AI assistant
Akastor — Interim / Quarterly Report 2023
Oct 26, 2023
3525_rns_2023-10-26_966f57b4-ccac-42cb-8996-db7ec43e941d.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Quarterly presentation – Akastor ASA 3Q 2023
October 26, 2023
Akastor © 2023
3Q 2023 Highlights
- year-over-year driven by higher aftermarket activity
- Cash flow improving as expected driven by progress on key projects
- Delivered strong results with a 23% underlying increase in organic EBITDA year-over-year
- Aker Wayfarer commenced its new contract with Petrobras in July
- AKOFS Seafarer completed a short yard stay to mobilize for deepwater operations in August, affecting utilization
- Completed sale of Skandi Saigon and Skandi Pacific to OceanPact
- Company refinanced with new USD 31 million facility to settle existing loan and profit split arrangement
NET CAPITAL EMPLOYED 1)
NOK million, 30 September 2023
Financial update
Ownership agenda
Q&A
Summary and outlook
- Strong order intake with Book-to-Bill >1x in the quarter
- Increased EBITDA year-over-year and quarter-overquarter driven by increased aftermarket services
- Cash flow improving as expected driven by progress on key projects
- Completed wave two of ERP implementation
- Completed amendment process towards banks, including deferral of term loan instalments until maturity and option to extend term loan and RCF maturity
HMH highlights | 3Q 2023
- Revenues up 29% year-on-year and up 8% quarteron-quarter driven by increased aftermarket services activity and GMGS project progress
- EBITDA up 25% year-on-year and up 5% quarteron-quarter driven by increase aftermarket services output and higher service margin
- Order intake up 20% year-on-year and down 7% quarter-on-quarter driven by aftermarket services intake increasing 39% year-on-year and but down 8% quarter-on-quarter
- Free Cash Flow positive 8 million in quarter driven by milestone collections and past due reduction. USD 44 million cash & cash equivalent at end of 3Q 2023.
Proforma financials, IFRS
ORDER INTAKE USD millions
172 183
199
3Q22 4Q22 1Q23 2Q23 3Q23
222
207
28 29
19
34 35
FREE CASH FLOW4) USD millions
1) Historical figures excluding discontinued operations.
2) EBITDA adjusted for non-recurring expenses or costs defined as outside of normal company operations (USD 1 million total adjustment in 3Q 2023)
3) Equipment backlog defined as order backlog within Projects, Products and Other
4) Free Cash Flow defined as cash generated from operating activities less taxes paid and net investments. Cash flow not normalized for non-recurring costs.
Segments highlights
Aftermarket Services
- Service revenue up 38% year-on-year and up 7% quarter-onquarter driven by increase in spares output and overhaul and repair activity
- Order intake up 39% year-on-year driven by spares and SPS orders and down 8% quarter-on-quarter driven by prior quarter recertification spares orders not reoccurring
Projects, Products & Other
▪ Revenue up 10% year-on-year and up 10% quarter-on-quarter driven by progress on GMGS
Net interest-bearing debt
- Net debt of USD 174 million as per end of period
- Leverage of 1.6x per 3Q 2023 (LTM NIBD/EBITDA adj.)
- Amendment to bank agreements in place, including deferral of term loan instalments until maturity and option to extend maturities of term loan and RCF to December 31st, 2024
| IBD as per period end | Amount | Key terms |
|---|---|---|
| Senior Secured Term Loan | 23 | Quarterly amortization, maturity Feb. 2024 / Dec. 241) . Margin: Tranche A 350 – 400 bps. Tranche B 450 – 500 bps. |
| Senior Secured Bond | 150 | Maturity February 2025. Margin 700 bps. |
| RCF | 45 | USD 80m facility, Feb. 2024 / Dec. 241) . Margin 375 – 425 bps. |
| Gross Interest-Bearing Debt | 218 | |
| Net shareholder loans 2) | 109 | Subordinated, 8% PIK interest |
Financial update
Ownership agenda
Q&A
Net Capital Employed
Net Capital Employed per 3Q 2023 1) Development in 3Q 2023
NOK million NOK million
Net interest-bearing debt development
3Q 2023 highlights
- Net debt increased by NOK 107 million in the quarter, to NOK 1 176 million
- Cash proceeds for sale of two DDW vessel to OceanPact received in period
- Negative effect from DDW profit split settlement related to four vessels, of which two sold to OceanPact. The remaining two remains with DDW Offshore.
