Presentation Q4 2016 17th February 2017 Fourth Quarter 2016 - - PowerPoint PPT Presentation
Presentation Q4 2016 17th February 2017 Fourth Quarter 2016 - - PowerPoint PPT Presentation
Presentation Q4 2016 17th February 2017 Fourth Quarter 2016 financial highlights Quarterly dividend increased to USD 0.1825 per share Increase of 0.5 cents vs. Q3 11% increase annualized USD 0.73 per share annualized Dividend
February 17
Fourth Quarter 2016 financial highlights
Quarterly dividend increased to USD 0.1825 per share
– Increase of 0.5 cents vs. Q3 – 11% increase annualized – USD 0.73 per share annualized – Dividend yield of 9.6% p.a.
EBITDA was USD 74.4m vs. USD 68.7m in Q3
– EBITDA adjusted for finance lease effects was USD 82.8m vs. USD 75.6m in Q3
Net profit before tax was USD 3.1m vs. USD 39.7m in Q3
– Impairment charge of USD 35.6m relating to Lewek Connector in Q4
Net profit was USD 0.7m vs. USD 32.7m in Q3
– Change in deferred tax (non-cash) was USD 2.2m
Adjusted net profit was USD 36.9m vs. USD 33.4m in Q3’16
Fourth Quarter 2016 2
February 17
Recent events
Termination of charter contract for Lewek Connector Farstad restructuring Refinancing of American Shipping Company bonds
2 Fourth Quarter 2016
February 17
Lewek Connector update
4 Fourth Quarter 2016
16th December: EMAS Chiyoda Subsea introduced short-term standstill related to charter payments 13th February: Ocean Yield terminated the contracted in order to protect legal interests 16th February: Entered into a 4 months contract with a related company of Ezra Holdings at a rate of USD 40,000 /d Expects reduced revenues going forward following the termination of the long term charter An impairment charge of USD 35.6m was recognized in Q4
February 17
Farstad Shipping restructuring
Charter rates – Reduced to NOK ~99,400 /d for 2017-2021 – Increased to NOK ~209,300 /d for 2022-2023 – NOK 170,000 /d for 2024-2025 Balloon payment of NOK 128.2 million due in Dec’23 – Potential earlier prepayments based on cash sweep Will receive 316 million shares in Farstad Shipping ASA – 6.5% of outstanding shares after restructuring – About 3% of the shares in the new company “Farstad Solstad”
5 Fourth Quarter 2016
February 17
Successful refinancing of bonds by American Shipping Company (AMSC)
New bond issued by AMSC – Size: USD 220 million – Coupon: 9.25% p.a. fixed – Maturity: February 2022 – Allocation: Ocean Yield allocated USD 50 million in the issue AMSC to exercise the call option of the existing bond at 101% – Ocean Yield owns principal amount of USD 200.6 million Ocean Yield will receive cash proceeds of about USD 156 million including accrued interest and USD 50 million in new bonds in return for redemption of existing bonds
6 Fourth Quarter 2016
February 17
Delivery schedule of vessels
7
2 1 1 1 1 4 1 1 1 2 1 3 1 1 1 2 3 4 5 6 Q2’16 3 Q1’16 3 Q4’16 Q2’17 6 Q3’17 6 Q3’16 Q1’17 Container Car carriers Product Chemical Gas Aker Wayfarer1 Delivery schedule (# vessels)
1) Including redelivery of Aker Wayfarer after major modification Fourth Quarter 2016
February 17
Fleet overview per Q4 2016
8
10 4 6 4 2 1 1 3 1 2 Container vessels1 Gas carriers Product tankers Car carriers Subsea construction 2 Chemical tankers Offshore supply FPSO
# Delivered # To be delivered
Major European container line
