DOF ASA
4Q and preliminary results 2007
CEO - Mons S. Aase CFO - Hilde Drønen
DOF ASA 4Q and preliminary results 2007 CEO - Mons S. Aase CFO - - - PowerPoint PPT Presentation
DOF ASA 4Q and preliminary results 2007 CEO - Mons S. Aase CFO - Hilde Drnen Agenda Overview 4Q Financial Asia DOF ASA Presentation 2 DOF Overview DOF ASA DOF ASA DOF ASA DOF Supply DOF Subsea ASA DOF Installer
CEO - Mons S. Aase CFO - Hilde Drønen
DOF ASA Presentation 2
DOF ASA Presentation 3
Modern fleet
NOK 4 bn 4 state of the art installation AHTS vessels
DOF Supply 100% DOF Supply DOF Supply 100% 100%
Modern fleet & Equipment
Contractor
NOK 8,5 bn
DeepOcean 39,9% DeepOcean DeepOcean 39,9% 39,9%
Modern fleet & Equipment
system
Contractor
DOF ASA DOF ASA DOF ASA DOF Subsea ASA 54% DOF Subsea ASA DOF Subsea ASA 54% 54% DOF Installer 45% DOF Installer DOF Installer 45% 45%
DOF ASA Presentation 4
PSV AHTS ROV/OCSV/DSV Total fleet
DOF ASA
20 5 2 27
NORSKAN OFFSHORE
2 4 6
DOF SUBSEA ASA
23 23
DOF INSTALLER ASA
4 4
AKER DOF SUPPLY
1 6 7
Total fleet
23 19 25 67
DOF ASA Presentation 5 PSV AREA OF OPER. CHARTERER 2008 2009 2010 Skandi Hav North Sea Maersk Oil UK/spot Skandi Falcon North Sea Shell UK/spot spot spot spot Skandi Marstein North Sea Shell UK Skandi Stolmen Norw ay StatoilHydro Skandi Foula North Sea Shell UK Skandi Rona North Sea Shell UK Skandi Waveney North Sea Marathon BB in Skandi Buchan North Sea ASCO/Total Skandi Sotra North Sea StatoilHydro Skandi Caledonia North Sea Total Skandi Captain North Sea Shell Skandi Barra North Sea Shell Skandi Chieftain North Sea Shell Skandi Texel North Sea Peterson Supplylink Skandi Commander North Sea Shell Skandi TBN (AYP 06CD) North Sea StatoilHydro Skandi Mongstad (VS 495 DEM-2) North Sea StatoilHydro
FIRM CONTRACTS
UNDER CONSTRUCTION
OPTIONAL PERIOD
DOF ASA Presentation 6
AHTS AREA OF OPER. CHARTERER 2008 2009 2010 Skandi Møgster Workd w ide spot spot spot spot Skandi Stord North Sea StatoilHydro Skandi Admiral North Sea StatoilHydro spot spot spot Skandi Giant spot spot spot spot Skandi Hercules spot CSV Skandi Fjord North Sea Halliburton Skandi Navica World Wide SubSea 7
FIRM CONTRACTS OPTIONAL PERIOD
DOF ASA Presentation 7
PSV CHARTERER 2008 2009 2010 Norskan Flamengo Petrobras Norskan Leblon Petrobras/Shell Skandi Yare Petrobras AHTS Norskan Copacabana Petrobras Norskan Botafogo Petrobras Skandi Rio Petrobras Skandi Fluminence Petrobras
FIRM CONTRACTS
DOF ASA Presentation 8
DOF ASA Presentation 9
Hull no 23 & 24 Design: Aker OSCV 06 Length: 140 m Accommodation: 120 persons Crane: 250 tonnes ROV: 2 systems Hull no 22 Design: Aker ROV 06 Length: 108 m Crane: 140 tonnes Accommodation: 100 persons ROV: 2 systems
DOF ASA Presentation 10 NAME TYPE CHARTER PERIOD OWNER DELIVERY 2008 2009 2010
SKANDI TBN 1 PSV Statoil 5 years DOF AUG 08 SKANDI TBN 2 PSV/ROV DOFSubsea 5 years DOF APR 09 SKANDI TBN 3 PSV/ROV Spot