- "Other" (as shown in graph) includes positive non-cash foreign exchange effects of NOK 13 million and equity funding of AKOFS Offshore in period
- DDW Offshore net debt of NOK 178 million per end of quarter
| NOK million | 30 20 23 |
|---|---|
| Non-current bank debt | 321 |
| Current bank debt | 999 |
| Cash and cash equivalents | $-144$ |
| Net debt | 1 1 7 6 |
| AKOFS receivable | $-252$ |
| HMH receivable | $-249$ |
| Other receivables | $-43$ |
| Net interest-bearing debt (NIBD) | 631 |
External financing facilities and liquidity
Overview of financing facilities
| Facility | Size | Maturity | Margin |
|---|---|---|---|
| Revolving (USD) | USD 60 million [1] | February 2024 | 5.5% |
| Revolving (NOK) | NOK 241 million [1] | February 2024 | 5.5% |
| Subordinated Aker facility | NOK 375 million | March 2024 | 12.0% |
| DDW Offshore Facility | USD 31 million | September 2026 | 10.85% [2] |
| ABL share financing | NOK 50 million | Uncommitted | 1.5% |
- Revolving (USD) facility reduced to USD 60 million in July 23 following terms related to proceeds received from Odfjell in 2Q 23
- DDW Offshore term loan refinanced with new USD 31 million facility provided by EnTrust Global's Blue Ocean Funds. The new loan agreement matures in September 2026 and is guaranteed by Akastor
- Secured ABL share financing facility increased by NOK 5 million in 3Q
- No draw on Aker facility per 30 September 2023
Cash and undrawn facilities as of 30 September 2023
- Cash includes NOK 144 million held through DDW Offshore
- Akastor aims to increase liquidity through realization of assets. Depending on timing of such realization, an increase of financing facilities or alternative financing sources could be required
Income statement 3Q 2023
| NOK million | 3Q 2023 |
30 2022 |
YTD 2023 |
YTD 2022 |
|---|---|---|---|---|
| Revenue and other income | 62 | 67 | 194 | 191 |
| EBITDA | -4 | $-17$ | $-25$ | $-77$ |
| EBIT | $-11$ | $-23$ | $-46$ | $-122$ |
| Net financials | $-49$ | 173 | 33 | 409 |
| Share of net profit from equity-accounted investees |
$-39$ | -66 | $-212$ | $-283$ |
| Profit (loss) before tax | $-99$ | 84 | $-224$ | 5 |
| Tax income (expense) | -0 | $-1$ | $-o$ | O |
| Profit (loss) from cont. operations |
$-100$ | 83 | $-225$ | 5 |
| Net profit (loss) from disc. operations |
-0 | 8 | 113 | 25 |
| Profit (loss) for the period | $-100$ | 91 | $-111$ | 29 |
| Revenue (NOK million) | 3Q 2023 |
3Q 2022 |
YTD 2023 |
YTD 2022 |
|---|---|---|---|---|
| DDW Offshore | 53 | 35 | 151 | 101 |
| Other | 9 | 33 | 44 | 90 |
| Reported Group revenue | 62 | 67 | 194 | 191 |
| EBITDA (NOK million) | 3Q 2023 |
3Q 2022 |
YTD 2023 |
YTD 2022 |
| DDW Offshore | 18 | 5 | 45 | $-5$ |
| Other | $-22$ | $-22$ | $-69$ | $-73$ |
| Reported Group EBITDA | -4 | $-17$ | $-25$ | $-77$ |
COMMENTS
▪ JV holdings, including HMH and AKOFS, are not consolidated in the Akastor group financials. Consolidated revenue and EBITDA thus only represent a minor part of Akastor's investments.