1) 49.5% ownership in six container vessels and 2) 75.0% ownership in SBM Installer Fourth Quarter 2016
Charter backlog by client per Q4 2016
(including Lewek Connector)
February 17 9
11 % 7 % 4 % 5 % 6 % 12 % 7 % 13 % 8 % 2 % 25 %
*EBITDA backlog based
- n management’s
estimates on DB-1, certain
- ptions not being
exercised, LIBOR forward curve, USDNOK and adj. for finance leases
Major European container line
EBITDA* backlog of USD 3.1 billion
- Avg. remaining
charter tenor of 11.1 years
Fourth Quarter 2016
February 17
Quarterly EBITDA and net profit
10
Net profit per quarter (USDm) EBITDA per quarter (USDm) 55.2 Q4 Q2 54.2 55.4 Q1 2014 53.2 53.9 Q3 Q3 Q1 2016 Q4 68.7 58.7 Q3 63.4 56.4 Q1 2015 Q4 56.6 Q2 Q2 56.0 74.4 Q3 Q2 Q4 0.7 32.7 Q3 Q1 2015 Q4 28.3 Q2 25.8 30.5 Q1 2016 24.5 Q2 Q3 28.1 25.5 17.1 22.7 Q1 2014 18.6 Q4 28.6
Fourth Quarter 2016
February 17
Adjusted EBITDA and net profit
11
EBITDA adjusted for finance lease effects (USDm) Q4 53.2 Q2 69.3 75.6 Q3 Q2 59.6 54.2 Q4 55.1 Q2 58.4 Q3 59.8 57.3 82.8 63.6 Q1 2016 55.4 Q3 Q1 2015 Q4 Q1 2014 Adjusted net profit (USDm) Q4 36.9 26.2 25.6 Q4 Q1 2014 27.1 26.9 Q3 27.9 27.1 Q3 27.6 26.3 29.0 Q4 Q2 Q1 2015 Q2 Q1 2016 Q3 33.4 Q2 31.6
Fourth Quarter 2016
February 17
Growth in cash dividends for 13 consecutive quarters
12
Dividend per share (USD cents) Adjusted earnings per share (USD cents)2 17.75 +12% 18.25 Q2 Q1 2016 Q3 16.75 Q4 17.25 Q3 Q2 Q4 Q1 2015 14.25 15.75 12.50 Q4 Q3 14.75 Q1 2014 Q2 15.25 13.75 13.00 16.25
1As per 16.02.2016. Q4 2016 dividend annualized, outstanding shares as per end of Q4, share price of NOK 63.0, NOK/USD 8.3. 2Reported EPS has been adjusted for non-recurring items, FX, m-t-m of derivatives and change in deferred tax and based on weighted average no. of shares.
19.60 20.17 Q3 19.54 Q2 Q1 2014 19.10 Q4 19.86 Q2 23.21 Q3 Q4 Q1 2015 20.55 19.73 23.94 Q4 Q1 2016 21.28 20.25 Q3 Q2 24.66 Dividend yield
9.6%1 p.a.
Pay-out ratio on adjusted Q4 EPS
74%
Adjusted earnings yield
13.0%1 p.a.
Fourth Quarter 2016
P&L
February 17 13
Income statement
Revenues Increased revenue from delivery of 6 newbuildings during Q4 in addition to full earnings contribution from vessels delivered in Q3 Impairment charges Impairment charge of USD 35.6m related to Lewek Connector Financial expenses Increased drawings on long-term debt in relation to newbuildings Includes USD 0.5m of non-cash interest related to build-up of potential de-mobilization expense and USD 0.9m related to cancellation of debt facilities Deferred tax expense Change in deferred tax is offset against deferred tax asset on balance sheet
Comments
Fourth Quarter 2016
Q3 Q4 Amounts in USD million 2016 2016 Total revenues and other income 76.2 82.0 Vessel operating expenses (4.6) (4.4) Wages and other personnel expenses (1.7) (1.5) Other operating expenses (1.2) (1.6) EBITDA 68.7 74.4 Depreciation and amortization (25.2) (25.5) Impairment charges
- (36.2)
Operating profit 43.5 12.7 Financial income 4.8 5.0 Financial expenses (15.7) (17.7) Foreign exchange gains/losses (8.8) 13.3 Mark to market of derivatives 15.9 (10.2) Net financial items (3.9) (9.6) Net profit before tax 39.7 3.1 Tax payable
- (0.2)
Change in deferred tax (7.0) (2.2) Net profit after tax 32.7 0.7 Non-controlling interests 0.8 0.7 Equity holders of the parent 31.9 0.0 Earnings per share (USD) 0.23 0.00
