Annual Report • Apr 14, 2022
Annual Report
Open in ViewerOpens in native device viewer


Nicolas Saverys – Executive Chairman FMO BV represented by Francis Mottrie – CEO ACACIA I BV represented by Els Verbraecken Maryam Ayati Michel Delbaere Wouter De Geest Carl-Antoine Saverys Stephanie Saverys Baron Philippe Vlerick Isabelle Vleurinck
FMO BV represented by Francis Mottrie Chief Executive Officer FINMORE BV represented by Christine Verhaert Chief Financial Officer FLX Consultancy BV represented by Jonathan Raes Executive Director Infrastructure LISANN AS represented by Jens Ismar Executive Director Shipping
Deloitte Auditors Represented by Mr. Rik Neckebroeck and Mr. Ben Vandeweyer
De Gerlachekaai 20 Tel: +32(0)3 247 56 11 Fax: +32(0)3 247 56 01 Business registration number: 0860.409.202 RPR Antwerp – section Antwerp Website: www.exmar.be E-mail: [email protected]
All EXMAR press releases can be consulted on the website: www.exmar.be
Questions can be asked by telephone at +32(0)3 247 56 11 or by e-mail to [email protected], for the attention of FINMORE BV represented by Christine Verhaert (CFO) or Mathieu Verly (secretary).
In case you wish to receive our printed annual or half year report please mail: [email protected]
The Dutch version of this financial report must be considered to be the official version


2021 was yet another exceptional year. Our special thanks go out to our colleagues at sea and on shore, who handled the ongoing challenges of the COVID pandemic with great dedication.
At this time of writing, the escalating conflict in Ukraine is already causing great uncertainty to 2022 not only from the human aspect, but also in terms of stability of global energy markets. In this context, EXMAR's floating solutions for the export and import of gas are an asset in the energy value chain.
For LPG and NH3 (ammonia), freight rates remained stable at profitable levels. LNG natural gas prices continued to increase due to geopoliticaltensions and thus rising energy markets. Freight rates in LNG went from highs to lows, and remained very volatile.
For the liquefaction barge TANGO FLNG, EXMAR continued to engage with potential partners in commercial negotiations. The underlying energy and natural gas price is a boost.
The unit can be used to prevent flaring of natural gas. It avoids CO2 - and methane emissions as well as serving as a fast, deployable floating terminal for natural gas.
Our regasification barge FSRU S188 received more requests since the second half of 2021 and in the meantime an agreement was reached with GASUNIE for a five-year charter.
EXMAR sold a design of the fourth OPTI®-hull, for deployment in the Gulf of Mexico.
A major highlight in the past year for EXMAR was the delivery of two of the world's first dual-fuel Very Large Gas Carriers (VLGCs), "FLANDERS PIONEER" and "FLANDERS INNOVATION" which are capable of running on LPG as an emissions-reducing fuel. Both have been deployed on long-term charter.
Our other ships and barges performed in line with expectations, and our liquidity position was further strengthened in 2021, due to the YPF settlement and the successful GUNVOR arbitration.
In November, EXMAR signed a three-year credit agreement with Sequoia Economic Infrastructure Income Fund for an amount of USD 50 million.
EXMAR is now actively pursuing innovations and research for energy transition and alternative fuels.
EXMAR concluded partnerships for the design of a new CO2 tanker and new applications for NH3 (ammonia) and H2 (hydrogen) as new opportunities emerge for the transportation of hydrogen.
On behalf of the Board of Directors and the Management of EXMAR, we would like to thank everyone once again for their loyal support to our Company.
Nicolas Saverys – Executive Chairman Francis Mottrie – CEO
1.3 OUR BUSINESS 14
3 CARE FOR TODAY, RESPECT FOR TOMORROW 42
6 GLOSSARY 188
4 CORPORATE GOVERNANCE STATEMENT 74 4.1. CORPORATE GOVERNANCE STATEMENT 76

1.1 FINANCIAL OVERVIEW 8 1.2 EXMAR AT A GLANCE 10 1.3 OUR BUSINESS 14
| International Financial Reporting Standards (IFRS) (1) |
Management reporting based on proportionate consolidation (2) |
|||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||||
| CONSOLIDATED STATEMENT OF PROFIT OR LOSS (IN MILLION USD) | ||||||||
| Revenue | 148.2 | 285.2 | 247.0 | 384.2 | ||||
| EBITDA | 51.3 | 177.5 | 113.6 | 239.9 | ||||
| Depreciations and impairment losses | -48.9 | -38.3 | -76.6 | -102.2 | ||||
| Operating result (EBIT) | 2.4 | 139.2 | 37.0 | 137.6 | ||||
| Net finance result | -10.6 | -28.4 | -21.8 | -42.6 | ||||
| Share in the result of equity accounted investees (net of tax) | 21.8 | -17.8 | -1.5 | -2.1 | ||||
| Result before tax | 13.6 | 93.0 | 13.6 | 93.0 | ||||
| Tax | -1.9 | -1.0 | -2.0 | -1.0 | ||||
| Consolidated result after tax | 11.6 | 92.0 | 11.6 | 92.0 | ||||
| of which group share | 11.6 | 91.9 | 11.6 | 91.9 | ||||
| INFORMATION PER SHARE (IN USD PER SHARE) | ||||||||
| Weighted average number of shares of the period | 57,226,737 | 57,226,737 | 57,226,737 | 57,226,737 | ||||
| EBITDA | 0.90 | 3.10 | 1.98 | 4.19 | ||||
| EBIT (operating result) | 0.04 | 2.43 | 0.65 | 2.41 | ||||
| Consolidated result after tax | 0.20 | 1.61 | 0.20 | 1.61 | ||||
| INFORMATION PER SHARE (IN EUR PER SHARE) | ||||||||
| Exchange rate | 1.1894 | 1.1384 | 1.1894 | 1.1384 | ||||
| EBITDA | 0.75 | 2.72 | 1.67 | 3.68 | ||||
| EBIT (operating result) | 0.03 | 2.14 | 0.54 | 2.11 | ||||
| Consolidated result after tax | 0.17 | 1.41 | 0.17 | 1.41 |
(1) The figures in these columns have been prepared in accordance with IFRS as adopted by the EU. i.e. joint ventures accounted for at equity method. (2) The figures in these columns reflect management presentation and include the joint-ventures based on the proportionate consolidation method instead of the equity method.
A reconciliation between the amounts applying the proportionate method and the equity method is included in Note 3 Reconciliation segment reporting of the 2021 Financial report.
(based on proportionate consolidation method, in million USD)


ADJUSTED EBITDA(*) EBITDA EBIT


2021
0.20
2020
1.61



REVENUE PER SEGMENT


(*) : EBITDA adjusted for certain non-recurring transactions for which management believes that excluding these provides better insights in the actual performance of the Group.
The following items have been excluded from the adjusted EBITDA calculation:
2021: early termination fee for the FSRU S188 charter agreement by Gunvor (Infrastructure: USD 56.8 million) and other cancellation fees at Supporting Services (USD 0.5 million); > 2020: settlement fee YPF (Infrastructure: USD 149.1 million) and cancellation fee
Excelerate (Services: USD 13.0 million).
The EXMAR share is listed on Euronext BRUSSELS and is a part of the BEL Small Index (EXM). Reference shareholder is Saverex NV.
Participation as per 31 December 2021:
47.388% Freefloat 43.79% Saverex 3.82% EXMAR 5.002% Cobas Asset Management S.G.I.I.C. SA
UK France
FINANCIAL CALENDAR
28 April 2022 17 May 2022 8 September 2022 27 October 2022
Results 1st quarter 2022 Annual shareholders meeting Results 1st semester 2022 Results 3rd quarter 2022
USA Jamaica
1.2 EXMAR AT A GLANCE
1,849 of which
1,615
seagoing
234 onshore
83 69
Share female employees
headquarters: 45%
Nationalities
43
nationalities present (seafarers and onshore)

EXMAR receives a notice of early termination from charterers GUNVOR, following the positive interim award in the ongoing arbitration in relation to the charter party of the FSRU S188.
The accommodation barge WARIBOKO starts its employment for Total Exploration & Production.
Sale of TOURAINE.
EXMAR is a leading ship owner and operator in the transportation of Liquefied Natural Gas (LNG), Liquefied Petroleum Gas (LPG), Ammonia (NH3 ) and Petrochemical Gases. These industrial niche shipping markets predominantly feature established players with a long-term operational focus. The unique characteristics of the products transported require highly sophisticated vessels as well as specialized operational skills both on board the vessel and ashore. With expertise and knowledge gained from its shipbuilding origins, EXMAR has become a globally renowned owner and operator in this segment with focus on pioneering energy supply chain solutions and maritime technical innovation. This has been possible through our own in-house technical ship management and technical research and development department.
Today, EXMAR - controls a fleet of 37 ships and barges which are either fully owned, owned in joint venture or time chartered. The complete fleet list includes the following types of gas tankers and barges:
EXMAR owns 10 pressurized vessels with a capacity of between 3,500-5,000 m3 . The cargoes, usually LPG or less complex petrochemical gases to transport, are carried at near-ambient temperatures in cylindrical steel pressure tanks designed to withstand pressures up to 20 bar.
The majority of the EXMAR fleet are fully-refrigerated vessels with prismatic cargo tanks designed to carry products at low temperature (mostly fully refrigerated LPG and ammonia) and near-ambient pressure. This is made possible by installed refrigeration plants which ensure these vessels' efficiency for long-haul trading. Fully-refrigerated gas carriers are usually above 20,000 m3 to benefit from economies of scale and scope.
• Midsize Gas Carriers (MGC):
EXMAR currently owns 17 vessels in joint venture and time charters another two vessels, all with a capacity between 35,000-38,000 m3 .
• Very Large Gas Carriers (VLGC): EXMAR currently owns two state of the art LPGfuelled vessels with a capacity of 88,000 m3 and it time-charters one vessel with a capacity of 83,000 m3 .
EXMAR currently owns one LNG carrier which is primarily used for transporting LNG worldwide. She has also served as floating LNG storage in locations where on-site storage facilities are limited.
EXMAR owns two units that are used for liquefaction or regasification of LNG. The Company also owns two purpose-built offshore accommodation barges. Please refer to the Infrastructure chapter for a detailed explanation of the use of these units.
| Type | Capacity 100% (m3 ) |
Year built | Flag | Status | |
|---|---|---|---|---|---|
| Eupen | Midsize LPG | 39,375 | 1999 | Liberia | joint venture |
| Libramont | Midsize LPG | 38,940 | 2006 | Belgium | joint venture |
| Sombeke | Midsize LPG | 38,902 | 2006 | Belgium | joint venture |
| Kaprijke | Midsize LPG | 38,837 | 2015 | Belgium | joint venture |
| Knokke | Midsize LPG | 38,853 | 2016 | Belgium | joint venture |
| Kontich | Midsize LPG | 38,867 | 2016 | Belgium | joint venture |
| Kortrijk | Midsize LPG | 38,880 | 2016 | Belgium | joint venture |
| Kruibeke | Midsize LPG | 38,871 | 2017 | Belgium | joint venture |
| Kallo | Midsize LPG | 38,850 | 2017 | Belgium | joint venture |
| Kapellen | Midsize LPG | 38,860 | 2018 | Belgium | joint venture |
| Koksijde | Midsize LPG | 38,849 | 2018 | Belgium | joint venture |
| Waasmunster | Midsize LPG | 38,498 | 2014 | Belgium | joint venture |
| Warinsart | Midsize LPG | 38,465 | 2014 | Belgium | joint venture |
| Waregem | Midsize LPG | 38,442 | 2014 | Belgium | joint venture |
| Warisoulx | Midsize LPG | 38,480 | 2015 | Belgium | joint venture |
| Wepion | Midsize LPG | 38,577 | 2018 | Belgium | joint venture |
| Bastogne | Midsize LPG | 35,572 | 2002 | Belgium | joint venture |
| Antwerpen | Midsize LPG | 35,223 | 2005 | Hong Kong | time chartered |
| Sylvie | Midsize LPG | 35,217 | 2007 | Hong Kong | time chartered |
| Type | Capacity 100% (m3 ) |
Year built | Flag | Status | |
|---|---|---|---|---|---|
| BW Tokyo | VLGC | 83,270 | 2009 | Singapore | time chartered |
| Flanders Pioneer | VLGC | 87,812 | 2021 | Belgium | owned |
| Flanders Innovation | VLGC | 87,809 | 2021 | Belgium | owned |
| Type | Capacity 100% (m3 ) |
Year built | Flag | Status | |
|---|---|---|---|---|---|
| Sabrina | Pressurized | 5,018 | 2009 | Hong Kong | owned |
| Helane | Pressurized | 5,018 | 2009 | Hong Kong | owned |
| Fatime | Pressurized | 5,018 | 2010 | Hong Kong | owned |
| Debbie | Pressurized | 3,540 | 2009 | Hong Kong | owned |
| Anne | Pressurized | 3,540 | 2010 | Hong Kong | owned |
| Magdalena | Pressurized | 3,540 | 2008 | Hong Kong | owned |
| Joan | Pressurized | 3,540 | 2009 | Belgium | owned |
| Marianne | Pressurized | 3,540 | 2009 | Belgium | owned |
| Elisabeth | Pressurized | 3,540 | 2009 | Belgium | owned |
| Angela | Pressurized | 3,540 | 2010 | Belgium | owned |
| LNG - LIQUIFIED NATURAL GAS CARRIER | ||||||
|---|---|---|---|---|---|---|
| Type | Capacity 100% (m3 ) |
Year built | Flag | Status | ||
| Excalibur | LNG | 138,034 | 2002 | Belgium | joint venture |
| FLOATING LIQUEFACTION AND REGASIFICATION BARGES | ||||||
|---|---|---|---|---|---|---|
| Type | Capacity | Year built | Flag | Status | ||
| FSRU S188 | FSRU | 3 MTPA | 2017 | Liberia | owned | |
| Tango FLNG | FLNG | 0.5 MTPA | 2017 | Liberia | owned |
| OFFSHORE ACCOMMODATION BARGES | |||||
|---|---|---|---|---|---|
| Type | Capacity | Year built | Flag | Status | |
| Nunce | Accomodation | 350pax | 2009 | Liberia | joint venture |
| Wariboko | Accomodation | 300pax | 2010 | Liberia | joint venture |

To analyse market drivers at work, it is important to understand how energy products are produced and developed throughout the value chain and their use in consumption markets. Unlike dry cargo or crude markets, the products transported are not raw products but are semi- or fully manufactured.
For this reason many different market forces exert influence on the business, each one with its own inherent complexity.
LNG can be defined as a natural gas that has been cooled down to liquid form, reducing it to one-sixhundredth of its original volume at minus 164 degrees Celsius. Natural gas is used to produce electricity, and serves as an industrial feedstock for fertilizers and a wide range of plastics. It is also deployed for heating in a commercial or residential setting. To be able to transport LNG, LNG carriers equipped with special insulation have been designed and built forming their own LNG shipping segment.
EXMAR owns one LNG carrier which is currently operated in worldwide trading. She is used for the transportation of product as well as for floating storage in locations where onshore storage is limited.
As shown in the LPG value chain, LPG is produced during oil refining or extracted from natural gas liquid processing activities. LPG, mainly propane and butane, is a subsequent by-product. LPG can be used for a variety of purposes such as feedstock in refineries and the petrochemical industry, as fuel for vehicles, agricultural needs such as crop drying or to a lesser extent to feed power plants. With the global continued growth in natural gas production, increasing quantities of LPG are expected to be produced and shipped worldwide.
EXMAR currently operates 19 midsize gas carriers (MGC), each with a capacity of between 35,000- 38,000 m3 . These vessels are fully refrigerated, are equipped with prismatic tanks and move the LPG at temperatures around minus 48 degrees celcius.
EXMAR also owns and operates two state of the art dual-fuelled (LPG) vessels. These vessels are very large gas carriers (VLGCs) with a capacity of 88,000 m3 . These vessels have been designed to run on LPG as a marine fuel, which considerably reduces greenhouse gas emissions (by up to 15% of carbon dioxide, up to 10% of nitrogen oxide, and up to 90% of particulate matter).
A third VLGC is in-chartered on longer term.


Polyethylene food packaging, milk, water and juice bottles, power cables, chemical containers, injection mouled products, ...
Rubbers car tyres, sport shoes, ...
Styrenes foam, insulations, ...
Downstream market
Polypropylene (fibres, fabrics, injection
DOWNSTREAM MARKET
Petchem gases
Ammonia (NH3 ) is usually obtained from adding nitrogen through a steam performing process with natural gas as principal feedstock. It is mainly used as a basic component in the production of fertilizers (urea, nitrates & NPK), civil explosives or caprolactan (for industrial ends such as synthetic textiles and airbags in cars).
To support global decarbonization, the focus on ammonia production and storage is increasing globally, considering its potential in terms of a notable reduction in polluting emissions as well as its potential as a solution for hydrogen transport. For the shipping sector, ammonia is expected to be used as a mainstream marine fuel in a few years from now, thereby reducing CO2 emission of tailpipe gases to nearly zero.
Ammonia is transported in EXMAR's fully refrigerated midsize gas ships with prismatic tanks, enabling the ship's cargo carrying capacity to be maximized. The cargo is kept at -33 degrees celcius. About 33% of all ships in EXMAR's fleet is dedicated to transporting ammonia.
EXMAR has signed a Memorandum of Understanding with the Canadian fertilizer company Nutrien to build and operate one or more ammonia-fuelled ships. This collaboration aims to significantly reduce NUTRIEN's emissions in its maritime transportation.
Also depicted in the LPG value chain infographic, petrochemical gases are produced at the end of the petrochemical flow and derived from the steamcracking process of oil and gas. These gases mainly consist of ethylene and propylene which are used to make various polymers and plastics. VCM (Vinyl Chloride Monomer) and Crude C4s are mainly used to produce PVC and rubber products, respectively.
EXMAR owns and operates 10 pressurized vessels with a capacity between 3,500 to 5,000 m3 . These vessels, usually carrying LPG or less complex petrochemical gases, are trading either side of the Suez Canal on long-term basis.
Fertilizers Explosives Synthetic fibres Synthetic resins
processes

Upstream market Midstream market Downstream market
Hydrogen Ammonia Industrial

Rich natural gas
Steam reforming
EXMAR has safely and reliably performed no less than 782 voyages in 2021 bringing gas products to their clients across the globe in a safe and reliable fashion. The charts show the total amount of cargoes carried and voyages performed for each of the segments EXMAR is active in. About 68% of cargoes taken were LPG, 19% ammonia, 7% petrochemical gases and 6% LNG.
EXMAR has established itself as a reliable market player involved in change of grade activities as well as seaborne ship-to-ship transfers. The trading flexibility these activities offer EXMAR's customers often occurs in the Midsize gas segment, which accounts for most of EXMAR's fleet. In addition to vessel size limitations, port or operational restrictions are often factors requiring owners to load/discharge cargoes from/into smaller vessels at sea. Safe ship-to-ship transfers require experienced crews, diligent coordination and the use of adequate equipment.
In this respect, EXMAR prides itself with its proven track-record and clean safety sheet, having performed as many as 247 STS operations in 2021. Most transfers were done for butane (53%) and propane (29%), while the remainder (18%) constituted LPG mixes.
Ammonia 1,619,000 19% 8,724,000 mt Total

LNG 502,000 6%


EXMAR Infrastructure aims at developing innovative and fast track oil and gas infrastructure solutions to support the energy industry in providing communities with clean and affordable energy.
EXMAR Infrastructure currently owns four bargebased floating infrastructure units for this purpose: two floating LNG terminals, TANGO FLNG and FSRU S188, and two accommodation barges, NUNCE and WARIBOKO. EXMAR Offshore Company in Houston (EOC) and DV Offshore in Paris (DVO) complete the Infrastructure activities with strong marine and production engineering capabilities.
TANGO FLNG is a floating LNG terminal which liquefies natural gas into LNG, which is then offloaded into LNG carriers laying alongside for export to LNG-importing countries.
The FSRU S188 regasifies imported LNG and injects the natural gas into the onshore pipeline infrastructure for domestic consumption, power production or other industrial applications.
Both units offer fast-track, flexible and cost-efficient floating alternatives to land-based terminals traditionally used for LNG import/export. The TANGO FLNG and FSRU S188 allow customers to enter these markets at a more competitive cost than ever before. They can be mobilized quickly and without major investment on site next to the pipeline infrastructure.
WARIBOKO and NUNCE are both accommodation and work barges which can accommodate up to respectively 300 to 350 people on board, offering cabins of various sizes, catering and leisure activities. Accommodation barges provide essential onsite support for oil and gas exploration and production companies . They provide the necessary flexible living quarters infrastructure to operators and contractors in the immediate neigbourhood of offshore oil and gas activities.
EXMAR Offshore Company (EOC) is a recognized oil and gas engineering company established in 1997 with more than 75 experts ranging from professional engineers to naval architects. EOC has developed a proprietary hull design OPTI® for floating oil and gas production platforms in deep water areas such as the Gulf of Mexico. With four OPTI® production facilities delivered based on the OPTI® design, EOC has become a recognized and reputable supplier of cost-effective and purpose-built project solutions in this area.
DV Offshore is a niche marine expert contractor which belongs to the EXMAR group since 1999 and provides contracted engineering, audits and technical assistance to oil & gas companies with respect to floating terminals, offshore mooring installations and subsea piping.

Implementing floating oil and gas infrastructure requires dedicated and extensive project development effort and time. Each project has specific infrastructure needs for processing the product, mooring, storage as well as regulatory approvals.
The in-house availability of turnkey expertise in oil & gas handling and storage, engineering of mooring and other marine infrastructure, combined with operations and maintenance capabilities are the unique added value EXMAR provides its clients in this respect.
By taking care of all development aspects, from feasibility studies and moving into ownership, leasing, installation, testing and all-in-one operations and maintenance services, EXMAR offers the customer the assurance and comfort of a fast-track, cost-effective and low-risk solution for his business case.
The Infrastructure business unit has now established offices and representatives in Antwerp, Houston, Singapore, Paris, Shanghai, Luanda, Pointe Noire, Nigeria and Livorno.
In addition to its core business activities, EXMAR has business interests in a variety of companies in the fields of ship management, specialized travel and components to the marine and offshore industry.
EXMAR Shipmanagement BV specializes in expertise-based niche segments such as managing floating storage, regasification and liquefaction marine infrastructure, Very Large Gas Carriers (VLGCs), Midsize Gas Carriers, Pressurized gas carriers and offshore accommodation barges.
Travel PLUS, located in Antwerp, is specialized in business and leisure travel.
EXMAR Yachting is a full-service luxury yachting specialist based in Belgium offering comprehensive yacht management, chartering, crewing and brokerage services.
BEXCO is a leading European manufacturer of precision-engineered synthetic mooring, towing and lifting ropes for offshore, renewables, marine and industrial applications.

2.1 SHIPPING
EXMAR Shipping is a leading shipowner in the transportation of liquefied gas products (LPG, anhydrous ammonia and petrochemical gases). As a prominent midsize LPG operator, EXMAR benefits from long-term contracts with first-class customers.
| PROPORTIONATE CONSOLIDATION (IN MILLION USD) | |||
|---|---|---|---|
| 2021 | 2020 | ||
| Revenue | 137.7 | 134.8 | |
| EBITDA | 65.1 | 68.1 | |
| Adjusted EBITDA | 65.1 | 68.1 | |
| Operating result (EBIT) | 26.9 | -7.8 | |
| Consolidated result after tax | 10.7 | -26.2 | |
| Vessels (owned and leased) | 570.7 | 475.6 | |
| Financial debts | 469.8 | 389.3 |
During 2021 the global COVID-pandemic continued to distort economic activities worldwide with far reaching consequences for different shipping segments. With high consumer demand and seaborne as well as land-based congestion, the container and liner markets reached unprecedented high rates, while tanker markets struggled with reduced demand and low rates. Dry bulk and especially smaller vessels benefitted from the container market boom as importers, exporters and traders sought alternative seaborne cargo transportation.
In the gas markets the LNG shipping rates were exceptionally high due to a combination of geopolitical tensions as well as low storage levels. The LPG market, especially the larger VLGC- segment, was highly volatile with the year starting at record-high freight rates. A few months followed where rates fell close to OPEX levels and then recovered again towards the end of the year. Rates for both midsize and smaller LPG vessels, which account for the majority of the EXMAR fleet, remained stable at rewarding levels throughout the year.
Focus has been maintained by regulators on how to decarbonize the shipping industry. As of 2023, the International Maritime Organization (IMO) will implement new rules aimed at reducing greenhouse gas emissions from shipping. The European Union (EU) is also working on new regulations that will apply to vessels trading within Europe as well as to and from Europe. These regulations are expected to take effect as from 1 January 2023 and will favour newer vessels and incentivise investments in new, low and zero-carbon fuels. The legislation will also influence vessel-speed reductions.
In 2021 seaborne LPG volumes totalled 111 million metric tons as compared to 105 million metric tons in 2020. The USA remained the largest exporting country of LPG while Asia and mainly China was the biggest importer. The rise in US export volumes totalled approximately three million tons more compared to 2020, achieving 49 million tons in 2021. The projection for US exports of LPG for 2022 is yet another increase to 51 million tons. However, this reflects a much more moderate increase in US exports than in previous years. Exports from the

US GAS PLANT LPG PRODUCTION
AND SEABORNE EXPORTS
Middle East rose from 35.2 million tons in 2020 to 36.2 million tons and are expected to further increase to 40 million tons, mainly out of Saudi Arabia and Kuwait, as OPEC will gradually lift the crude production cuts by the third quarter of 2022.
Demand growth for new Propane Dehydrogenation (PDH) Plants is expected to further support propane imports with more than seven million metric tons throughout 2022 and 2023. With the USA remaining the biggest exporter and China the biggest importer, the corresponding increases in ton-miles will benefit vessel utilization.
Ammonia markets saw an uplift in demand by 2.3 million tons in 2021 to a total shipped volume of approximately 18 million tons after a decrease of the volumes in 2020 as a result of COVID-19.
Main export regions are Trinidad, the Black Sea and the Middle-East Gulf. Around 30% of the Midsize Gas Carriers are employed in ammonia trading, which represents a major driver for this segment.
Major new applications for ammonia as a future alternative, zero carbon bunker fuel and as a hydrogen carrier offer an interesting volume and upside potential in the medium long term.

MIDDLE EAST LPG EXPORTS

Source: American Bureau of Shipping
Ammonia Change year-over-year Source: Ammonia Trade Development, Clarksons Platou
20

2. ACTIVITY REPORT I 25
2021 was a volatile year with VLGC freight markets experiencing both extreme highs and lows during the year which impacted average rates. The US-exports into Asia continued to increase the ton-miles demand and this looks like being the trend going forward.
Substantial delays caused by congestion at the Panama Canal tightened the market and pushed rates up for LPG-laden VLGCs heading to Asian ports. The Panama Canal Authorities introduced a booking system which negatively impacted gas carrier transits resulting in waiting times of up to as much as two weeks. In addition the impact of the pandemic on port operations caused heavy delays, especially in the Far East where many ports shut down during certain periods.
On the vessel supply side, 21 newbuild VLGC's were delivered in 2021, which brings the total existing fleet to 339 units. Another 78 are expected by 2024 bringing the total number of VLGC's to 417. The vast majority of these newbuilds are LPG-fuelled and ready to conform to the new IMO emissions regulations entering into force in 2023. This fleet growth is required in order to support current global economic growth in Asia. With 13 propane dehydrogenation (PDH) plants expected to come on stream as from 2022, China will import up to seven million tons of additional LPG in the years to come. Depending on when these PDH plants will be operational, it is expected that China will import no less than 27 million tons of LPG in total.
EXMAR took delivery of two LPG fuelled 88,000 m3 VLGC newbuildings, FLANDERS INNOVATION and FLANDERS PIONEER in June and September 2021. Both vessels have entered into a long-term time-charter agreement with Equinor ASA (Norway). These vessels were the first VLGCs ordered globally with dual fuel engines able to burn LPG on the main engine, substantially reducing emissions and underlining EXMAR's ability to innovate. Since then the world fleet has followed suit with over 70 additional LPG-fuelled VLGCs on order, which endorses the claim that LPG is becoming the standard bunker fuel for future seaborne VLGC trading.

The jointly-controlled BW TOKYO VLGC performed well in the course of 2021, mainly covered by a time charter with major LPG trader Trafigura. At the end of the year the vessel joined the BW VLGC pool on the basis of a revenue sharing system.
Volumes in thousand tons


LPG market demand trends had a beneficial effect on the midsize segment during 2021 and prospects look similarly positive ahead for future cargoes. The USA remains the main exporter and have experienced an increase close to 15% in MGC exports in the past few years, year on year. As US exports typically represent longer haul voyages, also on Midsize, they substantially underpin vessel utilization.
The MGC's fleet growth is sizeable with an expected increase in the period 2022-2024 of 36 ships or about 30% of the total current fleet to a total of 138 ships by 2024. Despite the world MGC fleet reaching a historic high, the corresponding capacity growth is expected to accommodate increasing LPG transportation needs. This will emerge mainly out of the USA, Gulf and Middle East, combined with a gradual growth in long-haul Ammonia volumes. The majority of the MGC newbuilds have dual fuel LPG propulsion.

28 I 2. ACTIVITY REPORT

EXMAR, which has a 50/50 Joint Venture with Seapeak (former Teekay LNG Partners) for the Midsize fleet, continues to build on its existing loyal customer base with extensions of existing time charter contracts at rewarding levels. At the beginning of 2022, 79% of EXMAR's Midsize fleet has already been committed to these clients.
During 2021, 33% of EXMAR's midsize fleet was dedicated to transporting ammonia and 67% to LPG. For 2022 the ammonia share is expected to increase up to 40%.
The average age of the MGC fleet has decreased with the sale of the semi-refrigerated vessel TEMSE (12,000 m3 - 1995 built) as well as the fully refrigerated TOURAINE (39,000 m3 - 1996 built) and BRUSSELS (35,000 m3 - 1997 built).

2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
2. ACTIVITY REPORT I 29
West of Suez, refinery runs increased in 2021 after a market dip in 2020 due to the pandemic impacting demand. This in turn had a positive effect on vessel utilisation and rates in the pressurized segment. Small parcels transported on pressurized ships go hand in hand with refinery runs as demonstrated in the chart below. Pre-pandemic market levels have been reached again and going forward, 2022 is expected to offer equally firm prospects.
In Asia, increasing demand combined with stringent COVID-19 regulations in various countries motivated charterers to fix forward which tightened the availability of spot pressurized ships. For both spot and time charter markets this resulted in rewarding market conditions.
A spot voyage from South China to Philippines, as pictured on the right, reflects the improved rates that owners have benefitted from throughout 2021. Also here high bunker prices have somewhat tempered the returns.



Source: E.A Gibson


A very slim orderbook, with only 16 vessels on order in the 3,500-8,000 m3 size range for a fleet of over 500 units active in the global seagoing pressurized market, signifies that long-term market prospects look promising.
One major question for any newbuilding decision in this vessel class is which engine propulsion type to go for. Dual-fuelled engines for pressurized vessels have not yet become as commonplace compared with other larger LPG segments due to comparatively higher construction costs and some uncertainty on future emissions regulations for this smaller segment.
EXMAR's pressurized fleet of 10 ships remained dedicated to well-established industrial and longterm partners, both in North-West Europe and in Asia. By so doing the Time Charter cover for 2022 already stands at 76% at improved levels compared to last year.




EXMAR currently owns one LNG carrier, EXCALIBUR (2002 built) in its fleet in joint venture with Seapeak. The vessel successfully continued under her longterm time charter until end of December 2021 when the vessel was redelivered. Various options are being explored in upstream infrastructure projects as an FSU/FSRU, as well as for chartering alternatives.
The end of 2021 enjoyed spot and time charter freight markets at historically high levels on the back of substantial LNG imports into China and Japan. Spot levels for steam turbine LNG carriers reached earnings well over \$100,000 per day in the last quarter until correcting downwards. It is expected that 2022 will remain a rewarding year for modern large LNG carriers albeit with freight quoted at more moderate levels.
Jan-21 Jun-21 Nov-21
HISTORICAL SPOT RATE ASSESSMENT
145k ST 160k TFDE 174k 2-Stroke Open West of Suez Open East of Suez

\$/day
-
EXMAR Infrastructure provides innovative floating infrastructure solutions to the oil & gas industry by deploying its asset portfolio or developing new assets for nearshore and offshore production, processing, storage or other ancillary services.
| PROPORTIONATE CONSOLIDATION (IN MILLION USD) | |||
|---|---|---|---|
| 2021 | 2020 | ||
| Revenue | 92.8 | 213.3 | |
| EBITDA | 54.4 | 161.0 | |
| Adjusted EBITDA | -2.4 | 11.8 | |
| Operating result (EBIT) | 17.1 | 135.8 | |
| Consolidated result after tax | -8.7 | 98.0 | |
| Vessels (owned and leased) | 409.1 | 443.1 | |
| Financial debts | 204.8 | 224.9 |
In 2020 EXMAR Infrastructure's commercial activities were impacted by the combined effect of the COVID-19 pandemic and the oil and gas price crash. The liquefaction services of TANGO FLNG in Bahia Blanca, Argentina, had been terminated and investment
In early 2021 market sentiment gained traction again. Oil & gas prices returned to healthy levels, so that energy products and supplies of infrastructure wordwide got interested again in TANGO FLNG which was immediately available as fast-track and costefficient solution for the export of LNG.
Following the termination of the LNG export project of YPF in Argentina in 2020, EXMAR has been receiving the YPF settlement fees in 2021 fully in line with the agreement concluded back in 2020.
TANGO FLNG has been safely and securely laid up in Nueva Palmira, Uruguay. Being promoted as a fasttrack solution to develop LNG exports, continued efforts are being made to re-employ the floating LNG liquefaction barge. In the meantime personnel both on board and ashore are keeping the unit on standby and continuously improving its operations and maintenance management systems.
For decades liquefied natural gas (LNG) has been a low-cost and safe method to move large volumes of energy over long distances and, once regasified again, to be ultimately be used as fuel for power generation, industry and residential use. It is expected that the Asian demand will drive future LNG growth, with LNG needed to replace declining domestic gas and coal-to-gas switching. Much of such incremental gas demand will come from LNG imports.
The current outlook, restoration of gas prices in 2021 to a healthy level in the long term and the need to decarbonize the energy supply are sparking renewed market interest in the TANGO FLNG. It puts TANGO FLNG, being readily available as a proven quick-tomarket and cost-efficient LNG liquefaction solution, in an excellent position to accelerate export of LNG out of key natural gas source locations.
Various parties, including energy infrastructure providers and exploration and production companies, have come up with business opportunities where TANGO FLNG eliminates the need for large and costly terminal infrastructure on land, drastically reduces the implementation schedule and the technical risk during project development, and allows the customer to focus on the sourcing of the feed gas and the trading/ monetization of the LNG-molecule.
Supported by its affiliates EXMAR Offshore Houston and DV Offshore, EXMAR Infrastructure has been able to move forward various files, with a very concrete business case and prospects, to the commercial negotiation and regulatory approval phase. Discussions during this phase will ensure that a balanced division of responsibilities between cooperating parties is achieved so that EXMAR Infrastructure can focus on the installation of the floating terminal and related operations and maintenance. This will include investment in mooring infrastructure and related engineering, installation, commissioning and project implementation efforts.
Source: Shell LNG Outlook (2022)

Following the partial final award in April 2021 in the arbitration commenced by GUNVOR in September 2019 in relation to the charter party of the FSRU S188 barge, which rejected GUNVOR's application for declaratory relief, EXMAR received a notice of early termination of the charter party from GUNVOR. Following the effective termination EXMAR received a termination fee of USD 56.8 million in April 2021.
The unit has become commercially available at the end of June and has been kept at its layup location in Singapore for the time being.
FSRU S188 can compete with ship-based FSRUs, abundantly available in the market, as LNG import terminal. It is also of particular interest to nichespecific LNG-import applications in smaller, shallow draft locations of coal or heavy fuel by natural gas as a cleaner and far more flexible energy source for power production facilities is sought.
On 18 March 2022 EXMAR reached an agreement with GASUNIE LNG Holdings BV for a five-year charter of the FSRU S188. With the geopolitical developments currently going on in Europe and the increased emphasis of governments on the security of energy supply, the intention is to use the regasification barge as floating LNG import terminal at Eemshaven in Groningen, the Netherlands.

In addition to both TANGO FLNG and FSRU S188 deployments, the infrastructure team is studying a variety of newbuilding floating LNG infrastructure opportunities that are in different stages of development, offering turnkey projects and investments, an all-in package with a comprehensive range of operations and maintenance services, including crewing, marine and HSEQ management, certifications and class approval.
Despite the difficult working circumstances caused by the pandemic, accommodation barges NUNCE and WARIBOKO have confirmed their reputation of high standard services to its customers in the West Africa offshore region. NUNCE has confirmed its reputation of 100% uptime and is contracted with Sonangol until June 2022. WARIBOKO resumed employment in Nigeria in February 2021 which has lasted until end of July, with alternative employment now being sought for the unit.
Current oil and gas prices are expected to have a positive impact on project development in exploration and production and the need for floating accommodation and work barges. The demand for offshore/platform supply vessels appears getting stronger in West Africa and the crash of oil and gas prices in 2020 has caused several suppliers of idle and substandard accommodation barges to leave the market. Under these circumstances marketing efforts West Africa oil and gas market are ongoing and encouraging.
EXMAR Offshore Company (EOC) achieved two company milestones in its history in the same year with the delivery of the third OPTI® design-based floating oil production facility and the award of the engineering contract for a fourth OPTI® design-based hull.
The third semi-submersible floating production system (FPS) based on the OPTI® design has been delivered to its owners Murphy Oil Corporation for mobilization, installation and use for the King's Quay project in the Gulf of Mexico. Murphy Oil is one of the top five producing operators in the Gulf of Mexico and is also the owner of the highly successful DELTA HOUSE production facility.
The preliminary engineering work on a fourth OPTI® based floating production system hull design has paid off and has resulted in the award of the detailed engineering by Hyundai Heavy Industries in South Korea of a FPS hull for further delivery to Beacon Offshore Energy for their Shenandoah Project in the Gulf of Mexico. This Shenandoah FPS will have a larger payload capacity than the King's Quay FPS.
Engineering capacity will see high utilization in the two years to come with this Shenandoah project, early engineering on new prospects for the OPTI® hull design and engineering support to the EXMAR Infrastructure commercial team.
EOC aims this way at maintaining and improving its position in the market by continuing its efforts to provide highly performing, redeployable and hence sustainable newbuilding designs, and extending this expertise into conversion of existing units and offshore renewable energy alternatives.
DV Offshore has clearly recovered from the downturn of projects in 2020 due to the pandemic with full utilization of all its personnel and a peak turnover in 2021. In combination with a strict control of costs, the turnaround of the business has been successfully completed with the best result in a number of years. The intention is now to move forward in supporting oil and gas companies and renewable energy providers to develop and install conventional buoy and other mooring applications, floating terminals, and subsea piping in a sustainable and environmentally friendly way.