Income statement 3Q 2023 (cont.)
| NOK million | 3Q 2023 |
3Q 2022 |
YTD 2023 |
YTD 2022 |
|---|---|---|---|---|
| Revenue and other income | 62 | 67 | 194 | 191 |
| EBITDA | $-4$ | $-17$ | $-25$ | $-77$ |
| EBIT | $-11$ | $-23$ | $-46$ | $-122$ |
| Net financials | $-49$ | 173 | 33 | 409 |
| Share of net profit from equity-accounted investees |
$-39$ | -66 | $-212$ | $-283$ |
| Profit (loss) before tax | $-99$ | 84 | $-224$ | 5 |
| Tax income (expense) | -0 | $-1$ | $-o$ | O |
| Profit (loss) from cont. operations |
$-100$ | 83 | $-225$ | 5 |
| Net profit (loss) from disc. operations |
-0 | 8 | 113 | 25 |
| Profit (loss) for the period | -100 | 91 | -111 | 29 |
| NOK million | 30 2023 |
30 2022 |
YTD 2023 |
YTD 2022 |
|---|---|---|---|---|
| Odfjell Drilling | 5 | 27 | 9 | 92 |
| NES Fircroft | 24 | 28 | 45 | 80 |
| Other investments | -8 | $-1$ | $-23$ | $-1$ |
| Contribution from financial investments |
20 | 53 | 31 | 171 |
| Net interest exp. on borrowings | $-23$ | -28 | -80 | -62 |
| Net interest charges on leases | 1 | 3 | 9 | 10 |
| Net foreign exchange gain (loss) | $-18$ | 139 | 102 | 322 |
| Other financial income (expenses) | $-30$ | 6 | $-29$ | $-32$ |
| Net financial items | $-49$ | 173 | 33 | 409 |
| HMH | 40 | $-2$ | 28 | $-119$ |
| AKOFS Offshore | $-74$ | -65 | $-235$ | $-164$ |
| Other | -5 | 1 | -5 | -O |
| Share of net profit from equity-accounted investees |
-39 | -66 | $-212$ | $-283$ |
COMMENTS
- Net financial items include noncash items from financial investments and a non-cash net foreign exchange loss of NOK 18 million
- Other financial expenses include a NOK 26 million effect related to settlement of the DDW Offshore profit split arrangement
- Equity accounted investees contributed negatively with NOK 39 million (non-cash for Akastor)
Financial update
Ownership agenda
Q&A
Portfolio overview
| Industrial investments | Financial investments | |
|---|---|---|
| Company | Service offering | Ownership |
| Global full-service offshore and onshore drilling equipment and service provider | 50% | |
| Global engineering staffing provider within multiple sectors | ~15%1) | |
| DRU contracts |
Financial interest in four drilling equipment contracts with Jurong Shipyard | Full economic exposure2) |
| Global provider of subsea well construction and intervention services | 50% | |
| 3 mid-sized AHTS vessels | 100% | |
| Independent energy and marine consultancy company | ~5% | |
| International upstream oil and gas company | ~2% | |
| Independent service provider to the offshore wind industry and other energy sectors | 44% | |
| North Sea drilling contractor | ~7% | |
| International drilling, well service and engineering company | Warrant structure |
Business model
- Global full-service offshore and onshore drilling equipment provider with a broad portfolio of products and services
- Large installed base providing firm foundation for strong customer relationship and recurring streams
3Q23 Highlights
- Increased EBITDA year-over-year and quarter-overquarter driven by increased aftermarket services
- Cash flow improving as expected driven by progress on key projects
- Completed wave two of ERP implementation
Ownership agenda
- Successfully integrate the two combined businesses and realize synergies
- Expand the business through organic growth and value-adding acquisitions
- Maintain a leading market position via customercentric R&D, catalyzed by digital technologies
- Targeting to make investment liquid
Large installed base of 129 offshore drilling rigs2)
Akastor © 2023 Slide 16 2) Including floaters, jack-ups and fixed platforms with either HMH BOP pure stack (annular and ram) or HMH topside package. Figure includes 18 cold stacked units. Reduction of 5 rigs from Q2 2023 is related to 5 jack-up units sold and moved to MENA, where HMH BOPs have been replaced by BOP from other OEMs. These rigs still have HMH single equipment onboard but are no longer categorized as key rigs for HMH.
