Investor Presentation • Apr 24, 2018
Investor Presentation
Open in ViewerOpens in native device viewer
April 2018
1
5
6
Experienced owner and operator of high quality ships on medium to long‐term charters to highly reputable customers
USD 45m fixed multi‐year charter backlog providing predictable revenues
3
2
4
Founded in 1918 and listed on the Oslo stock exchange since 1937 – one of the longest listed companies in Oslo
Continued focus on fleet expansion of modern dry bulk tonnage
Widely anticipated improving dry bulk market balance represents attractive window of opportunity for earnings‐ and asset value recovery
Management team with proven operational and growth track record
| l n Ve ss e am e |
Dw t |
/ i l d Bu t y ar |
Ty p e |
Cu to s m er |
|---|---|---|---|---|
| ls Be ta r |
5 8, 0 0 0 |
/ 2 0 0 9 Da y an g |
bu l k Su p ra m ax |
Ca te np o x |
| lno Be r |
5 8, 0 0 0 |
/ 2 0 1 0 Da y an g |
bu l k Su p ra m ax |
Ca te np o x |
| loc Be ea n |
8, 0 0 0 5 |
/ 2 0 1 1 Da an g y |
bu l k Su p ra m ax |
l l Ca i rg |
| l fo ) Be i t re s |
6 1, 2 5 0 |
l V e s s e l n n a m Ve ss e am e / ba 2 0 1 5 Im i a r |
e l bu l k U tra m ax |
l l Ca i rg |
| ) l lan d Be is i i |
6 1, 2 5 0 |
/ ba 2 0 1 6 Im i a r |
l bu l k U tra m ax |
Ca te np o x |
| ln ) Be ip i i i p on |
6 3, 6 0 0 |
/ ba 2 0 1 8 Im i a r |
l bu l k U tra m ax |
l l Ca i rg |
| / ba b ) Im i n iv a r |
6 3, 6 0 0 |
/ ba 2 0 2 0 Im i a r |
l bu l k U tra m ax |
Op en |
i) Bareboat charter lease period of 12 years from 09/15 with USD purchase options after the third year.
ii) Bareboat charter lease period of 15 years from 03/16 with USD purchase options after the fifth year.
iii) Time charter period of 8+1+1+1 years from 01/18 with purchase options after the fourth year.
iv) Time charter period of 8+1+1 years from 02/20 with purchase options after the fourth year.
Daily Summary of Baltic Exchange dry indices and time charter averages Date: 23 April 2018
| Route | Description | Size (MT) | Value $(\$)$ | Change |
|---|---|---|---|---|
| BCI timecharter average | Weighted average of the 5 T/C routes | 180000 | 16437 | $+671$ $\triangle$ |
| BPI 82 timecharter average | Weighted average of the 5 T/C routes | 82500 | 11895 | $-68$ $\blacktriangledown$ |
| BPI timecharter average | Weighted average of the 4 T/C routes | 74000 | 10286 | $-61$ $\blacktriangledown$ |
| BSI timecharter average | Weighted average of the 10 T/C routes | 58328 | 11346 | $+7$ $\triangle$ |
| BSI 52 timecharter average | Derived value | 52454 | 10995 | $+44$ $\triangle$ |
| BHSI 38 timecharter average | Weighted average of the 7 T/C routes | 38200 | 10714 | $-47$ $\blacktriangledown$ |
| BHSI timecharter average | Weighted average of the 6 T/C routes | 28000 | 9100 | $-21$ $\blacktriangledown$ |
| Vessel Type | Description | Size (MT) | Price in \$ m | Change |
|---|---|---|---|---|
| VLCC | 5 years old | 305 000 | 61,441 | 0,000 |
| AFRAMAX | 5 years old | 105 000 | 29,823 | $-0,028$ |
| PR PROD TKR | 5 years old | 51 000 | 25,655 | 0,350 |
| CAPESIZE | 5 years old | 180 000 | 33,748 | 0,021 |
| PNMX (DRY) | 5 years old | 74 000 | 21,635 | 0,069 |
