 73,813 | 74,399 | |||||||||
Effect of dilutive share options |
187 | | 5 | |||||||||
79,173 | 73,813 | 74,404 | ||||||||||
9. | RELATED PARTY TRANSACTIONS | |
The Company, which was formed in 2003 as a wholly-owned subsidiary of Frontline, was partially spun-off in 2004 and its shares commenced trading on the New York Stock Exchange in June 2004. A significant proportion of the Companys business continues to be transacted with Frontline and the following other related parties, being companies in which our principal shareholders Hemen Holding Ltd. and Farahead Investment Inc. (hereafter jointly referred to as Hemen) and companies associated with Hemen have a significant interest: |
| Seadrill | ||
| Golden Ocean | ||
| Deep Sea | ||
| Golar LNG Limited (Golar) | ||
| Frontline Management (Bermuda) Limited (Frontline Management) |
The Consolidated Balance Sheets include the following amounts due from and to related parties, excluding direct financing lease balances (Note 2): |
June 30, | December 31, | |||||||
(in thousands of $) | 2010 | 2009 | ||||||
Amounts due from: |
||||||||
Frontline Charterers (profit share receivable) |
| 33,585 | ||||||
Frontline Management (prepayment of management charges) |
18,747 | | ||||||
Frontline Ltd (mainly sellers credit see below) |
15,895 | 276 | ||||||
Other related parties |
48 | | ||||||
Total amount due from related parties |
34,690 | 33,861 | ||||||
Amounts due to: |
||||||||
Frontline Charterers (mainly prepayment of charterhire in excess of
accrued profit share) |
33,061 | 234 | ||||||
Other related parties |
50 | 188 | ||||||
Total amount due to related parties |
33,111 | 422 | ||||||
Short-term debt: due to a related party |
| 26,500 | ||||||
Long-term debt: due to a related party |
| 90,000 | ||||||
22
Related party leasing and service contracts | ||
As at June 30, 2010, 33 of the Companys vessels were leased to the Frontline Charterers, one jack-up drilling rig was leased to a subsidiary of Seadrill and two offshore supply vessels were leased to subsidiaries of Deep Sea: these leases have been recorded as direct financing leases. In addition, three non-double hull VLCCs were leased to Frontline and four offshore supply vessels were leased to Deep Sea under operating leases. | ||
At June 30, 2010 the combined balance of net investments in finance leases (including deferred equity contribution) with the Frontline Charterers and subsidiaries of Seadrill and Deep Sea was $1,763.8 million (December 31, 2009: $1,942.6 million) of which $111.1 million (December 31,2009: $128.0 million) represents short-term maturities. | ||
At June 30, 2010 the net book value of assets leased under operating leases to Frontline and Deep Sea was $186.6 million (December 31, 2009: $147.1 million). | ||
A summary of leasing revenues earned from Frontline Charterers, Seadrill and Deep Sea is as follows: |
6 months ended | 6 months ended | Year ended | ||||||||||
Payments (in millions of $) | June 30, 2010 | June 30, 2009 | December 31, 2009 | |||||||||
Operating lease income |
10.8 | 10.4 | 20.4 | |||||||||
Finance lease interest income |
62.6 | 78.6 | 147.5 | |||||||||
Finance lease service revenue |
39.2 | 45.5 | 89.0 | |||||||||
Finance lease repayments |
66.5 | 84.0 | 153.8 |
The Frontline Charterers pay the Company profit sharing of 20% of their earnings on a time-charter equivalent basis from their use of the Companys fleet above average threshold charter rates each fiscal year. During the six months ended June 30, 2010, the Company earned and recognized revenue of $22.7 million under this arrangement (6 months ended June 30, 2009: $22.5 million; year ended December 31, 2009: $33.0 million). | ||
In the event that vessels on charter to the Frontline Charterers are agreed to be sold, the Company may pay compensation for the termination of the lease. In September 2009 Front Duchess was sold and a termination fee of $2.4 million was paid on termination of the lease. In March 2010 Golden River was sold and a termination fee of $2.8 million was paid on termination of the lease. | ||
As at June 30, 2010 the Company owed $33.1 million to the Frontline Charterers in respect of leasing contracts and profit share, having received prepayment of charterhire in excess of accrued profit share. At December 31, 2009, the Company was owed a total of $33.6 million by the Frontline Charterers in respect of leasing contracts and profit share. | ||