1) EBITDA adjusted for non-recurring expenses or costs defined as outside of normal company operations (USD 1 million total adjustment in 3Q 2023)
NES Fircroft
Business model
- World's leading engineering staffing and solution provider for highly technical industries spanning a range of staffing services: Contract, Permanent Hire & Managed Solutions
- Spans a diversified range of high growth and strategic end-markets with a recurring client base within a range of sectors: Oil & Gas, Power & Renewables, Infrastructure, Life Sciences, Mining, Automotive and Chemicals
3Q23 Highlights1)
- 23% increase in underlying organic EBITDA versus same quarter last year, and 13% underlying EBITDA growth versus 2Q 23
- NFI to EBITDA conversion of 41%, ahead of both the prior year quarter and previous quarter ratio at 39%
- NFI from non oil and gas projects increased by 25% versus same quarter last year
Ownership agenda
- Pursue growth through both organic initiatives and selective M&A
- Optimize value at exit
Net Interest-Bearing Debt per 3Q 23 of USD 260 million (excl. IDF draw of 105 million)
Akastor © 2023 Slide 17 1) Fiscal year end 31st October. Figures presented on 100% basis. Reported figures are from cont. operations for the Group. 3Q22 rev. restated due to presentation under IAS 34 and not IFRS. 2) Underlying EBITDA comprises earnings before interest, tax, depreciation and amortization and before exceptional items and management recharges. This is considered a better approximation of profit as it is calculated by excluding all non-trading expenditure and non-cash items from operating profit.
AKOFS Offshore
Business model
- Vessel-based subsea well construction and intervention services covering all phases from conceptual development to project execution and offshore operations
- Operates two SESV vessels in Brazil on contract with Petrobras and one LWI vessel in Norway on contract with Equinor
3Q23 Highlights
- AKOFS Seafarer revenue utilization of 78% in quarter affected by demobilisation of coiled tubing equipment and mobilisation for deepwater operations in quarter. First deepwater operation delivered successfully.
- Aker Wayfarer commenced its new four-year contract with Petrobras late July, giving a total revenue utilization of 64% in period
Ownership agenda
- Secure delivery on order backlog
- Explore strategic initiatives
DDW Offshore
Business model
- Owns three Anchor Handling Tug Supply (AHTS) vessels with capability to operate and support clients on a world-wide basis
- The vessels are specially designed to perform anchor-handling, towing, and supply services at offshore oil and gas fields
3Q23 Highlights
- Completed sale of Skandi Saigon and Skandi Pacific to OceanPact
- Company refinanced with new USD 31 million facility maturing in September 2026 to settle existing loan and profit split arrangement
Ownership agenda
- Secure fleet utilization
- Optimize value at exit
Key priorities for Akastor going forward
Financial update
Ownership agenda
Q&A
Appendix
Selected transactions since inception in 2014
Akastor © 2023 Slide 23 1) Pref shares USD 75m + warrants; 2) cash gain; 3) Plus earnout; 4) USD 75m cash + USD 20m seller credit settled in June 2023; 5) Equity value. Proceeds partly in ABL shares, with value based on NOK 15 per ABL share; 6) of which 50% shared with the DDW Offshore lenders.