EXMAR Ship Management (ESM) provides high quality shipmanagement and related services to LPG carriers, bulk carriers, FLNGs, FSRUs, FSUs, FSOs and accommodation barges. During the past decade EXMAR Ship Management has matured from an in-house shipmanagement services provider to a known Operations and Maintenance (O&M) services provider in niche segments within oil and gas.
| PROPORTIONATE CONSOLIDATION (IN MILLION USD) | |||
|---|---|---|---|
| 2021 | 2020 | ||
| Revenue | 26.5 | 46.8 | |
| EBITDA | -6.0 | 10.8 | |
| Adjusted EBITDA | -6.5 | -2.2 | |
| Operating result (EBIT) | -7.0 | 9.7 | |
| Consolidated result after tax | 9.7 | 20.1 | |
| Financial debts | 2.3 | 4.7 |
With the ongoing pandemic making the logistics chain connecting vessels to shore becoming ever more challenging and complex, the high level professionalism of ESM crews on board supported by highly dedicated shore staff managed to successfully maintain fleet operations, effectuate crew changes, deliver ship's supplies and spare parts and carry out inspections and dry docks for owners throughout 2021.
Perhaps the finest example of ship-shore cooperation this year was the successful delivery and entry into operation and management of the two EXMAR VLGC newbuildings FLANDERS INNOVATION and FLANDERS PIONEER.
Both vessels have been designed as the first vessels in the world VLGC fleet to run on both regular bunker fuel and LPG, making EXMAR Ship Management a front runner in dual-fuel ship operations in what has now become an industry standard for this segment.
In 2021, dry dock operations were successfully performed for six MGC's & one Pressurized vessel. In addition, classification challenging audits were performed on all vessels by the superintendent teams in cooperation with the HSEQ department together with the officers and crews. Latterly audits have been performed both remotely using live connections between ships and the shore as by applying very stringent joining procedures to circumvent restrictions imposed due to the pandemic in various parts of the world.
EXMAR Ship Management also continues to perform change of grade operations as well as ship-to-ship transfers for its clients which totalled 247 operations for EXMAR in 2021 representing approximately 1.2 million metric tons transferred.
With management of the average age of the EXMAR fleet, ESM also supervised and managed handover of

the TEMSE, TOURAINE and BRUSSELS to new owners. ESM customer Trafigura also sold three of its gas carriers which required the same operational activity.
In the offshore segment, ESM teams onshore and on location continue to maintain and manage the two floating LNG barges TANGO FLNG and FSRU S188 in Uruguay and Singapore respectively.
ESM provided crewing, operations and maintenance services for NUNCE and WARIBOKO accommodation barges offshore Gulf of Guinea, with the latter ending its contract halfway through 2021. TOTAL has extended the Operations and Maintenance contract with ESM on the FPSO Nkossa 2.
EXMAR Shipmanagement BV will continue to support its parent company EXMAR with its operational and maintenance requirements both in its Shipping as well as in the infrastructure business units while striving to expand its managed fleet with a firstclass ship-owner portfolio, who can benefit from the experience and operational excellence of ship crews and staff onshore.
The ship management business segment is highly competitive and the required economies of scale has proven to favour large-scale ship management companies in the last few years.
Nonetheless new environmental legislation and industry-wide push for greater Environmental, Social and Governance programs (ESG) in fleet management will oblige owners and ship managers to cooperate even more closely together with a higher level of transparency.
This potentially offers benefits to highly specialised and high quality ship managers and the ambition to attract more third party business should be feasible.
As a continuation of its business transformation, ESM will focus in 2022 on control of work and management objectives that are quantifiable, monitored and adjusted when necessary on a quarterly basis.
ESM will continue to follow the overall ambitions stated in the moving ahead in harmony project.
BEXCO is a leading European manufacturer of precision-engineered synthetic mooring, towing and lifting ropes for offshore, marine and industrial applications.
The company performed with a record result in 2021, driven by a strong demand in the marine and offshore segments, with orders catching up from the much weaker market in 2020, caused by the outbreak of the pandemic. Despite the continued challenges of the pandemic, production capacity in 2021 was less affected than the previous year.
Deepwater mooring projects for Shell UK (Shell Penguin) and Sofec (ENI Coral South) were successfully delivered as well as completion of a mooring package for the Chevron Anchor project. BEXCO commenced production on Shell Whale project in the third quarter for delivery in 2022.
Demand for BEXCO's high quality marine mooring products remained strong with the supplies to the CMA-CGM series of LNG-powered ultra large container ship newbuilds.
The offshore operations business unit also performed strongly with excellent orders from Bexco's loyal customer base in Europe for its innovative lifting slings for offshore wind farm installation.
The co-operation with General Work Products in the USA is working at full speed and other initiatives to extend the geographic scope of he business are in progress.
BEXCO's foray into the offshore floating wind market picked up with the order and production of a rope package for Demosath floating wind project in Spain. The company received the Corporate Blue Innovation Wave Award from the Blue Cluster organization at the World Expo in Dubai for its new Manta-Line Floating Wind mooring rope solution.
The company also invested in solar panels on the roof of its main manufacturing facility in Hamme as part of the company's increasing focus on sustainable energy.
BEXCO is proceeding with continuous investments in R&D to prepare for the energy transition and the emergence of floating wind as an incremental business.


Travel PLUS is an independent travel agency, which offers business and leisure customers a suite of personalised travel services. The agency's strength can be found in developing tailor-made itineraries with exceptional after-sales service.
The continued pandemic adversely affected bookings in 2021 in both leisure and business segments. The company also serves the Group's crew travel requirements, with special efforts needed to adapt travel itineraries to meet changing local quarantine and clearance requirements.
Despite the recent pandemic waves, the enthusiasm to travel by Travel PLUS' loyal leisure customer base in Belgium has been confirmed by booking enquiries for 2022. The higher vaccination coverage will increasingly smoothen out the COVID peaks and the appetite for travel is returning, also in the business segment.
With a fleet of luxury vessels under management, EXMAR Yachting assists both experienced and first-time owners in refitting, maintaining and chartering their luxury yachts. During 2021 despite interruptions to itineraries and operations due to the pandemic, the team of highly professional captains, technical superintendents, crewing managers and operations staff provided owners with support on pre-dry dock inspections in situ, preventive maintenance and administrative care of their high value assets.
The health crisis did impact on leisure travel, with the yachting team adapting charter itineraries by offering luxury alternatives to its customers.
Sailing plans were adapted and alternative solutions found in order to cater for quarantine requirements and crew changes.

3.1 ESG 42
Within EXMAR, we continuously expand our efforts to improve Environmental, Social and Governance (ESG) principles by advocating care for today and respect for tomorrow in all of our business activities.
With ever increasing demanding and changing requirements from society as a whole, regulators and the finance sector, incorporating ESG best practices into our daily business and improving our environmental, social and governance efforts is a constant process.
EXMAR created a multidisciplinary ESG taskforce consisting of members of management as well as operational, technical and corporate staff to enhance our Company's ESG profile and uphold its key principles. This overarching team ensures ESG strategies are embedded in the organisation and drives innovation in all operational aspects.
The ESG taskforce advises on new and monitors ongoing projects, closely follows-up regulatory changes and defines ESG targets accordingly for the company as a whole. Necessary changes are communicated by the taskforce through all levels of the company and performance indicators over the different company layers followed-up. In addition, the taskforce is an active member of various industry workgroups.


| ESG partner | Input | Output |
|---|---|---|
| EXMAR Board of Directors | • Communicate strategic objectives on ESG in its interaction with shareholders • Present Financial Annual Report to the General Meeting of shareholders • Uphold strategies & values of EXMAR in its sustainable value creation • Determine company strategy • Determine Corporate Governance Charter & Statement (including Dealing Code & Code of Business Ethics) • Prepare Press Releases of subjects under financial regulations |
• Ensure Company-wide compliance with Corporate Governance Charter & Statement • Compliance with laws & regulations • Establish Financial Annual Report |
| Executive Committee | • Day-to-day management & policy of the Group • Implementation of decisions taken by the BoD • Establish internal controls • Prepare annual accounts • Communicate proposals on company strategy to BoD • Prepare Press Releases |
• Establish Financial Annual Reports • Suggest proposals on company strategy |
| EXMAR | • Provide input on Financial Annual Report • Uphold ESG targets in business interaction • Report on ESG KPIs |
• Compliance Risk Assessment, Model & Manual • Ensure Company-wide compliance with Corporate Governance Charter & Statement |
| ESM Management Committee | • Undersign Annual Objectives & ESM Company policies • Verify Quarterly Performance Review • Uphold ESG targets in business interaction |
• Ensure Company-wide compliance with Corporate Governance Charter & Statement |
| EXMAR Ship Management | • Quarterly Performance Review • Report on ESG KPIs • Draft Annual Objectives • Set-up policies & procedures • Regulatory monitoring • Reporting as per regulations |
• Review policies & procedures • Ensure regulatory compliance • Complete questionnaires on ESG • Provide input on Annual Objectives |
| Supporting services & Engineering | • Implement policies & procedures • Uphold ESG targets in business interaction • Report on ESG KPIs |
• Ensure Company-wide compliance with Corporate Governance Charter & Statement |
EXMAR is a multidisciplinary maritime and offshore solutions provider in the oil and gas industry. We design tailor made solutions for the production, storage, transportation and supply of oil and gas worldwide. A myriad of stakeholders are interwoven in EXMARs business structure.

Our stakeholders are continuously mapped and their needs and expectations evaluated to confirm the communication strategy required to ensure an optimal business interaction. EXMAR set up the following interactive communication with its stakeholders:
| Stakeholder | Interaction with EXMAR | Interaction owner | Frequency |
|---|---|---|---|
| Business Financial bodies Regulatory bodies |
• Contractual Agreements • Compliance Model & Business Ethics • EXMAR Financial Annual Report & Press Releases |
• EXMAR Headquarters |
• Ad hoc follow-up • Ad hoc Press Releases • Financial Annual Report |
| • Meetings & Contact groups • Implementation of regulations • Inspections & Investigations • Certification • Memberships • ISO standards & TMSA |
• EXMAR Ship Management • Wah Kwong Ship Management |
• Ad hoc implementation of changes • Ad hoc investigations • Annual internal audits • Annual external audits • Financial Annual Report • Industry workgroups upon invitation |
|
| Clients | • Contractual Agreements • Compliance Model & Business Ethics • EXMAR Financial Annual Report & Press Releases |
• EXMAR Headquarters |
• Ad hoc follow-up of contractual agreements • Ad hoc follow-up of instructions • Monthly owners meeting • Quarterly/Annual charterers meetings |
| • Inspections & Investigations • Reporting on KPIs • Implementation of contractual agreements and regulatory adherence |
• EXMAR Ship Management • Wah Kwong Ship Management |
• Sharing of internal bulletins to improve standards of fleet • Ad hoc investigations • Monthly owners meeting • Quarterly Performance Review • Financial Annual Report • 3-monthly external audits (vetting) |
| Stakeholder | Interaction with EXMAR | Interaction owner | Frequency |
|---|---|---|---|
| Human Relations | • Human Relation procedures • Contracts of Employment for office personnel • Performance Evaluation & Code of Conduct for office personnel • EXMAR Financial Annual Report & Press Releases |
• EXMAR Headquarters | • Ad hoc implementation of changes • Quarterly performance evaluation of office personnel • Ad hoc Press Releases • Financial Annual Report • Annual conference |
| • CBAs & Contracts of Employment for seafarers • Performance Evaluation & Code of Conduct for seafarers • SMS Crewing Manual procedures • Health and Safety Campaigns & Welfare • Crew Conferences • MTI Network |
• EXMAR Ship Management • Wah Kwong Ship Management |
• Ad hoc implementation of changes • Performance evaluation mid term and at end of contract • Annual SMS review • 2-monthly campaigns • Weekly bulletins • Quarterly crew conferences |
|
| Logistics Chain Crewing & Development Engineering & Maintenance |
• Reporting lines & Point of contact • Dealing Code & Cyber Security • Procedures & Policies |
• EXMAR Headquarters | • Regular project meetings • Ad hoc implementation of changes |
| • Contracts • Conferences • Evaluation & Audit • SMS Instructions & procedures • Training matrix • Meetings • Dry-Dock safety officer |
• EXMAR Ship Management • Wah Kwong Ship Management |
• Monthly purchase meetings • Supplier approval, evaluation & audit • Shipyard audits • Annual internal audits • Ad hoc implementation of changes |
Each stakeholder has its own needs and expectations in their interaction with EXMAR. These are followed-up and delineated in EXMAR key ESG topics for the future. EXMAR accommodates ESG factors valuable for stakeholders within our own business priorities while jointly protecting and evaluating EXMAR's core corporate values.
The following ESG business principles are anchored in our organization:
EXMAR selected the UN Sustainable Development Goals structure to translate its business priorities into specific key ESG topics.
As a shared blueprint for peace and prosperity, the 17 SDGs defined by the United Nations provide a universal framework to guide global actions, from international cooperation and national government policy to corporate strategies and individual behaviour, towards inclusive socioeconomic growth and preservation of the planet.
EXMAR performed a materiality analysis in which ESG factors considered important by its stakeholders are weighed against their (potential) impact on the Company. The ESG factors tabulated in the section 'Very High' are elected as the EXMAR key ESG topics which are classed as per the UN Sustainable Development Goals (SDGs). The company ambitions are built upon these key ESG topics.


Impact on EXMAR

In a changing world with an increasingly more apparent impact of climate change, the industry as a whole including EXMAR is exposed to risk. To properly align its vision for the future, EXMAR carefully analysed the potential impact of climate change risks and their associated, implemented due diligence measures to set targets for risk reduction. Important opportunities are identified to incorporate within the company's roadmap for the future. Not surprisingly, the ESG factors tabulated in the section 'Very High' of the materiality analysis can be found back in this risk assessment as they are a translation of the shifting focus within society and thus the industry.
Transition fuel: LPG & LNG Zero-carbon fuel: Ammonia Carbon capture & transport for storage
Emissions Waste Effluents Natural resources
Increase in adverse weather phenomena Pandemics Political changes Accidents / Incidents Changing fossil fuel industry Availability of new technologies

| Type | Risk | Due Diligence | Ambition | Timeframe | |
|---|---|---|---|---|---|
| Climate Impact |
Emissions Contribute to Increase Energy Efficiency by climate change subscribing to ISO50001 and optimizing vessel operations (SEEMP & Energy Manual in SMS), comply with MARPOL Annex VI (VOC/ODS), evaluate logistic air freights basis emissions to optimize transport, travel policy for air travel by personnel, ban on incineration of plastic waste by fleet, training of personnel on energy efficiency, track emissions of fleet in digital platform, regulatory reporting of emissions a/p EU MRV, UK MRV and IMO DCS |
Increase Energy Efficiency (and thus minimize fuel consumption) by efficient new vessel design (EEDI) Decarbonisation: As a minimum |
Short term | ||
| • Reduce average CO2 emissions per transport work by 40% by 2030 • Reduce average CO2 emissions per transport work by 70% by 2050 |
Mid term (<2030) Long term (<2050) |
||||
| • Reduce total annual GHG emissions of the company by at least 50% by 2050 (reference year 2008); |
Long term (<2050) |
||||
| • Aim to surpass the IMO targets towards reaching future regulations for shipping that will be set-up under EU Green Deal |
Long term (<2050) |
||||
| • Implement EEXI standard for existing vessels and follow-up on CII in line with (upcoming) regulations |
Short term (2023) |
||||
| Increased digitalization and performance monitoring allowing more in depth data analysis of vessel performance and discovery of areas of improvement; streamline digital platform integration throughout the company and expand automatic sensor data monitoring and sharing |
Short term (2022) |
||||
| Map Scope 1 emissions of the offices and Scope 2 & 3 emissions of the entire company to define areas of improvements |
Short term (2023) |
||||
| Waste | • Impact on Marine life • Impact on Land degradation • Reputation |
Single Use Plastics ban implemented in supply chain, compliance to MARPOL Annex V, 'Price Inquiry Messages' to suppliers include ISO 14001 requirements on packaging, |
Implement system of potable water fountains on vessels (on-board production) to replace supply of bottled water |
Short term (2022) |
|
| damage | ban on incineration of plastic waste by fleet to allow recycling, Inventory of Hazardous Materials (EU SRR), track fleet waste in |
Reduce plastic waste production by 10% compared to 2020 |
Short term (2023) |
||
| digital platform | Implement flag approved electronic garbage record book |
Short Term (2022) |
| Type | Risk | Due Diligence | Ambition | Timeframe | |
|---|---|---|---|---|---|
| Climate Impact |
Effluents | • Impact on Marine life • Contribute to Invasive species • Breach of regulations • Reputation damage |
Compliance to MARPOL Annex I, SOPEP-SMPEP & NTVRP, Sewage Treatment Plants, Use of cleaning agents and additives of which effluents are not harmful to the marine environment, company requirements w.r.t. effluent management (sewage, grey water, bilge water, scrubber effluent, deck wash water, ballast water, biofouling waste and sediments, etc.) described in the Environmental Manual in SMS, BWMP for all fleet vessels, regular hull & propeller in-water inspections & cleaning, training of personnel, close monitoring of regulatory changes to ensure compliance, track effluents of fleet in digital platform(s-Insight) |
Expand efforts to implement non regulatory environmental standards on fleet (for instance one-tab cleaning products) Implement a Biofouling Management Plan on the fleet Implementation of ballast water treatment systems on board all vessels in the fleet Implement flag approved Electronic ballast water, ozone depleting substances, NOx and scrubber record book |
Short term (2022) Short term (2023) Short term (2024) Short Term (2022) |
| Natural Resources |
Deplete natural resources |
Increase Energy Efficiency (and thus minimize fuel consumption) by efficient vessel design (EEDI), ISO50001 and optimize vessel operations (SEEMP & Energy manual in SMS), ISO14001 and Environment manual in SMS, decrease use of paper/hardware via increased digitalization, galley coaching program to optimize consumption and reduce waste, close monitoring of regulatory changes to ensure compliance, track fuel consumption of fleet in digital platform |
Monitor innovations in the shipping industry to increase efforts on sustainability Increase cooperation with local industries and through world supply chain to drive transition to circular economy Contribute to affordable energy supply by taking part in market competition |
Short term Long term (<2050) Short term |
|
| Physical Risk |
Adverse weather |
• Safety of life • Delays • Damages • Increased consumption of fleet |
Route optimization software (SPOS9) installed and enforced through SMS, vessel routing monitored by headquarters, fixed projects certified by Classification Societies under the most stringent environmental conditions at the selected site to ensure safety of the unit and protection of the environment |
Streamline digital platform integration throughout the company |
Short term (2022) |
| Pandemics | • Crew availability • Crew welfare & health • Compliance with contract duration |
COVID-19 pandemic is continuously monitored and daily lessons learned used to improve our management system of business during pandemic |
Increase COVID-19 vaccination rate of personnel Use experience gathered under COVID-19 pandemic to develop a generic pandemic response plan script |
Short Term (2022) Mid term (<2030) |
| Type | Risk | Due Diligence | Ambition | Timeframe | |
|---|---|---|---|---|---|
| Transition Risk |
Political – safety of shipping / sanctions |
• Attacks • Damages, casualties • Reputation damage |
Close monitoring of flag state requirements and security of shipping worldwide, ship security plans & ship security officer, company security officer, gathering information from authoritative and or industry organizations as well as from specialized consultants, Code of Business Ethics (denouncing trade with sanctioned countries and ensuring anti-corruption) uphold human rights and non-discrimination through Code of Business Etics and standardized contracts of employment Maritime Cyber Risk Management procedures and cyber security response plan Regulatory compliance |
Evaluate business opportunities in developing nations to aid energy transition and local development |
Mid term (<2030) |
| Legal – accidents / incidents |
• Loss of clients • Reputation damage • Lack of regulatory framework of new technologies |
Safety Management System, Safety campaigns, Close monitoring of regulatory changes, Training and employment of qualified personnel in line with fixed matrices, Advocate for and participate in workgroups with industry bodies to set-up clear regulations on new technologies |
Minimize accidents and incidents as much as reasonably practicable Implement the Human element of TMSA to increase safety |
Short term (2022) Short term (2022- 2023) |
|
| Market | • Reduction in fossil fuel availability • Market increase in energy efficient ships (EEXI/ EEDI) will reduce demand for less efficient (older) vessels |
Monitoring of market evolution: expected increase in LNG/LPG overhaul as transition fuel in decarbonisation |
Invest in research on ammonia and CO2 transport once transition fuels may no longer be desired under decarbonisation Participate in research and develop solutions for large scale renewable energy transport under the form of hydrogen, e-ammonia, e-methanol, e-LNG or LOHCs. Invest in future-proof sustainably fueled vessels |
Mid term (<2030) Mid term (<2030) Long term (<2050) |
| Type | Risk | Due Diligence | Ambition | Timeframe | |
|---|---|---|---|---|---|
| Transition Risk |
Technology • Availability of technology to support decarbonisa tion • Safety of new technology |
Close monitoring of regulatory changes to ensure compliance and safety of new systems Close interaction with long-term suppliers and makers to evaluate new technologies |
Close monitoring of regulatory changes and technological developments to select the solution with highest potential on carbon emission savings on the road to decarbonisation Work closely together with equipment manufacturers (engine makers/process design) on alternative fueled vessels |
Mid term (<2030) Mid term (<2030) |
|
| Reputation | • Company based on fossil fuel industry |
Invest in alternative fuels and new technologies on the road to decarbonisation |
Highlight the importance of LPG cargo transport for secondary markets (sustain petrochemical and fertilizer markets) and to aid decarbonisation |
Mid term (<2030) |
|
| Invest in research and development of green ammonia and green hydrogen (or other alternative fuels) and captured CO2 to close the gap for transport of these products |
Long term (<2050) |
||||
| Increase cooperation with local industries and world supply chain to drive transition to circular economy |
Long term (<2050) |

The strategy of decarbonizing society and shipping is clearly set in the regulatory framework introduced both at European and worldwide level.
The EU Green Deal to pursue a reduction in CO2 transport emissions (including shipping) of 55% by 2030 and climate neutral by 2050 compared to 1990 levels was further developed in 2021 by the European Commission:
On worldwide level, the IMO is setting standards to reach a reduction in carbon intensity of all ships by at least 40% by 2030 as an average across the international shipping and to reach a 70% reduction of CO2 emissions per transport work by 2050 (compared to the 2008 baseline) whilst pursuing efforts towards phasing out CO2 emissions completely.
Designing its new vessels according the governing regulations (EEDI standards). The latest addition to the fleet i.e. the two new VLGCs delivered in 2021 are equipped with innovative designs that improve their environmental performance when compared to their peers. More information can be found in the chapter Innovation below.


Actively investigating the impact of the future EEXI regulations on its existing fleet portfolio to be fully compliant with the upcoming legislation. The CII improvement actions will be incorporated in the current Shipboard Energy Efficiency Management Plan (SEEMP), which is currently exceeding regulatory compliance by being subject to ISO 50001 certification.
Analysing its activity portfolio in preparation for the EU Taxonomy Regulation and plays an active role on the path towards decarbonisation by supplying the alternative fuels needed in the energy transition.
Investing in research and development on the potential of carbon-neutral fuels such as (green) hydrogen and (green) ammonia to aid the industry in reaching its carbon neutrality goal. In addition, the potential of carbon capture for storage calls for means of transportation and therefore EXMAR is actively participating in the development of CO2 carriers.
These topics will be further elaborated upon in the chapter 'Innovation' of this ESG report.
The EU Taxonomy is a classification system that lists environmentally sustainable economic activities. It provides companies, investors and policymakers with appropriate definitions of which economic activities can be considered environmentally sustainable and can aid to reach the EU's climate and energy targets for 2030 and the objectives of the European green deal.
The Taxonomy Regulation sets six environmental objectives:
Under the Climate change mitigation objective the Taxonomy Regulation lays out three types of activities:
On 2 February 2022, the Commission has proposed a Taxonomy Complementary Climate Delegated Act that includes, under strict conditions, specific nuclear and gas energy activities in the list of economic activities covered by the EU Taxonomy. These activities are included in the second type of activities, i.e. transitional, meaning they cannot yet be replaced by technologically and economically feasible low-carbon alternatives, but do contribute to climate change mitigation and have the potential to play a major role in the transition to a climate-neutral economy. A further analysis of EXMAR activities will be conducted once the complementary Climate Delegated Act has been approved.
EXMAR is more than a shipping company and is one of the main players in the maritime and offshore services industry. Aside from transporting LNG and LPG, which are considered transitional fuels under the EU Taxonomy, we are pursuing the development of sustainable solutions dedicated to the energy transition. These projects are further described in the chapter Innovation of this report.
The eligibility assessment has been performed by analysing the activities currently described in the Taxonomy Complementary Climate Delegated Act and matching them with economic activities performed by EXMAR.
2 workshops were organized:
Activities related to the shipping segment, ship management services and yachting were assessed as being eligible in line with Annex I of the Climate Delegated Act. Other activities were identified as non-eligible because there was no perfect fit with the description of the activities in the Delegated Act or because they are a minor activity for the Group and not considered significant enough to be reported under the EU Taxonomy.
The KPIs have been prepared based on the requirements outlined in the Disclosure Delegated Act of 6 July 2021:
EXMAR is preparing its financial statements in accordance with International Financial Reporting Standards (IFRS), as adopted by the European Union. The calculated KPI's mentioned below are based on the EU Taxonomy Regulation definition. Qualitative information is provided to give clarity to the reader on what is included or excluded from the KPI's in comparison with the IFRS financial information.
| Business Unit | Activity description | Delegated Act Section, Appendix I | Decision on eligibility |
|---|---|---|---|
| Shipping | Shipping fleet involved in transport of LNG & LPG |
6.10: Sea and coastal freight transport, vessels for port operations and auxiliary activities. |
Yes |
| Infrastructure | Exploitation of FSRU & FLNG units and accommodation barges Supporting services & Engineering (DVO/EOC) |
4.3: Electricity generation from wind power - construction or operation of electricity generation facilities that produce electricity from wind power |
No (exploitation of units and barges are not an eligible activity + the portion of supporting services & engineering related to possible inclusion in connection with offshore wind are considered insignificant) |
| Supporting Services |
EXMAR Ship Management (Belgium, India, Singapore and Seavie Caribbean) EXMAR Yachting |
6.10: Sea and coastal freight transport, vessels for port operations and auxiliary activities. 6.11: Sea and coastal passenger water transportation |
Yes (the portion of services by Travel Plus & Bexco are excluded) |
The workshops lead to following assessment of EXMAR activities under the EU Taxonomy:
| Shipping | Infrastructure | Supporting Services |
|---|---|---|
| 100% eligible | 0% eligible | 84% eligible |
We refer to Note 4 of the financial statements for a detail of the turnover, which includes both IFRS 15 Revenues from contracts with customers and IFRS 16 Leases related revenue.
| Shipping | Infrastructure | Supporting Services |
|---|---|---|
| 99% eligible | 0% eligible | 30% eligible |
The capital expenditures consist primarily of the acquisition of vessels (IAS 16 – see also Note 10) and to a lesser degree: acquisition of other property, plant and equipment (IAS 16), right-of-use assets (IFRS 16) and capitalized intangible assets (IAS 38). We refer to Notes 10 through 13 of the financial statements for additional information.
| Shipping | Infrastructure | Supporting Services |
|---|---|---|
| 100% eligible | 0% eligible | 19% eligible |
Our operating expenses are made up of the following main categories of expenses:
We refer to Notes 5, 6 and 7 of the financial statements, respectively for additional information. Not all of our operating expenses meet the definition of the Opex KPI as defined in the Taxonomy Regulation. We therefore only included vessel expenses crew and maintenance. All other expenses such as insurance, depreciation and impairment, general and administrative expenses … were excluded.
The 2021 ESG report evaluates progress made over the previous years and highlights main trends. EXMAR Shipping statistics relate to our cargo transporting vessels managed by EXMAR Ship Management and by Wah Kwong Ship Management. Where relevant and indicated accordingly, statistics include the ESG considerations for the Infrastructure Business Unit and thus comprise our specialized units and accommodation barges.
To address sustainability, EXMAR has identified the relevant UN Sustainable Development Goals (SDGs) 13 and 14 with respect to ENVIRONMENT which we contribute to.
• SDG 13 – Climate action
Significant efforts are made to render our fleet more energy efficient by optimizing fuel consumption and reducing emissions on the road to decarbonisation. This is in the spirit of SDG 13 to combat climate change and operate in line with efforts to decarbonize the shipping industry.

| EXMAR SHIPPING & INFRASTRUCTURE (EXCLUDING ENGINEERING DVO&EOC) | |||||||
|---|---|---|---|---|---|---|---|
| Metric/Materiality | Unit | 2021 | 2020 | 2019 | Target | Remark | |
| Distance travelled | NM | 1,925,558 | 1,969,529 | 2,001,766 | N/A | ||
| Operating days | Number | 11,623 | 12,215 | 12,004 | N/A | ||
| Fleet | Dwt | 850,035 | 843,435 | 843,435 | N/A | Increase due to VLGCs delivered vs sale of MGCs |
|
| Number of ships | Number | 37 | 38 | 38 | N/A | Adding VLGCs, selling MGCs | |
| LPG carried | Metric ton | 6,233,054 | 6,312,798 | 5,979,598 | N/A | ||
| Ammonia carried | Metric ton | 1,618,772 | 1,914,128 | 2,217,337 | N/A | ||
| LNG carried | Metric ton | 502,243 | 232,863 | 332,589 | N/A | ||
| Petrochemical gases | Metric ton | 341,804 | 353,520 | 368,362 | N/A | ||
| Number of port calls | Number | 1,609 | 1,935 | 1,944 | N/A | ||
| CO2 by fleet (Scope 1 basis fuel consumed by fleet and excluding offices)1 |
Metric ton | 591,735 | 593,038 | 603,689 | N/A yet under current legislation |
Reduction due to departure of older vessels and increased efficiency of VLGC design |
|
| Fuel consumption | Metric ton | 191,632 | 193,902 | 197,219 | Optimize | Reduction due to fleet composition | |
| Energy consumed | Gigajoules | 7,811,895 | 8,121,591 | 8,183,859 | Optimize | Reduction due to fleet composition | |
| of which HFO | Gigajoules | 5,321,024 | 4,247,253 | 4,871,628 | Optimize | HFO includes LSFO | |
| of which MGO/MDO | Gigajoules | 1,395,108 | 1,889,966 | 1,489,181 | Optimize | ||
| of which LDO | Gigajoules | 980 | 3,238 | 128 | Optimize | ||
| of which LNG2 | Gigajoules | 1,058,702 | 1,981,135 | 1,822,922 | Optimize | Reduction due to TFLNG stop | |
| of which LPG | Gigajoules | 36,082 | 0 | 0 | Optimize | Start operation Flanders | |
| Oil spills | Overboard (Number / M3 ) |
0 | 0 | 0 | 0 | ||
| Inboard (Number / M3 ) |
1 event 0.3 m3 |
2 events 0.6 m3 |
3 events 1.1 m3 |
0 | |||
| EXMAR SHIPPING (EXCLUDING INFRASTRUCTURE) | |||||||
| AER < required3 | % | -27 | -30 | -30 | Regulatory compliance |
Target trajectory value more stringent |
|
| EEDI < required4 | % | -17.5 | -15 | -15 | Regulatory compliance |
Increase due to delivery Flanders vessels 2021 |
|
| AER fleet total5 | g/tonne-mile | 12.48 | 11.59 | 11.83 | <40% (2030) | Increase since CII is not yet regulatory implemented |
|
| NOx | 11,096 | 12,622 | 13,141 | N/A | fleet size reduction | ||
| SOx | 996 | 1,060 | 6,770 | N/A | IMO 2020 regulation (limiting sulphur content in fuel oil) explains significant reduction as from 01/01/2020 |
||
| Particulate Matter | 779 | 925 | 1,023 | N/A | fleet size reduction | ||
| Ballast water treatment | Exchange % | 36 | 50 | 55 | 0% | More vessels equipped with | |
| Treatment % | 74 | 50 | 45 | 100% | Ballast Water Treatment System | ||
| Plastic waste landed | M3 | 922 | 447 | no data as single class |
-10% (ref 2020 data) |
Increase due to ban on on-board incineration |
1 Scope 1 emissions as per the Greenhouse Gas Protocol
4 Delta of average EEDI new vessels in fleet compared to regulatory required EEDI at newbuilding (applicable for vessels built >2013) in %
5 Sum of the individual AER of all vessels in the fleet weighed according to their deadweight
2 Excalibur and TFLNG only for relevance of data evolution; excluding LNGRV fleet in 2019
3 Delta of average AER fleet compared to Poseidon Principle target trajectory value of the year ref. DNV in %
By accounting for the conservation and sustainable use of oceans and their resources our operations adhere to SDG 14. Also by implementing international maritime legislation and applying good practice principles (proper water and waste management, containing oil spills, controlling effluents). In addition, EXMAR is currently equipping it's vessels with on-board potable water fountains to replace the use of bottled water for human consumption (plastic litter). EXMARs various other due diligences already implemented and its ambitions for the future are extensively described in the chapters above.
EXMAR Ship Management supports sustainability initiatives and is part of the Environmental Committee of Intertanko. It voluntarily participates in the Environmental Ship Index system (ESI) whereby vessel emission data is translated into an ESI score per vessel.
In 2022 on-board produced drinking water systems will be installed throughout the EXMAR fleet. The reverse-osmosis fresh water units (guaranteeing the highest degree of safety), are currently being tested on two of our vessels and will replace bottled drinking water throughout the fleet.
The Inventory of Hazardous Material onboard our shipping fleet was further optimized by the implementation of a digital IHM maintenance system which allows all new materials installed on board to be carefully assessed according to their hazard to both health and environment. This exercise ensures that, when a vessel is due to be recycled, all potential health hazards to crew and yard personnel and threats to the environment can be assessed in advance and managed safely.
In addition to regulatory compliance, EXMAR Ship Management has implemented an Environmental Management System that is certified under ISO14001. The Environmental Manual, which is part of the company Safety Management System, sets the company standards on engine room bilge water management, sewage and grey water management, operational waste, garbage management and emissions.
To monitor energy efficiency, EXMAR Ship Management has an Energy Management System established under ISO 50001 certification of which the core document is the Ship Energy Efficiency Management Plan (SEEMP) Part I. This plan is used with the aim of controlling and optimizing ship's performance over time through tracking the fuel consumption per nautical mile (FOC/nm). Apart from the destination and arrival time of the ships, which charterers control, there are a variety of measures to improve efficiency which can be measured through the FOC/ nm. Such measures range from trim optimization to weather routing, speed optimisation, hull coating, hull and propeller cleaning, engine performance monitoring and electrical power management. The link between fuel consumption and air emissions explains why EXMAR spends so much attention to increasing vessel efficiency both in operation and during design.
EXMAR uses a class-approved data dashboard system to accurately track the efficiency of its vessels and actively monitor deviations. The data of this dashboard system is followed-up both by office and vessel personnel and plays a crucial role in improving the energy efficient management of the fleet. Trends can be reviewed and needed actions identified i.e. comparing sister vessel, defining trends, identifying need for maintenance interventions, adjustment of engine parameters or hull and propeller cleaning.
EXMAR is actively working on expanding on-line sensor monitoring systems by which the parameters of equipment installed on board are automatically fed into the data dashboard system. This increased digitalization and direct data link reduces the workload of onboard personnel for data collection and allows for data enhancement and increased data analysing.

To address human interaction in a broader perspective, EXMAR has identified the relevant UN Sustainable Development Goals (SDGs) 3, 4 and 8 with respect to SOCIAL which we contribute to.
Diversity and the possibility to work in balanced teams both onboard the vessels and onshore is considered important. The safety mindset on board is very mature and leads to excellent safety performance. This is achieved through EXMAR's long term Taking the Safety Lead program, running since 2014. Welfare programs are rolled-out to enhance the health and wellbeing of our seafarers. In view of the ongoing COVID-19 pandemic, significant efforts are spent on properly managing timely crew changes.
EXMAR actively works with the Antwerp Maritime Academy and training centers in India, Jamaica and the Philippines. Both seafarers and office personnel are enrolled in continuous training programs which ensure our clients can rely upon our high quality and safe services.
EXMAR employs a significant number of seafarers with high employment retention rates from many different cultures and backgrounds. Human rights and non-discrimination is upheld and ensured throughout all levels of the organization. In addition, EXMAR upholds anti-bribery and anti-corruption policies.
| EXMAR SHIPPING & INFRASTRUCTURE (EXCLUDING ENGINEERING DVO&EOC) | ||||||||
|---|---|---|---|---|---|---|---|---|
| Metric/Materiality | Unit | 2021 | 2020 | 2019 | Target | Remark | ||
| Health & Safety | ||||||||
| Absence rate headquarters | % hours absent | 1.79% | 1.40% | 2.40% | <2% | |||
| Employee retention rate | Officers (%) | 91.8% | 92.69% | 92.25% | >90% | |||
| Ratings (%) | 80.6% | 90.84% | 94.31% | >85% | ||||
| Office (%) | 83.5% | 94.78% | No data | >80% | Structural reformation | |||
| Lost Time Injury Frequency (LTIF) |
Rate | 0.61 | 0.33 | 0.67 | <0.5 | Reduction in fleet size increases injury impact rate |
||
| Total Recordable Cases Frequency (TRCF) |
Rate | 2.32 | 1.52 | 1.51 | <2.5 | |||
| Near miss reports | Number | 370 | 318 | No data | >300 | |||
| Accidents or breakdowns (severity 5) |
Number | 0 | 1 | 1 | 0 | |||
| Fatalities | Number | 0 | 0 | 0 | 0 | |||
| Audits overdue | Navigational | 1 | 1 | No data | 0 | 1 audit delayed due to travel restrictions under COVID-19 |
||
| Internal | 0 | 0 | No data | 0 | ||||
| Conditions of class | Number | 2 | 1 | 2 | N/A | |||
| Port State Control Inspections | Number | 35 | 41 | 54 | N/A | Reduction in inspections due to reduction in fleet size & COVID-19 |
||
| Flawless inspections | % | 88 | 79 | 74 | 80 |
| Metric/Materiality | Unit | 2021 | 2020 | 2019 | Target | Remark |
|---|---|---|---|---|---|---|
| Detentions | Number | 0 | 0 | 2 | 0 | |
| Maintenance overdue (Non-Critical) |
% | 3.02% | 4.19% | 3.45% | <2.5% | Overdue critical maintenance not allowed |
| Monetary losses as a result of legal proceedings associated to bribery and corruption |
EUR | 0 | 0 | 0 | 0 | |
| Diversity | ||||||
| Personnel | Number | 1,849 | 2,094 | 2,416 | N/A | |
| of which Seagoing | Number | 1,615 | 1,844 | 2,124 | N/A | |
| Headquarters (men/women) | Number | 83/69 | (87/79) | (101/95) | N/A | |
| Total share | % | 45% | 48% | 48% | N/A | |
| Nationalities (off/onshore) | Number | 43 | 51 | 53 | N/A | Reduction due to departure of Excelerate Energy fleet |

Throughout 2021, the COVID-19 pandemic largely impacted the way EXMAR managed its business. We prioritise the proper management of our crew and considered a respectful and humane treatment the crucial base of our organisation. Since our employees are key to our success, EXMAR continues to be an active member of Intermanager (International Association of Ship and Crew Managers). EXMAR is also a signatory to the Neptune Declaration on Seafarer Wellbeing and Crew Change (www.globalmaritime forum. org/neptune-declaration/). This initiative was initiated by the Global Maritime Forum to deal with the seafarer crisis by enabling crew changes and repatriation which have been highly problematic during the pandemic. EXMAR believes that the shipping industry can stabilise by vaccination of seafarers. We encourage our seafarers to accept vaccinations either within their home country or by making vaccination available to all crew on board in ports where these are offered. In the last quarter of 2021 we actively started promoting Booster shots for our crew. At the end of 2021, 53% of our seafarers were fully vaccinated (including the seafarers on-leave) and 73% of the crew actively on board at that moment.