AUG 09 SKANDI TBN (COCHIN) PSV/RSV Spot
MAY 10
NAME TYPE CHARTER PERIOD OWNER DELIVERY 2008 2009 2010
SKANDI SALVADORE ROV/SURVEY Chevron Brazil 3 years GEO Brazil OKT 08 SKANDI ACERGY CONST Acergy 8 years DOFCON MAY 08 SKANDI SEVEN CONST Subsea7 5 years DOFCON JUN 08 SKANDI TBN 4 CONST Technip 5 years DOFCON Brazil JUN 09 SKANDI TBN 6 CONST Spot
DES 09 SKANDI TBN 7 CONST Aker Oilfield 5 years DOFCON MAY 09 SKANDI TBN 8 CONST Aker Oilfield 5 years DOFCON MAY 09 SKANDI TBN 5 DSV Technip 8 years DOFCON/TECH DEC 08 SKANDI SINGAPORE DSV Spot
AUG 09
DOF Subsea DOF Supply
FIRM CONTRACTS
UNDER CONSTRUCTION
OPTIONAL PERIOD
New fixture rate USD 15,000 on B/B
DOF ASA Presentation 11
New Beam: 19,2m New accomodation: 78 persons Mezzanine deck: 2 ROVs DOF Subsea to install 12 men SAT dive System
DOF ASA Presentation 12
NAME TYPE CHARTER PERIOD OWNER DELIVERY 2008 2009 2010 2011 2012
SKANDI TBN VIETNAM
AHTS
Aker DOF Supply
2010
SKANDI TBN VIETNAM
AHTS
Aker DOF Supply
2010
SKANDI TBN VIETNAM
AHTS
Aker DOF Supply
2011
SKANDI TBN VIETNAM
AHTS
Aker DOF Supply
2011
SKANDI TBN VIETNAM
AHTS
Aker DOF Supply
2012
SKANDI TBN VIETNAM
AHTS
Aker DOF Supply
2012
SKANDI TBN (COCHIN)
PSV/RSV
Aker DOF Supply
2010
Aker DOF Supply
NAME TYPE CHARTER PERIOD OWNER DELIVERY 2008 2009 2010 2011 2012 SKANDI TBN
AHTS DOF Installer 2009
SKANDI TBN
AHTS DOF Installer 2010
SKANDI TBN
AHTS DOF Installer 2010
SKANDI TBN
AHTS DOF Installer 2011
DOF Installer
FIRM CONTRACTS
UNDER CONSTRUCTION
OPTIONAL PERIOD
DOF ASA Presentation 13
EPC contract Specifications
DOF ASA Presentation 14
DOF ASA Presentation 15
DOF ASA Presentation 16
kr 0 kr 10 kr 20 kr 30 kr 40 kr 50 kr 60 kr 70 kr 80
DOF ASA Presentation 17
ALL FIGURES IN NOK THOUSANDS
Q 4 2007 Q 4 2006 Operating income 953 127 839 821 Total operating income 953 127 839 821 Operating expenses vessels 606 400 456 316 Bare-boat hire vessel 3 575 3 920 Total operating expenses 609 975 460 236 Operating profit before depreciation 343 152 379 585 Depreciation 164 349 118 236 Operating profit 178 803 261 349 Net profit from associated companies 603
Financial items
Unrealized profit/loss on currencies 44 655
Net financial costs
Pre-tax profit 64 820 189 972 Taxes
Result
188 409 Minority Interest 86 813
DOF ASA Presentation 18
ALL FIGURES IN NOK THOUSANDS
31.12.2007 31.12.2006 31.12.2005 Operating income 3 454 381 3 010 878 1 583 567 Total operating income 3 454 381 3 010 878 1 583 567 Operating expenses vessels 2 210 190 1 703 832 807 146 Bare-boat hire vessel 14 965 14 915 14 482 Total operating expenses 2 225 155 1 718 747 821 628 Operating profit before depreciation 1 229 226 1 292 131 761 939 Depreciation 529 791 417 010 356 421 Operating profit 699 435 875 121 405 518 Net profit from associated companies 42 681 64 890 2 479 Financial items