Condensed Consolidated Income Statement
| Third Quarter | Fiscal Year | |||
|---|---|---|---|---|
| NOK million | 2023 | 2022 | 2023 | 2022 |
| Revenues and other income | 62 | 67 | 194 | 191 |
| Operating expenses | $-66$ | -84 | $-219$ | $-268$ |
| EBITDA | $-4$ | $-17$ | $-25$ | $-77$ |
| Depreciation, amortization and impairment | $-7$ | $-7$ | $-21$ | -44 |
| Operating profit (loss) | $-11$ | $-23$ | -46 | $-122$ |
| Net financial items | -49 | 173 | 33 | 409 |
| Share of net profit from equity-accounted investees | $-39$ | -66 | $-212$ | $-283$ |
| Profit (loss) before tax | $-99$ | 84 | $-224$ | 5 |
| Tax income (expense) | $-O$ | $-1$ | $-0$ | $\mathbf 0$ |
| Profit (loss) from continuing operations | $-100$ | 83 | $-225$ | 5 |
| Net profit (loss) from discontinued operations | $-0$ | 8 | 113 | 25 |
| Profit (loss) for the period | $-100$ | 91 | $-111$ | 29 |
| Attributable to: | ||||
| Equity holders of Akastor ASA | $-100$ | 90 | $-114$ | 15 |
| Non-controlling interests | 1 | 3 | 14 |
Note: AGR is presented as discontinued operations from 1Q 2023. Comparable figures in 2022 have been re-represented.
Condensed Consolidated Statement of Financial Position
| September 30 | December 31 | |
|---|---|---|
| NOK million | 2023 | 2022 |
| Deferred tax assets | $\mathbf{O}$ | 37 |
| Intangible assets | 0 | 146 |
| Property, plant and equipment | 237 | 237 |
| Right-of-Use assets | 9 | 27 |
| Other non-current assets | $\overline{2}$ | |
| Non-current interest bearing receivables | 544 | 668 |
| Non-current finance lease receivables | 5 | 10 |
| Equity-accounted investees and other investments | 4 6 4 1 | 4 3 7 0 |
| Total non-current assets | 5436 | 5497 |
| Current operating assets | 593 | 774 |
| Current finance lease receivables | 18 | 208 |
| Current investments | 174 | 162 |
| Cash and cash equivalents | 144 | 119 |
| Assets held-for-sale | $\Omega$ | 43 |
| Total current assets | 930 | 1307 |
| Total assets | 6367 | 6804 |
| Equity attributable to equity holders of Akastor ASA | 4 1 3 2 | 4 0 5 6 |
| Non-controlling interests | $\Omega$ | 36 |
| Total equity | 4 1 3 2 | 4 0 9 2 |
| Deferred tax liabilities | 0 | 4 |
| Employee benefit obligations | 80 | 96 |
| Other non-current liabilities and provisions | 338 | 463 |
| Non-current borrowings | 321 | 198 |
| Non-current lease liabilities | 5 | 37 |
| Total non-current liabilities | 744 | 796 |
| Current operating liabilities and provisions | 279 | 531 |
| Current borrowings | 999 | 1 1 4 2 |
| Current lease liabilities | 39 | 48 |
| Other current liabilities | 174 | 162 |
| Liabilities held-for-sale | $\Omega$ | 32 |
| Total current liabilities | 1491 | 1916 |
| Total equity and liabilities | 6367 | 6804 |
Condensed Consolidated Statement of Cash flows
| Third Quarter | Fiscal Year | |||
|---|---|---|---|---|
| NOK million | 2023 | 2022 | 2023 | 2022 |
| Profit (loss) for the period | $-100$ | 91 | $-111$ | 29 |
| (Profit) loss for the period - discontinued operations | $\mathbf 0$ | -8 | $-113$ | $-25$ |
| Depreciations, amortization and impairment - continuing operations | $\overline{7}$ | 7 | 21 | 44 |
| Other adjustments for non-cash items and changes in operating assets and liabilities | $-119$ | $-130$ | $-68$ | $-245$ |
| Net cash from operating activities | $-212$ | $-40$ | $-272$ | $-196$ |
| Payments for PPE and capitalized development | $-2$ | $-1$ | $-6$ | -9 |
| Proceeds (payments) related to sale of subsidiaries, net of cash | $-6$ | 10 | $-71$ | $-20$ |
| Proceeds from finance lease receivables | 188 | 15 | 206 | 37 |
| Cash flow from other investing activities | $-79$ | $-2$ | 108 | $-24$ |
| Net cash from investing activities | 101 | 23 | 236 | $-16$ |
| Net changes in external borrowings | 20 | 43 | 90 | 316 |
| Instalment of lease liabilities | -9 | $-20$ | $-31$ | -58 |
| Net cash from financing activities | 10 | 24 | 58 | 258 |
| Effect of exchange rate changes on cash and cash equivalents | $\circ$ | $-4$ | $\overline{2}$ | $-28$ |
| Net increase (decrease) in cash and cash equivalents | $-100$ | 3 | 25 | 19 |
| Cash and cash equivalents at the beginning of the period | 244 | 105 | 119 | 89 |
| Cash and cash equivalents at the end of the period | 144 | 107 | 144 | 107 |
The statement includes cash flows from discontinued operations prior to the disposal.