In these challenging times, we invested in a timely sign-off of our crew (within 14 days of end of contract) improving the well-being of our seafarers. In 2021 EXMAR Ship Management managed to sign-off 84% of its crew in time.
With active welfare programs onboard our ships and a well-defined organizational structure, we strive tocreate a sense of belonging and motivation for employees on every level. We promote healthier food habits and sent-out a mental health campaign to improve the health of our employees. Senior management frequently visit our vessels. Where these visits were limited due to trading area under the pandemic (far east, South America and Africa), regular phone calls were held between the senior management and our vessels. We monitor Work & Rest hours and ensure regulatory compliance. In addition, EXMAR implemented a Fatigue Management plan for seafarers, creating awareness that fatigue can also occur while remaining within regulatory requirements and providing tools to manage fatigue. By building healthy working conditions we can maximize personnel availability and keep employee retention rates as high as possible.
In the course of 2020 and 2021 EXMAR has invested in doubling the data bandwidth packages on board its vessels, jointly with the satellite communication providers, so that the crew can not only work more efficiently but has an increased ability to communicate effectively with their loved ones.
In order to safeguard the health and well-being of all employees working at the EXMAR headquarters during the pandemic, policies to ensure business continuity and remote working were continuously updated in compliance with Belgian Health & Safety regulations and the Belgian governmental rules and guidance.
Health is strongly linked with safety performance. Over the last three years we continuously improved our safety standards and succeeded in creating a safer fleet. EXMAR is not only looking into preventive measures for lost time injuries, but also into identifying the root causes of restricted work, medical treatment, first aid cases or serious near misses. Last year we obtained a significant increase in amount of Near Miss reports created by our ratings, which shows a maturity in safety mindset under our Taking the Safety Lead program. In 2021, we created a 2-monthly newsletter called 'Incident Alert Reports' where we share the lessons learned of near miss reports jointly with the root causes and investigation results of actual incidents in the fleet. Examples of other initiatives taken in 2021 are the roll-out of Control of Work over our entire shipping business fleet and a complete review of the Safety and Health Manual in our SMS.
Besides providing systems and tools, safety awareness and communication remains crucial. Started in 2019, the principle of bi-monthly safety campaigns was continued, exemplified by the following campaigns in 2021:
An improved method of risk management called 'Control of Work', based on offshore process safety, was developed throughout 2020 and embedded within EXMAR Ship Management SMS in 2021. Significant changes relate to the following elements:
• Daily coordination meetings must be performed during which the planning of the day is established and jobs are identified embodying low, medium or high risk. The emphasis is on cross-departmental communication, sharing lessons learnt and discussing possible simultaneous operations.
Through 2021, this "Control of Work" procedure was rolled out over the entire shipping fleet and is now embedded into our day-to-day operations.
EXMAR considers both the quality of education and continuous improvement of its employees crucial in providing quality services to its clients. Therefore we spent considerable time and efforts on training both office personnel and seafarers, many of which took place remotely in 2021 due to the COVID-19 pandemic. Personnel's training is followed-up using fixed training matrixes that vary depending on rank and function. Also through organising conferences on a quarterly basis, interaction between seafarers and office personnel is enhanced and latest changes or improvements within the company are actively discussed.
There is also the long-standing cooperation between EXMAR and the Antwerp Maritime Academy as well as the established Caribbean Maritime Training Institute (Jamaica) or the Mapua School and Philcamsat training centre (Philippines). For example, students are being guided in terms of Master dissertation- topics so that theory and practice are matched where possible.
EXMAR is a patron for many years of VZW Zachte Kracht, which is a charity that offers young people with special needs the opportunity to sail on a yacht at sea for a day. The organisation is located at the Royal Yacht Club in the Belgian town of Nieuwpoort. EXMAR also supports hockey club Gantoise in Ghent, Belgium.
In 2021 EXMAR has donated IT material for several charity projects, of which 30 laptops to two schools in Belgium and 40 laptops jointly with smartphones to two local schools in Africa. The non-profit organisations that activate these donations in Africa are 'iThemba' at Baraa Primary School in Arusha Tanzania and 'Les Amis du Cap Skirring ASBL' at the aid of Primary School Aissatou Diop in Cap Skirring Senegal. Naturally, this IT material is only distributed after wiping clean the content under the IT data security protocol.


Human rights and non-discrimination is ensured through standardized contracts of employment Collective Bargaining Agreements) with both seafarers and office personnel. Both on-board and ashore, EXMAR implements a company controlled evaluation process whereby employees are evaluated three times over the year or during their contract duration on board. Meetings are conducted between the head of department and the employee to ensure feedback is shared and development is properly guided. Grievances or complaints raised by crew members or by office personnel are treated confidentially under the grievance procedure or whistle-blower policy. Crew manning agents are audited annually by EXMAR headquarters through the internal audit system. Anti-corruption is upheld by standardized purchase flows which demand 3-way verification by several employees and by standard tender processes that involve careful evaluation and final selection of suppliers for substantial investments.
EXMAR spends careful attention to having balanced teams on the work floor and keeps diversity in mind with respect to gender as well as nationality. We employ an approximate equal share of women and men in the offices.
With the ongoing pandemic, it is still crucial to allow people to work from home while ensuring proper access to all data and the ability to easily organize web-meetings without compromising the company standards on IT security. The help desk of EXMAR's IT department continuously assists employees that face connectivity issues. A digital tool called Webex is used for communication with colleagues, for digital meetings and for chat messages and enhances internal communication between employees.
By carefully concluding charter party agreements with its clients and by using relevant BIMCO clauses and/or tailor made anti-bribery, anti-corruption and ethics clauses in addition to regular sanction clauses, EXMAR is able to avoid port calls to countries having a low score in the International Corruption Perception Index.
The percentage of overdue audits remained low considering the harsh conditions for organizing audits created by the pandemic. By spending a lot of time on planning and carrying out intermediate and special surveys, EXMAR Ship Management succeeds in reducing the number of deficiencies and had zero detentions on our ships at each Port State Control inspection. For the first time, we passed all external office audits with zero non-conformity.
EXMAR Ship Management and Wah Kwong Ship Management are equipped with Safety Management Systems. These companies hold ISO 9001 (quality) and ISO 14001 (environmental) certificates. Additionally EXMAR Ship Management holds the ISO 50001 (energy efficiency) and ISO 45001 (health and safety) standards. EXMAR HSEQ department is continuously looking into ways to optimize processes and improve the company's safety performance. Quarterly safety steering committee meetings are held to assess and review vessel performance. In addition, regular safety bulletins and quarterly performance reviews are issued to the fleet and shore staff.
To address governance, EXMAR has identified the relevant UN Sustainable Development Goals (SDGs) 17.
Compliance is a crucial part of EXMARs business strategy and the operations of the whole organisation. EXMAR operates globally and as such is governed by many diverse and complex regulatory systems.
EXMAR's Corporate Governance Charter was approved by the Board of Directors on 31 March 2010. The latest update of the Corporate Governance Charter, pursuant to the entry into force of the new Belgian Code of Companies and Associations and the most recent version of the Belgian Corporate Governance Code (the "Code 2020"), was approved by the Board on 3 December 2020. The last update was done on 3 December 2021. More information can be found in the investors area on the company website www.exmar.be > Investors.
To ensure optimal compliance with rules and laws and to reduce the risks of infringements and the adverse consequences these could have for EXMAR and all the stakeholders, the Board of Directors decided to implement a compliance program for EXMAR. This program was developed in cooperation with the management and external advisers and is based on the international standard COSO Framework (Committee of Sponsoring Organizations). It aims at reaching a permanent state of compliance by means of procedures and structures that are intended to provide continuous improvement.
The compliance program is included in the Compliance Model which describes the structures and procedures used to assess and detect risks, to report and curb violations and finally to make employees aware of the Model, providing them with additional training. The Compliance Model contains a Compliance Risk Universe, detailing all risks for legal, regulatory and business requirements. Risk assessment criteria are applied and Key Risk / Compliance Officers are appointed. Risks are reported and can be found tabulated in the "Internal control and risk management systems assessment" in Chapter 4 of this report titled 'Corporate Governance Statement'. Compliance training is made available to help understand and promote the awareness of the compliance model among the employees and crew. Supplementing the Dealing code and Code of Business Ethics (annex 3 and 4 to the Corporate Charter) a compliance manual clearly articulates and implements the different compliance policies of the company:
EXMAR is increasing its focus on IT cyber security by incorporating Maritime Cyber Risk Management procedures within the Safety Management System and implementing a cyber security response plan. In line with this plan, a vulnerability assessment was conducted in 2021. As a result of this assessment EXMAR has, in cooperation with its suppliers, identified possible improvements in its security landscape.
In 2021 a two-step verification method was rolled out within EXMAR to increase the security of interactions across platforms and to prevent possible IT breaches. Due to the continued working from home policies under the ongoing pandemic, EXMAR IT has expanded its data storage capacity in 2021 to allow employees adequate space for saving and sharing digital data.

EXMAR did not experience a major cyber-attack in 2021 but faced an attack in September 2020 where phishing emails were distributed across employees and vessels. These emails were for the biggest part stopped by our email security solution and no further threats were observed. After the attack, the number of phishing emails resumed normal levels under which about 53% of all emails are intercepted by the company firewall.
There is a strong push by society to decarbonize shipping activities and align existing legislation accordingly. This asks for a close follow-up of future regulations. The KPI table below gives an indication of the relevant regulatory framework and links these with our company standards. The changing legal framework is crucial for the operations of EXMAR. Aside from the legal desk, our operational, technical and chartering teams are closely involved. The technical and HSEQ departments ascertain that the relevant current and future rules and regulations are correctly translated to both ship management services and ship construction.
Worthwhile mentioning is that EXMAR is actively participating in working groups such as the Belgian Shipowner's Association to provide input and share views on the drafting of new legislation on IMO and EU level. Besides the attention to emission regulations, there is the mounting focus to render EU ship recycling greener and safer. EXMAR is also an active SIGTTO member where it promotes LPG shipping and terminal operations, shares experiences and best practices or discusses problems.
The composition of the Board and the Committees of EXMAR conforms with the stipulations of the Belgian Code of Companies and Associations ("BCCA"), the articles of association of EXMAR and the Belgian Corporate Governance Code ("Code 2020").
| GOVERNANCE | |||
|---|---|---|---|
| Material topic | Company standard | (Inter)national reference | |
| Risk & Regulatory Environment |
Compliance | Articles of Association, Corporate Governance Charter, Code of Business Ethics |
Belgian Corporate Governance Code 2020, Belgian Code of Companies and Associations |
| Dealing Code | EU Market Abuse Regulation | ||
| Compliance Model/Manual | Committee of Sponsoring Organizations (COSO) 2013 Framework |
||
| Employees health & Safety |
HSEQ policy | ISM code, Marine Crew Resource management, Modern Slavery Act |
|
| Climate change | HSEQ policy | EU Green Deal (ETS), IPCC and IMO framework |
|
| Air Emissions | HSEQ policy | IMO Marpol Conventions, EU Sulphur Directives, UNCLOS |
|
| ICT | ICT policy | IMO cyber risk in SMS | |
| Intellectual Property policy | |||
| Anti-corruption | Antifraud, whistleblowing | UN Global Compact, US Foreign Corrupt Practices, UK Bribery Act |
|
| Anti-money laundry policy | |||
| Competition | Anti-trust and competition policy |
| Metric / Materiality | Company standard |
2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
| Board composition | Number of Board Meetings | Number | 5 | 8 | 7 |
| Number of Board Members | Number | 10 | 10 | 11 | |
| Board Meeting Attendance | % | 100% | 96% | 100% | |
| Share of other gender | % | 40% | 40% | 45% | |
| Remuneration | Audit fees | 1,000 EUR | 389 | 380 | 457 |
| Non-audit fees | 1,000 EUR | 140 | 184 | 254 | |
| Board and Committees remuneration | 1,000 EUR | 580 | 600 | 650 | |
| EXCO remuneration | 1,000 EUR | 1,355 | 1,530 | 2,493 | |
| CEO remuneration | 1,000 EUR | 575 | 1,876 | 998 | |
| Data Protection | Endpoint files & IP's scanned | Number | 690,170,000 | 578,320,000 | No data |
| Endpoint security compromises | Number | 121 | 137 | No data |
The Board of Directors consists of ten members, a sufficient number of directors to ensure proper operations taking into account the specific fields of activity of the company. EXMAR strives to have a diverse Board: directors not only differ in terms of their background, education, age or gender, but also in their independence, experience and professional expertise. This offers a range of perspectives, insights and the critical thinking considered essential to enable efficient decision-making and good governance. As per the Corporate Governance Charter a minimum of four meetings are to be held each year. Additional meetings are organised whenever the interest of the Company requires it.
The Nomination and Remuneration Committee ensures that remuneration is in line with market practice, and complies with the Company's Remuneration Policy which adopts provisions and new dispositions of the legislation adopted by the Belgian Parliament and published 26 November 2019 and 6 May 2020 for the implementation of the Second Shareholders' Rights Directive (SRDII), the BCCA and the Code 2020. More information can be found in the Remuneration Report, which describes EXMAR's executive and non-executive remuneration and how executive compensation levels are set considering individual and company performance.

With respect to innovation, EXMAR is especially concerned with delivering on SDGs 7 and 9 since these strongly correlate with the DNA of the Company.
In view of reducing the carbon footprint and fighting climate change, EXMAR's position in the market allows it to play an active part in the global transition to a low-carbon economy. Among other elements, the increased demand for sustainable infrastructure is accelerating the energy transition.
Since its foundation, EXMAR has aimed to keep innovating its business. Introducing ship-to-ship transfers, building the first FSRU and FLNG barges and consistently designing the most innovative Midsize Gas Carriers are testimonies of that vision. Significant resources and a part of the investment budget are being allocated towards research and development for the development of greener initiatives.
The two new VLGCs constructed at Jiangnan shipyard were successfully delivered in June and September 2021. All tests and trials have proven that the environmental performance of the VLGCs is outstanding compared to its peers because of the following factors:
As per the IMO requirements, the vessels need to comply with the EEDI-2 limit, meaning an overall reduction in direct CO2 emissions of 20% compared to the reference standard. This minimum compliance has been met easily and the Sea Trials have confirmed that the vessel's carbon footprint is 38.5% lower compared to the benchmark. FLANDERS INNOVATION and FLANDERS PIONEER therefore even outperform the EEDI-3 requirement entering into force for vessels contracted as from 2022.
Regarding the social aspect, the vessels are fully compliant with the Maritime Labour Convention. Additional investments have been made to improve the accommodation and enhance the welfare of the crew. The galley equipment was upgraded and the design of the galley was made in consultation with a galley coach. The ships office has an 'open office' setup, which will contribute to social interaction. Under the same reasoning, a common mess room was

chosen instead of the historical separate mess room for officers and ratings. A dedicated smoking room with proper extraction fan is foreseen where smoking is allowed; in all other places in the accommodation smoking is forbidden.
EXMAR was active in two shipyards with site supervision teams: one at the Jiangnan Shipyard in Shanghai, China for the construction of the two newbuild VLGCs and one at Hyundai Heavy Industries in Ulsan, South Korea for the construction of the King's Quay semi-submersible platform. Both teams consisted of a mix of international expatriates and local supervisors.
The ongoing pandemic made it difficult for people to get on site and return back home in time. Nevertheless, EXMAR has managed to ensure a continuous presence at both locations thanks to the support of local supervisors.
EXMAR ascertained that all supervisors could work under optimum conditions following all governing HSEQ standards. The necessary tools, personal protective equipment and office spaces were foreseen to execute the daily inspection works. Contractually, EXMAR ensured that the shipyard follows the OCIMF guidelines on "Health, Safety and Environment at New Building shipyards" to guarantee a safe working environment for our supervisors in a challenging heavy industrial context.
In order to reduce the GHG emissions from the worldwide fleet in line with the regulatory framework, it will be necessary for at least a part of the shipping fleet to achieve zero-carbon emissions to compensate for existing tonnage where such significant reduction is not always feasible. This is where ammonia as fuel may play a significant role. The ammonia molecule contains no carbon; it is a combination of hydrogen and nitrogen. Hence when combusting ammonia, no CO2 is released in the atmosphere. The emissions mainly consist of water vapor and nitrogen gas, the latter which makes up 78% of the air we breathe.
Several studies have highlighted the potential of ammonia, which is why EXMAR is committed to studying in-depth the prospects of ammonia as fuel. A part of the EXMAR MGC fleet is used to transport ammonia. These vessels can be the ideal pilot cases to integrate ammonia as fuel. Together with several partners and suppliers EXMAR obtained an approval in principle (AIP) awarded by Lloyds Register for the design of an ammonia fuelled MGC. This was set out in EXMAR's press release dated 10 March 2021. Based on the outcome of the AIP, EXMAR continued the development of such a vessel. Regular discussions are taking place with the two 2-stroke engine suppliers MAN-ES in Denmark and WINGD in Switzerland. These companies are currently developing an ammonia fuelled engine which should be ready by 2024 – 2025.
EXMAR announced earlier in 2021 that it signed a Collaboration Agreement : Memorandum of Understanding (MOU) with one of its clients NUTRIEN to jointly develop and build a low-carbon, ammoniafuelled vessel. NUTRIEN, EMXAR's partner for over three decades, is one of the world's largest producers of low-carbon ammonia. The new collaboration aims to significantly reduce the maritime transportation emissions and enable the commercial development of an ammonia-fuelled vessel.
NUTRIEN has actively pursued the development of low-carbon ammonia for more than a decade and has approximately 1 million tonnes of production capability through its Redwater and Joffre Alberta operations, as well as its Geismar, Louisiana facility which employs carbon capture and sequestration technology to reduce the carbon intensity of its ammonia for use as a maritime fuel.
When compared to conventional fuels, it is anticipated that the use of NUTRIEN's existing low-carbon ammonia will achieve a reduction of greenhouse gas emissions of up to 40%. Emissions reductions of up to 70% can be achieved with the development of low-carbon ammonia using proven, scalable, best available technology and permanent sequestration of CO2 .
Nutrien and EXMAR are confident that the development of a vessel powered by low-carbon ammonia can align with IMO's 2050 goals and expect deep decarbonisation of the maritime industry to be achievable prior to 2030.
Under the MOU, Nutrien and EXMAR will, amongst others, collaborate on the following:
With the EU Green Deal in mind, the incentives for European manufacturing to reduce GHG emissions have risen significantly. Increasing the efficiency of industrial processes to reduce the carbon footprint has its limits. Hence, many companies are investigating in ways to capture the CO2 exhaust from their funnels for subsequent storage (CCS) or reuse (CCU). Reutilizing the CO2 has a great potential to create a circular economy but the technology readiness is low as well as the scale on which it can be done. A relatively short-term solution to significantly reduce the CO2 footprint in line with the EU Green Deal requirements will be to capture CO2 and store it safely and securely underground.
The map to the right shows 30 locations where major CCUS projects are being formed, where feasibility studies are ongoing and for some of them where FID already has been taken. Two conclusions, relevant for EXMAR, can be drawn:
Since installing pipelines in the North Sea will take a long time and be very costly, shipping will be necessary to enable a large-scale storage of CO2 . By 2030, it is expected that a CO2 shipping capacity of more than 10 MTPA will be required to distribute CO2 from NW-Europe to the North Sea storage locations. An internal study demonstrated that, for shipping volumes in the range of 2-3 MTPA, it makes sense to use larger vessels compared to the two 7,500 ton vessels currently being constructed for the Northern Lights project.
Source: IOGP

Germany 1. H2morrow*
Iceland
Italy 1. CCS Ravenna Hub*
1 3 2
5 1 2 3 4
2
1
6
1
3 4 7
5
2
1
3
1
1
1
1
1 2 3
2
2
1
Transporting liquid CO2 will have to be done at very specific conditions. Where LNG, LPG or NH3 can be transported at ambient pressure as long as the cargo is cooled down sufficiently, liquid CO2 always requires to be pressurized (above the triple point of 4 barg and -56°C) to avoid solidification (i.e. dry ice formation) of the product. Current CO2 carriers transport the product at medium pressures of about 15 barg in cylindrical IMO type C tanks. Looking at the potential volumes which will have to be shipped, these smaller vessels with capacities of up to 5,000 m3 will not be sufficient to cover the demand. The development of larger vessels using medium pressure transport conditions will be a technical and economical hurdle. Therefore EXMAR is considering CO2 transport under low-pressure regimes (i.e. around 7barg). Even at these lower pressures the construction of large cylindrical (or bi-lobe) tanks becomes challenging when it comes to constructability and finding suitable steel to deal with the combination of pressure a cryogenic temperature.
To tackle this issue, EXMAR started a cooperation with LATTICE technology. The patented Lattice Pressure Vessel design allows the pressurized tank to be built in a prismatic shape (same as LPG type A tanks, LNG prismatic type B tanks or LNG membrane tanks) which makes it possible to design the vessel with similar dimensions as a standard midsize gas carrier in a very cost efficient way. A feasibility study proved that the tank design provides the best solution for large-scale CO2 transportation at low and even medium pressures. The design and vessel size can be adjusted to meet all required transport volumes to ensure the most optimal logistical solution in the most cost-competitive way. For a similar capacity of ship, the length can be reduced with almost 20%. EXMAR's initial design is a 210 meters long Panamax beam vessel with a cargo capacity of about 40,000 m3 . Such a vessel will be tailored to support CCUS projects with capacities ranging from 2 to 10 MTPA. Additionally, a 3,000 m3 storage capacity for low CO2 emitting fuels like LPG, LNG or ammonia has been foreseen. The Joint Development will combine LATTICE's innovative and efficient tank design for CO2 transport together with EXMAR's strong knowledge and experience in design and operation of innovative and efficient gas carriers. The basic design of the vessel and cargo system is under development, which will be followed by an application for an approval in principle.
Because the majority of the CCUS consortia are for an initial phase looking at medium pressures, EXMAR is also working on a 12,000 m3 CO2 carrier design on medium pressures. A study will be performed if LATTICE Technology tanks can also give a competitive advantage for this vessel size compared to the traditional cylindrical tanks.


EXMAR is part of the Belgian Hydrogen Import Coalition since 2019. This coalition brings together the industrial expertise of EXMAR, DEME, ENGIE, Fluxys, Port of Antwerp, Port of Zeebrugge and Waterstofnet to study importing renewable energy by means of hydrogen carrier molecules.
Early 2021 a study was completed analysing all steps of the value chain from renewable energy production, electrolysis and synthesis into a hydrogen carrier molecule, to shipping, terminal management and end-use in Belgium.
Renewable electricity produced from solar and wind power will be converted into hydrogen using large scale electrolysis. Because hydrogen is difficult to transport, it can be converted into other molecules such as e-methane or e-methanol by adding CO2 . It can also be converted into 'green' ammonia by adding nitrogen or it can be loaded onto a liquid organic hydrogen carrier (LOHC) such as toluene or dibenzyltoluene.
The study demonstrated that large-scale green hydrogen import is both technically feasible and cost-effective. When delivered to Belgium, the cost range of imported renewable energy from low-cost locations is in the range of 65-90 Eur/MWh by 2030- 2035 with a further potential cost reduction to 55-75 Eur/MWh or less by 2050. As several hydrogen-based molecules are feasible and many sourcing regions are capable of providing cost-competitive energy, sound and sufficiently diversified geopolitical and market dynamics are ascertained.
The most promising hydrogen-based energy molecules i.e. ammonia, methanol and synthetic methane are not hindered by technological scale-up hurdles today and could already be deployed in existing transport lines and off-take markets. A diversified portfolio of initial projects and demonstrators for all these molecules and technologies will serve to gain experience and further reduce cost gaps.
With the Hydrogen Import Coalition partners, EXMAR keeps on contributing to the major goals which are set:

4.1 CORPORATE GOVERNANCE STATEMENT 76
Corporate Governance aims to define several rules and behaviours according to which companies are properly managed and controlled, with the objective to increase transparency. It's a system of checks and balances between the shareholders, the Board of Directors, the Chief Executive Officer and the Executive Committee.
The Code 2020 is structured under 10 principles:
EXMAR's Corporate Governance Charter was approved by the Board of Directors on 3 December 2020.
The Charter is a summary of the rules and principles around which EXMAR's corporate governance policy is organised, and is based on the provisions of the coordinated articles of association, the Belgian Code of Companies and Associations as adopted by Royal Decree of 12 May 2019 ("BCCA"), and the Code 2020.
The Charter was revised by the Board of Directors in 2020 in order to designate the Code as reference code within the meaning of Article 3:6, §2, 1° of the BCCA.
Before adopting the Charter, the Board of Directors reflected thoroughly on its governance structure, sustainable value creation and focus on long term. EXMAR is aware of the importance of sound governance, and is convinced that compliance with the highest standards of corporate governance is fundamental to long term growth and is important for all stakeholders of the Company. EXMAR is an institutional member of Guberna, a knowledge centre promoting corporate governance in all its forms offering a platform for the exchange of experiences, knowledge and best practices.
The key features of the governance model of EXMAR are:
EXMAR aims to comply with most provisions of the Code 2020, but the Board of Directors is of the opinion that deviation from provisions may be justified in the light of the Company's specific situation. If applicable, an explanation is provided in the Corporate Governance Statement (the "Statement") about such deviations during the past financial year in accordance with the "comply or explain" principle.
EXMAR deviates from provisions 7.6 and 7.9 of the Code 2020. These deviations are described and explained in the remuneration report.
This Corporate Governance Statement describes the measures taken by EXMAR to ensure compliance with laws and regulations. To reduce the risks of infringements and the adverse consequences for EXMAR and all the stakeholders a compliance program was implemented.
The Charter should be read together with the coordinated articles of association of the Company, the annual financial report (including the Statement) and any other information made available by EXMAR. The elements listed in Article 34 of the Belgian Royal Decree of 14 November 2007 and Article 14 of the Law of 2 May 2007 are disclosed in this Statement and in the report of the Board of Directors to the shareholders and should consequently be read in conjunction.
The Charter and Statement of EXMAR can be consulted on the website:
http://exmar.be/en/investors/corporate-governance.

The extraordinary general meeting of 11 September 2020 approved the articles of association of the Company revised in order to comply with the BCCA. A one-tier governance structure was adopted. At least once every five years, the Board of Directors evaluates whether the chosen governance structure is still appropriate, and if not, proposes a new governance structure to the General Meeting.
Currently, the Board of Directors consists of 10 members, of a sufficient number of directors to ensure proper operation, taking into account the specificities of the Company.
Functions and terms of office of the directors on the Board as per 31 December 2021:
| Name – Function | Beginning of mandate | End of mandate |
|---|---|---|
| FMO BV represented by Francis MOTTRIE • Executive director • Chief Executive Officer (CEO) Appointed at AGM of 18 May 2021 as executive director in replacement of / in continuation of the mandate of Mr. Francis Mottrie |
11 September 2020 | General Meeting 2022 |
| Nicolas SAVERYS • Executive chairman • Executive director |
20 June 2003 | General Meeting 2024 |
| Michel DELBAERE • Independent director • Chairman Nomination- and Remuneration Committee * As from 9 September 2021 |
17 May 2016 | General Meeting 2022 |
| JALCOS NV represented by Ludwig CRIEL • Non-executive director • Chairman Nomination- and Remuneration Committee • Chairman Audit and Risk Committee Appointed at AGM of 16 May 2017 as non-executive director in replacement of / in continuation of the mandate of Mr. Ludwig Criel (who was appointed as a director on 20 June 2003) |
16 May 2017 | 1 July 2021 |
| Ariane SAVERYS • Non-executive director |
15 May 2012 | 18 May 2021 |
| Pauline SAVERYS • Non-executive director |
15 May 2012 | 18 May 2021 |
| Baron Philippe VLERICK • Non-executive director • Member Audit and Risk Committee |
20 June 2003 | General Meeting 2023 |
| Barbara SAVERYS • Non-executive director |
19 May 2015 | 27 July 2021 |
| Isabelle VLEURINCK • Independent director • Member Nomination- and Remuneration Committee • Member Audit and Risk Committee |
21 May 2019 | General Meeting 2022 |
| Wouter DE GEEST • Independent director • Member Audit and Risk Committee |
19 May 2020 | General Meeting 2022 |
| Name – Function | Beginning of mandate | End of mandate |
|---|---|---|
| Carl-Antoine SAVERYS • Executive director (replacing Ariane Saverys) |
18 May 2021 | General Meeting 2024 |
| Stephanie SAVERYS • Non-executive director (replacing Pauline Saverys) |
18 May 2021 | General Meeting 2024 |
| ACACIA I BV represented by Els VERBRAECKEN • Independent director • Member Audit and Risk Committee • Member Nomination- and Remuneration Committee |
9 September 2021 by co-optation |
General Meeting 2022 |
| Maryam AYATI • Independent director |
9 September 2021 by co-optation |
General Meeting 2022 |
The Board of Directors is the highest decision-making body of the Company. The powers and the operation of the Board are described extensively in the Charter.
The Board is authorised to perform all acts that are necessary or useful for the realisation of the object of the Company, with the exception of those that are reserved for the General Meeting by the BCCA or the coordinated articles of association.
The Board of Directors strives for the long-term success of the Company, providing the necessary leadership and ensuring that risks can be identified and managed. The Board of Directors is responsible for the overall strategy and values of EXMAR, based on social, economic and environmental responsibility, gender diversity and diversity in general.
During 2021, the Board held five meetings, all of which were held under the chairmanship of Mr. Nicolas Saverys. All directors were present or represented at the meetings. The Board further decided at three occasions by written resolutions dealing with specific matters.
In addition to exercising the powers provided by law, the articles of association and the Corporate Governance Charter, the Board of Directors deals with reviewing and deciding on the long-term strategy, key policies and structure of the Company and disclosing the accounts and financial statements of the Group.
| JALCOS NV represented by Ludwig CRIEL • Non-executive director • Chairman Audit and Risk Committee Until 1 July 2021 |
|---|
| Baron Philippe VLERICK • Non-executive director • Chairman Audit and Risk Committee As from 9 September 2021 |
| Isabelle VLEURINCK • Independent director |
| Wouter DE GEEST • Independent director |
| ACACIA I BV represented by Els VERBRAECKEN • Independent director As from 9 September 2021 |
The Code 2020 provides that the Board of Directors establishes an Audit Committee in accordance with the BCCA. Given its role in risk matters, this Committee may also be referred to as the "Audit and risk Committee". The Board of Directors decided in 2020 to merge the existing Audit Committee and Risk Committee into one Audit and Risk Committee.
Following the resignation of JALCOS NV as of 1 July 2021, Philippe Vlerick was nominated as chairman of the Committee at the meeting of 9 September 2021 and ACACIA I BV represented by Els Verbraecken was appointed by the Board as member of the Committee as from 9 September 2021.
The Board of Directors has granted the Audit and Risk Committee the broadest powers of investigation within its area.
The Audit and Risk Committee assists the Board of Directors with the fulfilment of its supervisory task and to ensure monitoring in the broadest sense. It is the main point of liaison for the Internal Auditor and the External Auditor. All the members of the Audit and Risk Committee possess the necessary expertise concerning accounting and auditing, and are familiar with financial reporting, accounting standards and risks, because of their qualifications, their careers in various multinational groups and/or their current professional activities.
With the entry into force of the EU General Data Protection Regulation 2016/679 (GDPR) as of 25 May 2018, a Data Protection Committee (DPC) has been appointed. The DPC reports to the Audit and Risk Committee.
The specific responsibilities of the Audit and Risk Committee are set out in the Corporate Governance Charter and in an Audit Charter. This Audit Charter was approved by the Board of Directors on 31 March 2011 and is revised from time to time and lastly on 19 March 2021.
Four meetings were held in 2021, each in the presence of all members. The Internal Auditor attended all four meetings and the Statutory Auditor attended three meetings.
The Audit and Risk Committee deliberated on specific financial matters, internal control and risk management and matters of compliance that arose during the year and made recommendations to the Board of Directors.
Michel DELBAERE
*As from 9 September 2021
Isabelle VLEURINCK
• Independent director
ACACIA I BV represented by Els VERBRAECKEN * • Independent director
*As from 9 September 2021
The Nomination and Remuneration Committee operates in compliance with Article 7:100 BCCA:
The Nomination and Remuneration Committee was composed of three members on 31 December 2021 and reports to the Board of Directors. Following the resignation of JALCOS NV as of 1 July 2021, the Committee was temporarily reduced to two members until 9 September 2021 when the Board nominated ACACIA I represented by Els Verbraecken as member of the Committee. The Committee members elected Michel Delbaere as chairman of the Committee on 9 September 2021.
The Committee has a balanced composition and has the necessary independence, skills, knowledge, experience and capacity to execute its duties efficiently. The Committee assists the Board of Directors with carrying out its responsibilities with respect to the determination of the Company's remuneration policy and the nomination procedures.
The specific responsibilities have been set out in EXMAR's Corporate Governance Charter and a Nomination and Remuneration Committee Charter. The latter was approved by the Board of Directors on 29 November 2011 and is revised from time to time and lastly on 3 December 2021. The Board of Directors also approved a revision of the procedure for the nomination and reappointment of directors and members of the Executive Committee, on 3 December 2021.
Four meetings were held in 2021, in the presence of all members except for the meeting on 18 May 2021, which was attended by two of the three members.
With respect to remuneration, the following items were discussed:
With respect to the nominations of the newly appointed directors and members of the Executive Committee, the Committee formulated recommendations in line with the diversity policy of the Company.
In order to function effectively, it is required for the Board of Directors to have a transparent means by which it can measure and review its performance with a clear potential path for renewal and improvement.
The Code 2020 and the Charter foresee this requirement by periodically requesting Board members to complete an evaluation.
The Board of Directors, under the guidance of its Chairman, first introduced the evaluation process in 2011 which was repeated from time to time. A new evaluation process was implemented in 2021.
The evaluation has the main objective of improving the added value of the Board of Directors. It should reinforce the values of the Company, increase efficiency also assists in detecting and proactively dealing with any potential problems.
Following the evaluation, feedback by the members of the Board of Directors may result in fine-tuning the functioning of the Board of Directors and the committees where required.
Mr. Mathieu Verly, Secretary, was appointed as of 1 July 2015.
The Secretary ensures that Board procedures are complied with and that the Board acts in accordance with its statutory obligations and its obligations under the coordinated articles of association. He shall advise the Board on all governance matters and assist the Chairman in fulfilling his duties as detailed above, as well as in the logistics associated with the affairs of the Board (information, agenda, etc.).
FMO BV represented by Francis MOTTRIE
FINMORE BV represented by Christine VERHAERT • Chief Financial Officer (CFO)
Lisann AS represented by Jens ISMAR • Executive Director Shipping
FLX Consultancy BV represented by Jonathan RAES • Executive Director Infrastructure
On 3 December 2020, the Board of Directors set up an Executive Committee which, under the responsibility of the Board of Directors, is responsible for the day-to-day management and policy of the Group, the implementation of decisions taken by the Board of Directors, and the specific tasks delegated to it by the latter.