| SUPER HANDY | 5 years old | 56 000 | 18,084 | 0,065 |
Marso
Grain Trade
Marsoft
| Sha reh old er |
har # s es |
% |
|---|---|---|
| ( ide nd) Son AS Sve J. T ata rre ma |
31 747 49 2 |
67. 0% |
| Tid shi ( dem and ) AS Ott o G . Ti ps |
5 0 07 583 |
10. 6% |
| Eitz Red eri AS en |
806 13 4 |
% 1.7 |
| Bel shi ASA ps |
498 00 0 |
% 1.1 |
| AR Fo nds AS |
416 18 3 |
0.9 % |
| ka Na To tsu ga ru |
330 00 0 |
0.7 % |
| Ch l AS Ca ita rem p |
320 00 0 |
0.7 % |
| Tid inv II A S est |
315 41 4 |
0.7 % |
| n & Jen Co . AS sse |
302 81 6 |
0.6 % |
| Cit iba nk (no min nt) ee acc ou |
273 54 7 |
% 0.6 |
| Car l Er ik S tee n |
269 15 4 |
0.6 % |
| Jov oko AS |
250 00 0 |
0.5 % |
| lan d Liv Sø |
240 00 0 |
0.5 % |
| JSL AS |
231 19 1 |
0.5 % |
| old AS L H ing AS |
225 00 0 |
0.5 % |
| kst AR Ve AS |
212 05 5 |
0.4 % |
| nha rd Kie llan d Ber |
200 00 0 |
% 0.4 |
| G H old ing AS HK |
168 11 7 |
0.4 % |
| Kje ll E il L g ars en |
160 00 0 |
0.4 % |
| aho Jom AS |
160 00 0 |
0.4 % |
| Oth Sha reh old er ers |
5 2 19 314 |
11. 0% |
| al o din har Tot uts tan g s es |
47 352 00 0 |
10 0.0 % |
USDk
| U SD k |
20 15 |
20 16 |
20 17 |
|---|---|---|---|
| Fre ig ht rev en ue |
17 57 0 , |
21 33 8 , |
22 64 6 , |
| t fe Ma na g em en es |
41 4, 4 |
07 4, 7 |
66 3 4, |
| Op tin inc era g om e |
21 98 4 , |
25 41 5 , |
27 30 9 , |
| Sh ip o rat ing pe ex pe nse s |
5, 71 7 - |
8, 197 - |
8, 175 - |
| Op tin hip t era g ex pe nse s s m an ag em en |
3, 69 4 - |
3, 40 5 - |
3, 37 1 - |
| Ge ral d a dm inis tra tive ne an ex pe nse s |
2, 70 0 - |
2, 53 3 - |
2, 49 3 - |
| EB ITD A |
9, 87 3 |
11 28 0 , |
13 27 0 , |
| Ma in rg |
45 % |
44 % |
49 % |
| De cia tio nd ort isa tio pre n a am n |
68 6 4, - |
90 1 4, - |
59 4, 7 - |
| Re l / im irm f s hip t o ve rsa pa en s |
31 84 7 - , |
13 82 3 - , |
2, 54 4 |
| f s Lo le o hip ss on sa |
0 | 1, 46 3 - |
39 7 |
| EB IT |
26 66 0 - , |
8, 90 7 - |
11 61 4 , |
| Ma in rg |
Nm | Nm | 43 % |
| Int inc st ere om e |
29 | 13 | 26 |
| Int st ere ex pe nse |
2, 185 - |
4, 83 3 - |
4, 73 5 - |
| Ot r fi he ial ite na nc ms |
67 4 - |
76 1 - |
36 1 - |
| Cu ain / ( los ) rre ncy g s se s |
48 3 - |
69 | 114 |
| Re lt b for e t su e ax es |
29 97 3 - , |
14 41 9 - , |
6, 65 8 |
| Ta xe s |
177 - |
174 - |
29 4 - |
| Ne lt t re su |
30 15 0 - , |
14 59 3 - , |
6, 36 4 |
| Ma in rg |
-13 7% |
-57 % |
23 % |
| To tal ets ass |
103 24 8 , |
105 61 2 , |
102 12 9 , |
| Ne t d eb t |
59 15 1 , |
76 33 9 , |
67 34 5 , |
| Eq uity |
34 83 1 , |
20 144 , |
26 38 2 , |
| A i U S D t m o u n s n m |
2 0 1 7 |
2 0 1 6 |
|---|---|---|
| O i i t p e r a n g n c o m e |
2 3 7 |
2 5 4 |
| E B I T D A |
3 3 1 |
3 1 1 |
| / l f h i i R I t e e r s a m p a r m e n o s p s v |
2 5 |
3 8 1 ‐ |
| l O i t t p e r a n g r e s u |
6 1 1 |
8 9 ‐ |
| l b f N t t t e r e s e o r e a u x |
6 7 |
1 4 4 ‐ |
| U S D 1 0 0 0 |
2 0 1 7 |
2 0 6 1 |
|---|---|---|
| h ig Fre t r ev en ue |
2 2 6 6 4 |
2 1 3 3 8 |
| fe M t an ag em en es |
4 6 6 3 |
4 0 7 7 |
| Op ing inc t er a om e |
2 7 3 0 9 |
2 5 4 1 5 |
| h S ip ing t op er a ex p en se s |
‐8 1 7 5 |
‐8 1 9 7 |
| h Op ing ip t t er a ex p en se s s ma na g em en |