Alternative Performance Measures (1 of 2)
Akastor discloses alternative performance measures as a supplement to the consolidated financial statements prepared in accordance with IFRS. Such performance measures are used to provide an enhanced insight into the operating performance, financing abilities and future prospects of the group.
These measures are calculated in a consistent and transparent manner and are intended to provide enhanced comparability of the performance from period to period. It is Akastor's experience that these measures are frequently used by securities analysts, investors and other interested parties.
- EBITDA earnings before interest, tax, depreciation and amortization, corresponding to "Operating profit before depreciation, amortization and impairment" in the consolidated income statemen
- EBIT earnings before interest and tax, corresponding to "Operating profit (loss)" in the consolidated income statement
- Net current operating assets (NCOA) a measure of working capital. It is calculated by current operating assets minus current operating liabilities, excluding financial assets or financial liabilities related to hedging activities
- Net capital employed (NCE) a measure of all assets employed in the operation of a business. It is calculated by net current operating assets added by non-current assets and finance lease receivables minus deferred tax liabilities, employee benefit obligations, other non-current liabilities and total lease liabilities
- Gross debt sum of current and non-current borrowings, which do not include lease liabilities
- Net debt gross debt minus cash and cash equivalents
- Net interest-bearing debt (NIBD) net debt minus non-current and current interest bearing receivables
- Equity ratio a measure of investment leverage, calculated as total equity divided by total assets at the reporting date
-
Liquidity reserve comprises cash and cash equivalents and undrawn committed credit facilities
-
Capex and R&D capitalization a measure of expenditure on PPE or intangible assets that qualify for capitalization
- Order intake represents the estimated contract value from the contracts or orders that are entered into or committed in the reporting period
- Order backlog represents the remaining unearned contract value from the contracts or orders that are already entered into or committed at the reporting date. The backlog does not include options on existing contracts or contract value from short-cycled service orders
Alternative Performance Measures (2 of 2)
| NOK million | September 30 2023 |
December 31 2022 |
|---|---|---|
| Non-current borrowings | 321 | 198 |
| Current borrowings | 999 | 1 142 |
| Gross debt | 1 320 | 1 340 |
| Less: | ||
| Cash and cash equivalents | 144 | 119 |
| Net debt | 1 176 | 1 220 |
| Less: | ||
| Non-current interest-bearing receivables |
544 | 668 |
| Net interest-bearing debt (NIBD) | 631 | 553 |
| NOK million | September 30 2023 |
December 31 2022 |
|---|---|---|
| Total equity | 4 132 | 4 092 |
| Divided by Total assets |
6 367 | 6 804 |
| Equity ratio |
65% | 60% |
| Cash and cash equivalents | 144 | 119 |
| Undrawn committed credit facilities | 375 | 304 |
| Liquidity reserve | 519 | 423 |
| NOK million | September 30 2023 |
December 31 2022 |
|---|---|---|
| Current operating assets | 593 | 774 |
| Less: Current operating liabilities |