Unrealized profit/loss on currencies 314 602
Net financial costs
Pre-tax profit 662 679 726 433 257 408 Taxes
Result 221 893 657 181 240 878 Minority Interest
DOF ASA Presentation 19
ALL FIGURES IN NOK THOUSANDS
DOF ASA DOF SUBSEA ASA TOTAL Revenue 438 476 514 651 953 127 Total Revenue 438 476 514 651 953 127 Operational costs 205 830 404 144 609 974
205 830 404 144 609 974 EBITDA 232 646 110 507 343 153 Deprecations 92 335 72 014 164 349 EBIT 140 311 38 493 178 804 Profit from ass. companies 4 842
603 Financial income 36 344 50 439 86 783 Financal costs
Unrealized gain/loss on currenc 32 544 12 111 44 655 Net financial costs
Net profit before taxes 77 275
64 821 Taxes
Net Profit
DOF ASA Presentation 20
ALL FIGURES IN NOK THOUSANDS
DOF ASA DOF SUBSEA ASA TOTAL Revenue 1 380 776 2 073 605 3 454 381 Total Revenue 1 380 776 2 073 605 3 454 381 Operational costs 742 184 1 482 971 2 225 155
742 184 1 482 971 2 225 155 EBITDA 638 592 590 634 1 229 226 Deprecations 314 490 215 301 529 791 EBIT 324 102 375 333 699 435 Profit from ass. companies 46 920
42 681 Financial income
Unrealized gain/loss on currenc 242 615 71 987 314 602 Net financial costs 53 890
Net profit before taxes 377 992 284 687 662 679 Taxes
Net Profit 134 638 87 255 221 893 Minority interest
DOF ASA Presentation 21
31.12.2007 31.12.2006 31.12.2005 Intangible assets 538 305 375 422 365 590 Fixed assets 11 877 609 7 632 025 5 631 366 Financial assets 1 413 298 326 499 3 813 Receivables 1 052 546 753 921 678 845 Bank balance 1 859 974 1 552 896 1 345 433 Total assets 16 741 731 10 640 763 8 025 047 Subscribed equity 619 989 619 989 227 270 Retained earnings 3 057 921 1 848 703 1 360 379 Minority Interest 876 876 822 169 472 249 Provisions for commitment 635 838 231 315 83 647 Other long-term liabilities 10 057 457 5 646 239 5 003 358 Current liabilities 1 493 650 1 472 348 878 144 Total liabilities and equity 16 741 731 10 640 763 8 025 047
ALL FIGURES IN NOK THOUSANDS
DOF ASA Presentation 22
’000 mil NOK
44 % 27 % 5 000 10 000 15 000 20 000 25 000 30 000 35 000 40 000 45 000 Book value Fair market value Assets Equity Debt
DOF ASA Presentation 23
ALL FIGURES IN NOK THOUSANDS
Q 4 2007 Q 4 2006 31.12.2007 31.12.2006 Profit per share
2,28 2,68 7,94 Profit per share ex. minority interest
1,18 2,10 5,43 Cash flow per share 2,23 3,85 10,61 14,09 Ebitda margin 36 % 45 % 36 % 43 % Return on net capital
6 % 5 % 20 % Equity ratio 27 % 31 % 27 % 31 % Book value per share 55 40 55 40 NAV value per share 93 77 93 77 Market value 62 68 62 68 Net interest-bearing debt 8 606 812 4 907 623 8 606 812 4 907 623 Net debt (ex capital uemployed ) 5 606 812 4 225 000 5 606 812 4 225 000
DOF ASA Presentation 24
DOF ASA Presentation 25
DOF ASA Presentation 26
DOF ASA Presentation 27
*
Contract Specifications
DOF ASA Presentation 28
DOF ASA Presentation 29