The Board determines the specific powers and tasks entrusted to the Executive Committee, and develops a clear delegation policy in close consultation with the CEO.
The Executive Committee is responsible for the dayto-day management and daily policies of EXMAR and the EXMAR group, the execution of the decisions taken by the Board and the specific tasks that the Board has delegated to the Committee, as set out in the Charter and the Executive Committee Charter, which was updated in 2020.
The Executive Committee meets on a regular basis. The CEO is the chairman of the Executive Committee.
The Company was established by notarial deed on 20 June 2003, published in the appendix to the Belgian Official Gazette of 30 June thereafter, reference 03072972, and of 4 July thereafter, reference 03076338.
The articles of association were amended several times. New articles of associations were adopted in order to meet the stipulations of the BCCA by deed executed before civil law notary Benoit De Cleene in Antwerp, replacing his colleague notary Patrick Van Ooteghem in Temse, on 11 September 2020, published in the appendix to the Belgian Official Gazette of 26 November thereafter, reference 20139984.
De Gerlachekaai 20, 2000 Antwerp, Belgium.
VAT BE0860.409.202 Company Registration Antwerp – section Antwerp.
The issued capital amounts to USD 88,811,667, is fully paid-up and is represented by 59,500,000 shares without nominal value. For the application of the provisions of the BCCA, the reference value of the capital is set at EUR 72,777,924.85.
All shares have been paid up in full. During the past financial year, no capital changes have occurred that must be reported in accordance with article 7:203 of the BCCA.
Notwithstanding the provisions laid down in article 3:42 of the BCCA, the capital and the accounting are expressed in US dollars. This derogation was granted by the Ministry of Economic Affairs and was confirmed in writing on 2 July 2003. The reasons for which this derogation was requested remain applicable.
All EXMAR shares are entitled to the same rights. There are no different classes of shares. Each share entitles its holder to one vote at the shareholders' meetings. Of the 59,500,000 shares 8,565,334 shares are registered and 50,934,656 shares were dematerialized as per 31 December 2021.
Pursuant to the BCCA, the Board of Directors may be authorized by the shareholders, during a five years' period, to increase the capital up to a defined amount and within certain limits.
By decision of the Extraordinary General Meeting of Shareholders held on 11 September 2020, the Board of Directors was authorized to increase the share capital of the Company once or several times, in the manner and at conditions to be determined by the Board of Directors, within a period of five years with effect from the date of publication of such a decision, by a maximum amount of USD 12,000,000, the reference value of EUR 7,703,665.66 for application of the provisions of BCCA. The special report of the Board of Directors was drawn up in accordance with the provisions of Section 7:199 of the BCCA.
In 2021 the Board of Directors did not make use of the right to increase the capital in the framework of the authorized capital.
EXMAR NV may increase or decrease its share capital by decision of the extraordinary general meeting of shareholders in accordance with the BCCA. There are no conditions imposed by the articles of association that are more stringent than those required by law.
The Extraordinary General Meeting of Shareholders of 11 September 2020 decided to authorize the Board of Directors to acquire maximum 20% of the existing shares or profit-sharing certificates for a period of five years from the date of publication of this decision in the Annexes to the Belgian Official Gazette, at a price per share which shall not exceed the maximum price per share acceptable under applicable legislation and shall not be less than 0.01 euro.
The number of treasury shares as at 31 December 2021 amounted to 3.82%, which represents 2,273,263 shares.
The articles of association impose no restrictions on the transfer of shares.
On 11 September 2020 the Extraordinary General Meeting of Shareholders authorised the Board of Directors, subject to the applicable legislation and to prevent an imminent grave disadvantage to the Company, including a public takeover bid on the Company's securities, to acquire and sell the Company's shares or profit-sharing certificates for a period of three years from the date of publication of the decision made by the Extraordinary General Meeting of Shareholders on 11 September 2020 in the Annexes to the Belgian Official Gazette.
Moreover, the Board of Directors was also authorised to increase the Company's capital within the limits of the authorised capital in the event of a notification from the Financial Services and Markets Authority (FSMA) concerning a public takeover bid on the Company's securities.
EXMAR NV's articles of association currently do not contain any anti-takeover provisions.
Under Belgian law, public takeover bids for all outstanding voting securities of the issuer are subject to the supervision of the FSMA. If the latter determines that a takeover violates Belgian law, it may lead to suspension of the exercise of the rights attached to any shares that were acquired in connection with the envisaged takeover. Pursuant to the Belgian Law of 1 April 2007 on public takeovers, a mandatory takeover bid must be made when, as a result of its own acquisition or the acquisition by persons acting in concert with it, a person owns, directly or indirectly, more than 30% of the securities with voting rights in a company with registered office in Belgium whose securities are admitted to trading on a regulated or recognized market. The acquirer must offer to all other shareholders the opportunity to sell their shares at the higher of (i) the highest price offered by the acquirer for shares of the issuer during the 12 months preceding the announcement of the bid or (ii) the weighted average price of the shares on the most liquid market of the last 30 calendar days prior to the date on which it became mandatory for the acquirer to launch a mandatory takeover bid for the shares of all other shareholders.
There is no employee share scheme with such a mechanism.
The Company has no knowledge of any agreements made between shareholders.
Shareholding as per 31 December 2021: SAVEREX: 43.79% EXMAR: 3.82% Cobas Asset Management S.G.I.I.C. SA: 5.002% FREEFLOAT: 47.388%
The EXMAR share is listed on Euronext BRUSSELS and is part of the Bel Small index (Euronext: EXM).
During the course of 2021 and until the date of this report no notifications in the context of the Transparency Act of 2 May 2007 were received.
The latest notifications received by the Company as notified to the FSMA are as follows:
In accordance with Section 74§6 of the law on public takeover bids of 1 April 2007, SAVEREX NV notified the FSMA on 15 October 2007, updated on 26 August 2021, that it holds more than 30% of the securities with voting rights in EXMAR NV, a listed company.
The statutory information is published on the website (www.exmar.be).
The Annual General Meeting of Shareholders takes place on the third Tuesday of May at 14h30.
The rules governing the convening, the participation, the conducting of the meeting, the exercising of the voting rights, amendments to the articles of association, nomination of the members of the Board of Directors and its committees can be found in the articles of association and the Charter of the Company, both of which are available on the Company's website under investor relations. http://exmar.be/en/investors/reports-and-downloads/ articles-association

Following important agreements in force in 2021 contain change of control provisions:
| Loan Agreement between Export LNG Limited as Borrower and Exmar NV as Guarantor, the banks and financial institutions listed in Schedule 1 as Lenders, Bank of China Limited as Arranger, Facility Agent and Security Agent (the "Loan Agreement") dd 29 June 2017, as amended from time to time |
The clause provides that EXMAR NV shall not, without the prior consent of the Facility Agent, cease to be controlled (in the sense of Belgian law) by SAVEREX NV. In case of breach the Facility Agent cancel the Total Commitments, declare that all or part of the loan, together with accrued interest, and all other amounts accrued or outstanding under the finance documents be immediately due and payable, and/or declare that all or part of the loan be payable on demand, and take any action it is entitled to take under any finance document or any applicable law or regulation. |
|---|---|
| Ten Bareboat Charter Agreements entered into by Exmar Small-Scale LPG Hong Kong Limited as charterer, whose obligations are guaranteed by Exmar NV under a charter guarantee of even date as the bareboat charter agreements, five of which are dated 23 October 2018 in respect of the fully pressurized LPG carriers FATIME, ANNE, DEBBIE, SABRINA and HELANE, one of which is dated 22 November 2018 in respect of MAGDALENA and four of which are dated 4 April 2019, in respect of JOAN, ELISABETH, ANGELA and MARIANNE. |
The clause, which is identical in each of the ten agreements, provides that the owner may terminate the chartering of the ship and that the charterer will pay to the owner the unpaid rental, costs and moneys due and payable, the amount of any losses excluding loss of profit, that are unpaid and the stipulated loss value, (a) in case SAVEREX NV ceases to hold at least 33.3% of the voting rights in, or share capital of, EXMAR NV or otherwise ceases to have control over EXMAR's board; or (b) other than in respect of SAVEREX NV, if any person or group of persons acting in concert, obtains at least 33.3% of the voting rights in, or share capital of EXMAR NV or otherwise obtains control over EXMAR's board. |
| Bond Terms between EXMAR Netherlands BV, as issuer of the bonds, EXMAR NV as guarantor and Nordic Trustee ASA as Bond Trustee for the bondholders, dd 27 May 2019 |
The clause provides that in case any person or group of persons under the same decisive influence, or two persons acting in concert (other than SAVEREX NV or any indirectly or directly owned subsidiary of SAVEREX NV) obtains decisive influence over EXMAR NV, or a de-listing of EXMAR NV's shares from NYSE Euronext Brussels or any other recognised stock exchange occurs, each bondholder will have the right to require that the issuer purchases all or some of the bonds held by that bondholder at a price equal to 101 percent of the nominal amount plus accrued interest on the redeemed bonds. |
| Aircraft Loan Agreement between Exmar Marine NV als borrower and GEFA BANK GmbH as Lender dd. 28 januari 2020, amended on 26 February 2021 and 26 May 2021, guaranteed by EXMAR NV |
The clause provides that the Lender is entitled to terminate the loan agreement, declare the outstanding repayments and other amounts due and payable, if any, and interests, immediately payable and/or to enforce the security given under the loan, in case of a change of control in the shareholding of EXMAR NV without the Lender's prior written approval. |
| Revolving Credit Facility Agreement, dd 29 May 2020, amended and restated on 1 February 2022, between Exmar NV and Exmar Marine NV, as Borrower and Guarantor, and KBC BANK NV as Coordinator, Mandated Lead Arranger, Lender, Agent and Security Agent, Belfius Bank SA/NV and BNP Paribas Fortis SA/NV as Mandated Lead Arrangers and Lenders as lenders. |
The clause provides that when The Company notifies the Agent that Nicolas Saverys or his heirs or any funds controlled by Nicolas Saverys or his heirs cease directly or indirectly to control EXMAR NV, or any person or group of persons acting in concert gains direct or indirect control of EXMAR NV, a Lender shall not be obliged to fund a Utilisation (except for a Rollover Loan), or if a Lender so requires, the Agent shall cancel the commitment of that Lender and declare the participation of that Lender in all outstanding utilisations and all ancillary outstandings owing to that Lender, together with accrued interest, and all other amounts accrued under the Finance Documents immediately due and payable. |
|---|---|
| Term Facility Agreement dd. 10 November 2021 between Exmar Netherlands B.V. as borrower, Exmar NV as parent, Sequoia Investment Management Company Limited as arranger, Sequoia IDF Asset Holdings S.A. as original lender and U.S. Bank Global Corporate Trust Limited as agent |
The clause provides that when any person or group of persons under the same decisive influence, or two or more persons acting in concert, not including SAVEREX NV or any entity under the decisive influence of Nicolas Saverys or his family up to the second degree, obtains decisive influence over the borrower; or a de-listing of EXMAR NV's shares from Euronext Brussels (or any other recognized stock exchange), a Lender shall not be obliged to fund a Utilisation and if a Lender so requires, the Agent shall cancel the available commitment of that Lender and declare the participation of that Lender in all loans, together with accrued interest and all other amounts accrued or outstanding under the Finance Documents, immediately due and payable. |
In accordance with provisions of the Code 2020 and the BCCA EXMAR ensures that each employee is selected on the basis of, among other things, competencies, talents and skills. Overall it is believed that the diversity of employees (including age, gender, cultural background and professional experience) is added value for an international company.
During 2021, EXMAR complied with the Law of 28 July 2011 with respect to gender diversification in the Board of Directors, and in accordance with article 7:106 of the BCCA.
Also EXMAR's Board of Directors reflects diversity in its composition: directors differ not only in terms of their background, education, age and gender, but also in their independence, experience and professional expertise.
Such diversity will ensure a range of perspectives, insights and the critical thinking that are essential to enable efficient decision-making and good governance.
The Nomination and Remuneration Committee reviews and assesses the composition of the Board of Directors and Executive Committee and advises the Board of Directors on the (re-)appointment of new Board members and appointment of members of the Executive Committee. The Nomination and Remuneration Committee considers candidates on merit, without losing sight of the need for diversity including criteria such as background, education, age, gender, independence, professional skills, professional and personal experience.
By decision of the Annual General Meeting of Shareholders of 19 May 2020, Deloitte Belgium was reappointed as Statutory Auditor of the Company for a period of three years, represented by Mr. Rik Neckebroeck and Mr. Ben Vandeweyer.
The auditor conducts the external audit of both the consolidated and statutory figures of EXMAR.
The Audit Committee in its meeting of 1 September 2017 proposed to the Board of Directors, and the Board agreed, to no longer review the half-year results, in line with other listed companies' policies. The auditor however was requested to review the updated version of the interim condensed consolidated financial statements to ensure consistency with the adjustments proposed by the Commitee, if any.
EY has been appointed to assist the Company in the conducting of its internal audit activities. The internal auditor was reappointed for a term of three years until 31 December 2024.
The Board of Directors appointed FINMORE BV represented by Christine Verhaert as Compliance Officer of EXMAR, upon recommendation of the Audit and Risk Committee, with effect from 1 July 2021.
The Compliance Officer is responsible for the implementation and the supervision of compliance with the Company's Dealing Code and the tasks described in the Company's Compliance Model.
The Company's compliance policies confirm EXMAR's commitment to comply with applicable laws and rules. To this end, trainings are given to the EXMAR employees.
Each member of the Board of Directors and of the Executive Committee is encouraged to organize his or her mandate as efficiently as possible and personal and business interests in such a way that there is no direct or indirect conflict of interest with the Company.
Transactions, if any, between EXMAR or an affiliated company and a member of the Board will take place at arm's length. The same applies for transactions between the Company or an Affiliate and a person closely related to a member of the Board and the Executive Company.
The provisions of the BCCA and the Corporate Governance Charter will apply in the event of a conflict of interest.
EXMAR has no knowledge of any potential conflicts of interest among the members of the Board of Directors and the members of the Executive Committee in the meaning of articles 7:96 or 7:115 BCCA, except those described in the Annual Report of the Board of Directors to the Shareholders, if any.
Currently SAVERBEL NV and SAVEREX NV, companies controlled by Mr. Nicolas Saverys, provide administrative services and Saverex NV consultancy services to the EXMAR Group. These services are invoiced and are at arm's length conditions.
A policy has been prepared and adopted by the Board of Directors of EXMAR on 9 September 2021 in accordance with article 7:97, §1 of the BCCA in order to set forth the procedures applicable to the assessment by the Company of ordinary course related-party transactions and decisions.
Certain transactions or decisions of the Company and its subsidiaries that are Board competences and "concern" related parties within the meaning of the international accounting standard (IAS) 24 must be subject to the prior review of a committee of at least three independent directors, which must then issue a non-binding opinion on such transaction or decision to the Board. The Committee may, but must not, be assisted by one or more independent experts (financial, legal, technical, etc.). The Company's statutory auditor must be informed before the Board meeting in order to issue an opinion on the financial and accounting data used. The Board subsequently deliberates on the proposed transaction or decision.
The Code of Business Ethics is a part of the Corporate Governance Charter. Integrity and ethics have always characterized EXMAR's way of conducting business. Operating with a strong sense of integrity is critical to maintaining trust and credibility with our customers, partners, employees, shareholders and other stakeholders. Our Code of Business Ethics contains rules regarding individual and peer responsibilities, as well as responsibilities to our employees, customers, shareholders and other stakeholders.
EXMAR did not make contributions or payments or otherwise give any endorsement, directly or indirectly, to political parties or committees or to individual politicians.
The employees of EXMAR may not make any political contribution on behalf of EXMAR or through the use of corporate funds or resources.

Internal control can be defined as a system developed and implemented by management, which contributes to managing the activities of the Company, its efficient functioning and the efficient use of its resources, appropriate to the objectives, the size and the complexity of its activities.
Risk management can be defined as a structured, consistent and continuous process aimed at identifying, assessing, deciding on responses to and reporting on the opportunities and threats that may affect the achievement of the Company's objectives.
Risks, as described in more detail in the 'Risk Factors' section below, are all compiled in the risk register and include the key strategic, operational and financial risks to the Company. The Board of Directors, Audit and Risk Committee, Executive Committee and all employees with managerial responsibilities are responsible to control the risks. The Executive Committee is responsible for the day-to-day management and policies of EXMAR and the EXMAR group. The Executive Committee meets on a regular basis. The CEO is the chairman of the Executive Committee.
The Executive Committee develops, maintains and ongoingly improves (with the support of external advisers) adequate internal control and risk management procedures (i) to offer a reasonable assurance concerning the realization of goals, the reliability of the financial information and the observance of applicable laws and regulations and (ii) to enable the execution of internal control and risk management procedures.
The quality of the internal control and risk management is assessed during the course of the financial year and by the execution of internal audits for the identified potential risks. The conclusions are shared and validated with the Audit and Risk Committee.
EXMAR has established an internal audit function for the purpose of reviewing and analyzing strategic, operational and financial risks, to conduct specific assignments in accordance with the annual internal audit plan and to report and discuss the findings with the Audit and Risk Committee. The scope of internal audit is both on operations and on internal control over financial reporting. The internal audit function is outsourced to a qualified service provider (EY). The EY Internal Audit Manager reports both to the CFO and to the Audit and Risk Committee.
| Description of risk | Potential impact | Limiting factors and control | |
|---|---|---|---|
| MARKET RISKS | |||
| The overall oil and gas markets and the interlinked worldwide transportation market for these markets are cyclical and volatile. |
A decline in global oil and gas output could impact the freight rates for transportation of gas and would affect our income and cash flows, thereby affecting the value of our fleet and our financial position. |
Diversified client base and a significant coverage with a mix of long-term and short-term charters. The value of our fleet is continuously monitored and assessed by using internal and external information. Our position as long-term operator helps to mitigate sudden changes in freight rates or product market output. |
|
| Lower demand for gas carriers, as well as other floating assets. |
A lower demand could ceteris paribus impact the freight rates and the number of off-hire days of our fleet. This would impact our business and cash flows as well as the value of our fleet and our financial position. |
A significant part of our fleet is secured on long-term charters. Geographical diversification and a qualitative client portfolio and network through integration in the markets thanks to years of experience. We are a flexible shipping Company aiming for structural quality and durability for our clients. With gas recognized as global intermediary fuel towards 2050, there will be continued LPG products generated, hence, safeguarding the supply of the relevant products we carry. Some of our MGCs are on leases with the flexibility of purchase options throughout the contract: if market conditions would fundamentally change, we can simply not rebuy the vessel. |
Deterioration of the economic, legal and political circumstances in countries, including political, civil and military conflicts. Such changes can from time to time result in attacks on ships, disruption of waterways, piracy, terrorism and other activities.
Changes to economic, legal and or political circumstances could affect the trading patterns of LPG and LNG and could affect our fleet and infrastructure assets, our result of operations and our ability to obtain financing. Instability could result in a reduced demand for our services. It could also expose us to increased, additional or unexpected expenses to comply with changed laws and regulations and could affect our insurance expense or policy.
Continuous assessment and monitoring of economic, political and legal circumstances in order to anticipate, limit or avoid any possible impact. Gathering information from authoritative and or industry organisations as well as from specialised consultants. Our insurance policy is regularly updated and includes among others protection and indemnity, hull and machinery and loss of income at insured values deemed to be appropriate to cover anticipated losses. Use of adequate charter contracts with industry charters (e.g. BIMCO) already to a large impact mitigate this risk. Many of our clients are oil/ gas companies with strong balance sheets and strong corporate governance which reduce political risk and possible defaults on charter payments.
| Description of risk | Potential impact | Limiting factors and control |
|---|---|---|
| COMPETITION | ||
| Competitors investing in LPG carriers, FSRUs or other floating assets through consolidation, acquisitions of second-hand or newbuildings. |
The process of obtaining a charter is highly competitive. Increased competition may cause greater price competition for time charter rates and might impact the price of vessels or other floating assets. This could have a material effect on our results and cash flows and the value of our fleet and our financial position. |
Defining a strategy with a long-term vision and consistent management of ongoing trends in the industry. Experience of our management/ chartering team and our Board of Directors. Investing in a variety of factors such as the quality of our operations, technical abilities and reputation, quality and experience of our crew and relationships within the industry. Long-term standing in the market with strong clientele often extending period charters thanks to our experience and in-house shipmanagement. Price is often determined by market forces so that experience and quality of services offered are key. |
| CAPITAL ALLOCATION | ||
| Inefficient capital allocation and long-term vision and strategy, thereby reducing shareholders' value. |
Inefficient investment decisions and/or an inappropriate long-term investment strategy will have a direct negative impact on the group's financial resources (obtaining financing, covenant compliance) and overall performance (revenues, EBITDA and impairment). |
EXMAR's management and Board of Directors closely monitors this risk and regularly challenges its long-term strategy in view of market and business evolutions. Risk is spread over different markets, divisions and clients with different risk profiles. |
| Description of risk | Potential impact | Limiting factors and control | |
|---|---|---|---|
| RISKS ENTAILED IN THE OPERATION OF VESSELS AND OTHER FLOATING ASSETS | |||
| Environmental accidents, epidemic diseases, work interruptions caused by mechanical defects, human error, war, terrorism, political actions in various countries, strikes and bad weather. Vessels not meeting certain performance standards. |
Any such event would harm our reputation as reliable shipping company and would result in increased costs and an increase of the number of off-hire days. The cost of urgent repairs are more unpredictable and can be very high. In case performance standards are not met the charterer could withhold a portion of the hire. |
Our experience within the industry and our policies and procedures such as our maintenance, HSEQ and training program should limit or avoid certain risks inherent in our business. All our vessels and assets are covered by adequate insurance. Demands of HSEQ and risk reporting are further scrutinized by our vessels in partnership (e.g. Seapeak). |
|
| INCREASED OPERATING EXPENSES | |||
| Operating expenses and maintenance expenses represent a substantial part of our cost. |
Operating expenses and drydock capital expenditures depend on a variety of factors which are outside our control and affect the entire shipping industry. Drydocking of vessels can also result in loss of income. |
Proactive in-house shipmanagement and a continuous internal and external inspection of our assets. Our maintenance policy is updated and improved on a day-to-day basis with the objective to maintain the highest quality levels. |
| Description of risk | Potential impact | Limiting factors and control | |
|---|---|---|---|
| FLEET AGE PROFILE | |||
| As a ship ages class requirements become more stringent and compared to new modern ships the vessel will be less competitive and more expensive to operate. Age restriction can limit deployment opportunities of vessels in certain ports. |
We must make substantial capital expenditure to maintain the operational capacity of our fleet. These expenditures could vary significantly and can increase as a result of customer requirements, competitive standards and regulations or organizations standards. |
The average age of our fleet is monitored and our strategy includes regular investments in new vessels to keep our fleet competitive. Our in-house ship manager and commercial team have many years of experience to assess the operational and commercial performance. All our vessels are certified as "in class" by a classification society which is also a requirement for insurance coverage. Inspections of our fleet are carried out on a day-to-day basis at sea or in port. Based on these inspections the continued maintenance plan of each vessel is created, updated and implemented. Especially in gas markets, safety and reliable operations are key so that requirements by our clients (oil/ gas companies) require us to offer vessels in top condition. Risk of age restriction in ports is mitigated by strong charter party terms and impose charterer deployment restrictions. Often, aged shipping units are cheaper in terms of freights and deployed in niche markets with less stringent age limitations. |
|
| ASSETS UNDER CONSTRUCTION | |||
| Specific risks apply to our assets under construction and include the solvency of our contractor as well as the timely delivery of the asset in accordance with all specifications and securing all required permits. |
Failure by the shipyard to construct or deliver our assets under construction or bankruptcy by the shipyard would have a substantial impact on our financial position and our results. In the event the shipyard does not perform and we are not able to enforce the refund guarantee we might lose all or part of our investment. Additionally we might fail to comply with our obligations towards the charterer. |
Advance payments are made to the shipyards and these payments are secured by refund guarantees and thus backed by strong banks. Progress of the construction and compliance with all technical and regulatory specifications is closely monitored by our technical/ supervision teams on site at the shipyards. Charter contracts linked to newbuilding investments are often made back-to-back, meaning that the risk of late delivery of vessel is covered for by e.g. suitable lay-can provisions. |
|
| EMPLOYMENT | |||
| Vessels or other floating assets remain off-hire for a substantial period or charters are not renewed or terminated early. |
In case we cannot enter into profitable long term charters for our existing fleet or our assets under construction our result, cash flows and financial position might be substantially affected. We would be subject to a short-term or spot market or charters based on changing market prices. In addition it might be more difficult to obtain financing for such assets at reasonable terms. In absence of long term employment of our main assets, our EBITDA and covenants might be substantially affected. |
Our management team and our commercial team have many years of experience and have an extensive network in the market. Our charter portfolio is very diversified. The commercial strategy is to remain flexible in the market by having a good balance between long-term and short-term charters. A sizable fleet in especially midsize (MGC LPG carriers) has been able to mitigate this risk almost in full. For the Infrastructure fleet, proper termination clauses are negotiated and included in long term charter agreements so that in case of early termination, the legal and commercial teams have sufficient time to find a new charterer at decent rates. |
| REGULATIONS | ||
|---|---|---|
| New regulation could come into force, including the risk of a reversal of existing favorable tax regimes (such as the Belgian tonnage tax regime). Environmental law changes, including the imposition of other forms of taxation such as carbon tax, can also be implemented by public or other authorities. |
Regulatory changes could impact our ability to charter our vessels or floating assets and might increase expenditure to be made to comply with all requirements and legislation. Compliance with changes in laws, regulations and obligations relating to climate change could increase our costs related to operating and maintaining our vessels and require us to install new emission controls, acquire allowances or pay taxes. Revenue generation and strategic growth opportunities may also be adversely affected. |
Continuous monitoring and anticipation of changes in legislation and applicable requirements. Our in-house ship manager and our management team have many years of experience and an extensive network within the industry to monitor ongoing trends and changes. Often, regulations have long lead times for implementation offering us ample time to anticipate on these things. A global legal changed framework often affects the entire market fleet, so that owners are confronted with same changes. Many of the changes also are the responsibility of the charterer given that mostly in industrial markets period/time charter contracts are used which mean that charterers are responsible for the voyage/fuel/port costs. |
| CLIMATE CHANGE | ||
| Climate change may adversely impact our operations and markets. |
Adverse effects of climate change, including growing public concern about the environmental impact of climate change, may affect the value of our fleet, demand for our services and/or the public interest for our shares. In addition, the effects of climate change, including changes in weather patterns, extreme weather events, rising sea levels, scarcity of water resources, may negatively impact our cost structure, our operations or operations of service providers upon whom we depend, such as ports infrastructures. Any long-term material adverse effect on the industry could have a significant financial and operational adverse impact on our business that we cannot predict with certainty at this time. |
Our legal, commercial and technical teams are monitoring climate change regulations and related applicable requirements and potential impacts on our fleet and overall business. Management has many years of experience and an extensive network within the industry to monitor ongoing changes. |
| INFORMATION TECHNOLOGY SYSTEMS | ||
| Information technology systems change rapidly and are fundamental for the day-to-day operations. |
The failure of key information technology systems or processes could adversely affect the operations or lead to data breaches. Cyber attacks, ransomware or other security breaches could make information technology systems unavailable, interrupt our vessel operations and result in a loss of hire. |
A dedicated IT team monitors continuously the information technology changes and exposures. Several measures such as firewalls, anti-virus software and separated networks etc. are in place. An information technology risk assessment is performed on a regular basis. Policies and procedures are in place and include a disaster recovery plan, an incident response |
Description of risk Potential impact Limiting factors and control
plan and a business continuity plan.
| Description of risk | Potential impact | Limiting factors and control | |||
|---|---|---|---|---|---|
| RAPID TECHNOLOGICAL INNOVATION IN VESSEL DESIGN AND EQUIPMENT | |||||
| Specific risks apply to our assets that designs/ equipment become obsolete because of technical/ technological progress and innovation. |
Assets become obsolete or uncompetitive in view with market practice and evolving standards. |
EXMAR has a strong position as innovator and has always managed to advance new designs/ size of ships to the market, and being regarded as pioneer in both shipping activities and floating solutions. Roots from shipbuilding, strong technical expertise and a separate technical desk and lots of engineers staffed (Houston, Paris, and Antwerp) to make/improve asset designs ascertain that we can continue to be the best/first in class. Mounting focus on ESG will only reinforce our drive towards innovation and apply high standards taking account of future changes in energy markets. |
|||
| OUTBREAK OF PANDEMIC DISEASE | |||||
| Our seafarers as well as the supplies are crucial for our operations, an outbreak of a pandemic virus (such as the recent COVID-19 pandemic) or contagious disease can complicate operations. |
An outbreak of a pandemic virus in any region or on a global scale would impact our operations. Local or international measures such as but not limited to travel bans, limited or no port access or quarantine measures following such outbreak, could complicate supplies for our floating assets and complicate embarking or even suspend the possibility for seafarer to embark. Such events could result in the asset to be off-hire and a loss of income for the asset or part of our fleet. |
Specific and strict policies and procedures are in place for an isolated outbreak on board of an asset and our people are specifically trained on how to deal with such event. Events and risks are continuously monitored by our operational teams who also participate in local and international associations and industry organizations to align with changes in requirements, ongoing guidelines and measures. Our operations are very diversified and our assets are deployed on a global scale, our seafarer are also sourced globally and neither dependent on one nationality or a specific region. Planning of our seafarer is flexible and contracts can be extended if needed in case replacement is not immediately possible or available. A business continuity plan is available to respond to such event and the measures foresee the possibility to have all our shore based teams working remotely or even isolated. In case operations need to be stopped, some of our commercial agreements include clauses covering force majeure and in case of an off-hire event exceeding a specific number of days, our insurance policies cover temporary the loss of income. |
| Description of risk | Potential impact | Limiting factors and control | ||||||
|---|---|---|---|---|---|---|---|---|
| COUNTERPARTY RISKS | ||||||||
| Dependency on a limited number of clients, we receive a considerable part of our income from a limited number of clients. |
Deterioration of the financial viability of one of our significant clients would lead to a significant loss of income and cash flows. |
Obligations of clients under long-term charters can be secured by guarantees or other securities. Most of our significant clients have been client of EXMAR for many years, our management team has the necessary experience and knows how to assess the operations and financial viability of our clients. Furthermore, for the Infrastructure fleet, proper termination clauses are negotiated and included in long-term charter agreements so that in case of early termination, the legal and commercial teams have sufficient time to find a new charterer at decent rates. |
||||||
| Charterers can be in default or can become bankrupt. |
In case of the loss of a client our income and cash flows would be impacted. The costs of having to charter out the vessel can be high and the market conditions can be unfavorable. |
Our customer base is diversified and consists of major companies active in the oil and gas market. Extensive credit checks are performed for new clients and additional securities or guarantees are requested if deemed necessary. Charter hire is in most cases payable in advance as period contracts are the most used employment contract. |
||||||
| Dependence on third party service providers. |
The third-party service providers the Company has selected may not provide a standard of service comparable to that of the Company if it would directly provide such service. The Company relies on its third-party service providers to comply with applicable law, and a failure by such providers to comply with such laws may subject the Company to liability or damage its reputation and could have a material adverse effect on the Company's reputation and business. |
EXMAR currently outsources to third party service providers certain management services of its fleet as well as its internal audit function. Contractual agreements between all parties involved exist. The contractual agreements are included in the contract management system and monitored on a periodic basis. On a periodic basis, detailed supplier evaluations (including third party service providers) are performed. |
||||||
| Risks related to the joint ventures Views from the other partner(s) may not be in and associated companies may line with EXMAR's views, as a result of which adversely affect the Company's specific treatment of the risks may be limited operations, business and results of or even prevented. The different approaches operations. to these risks may lead to consequences other than those which EXMAR would have incurred or would have wished to incur, which may adversely affect EXMAR's operations, business and results of operations. Non-alignment on operational, financial or commercial issues could affect long term cooperation with our joint venture and associate partners. |
EXMAR provides general, accounting, corporate, site supervision and shipmanagement services to its joint ventures and associated companies. For these services, fees are charged based on contractual agreements between all parties involved. In addition, EXMAR has a long lasting relationship with its main joint venture partner, Seepeak (former Teekay LNG Partners). |
| Description of risk | Potential impact | Limiting factors and control | ||||
|---|---|---|---|---|---|---|
| FINANCING | ||||||
| EXMAR is subject to restrictions on credit agreements, such as financial covenants and restrictions for EXMAR and its subsidiaries to take on further debts, distribute dividends, undertake certain investments, and sell part of its business without the consent of its lenders. |
The existing financing arrangements for our fleet are secured by the vessels and parent company guarantees and contain restrictions and other covenants that may restrict our business and financing activities. Any default could result in the acceleration of the maturity date and lenders could call on the guarantees of these facilities. |
Our cash flows and our financial position, including the requirements under the financing agreements, are continuously monitored. Our financing strategy aims for a diversification of financing resources and a spread of maturity dates. A dialogue is maintained with different investors and financial partners in order to build a long-term relationship. On 31 December 2021, all applicable financial covenants under the financing arrangements are complied with. |
||||
| Financing to be obtained for assets under construction, operational assets and existing financing arrangements to be refinanced at maturity date. |
Impossibility to finance or refinance our assets under construction and our existing fleet would have a substantial impact on our financial position. The financing possibilities and the cost of financing can be volatile and dependent on the overall economic circumstances. |
Financing is inherent in our activities and investments. Our management team has numerous contacts and support of different financing partners and has many years of experience in obtaining financing for a variety of activities and investments. In shipping, there are often different candidates (e.g. in Japan) willing to offer lease/bareboat schemes. |
||||
| INTEREST AND EXCHANGE RATES | ||||||
| A significant portion of our financing arrangements has a variable interest rate. The majority of our operations are in USD but certain operating costs are expressed in different currencies (primarily in EUR) and a portion of our financial debt is in NOK. |
An increase of the interest rates on the international financial markets would negatively impact our results and cash flows and could negatively impact the fair value of financial instruments used to hedge the interest rate exposure. A weakening of the USD compared to the EUR would negatively influence our results. Additional cash guarantees might be required. |
The interest rate exposure and the foreign currency exposure are actively managed and various instruments will be used to cover an appropriate part of the exposure (e.g. IRS contracts). Fluctuations in the fair value of hedging instruments represent a non-realized non-cash item. |
||||
| IMPAIRMENT | ||||||
| Negative variations in the fair market value of our fleet and other floating assets. |
A significant decline in the fair value of our fleet could lead to an impairment loss to be recognized and would have a significant impact on our financial position and result. The ratio of the fair value of our fleet compared to the outstanding debt is a financial covenant in our financing arrangements. Our activities tend to be cyclical resulting in changes in the overall fair value of the fleet on the short-term. A significant decline could trigger an event of default under such arrangements. |
The value of our fleet is continuously monitored using internal and external information and at least on each reporting date our fleet is tested for impairment. Testing is done by comparing the carrying amount of our fleet to appraisals of independent shipping brokers and to the net present value of the expected operating cash flows. The operating cash flows are based on internal information and a sensitivity analysis is performed on each assumption. Based on the testing performed as of 31 December 2021 it is concluded that the amount after impairment of our fleet is recoverable and that all financial covenants under our financing arrangements are complied with. Previously recorded impairments on the older vessels and the aircraft were partially reversed during 2021 upon their sale and/or classification as held for sale. |
| Description of risk | Potential impact | Limiting factors and control | ||||
|---|---|---|---|---|---|---|
| LIQUIDITY RISK | ||||||
| Financial obligations and working capital requirements can vary depending upon a number of factors. |
Our cash generating activities can be cyclical/ volatile and dependent upon market circumstances while our outgoing cash flows can relate to operating, investing or financing activities. Any failure to meet our financial obligations could have material consequences for our operations and could trigger events of default under certain arrangements. |
Liquidity is managed on a continuous basis to ensure that sufficient funds are available to meet our financial obligations when due under normal and stressed conditions. Based on our known contractual rights and obligations and using estimates or assumptions if needed, a monthly cash flow forecast is prepared and monitored per segment and for at least the subsequent 12 months. Our sources of operating income as well as our sources of financing are diversified. Payments relating to investing activities and our maturities of bank and other loans are also spread over different years. |


The Remuneration Report describes the application of the principles applied by EXMAR for the remuneration of its directors and executive managers. It has been drafted in compliance with the provisions of the legislation adopted by the Belgian Parliament on 28 April 2020 and published on 6 May 2020 for the implementation of the Second Shareholders' Rights Directive (SRDII), the Belgian Code of Companies and Associations (BCCA) and the Belgian Corporate Governance Code 2020 (Code 2020).
The remuneration policy is adopted by the Board of Directors, upon recommendation of the Nomination and Remuneration Committee, whose role and responsibilities are described in the Corporate Governance Charter adopted by EXMAR. The policy, aligned to the new dispositions of the SRDII, BCCA and Code 2020, was approved by the Annual General Meeting of Shareholders of 18 May 2021.
EXMAR strives for remuneration which will attract, motivate, reward and retain the qualified professionals for the Board of Directors and the Executive Committee needed to obtain the Company's operational and strategic objectives and to promote long-term sustainable value creation.
EXMAR attempts to ensure that the members of the Board of Directors and of the Executive Committee do not act in their own interests, and/or do not take risks that do not fit in with the Company's strategy and risk profile.
The remuneration of the non-executive directors is decided by the General Meeting of Shareholders on a proposal from the Board of Directors. This proposal is based on the recommendations of the Nomination and Remuneration Committee.
The remuneration of the non-executive directors takes into account their responsibilities, their role as Board member, the workload and specific roles such as chairman of the Board, or chairman or members of Board committees.
All non-executive directors receive an annual fixed fee of EUR 50.000. No attendance fees are being paid. Members of the Audit and Risk Committee and/or the Nomination and Remuneration Committee receive a supplementary fixed fee of EUR 10.000. The annual payments are pro-rated according to the number of months served as an active board member or member of a committee during the calendar year.
Because of their roles and responsibilities, the annual fixed fee for the chairman of the Board and the chairman of each of the Committees is equal to twice the fee of the other members of the Board or the Committees except for the Nomination and Remuneration Committee. The Company provides customary insurance policies covering the Board of Directors' activities in carrying their duties at group level.
The non-executive directors do not receive performance-based remuneration or any benefits in kind or benefits associated with pension schemes.
In deviation of provision 7.6 of the Code 2020 non-executive directors do not receive part of their remuneration in the form of shares of the Company. EXMAR is of the opinion that granting remuneration in shares (in part or in whole) would not necessarily contribute to enabling the directors to act from the perspective of a long-term shareholder value and risk profile of the Company. The Company will, at regular intervals, reconsider this issue.
Directors are appointed by and the length of their terms is approved by the General Meeting of Shareholders for a maximum of three years. They are not entitled to any notice periods or severance indemnities in relation to the termination of their mandates. They are at all times subject to dismissal by the General Meeting of Shareholders.
The executive directors of EXMAR who are a member of the Executive Committee are only remunerated in their capacity as executive and not in their capacity as director/member of the Board. This applies also for board memberships of subsidiaries. If executive directors are remunerated for their role in subsidiaries, this remuneration is part of their agreed global package.
| Fixed Remuneration |
Audit and Risk Commitee Remuneration |
Nomination and Remuneration Committee Remuneration |
Total | ||
|---|---|---|---|---|---|
| Nicolas Saverys | Chairman | 100,000 | 100,000 | ||
| FMO BV (Francis Mottrie) | CEO | - | 0 | ||
| JALCOS NV (Ludwig Criel) until 1/7/2021 | non-executive Director | 25,000 | 10,000 | 5,000 | 40,000 |
| ACACIA I BV (Els Verbraecken) as from 09/09/2021 | non-executive Director | 15,616 | 3,123 | 3,123 | 21,863 |
| Maryam Ayati as from 09/09/2021 | non-executive Director | 15,616 | 15,616 | ||
| Michel Delbaere | non-executive Director | 50,000 | 10,000 | 60,000 | |
| Isabelle Vleurinck | non-executive Director | 50,000 | 10,000 | 10,000 | 70,000 |
| Wouter De Geest | non-executive Director | 50,000 | 10,000 | 60,000 | |
| Baron Philippe Vlerick | non-executive Director | 50,000 | 13,164 | 63,164 | |
| Pauline Saverys until 18/05/2021 | non-executive Director | 18,923 | 18,923 | ||
| Stephanie Saverys as from 18/05/2021 | non-executive Director | 31,077 | 31,077 | ||
| Barbara Saverys until 27/07/2021 | non-executive Director | 28,699 | 28,699 | ||
| Carl-Antoine Saverys as from 18/05/2021 | executive Director | 31,077 | 31,077 | ||
| Ariane Saverys until 18/05/2021 | non-executive Director | 18,923 | 18,923 | ||
| Total | 484,931 | 46,288 | 28,123 | 559,342 |
In line with EXMAR's total reward principles, the form and level of the Company's executive remuneration are aligned to company performance and individual skills and performance. The remuneration package is composed of three main elements:
The level and structure of the compensation packages are aligned with market practices for similar functions at comparable companies.
| Name Company | Fixed Remune ration |
STI | LTI | Pension benefit |
Other insurances* |
Other benefits** |
Total | ||
|---|---|---|---|---|---|---|---|---|---|
| NICOLAS SAVERYS (SAVEREX NV) | |||||||||
| Nicolas Saverys SAVEREX NV |
855,535 | - | - | 40,169 | 2,387 | 8,877 | 906,968 | ||
| 94% | 0% | 0% | 4% | 0% | 1% | 100% | |||
| CEO | |||||||||
| Francis Mottrie | CEO | FMO BV | 575,000 | - | - | - | - | - | 575,000 |
| 100% | 0% | 0% | 0% | 0% | 0% | 100% |
* hospitalisation insurance, travel insurance
** Car, cell phone
| Name Company | Fixed Remune ration |
STI | LTI | Pension benefit |
Other insurances* |
Other benefits** |
Total | ||
|---|---|---|---|---|---|---|---|---|---|
| OTHER MEMBERS OF THE EXECUTIVE COMMITTEE | |||||||||
| Patrick De Brabandere | CFO until 30/06/2021 | Self employed | 254,940 | - | - | 25,953 | 5,720 | 8,559 | 295,172 |
| 86% | 0% | 0% | 9% | 2% | 3% | 100% | |||
| Christine Verhaert | CFO as from 01/07/2021 | FINMORE BV | 210,000 | - | - | - | - | - | 210,000 |
| 100% | 0% | 0% | 0% | 0% | 0% | 100% | |||
| Jens Ismar | Managing Director Shipping |
LISANN AS (Norway) |
575,040 | - | - | - | - | - | 575,040 |
| 100% | 0% | 0% | 0% | 0% | 0% | 100% | |||
| Jonathan Raes | Managing Director Infrastructure |
FLX Consul tancy BV |
275,000 | - | - | - | - | - | 275,000 |
| 100% | 0% | 0% | 0% | 0% | 0% | 100% |
* hospitalisation insurance, travel insurance
** Car, cell phone