Most of the vessels leased to the Frontline Charterers are on time charter terms and for each such vessel the Company pays a management fee of $6,500 per day to Frontline Management, a wholly owned subsidiary of Frontline, resulting in expenses of $40.0 million for the six months ended June 30, 2010 (six months ended June 30, 2009: $45.5 million, year ended December 31, 2009: $89.0 million). The management fees are classified as ship operating expenses in the consolidated statements of operations. At June 30, 2010, the Company had prepaid vessel management fees to Frontline Management amounting to $19.1 million. | ||
The Company also paid $0.4 million to Frontline Management for the provision of management and administrative services for the six months ended June 30, 2010 (six months ended June 30, 2009: $0.2 million; year ended December 31, 2009: $0.4 million). At June 30, 2010, the Company had a net amount of $18.7 million receivable (including the prepayment) from Frontline Management (December 31, 2009: net amount payable $0.2 million). | ||
The Company pays a commission of 1% to Frontline Management in respect of all payments received from the five year sales-type leases on the Suezmax tankers Glorycrown and Everbright. In the six months ended June 30, 2010, $0.5 million was paid to Frontline Management pursuant to this arrangement. |
23
The Company paid $0.1 million to Golar Management UK Limited, a subsidiary of Golar, for the provision of office services in the six months ended June 30, 2010 (six months ended June 30, 2009: $0.1 million; year ended December 31, 2009: $0.2 million). | ||
Related party purchases and sales of vessels 2010 | ||
In January 2010 the Company sold the VLCC Front Vista to a subsidiary of Frontline for $58.5 million including compensation of $0.4 million which was received from Frontline for the cancellation of the related charter. A short-term sellers credit was extended to Frontline, bearing interest at LIBOR plus a margin. At June 30, 2009, the outstanding balance on this sellers credit was $15.0 million. | ||
In March 2010 the Company sold the single-hull VLCC Golden River to an unrelated third party and compensation of approximately $2.8 million was paid to Frontline for the early termination of the related charter. | ||
Related party purchases and sales of vessels 2009 | ||
In July 2009 a subsidiary of Seadrill, to which the jack-up drilling rig West Ceres was chartered, exercised its option to purchase the rig from the Company at the fixed option price of $135.2 million. | ||
10. | COMMITMENTS AND CONTINGENT LIABILITIES | |
Assets Pledged |
June 30, 2010 | ||||
Book value of assets pledged under ship mortgages |
$2,265 million |
Other Contractual Commitments | ||
The Company has arranged insurance for the legal liability risks for its shipping activities with several all mutual protection and indemnity associations, including, but not limited to, Assuranceforeningen SKULD, Assuranceforeningen Gard Gjensidig, North of England P&I Association Limited, The United Kingdom Mutual Steamship Assurance Association (Europe) Limited, the Steamship Mutual Underwriting Association Limited and Britannia Steam Ship Insurance Association Limited. On certain of the vessels insured, the Company is subject to calls payable to the associations based on the Companys claims record in addition to the claims records of all other members of the associations. A contingent liability exists to the extent that the claims records of the members of the associations in the aggregate show significant deterioration, which result in additional calls on the members. | ||
At June 30, 2010 the Company had contractual commitments under newbuilding contracts and vessel acquisition agreements totalling $153.5 million (December 31, 2009: $189.1 million). | ||
11. | CONSOLIDATED VARIABLE INTEREST ENTITIES | |
The Companys consolidated financial statements include 14 variable interest entities where related and third parties have options to purchase the respective vessels with dates vary from September 2010 to October 2018. At 30 June 2010 the vessels of three of these entities are recorded as capital leases at a book value of $240.9 million with the remainder being leased on operating leases and carried at a net book value of $432.9 million. At 30 June 2010, unearned lease income and outstanding loan balance for these capital leases totalled $154.1 million and $167.3 million respectively. The outstanding loan balance for the vessels leased on operating leases totalled $334.9 million at June 30, 2010. | ||
12. | SUBSEQUENT EVENTS | |
In August 2010 the Company declared a dividend of $0.35 per share which was paid on September 30, 2010. | ||
In August 2010 the Company announced it has entered into agreements to acquire three Supramax drybulk carriers at a cost of approximately $100.7 million, with delivery expected in 2010 and 2011. The Company has secured long term charters for the vessels |