279 | 531 |
| Net current operating assets (NCOA) | 314 | 243 |
| Plus: | ||
| Total non-current assets |
5 436 | 5 497 |
| Current finance lease receivables | 18 | 208 |
| Less: | ||
| Non-current interest bearing receivables | 544 | 668 |
| Deferred tax liabilities | 0 | 4 |
| Employee benefit obligations | 80 | 96 |
| Other non-current liabilities | 338 | 463 |
| Total lease liabilities | 44 | 85 |
| Plus: NCE related to net assets held for sale | 0 | 11 |
| Net capital employed (NCE) | 4 764 | 4 645 |
Key figures | Group
AKASTOR GROUP (continuing operations)
| NOK million | 3Q 22 | 4Q 22 | 1Q 23 | 2Q 23 | 3Q 23 | YTD 2023 |
|---|---|---|---|---|---|---|
| Revenue and other income | 67 | 79 | 68 | 64 | 62 | 194 |
| EBITDA | $-17$ | $-14$ | $-17$ | $-4$ | $-4$ | $-25$ |
| EBIT | $-23$ | $-21$ | $-24$ | $-11$ | $-11$ | $-46$ |
| NCOA | 362 | 243 | 250 | 108 | 314 | 314 |
| Net capital employed | 5874 | 4645 | 4677 | 4820 | 4764 | 4 7 6 4 |
Note: AGR is presented as discontinued operations from 1Q 2023. Historical figures for income statement have been re-presented, while balance sheet information included discontinued operations prior to divestment.
Key figures | Split per company (1/4)
HMH
| USD million | 3Q 22 | 4Q 22 | 1Q 23 | 2Q 23 | 3Q 23 | YTD 2023 |
|---|---|---|---|---|---|---|
| Revenue | 157 | 196 | 186 | 189 | 203 | 577 |
| EBITDA (adj) [1] | 28 | 29 | 19 | 34 | 35 | 88 |
| EBITDA | 24 | 24 | 15 | 27 | 34 | 76 |
| EBIT | 12 | 12 | $\overline{4}$ | 16 | 23 | 43 |
| Order intake | 172 | 183 | 199 | 222 | 207 | 628 |
| Equipment backlog [2] | 253 | 243 | 218 | 231 | 237 | 237 |
| NIBD (incl. shareholder loans) | 250 | 260 | 281 | 282 | 283 | 283 |
Note: HMH figures presented on 100% basis
1) EBITDA (adj.) excludes non-recurring expenses or costs defined as outside of normal company operations
2) Equipment backlog defined as Project and Product orders
Key figures | Split per company (2/4)
AKOFS OFFSHORE
| USD million | 3Q 22 | 4Q 22 | 1Q 23 | 2Q 23 | 3Q 23 | YTD 2023 |
|---|---|---|---|---|---|---|
| Revenue and other income | 37 | 36 | 36 | 28 | 30 | 94 |
| EBITDA | 12 | 13 | 11 | 3 | 6 | 20 |
| EBIT | 3 | 3 | $\overline{2}$ | $-7$ | $-5$ | $-10$ |
| CAPEX and R&D capitalization | 3 | 8 | 3 | 5 | $\overline{2}$ | 11 |
| Net capital employed | 329 | 349 | 337 | 334 | 328 | 328 |
| Order intake | 198 | $\mathbf 0$ | $\mathbf 0$ | $\mathbf 0$ | $\Omega$ | $\circ$ |
| Order backlog | 442 | 470 | 436 | 408 | 394 | 394 |
| NIBD (incl. shareholder loans and lease liabilities) | 339 | 350 | 355 | 358 | 362 | 362 |
Note: AKOFS Offshore figures presented on 100% basis
Key figures | Split per company (3/4)
DDW Offshore
| NOK million | 3Q 22 | 4Q 22 | 1Q 23 | 2Q 23 | 3Q 23 | YTD 2023 |
|---|---|---|---|---|---|---|
| Revenue and other income | 35 | 46 | 46 | 52 | 53 | 151 |
| EBITDA | 5 | 12 | 13 | 14 | 18 | 45 |
| EBIT | $\mathbf{1}$ | 8 | 9 | 10 | 13 | 32 |
| NCOA | $-3$ | $-79$ | $-81$ | $-188$ | 20 | 20 |
| Net capital employed | 254 | 231 | 230 | 248 | 256 | 256 |
Key figures | Split per company (4/4)
OTHER HOLDINGS
| NOK million | 3Q 22 | 4Q 22 | 1Q 23 | 2Q 23 | 3Q 23 | YTD 2023 |
|---|---|---|---|---|---|---|
| Revenue and other income | 33 | 33 | 22 | 12 | $\mathsf{9}$ | 44 |
| EBITDA | $-22$ | $-26$ | $-30$ | $-18$ | $-22$ | $-69$ |
| EBIT | $-24$ | $-29$ | $-33$ | $-21$ | $-24$ | $-78$ |