The fixed annual remuneration includes a fixed annual base remuneration taking into account the responsibilities, skills, experience and performance of the executive manager. Other benefits, such as medical care, health insurance plan, death and disability coverage and other benefits are also provided according with market practices to executives with a self-employed or employee status.
The fixed annual remuneration is reviewed annually and may increase or decrease considering several factors, like change of scope and responsibilities, comparable remuneration in other companies.
The global package for executives with a selfemployed status reflects the total cost for the Company, with the executives being responsible for their own tax and social security payments.
The short-term variable remuneration is a nondeferred cash incentive based on the achievement of specific individual performance (for 25%) and company performance targets (for 75%), financial targets (such as REBIT, REBITDA, net income,…) and/or non-financial targets for a reference period of one year. Each of the criteria is developed and calibrated on an annual basis in line with company strategy, budget and targets, with clear performance indicators. Above target performance (100%) results in a short-term variable remuneration. The maximum short-term incentive is capped at 30% of the fixed annual remuneration for the CEO and 25% for the other executive managers. In case of a major environmental issue or in case the net result of the Company is negative, all STI amounts are reduced to zero (gateway to STI). Payment of the STI will be conditional of employment up to the payment date.
On recommendation of the Nomination and Remuneration Committee, the Board of Directors can approve a possible discretionary STI to one or more executive directors or managers in case of extraordinary circumstances or extraordinary performance, over and above the levels mentioned in the previous paragraph.
For 2021, no short-term variable remuneration was awarded.
EXMAR works towards creation of sustainable economic value by means of long-term remuneration (LTI). The LTI consists of a deferred cash or share-based
compensation based on the achievement of performance targets (as defined below) for the upcoming three years (2021-2023). The long-term incentive target is also expressed as a percentage of the annual fixed remuneration and is reviewed periodically. At target level long-term incentives represent 20% of fixed annual remuneration for the CEO and 15% of fixed annual remuneration for the other executive managers. The cumulative long-term variable incentive over the three-year reference period is capped at 50% of the fixed annual remuneration for the CEO and 40% of fixed annual remuneration for the other executive managers.
The level of the LTI is based on following financial criteria:
The amount vested will be finally paid in cash or in shares (at the average share price of the 30 days preceding the vesting date) at the discretion of the Board on the proposal of the Nomination and Remuneration Committee as of the third anniversary to the beneficiary and will be conditional of employment up to the payment date.
In deviation of provision 7.9 of the Code 2020 the Board of Directors does not set an explicit minimum threshold for the holding of EXMAR shares for the members of the Executive Committee. EXMAR believes that, through its current remuneration policy, it establishes a clear link with the long-term strategy and performance of the Company.
The Nomination and Remuneration Committee has considered the feasibility of claw-back and malus conditions in its variable pay plans. Given the uncertainties on the validity and interest of claw-back clauses under Belgian law, EXMAR has currently not introduced claw-back provisions on performancerelated payments, except in case of fraud or misconduct. In the event that any variable remuneration would be paid based on incorrect financial data, such miscalculation could be compensated with repayment or off-set from the payment of future variable remuneration.
The members of the Executive Committee and the executive directors have entered into a formal contract with the Company. Such contracts were entered into for an indefinite term, with termination arrangements not exceeding 12 months of fixed remuneration. Members of the Executive Committee bound by a Management Agreement need to finance their pension plan through their management company. Those who were self-employed are enrolled into a defined contribution plan paid by the Company.
The Board of Directors, upon recommendation of the Nomination and Remuneration Committee, and the CFO, Mr. Patrick De Brabandere, agreed in mutual understanding to terminate the collaboration with Mr. De Brabandere with effect from 1 July 2021.
The ratio between the highest remuneration (CEO) and the lowest remuneration (in full-time equivalent) is a factor 11.93. Lowest paid employee is defined as a full time employee in Belgium and holds the lowest base salary on the year-end. The actual total remuneration is considered in the calculation of the ratio. The ratio between the highest remuneration (CEO) and the average remuneration is a factor 6.44. The average remuneration of the employees takes into account the total actual wages at year end basis full-time equivalent, divided by the number of fulltime equivalents at year-end.
The main difference in remuneration policy between the executive management and employees in general, is the balance between fixed and performance-related remuneration such as STI and LTI. Overall, the impact of performance-related remuneration, in particular longer-term incentives, is of more importance for the executive management. This reflects that executive managers have greater freedom to act and the consequences of their decisions are likely to have a broader and more far-reaching time span of effect.
| 2017 | % var. | 2018 | % var. | 2019 | % var. | 2020 | % var. | 2021 | % var. | |
|---|---|---|---|---|---|---|---|---|---|---|
| Global remuneration board of directors and executive committee | ||||||||||
| Global remuneration of the Board of Directors (1) (2) (in thousands of EUR) |
580 | -9% | 580 | 0% | 650 | 12% | 600 | -8% | 580 | -3% |
| Global remuneration of the CEO (3) (4) (in thousands of EUR) |
1,937 | 87% | 2,097 | 8% | 998 | -52% | 1,876 | 88% | 575 | -69% |
| Global remuneration of the other members of the Executive Committee (4) (in thousands of EUR) |
3,409 | 23% | 2,991 | -12% | 2,493 | -17% | 1,530 | -39% | 1,355 | -11% |
| Financial performance of the Company | ||||||||||
| Net result for the period (in thousands of USD) |
27,952 | -31% | -16,070 | -157% | -13,202 | -18% | 91,960 | -797% | 11,635 | -87% |
| EBITDA for the period (5) (in thousands of USD) |
141,393 | 21% | 67,371 | -52% | 100,915 | 50% | 239,855 | 138% | 113,486 | -53% |
| Adjusted EBITDA for the period (5) (in thousands of USD) |
44,693 | -52% | 36,471 | -18% | 80,400 | 120% | 77,655 | -3% | 56,185 | 28% |
| EBIT for the period (5) (in thousands of USD) |
70,040 | 0% | 22,017 | -69% | 34,377 | 56% | 137,646 | 300% | 36,975 | -73% |
| Net financial indebtedness/ adjusted EBITDA (5) |
11.30 | 88% | 15.32 | 36% | 7.01 | -54% | 6.28 | -10% | 8,76 | 39% |
| Average remuneration (6) (in thousands of EUR) |
96 | 5% | 99 | 3% | 100 | 1% | 98 | -2% | 89 | -8% |
(1) including Audit and Risk Committee and Nomination and Remuneration Committee
(2) annualised to allow a meaningful comparison
(3) including the remuneration of the executive chairman and deputy CEO in 2020
(4) excluding share options granted
(5) proportionate consolidation method
(6) total cost to the company, taking into account the actual wages at year-end basis full-time equivalent, divided by the number of full-time equivalents at year-end
The members of the Executive Committee benefit from the share option plans as previously approved by the Board of Directors. On the basis of the recommendations of the Nomination and Remuneration Committee the Board of Directors decided not to award share options for the year 2021.
| MAIN PLAN CHARACTERISTICS | MOVEMENTS OVER 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Plan Name | Offer date | Grant date | Vesting date |
End exercise period |
Num ber of options granted |
Exercise price (in €) |
Number of SOP start of year |
For feited/ expired |
Exerci sed |
Number of SOP end of year |
|
| Nicolas Saverys - Executive Chairman | |||||||||||
| EXMAR TR8: 3/12/2013 10,54 EUR 2013-2021 |
03/12/2013 | 31/01/2014 | 01/01/2017 | 02/12/2021 | 60,000 | 10.54 | 60,000 | 60,000 | 0 | 0 | |
| EXMAR TR9: 9/12/2014 10,54 EUR 2014-2022 |
09/12/2014 | 06/02/2015 | 01/01/2018 | 08/12/2022 | 60,000 | 10.54 | 60,000 | 0 | 0 | 60,000 | |
| EXMAR TR10: 17/12/2015 9,62 EUR 2015-2023 |
17/12/2015 | 15/02/2016 | 01/01/2019 | 16/12/2023 | 60,000 | 9.62 | 60,000 | 0 | 0 | 60,000 | |
| TOTAL | 180,000 | 60,000 | 0 | 120,000 | |||||||
| Patrick De Brabandere - CFO until 30/06/2021 | |||||||||||
| EXMAR TR8: 3/12/2013 10,54 EUR 2013-2021 |
03/12/2013 | 31/01/2014 | 01/01/2017 | 02/12/2021 | 40,000 | 10.54 | 40,000 | 40,000 | 0 | 0 | |
| EXMAR TR9: 9/12/2014 10,54 EUR 2014-2022 |
09/12/2014 | 06/02/2015 | 01/01/2018 | 08/12/2022 | 40,000 | 10.54 | 40,000 | 0 | 0 | 40,000 | |
| EXMAR TR10: 17/12/2015 9,62 EUR 2015-2023 |
17/12/2015 | 15/02/2016 | 01/01/2019 | 16/12/2023 | 40,000 | 9.62 | 40,000 | 0 | 0 | 40,000 | |
| TOTAL | 120,000 | 40,000 | 0 | 80,000 | |||||||
| Jonathan Raes - Executive Director Infrastructure | |||||||||||
| EXMAR TR8: 3/12/2013 10,54 EUR 2013-2021 |
03/12/2013 | 31/01/2014 | 01/01/2017 | 02/12/2021 | 2,500 | 10.54 | 2,500 | 2,500 | 0 | 0 | |
| TOTAL | 2,500 | 2,500 | 0 | 0 |