Q3 Q4 Amounts in USD million 2016 2016 Net profit 32.7 0.7
- Impairment charges
- 36.2
- Repurchase of bonds
0.5
- Cancellations/repayment of loans
0.4 0.9
- Foreign exchange gains/losses
8.8 (13.3)
- Mark to market of derivatives
(15.9) 10.2
- Tax payable
- Changes in deferred tax, net
7.0 2.2 Adjusted net profit 33.4 36.9
Adjusted net profit
February 17 14
Adjustments Comments
- USD/NOK cross currency and interest rate swaps
- Mainly related to bond and bank loans in NOK
- Repurchase of OCY02 and OCY03
- Related to Aker ASA / Hartmann facility
Fourth Quarter 2016
- Largely related to the vessel Lewek Connector
Balance sheet
February 17 15
Balance sheet
Non-controlling interest of USD 11.0 million relates to the vessel SBM Installer
Fourth Quarter 2016
Q3 Q4 Q3 Q4 ASSETS (USD million) 2016 2016 EQUITY AND LIABILITIES 2016 2016 Vessels and equipment 1 301.0 1,243.8 Equity to holders of the parent 816.3 804.2 Intangible assets 9.8 9.8 Non-controlling interests 10.2 11.0 Deferred tax assets 22.2 20.5 Total equity 826.5 815.2 Restricted cash deposits 23.6 23.8 Finance lease receivables and related asse 614.0 703.5 Interest-bearing debt 1 323.6 1 380.4 Investments in AMSC Bonds 196.2 197.5 Mobilization fee and advances 37.9 34.5 Investments in associates 165.4 187.4 Mark to market of derivatives 22.0 26.1 Other non-current assets 0.7 1.2 Non-current provisions 28.0 28.5 Total non-current assets 2 332.9 2,387.5 Other interest-free liabilities 3.3 3.2 Total non-current liabilities 1 414.8 1,472.7 Interest-bearing short term debt 161.9 173.4 Liability related to investment in associ 86.5 57.7 Trade receivables and other 17.6 21.7 Mark to market of derivatives 35.3 41.3 Restricted cash deposits 47.9
- Trade and other payables
30.9 14.4 Cash and cash equivalents 157.4 165.5 Total current liabilities 314.6 286.8 Total current assets 222.9 187.2 Total liabilities 1 729.3 1 759.5 Total assets 2 555.8 2 574.7 Total equity and liabilities 2 555.8 2 574.7 Equity ratio 32.3 % 31.7 %
February 17
Contractual obligations and financing
16
Contractual obligations and financing, Q4 2016 Comments
- Unrestricted cash of USD 165.5m at the end of Q4 2016
- In addition, the company will receive net cash of about USD 156m from the refinancing of
the bonds in American Shipping Company in Q1 2017
- USD 29 million loan facility from Aker ASA has been cancelled in January 2017
Amounts in USD million Other Oil Service Gas Carriers Container Vessels Total Already paid
- 24.3
0.6 24.9 2017
- 56.7
57.7 114.4 Total contractual obligations
- 81.0
58.2 139.2 Total remaining payments
- 56.7
57.7 114.4 Secured bank financing 18.4 67.5 29.0 114.9 Estimated surplus cash 18.4 10.8 (28.7) 0.5
Fourth Quarter 2016
February 17
Outlook
2017 earnings – Positive impact from delivery of 3 vessels during 2017 – Full earnings effect from 17 vessels delivered during 2016 – Reduced earnings from Lewek Connector New investments – Investment capacity is strengthened after sale of bonds in AMSC – Attractive timing for new investments in 2017 – Competition from Chinese leasing companies Dividends – Dividend policy remains unchanged
17 Fourth Quarter 2016
February 17 18 Fourth Quarter 2016
February 17 19 Fourth Quarter 2016
February 17 20