‐3 3 7 1 |
‐3 4 0 5 |
| l a d a dm in is ive Ge tra t ne ra n ex p en se s |
‐2 9 3 4 |
‐2 5 3 3 |
| ing Op t er a ex p en se s |
1 4 0 3 9 ‐ |
‐1 4 1 3 5 |
| ( ) ing l Op E B I T D A t t er a re su |
1 3 2 7 0 |
1 1 2 8 0 |
| d a De ia ion isa ion t t t p re c a n mo r |
‐4 5 9 7 |
‐4 9 0 1 |
| im irm f s h ip Ne t t o p a en s |
2 5 4 4 |
‐1 3 8 2 3 |
| / le f s h f fe Lo ip t o tra ts ss on sa o e c n o ne ro us co n c |
3 9 7 |
‐1 4 6 3 |
| ( ) Op ing l E B I T t t er a re su |
6 1 1 1 4 |
‐8 9 0 7 |
| In inc te t re s om e |
2 6 |
1 3 |
| In te t e re s xp en se s |
3 ‐4 7 5 |
8 3 3 ‐4 |
| he f l O ina ia i t te r nc ms |
‐3 6 1 |
‐7 6 1 |
| / (‐ los ) Cu ins rre nc y g a se s |
1 1 4 |
6 9 |
| f ina ia l i Ne t te nc m s |
4 9 5 6 ‐ |
‐5 5 1 2 |
| fo l be Re t ta su re xe s |
6 6 8 5 |
9 ‐1 4 4 1 |
| Ta xe s |
‐2 9 4 |
‐1 7 4 |
| l Ne t r t es u |
6 3 6 4 |
‐1 4 9 3 5 |
| f n l l He ing in tro te ts re o on ‐co n re s |
6 0 |
5 3 |
| f m j i in He ty te ts re o a or re s |
6 3 0 4 |
‐1 4 6 4 6 |
| he he O ive inc t r c om p re ns om e |
||
| / ( ) ia l g in los de f ine d be f i lan Ac tu t p ar a s on ne s |
‐6 | ‐3 9 |
| l c he To ive inc ta om p re ns om e |
6 3 5 8 |
‐1 4 6 3 2 |
| f n l l He ing in tro te ts re o on ‐co n re s |
6 0 |
5 3 |
| f m He j i in ty te ts re o a or re s |
6 2 9 8 |
‐1 4 6 8 5 |
| ha ( ) Ea ing U S c t rn s p er s re en |
1 3. 6 0 |
‐3 1. 1 8 |
| ( ) i lu d e ing ha S c D U te t ar n s p er s re en |
3. 8 1 4 |
‐3 8 1. 1 |
| 3 1 De c |
3 1 De c |
|
|---|---|---|
| U S D 1 0 0 0 |
2 0 1 7 |
2 0 1 6 |
| A S S E T S |
||
| ixe d a F ts sse |
||
| h S ip s |
9 1 2 4 2 |
9 3 0 0 9 |
| d ha h Pr i im ire t te ep a ec r r |
4 0 5 |
1 5 0 0 |
| he f d a O ixe t ts r sse |
2 0 8 0 |
1 9 7 4 |
| l f ixe d a To ta ts sse |
9 3 2 7 7 |
9 6 4 8 3 |
| Cu t a ts rre n sse |
||
| ho iva b les S t‐ te r rm re ce |
1 8 4 8 |
1 2 1 1 |
| i d im ha h ire Pr t te ep a ec r r |
0 9 1 5 |
0 |
| h a d c h e len Ca iva ts s n as q u |
5 4 5 9 |
7 9 1 8 |
| l c To ta t a ts ur re n sse |
8 4 0 2 |
9 1 2 9 |
| l a To ta ts sse |
1 0 2 1 2 9 |
1 0 5 6 1 2 |
| Q S E U I T Y A N D L I A B I L I T I E |
||
| Eq i ty u |
||
| d‐ l Pa i in i ta ca p |
4 3 6 2 0 |
4 3 6 2 0 |
| d e Re ine ing ta ar n s |
‐1 7 5 8 9 |
‐2 3 8 8 7 |
| l l ing in No tro te ts n‐c on res |
3 5 1 |
4 1 1 |
| l e i To ta ty q u |
2 6 3 8 2 |
2 0 1 4 4 |
| l ia b i l i ies Lo ‐te t ng rm |
||
| de b Mo tg t r ag e |
2 2 9 9 9 |
3 0 8 8 3 |
| bo Ba i t c tm t re a om m en |
4 0 8 1 6 |
4 2 8 1 1 |
| l F ina ia ins tru ts nc me n |
8 | 3 2 3 |
| b l Pe ion ig ion t ns o a s |
5 3 0 |
6 4 8 |
| O he lon l ia b i l i ies t te t r g‐ rm |
8 1 4 5 |
0 1 4 7 |
| l lon l b l To ia i i ies ta te t g‐ rm |
6 5 8 1 1 |
7 6 0 7 2 |
| S ho l ia b i l i ies t‐ te t r rm |
||
| de b Mo tg t r ag e |
5 0 0 0 |
5 0 0 0 |
| bo Ba i t c tm t re a om m en |
1 9 4 0 |
1 7 7 8 |
| he ho l b l O ia i i ies t t‐ te t r s r rm |
2 9 9 6 |
2 6 1 8 |
| l s ho l ia b i l i ies To ta t‐ te t r rm |
9 9 3 6 |
9 3 9 6 |
| l e i d l ia b i l i ies To ta ty t q an u |
1 0 2 1 2 9 |
1 0 5 6 1 2 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.