| 5.1 | ANNUAL REPORT OF THE BOARD OF DIRECTORS |
|---|---|
| TO THE SHAREHOLDERS 107 | |
| 5.2 | CONSOLIDATED FINANCIAL STATEMENTS 115 |
| 5.3 | STATUTORY FINANCIAL STATEMENTS 187 |
STATUTORY AUDITOR'S REPORT TO THE SHAREHOLDERS' MEETING OF EXMAR NV FOR THE YEAR ENDED 31 DECEMBER 2021 - CONSOLIDATED FINANCIAL STATEMENTS
The Board of Directors hereby submits the combined annual report on the individual and consolidated annual accounts of EXMAR NV (the "Company") dated December 31, 2021 in accordance with articles 3:6 and 3:32 of the Belgian Code of Companies and Associations ("BCCA").
The Company must publish its annual accounts in accordance with the stipulations of the Royal Decree dated November 14, 2007 concerning the obligations of issuers of financial instruments who are entitled to trade on the Belgian regulated market.
Any elements that are applicable to the Company in accordance with the BCCA and the above-mentioned Royal Decree shall be covered in this report and in the Corporate Governance Statement. This annual report should consequently be read in conjunction with EXMAR's 2021 report.
At this time of writing, the escalating conflict in Ukraine is already causing great uncertainty to 2022 not only from a human aspect, but also in terms of the stability of global energy markets. In this context, EXMAR remains committed to play its role in the energy value chain with its floating solutions for the export and import of gas. The potential impact on its activities is being monitored on a daily basis. For completeness, we can confirm that none of our vessels are active in risk areas or under contract with parties subject to international sanctions related to this conflict. Furthermore, utmost effort is done to manage the logistical challenges in a humane way, both on shore and offshore.
The consolidated annual accounts were prepared in accordance with International Financial Reporting Standards (IFRS).
Below comments are based on the consolidated annual accounts prepared in accordance with IFRS, whereby the joint ventures are accounted for under the equity method.
In 2021, the EXMAR Group achieved a consolidated profit of USD 11.6 million (USD 92.0 million in 2020).
Revenue decreased significantly in 2021, primarily because 2020 included a settlement fee of YPF (USD 149.1 million) on the TANGO FLNG which remained unemployed in 2021 and cancellation fees of USD 13.0 million related to ship management agreements with Excelerate Energy, partially offset by an early termination fee on the cancellation of the FSRU S188 charter agreement by Gunvor in April 2021 and the employment of the two new VLGC's in the 2nd half of 2021.
In general, operating expenses decreased as a result of the unemployment of the two LNG barges for the largest part of the year and lower depreciation charges (2020 was impacted by a one-time depreciation charge of YPF contract-related costs), except for the impairment losses as 2021 included an impairment loss of USD 19.0 million on the FSRU S188 following its unemployment.
Net financial result improved thanks to lower interest expenses and the favorable evolution of foreign currency gains due to the weakening of the EUR and NOK versus the USD.
The share of equity accounted investees increased from a loss of USD -17.8 million to a profit of USD 21.8 million in 2021: 2020 included an impairment loss of USD 30.5 million on several older vessels, while 2021 included USD 3.2 million impairment reversals following the (planned) sale of three vessels.
Vessels and barges amounted to USD 648.4 million end 2021, an increase of USD 87.0 million, which is the combined effect of the acquisition of the two new VLGC's (total investment of USD 162.8 million of which USD 33.2 million was prepaid in 2020) for USD 129.6 million, capitalized dry dock expenses (USD 5.7 million), partially offset by USD 29.3 million depreciations and USD 19.0 million impairment loss recorded on the FSRU S188.
The non-current receivables of USD 24.4 million in 2020 contained the portion of the YPF settlement fee due in 2022.
Investments in equity accounted investees increased by USD 21.4 million up to USD 94.7 million end 2021, primarily as a result of our share in the net result of these joint ventures and associated companies.
The borrowings to equity accounted investees (both non-current and current) amounted to USD 32.3 million end 2021 and comprise the shareholder loans to our associated companies and joint ventures. During 2021, EXMAR LPG repaid USD 10.0 million. Per December 31, 2021, USD 15.4 million was presented as short-term of which USD 7.5 million was received early 2022.
Assets held for sale contain the aircraft for which a binding sales offer was received and consequently USD 2.5 million previously recorded impairment losses were reversed.
The decrease in current trade and other receivables of USD 52.5 million is a result of the payment of USD 85.3 million settlement fee YPF, partially offset by the reclassification of USD 24.4 million from non-current to current, in accordance with the YPF agreed payment schedule. The total outstanding receivable balance thus amounted to USD 55.2 million end 2021.
The total cash position on December 31, 2021 amounted to USD 147.3 million (2020: USD 103.8 million). Restricted cash relates to the credit facility with Bank of China for the TANGO FLNG ("debt service reserve account") and amounted to USD 76.1 million (2020: USD 75.6 million).
Equity amounted to USD 536.5 million end 2021, or a decrease of USD 9.4 million primarily as a result of the payment of USD 20.8 million dividend, partially compensated by USD 11.6 million profit of the year.
End 2021 borrowings (non-current and current) amounted to USD 424.8 million (2020: USD 341.6 million). The increase of USD 83.2 million is mainly explained by the new financing of the two VLGC's (USD 144.0 million), partly offset by USD 64.1 million repayments of loans.
Trade and other payables amounted to USD 37.2 million end 2021 and remained stable compared to 2020.
The statutory accounts were prepared in accordance with Belgian GAAP and accounting principles were consistently applied. These accounts will be presented for approval to the General Meeting of Shareholders on May 17, 2022.
The below comments cover the main items of the statutory annual accounts:
The operational result amounted to USD -4.5 million in 2021 (2020: USD -6.6 million).
Financial result improved from USD -77.4 million in 2020 to USD -23.9 million in 2021: 2020 included USD 86.5 million impairment losses on intercompany shareholder's loans. In 2021, an amount of USD 43.1 million additional impairment losses was recorded on such intercompany loans, of which USD 8.7 million via a provision for financial guarantees.
The statutory result for the financial year amounts to a loss of USD -28.6 million in 2021, compared to a loss of USD -84.0 million in 2020.
At the end of 2021, the total assets amounted to USD 675.1 million (2020: USD 708.1 million), including USD 541.7 million financial fixed assets (2020: USD 608.9 million).
Equity amounted USD 564.2 million at the end of 2021 (2020: USD 598.2 million) and decreased by the loss of the year of USD 28.6 million and the proposed dividend distribution of USD 5.4 million.
The provisions increased by USD 9.5 million mainly due to a provision for financial guarantees given to intra-Group companies (USD 8.7 million – see above).
Liabilities amount to USD 101.0 million end 2021 compared to USD 109.6 million in 2020.
At the General Meeting of Shareholders on 17 May 2022, the Board of Directors will propose to distribute a gross dividend of EUR 0.08 per share and to allocate the result of the year as follows:
| Profit carried forward: | USD 221,081,116.78 | |||
|---|---|---|---|---|
| Loss of the financial year: | USD -28,633,986.45 | |||
| Transfer to reserves: | USD -3,387,143.69 | |||
| RESULT TO APPROPRIATE: | USD 189,059,987.64 | |||
| Dividend payable: | USD 5,391,176.00 |
As described in the Corporate Governance Statement.
As described in chapter 3.1 ESG of the EXMAR 2021 report.
As described in chapter 3.1 ESG of the EXMAR 2021 report.
On December 31, 2021 EXMAR's global staff comprised 1,849 employees, including 1,615 crew at sea (2020: 2,094, including 1,844 crew at sea).
Many of the crew at sea are employed on assets owned or operated by our equity accounted investees; the corresponding expenses are not included in EXMAR's consolidated personnel or crew expenses but presented as vessel expenses in EXMAR's equity accounted investees.
There were no such transactions in 2021. We refer to the Corporate Governance Statement.
On December 31, 2021 EXMAR owned 2,273,263 own shares, representing 3.82% of the total number of shares issued.
The accounting principles applied during the closure of the statutory annual accounts do not differ from the accounting principles applied during the previous financial year. A summary of the accounting principles of valuation is attached to the statutory annual accounts. For the consolidated financial statements please refer to the section on valuation principles for the consolidated annual accounts.
Described in the Corporate Governance Statement.
EXMAR NV has no branch offices.
So far, the Board of Directors has decided on ten occasions (10 plans) to offer a number of employees of the EXMAR Group options on existing shares.
As of December 31, 2021 only two plans are still open (we also refer to Note 25 Share based payments of the consolidated annual report):
During the past financial year, the Statutory Auditor or companies or persons related to the Statutory Auditor, have been involved in audit related matters and has provided limited tax services for the Group. The non-audit fees did not exceed the Group audit fees.
The long-term vision, that is typical of EXMAR's activities, is accompanied by long-term financing and therefore EXMAR's activities are also exposed to floating interest rates. EXMAR actively manages this exposure and if deemed appropriate could cover itself for rising interest rates for a part of its debt portfolio by means of various instruments. The Group's currency risk is historically mainly affected by the EUR/ USD ratio for manning its fleet, paying salaries and all other personnel related expenses. As per December 31, 2021, the Company had no financial instruments in place to cover the EUR/USD.
EXMAR Netherlands BV completed an unsecured bond issue of NOK 650 million in 2019. In order to monitor the currency risk, the Group uses a range of foreign currency rate hedging instruments if deemed necessary. As per December 31, 2021, the Company purchased NOK 240.0 million forwards to USD 26.3 million, which resulted in a fair value gain of USD 0.9 million (which is recorded off-balance in the Belgian statutory accounts).
| Plan 9 | Plan 10 | |
|---|---|---|
| Date of offer: | December 2, 2014 | December 4, 2015 |
| Number of outstanding options: | 336,100 | 333,250 |
| Exercise period: | January 1, 2018 until December 2, 2022 |
January 1, 2019 until December 3, 2023 |
| Exercise price in EUR: | 10.54 | 9.62 |
There were no conflicts of interest at the level of the Board of Directors.
We refer to Note 36 Subsequent events of the consolidated annual report.
The two newbuild dual-fuel VLGC's, FLANDERS IN-NOVATION and FLANDERS PIONEER were delivered in June and September 2021 respectively and shortly thereafter their long-term charter with Equinor ASA from Norway started. With the large capacity and the dual fuel LPG engine, these vessels represent the best technology available today with respect to reducing greenhouse gas emissions.
The jointly controlled VLGC BW TOKYO performed well in the course of 2021, mainly covered by a time charter with major LPG trader Trafigura. At the end of the year the vessel joined the BW VLGC pool.
During 2021, 33% of EXMAR's Midsize fleet was dedicated to transporting ammonia and 67% to LPG. For 2022 the ammonia share is expected to increase up to 40%.
EXMAR, which has a 50 / 50 joint venture with Seapeak (previously Teekay LNG Partners) for the Midsize fleet, continues to build on its existing loyal customer base with extensions of existing time charter contracts at rewarding levels. At the beginning of 2022, 79% of EXMAR's Midsize fleet has already been committed to these clients for 2022.
West of Suez, refinery runs increased in 2021 after a market dip in 2020 due to the pandemic impacting demand. This in turn had a positive effect on vessel utilisation and rates in the pressurized segment. Pre-pandemic market levels have been reached again and going forward, 2022 is expected to offer equally firm prospects.
EXMAR's pressurized fleet of ten ships remained dedicated to well-established industrial and longterm partners, both in North-West Europe and in Asia. Consequently, the time charter cover for 2022 already stands at 76% at improved levels compared to last year.
EXMAR currently owns one LNG carrier, EXCALIBUR (2002 built) in its fleet in joint venture with Seapeak. The vessel successfully continued under her long-term time charter until end of December 2021 when she was redelivered. Various options are being explored to deploy the ship in upstream infrastructure projects as an FSU/FSRU, as well as for chartering alternatives.
The end of 2021 enjoyed spot and time charter freight markets at historically high levels on the back of substantial LNG imports into China and Japan. Spot levels for steam turbine LNG carriers reached earnings well over USD 100,000 per day in the last quarter until correcting downwards. It is expected that 2022 will remain a rewarding year for modern large LNG carriers albeit with freight quoted at more moderate levels.
TANGO FLNG has been safely and securely laid up in Nueva Palmira, Uruguay. Being promoted as a fast track solution to develop LNG exports, continued efforts are being made to re-employ the floating barge. In the meantime, personnel both on board and ashore are keeping the unit on standby and continuously improving its operations and maintenance management systems.
For FSRU S188, EXMAR and GASUNIE announced in March 2022 an agreement for a five-year charter for the employment of the regasification barge, and as such they join forces in enhancing European energy security. GASUNIE will use the regasification barge as floating LNG import terminal at Eemshaven in Groningen, the Netherlands.
Despite the difficult working circumstances caused by the pandemic, the accommodation barges NUNCE and WARIBOKO have confirmed their reputation of high standard services to their customers in the West Africa offshore region.
NUNCE has confirmed its reputation of 100% uptime and is contracted with Sonagol until June 2022. WARI-BOKO resumed employment in Nigeria in February 2021 which has lasted until end of July, with alternative employment now being sought for the unit.
Current oil and gas prices are expected to have a positive impact on project development in exploration and production and the need for floating accommodation and work barges. The demand for offshore/ platform supply vessels appears getting stronger in West Africa and the crash of oil and gas prices in 2020 has caused several suppliers of idle and substandard accommodation barges to leave the market. Under these circumstances, marketing efforts in West Africa Oil and Gas market are ongoing and encouraging.
EXMAR Shipmanagement is actively pursuing new business developments for 2022 after the successful delivery and entry into operation and management of the two EXMAR VLGC newbuilds.
The company achieved a record result in 2021, driven by a strong demand in the marine and offshore segments, with orders catching up from the much weaker market in 2020, caused by the outbreak of the pandemic. 2022 looks promising although likely not at the same record-high level of 2021.
The continued pandemic adversely affected bookings in 2021 in both leisure and business segments. The company also serves the Group's crew travel requirements, with special efforts needed to adapt travel itineraries to meet changing local quarantine and clearance requirements.
Despite the recent pandemic waves, the enthusiasm to travel by TRAVEL PLUS' loyal leisure customer base in Belgium has been confirmed by booking enquiries for 2022. The higher vaccination coverage will increasingly smoothen out the COVID peaks and the appetite for travel is returning, also in the business segment.
We hereby request the General Meeting of Shareholders to approve this report for the year ending December 31, 2021 in its entirety and to appropriate the results as provided in this report. We also request the shareholders to grant discharge to the directors and Statutory Auditor for the performance of their mandate during the above-mentioned financial year.
The following mandates will expire at the General Meeting of Shareholders:
All directors are available for re-election.
The following directors were co-opted on 9 September 2021 by the Board of Directors and the approval of their co-optation is requested at the General Meeting of Shareholders:
The Board of Directors, 1 April 2022
| (In thousands of USD) Note |
2021 | 2020 (1) |
|---|---|---|
| Non-current assets | 767,312 | 694,193 |
| Vessels and barges 10 |
648,436 | 561,424 |
| Vessels and barges | 648,436 | 528,261 |
| Assets under construction - advance payments | 0 | 33,163 |
| Other property, plant and equipment 11 |
1,274 | 1,680 |
| Intangible assets 12 |
82 | 73 |
| Right-of-use assets 13 |
6,000 | 3,461 |
| Non-current receivables 19 |
0 | 24,444 |
| Investments in equity accounted investees 14 |
94,678 | 73,298 |
| Borrowings to equity accounted investees 16 |
16,841 | 29,813 |
| Current assets | 234,083 | 237,732 |
| Assets held for sale 17 |
12,500 | 10,000 |
| Derivative financial assets 8 |
920 | 0 |
| Other investments 18 |
1,849 | 1,354 |
| Trade and other receivables 19 |
55,154 | 107,636 |
| Borrowings to equity accounted investees 16 |
15,407 | 11,500 |
| Current tax assets 20 |
1,003 | 3,472 |
| Restricted cash 21 |
76,121 | 75,575 |
| Cash and cash equivalents 21 |
71,130 | 28,195 |
| Total assets | 1,001,395 | 931,924 |
| Equity | 536,503 | 545,915 |
| Equity attributable to owners of the Company | 536,231 | 545,659 |
| Share capital 22 |
88,812 | 88,812 |
| Share premium 22 |
209,902 | 209,902 |
| Reserves | 225,918 | 155,011 |
| Result for the period | 11,600 | 91,934 |
| Non-controlling interest | 272 | 256 |
| Non-current liabilities | 315,347 | 278,304 |
| Borrowings 24 |
313,816 | 276,588 |
| Employee benefit obligations 26 |
730 | 1,715 |
| Provisions | 800 | 0 |
| Current liabilities | 149,546 | 107,706 |
| Borrowings 24 |
110,995 | 65,031 |
| Trade and other payables 27 |
37,241 | 37,632 |
| Current tax liability 20 |
1,309 | 5,043 |
| Total liabilities | 464,892 | 386,009 |
Total equity and liabilities 1,001,395 931,924 (1) In the comparable data of 2020 USD 24.4 million was reclassed from current to non-current trade receivables to reflect the actual expected payment. We refer to Note 19 Trade and other receivables for further information.
| (In thousands of USD) | |||
|---|---|---|---|
| CONSOLIDATED STATEMENT OF PROFIT OR LOSS | Note | 2021 | 2020 (1) |
| Revenue | 4 | 148,229 | 285,154 |
| Gain on disposal | 52 | 95 | |
| Other operating income | 990 | 1,534 | |
| Operating income | 149,272 | 286,783 | |
| Vessel expenses | 5 | -45,068 | -48,850 |
| General and administrative expenses | 6 | -24,536 | -29,806 |
| Personnel expenses | 7 | -27,349 | -30,622 |
| Depreciations and amortisations | 10-13 | -31,364 | -37,270 |
| Impairment losses and reversals | 10,17,19 | -17,585 | -1,068 |
| Loss on disposal | -100 | -4 | |
| Other operating expenses | -888 | 0 | |
| Result from operating activities | 2,382 | 139,164 | |
| Interest income | 8 | 1,537 | 1,958 |
| Interest expenses | 8 | -15,526 | -17,568 |
| Other finance income | 8 | 10,198 | 1,508 |
| Other finance expenses | 8 | -6,785 | -14,254 |
| Net finance result | -10,577 | -28,355 | |
| Result before income tax and share of result of equity accounted investees | -8,195 | 110,809 | |
| Share of result of equity accounted investees (net of income tax) | 14 | 21,769 | -17,830 |
| Result before income tax | 13,574 | 92,980 | |
| Income tax expense | 9 | -1,939 | -1,020 |
| Result for the period | 11,635 | 91,960 | |
| Attributable to: | |||
| Non-controlling interest | 35 | 25 | |
| Owners of the Company | 11,600 | 91,934 | |
| Result for the period | 11,635 | 91,960 | |
| Basic earnings per share (in USD) | 23 | 0.20 | 1.61 |
| Diluted earnings per share (in USD) | 23 | 0.20 | 1.61 |
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME | |||
| Result for the period | 11,635 | 91,960 | |
Items that are or may be reclassified subsequently to profit or loss: Equity accounted investees - share in other comprehensive income 14 618 93 Foreign currency translation differences -1,521 5,125 Items that will never be reclassified to profit and loss: Employee benefits - remeasurements of defined benefit liability/assets 26 647 -203 Total other comprehensive income for the period (net of tax) -256 5,014 Total comprehensive income for the period 11,378 96,974 Attributable to: Non-controlling interest 15 46 Owners of the Company 11,364 96,928
(1) In the comparable data of 2020 USD 1.6 million was reclassed from general and administrative expenses to vessel expense to better reflect the nature of the expense. This presentation change had no impact on the net result.
| (In thousands of USD) Note |
2021 | 2020 (1) |
|---|---|---|
| Result for the period | 11,635 | 91,960 |
| Share of result of equity accounted investees (net of income tax) 14 |
-21,769 | 17,830 |
| Depreciations & amortisations 10-13 |
31,364 | 37,270 |
| Impairment losses and reversals 10,17,19 |
17,585 | 1,068 |
| Net finance result 8 |
10,577 | 28,355 |
| Income tax expense/ (income) 9 |
1,939 | 1,020 |
| Net (gain)/ loss on sale of assets | 48 | -91 |
| Realized foreign currency gains (losses) 8 |
1,310 | -2,105 |
| Gross cash flow from operating activities | 52,689 | 175,307 |
| (Increase)/decrease of trade and other receivables | 75,394 | -88,975 |
| Increase/(decrease) of trade and other payables | 1,752 | -12,161 |
| Increase/(decrease) in provisions and employee benefits | 552 | -178 |
| Cash generated from operating activities | 130,387 | 73,993 |
| Interest paid | -16,412 | -19,297 |
| Interest received | 351 | 1,957 |
| Income taxes paid | -2,405 | -3,211 |
| NET CASH FROM OPERATING ACTIVITIES | 111,921 | 53,443 |
| Acquisition of vessels and vessels under construction 10 |
-135,302 | -19,572 |
| Acquisition of other property plant and equipment 11 |
-250 | -192 |
| Acquisition of intangible assets 12 |
-79 | -17 |
| Proceeds from the sale of vessels and other property, plant and equipment | 298 | 91 |
| Dividends from equity accounted investees 14 |
379 | 3,814 |
| Other dividends received 8 |
16 | 121 |
| Proceeds from the sale of investments 8 |
0 | 1,681 |
| Borrowings to equity accounted investees 16 |
-590 | -575 |
| Repayments from equity accounted investees 16 |
10,000 | 10,000 |
| NET CASH FROM INVESTING ACTIVITIES | -125,528 | -4,651 |
| Dividend paid 22 |
-20,601 | 0 |
| Proceeds from new borrowings 24 |
144,000 | 12,802 |
| Repayment of borrowings 24 |
-62,532 | -62,036 |
| Repayment of lease liabilities IFRS 16 (principal portion) 24 |
-1,554 | -17,392 |
| Payment of debt transaction costs & banking fees | -1,520 | 0 |
| Increase in restricted cash 21 |
-546 | -48,305 |
| Release restricted cash 21 |
0 | 40,000 |
| NET CASH FROM FINANCING ACTIVITIES | 57,248 | -74,931 |
| NET INCREASE/ (DECREASE) IN CASH AND CASH EQUIVALENTS | 43,641 | -26,139 |
| Net cash and cash equivalents at 1 January | 28,195 | 52,626 |
| Net increase/(decrease) in cash and cash equivalents | 43,641 | -26,139 |
| Exchange rate fluctuations on cash and cash equivalents | -706 | 1,708 |
| NET CASH AND CASH EQUIVALENTS AT 31 DECEMBER 21 |
71,130 | 28,195 |
(1) The presentation of the items within the cash from operating activities has been modified but without any impact on the net result or on the other cash flow captions.
| Y | |
|---|---|
| N EQUIT | |
| GES I | |
| AN | |
| MENT OF CH | |
| ATED STATE | |
| D | |
| NSOLI | |
| CO | |
| Share- | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Reserve for | based | Non- | |||||||||
| Share | Share | Retained | treasury | Translation | Hedging | payments | controlling | Total | |||
| (In thousands of USD) | Note | capital | premium | earnings | shares | reserve | reserve | reserve | Total | interest | equity |
| Opening equity as previously reported per 1 January 2021 | 88,812 | 209,902 | 289,079 | -44,349 | -1,086 | -298 | 3,598 | 545,658 | 256 | 545,915 | |
| Comprehensive result for the period | |||||||||||
| Result for the period | 11,600 | 11,600 | 35 | 11,635 | |||||||
| Foreign currency translation differences | 21 | -1,501 | -1,501 | -20 | -1,521 | ||||||
| Foreign currency translation differences - share equity accounted investees | 14 | -441 | -441 | -441 | |||||||
| Employee benefits - remeasurement net defined benefit obligations | 26 | 647 | 647 | 647 | |||||||
| Net change in fair value of cash flow hedges - share equity accounted investees |
14 | 1,059 | 1,059 | 1,059 | |||||||
| Total other comprehensive result | 0 | 0 | 647 | 0 | -1,942 | 1,059 | 0 | -236 | -20 | -256 | |
| Total comprehensive result for the period | 0 | 0 | 12,247 | 0 | -1,942 | 1,059 | 0 | 11,364 | 15 | 11,378 | |
| Transactions with owners of the Company | |||||||||||
| Dividends declared | 21 | -20,791 | -20,791 | -20,791 | |||||||
| Share-based payments | 25 | 1,513 | -1,513 | 0 | 0 | ||||||
| Total transactions with owners of the Company | 0 | 0 | -19,278 | 0 | 0 | 0 | -1,513 | -20,791 | 0 | -20,791 | |
Closing equity per 31 December 2021
88,812
209,902
282,048
-44,349
-3,028
761
2,086
536,231
271
536,503
| Share | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Reserve for | based | Non | |||||||||
| Share | Share | Retained | treasury | Translation | Hedging | payments | controlling | Total | |||
| (In thousands of USD) | Note | capital | premium | earnings | shares | reserve | reserve | reserve | Total | interest | equity |
| Opening equity as previously reported per 1 January 2020 | 88,812 | 209,902 | 195,808 | -44,349 | -6,603 | 22 | 5,138 | 448,730 | 210 | 448,940 | |
| Comprehensive result for the period | |||||||||||
| Result for the period | 91,934 | 91,934 | 25 | 91,960 | |||||||
| Foreign currency translation differences | 21 | 5,104 | 5,104 | 21 | 5,125 | ||||||
| Foreign currency translation differences - share equity accounted investees |
14 | 413 | 413 | 413 | |||||||
| Employee benefits - remeasurement net defined benefit obligations | 26 | -203 | -203 | -203 | |||||||
| Net change in fair value of cash flow hedges - share equity accounted investees |
14 | -320 | -320 | -320 | |||||||
| Total other comprehensive result | 0 | 0 | -203 | 0 | 5,517 | -320 | 0 | 4,993 | 21 | 5,014 | |
| Total comprehensive result for the period | 0 | 0 | 91,731 | 0 | 5,517 | -320 | 0 | 96,928 | 46 | 96,974 | |
| Transactions with owners of the Company | |||||||||||
| Share-based payments | 25 | 1,540 | -1,540 | 0 | 0 | ||||||
| Total transactions with owners of the Company | 0 | 0 | 1,540 | 0 | 0 | 0 | -1,540 | 0 | 0 | 0 | |
| Closing equity per 31 December 2020 | 88,812 | 209,902 | 289,079 | -44,349 | -1,086 | -298 | 3,598 | 545,658 | 256 | 545,915 |
EXMAR NV ("the Company") is a company domiciled in Belgium whose shares are publicly traded (Euronext – EXM). The consolidated financial statements of the Group comprise the Company, its subsidiaries, and the Group's interest in associates and joint arrangements (referred to as the "Group"). The Group is active in the industrial shipping business.
The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB) as adopted by EU on December 31, 2021.
The accounting policies adopted in preparing the 2021 consolidated financial statements are consistent with those applied in the previous financial year, except for the items below.
New and amended standards and interpretations, effective in 2021
The Group applied for the first time certain standards and amendments, which are effective for annual periods beginning on or after January 1, 2021:
The Group believes that these have little or no impact on its consolidated financial statements.
The Group has not early adopted any other standard, interpretation or amendment that has been issued but is not yet effective.
A number of new standards, amendments to standards and interpretations are not yet effective for the year ended December 31, 2021 and have not been applied in preparing these consolidated financial statements. The following new or amended standards or interpretations are not expected to have a significant impact on the Group's consolidated financial statements:
The consolidated financial statements were approved and were authorised for issue by the Board of Directors on April 1, 2022.
The consolidated financial statements are presented in thousands of USD, which is also the functional currency of the parent company. The Financial Services and Markets Authority (FSMA) approved the use of the USD as reporting currency by letter of July 2, 2003 as the majority of the Group's shipping activities and related financing are expressed in USD. All values are rounded to the nearest thousand.
The financial statements are prepared on the historical cost basis except for the following material assets and liabilities that have been measured on an alternative basis on each reporting date: derivative financial instruments, equity securities at FVTPL and the net defined benefit liability. Assets held for sale are stated at the lower of carrying amount and fair value less cost to sell.
The preparation of the consolidated financial statements in accordance with IFRS requires management to make judgments, estimates and assumptions that affect the application of the accounting policies and the reported amounts of assets and liabilities, income and expenses, the accompanying disclosures and the disclosure of contingent liability. The estimates and related assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.
The estimates and the underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision only affects that period, or in the period of the revision and future periods, if the revision affects both current and future periods.
In the process of applying the Group's accounting policies, management has made the following judgements, which have a significant impact on the amounts reported in the consolidated financial statements:
Determining the lease term required judgment. Elements that are considered include assessing the probability of that early termination options or extension options will be exercised. All facts and circumstances relevant to the assessment are considered.
Specifically, for the pressurized fleet, management has made the assumption that the purchase options for the 10 vessels will be exercised at the end of the respective financing agreements.
The key assumptions concerning the future and other key sources of estimation uncertainty at the reporting date, that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year, are described below. The Group based its assumptions and estimates on parameters available when the consolidated financial statements were prepared. Existing circumstances and assumptions about future developments, however, may change due to market changes or circumstances arising that are beyond control of the Group. Such changes are reflected in the assumptions when they occur.
The Group reviews the carrying amount of each vessel for potential impairment at least annually or whenever events or changes in circumstances indicate that the carrying amount of a specific vessel may not be fully recoverable. The recoverable amount is the highest of the fair value less cost to sell and the value in use.
The fair value less cost to sell is determined based upon independent valuation reports. The Group engages two independent valuation specialists to assess fair values at reporting date. The carrying values of the vessels may not represent the fair market value at any point in time since the market prices of second hand vessels tend to fluctuate with changes in charter rates and the cost of new buildings. Historically, both charter rates and vessel values tend to be cyclical.
The value in use is based upon future cash flows discounted to their present value. In developing estimates of future cash flows, management makes assumptions about expected operation date (in case of temporarily unemployed vessels), future charter rates, ship operating expenses, the estimated remaining useful lives of the fleet and the WACC. These assumptions are based on historical trends
as well as future expectations. Although management believes that the assumptions used to evaluate potential impairment are reasonable and appropriate, such assumptions are highly subjective. We refer to Note 10 Vessels and barges for additional information on the assumptions applied and sensitivity analysis at year-end.
Climate related matters and measures such as the introduction of emission reduction legislation may have a significant impact on the EXMAR business and its customers. EXMAR is closely monitoring current developments and measures related to climate change and sustainability, and believes these currently do not result in fundamentally changed expectations regarding useful lives or recoverability of our fleet. In the sensitivity analysis of the annual impairment test of vessels and barges, the age and emission rating of each particular asset was considered. We refer to Note 10 Vessels and barges for additional information.
The Group accounts for business combinations using the acquisition method when control is transferred to the Group.
In determining whether a particular set of activities and assets is a business, the Group assesses whether the set of assets and activities acquired includes, at a minimum, an input and substantive process and whether the acquired set has the ability to produce outputs.
The Group has an option to apply a 'concentration test' that permits a simplified assessment of whether an acquired set of activities and assets is not a business. The optional concentration test is met if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets.
Goodwill is initially measured at the acquisition date as the excess of the aggregate of the fair value of the consideration transferred, plus the recognized amount of any non-controlling interests in the acquire, plus – if the business combination is achieved in stages – the fair value of the existing equity interest in the acquire, less the net recognized amount (generally at fair value) of the identified assets and liabilities assumed.
When the excess is negative, a bargain purchase gain is immediately recognized in profit or loss.
Transaction costs are expensed as incurred, except if related to the issue of debt or equity securities.
The consideration transferred does not include amounts related to the settlement of pre-existing relationships. Such amounts are generally recognised in profit or loss.
Any contingent consideration is measured at fair value at the date of acquisition. If an obligation to pay contingent consideration that meets the definition of a financial instrument is classified as equity, then it is not remeasured and settlement is accounted for within equity. Otherwise, other contingent consideration is remeasured at fair value at each reporting date and subsequent changes in fair value are recognised in profit or loss.
Subsidiaries are those entities controlled by the Group. The Group controls an entity when it is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity.
The financial statements of subsidiaries are included in the consolidated financial statements from the date on which control commences until the date on which control ceases. All intra-Group balances, income and expenses, unrealized gains and losses and dividends resulting from intra-Group transactions are eliminated in full.
Upon the loss of control, the Group derecognizes the assets and liabilities of the subsidiary, and non-controlling interests and the other components of equity related to the subsidiary. Any surplus or deficit arising on the loss of control is recognized in profit and loss. If the Group retains any interest in the previous subsidiary, then such interest is measured at fair value at the date the control is lost.
The Group's interest in equity accounted investees comprises interests in associates and joint ventures.
Associates are those entities in which the Group has significant influence, but not control or joint control, over the financial and operating policies. Significant influence is presumed to exist when the Group holds between 20% and 50% of the voting power.
A joint venture is an arrangement in which the Group has joint control, whereby the Group has rights to the net assets of the arrangement, rather than rights to its assets and obligations for its liabilities.
Investments in associates and joint ventures are accounted for using the equity method and are recognised initially at cost. The cost of the investment includes transaction costs. Subsequent to initial recognition, the consolidated financial statements include the Group's share of the profit or loss and OCI of equity accounted investees, from the date that significant influence or joint control commences until the date that significant influence or joint control ceases.
When the share of the Group in the losses exceeds its interest in an equity accounted investee, the carrying amount of that interest is reduced to zero, and the recognition of future losses is discontinued, except to the extent that the Group has an obligation or has made payments on behalf of the investee. In such case the negative investment in equity accounted investees is deducted from other components of the investor's interest in the equity accounted investee (borrowings to equity accounted investees). If the negative investment in equity accounted investees exceeds the investor's interest, a liability is recognized for the net amount. Unrealised gains arising from transactions with equity-accounted investees are eliminated against the investment to the extent of the Group's interest in the investee. Unrealised losses are eliminated in the same way as unrealised gains, but only to the extent that there is no evidence of impairment.
Each entity prepares its individual financial statements in the currency of the primary economic environment in which the entity operates (i.e. the functional currency). Several European and Hong Kong based entities have the USD as functional currency as the majority of their cash flows are expressed in USD.
In preparing the individual financial statements, transactions in currencies other than the entities' functional currency are recorded at the exchange rate applicable at the date of the transaction.
At the reporting date, monetary assets and liabilities denominated in foreign currencies are translated to the functional currency spot exchange rates at that date. The non-monetary assets and liabilities that are measured in terms of historical cost are translated to the functional currency at the exchange rate at the date of the initial transactions. Non-monetary items that are measured at fair value in a foreign currency are translated using the exchange rates at the date the fair value was determined.
Foreign exchange differences arising on translation are recognised in the profit or loss statement, except for qualified cash flow hedges to the extent that the hedges are effective, which are recognised in other comprehensive income.
On consolidation, assets and liabilities of foreign operations, including goodwill and fair value adjustments arising on acquisition, are translated to USD – the group reporting currency - using the closing rate at reporting date. The income and expenses of the foreign operations are converted to USD at the exchange rate at the date of the transaction (the average exchange rate during the relevant period is used in case the date of transaction approximates this average rate).
Foreign currency translation differences are recognized directly in other comprehensive income. These foreign currency differences are presented within the "Translation reserve" caption. However, if the operation is a non-wholly owned subsidiary, then the relevant proportionate share of the translation difference is allocated to the non-controlling interests.
When a foreign operation is disposed of, the cumulative amount in the translation reserve related to that foreign operation is reclassified to profit and loss as part of the gain or loss on disposal. When the Group disposes of only part of its interest in a subsidiary that includes a foreign operation while retaining control, the relevant proportion of the cumulative amount is reattributed to non-controlling interests. When the Group disposes of only part of its investment in an associate or joint venture that includes a foreign operation while retaining significant influence or joint control, the relevant proportion of the cumulative amount is reclassified to profit and loss.
Financial assets and financial liabilities are recognised in the Group's statement of financial position when the Group becomes a party to the contractual provisions of the instrument.
Financial assets and financial liabilities are initially measured at fair value. Transaction costs that are directly attributable to the acquisition or issue of financial assets and financial liabilities (other than financial assets and financial liabilities at fair value through profit or loss) are added to or deducted from the fair value of the financial assets or financial liabilities, as appropriate, on initial recognition. Transaction costs directly attributable to the acquisition of financial assets or financial liabilities at fair value through profit or loss are recognised immediately in profit or loss.
All regular way purchases or sales of financial assets are recognised and derecognised on a trade date basis. Regular way purchases or sales are purchases or sales of financial assets that require delivery of assets within the time frame established by regulation or convention in the marketplace.
Debt instruments that meet the following conditions are measured subsequently at amortised cost (see (i) below):
| Closing rates | Average rates | ||||
|---|---|---|---|---|---|
| EXCHANGE RATES | 31/12/2021 | 31/12/2020 | 2021 | 2020 | |
| EUR | 0.8829 | 0.8149 | 0.8407 | 0.8784 | |
| GBP | 0.7419 | 0.7326 | 0.7258 | 0.7777 | |
| HKD | 7.7992 | 7.7534 | 7.7704 | 7.7591 | |
| NOK | 8.8194 | 8.5326 | 8.5788 | 9.4272 | |
| ARS | 102.7327 | 84.1468 | 94.1620 | 69.7301 | |
| KRW | 1,189.0606 | 1,089.3246 | 1,137.6564 | 1,183.4320 |
The main exchange rates used are:
Debt instruments that meet the following conditions are measured subsequently at fair value through other comprehensive income (FVTOCI) (see (ii) below):
By default, all other financial assets are measured subsequently at fair value through profit or loss (FVTPL).
Despite the foregoing, the Group may make the following irrevocable election/designation at initial recognition of a financial asset:
All recognised financial assets are measured subsequently in their entirety at either amortised cost or fair value, depending on the classification of the financial assets:
The Group derecognises a financial asset when the contractual rights to the cash flows from the financial asset expire, or it transfers the rights to receive the contractual cash flows in a transaction in which substantially all risks and rewards of ownership of the financial asset are transferred or in which the Group neither transfers nor retains substantially all of the risks and rewards of ownership and it does not retain control over the financial asset.
Financial liabilities are classified as measured at amortised cost or FVTPL. A financial liability is classified at FVTPL if it is classified as held-for-trading, it is a derivative or it is designated as such on initial recognition. Financial liabilities at FVTPL are measured at fair value and net gains and losses, including any interest expense, are recognised in profit or loss. Other financial liabilities are subsequently measured at amortised cost using the effective interest method. Interest expense and foreign exchange gains and losses are recognised in profit or loss. Any gain or loss on derecognition is also recognised in profit or loss.
See section "Derivative financial instruments and hedge accounting" for derivatives designated as hedging instruments.
The Group derecognises a financial liability when its contractual obligations are discharged or cancelled, or expire. When an existing loan is replaced by another from the same lender on substantially different terms, or the terms of the existing loans are substantially modified, such an exchange or modification is treated as a derecognition of the original loan and the recognition of a new loan (at fair value). The difference in the respective carrying value is recognized in the statement of profit and loss.
On derecognition of a financial liability, the difference between the carrying amount extinguished and the consideration paid (including any non-cash assets transferred or liabilities assumed) is recognised in profit or loss.
Financial assets and financial liabilities are offset and the net amount presented in the statement of financial position when, and only when, the Group currently has a legally enforceable right to set off the amounts and it intends either to settle them on a net basis or to realise the asset and settle the liability simultaneously.
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of ordinary shares and share options are recognised as a deduction from equity, net of tax effects. When share capital recognised as equity is repurchased, the amount of the consideration paid, including directly attributable costs net of tax, is recognised as a deduction from equity. When treasury shares are sold, the amount received is recognised as an increase in equity and the resulting surplus or deficit on the transaction is presented in retained earnings.
The Group holds derivative financial instruments to hedge its foreign currency and interest rate risk exposures. Embedded derivatives are separated from the host contract and accounted for separately if the host contract is not a financial asset and certain criteria are met.
Derivatives are recognised initially at fair value at the date a derivative contract is entered into. Subsequent to initial recognition, derivatives are recognized at fair value and changes therein are generally recognized in profit and loss.
The Group designates certain derivatives as hedging instruments to hedge the variability in cash flows associated with highly probable forecast transactions arising from changes in foreign exchange rates and interest rates and certain derivatives and non-derivative financial liabilities as hedges of foreign exchange risk of a net investment in a foreign operation.
At inception of designated hedge relationships, the Group documents the risk management objective and strategy for undertaking the hedge. The Group also documents the economic relationship between the hedged item and the hedged instrument, including whether the changes in cash flow of the hedged item and hedging instrument are expected to offset each other.
When a derivative is designated as a cash flow hedging instrument, the effective portion of changes in the fair value of the derivative is recognized in OCI and accumulated in the hedging reserve. The effective portion of changes in the fair value of the derivative that is recognized in OCI is limited to the cumulative change in fair value of the hedged item, determined on a present value basis. Any ineffective portion of changes in the fair value of the derivative is recognized immediately in profit or loss. The amount accumulated in the hedging reserve and the cost of the hedging reserve is reclassified to profit or loss in the same period or periods during which the hedge expected future cash flows affect profit or loss.
If the hedge no longer meets the criteria for hedge accounting or the hedging instrument is sold, expires, is terminated or is exercised, then hedge accounting is discontinued prospectively. When hedge accounting for cash flow hedges is discontinued, any gain or loss recognised in other comprehensive income and accumulated in the cash flow hedge reserve at that time remains in equity and is reclassified to profit or loss when the forecasted transaction occurs. When a forecasted transaction is no longer expected to occur, the gain or loss accumulated in the cash flow hedge reserve is immediately reclassified to profit or loss.
Goodwill arising upon the acquisition of subsidiaries is included in intangible assets.
For the measurement of goodwill at initial recognition, we refer to the accounting policy "Business combination" under a) Basis of consolidation.
Subsequently, goodwill is measured at cost less accumulated impairment losses (see accounting policy g Impairment of assets).
In respect of equity accounted investees, the carrying amount of goodwill is included in the carrying amount of the investment and an impairment loss on such an investment is allocated to the carrying amount of the equity accounted investee as a whole.
Expenditure on research activities, undertaken with the prospect of gaining new scientific or technical knowledge and understanding, is recognised in profit or loss as incurred.
Development activities involve a plan or design for the production of new or substantially new improved products and processes. Development costs are capitalized only if the development cost can be measured reliably, the product or process is technically and commercially feasible, future economic benefits are probable and the Group intends to and has sufficient resources to complete development and to use or sell the asset. Otherwise, it is recognised in profit or loss as incurred. Capitalised development expenditure is measured at cost less accumulated amortisation and accumulated impairment losses.
Other intangible assets (e.g. software,…) acquired by the Group that have finite useful lives are measured at cost less accumulated amortisations and accumulated impairment losses. The amortisation is recognized in the profit or loss statement, and is spread over the useful life of the relevant intangible assets following the straight-line depreciation method. The amortization starts from the date that they are available for use. Amortization methods, useful lives and residual values are reviewed at each financial year-end and adjusted if appropriate.
Intangible assets with an indefinite useful life or that are not yet available for use, are subject to an annual impairment test.
Subsequent expenditure is capitalized only when it increases the future economic benefits embodied in the specific assets to which it relates. All other expenditure is recognized in profit or loss as incurred.
Items of property, plant and equipment are stated at cost, which includes capitalised borrowing costs, less accumulated depreciation and impairment losses. Cost includes expenditure that is directly attributable to the acquisition of the asset and to bringing the asset to the location and condition necessary for its intended use. The cost of self-constructed assets includes the cost of materials and direct labor, any other costs directly attributable to bringing the asset to a working condition for its intended use and capitalized borrowing costs.
Subsequent expenses associated with items of property, plant and equipment are capitalised only if a future economic advantage will result from this expenditure and its cost can be measured reliably. If a part of an item of property, plant and equipment is replaced, the replacement cost is capitalised and the carrying amount of the replaced part is derecognized. The costs of the day-to-day servicing of property, plant and equipment are recognised in the profit or loss statement as incurred.
When parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items (major components) of property, plant and equipment.
Depreciation is calculated over the depreciable amount, which is the cost of an asset, less its residual value and is recognized in profit or loss.
Vessels, barges or units in the construction process are separately classified on the balance sheet as assets under construction. These assets under construction are not depreciated, depreciation starts at the moment that the vessels are delivered. As from the moment of delivery, the vessels are no longer classified as under construction. The business model of the Group aims to rent or operate the constructed assets.
The vessels are depreciated on a straight-line basis to their residual value over their estimated useful life (as from construction date) in the Group as follows:
| Gas vessel LPG pressurized (1) | 20 | years |
|---|---|---|
| Gas vessel LPG | 30 | years |
| Gas vessel VLGC | 30 | years |
| Gas vessel LNG | 35 | years |
| LNG units | 30 | years |
| Accommodation platform, newbuild: | ||
| - Hull machinery & deck outfitting | 20 | years |
| - Accommodation | 10 | years |
| Accommodation platform, second hand | 10-12 | years |
(1) In June 2016, EXMAR increased its share in the pressurized fleet from 50% to 100% and applied IFRS 3 Business combinations to account for this. The vessels were at that date accounted for at fair value and are being depreciated over their remaining useful life, which was 30 years as from construction date, or on average a remaining term of 23 years. In 2020, management re-assessed the useful life and reduced it from 30 to 20 years (as from construction date), or an average remaining useful life of 10 years as from January 1, 2020.
Vessels and barges are estimated to have a zero residual value.
Dry-docking expenses are capitalised when they occur and depreciated over a period until the next dry-dock.
Other property, plant and equipment are depreciated over their estimated useful life using the straight-line depreciation method. Land is not depreciated.
The estimated useful lives of the various other types of assets are as follows:
| 33.3 | years |
|---|---|
| 33.3 | years |
| 5 | years |
| 10 | years |
| 5 | years |
| 10 | years |
| 3 | years |
Financial assets measured at cost.
Financial assets measured at cost are assessed each reporting date to determine whether the credit risk of a financial asset has increased significantly since initial recognition. The Group measures loss allowances at an amount equal to lifetime expected credit losses (ECL's). When determining whether the credit risk of a financial asset has increased significantly since initial recognition and when estimating lifetime ECL's, the Group considers reasonable and supportable information that is relevant and available without undue cost or effort. This includes both quantitative and qualitative information and analysis, based on the Group's historical experience and informed credit assessment and including forward-looking information.