| NCOA | 368 | 303 | 341 | 296 | 294 | 294 |
| Net capital employed | 1712 | 690 | 785 | 892 | 908 | 908 |
Note: DDW Offshore is excluded from Other Holdings from 2Q 2023. Historical figures have been re-presented.
Odfjell Drilling seller's credit agreement and warrant structure
Seller's credit agreement Warrant structure
The seller's credit towards Odfjell was fully and finally settled in June 2023 through cash proceeds received
Description:
- Warrant structure adjusted in Q2 2022 following the spin-off of Odfjell Technology
- The warrant structure comprise six tranches with 1,139,582 warrants per tranche, amounting to a total 6,837,492 warrants. Furthermore, one warrant can be exercised for one share (1-to-1 ratio) for a price of USD 0.01 per share. Maximum number of share allocation if share price in ODL has increased with 20% p.a.
▪ Schedule 4.2: If any warrants remain unexercised at the ultimate exercise date in 2024, the holder will receive a number of shares determined linearly according to:
× [ ℎ @ 30 2024 − 31.20 , 0] (93.15 − 31.20)
Copyright and disclaimer
Copyright
Copyright of all published material including photographs, drawings and images in this document remains vested in Akastor and third party contributors as appropriate. Accordingly, neither the whole nor any part of this document shall be reproduced in any form nor used in any manner without express prior permission and applicable acknowledgements. No trademark, copyright or other notice shall be altered or removed from any reproduction.
Disclaimer
This Presentation includes and is based, inter alia, on forward-looking information and statements that are subject to risks and uncertainties that could cause actual results to differ. These statements and this Presentation are based on current expectations, estimates and projections about global economic conditions, the economic conditions of the regions and industries that are major markets for Akastor ASA and Akastor ASA's (including subsidiaries and affiliates) lines of business. These expectations, estimates and projections are generally identifiable by statements containing words such as "expects", "believes", "estimates" or similar expressions. Important factors that could cause actual results to differ materially from those expectations include, among others, economic and market conditions in the geographic areas and industries that are or will be major markets for Akastor ASA. oil prices, market acceptance of new products and services, changes in governmental regulations, interest rates, fluctuations in currency exchange rates and such other factors as may be discussed from time to time in the Presentation. Although Akastor ASA believes that its expectations and the Presentation are based upon reasonable assumptions, it can give no assurance that those expectations will be achieved or that the actual results will be as set out in the Presentation. Akastor ASA is making no representation or warranty, expressed or implied, as to the accuracy, reliability or completeness of the Presentation, and neither Akastor ASA nor any of its directors, officers or employees will have any liability to you or any other persons resulting from your use.
AKASTOR ASA
Oksenøyveien 10, NO-1366 Lysaker, Norway P.O. Box 124, NO-1325 Lysaker, Norway +47 21 52 58 00
Akastor © 2023 www.akastor.com