24
commencing immediately upon delivery from the shipyards, for an average charter period of nine years. In November 2010, the Company also secured bank financing for two of the drybulk carriers. The new loan is for approximately $54 million, or 80% of the contract price of the vessels, and will have a tenor of eight years. Ship Finance has provided corporate guarantees for a limited part of the outstanding loan amounts. |
In August 2010, the Company sold the Front Sabang to an unrelated third party for net proceeds $13.2 million. A secured short-term sellers credit of $5 million was extended to the buyers, bearing a fixed interest rate. | ||
In October 2010, the company successfully placed a new senior unsecured bond loan in the Norwegian credit market with maturity in April 2014. The total loan amount is NOK 500 million, which is equivalent to approximately $85 million. All payments are swapped to United States Dollars and to a fixed interest rate of 5.32% p.a. | ||
In November 2010, the Company announced that it entered into agreements to charter the four newbuilding Handysize bulk carriers under construction in China to a large privately-owned Chinese industrial conglomerate. The charter period is five years. | ||
In November, 2010, the Company announced that it entered into agreements to acquire a further two Supramax drybulk carriers at a total cost of approximately $61 million with delivery expected in 2011. The Company has secured long term charters for the vessels commencing immediately upon delivery from the shipyards, for a period of ten years. | ||
In November 2010, Golden Ocean announced that it entered into an agreement to sell the 1997-built Panamax vessel Golden Shadow to an unrelated third party. The vessel is currently on bareboat charter from the Company with a purchase option, and the Company will receive proceeds of $21.5 million from the sale of the vessel. |
25
Matters discussed herein may constitute forward-looking statements. The Private Securities Litigation Reform Act of 1995 provides safe harbor protections for forward-looking statements in order to encourage companies to provide prospective information about their business. Forward-looking statements include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements which are other than statements of historical facts. | ||
The Company desires to take advantage of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and is including this cautionary statement in connection with this safe harbor legislation. The words believe, anticipate, intend, estimate, forecast, project, plan, potential, may, should, expect, pending and similar expressions identify forward-looking statements. | ||
The forward-looking statements herein are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, our managements examination of historical operating trends, data contained in our records and other data available from third parties. Although we believe that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond our control, we cannot assure you that we will achieve or accomplish these expectations, beliefs or projections. We undertake no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise. | ||
Important factors that, in our view, could cause actual results to differ materially from those discussed in the forward-looking statements include the strength of world economies and currencies, general market conditions, including fluctuations in charter rates and vessel values, changes in demand in the tanker market as a result of changes in OPECs petroleum production levels and world wide oil consumption and storage, changes in demand for the carriage of drybulk cargoes and goods shipped in container vessels, the level of global oil exploration, changes in our operating expenses, including bunker prices, drydocking and insurance costs, the market for our vessels, availability of financing and refinancing, changes in governmental rules and regulations or actions taken by regulatory authorities, potential liability from pending or future litigation, general domestic and international political conditions, potential disruption of shipping routes due to accidents or political events, vessels breakdowns and instances of off-hires and other important factors described from time to time in the reports filed by the Company with the Securities and Exchange Commission and our Annual Report on Form 20-F. |
26
Ship Finance International Limited (Registrant) |
||||
Date: November 12, 2010 | By: | /s/ Ole B. Hjertaker | ||
Name: | Ole B. Hjertaker | |||
Title: | Chief Executive Officer, Ship Finance Management AS | |||
27