After application of the equity method, the entity determines whether it is necessary to recognise an impairment loss with respect to its net investment in the associate or joint venture. An impairment loss in respect of an equity accounted investee is measured by comparing the recoverable amount of the investment with its carrying amount. An impairment loss is recognised in profit and loss and is reversed when there is a favourable change in the estimates used to determine the recoverable amount.
The carrying value of non-financial assets, other than deferred tax assets, are reviewed at each balance sheet date to determine whether there is an indication of impairment. If any such indication exists, the asset's recoverable amount is estimated.
For goodwill and intangible assets that have indefinite lives or that are not yet available for use the recoverable amount is estimated on each balance sheet date.
The recoverable amount of an asset or cash-generating unit (CGU) is the greater of its value in use and its fair value less costs to sell. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. For the purpose of impairment testing, assets that cannot be tested individually are grouped together into the smallest group of assets that generates cash inflows from continuing use that are largely independent of the cash inflows of other assets or CGUs.
The goodwill acquired in a business combination, for the purpose of impairment testing, is allocated to cash-generating units that are expected to benefit from the synergies of the combination.
An impairment loss is recognised if the carrying amount of an asset or its cash-generating unit exceeds its estimated recoverable amount. All impairment losses are recognised in the profit or loss statement.
Impairment losses recognized in respect of cash-generating units are allocated first to reduce the carrying amount of any goodwill allocated to the units and then to reduce the carrying amount of the other assets in the unit (group of units) on a pro rata basis.
An impairment loss in respect of goodwill is not reversed. In respect of other assets, impairment losses in prior periods are assessed at each reporting date for indications that the loss has decreased or no longer exists. An impairment loss is reversed if there has been a change in the estimates used to determine the recoverable amount. An impairment loss is reversed only to the extent that the asset's carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortisation, if no impairment loss had been recognised.
Non-current assets, or disposal groups comprising assets and liabilities, that are expected to be recovered primarily through sale rather than through continuing use, are classified as held for sale. Immediately before classification as held for sale, the assets (or components of a disposal group) are remeasured in accordance with the Group's accounting policies. Thereafter the assets (or disposal group) are measured at the lower of their carrying amount and fair value less cost to sell. Any impairment loss on a disposal group is allocated first to goodwill, and then to the remaining assets and liabilities on a pro rata basis except that no loss is allocated to assets not in the measurement scope of IFRS 5, which continue to be measured in accordance with the Group's other accounting policies. Intangible assets and property, plant and equipment once classified as held for sale or distribution are not amortised or depreciated. In addition, equity accounting of equity accounted investees ceases once classified as held for sale or distribution.
Obligations for contributions to defined contribution pension plans are recognised as an expense in the profit or loss statement as the related service is provided.
The Group's net obligation in respect of defined benefit pension plans is calculated separately for each plan by estimating the amount of future benefit that employees have earned in return for their service in the current and prior periods; discounting that amount and deducting the fair value of any plan assets. The calculation is performed annually by a qualified actuary using the projected unit credit method. When the calculation results in a potential asset for the Group, the recognized asset is limited to the present value of economic benefits available in the form of a any future refunds from the plan or reductions in future contributions to the plan. To calculate the present value of economic benefits, consideration is given to any applicable minimum funding requirements.
Remeasurements of the net defined benefit liability, which comprise actuarial gains and losses, the return on plan assets (excluding interest) and the effect of the asset ceiling (if any, excluding interest), are recognised immediately in OCI. The Group determines the net interest expense (income) on the net defined benefit liability (asset) for the period by applying the discount rate used to measure the defined benefit obligation at the beginning of the annual period to the then net defined benefit liability (asset), taking into account any changes in the net defined benefit liability (asset) during the period as a result of contributions and benefit payments. Net interest expense and other expenses related to defined benefit plans are recognised in profit or loss.
When the benefits of a plan are changed or when a plan is curtailed, the resulting change in benefit that relates to past service or the gain or loss on curtailment is recognised immediately in profit or loss. The Group recognises gains and losses on the settlement of a defined benefit plan when the settlement occurs.
Belgian defined contribution plans are subject to the Law of April 28, 2003 on occupational pensions (hereafter 'the WAP'). According to article 24 of this Law, the employer has to guarantee an average minimum return of 3.75% on employee contributions and of 3.25% on employer contributions and this for contributions paid until December 31, 2015. As from January 2016, the employer has to guarantee an average minimum return of 1.75% on both employer and employee contributions (as changed by the Law of December 18, 2015). This guaranteed minimum return generally exceeds the return that is normally guaranteed by the insurer. Because the employer has to guarantee the statutory minimum return on these plans, not all actuarial and investment risks relating to these plans are transferred to the insurance company managing the plans. Therefore, these plans do not meet the definition of a defined contribution plan under IFRS and have to be classified by default as defined benefit plans. An actuarial calculation has been performed in accordance with IAS 19 based on the projected unit credit method.
Termination benefits are recognised as an expense when the Group is demonstrably committed, without realistic possibility or withdrawal, to a formal detailed plan to either terminate employment before the normal retirement date, or to provide termination benefits as a result of an offer made to encourage voluntary redundancy. Termination benefits for voluntary redundancies are recognised as an expense if the Group has made an offer of voluntary redundancy, it is probable that the offer will be accepted, and the number of acceptances can be estimated reliably. If benefits are payable more than 12 months after the reporting date, then they are discounted to their present value.
Short-term employee benefit obligations are measured on an undiscounted basis and are expensed as the related service is provided. A liability is recognised for the amount expected to be paid under short-term cash bonus or profit-sharing plans if the Group has a present legal or constructive obligation to pay this amount as a result of past service provided by the employee, and the obligation can be estimated reliably.
The grant date fair value of options granted to employees is recognised as an employee expense, with a corresponding increase in equity, over the period that the employees unconditionally become entitled to the options. The amounts recognised as an expense is adjusted to reflect the actual number of options for which the related service and non-market vesting conditions are expected to be met, such that the amount ultimately recognised as an expense is based on the number of awards that do meet the related service and non-market performance conditions at vesting date.
A provision is recognised in the statement of financial position when the Group has a legal or constructive obligation as result of a past event, that can be estimated reliably and it is probable that an outflow of benefits will be required to settle the obligation. If the effect is material, provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and, where appropriate, the risks specific to the liability.
Provisions for restructuring are recognised when the Group has approved a detailed and formal restructuring plan, and the restructuring has either commenced or has been announced publicly. Future operating costs are not provided for.
A provision for onerous contracts is recognised when the expected benefits to be derived by the Group from a contract are lower than the unavoidable cost of meeting its obligations under the contract. The provision is measured at the present value of the lower of the expected cost of terminating the contract and the expected net cost of continuing with the contract. Before a provision is recorded, the Group recognises any impairment loss on the assets associated with that contract.
The company and/ or its joint ventures generate revenues from charterers for the use of its assets. Assets are chartered using voyage/spot, time or bareboat charters and pool revenue:
Revenue from services such as ship management engineering and technical assistance services are recognised in the profit or loss statement over time as the services are provided. The customer simultaneously receives and consumes the benefits provided by the entity's performance as the entity performs (recurring services). Invoices and related payment terms depend on individual contractual terms.
Revenue from the licensing of EXMAR's intellectual property is in general recognised over time together with the underlying services rendered based on time and material spent. In case the license revenue is considered distinct and distinct within the context of the contract, this revenue will be recognized at the point in time when EXMAR satisfies the performance obligation and control is transferred to the customer.
Gain on the sale of assets is recognised in the profit or loss statement when control of the goods underlying the particular performance obligation is transferred to the customer. For the sale of a vessel, control is transferred to the customer at the moment that the vessel is delivered to the customer. Invoices and related payment terms depend on individual contractual terms.
if the Group acts in the capacity of an agent rather than as a principal in the transaction, then the revenue recognised is the net amount of commission made by the Group.
At inception of a contract, the Group assesses whether a contract is, or contains, a lease. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.
At commencement or on modification of a contract that contains a lease component, the Group allocates the consideration in the contract to each lease component on the basis of its relative standalone prices.
The Group recognises a right-of-use asset and a lease liability at the lease commencement date. The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date, plus any initial direct costs incurred and an estimate of costs to dismantle and remove the underlying asset or to restore the underlying asset or the site on which it is located, less any lease incentives received.
The right-of-use asset is subsequently depreciated using the straightline method from the commencement date to the end of the lease term, unless the lease transfers ownership of the underlying asset to the Group by the end of the lease term or the cost of the right-of-use asset reflects that the Group will exercise a purchase option. In that case the right-of-use asset will be depreciated over the useful life of the underlying asset, which is determined on the same basis as those of property and equipment. In addition, the right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability.
The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Group's incremental borrowing rate. Generally, the Group uses its incremental borrowing rate as the discount rate.
The Group determines its incremental borrowing rate by obtaining interest rates from various external financing sources and makes certain adjustments to reflect the terms of the lease and type of the asset leased.
Lease payments included in the measurement of the lease liability comprise the following:
The lease liability is measured at amortised cost using the effective interest method. It is remeasured when there is a change in future lease payments arising from a change in an index or rate, if there is a change in the Group's estimate of the amount expected to be payable under a residual value guarantee, if the Group changes its assessment of whether it will exercise a purchase, extension or termination option or if there is a revised in-substance fixed lease payment.
When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in profit or loss if the carrying amount of the right-of-use asset has been reduced to zero.
The Group presents right-of-use assets separately on the face of the balance sheet and lease liabilities in "Loans and borrowings" in the statement of financial position.
The Group has elected not to recognise right-of-use assets and lease liabilities for leases of low-value assets and short-term leases, including IT equipment. The Group recognises the lease payments associated with these leases as an expense on a straight-line basis over the lease term.
At inception or on modification of a contract that contains a lease component, the Group allocates the consideration in the contract to each lease component on the basis of their relative stand-alone prices.
When the Group acts as a lessor, it determines at lease inception whether each lease is a finance lease or an operating lease.
To classify each lease, the Group makes an overall assessment of whether the lease transfers substantially all of the risks and rewards incidental to ownership of the underlying asset. If this is the case, then the lease is a finance lease; if not, then it is an operating lease. As part of this assessment, the Group considers certain indicators such as whether the lease is for the major part of the economic life of the asset.
If an arrangement contains lease and non-lease components, then the Group applies IFRS 15 to allocate the consideration in the contract.
The Group recognises lease payments received under operating leases as income on a straight-line basis over the lease term as part of "Revenue".
Government grants are recognised initially as deferred income at fair value when there is a reasonable assurance that they will be received and the Group will comply with the conditions associated with the grant and are then recognised in profit and loss as other income on a systematic basis over the useful life of the asset. Grants that compensate the Group for expenses incurred are recognised in profit or loss on a systematic basis in the periods in which the expenses are recognised.
Finance income consists of interests received, dividend income, gains on the disposal of equity securities at FVTPL, changes in the fair value of financial assets at fair value through profit or loss, and gains on hedging instruments that are recognised in profit or loss and exchange rate gains. Interest income is recognised in the profit or loss statement as it accrues, taking into account the effective yield on the asset. Dividend income is recognised in the profit or loss statement on the date that the dividend is declared.
Finance expenses consist of interest expense on borrowings, unwinding of the discount on provisions, changes in the fair value of financial assets at fair value through profit or loss, impairment losses recognised on financial assets, exchange rate losses and losses on hedging instruments that are recognised in profit or loss.
Borrowing costs that are not directly attributable to the acquisition, construction or production of a qualifying asset are recognised in profit or loss using the effective interest method. Foreign currency gains and losses are reported on a net basis per currency as either other finance income or finance expense.
Income tax expense consists of current and deferred taxes. Current and deferred tax is recognised in the profit or loss statement, except to the extent it relates to a business combination, or when they relate to items that are recognised directly in equity or in other comprehensive income.
Current tax is the expected tax payable or receivable on the taxable income or loss of the year, using tax rates enacted or substantively enacted at the reporting date, and any adjustment to tax payable in respect of previous years. Current tax assets and liabilities are offset only if certain criteria are met.
Deferred tax is recognised on all temporary differences between the carrying amounts of assets and liabilities for reporting purposes and the amounts used for taxation purposes. The following temporary differences are not provided for: the initial recognition of goodwill, the initial recognition of assets or liabilities in a transaction that is not a business combination and that affects neither accounting, nor taxable profit, and differences relating to investments in subsidiaries, associates and joint arrangements to the extent that the Group is able to control the timing of reversal and it is probable that they will not reverse in the foreseeable future.
Deferred tax is measured at the tax rates that are expected to be applied to temporary differences when they reverse, based on the laws that have been enacted or substantively enacted by the reporting date. Deferred tax assets are recognised for unused tax losses, tax credits and deductible temporary differences, to the extent that it is probable that future taxable profits will be available against which they can be utilised.
Deferred tax assets are reduced when it is no longer probable that the related tax benefits will be realized. Unrecognized deferred tax assets are reassessed at each reporting date and recognised to the extent that is has become probable that future taxable profits will be available against which they can be used. Deferred tax assets and liabilities are offset only if certain conditions are met.
Tonnage tax is not accounted for as income taxes in accordance with IAS 12 and is not presented as part of income tax expense in the profit or loss statement but is shown under other operating expenses.
An operating segment is a component of the Group that engages in business activities from which it may earn revenues and incur expenses, including revenues and expenses that relate to transactions with any of the Group's other components. All operating segments' operating results are reviewed regularly by management to make decisions about resources to be allocated to the segment and assess its performance.
The result for each segment includes all income and expenses generated directly by this segment, as well as part of the income and expenses that can reasonably be allocated to this segment. The assets and liabilities allocated to a segment include as a minimum the assets and liabilities which are periodically reported to the Chief operating decision maker, being the Group's CEO and the Executive Committee.
Segment capital expenditure is the total cost incurred during the period to acquire property, plant and equipment and intangible assets.
The Group presents basic and diluted earnings per share for its ordinary shares. Basic earnings per share is calculated by dividing the profit or loss attributable to ordinary shareholders of the Company by the weighted average number of ordinary shares outstanding during the period, adjusted for treasury shares held. Diluted earnings per share is determined by adjusting the profit and loss attributable to ordinary shareholders and the weighted average of ordinary shares outstanding, adjusted for treasury shares held and for the effects of all dilutive potential ordinary shares such as share options granted to employees.
A discontinued operation is a component of the Group's business, the operations and cash flows of which can be clearly distinguished from the rest of the Group and which represents a separate major line of business or geographical area of operations that has been disposed of or is held for sale; is part of a single coordinated plan to dispose of a separate major line of business or geographic area of operations or is a subsidiary acquired exclusively with a view to re-sale. Classification of a discontinued operation occurs upon disposal or when the operation meets the criteria to be classified as held for sale, if earlier. When an operation is classified as a discontinued operation, the comparative profit or loss statement is restated as if the operation had been discontinued from the start of the comparative period.
In respect of joint ventures, the company continues to manage its operations based on internal management reports applying the principles of the proportionate consolidation method. The reconciliation of the segment reporting to the consolidated statement of financial position and the consolidated statement of profit or loss is presented in Note 3 Reconciliation segment reporting. All differences relate to the application of IFRS 11 Joint arrangements, no other differences exist.
The Group has 3 reportable segments. The Group's operating segments reflect the level at which the Group's CEO and the Executive Committee review the business and make decisions about the allocation of resources and other operating matters. These segments offer different products and services and are managed separately.
The company's internal and management structure does not distinguish any geographical information (non-current assets and revenue per major country) as the company's fleet is operated on a worldwide basis.
The intra-segment revenue mainly relates to management, supervision and crew services provided between segments.
Major shipping client Equinor (ex-Statoil) represented 19.9% (2020: 20.5%) of the revenue of the Shipping segment and 14.3% (2020: 12.1%) of the EXMAR Group revenue in 2021. The remaining part of the Shipping revenue is divided between 14 different customers. Gunvor represented 30.6% (2020: 36.7%) of the revenue of the Infrastructure segment and 5.7% (2020: 10.6%) of the EXMAR Group revenue in 2021. In 2020, YPF represented 17.3% of the revenue of the Infrastructure segment and 5.0% of the EXMAR Group revenue, versus 0% in 2021. The percentages mentioned are calculated excluding settlement fees. No other customers represented more than 10.0% of the EXMAR Group revenue in 2021.
| (In thousands of USD) | |||||
|---|---|---|---|---|---|
| CONSOLIDATED STATEMENT OF PROFIT OR | Supporting | ||||
| LOSS | Shipping Infrastucture | services | Eliminations | Total | |
| Revenue third party | 136,013 | 91,986 | 19,047 | 0 | 247,046 |
| Revenue intra-segment | 1,667 | 781 | 7,503 | -9,951 | 0 |
| Total revenue | 137,680 | 92,767 | 26,550 | -9,951 | 247,046 |
| Gain on disposal | 171 | 0 | 33 | 0 | 204 |
| Other operating income | 747 | 102 | 253 | -113 | 990 |
| Operating income | 138,598 | 92,869 | 26,836 | -10,064 | 248,239 |
| Operating result before depreciations, amortisations & impairment losses (EBITDA) |
65,054 | 54,420 | -5,987 | 0 | 113,486 |
| Depreciations and amortisations | -43,918 | -17,225 | -984 | 0 | -62,126 |
| Impairment losses and reversals | 5,700 | -20,063 | -23 | 0 | -14,385 |
| Operating result (EBIT) | 26,836 | 17,132 | -6,994 | 0 | 36,975 |
| Interest income (non-interco) | -4 | 1,179 | 162 | 0 | 1,337 |
| Interest income interco | 1 | 0 | 13,083 | -13,084 | 0 |
| Interest expenses (non-interco) | -15,009 | -11,194 | -140 | 0 | -26,343 |
| Interest expenses interco | -334 | -12,749 | -1 | 13,084 | 0 |
| Other finance income | 1,062 | 4,014 | 6,350 | -1,000 | 10,426 |
| Other finance expenses | -1,709 | -4,743 | -1,812 | 1,000 | -7,264 |
| Share of result of equity accounted investees (net of income tax) | 0 | -1,638 | 138 | 0 | -1,499 |
| Income tax expense | -182 | -695 | -1,119 | 0 | -1,997 |
| Segment result for the period | 10,660 | -8,694 | 9,668 | 0 | 11,635 |
| Attributable to: | |||||
| Non-controlling interest | 35 | ||||
| Owners of the Company | 11,600 |
| (In thousands of USD) CONSOLIDATED STATEMENT OF FINANCIAL |
|||||
|---|---|---|---|---|---|
| POSITION | Shipping | Infrastucture | Supporting services |
Eliminations | Total |
| Assets | |||||
| Vessels and barges | 555,353 | 409,128 | 0 | 0 | 964,481 |
| Other property, plant and equipment | 52 | 240 | 982 | 1,274 | |
| Intangible assets | 0 | 14 | 68 | 82 | |
| Right-of-use assets | 16,122 | 2,969 | 2,266 | 21,356 | |
| Investments in equity accounted investees | 0 | 2,969 | 2,400 | 5,369 | |
| Borrowings to equity accounted investees | 0 | 9,848 | -1,957 | 7,890 | |
| Assets held for sale | 17,709 | 0 | 0 | 17,709 | |
| Restricted cash | 1,761 | 76,121 | 0 | 77,882 | |
| Cash and cash equivalents | 35,843 | 10,869 | 60,362 | 107,074 | |
| Total segment assets | 626,840 | 512,157 | 64,121 | 0 | 1,203,118 |
| Unallocated other investments | 1,849 | ||||
| Unallocated trade and other receivables | 70,462 | ||||
| Other unallocated assets | 2,684 | ||||
| Total assets | 1,278,113 | ||||
| Liabilities | |||||
| Non-current borrowings | 413,621 | 116,216 | 1,665 | 531,502 | |
| Current borrowings | 56,206 | 88,578 | 661 | 145,445 | |
| Non-current provisions | 2,347 | 0 | 800 | 3,147 | |
| Current derivative financial instruments | 0 | 0 | 0 | 0 | |
| Total segment liabilities | 472,173 | 204,795 | 3,126 | 0 | 680,094 |
| Unallocated equity | 536,502 | ||||
| Unallocated trade and other payables | 59,474 | ||||
| Unallocated other liabilities | 2,044 | ||||
| Total equity and liabilities | 1,278,113 | ||||
| CASH FLOW STATEMENT | |||||
| Cash from operating activities | 48,645 | 26,710 | 88,766 | 164,121 | |
| Cash from investing activities | -135,473 | -2,548 | 255 | -137,765 | |
| Cash from financing activities | 94,946 | -21,611 | -45,645 | 27,691 | |
| Exchange rate fluctuations | -706 | ||||
| Total cash flow | 8,119 | 2,551 | 43,376 | 0 | 53,340 |
| Capital expenditures | -141,768 | -1,958 | -250 | -143,976 |
|---|---|---|---|---|
| Proceeds from disposals | 6,296 | 0 | 189 | 6,485 |
| (In thousands of USD) | Supporting | ||||
|---|---|---|---|---|---|
| CONSOLIDATED STATEMENT OF PROFIT OR LOSS | Shipping | Infrastucture | services | Eliminations | Total |
| Revenue third party | 130,951 | 213,126 | 40,082 | 0 | 384,159 |
| Revenue intra-segment | 3,849 | 165 | 6,718 | -10,732 | 0 |
| Total revenue | 134,800 | 213,291 | 46,800 | -10,732 | 384,159 |
| Gain on disposal | 49 | 1 | 45 | 0 | 95 |
| Other operating income | 345 | 174 | 1,051 | 0 | 1,570 |
| Operating income | 135,194 | 213,466 | 47,896 | -10,732 | 385,824 |
| Operating result before depreciations, amortisations & | |||||
| impairment losses (EBITDA) | 68,058 | 161,002 | 10,795 | 0 | 239,855 |
| Depreciations and amortisations | -44,429 | -25,184 | -1,059 | 0 | -70,672 |
| Impairment losses and reversals | -31,469 | -41 | -27 | 0 | -31,537 |
| Operating result (EBIT) | -7,840 | 135,777 | 9,709 | 0 | 137,646 |
| Interest income (non-interco) | 183 | 1,117 | 60 | 0 | 1,360 |
| Interest income interco | 193 | 191 | 17,752 | -18,136 | 0 |
| Interest expenses (non-interco) | -14,648 | -14,067 | -851 | 0 | -29,566 |
| Interest expenses interco | -749 | -17,177 | -210 | 18,136 | 0 |
| Other finance income | 767 | 394 | 527 | 0 | 1,688 |
| Other finance expenses | -4,049 | -5,597 | -6,449 | 0 | -16,095 |
| Share of result of equity accounted investees (net of income tax) | 0 | -2,139 | 89 | 0 | -2,050 |
| Income tax expense | -66 | -451 | -506 | 0 | -1,023 |
| Segment result for the period | -26,209 | 98,048 | 20,121 | 0 | 91,960 |
| Attributable to: | |||||
| Non-controlling interest | 25 | ||||
| Attributable to owners of the Company | 91,934 |
| (In thousands of USD) | Supporting | ||||
|---|---|---|---|---|---|
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION | Shipping Infrastucture | services | Eliminations | Total | |
| Assets | |||||
| Vessels and barges | 453,124 | 443,088 | 0 | 0 | 896,212 |
| Other property, plant and equipment | 65 | 328 | 1,287 | 1,680 | |
| Intangible assets | 0 | 13 | 60 | 73 | |
| Right-of-use assets | 22,784 | 2,200 | 953 | 25,937 | |
| Equity accounted investees | 0 | 5,285 | 1,846 | 7,131 | |
| Borrowings to equity accounted investees | 0 | 6,360 | 0 | 6,360 | |
| Assets held for sale | 11,619 | 0 | 0 | 11,619 | |
| Restricted cash | 1,761 | 75,575 | 0 | 77,336 | |
| Cash and cash equivalents | 27,758 | 8,433 | 17,543 | 53,734 | |
| Total segment assets | 517,111 | 541,282 | 21,689 | 0 | 1,080,082 |
| Unallocated other investments | 1,354 | ||||
| Unallocated trade and other receivables | 144,363 | ||||
| Other unallocated assets | 3,487 | ||||
| Total assets | 1,229,286 | ||||
| Liabilities | |||||
| Non-current borrowings | 300,940 | 205,907 | 438 | 507,285 | |
| Current borrowings | 88,369 | 18,999 | 4,287 | 111,655 | |
| Non-current provisions | 1,761 | 0 | 0 | 1,761 | |
| Current derivative financial instruments | 1,078 | 0 | 0 | 1,078 | |
| Total segment liabilities | 392,148 | 224,906 | 4,725 | 0 | 621,779 |
| Unallocated equity | 545,915 | ||||
| Unallocated trade and other payables | 54,834 | ||||
| Unallocated other liabilities Total equity and liabilities |
6,758 1,229,286 |
||||
| CASH FLOW STATEMENT | |||||
| Cash from operating activities | 54,490 | 19,870 | 29,127 | 103,487 | |
| Cash from investing activities | -26,729 | -1,276 | 2,028 | -25,977 | |
| Cash from financing activities | -48,707 | -23,751 | -30,269 | -102,727 | |
| Exchange rate fluctuations | 1,708 | ||||
| Total cash flow | -20,946 | -5,157 | 886 | 0 | -23,509 |
| ADDITIONAL INFORMATION | |||||
| Capital expenditures | -26,729 | -1,060 | -192 | -27,981 | |
| Proceeds from disposals | 0 | 0 | 91 | 91 |
The financial information of each operating segment is reviewed by management using the proportionate consolidation method. The below tables reconcile the financial information as reported in the consolidated statement of financial position and the consolidated statement of profit or loss (using the equity consolidation method as required under IFRS 11) with the financial information disclosed in Note 2 Segment reporting (using the proportionate consolidation method).
| (In thousands of USD) FOR THE YEAR ENDED 31 DECEMBER 2021 |
Proportionate consolidation |
Difference | Equity consolidation |
|---|---|---|---|
| Revenue | 247,046 | -98,816 | 148,229 |
| Gain on disposal | 204 | -151 | 52 |
| Other operating income | 990 | 0 | 990 |
| Vessel expenses | -80,634 | 35,565 | -45,068 |
| General and administrative expenses | -25,149 | 613 | -24,536 |
| Personnel expenses | -27,355 | 6 | -27,349 |
| Depreciations and amortisations | -62,126 | 30,762 | -31,364 |
| Impairment losses and reversals | -14,385 | -3,200 | -17,585 |
| Loss on disposal | -143 | 43 | -100 |
| Other operating expenses | -1,473 | 585 | -888 |
| Result from operating activities | 36,975 | -34,593 | 2,382 |
| Interest income | 1,337 | 200 | 1,537 |
| Interest expenses | -26,343 | 10,817 | -15,526 |
| Other finance income | 10,426 | -229 | 10,198 |
| Other finance expenses | -7,264 | 479 | -6,785 |
| Result before income tax and share of result of equity accounted investees | 15,131 | -23,326 | -8,195 |
| Share of result of equity accounted investees (net of income tax) | -1,499 | 23,268 | 21,769 |
| Income tax expense | -1,997 | 58 | -1,939 |
| Result for the period | 11,635 | 0 | 11,635 |
| (In thousands of USD) | Proportionate | Equity | |
|---|---|---|---|
| 31 DECEMBER 2021 | consolidation | Difference | consolidation |
| Vessels and barges | 964,481 | -316,045 | 648,436 |
| Other property, plant and equipment | 1,274 | 0 | 1,274 |
| Intangible assets | 82 | 0 | 82 |
| Right-of-use assets | 21,356 | -15,356 | 6,000 |
| Investments in equity accounted investees | 5,369 | 89,309 | 94,678 |
| Borrowings to equity accounted investees | 4 | 16,838 | 16,841 |
| Derivative financial asset | 761 | -761 | 0 |
| Non-current assets | 993,327 | -226,015 | 767,312 |
| Assets held for sale | 17,709 | -5,209 | 12,500 |
| Derivative financial asset | 920 | 0 | 920 |
| Other investments | 1,849 | 0 | 1,849 |
| Trade and other receivables | 70,462 | -15,308 | 55,154 |
| Short term borrowings to equity accounted investees | 7,887 | 7,520 | 15,407 |
| Current tax assets | 1,003 | 0 | 1,003 |
| Restricted cash | 77,882 | -1,761 | 76,121 |
| Cash and cash equivalents | 107,074 | -35,945 | 71,130 |
| Current assets | 284,787 | -50,703 | 234,083 |
| Total assets | 1,278,113 | -276,718 | 1,001,395 |
| Equity | 536,502 | 1 | 536,503 |
| Borrowings | 531,502 | -217,686 | 313,816 |
| Employee benefits | 730 | 0 | 730 |
| Non-current provisions | 3,147 | -2,347 | 800 |
| Non-current liabilities | 535,379 | -220,032 | 315,347 |
| Borrowings | 145,445 | -34,450 | 110,995 |
| Trade and other payables | 59,474 | -22,233 | 37,241 |
| Current tax liability | 1,314 | -5 | 1,309 |
| Current liabilities | 206,233 | -56,687 | 149,546 |
| Total equity and liabilities | 1,278,113 | -276,718 | 1,001,395 |
| (In thousands of USD) | Proportionate | Equity | |
|---|---|---|---|
| FOR THE YEAR ENDED 31 DECEMBER 2020 | consolidation | Difference | consolidation |
| Revenue | 384,159 | -99,005 | 285,154 |
| Gain on disposal | 95 | 0 | 95 |
| Other operating income | 1,570 | -36 | 1,534 |
| Vessel expenses | -84,819 | 35,969 | -48,850 |
| General and administrative expenses | -30,312 | 506 | -29,806 |
| Personnel expenses | -30,807 | 185 | -30,622 |
| Depreciations and amortisations | -70,672 | 33,402 | -37,270 |
| Impairment losses and reversals | -31,537 | 30,469 | -1,068 |
| Loss on disposal | -4 | 0 | -4 |
| Other operating expenses | -28 | 28 | 0 |
| Result from operating activities | 137,646 | 1,519 | 139,164 |
| Interest income | 1,360 | 598 | 1,958 |
| Interest expenses | -29,566 | 11,998 | -17,568 |
| Other finance income | 1,688 | -179 | 1,508 |
| Other finance expenses | -16,095 | 1,841 | -14,254 |
| Result before income tax and share of result of equity accounted investees | 95,033 | 15,776 | 110,809 |
| Share of result of equity accounted investees (net of income tax) | -2,050 | -15,780 | -17,830 |
| Income tax expense | -1,023 | 3 | -1,020 |
| Result for the period | 91,960 | 0 | 91,960 |
| (In thousands of USD) | Proportionate | Equity | |
|---|---|---|---|
| 31 DECEMBER 2020 | consolidation | Difference | consolidation |
| Vessels and barges | 896,212 | -334,789 | 561,424 |
| Other property, plant and equipment | 1,680 | 0 | 1,680 |
| Intangible assets | 73 | 0 | 73 |
| Right-of-use assets | 25,937 | -22,476 | 3,461 |
| Non-current receivables | 24,444 | 0 | 24,444 |
| Investments in equity accounted investees | 7,131 | 66,168 | 73,298 |
| Borrowings to equity accounted investees | 6,360 | 23,453 | 29,813 |
| Non-current assets | 961,838 | -267,645 | 694,193 |
| Assets held for sale | 11,619 | -1,619 | 10,000 |
| Other investments | 1,354 | 0 | 1,354 |
| Trade and other receivables | 118,419 | -10,783 | 107,636 |
| Short term borrowings to equity accounted investees | 1,500 | 10,000 | 11,500 |
| Current tax assets | 3,487 | -15 | 3,472 |
| Restricted cash | 77,336 | -1,761 | 75,575 |
| Cash and cash equivalents | 53,734 | -25,539 | 28,195 |
| Current assets | 267,449 | -29,717 | 237,732 |
| Total assets | 1,229,286 | -297,362 | 931,924 |
| Equity | 545,915 | 0 | 545,915 |
| Borrowings | 507,285 | -230,697 | 276,588 |
| Employee benefits | 1,715 | 0 | 1,715 |
| Non-current provisions | 1,761 | -1,761 | 0 |
| Non-current liabilities | 510,761 | -232,458 | 278,304 |
| Borrowings | 111,655 | -46,624 | 65,031 |
| Trade and other payables | 54,834 | -17,202 | 37,632 |
| Current tax liability | 5,043 | 0 | 5,043 |
| Current derivative financial instruments | 1,078 | -1,078 | 0 |
| Current liabilities | 172,610 | -64,904 | 107,706 |
| Total equity and liabilities | 1,229,286 | -297,362 | 931,924 |
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Shipping segment | 36,414 | 31,311 |
| Infrastructure segment - ordinary revenue | 32,710 | 61,618 |
| Infrastructure segment - settlement fees | 56,840 | 149,144 |
| Supporting services segment - ordinary revenue | 21,768 | 30,121 |
| Supporting services segment - settlement fees | 497 | 12,960 |
| Revenue | 148,229 | 285,154 |
The increase in total revenue at the Shipping segment is mainly a result of the new charter agreements for the two new build VLGC's, FLANDERS INNOVATION since mid-August 2021 and FLANDERS PIONEER since November 2021.
Ordinary revenue at the Infrastructure segment decreased significantly as a result of the unemployment of the TANGO FLNG since April 2020 and FSRU S188 since June 2021.
In 2020, YPF S.A. invoked force majeure under the Charter Agreement and Services Agreement for the TANGO FLNG and in October 2020, EXMAR and YPF reached a settlement agreement for a net amount of USD 149.1 million in consideration of the early settlement of the agreements and withdrawing of the arbitration proceedings. In accordance with IFRS 15, the full settlement fee was recognised in the statement of profit or loss of 2020. Per December 31, 2020 an amount of USD 109.8 million was still outstanding in respect of the settlement fee and this in accordance with the agreed payment schedule between both parties (USD 85.3 million in 2021 and USD 24.4 million in 2022, see Note 19 Trade and other receivables).
In 2021, Gunvor cancelled the charter agreement of the FSRU S188 and paid an early termination fee of USD 56.8 million.
The decrease in revenue at the Supporting services segment is related to the lower number of vessels under ship management, mainly caused by the termination of the ship management contracts of seven vessels of Excelerate Energy in prior year (see below).
In 2020, the Supporting services segment recognized in revenue the full cancellation fee of USD 13.0 million received from Excelerate Energy. In February 2019, Excelerate Energy, through the respective owning companies of each vessel, elected to terminate the ship management agreements for their seven vessels managed by EXMAR Shipmanagement NV. In accordance with the contractually agreed termination clauses a notice period up to two years had to be considered and a cancellation fee was due to EXMAR Shipmanagement. A transition schedule, subject to the operations of each vessel, and a payment schedule for the cancellation fee has been agreed between both parties end 2019.
Revenue which falls within the scope of IFRS 16 Leasing represented 46.1% (2020: 41.2%) of total revenue and is mainly situated in the Shipping segment. Revenue which falls within the scope of IFRS 15 Revenue from contracts with customers represented 53.9% (2020: 58.8%) of total revenue and is mainly situated in the Infrastructure and Supporting services segment. The percentages mentioned are calculated excluding settlement fees.
Major shipping clients Equinor (ex-Statoil) and Nippon Gas Line Co represented 28.2% (2020: 20.7%) and 29.0% (2020: 28.7%) respectively of the revenue of the Shipping segment. Both clients contributed 11.3% (2020: 5.3%) and 11.6% (2020: 7.3%) respectively to the EXMAR Group revenue in 2021. Gunvor represented 32.9% (2020: 38.1%) of the revenue of the Infrastructure segment and 11.8% (2020: 19.1%) of the EXMAR Group revenue in 2021. In 2020, YPF contributed 18.0% of the revenue of the Infrastructure segment and 9.0% of the EXMAR Group revenue, compared to 0% in 2021. The percentages mentioned are also calculated excluding settlement fees. No other customers represent more than 10.0% of the EXMAR Group revenue in 2021.
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Trade receivables, included in trade and other receivables (current + non-current) | 43,987 | 121,901 |
| Contract assets, included in trade and other receivables | 2,839 | 2,894 |
| Contract liabilities, included in trade and other payables | 6,479 | 8,818 |
| Contract balances | 53,305 | 133,613 |
Trade receivables decreased during 2021 as a result of the monthly payment of the settlement fee by YPF (USD 85.3 million during 2021) and for which USD 24.4 million is still to be received in 2022.
The contract assets mainly relate to the Group's rights to consideration for work completed but not billed at the reporting date. The contract assets are transferred to receivables when the rights become unconditional. The contract liabilities primarily relate to invoices issued in respect of vessel income (prepaid hire).
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Vessel expenses crew | -23,850 | -24,564 |
| Vessel expenses maintenance | -14,136 | -14,066 |
| Vessel expenses insurance | -2,693 | -3,477 |
| Vessel expenses other | -4,389 | -6,743 |
| Vessel expenses | -45,068 | -48,850 |
Vessel expenses are expenses made to operate a vessel and include primarily crew, maintenance, insurance and other related expenses.
In 2021, these expenses decreased primarily due to lower crew and other expenses for the TANGO FLNG and FSRU S188 as a result of their (partial) unemployment during the year, partially offset by additional operating expenses for the two new VLGC's.
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Administrative expenses | -22,637 | -26,637 |
| Office expenses | -2,438 | -3,158 |
| Travel expenses | -2,085 | -1,977 |
| IT & communication expenses | -2,073 | -1,861 |
| Fees | -6,685 | -9,883 |
| Other employee benefits | -8,738 | -9,118 |
| Insurance | -619 | -640 |
| Non-income based taxes | -1,256 | -2,387 |
| Other expenses | -643 | -782 |
| General and administrative expenses | -24,536 | -29,806 |
General and administrative expenses decreased compared to 2020, mainly as a consequence of lower office expenses, lower fees and non-income based taxes due to less withholding taxes for TANGO FLNG.
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Salaries and wages | -22,568 | -25,214 |
| Social security charges | -3,991 | -4,586 |
| Employee benefit, defined benefit and defined contribution plan | -789 | -821 |
| Personnel expenses | -27,349 | -30,622 |
| At year-end | 2021 | 2020 |
|---|---|---|
| Seagoing | 1,615 | 1,844 |
| Staff | 234 | 250 |
| Number of personnel members | 1,849 | 2,094 |
The number of personnel members represents the effective number of personnel members in service per period end (including the seagoing employees of our equity accounted investees). Personnel expenses decrease in comparison with 2020, mainly as a consequence of a decreased number of personnel staff.
A significant part of EXMAR's seagoing personnel is employed on the assets held or operated by EXMAR's equity accounted investees, the related expense is not included in the personnel expenses or crew expenses disclosed above but presented as vessel expenses in EXMAR's equity accounted investees.
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Interest income on borrowings to equity accounted investees | 1,508 | 1,888 |
| Interest income on cash and cash equivalents | 29 | 70 |
| Interest income | 1,537 | 1,958 |
| Interest expenses on borrowings | -15,526 | -17,568 |
| Interest expenses | -15,526 | -17,568 |
The interest income on borrowings to equity accounted investees relates to interests charged to these equity accounted investees on the borrowings provided by EXMAR and decreased as a result of lower LIBOR rates and lower outstanding balances. We refer in this respect also to Note 16 Borrowings to equity accounted investees.
Interest expenses relate to EXMAR's borrowings as disclosed in Note 24 Borrowings. The evolution in interest expenses is the combined effect of on the one hand higher borrowings (to finance the two new VLGC's) and on the other hand lower reference rates (LIBOR and NIBOR) and a lower margin on the TANGO FLNG financing from Bank of China (from 3.0% to 2.2%).
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Realised exchange gains | 2,237 | 347 |
| Unrealised exchange gains | 6,270 | 923 |
| Dividend income from non-consolidated companies | 16 | 121 |
| Equity securities measured at FVTPL | 662 | 0 |
| Fair value gain on financial instruments | 920 | 0 |
| Other | 92 | 116 |
| Other finance income | 10,198 | 1,508 |
| Realised exchange losses | -928 | -2,452 |
| Unrealised exchange losses | -1,933 | -6,085 |
| Amortisation transaction costs | -2,674 | -2,991 |
| Banking fees | -922 | -1,029 |
| Equity securities measured at FVTPL | 0 | -757 |
| Loss on sale of investments | 0 | -607 |
| Other | -328 | -334 |
| Other finance expenses | -6,785 | -14,254 |
In 2021 EXMAR recorded net exchange gains of USD 5.6 million while in 2020 EXMAR had USD -7.3 million of net exchange gain losses. This is primarily the result of the weakening of the EUR and NOK versus the USD in 2021. On the translation of the NOK bond into USD at year-end 2021, EXMAR recorded an unrealized exchange gain of USD 2.4 million, while in 2020, the translation resulted in an unrealized exchange loss of USD 2.2 million.
The profit and loss effect in respect of the equity securities measured at FVTPL relates to the equity securities as disclosed in Note 18 Other investments.
End 2021, EXMAR purchased NOK 240.0 million forwards for USD 26.3 million, which results in a fair value gain of USD 0.9 million on December 31, 2021 (see also Note 28 Financial risks and financial instruments).
In 2020, EXMAR sold 149,089 shares in Teekay LNG (TGP) for USD 1.7 million, which resulted in a loss of USD 0.6 million.
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Equity accounted investees - share of other comprehensive income | 618 | 93 |
| Foreign currency translation differences | -1,521 | 5,125 |
| Finance income/expense recognised directly in equity | -904 | 5,218 |
| Recognised in: | ||
| Translation reserve | -1,942 | 5,517 |
| Hedging reserve | 1,059 | -320 |
| Non-controlling interest | -20 | 21 |
| -904 | 5,218 |
The movement of the translation reserve is mainly the consequence of the evolution of the USD/EUR exchange rate.
In certain of our equity accounted investees, interest rate swaps (IRS) contracts were signed to cover their exposure on variable interest rates.
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Taxes current period | -1,945 | -1,218 |
| Prior year adjustments | 6 | 198 |
| Income taxes | -1,939 | -1,020 |
| Deferred income taxes | 0 | 0 |
| Income taxes | -1,939 | -1,020 |
| RECONCILIATION | ||
| Result before income tax | 13,574 | 92,980 |
| Tax at domestic tax rate | -25.00% -3,393 |
-25.00% -23,245 |
| Tax impact on share of profit of equity accounted investees | 5,442 | -4,457 |
| Increase/decrease resulting from: | ||
| Effects of tax rates in foreign jurisdictions | -4,621 | 24,470 |
| Non-deductible expenses | -244 | -488 |
| Other taxes | -803 | -518 |
| Current year tax losses/ credits for which no deferred tax asset has been recognised |
-10,225 | -7,619 |
| Use of tax credits, tax losses carried forward, for which no DTA was recognised before |
15,706 | 10,672 |
| Unused tax losses under the Belgian tonnage tax regime | -3,429 | 0 |
| Tax exempt income | -149 | -30 |
| Adjustments in respect of prior years | -223 | 196 |
| Reconciliation of the effective tax rate | -14.29% -1,939 |
-1.10% -1,020 |
The other taxes mainly relate to local company taxes paid in EXMAR Shipmanagement Congo branch relating to NKOSSA.
| (In thousands of USD) | Under construction - | |||
|---|---|---|---|---|
| COST | Shipping | Infrastructure | advance payments | Total |
| Balance as per 1 January 2020 | 121,947 | 486,113 | 15,470 | 623,529 |
| Changes during the financial year | ||||
| Acquisitions | 821 | 1,060 | 15,470 | 17,349 |
| Borrowing costs | 0 | 0 | 2,222 | 2,222 |
| Disposals | -417 | 0 | 0 | -417 |
| Balance as per 31 December 2020 | 122,350 | 487,173 | 33,163 | 642,684 |
| Balance as per 1 January 2021 | 122,350 | 487,173 | 33,163 | 642,684 |
| Changes during the financial year | ||||
| Acquisitions | 4,188 | 1,516 | 128,878 | 134,582 |
| Borrowing costs | 0 | 0 | 720 | 720 |
| Reclassification | 1,909 | 0 | 0 | 1,909 |
| Transfers | 162,761 | 0 | -162,761 | 0 |
| Balance as per 31 December 2021 | 291,209 | 488,688 | 0 | 779,896 |
| DEPRECIATIONS AND IMPAIRMENT LOSSES | ||||
| Balance as per 1 January 2020 | 18,576 | 28,348 | 0 | 46,925 |
| Changes during the financial year | ||||
| Depreciations | 11,564 | 23,190 | 0 | 34,754 |
| Disposals | -417 | 0 | 0 | -417 |
| Balance as per 31 December 2020 | 29,723 | 51,539 | 0 | 81,261 |
| Balance as per 1 January 2021 | 29,723 | 51,539 | 0 | 81,261 |
| Changes during the financial year | ||||
| Depreciations | 13,691 | 15,600 | 0 | 29,291 |
| Impairments | 0 | 19,000 | 0 | 19,000 |
| Reclassification | 1,908 | 0 | 0 | 1,908 |
| Balance as per 31 December 2021 | 45,322 | 86,139 | 0 | 131,461 |
| NET BOOK VALUE | ||||
| Net book value as per 31 December 2020 | 92,627 | 435,634 | 33,163 | 561,424 |
| Net book value as per 31 December 2021 | 245,887 | 402,549 | 0 | 648,436 |
The acquisitions in 2021 mainly relate to the two new VLGC's, FLANDERS INNOVATION and FLANDERS PIONEER for which advances of USD 33.2 million were paid in previous years. These vessels were delivered end June 2021 and September 2021 respectively and at that moment transferred to the Shipping segment (total acquisition cost of USD 162.8 million).
Additional acquisitions in 2021 at the Shipping segment related to capitalized first outfitting costs of these two new VLGC's (USD 2.9 million) and capitalized dry-dock expenses (USD 1.3 million). EXMAR also made USD 1.1 million of capital expenditures for the FSRU S188 (Infrastructure segment).
During 2020, additional investments were related to capitalized dry dock expenses (Shipping segment) and TANGO FLNG improvements (Infrastructure segment).
The vessels are pledged as a security for the related underlying liabilities. We refer to Note 24 Borrowings for more information in respect of these underlying liabilities.
In 2020, the market conditions for the pressurized feet, led management to reassess the useful life of this fleet and reduce the useful life from 30 years to 20 years (from construction date) as from 2020 onwards. This change had an impact of USD 5.4 million additional depreciation charges in 2020. Furthermore, the 2020 depreciations included the full depreciation of specific costs incurred and capitalized related to the YPF contract following the settlement of the contract (extra impact of USD 5.8 million).
For the wholly-owned fleet, internal and external triggers are evaluated which indicate that the carrying value of the fleet should be tested for impairment. The carrying amount of the fleet is compared to the recoverable amount, which is the higher of the fair value less cost to sell and the value in use.
The fair value less costs to sell is based upon the average fair market value as determined by two independent ship brokers or recent market transactions of comparable assets. This market value is corrected with an average brokerage commission to be paid when a vessel is sold. The value in use is based upon the estimated future cash flows discounted to their present value and reflecting current market assessments relating to freight rate estimates, employment and operating expenses. The value in use model also includes assumptions taken amongst others with respect to future hire paid, contract duration and number of months interval between two contracts. The operating cash flows are based on internal information and a sensitivity analysis is performed on each assumption. The discounted cash flow model used by management includes estimated cash flows for the remaining lifetime of the wholly-owned fleet. Three-year cash flow forecasts are estimated by management based upon the past experience as well as current market expectations regarding volumes and freight rates going forward. Freight rates as well as operating expenses subsequent to this three-year period are expected to change in line with estimated inflation afterwards. The discount rate used is a weighted average cost of capital of 5.5% for the Shipping LPG segment, 6.0% for the Shipping LNG segment and 9.2% for the Infrastructure segment.
The early termination of the FSRU S188 charter agreement in April 2021 has triggered an impairment test at June 30, 2021. An impairment charge of USD 19.0 million was recorded based on the fair value less cost to sell as determined by two independent brokers, taking into account the wide variety of terms and parties under negotiation at that time. At year-end 2021, management assessed that the fair value less cost to sell is still the most appropriate basis and concluded to maintain the impairment charge of USD 19.0 million recorded as of June 30, 2021.
Management also updated the impairment testing of the currently unemployed TANGO FLNG and the fair value less cost to sell as well as the value in use exceed the carrying value. The sensitivity analysis to simulate changes in the WACC (+1%) and future hire income (-10%) shows sufficient headroom and management concluded there is no need for impairment.
For vessels under joint venture ownership, impairment triggers are evaluated in the same way as for the wholly-owned fleet. We refer to Note 14 Investments in equity accounted investees in this respect.
| (In thousands of USD) COST |
Land and buildings |
Machinery and equipment |
Furniture and movables |
Total |
|---|---|---|---|---|
| Balance as per 1 January 2020 | 3,949 | 1,398 | 4,633 | 9,980 |
| Changes during the financial year | ||||
| Acquisitions | 0 | 30 | 162 | 192 |
| Disposals | 0 | -1 | -618 | -619 |
| Exchange differences | 365 | -15 | 141 | 491 |
| Balance as per 31 December 2020 | 4,314 | 1,411 | 4,319 | 10,044 |
| Balance as per 1 January 2021 | 4,314 | 1,411 | 4,319 | 10,044 |
| Changes during the financial year | ||||
| Acquisitions | 0 | 43 | 207 | 250 |
| Disposals | 0 | -509 | -937 | -1,446 |
| Exchange differences | -332 | 14 | -125 | -443 |
| Balance as per 31 December 2021 | 3,981 | 959 | 3,464 | 8,404 |
| DEPRECIATIONS AND IMPAIRMENT LOSSES | ||||
| Balance as per 1 January 2020 | 3,244 | 1,241 | 3,698 | 8,183 |
| Changes during the financial year | ||||
| Depreciations | 30 | 97 | 281 | 409 |
| Disposals | 0 | -1 | -618 | -619 |
| Exchange differences | 302 | -16 | 106 | 391 |
| Balance as per 31 December 2020 | 3,576 | 1,321 | 3,466 | 8,363 |
| Balance as per 1 January 2021 | 3,576 | 1,321 | 3,466 | 8,363 |
| Changes during the financial year | ||||
| Depreciations | 32 | 68 | 238 | 338 |
| Disposals | 0 | -509 | -687 | -1,196 |
| Exchange differences | -277 | 12 | -109 | -375 |
| Balance as per 31 December 2021 | 3,331 | 892 | 2,908 | 7,130 |
| NET BOOK VALUE | ||||
| Net book value as per 31 December 2020 | 738 | 90 | 852 | 1,680 |
| Net book value as per 31 December 2021 | 651 | 67 | 556 | 1,274 |
| (In thousands of USD) | |
|---|---|
| COST | Concessions, patents, licences |
| Balance as per 1 January 2020 | 2,685 |
| Changes during the financial year | |
| Acquisitions | 17 |
| Disposals | -321 |
| Exchange differences | 95 |
| Balance as per 31 December 2020 | 2,475 |
| Balance as per 1 January 2021 | 2,475 |
| Changes during the financial year | |
| Acquisitions | 79 |
| Disposals | -45 |
| Exchange differences | -88 |
| Balance as per 31 December 2021 | 2,421 |
| DEPRECIATIONS AND IMPAIRMENT LOSSES | |
| Balance as per 1 January 2020 | 2,490 |
| Changes during the financial year | |
| Depreciations | 140 |
| Disposals | -321 |
| Exchange differences | 95 |
| Balance as per 31 December 2020 | 2,403 |
| Balance as per 1 January 2021 | 2,403 |
| Changes during the financial year | |
| Depreciations | 67 |
| Disposals | -45 |
| Exchange differences | -85 |
| Balance as per 31 December 2021 | 2,340 |
| NET BOOK VALUE | |
| Net book value as per 31 December 2020 | 73 |
| Net book value as per 31 December 2021 | 82 |
The Group has initially applied IFRS 16 from January 1, 2019. IFRS 16 introduced a single, on-balance sheet accounting model for lessees. As a result, the Group, as a lessee, has recognised right-of-use assets representing its rights to use the underlying assets and lease liabilities representing its obligation to make lease payments (we refer to Note 24 Borrowings in respect of right-of-use lease liabilities).
| (In thousands of USD) COST |
Property Motor vehicles | IT equipment | Total | |
|---|---|---|---|---|
| Balance as per 1 January 2020 | 5,702 | 2,030 | 625 | 8,357 |
| Changes during the financial year | ||||
| Additions | 1,021 | 0 | 0 | 1,021 |
| Terminations | -153 | -2,030 | 0 | -2,184 |
| Contract re-measurement/contract modification | 17 | 0 | 0 | 17 |
| Balance as per 31 December 2020 | 6,586 | 0 | 625 | 7,211 |
| Balance as per 1 January 2021 | 6,586 | 0 | 625 | 7,211 |
| Changes during the financial year | ||||
| Additions | 2,897 | 0 | 92 | 2,990 |
| Terminations | -2,085 | 0 | -267 | -2,352 |
| Exchange differences | -64 | 0 | -3 | -67 |
| Contract re-measurement/contract modification | 1,340 | 0 | 0 | 1,340 |
| Balance as per 31 December 2021 | 8,675 | 0 | 446 | 9,121 |
| DEPRECIATIONS AND IMPAIRMENT LOSSES | ||||
| Balance as per 1 January 2020 | 1,721 | 310 | 215 | 2,246 |
| Changes during the financial year | ||||
| Depreciations | 1,818 | 0 | 149 | 1,968 |
| Impairment | -153 | -310 | 0 | -464 |
| Balance as per 31 December 2020 | 3,386 | 0 | 364 | 3,750 |
| Balance as per 1 January 2021 | 3,386 | 0 | 364 | 3,750 |
| Changes during the financial year | ||||
| Depreciations | 1,487 | 0 | 181 | 1,668 |
| Terminations | -2,083 | 0 | -267 | -2,351 |
| Exchange differences | 59 | 0 | -5 | 54 |
| Balance as per 31 December 2021 | 2,848 | 0 | 273 | 3,121 |
| NET BOOK VALUE Net book value as per 31 December 2020 |
3,201 | 0 | 260 | 3,461 |
| Net book value as per 31 December 2021 | 5,827 | 0 | 173 | 6,000 |
The increase in the net book value of the right-of-use assets by USD 2.5 million in 2021 is primarily due to new lease property lease agreements (USD 2.1 million) for the Belgian offices and the contract modification (extension lease term) of the US office lease (USD 1.3 million), partially offset by the depreciation charge of the year.
The change in investments in equity accounted investees can be detailed as follows:
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Balance as per 1 January | 73,298 | 95,557 |
| Changes during the period: | ||
| Share in profit/(loss) | 21,769 | -17,830 |
| Entry in consolidation scope | 0 | 50 |
| Dividends | -379 | -3,814 |
| Allocation of negative net assets (1) | -721 | -758 |
| Exchange differences | -441 | 413 |
| Changes in other comprehensive income equity accounted investees | 1,059 | -320 |
| Other | 93 | 0 |
| Balance as per 31 December | 94,678 | 73,298 |
(1) The equity accounted investees for whom the share in the net assets is negative, are allocated to other components of the investor's interest in the equity accounted investee (i.e. primarily deducted from receivables) and if the negative net asset exceeds the investor's interest, a corresponding liability is recognized only to the extent that the Group has a legal or constructive obligation. In total, an amount of USD 9.9 million (USD 10.6 million at year-end 2020) was netted in respect of negative net assets.
EXMAR has analysed the existing joint arrangements and concluded that the existing joint arrangements are all joint ventures in accordance with IFRS 11 Joint arrangements.
EXMAR has provided guarantees to financial institutions that granted credit facilities to her equity accounted investees. As of December 31, 2021 an amount of USD 473.8 million (2020: USD 511.1 million) was outstanding under such loan agreements, of which EXMAR has guaranteed USD 236.9 million (2020: USD 255.5 million). We refer in this respect also to Note 28 Financial risks and financial instruments. EXMAR did not incur material contingent liabilities versus its equity accounted investees. No other commitments than the earlier mentioned guarantees are provided by EXMAR to its equity accounted investees.
Following regulatory requirements or borrowing arrangements, our joint ventures or associates may be restricted to make cash distributions such as dividend payments or repayments of shareholder loans. Under the borrowing arrangements our joint ventures or associates may only make a distribution if no event of default or no breach of any covenant would result from such distribution. Under corporate law, dividend distributions are restricted if the net assets would be less than the amount of paid up capital plus any reserves that cannot be distributed.
For the fleet under joint-venture ownership, impairment triggers are evaluated in the same way as for the wholly-owned fleet. We refer to Note 10 Vessels and barges for more information in this respect. In 2020, EXMAR accounted for a share in the loss of the equity accounted investees, which is mainly explained by impairment charges on older vessels (USD 30.5 million for EXMAR's share). During 2021, impairment charges were reversed for two vessels sold and one vessel classified as held for sale at year-end (positive impact of USD 3.2 million on EXMAR's share in profit).
EXMAR has no liabilities towards its equity accounted investees and has the following assets:
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Investments in equity accounted investees: | ||
| Joint ventures | 89,308 | 66,167 |
| Associates | 5,370 | 7,131 |
| Borrowings to equity accounted investees: | ||
| Long-term | 16,841 | 29,813 |
| Short-term (or current portion of long-term) | 15,407 | 11,500 |
| Total | 126,926 | 114,611 |
| Joint ventures | Segment | JV partner | Description activities |
|---|---|---|---|
| AEX LNG management | Supporting services Anglo-Eastern | Newbuilding supervision and LNG vessel management for | |
| (liquidated in 2021) | third party owners | ||
| Estrela Ltd | Infrastructure | ASS | Owner of the accommodation barge NUNCE |
| EXMAR Gas Shipping Ltd | Shipping | TEEKAY LPG | Previously owner of the midsize vessels TOURAINE |
| EXMAR LPG BV | Shipping | TEEKAY LPG | Holding company for EXMAR-Teekay LPG activities |
| EXMAR Shipping BV | Shipping | TEEKAY LPG | Owner of 20 midsize carriers, of which two carriers under |
| finance lease and one held for sale | |||
| Good Investment Ltd | Shipping | TEEKAY LPG | Time-charter agreement of the VLGC BW TOKYO |
| Monteriggioni Inc | Shipping | MOL | Owner of the LNG carrier EXCEL which was sold during 2017 |
| - dormant since | |||
| Solaia Shipping Llc | Shipping | TEEKAY LNG | Owner of the LNG carrier EXCALIBUR |
| Associates | Segment | Ownership% | Description activities |
| Bexco NV | Supporting services 44.91% | Rope manufacturer for marine and offshore industry | |
| Marpos NV | Supporting services 45.00% | Provides waste solutions for maritime industry | |
| Electra Offshore Ltd | Infrastructure | 40.00% | Owner of the accommodation barge WARIBOKO |
| Exview Hong Kong Ltd | Infrastructure | 40.00% | Bareboat owner of the accommodation barge WARIBOKO |
| Springmarine Nigeria Ltd | Infrastructure | 40.00% | Time-charter agreement for the accommodation barge WARIBOKO |
| Joint ventures | Associates | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| JV partner | Teekay LPG | MOL | Teekay LNG | ASS | Anglo- Eastern |
||||
| Ownership percentage | 50% | 50% | 50% | 50% | 50% | 45% | 45% | 40% | |
| Total Teekay | Monte | Solaia | Estrela | Total Wariboko | |||||
| Entity | LPG | riggioni | Shipping | Ltd | AEX | BEXCO | Marpos | companies | TOTAL |
| Non current assets | 621,033 | 30,127 | 13,161 | 6,664 | 355 | 7,630 | 678,970 | ||
| Current assets | 86,195 | 4,693 | 4,475 | 5,659 | 18,958 | 1,297 | 8,569 | 129,846 | |
| of which cash and cash equivalents | 54,474 | 4,693 | 4,263 | 5,626 | 228 | 942 | 218 | 70,444 | |
| Non current liabilities | 507,258 | 4,693 | 7,500 | 3,478 | 1,015 523,944 | ||||
| of which bank borrowings | 253,137 | 7,500 | 3,063 | 263,700 | |||||
| of which finance leases | 174,734 | 174,734 | |||||||
| of which other borrowings | 49,531 | 49,531 | |||||||
| Current liabilities | 99,777 | 20 | 11,630 | 1,520 | 11,167 | 676 | 21,057 | 145,847 | |
| of which bank borrowings | 26,233 | 10,000 | 894 | 37,127 | |||||
| of which finance leases | 32,071 | 32,071 | |||||||
| of which other borrowings | 15,000 | 9,848 | 24,848 | ||||||
| Revenue | 173,777 | 21,687 | 10,401 | 48,424 | 2,128 | 5,075 | 261,492 | ||
| Depreciation and amortization | 56,144 | 3,705 | 1,750 | 889 | 72 | 2,293 | 64,853 | ||
| Impairment (reversal) | -6,400 | -72 | 1,925 | -4,547 | |||||
| Interest income | 439 | -7 | 432 | ||||||
| Interest expense | 21,263 | 1,204 | 155 | 10 | 1,177 | 23,809 | |||
| Income tax expense | 115 | 547 | 112 | 774 | |||||
| Profit or (loss) from continuing operations | 34,434 | -1,247 | 11,460 | 1,708 | 182 | 2,233 | 307 | -6,603 | 42,474 |
| Other comprehensive income | 1,521 | 596 | 2,117 | ||||||
| Total comprehensive income | 35,955 | -1,247 | 12,056 | 1,708 | 182 | 2,233 | 307 | -6,603 | 44,591 |
| Net assets (100%) | 130,049 | -20 | 15,472 | 17,300 | 10,977 | 976 | -4,858 | 169,896 | |
| EXMAR share in net assets | 65,025 | -10 | 7,736 | 8,650 | 4,930 | 439 | -1,943 | 84,826 | |
| Share in net assets of equity accounted investees | |||||||||
| on January 1, 2021 | 47,086 | 614 | 1,708 | 7,796 | -224 | 4,605 | 444 | 680 | 62,709 |
| Share in total comprehensive income | 17,978 | -624 | 6,028 | 854 | 91 | 1,003 | 138 | -2,641 | 22,827 |
| Dividends | -277 | -103 | -379 | ||||||
| Foreign currency translation differences | -401 | -40 | -441 | ||||||
| Other | -39 | 133 | 94 | ||||||
| Share in net assets of equity accounted investees on | |||||||||
| December 31, 2021 | 65,024 | -10 | 7,736 | 8,650 | 4,930 | 439 | -1,961 | 84,809 | |
| Netting negative equity | 7,908 | 1,961 | 9,869 | ||||||
| Share in net assets of equity accounted investees on December 31, 2021, after netting negative equity |
72,922 | 7,736 | 8,650 | 4,930 | 439 | 94,678 |
| Joint ventures | Associates | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| JV partner | Teekay LPG | MOL | Teekay LNG | ASS | Eastern Anglo |
||||
| Ownership percentage | 50% | 50% | 50% | 50% | 50% | 45% | 45% | 40% | |
| Total Teekay | Monte | Solaia | Estrela | Total Wariboko | |||||
| Entity | LPG | riggioni | Shipping | Ltd | AEX | BEXCO | Marpos | companies | TOTAL |
| Non current assets | 666,655 | 32,964 | 14,911 | 7,545 | 441 | 9,168 | 731,684 | ||
| Current assets | 48,100 | 4,778 | 10,087 | 946 | 334 | 33,551 | 1,212 | 11,031 | 110,039 |
| of which cash and cash equivalents | 32,226 | 4,778 | 9,857 | 891 | 196 | 302 | 917 | 147 | 49,314 |
| Non current liabilities | 613,988 | 3,522 | 750 | 4,353 | 8,208 | 630,821 | |||
| of which bank borrowings | 259,370 | 3,859 | 263,229 | ||||||
| of which finance leases | 202,023 | 202,023 | |||||||
| of which other borrowings | 152,596 | 750 | 8,208 | 161,554 | |||||
| Current liabilities | 74,661 | 28 | 39,635 | 266 | 31 | 26,489 | 667 | 10,833 | 152,610 |
| of which bank borrowings | 26,080 | 31,723 | 3,593 | 61,396 | |||||
| of which finance leases | 34,575 | 34,575 | |||||||
| of which other borrowings | 1,500 | 1,500 | |||||||
| Revenue | 173,341 | 20,006 | 10,448 | 23,395 | 1,851 | 2,747 | 231,788 | ||
| Depreciation and amortization | 60,296 | 4,754 | 1,755 | 917 | 73 | 1,897 | 69,692 | ||
| Impairment (reversal) | 26,939 | 34,000 | 111 | 61,050 | |||||
| Interest income | 1,793 | 56 | 12 | 1 | 1,862 | ||||
| Interest expense | 25,286 | 1,766 | 225 | 9 | 1,106 | 28,392 | |||
| Income tax expense or income | 6 | 49 | 72 | 127 | |||||
| Profit or loss from continuing operations | -6,527 | -45 | -26,621 | 2,182 | -547 | 2,053 | 198 | -7,653 | -36,960 |
| Other comprehensive income | -349 | -291 | -640 | ||||||
| Total comprehensive income | -6,876 | -45 | -26,912 | 2,182 | -547 | 2,053 | 198 | -7,653 | -37,600 |
| Net assets (100%) | 26,106 | 1,228 | 3,416 | 15,591 | -447 | 10,254 | 986 | 1,158 | 58,292 |
| EXMAR share in net assets | 13,053 | 614 | 1,708 | 7,796 | -224 | 4,605 | 444 | 521 | 28,517 |
| Share in net assets of equity accounted investees | 50,525 | 637 | 15,164 | 10,191 | 3,534 | 419 | 3,742 | 84,210 | |
| on January 1, 2020 | |||||||||
| Share in total comprehensive income | -3,438 | -23 | -13,456 | 1,091 | -274 | 922 | 89 | -3,061 | -18,149 |
| Dividends | -3,486 | -227 | -101 | -3,814 | |||||
| Foreign currency translation differences | 377 | 36 | 413 | ||||||
| Other | 50 | 50 | |||||||
| Share in net assets of equity accounted investees on December 31, 2020 |
47,087 | 614 | 1,708 | 7,796 | -224 | 4,605 | 444 | 681 | 62,711 |
| Netting negative equity | 8,964 | 224 | 1,402 | 10,589 | |||||
| on December 31, 2020, after netting negative equity Share in net assets of equity accounted investees |
56,050 | 614 | 1,708 | 7,796 | 4,605 | 444 | 2,082 | 73,299 |
| Supporting | ||||
|---|---|---|---|---|
| (In thousands of USD) | Shipping | Infrastructure | services | Total |
| As per 1 January 2020 | 42,067 | 7,912 | 0 | 49,979 |
| New loans and borrowings | 0 | 200 | 375 | 575 |
| Repayments | -10,000 | 0 | 0 | -10,000 |
| Change in allocated negative net assets (1) | 1,218 | -236 | -223 | 759 |
| As per 31 December 2020 | 33,285 | 7,876 | 152 | 41,313 |
| More than 1 year | 23,285 | 6,376 | 152 | 29,813 |
| Less than 1 year | 10,000 | 1,500 | 0 | 11,500 |
| As per 1 January 2021 | 33,285 | 7,876 | 152 | 41,313 |
| New loans and borrowings | 0 | 590 | 0 | 590 |
| Repayments | -10,000 | 0 | 0 | -10,000 |
| Write-off | 0 | 0 | -376 | -376 |
| Change in allocated negative net assets (1) | 1,056 | -559 | 224 | 721 |
| As per 31 December 2021 | 24,341 | 7,907 | 0 | 32,249 |
| More than 1 year | 16,841 | 0 | 0 | 16,841 |
| Less than 1 year | 7,500 | 7,907 | 0 | 15,407 |
(1) The equity accounted investees for whom the share in the net assets is negative, are allocated to other components of the investor's interest in the equity accounted investee (i.e. primarily deducted from receivables) and if the negative net asset exceeds the investor's interest, a corresponding liability is recognized only to the extent that the Group has a legal or constructive obligation. In total, an amount of USD 9.9 million (USD 10.6 million at year-end 2020) was netted in respect of negative net assets.
The activities and assets of certain of our equity accounted investees are financed through shareholder borrowings made by the Company to the respective equity accounted investees. Such long term borrowings granted are in substance part of the net investment in an associate or joint venture and any expected credit losses are accounted for before allocating negative net assets. The balances mentioned below represent the outstanding balances including netting of negative net assets.
Joint ventures
JV partner Ownership percentage
Entity
Non current assets
Current assets
of which cash and cash equivalents
Non current liabilities
of which bank borrowings
of which finance leases
of which other borrowings
Current liabilities
of which bank borrowings
of which finance leases
of which other borrowings
Revenue Depreciation and amortization
Impairment (reversal)
Interest income
Interest expense
Income tax expense or income
Profit or loss from continuing operations
Other comprehensive income
Total comprehensive income
Net assets (100%)
EXMAR share in net assets
Share in net assets of equity accounted investees
on January 1, 2020
Share in total comprehensive income
Dividends Foreign currency translation differences
Other Share in net assets of equity accounted investees
47,087 8,964
56,050
614
1,708
7,796
4,605
444
2,082
73,299
614
1,708
7,796
-224 224
4,605
444
681 1,402
10,589
62,711
on December 31, 2020
Netting negative equity
Share in net assets of equity accounted investees
on December 31, 2020, after netting negative equity
Teekay LPG 50% Total Teekay
Monteriggioni
Solaia Shipping
Estrela Ltd
AEX
BEXCO 7,545
441
Marpos
Total Wariboko companies
9,168
731,684
TOTAL
LPG
666,655 48,100 32,226 613,988 259,370 202,023 152,596 74,661 26,080 34,575 173,341 60,296 26,939 1,793 25,286 6
-6,527 -349
-6,876 26,106 13,053
50,525 -3,438
-23
-13,456
1,091 -3,486
-274
922 -227 377
50
36
-101
89
-3,061
-18,149
-3,814
413
50
637
15,164
10,191
614
1,708
7,796
-224
4,605 3,534
419
3,742
84,210
1,228
3,416
15,591
-447
10,254
986 444
521
28,517
1,158
58,292
-45
-26,912
2,182
-547
2,053
198
-7,653
-37,600
-45
-26,621 -291
2,182
-547
2,053
56
12 1,766
20,006 4,754 34,000
1,755
10,448
23,395 917 111 225 49
72 198
-7,653
-36,960
-640
1 9
1,106
28,392
127
73
1,897
69,692
61,050
1,862
1,851
2,747
231,788
28
39,635 31,723
266
31
26,489 3,593
667
10,833
152,610
61,396
34,575
1,500
1,500
3,522
4,778
9,857
891
196 750
4,353 3,859
750
302
4,778
10,087
946
334
33,551
1,212 917
147 8,208
630,821
263,229
202,023
8,208
161,554
49,314
11,031
110,039
32,964
14,911
50%
50%
50%
50%
45%
45%
40%
MOL
Teekay LNG
ASS
Anglo-Eastern
Associates
Both shareholders have granted shareholder loans to EXMAR LPG in 2013. Repayment occurs based on availability of cash and only if such repayment would not result in a breach of the covenants applicable on the bank borrowings to EXMAR LPG. The applicable interest rate on these loans amounts to three-month LIBOR plus 0.5%. During 2021, USD 10.0 million was repaid and USD 7.5 million was received in February 2022.
EXMAR Netherlands BV has granted a loan to Electra Offshore Ltd in 2016. The loan is repaid based on availability of cash but was however presented as short-term due to its maturity end 2021 and both parties are currently negotiating the extension terms. The interest rate applicable on the loan is a fixed percentage of 12.0%.
| Assets held | |
|---|---|
| (In thousands of USD) | for sale |
| Balance as per 1 January 2020 | 11,000 |
| Changes during the financial year | |
| Impairment | -1,000 |
| Balance as per 31 December 2020 | 10,000 |
| Balance as per 1 January 2021 | 10,000 |
| Changes during the financial year | |
| Reversal of impairment | 2,500 |
| Balance as per 31 December 2021 | 12,500 |
Per December 31, 2019 the aircraft was presented as asset held for sale because EXMAR intended to sell the aircraft. In 2019 and 2020, impairment losses of respectively USD 4.7 million and USD 1.0 million were recorded to reflect the market value of the asset.
Due to the COVID-19 pandemic and related world-wide travel restrictions, EXMAR experienced difficulties in selling the aircraft but a letter of intent was received end 2021. As a result, an impairment charge of USD 2.5 million was reversed and a final sales agreement was signed in February 2022.
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Unquoted shares | 911 | 1,062 |
| Quoted shares | 938 | 292 |
| Equity securities - FVTPL | 1,849 | 1,354 |
The unquoted shares include 149 shares of Sibelco, acquired during 2014.
The quoted shares include 116,338 shares of Frontera Energy Corporation quoted at CAD 10.24 on December 31, 2021 (December 31, 2020: CAD 3.21).
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Non-current trade receivables | 0 | 24,444 |
| Current trade receivables (including contract assets) | 46,826 | 100,351 |
| Cash guarantees | 199 | 190 |
| Other receivables | 3,047 | 4,058 |
| Deferred charges and accrued income | 5,081 | 3,036 |
| Current trade and other receivables | 55,154 | 107,636 |
| Trade and other receivables | 55,154 | 132,080 |
| Of which financial assets (Note 28) | 48,534 | 125,865 |
The decrease in trade receivables and contract assets is mainly explained by the payment of the YPF settlement fee: USD 85.3 million received in 2021 and USD 24.4 million due in 2022 in accordance with the agreed payment schedule (see also Note 4 Revenue).
The Group's exposure to credit and currency risks and impairment losses related to trade and other receivables is disclosed in Note 28 Financial risks and financial instruments. In 2021, an impairment loss of USD 1.1 million was recorded (2020: USD 0.1 million).
Deferred charges comprise expenses already invoiced relating to the next accounting year, e.g. hire, insurances, commissions, bunkers, prepaid credit facility costs. Accrued income comprises uninvoiced revenue related to the current accounting period such as interests.
| 31 December | |||
|---|---|---|---|
| (In thousands of USD) | 2021 | 2020 | |
| Current tax assets | 1,003 | 3,472 | |
| Current tax liabilities | 1,309 | 5,043 |
The decrease in current tax assets is the result of a favorable outcome of a tax and related withholding tax dispute, which management had assessed as non-valid and for which a receivable of USD 2.0 million was recorded in previous year. This receivable and related tax payable (USD 1.0 million) were reversed and EUR 1.0 million was received in cash from the Belgian tax authorities.
The decrease in current tax liabilities is furthermore explained by the payment of tax assessments related to 2019.
| 31 December 2021 | 31 December 2020 | |||
|---|---|---|---|---|
| (In thousands of USD) | Assets | Liabilities | Assets | Liabilities |
| Vessels | 0 | 0 | 0 | 556 |
| Provisions | 0 | 84 | 0 | 84 |
| Employee benefits | 704 | 0 | 1,166 | 0 |
| Financial instruments | 0 | 230 | 0 | 0 |
| Other | 0 | 65 | 0 | 0 |
| Deferred tax assets / liabilities | 704 | 379 | 1,166 | 640 |
| Set off of tax assets/ liabilities | -379 | 0 | -640 | 0 |
| Tax assets not recognised | -325 | 0 | -526 | 0 |
| Deferred tax assets and liabilities (net) | 0 | 0 | 0 | 0 |
| Deductible temporary differences | 325 | 526 | ||
| Unused tax losses and investment tax credits | 65,069 | 63,894 | ||
| Deferred tax assets/ liabilities not recognised | 65,394 | 0 | 64,420 | 0 |
Our equity accounted investees have limited temporary differences. Deferred tax assets on tax losses at our joint ventures and equity accounted investees amounted to USD 0.7 million end 2021 (2020: USD 0.6 million) for their share, but have not been recognized. Amounts have not been included in the above overview.
Tax assets are not recognised if it is not probable that future taxable profits will be available against which the group can use the benefits therefrom or because the future taxable profits cannot be measured on a reliable basis.
The majority of the tax losses and investment tax credits do not expire in time.
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Restricted cash | 76,121 | 75,575 |
| Bank | 70,834 | 27,967 |
| Cash in hand | 73 | 47 |
| Short-term deposits | 222 | 180 |
| Net cash and cash equivalents | 71,130 | 28,195 |
The restricted cash relates to the credit facility with the Bank of China for the TANGO FLNG and consists of 2 parts:
| Number of ordinary shares | 2021 | 2020 |
|---|---|---|
| Issued shares as per 1 January | 59,500,000 | 59,500,000 |
| Issued shares as per 31 December - paid in full | 59,500,000 | 59,500,000 |
The issued shares have no nominal value. The holders of ordinary shares are entitled to dividends and are entitled to one vote per share during the General Meeting of Shareholders of the Company.
As authorized by the Extraordinary General Meeting held on September 11, 2020, the Board of Directors of EXMAR may, for a period of five years expiring in September 2025, within certain legal limits and conditions, increase the capital of EXMAR NV by a maximum amount of USD 12.0 million.
With respect to financial year 2021, the Board of Directors proposes a gross dividend of EUR 0.08 per share to be paid to owners of ordinary shares. This dividend is subject to approval by the General Meeting of Shareholders of May 17, 2022 and has therefore not been included as a liability in EXMAR's consolidated financial statements prepared under IFRS. The financial year 2021 dividend, based on the number of shares issued, is EUR 4.8 million or a total gross dividend of USD 5.4 million.
In 2021, the Board of Directors of EXMAR proposed to the General Meeting of Shareholders a gross dividend of EUR 0.15 per share. The Shareholders meeting, held on May 18, 2021, decided to increase the dividend to EUR 0.30 per share resulting in a total dividend payable of EUR 17.9 million or USD 21.9 million.
No distribution to owners of the Company occurred during 2020.
The reserve for treasury shares comprises the cost of the Company's shares held by the Group.
| 2021 | 2020 | |
|---|---|---|
| Number of treasury shares held as of 31 December | 2,273,263 | 2,273,263 |
| Book value of treasury shares held (in thousands USD) | 44,349 | 44,349 |
| Average cost price per share (in EUR) - historical value | 14.1507 | 14.1507 |
The translation reserve comprises all foreign exchange differences arising from the translation of the financial statements of Group's subsidiaries which have a functional currency different than the USD reporting currency. The balance in the translation reserve is mainly impacted by the appreciation or depreciation of the EUR to the USD.
The hedging reserve comprises the effective portion of the cumulative net change in the fair value of cash flow hedging instruments related to the hedged transactions that have not yet occurred.
In certain of our equity accounted investees, interest rate swaps (IRS) contracts have been closed to cover their exposure on variable interest rates.
| 2021 | 2020 | |
|---|---|---|
| Result for the period, attributable to owners of the Company (in USD) | 11,599,651 | 91,934,362 |
| Issued ordinary shares as per 31 December | 59,500,000 | 59,500,000 |
| Effect of treasury shares | -2,273,263 | -2,273,263 |
| Weighted average number of ordinary shares as per 31 December | 57,226,737 | 57,226,737 |
| Basic earnings per share in USD | 0.20 | 1.61 |
| 2021 | 2020 | |
| Result for the period, attributable to owners of the Company (in USD) | 11,599,651 | 91,934,362 |
| Weighted average number of ordinary shares as per 31 December | 57,226,737 | 57,226,737 |
| Dilution effect of share based compensation | 0 | 0 |
| Weighted average number of ordinary shares including options | 57,226,737 | 57,226,737 |
| Diluted earnings per share in USD | 0.20 | 1.61 |
As option plans 8, 9 and 10 are anti-dilutive as per December 31, 2021 and 2020 they are not included in the calculation of the diluted earnings per share.
| Lease liabilities | ||||
|---|---|---|---|---|
| (In thousands of USD) | Bank loans | Other loans | ROU assets | Total |
| As of 1 January 2020 | 264,102 | 119,666 | 21,665 | 405,433 |
| New loans and borrowings | 11,581 | 1,221 | 1,021 | 13,823 |
| Repayments | -62,036 | 0 | -17,382 | -79,418 |
| Disposals right-of-use assets | 0 | 0 | -1,729 | -1,729 |
| Amortized transaction costs | 2,298 | 693 | 0 | 2,991 |
| Exchange differences | 0 | 2,150 | 81 | 2,231 |
| Movement accrued interest payable | -1,641 | -88 | 0 | -1,729 |
| Contract re-measurement/ contract modification | 0 | 0 | 17 | 17 |
| As of 31 December 2020 | 214,304 | 123,642 | 3,673 | 341,619 |
| More than 1 year | 171,739 | 102,967 | 1,882 | 276,589 |
| Less than 1 year | 42,565 | 20,675 | 1,791 | 65,031 |
| As of 31 December 2020 | 214,304 | 123,642 | 3,673 | 341,619 |
| Shipping segment | 65,363 | 46,292 | 332 | 111,987 |
| Infrastructure segment | 145,247 | 77,350 | 2,307 | 224,904 |
| Supporting services segment | 3,694 | 0 | 1,034 | 4,728 |
| As of 31 December 2020 | 214,304 | 123,642 | 3,673 | 341,619 |
| As of 1 January 2021 | 214,304 | 123,642 | 3,673 | 341,619 |
| New loans | 144,000 | 0 | 2,990 | 146,990 |
| Repayments | -39,616 | -22,916 | -1,554 | -64,086 |
| Loan forgiveness | 0 | -29 | 0 | -29 |
| Amortized transaction costs | 1,981 | 693 | 0 | 2,674 |
| Exchange differences | -114 | -2,352 | -344 | -2,810 |
| Accrued interest payable | -831 | -55 | 0 | -886 |
| Contract re-measurement/ contract modification | 0 | 0 | 1,340 | 1,340 |
| As of 31 December 2021 | 319,724 | 98,983 | 6,105 | 424,812 |
| More than 1 year | 281,413 | 27,659 | 4,745 | 313,816 |
| Less than 1 year As of 31 December 2021 |
38,311 319,724 |
71,324 98,983 |
1,360 6,105 |
110,995 424,812 |
| Shipping segment | 190,456 | 26,467 | 769 | 217,691 |
| Infrastructure segment | 129,265 | 72,517 | 3,013 | 204,795 |
| Supporting services segment | 3 | 0 | 2,323 | 2,326 |
| As of 31 December 2021 | 319,724 | 98,983 | 6,105 | 424,812 |
The bank loans mainly relate to:
The Group obtained financing of USD 144.0 million for the two new VLGC's: FLANDERS INNOVATION starting in June 2021 (USD 72.0 million) and FLANDERS PIONEER starting in September 2021 (also USD 72.0 million) and maturing in fifteen years. The weighted average interest rate implicit in these loans amounts to 5.62%.
In the last quarter of 2018, EXMAR refinanced its LPG pressurized fleet: five vessels were refinanced under this transaction in October 2018, one vessel in December 2018 and four vessels in April 2019. The loans are repayable in quarterly tranches and the applicable interest percentage amounts to three-month LIBOR plus 2.4%. The last repayment is foreseen in December 2025. All obligations of the borrower are guaranteed by EXMAR NV ("guarantor").
End of June 2017, EXPORT LNG Limited (a 100% subsidiary of EXMAR NV) signed a financing agreement of USD 200.0 million with the Bank of China (BoC), Deutsche Bank and Sinosure for the financing of the TANGO FLNG. This loan has been drawn on July 27, 2017 at the time of the delivery of the TANGO FLNG. The agreement with BoC provides a repayment period of twelve years and the loan bears interest at a rate of six-month LIBOR plus 3.0% (until end June 2021) and 2.2% as from July 2021. The yearly estimated debt service amounts to USD 21.3 million. All obligations of the borrower are guaranteed by EXMAR NV ("guarantor").
There is a requirement for the owner to deposit an amount of USD 66.0 million on an escrow account (debt service reserve account). The difference with the amount of restricted cash recorded in the statement of financial position can be explained by the debt service account with Bank of China which is used to service the debt repayments and interest.
For the financing of the aircraft held for sale, a loan has been secured in February 2020 for a period of one year and an amount of USD 9.5 million at an interest of three-month LIBOR plus a margin of 2.25%. Repayments amounted to USD 300K per quarter with a balloon payment of USD 8.3 million at the end of the loan term. The loan agreement was amended in February and May 2021, whereby the loan was extended until February 2023 and the floating interest was replaced by a fixed interest of 3.16%. Payments amount to USD 466K per quarter with a remaining balloon payment of USD 3.5 million upon maturity.
In May 2020, EXMAR obtained a revolving credit facility of EUR 18.0 million from Belgian financial institutions with maturity date February 1, 2022 at an interest rate of EURIBOR three-month plus 2.0% margin. This facility was extended until June 2024 and can be increased up to USD 30.0 million, the latter conditional of the employment of at least one of the two barges. EXMAR did not draw upon this facility per end 2021 and used USD 3.7 million end 2020.
On November 11, 2021, EXMAR signed a three-year facility agreement of up to USD 50.0 million with Sequoia Economic Infrastructure Income Fund (SEQI). The applicable interest rate is LIBOR plus a margin between 7.0% and 8.75%, depending on net leverage. The facility was not yet used in 2021, but will be used to repay part of the NOK 650.0 million bond, which matures in May 2022 (see below).
The other loans relate mainly to an initial NOK 650.0 million senior unsecured bond issued by EXMAR Netherlands BV and allocated to the Infrastructure segment, with a coupon of three-month NIBOR plus 8.75% and with maturity date in May 2022. During 2021, EXMAR has repurchased a nominal amount of NOK 25.0 million or USD 2.9 million of the bond. The outstanding balance at December 31, 2021 amounts to USD 71.3 million. Additional purchases were done in 2022: see Note 36 Subsequent events.
All obligations of the issuer are guaranteed by EXMAR NV ("guarantor"). EXMAR NV has to maintain direct or indirect a 100% ownership in the issuer. The NOK interest rate exposure is not covered by any financial instrument and since end 2021 the NOK/ USD exposure is partially covered by forward contracts: EXMAR purchased NOK 240.0 million forwards for USD 26.3 million in December 2021, which results in a fair value gain of USD 0.9 million on December 31, 2021 (see also Note 8 Finance income/expenses and Note 28 Financial risks and financial instruments).
During 2021, EXMAR repaid its pre-delivery financing for the two VLGC's (see above) of USD 20.0 million to Maritime Asset Partners.
The other loans comprise the outstanding equity part of the JOLCO (Japanese Operating Lease with Call Option) financing, concluded at the same time as the bank loans of the pressurized fleet mentioned above and with the same end dates. Management assumes to exercise the purchase options at the end of the leases, which will then result in an additional cash out of USD 15.8 million.
In general, the borrowings held by EXMAR and its equity accounted investees are secured by a mortgage on the underlying assets owned by EXMAR and its equity accounted investees. Furthermore, different pledges and other types of guarantees exist to secure the borrowings. In addition, dividend restrictions are included as a special covenant in the terms of the bond. EXMAR shall not declare or make any dividend payment or distribution, whether in cash or in kind, that in aggregate exceed 50% of the consolidated net profit after tax (proportionate consolidation) based on the audited consolidated financial statements for the previous financial year. EXMAR has pledged financial assets as collateral for liabilities. We refer to Note 21 Restricted cash and cash and cash equivalents where the amount of restricted cash in respect of financing agreements is disclosed.
Different debt covenants exist that require compliance with certain financial ratio's. These ratio's are calculated semi-annually based on EXMAR's consolidated figures in which equity accounted investees are not accounted for under IFRS 11 but still on a proportionate basis (similar to accounting policies used for segment reporting purposes). We refer to the table below for an overview of the applicable covenants.
| Ratio | Pressurized facility |
TANGO FLNG facility |
Bond | Credit facilities (1) |
Other (2) | Actual 31 December 2021 (3) |
Actual 31 December 2020 (3) |
|---|---|---|---|---|---|---|---|
| Minimum Book equity | ≥ USD 300 million |
≥ USD 300 million |
≥ USD 300 million |
≥ USD 300 million |
≥ \$300m + 50% of net positive income |
USD 536.5 million |
USD 545.9 million |
| Minimum free cash | ≥ USD 25 million |
≥ USD 25 million |
≥ USD 20 million |
≥ USD 20 million |
≥ USD 40 million |
USD 107.1 million |
USD 53.7 million |
| Equity ratio (Equity/Total assets) |
≥ 25% | ≥ 25% | NA | NA | NA (4) | 45.39% | 44.43% |
| Net Interest Bearing Debt or NIBD/equity |
NA | NA | Max. 2.50 | Max. 2.50 | NA | 0.97 | 0.95 |
| Interest Coverage ratio | NA | min 2:1 | min 2:1 | min 2:1 | NA | 3.84 | 7.24 |
| Working capital | min positive min positive min positive min positive | min positive | USD 146.1 million |
USD 129.2 million | |||
| Net financial indebtedness ratio |
NA | NA | NA | < 70% | NA | 49.56% | 48.93% |
| Outstanding loan amount | 70,354 | 129,265 | 71,324 | - | - |
(1) Related to the new Sequoia USD facility (2021) as well as the EUR credit facility.
(2) Other included the pre-delivery financing obtained from Maritime Asset Partners (see above) and to loan amounts which are included in the proportionate consolidation but not in the equity consolidation and consequently the outstanding balance for this covenant is not included in the outstanding loan amount above. The outstanding loan amount for this covenant in our proportionate consolidation amounts to USD 8.8 million.
(3) The actual amounts presented are based on the most restrictive definitions.
(4) No longer applicable in 2021 as this covenant was related to the pre-delivery financing obtained from Maritime Asset Partners.
Explanation of the major definitions applied in the covenant calculations:
As of December 31, 2021 EXMAR was compliant with all covenants with sufficient headroom. EXMAR is continuously monitoring compliance with all applicable covenants in order to meet all covenants per June 2022 and December 2022. A potential risk exist that EXMAR could not meet all of its covenants in 2022. Management is currently exploring several possibilities, such as sale of assets, debt restructuring or obtaining a waiver, to timely remedy, such as sale of assets, debt restructuring or obtaining a waiver, if needed.
Management is however confident that EXMAR will meet its covenant commitments and has therefore applied the going concern assumption. We refer to section Significant judgments and estimates for additional information.
In case of non-compliance with these covenants, early repayment of related borrowings might be required and should therefore be accounted for as short term debt.
Following steps are to be taken in accordance with applicable agreements if a breach of covenants would occur:
The Group established a share option plan program that entitles certain employees to register for a number of shares. The share options are only exercisable after a period of three years and for employees still in service after this three year period. Each share option entitles the holder of the option to one EXMAR share.
The fair value of services received in return for share options granted are measured by reference to the exercise price of the granted share options. The estimated fair value of the services received is measured based on a binomial lattice model. The contractual life of the option is used as an input into this model.
| ASSUMPTIONS AT INCEPTION | Plan 10 | Plan 9 | Plan 8 |
|---|---|---|---|
| Number of options outstanding at year-end | 333,250 | 336,100 | 391,500 |
| Fair value at grant date (in EUR) | 3.21 | 2.32 | 3.36 |
| Share price at grant date (in EUR) | 9.62 | 10.00 | 11.33 |
| Exercise price at inception (in EUR) | 9.62 | 10.54 | 10.54 |
| Expected volatility (1) | 40.70% | 30.60% | 31.40% |
| Option life at inception | 8 years | 8 years | 8 years |
| Maturity date | 2023 | 2022 | 2021 |
| Expected dividends | 0.3 eur/y | 0.3 eur/y | 0.4 eur/y |
| Risk-free interest rate | 0.53% | 0.62% | 1.87% |
(1) The expected volatility is based on the historical volatility (calculated based on the weighted average remaining life of the share options), adjusted for any expected changes to future volatility due to publicly available information.
Plan 8 matured at the end of 2021 and the remaining 391,500 options forfeited. During 2021 and 2020 no options were exercised, nor were any new plans granted.
| 2021 | 2020 | |||
|---|---|---|---|---|
| Number of | Weighted average |
Number of | Weighted average |
|
| RECONCILIATION OF OUTSTANDING SHARE OPTIONS Outstanding share options at 1 January |
options 1,060,850 |
exercise price 10.25 |
options 1,396,158 |
exercise price 10.92 |
| New options granted | 0 | 0.00 | 0 | 0.00 |
| Changes during the year | ||||
| Options exercised | 0 | 0.00 | 0 | 0.00 |
| Options forfeited | -409,000 | 10.52 | -335,308 | 13.04 |
| Outstanding share options at 31 December | 651,850 | 10.25 | 1,060,850 | 10.25 |
| Exercisable share options at 31 December | 651,850 | 10.08 | 1,060,850 | 10.25 |
The weighted average remaining contractual life of the outstanding options at the end of December 2021, amounts to 0.89 years (2020: 1.95 years).
All plans have been fully expensed since 2018.
The Group provides pension benefits for most of its employees, either directly or through a contribution to an independent fund. The pension benefits for management staff employed before January 1, 2008 are provided under a defined benefit plan. This plan is organized as a final pay program.
For the management staff employed as from January 1, 2008 the management staff promoted to management as from January 1, 2008 and the management staff who reached the age of 60, the pension benefits are provided under a defined contribution plan. Belgian defined contribution plans are subject to the Law of April 28, 2003 on supplementary pensions (WAP). According to article 24 of this law, the employer has to guarantee a fixed minimum return of 3.25% on employer contributions and of 3.75% on employee contributions and this for contributions paid until December 31, 2015. As from January 2016, the employer has to guarantee an average minimum return of 1.75% on both employer and employee contributions (as changed by the Law of December 18, 2015).
This guaranteed minimum return generally exceeds the return that is normally guaranteed by the insurer. Because the employer has to guarantee the statutory minimum return on these plans, not all actuarial and investment risks relating to these plans are transferred to the insurance company managing the plans. Therefore, these plans do not meet the definition of defined contribution plan under IFRS and have to be classified by default as defined benefit plans. An actuarial calculation has been performed in accordance with IAS 19 based on the projected unit credit method.
| (In thousands of USD) | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|
| DEFINED BENEFIT PLANS | |||||
| Present value of funded obligations | -9,631 | -10,969 | -11,535 | -11,697 | -12,072 |
| Fair value of the defined plan assets | 9,017 | 9,408 | 8,839 | 7,626 | 7,361 |
| Present value of net obligations | -614 | -1,561 | -2,696 | -4,072 | -4,711 |
| BELGIAN DEFINED CONTRIBUTION PLAN WITH GUARANTEED RETURN |
|||||
| Present value of funded obligations | -8,102 | -9,559 | -5,340 | -4,703 | -3,313 |
| Fair value of the defined plan assets | 7,986 | 9,405 | 6,438 | 4,609 | 3,198 |
| Present value of net (obligations) assets | -116 | -154 | 1,099 | -94 | -115 |
| Total employee benefits | -730 | -1,715 | -1,597 | -4,166 | -4,826 |
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| CHANGES IN LIABILITIES DURING THE PERIOD (1) | ||
| Liability as per 1 January | 20,528 | 18,065 |
| Distributions | -1,623 | -1,812 |
| Actual employee's contributions | 195 | 208 |
| Interest expense | 76 | 85 |
| Current service cost | 719 | 750 |
| Actual taxes on contributions paid (excluding interest) | -128 | -131 |
| Actuarial gains/losses | -513 | 221 |
| Correction paragraph 115 | 0 | -200 |
| Exchange differences | -1,521 | 3,342 |
| Liability as per 31 December | 17,733 | 20,528 |
| CHANGES OF FAIR VALUE OF PLAN ASSETS (1) | ||
| Plan assets as per 1 January | 18,813 | 15,277 |
| Contributions | 1,232 | 1,261 |
| Distributions | -1,623 | -1,812 |
| Interest income | 74 | 83 |
| Actual taxes on contributions paid (excluding interest) | -128 | -131 |
| Actual administration costs | -68 | -69 |
| Actuarial gain/loss | 134 | 605 |
| Correction paragraph 115 | 0 | 410 |
| Exchange differences | -1,431 | 3,189 |
| Plan assets as per 31 December (2) | 17,003 | 18,813 |
| Net defined liability as per 31 December | 730 | 1,715 |
(1) The changes in pension liabilities and plan assets include both the defined benefit plans as the Belgian defined contribution plans which qualify as a defined benefit plan.
(2) The plan assets do not include any shares issued by EXMAR or property occupied by EXMAR.
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| EXPENSE RECOGNISED IN THE STATEMENT OF PROFIT OR LOSS | ||
| Current service expenses | -719 | -750 |
| Interest expense | -76 | -85 |
| Expected return on plan assets | 74 | 83 |
| Administration cost | -68 | -69 |
| Total pension cost recognised in the income statement (see note 7) | -789 | -821 |
| EXPENSE RECOGNISED IN OTHER COMPREHENSIVE INCOME | ||
| Recognition of actuarial gains and losses | 647 | 384 |
| Total pension cost recognised in other comprehensive income | 647 | 384 |
The expected employer contributions to be paid for the next financial year amount to:
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| EXPECTED NEXT YEAR CONTRIBUTIONS | ||
| Best estimate of contributions expected to be paid during next year | 1,142 | 1,285 |
The actuarial assumptions and average duration of the plans are detailed below:
| (In weighted averages) | 2021 | 2020 |
|---|---|---|
| MOST SIGNIFICANT ASSUMPTIONS | ||
| Discount rate at 31 December | 0.70% | 0.15% |
| Expected return on assets at 31 December | 0.70% | 0.15% |
| Inflation | 1.90% | 1.75% |
| Duration of defined benefit plans (in years) | 9 | 6 |
| Duration of the Belgian defined contribution plans (in years) | 18 | 16 |
The plan assets are composed as follows:
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| DETAIL PLAN ASSETS INVESTMENTS | ||
| Shares | 4.0% | 2.5% |
| Bonds & loans | 89.0% | 88.5% |
| Property investments | 6.0% | 8.0% |
| Cash | 1.0% | 1.0% |
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Trade payables | 22,990 | 20,868 |
| Other payables | 7,749 | 7,925 |
| Deferred income | 6,501 | 8,839 |
| Trade and other payables | 37,241 | 37,632 |
| Of which financial liabilities (Note 28) | 30,681 | 28,070 |
Deferred income comprises already invoiced revenue, related to the next accounting year, e.g. freight, hire,...
During the normal course of its business, EXMAR is exposed to various risks as described in more detail in the Corporate Governance Statement. EXMAR is exposed to credit, interest, currency and liquidity risks and in order to hedge this exposure, EXMAR uses different financial instruments, mainly interest rate hedges situated within our equity accounted investees as well as foreign currency forward contracts.
EXMAR applies hedge accounting for all hedging relations which meet the conditions to apply hedge accounting (formal documentation and high effectiveness at inception and on an ongoing basis). Financial instruments are recognised initially at fair value. Subsequent to initial recognition, the effective portion of changes in fair value of the financial instruments qualifying for hedge accounting, is recognised in other comprehensive income. Any ineffective portion of changes in fair value and changes in fair value of financial instruments not qualifying for hedge accounting are recognised immediately in profit or loss.
The following table shows financial assets and financial liabilities measured at fair value, including their level in the fair value hierarchy.
| Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|
| 0 | 920 | 0 | 920 |
| 938 | 911 | 0 | 1,849 |
| 938 | 1,831 | 0 | 2,769 |
| 0 | 0 | 0 | 0 |
| Level 1 | Level 2 | Level 3 | Total |
| 292 | 1,062 | 0 | 1,354 |
| 292 | 1,062 | 0 | 1,354 |
| 0 | 0 | 0 | 0 |
Financial instruments other than those listed above are all measured at amortized cost.
Credit risk is monitored closely on an ongoing basis by the Group and creditworthiness controls are carried out if deemed necessary.
At year-end no significant creditworthiness problems were noted. The largest balance in trade receivables and other receivables relates to the outstanding amount of the YPF settlement fee: USD 24.4 million end 2021 and USD 109.8 million end 2020. We refer to Note 4 Revenue for additional information. The balance of this settlement amount is payable by YPF in monthly instalments backed by a financial security issued by an investment grade counterparty.
The borrowings to equity accounted investees consist of shareholder loans to our equity accounted investees that own or operate an LPG vessel or Offshore platform. As all vessels are operational and generate income or are pledged as a security for the underlying borrowing, we do not anticipate any recoverability issues for the outstanding borrowings to equity accounted investees. The equity accounted investees for whom the share in the net assets is negative, are allocated to other components (mainly deducted from receivables) of the investor's interest in the equity accounted investee and if the negative net asset exceeds the investor's interest, a corresponding liability is recognized to the extent that the Group has a legal or constructive obligation. The term of the shareholder loans is discussed in Note 16 Borrowings to equity accounted investees of this annual report. Early 2022, USD 7.5 million was repaid.
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Borrowings to equity accounted investees | 32,249 | 41,313 |
| Derivative financial assets | 920 | 0 |
| Other investments - equity instruments at FVTPL | 1,849 | 1,354 |
| Trade and other receivables (see Note 19) | 48,534 | 125,865 |
| Restricted cash | 76,121 | 75,575 |
| Cash and cash equivalents | 71,130 | 28,195 |
| Carrying amount of financial assets | 230,803 | 272,301 |
The carrying amounts of the financial assets represent the maximum credit exposure.
As past due outstanding receivable balances are immaterial, no ageing analysis is disclosed. During 2021, an impairment loss of USD 1.1 million was recorded (2020: USD 0.1 million) related to other receivables.
The interest-bearing loans are mainly negotiated with variable interest rates. In order to monitor this interest risk, the Group makes use of interest hedging instruments available on the market when management is of the opinion that it is favorable to do so. For the moment, no interest rate swaps exist within our subsidiaries. On the other hand, different interest rate swaps exist within our equity accounted investees. The Group applies hedge accounting when the conditions to apply hedge accounting are met. In case no hedge accounting is applied, the changes in fair value are recorded in the statement of profit or loss.
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Total borrowings (excluding lease liabilities) | 418,707 | 337,946 |
| with fixed interest rate | 173,079 | 46,346 |
| with variable interest rate | 245,628 | 291,599 |
| Interest rate financial instruments (nominal amount) | 0 | 0 |
| Net exposure | 245,628 | 291,599 |
In case the interest rate would increase/decrease with 50 basis points, the financial statements would be impacted with the following amounts (assuming that all other variables remain unchanged):
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| (In thousands of USD) | + 50 bp | - 50 bp | + 50 bp | - 50 bp | |
| Variable interest rate borrowings | 1,228 | -1,228 | 1,458 | -1,458 | |
| Interest rate swaps and cross-currency rate swaps | 0 | 0 | 0 | 0 | |
| Sensitivity (net), of which | 1,228 | -1,228 | 1,458 | -1,458 | |
| Impact in profit and loss | 1,228 | -1,228 | 1,458 | -1,458 | |
| Impact in equity | 0 | 0 | 0 | 0 |
The amount of fixed interest rate borrowings increased significantly during 2021 as a result of the new financing for the two new VLGC's (see Note 24 Borrowings).
A significant portion of EXMAR's interest income is derived from borrowings to equity accounted investees with variable interest rates. Any increase/decrease in the interest rate would result in an increase/decrease of interest income but would mainly be offset by an increase/ decrease in the interest expense recognized by the equity accounted investee for a corresponding amount. Accordingly, any increase/decrease in the variable interest rate applied on the borrowings to equity accounted investees would have no impact on the net result of the Group. Therefore, borrowings to equity accounted investees have not been included in the above sensitivity analysis.
The Group's currency risk is historically mainly affected by the EUR/USD ratio for manning its fleet, paying salaries and all other personnel related expenses. Furthermore, the NOK/USD evolution is also monitored closely as EXMAR Netherlands BV has an unsecured bond of NOK 650.0 million. In order to monitor the currency risk, the Group uses a range of foreign currency rate hedging instruments and forward contracts if deemed necessary. As per December 31, 2021 and 2020, no financial instrument contracts were outstanding to cover the EUR/USD. End 2021, EXMAR purchased NOK 240.0 million forwards for USD 26.3 million, which resulted in a fair value gain of USD 0.9 million (see Note 8 Finance income/expenses) No such instruments were outstanding end 2020 to cover the NOK/ USD exposure.
Exposure to currency risk, based on notional amounts in thousands of foreign currency:
| (In thousands of local | 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| currency) | EUR | NOK | SGD | ARS | EUR | NOK | SGD | ARS | |
| Receivables | 5,845 | 55 | 27 | 199,458 | 6,558 | 0 | 1 | 235,374 | |
| Payables | -10,453 | -7,636 | -106 | -30,640 | -15,589 | 0 | -2,424 | -101,419 | |
| Interest-bearing loans | 0 | -625,391 | 0 | 0 | -3,000 | -650,000 | 0 | 0 | |
| Balance sheet exposure | -4,608 | -632,972 | -79 | 168,818 | -12,031 | -650,000 | -2,423 | 133,955 | |
| Forward contracts | 240,000 | ||||||||
| Net exposure | -4,608 | -392,972 | -79 | 168,818 | -12,031 | -650,000 | -2,423 | 133,955 | |
| In thousands of USD | -5,219 | -44,558 | -59 | 1,643 | -14,763 | -76,179 | -1,833 | 1,592 |
As per December 31, 2021 an increase in the year-end EUR/USD rate of 10.0% would affect the statement of profit or loss with USD -0.5 million (2020: USD -1.5 million). A 10.0% decrease of the EUR/USD rate would impact the profit or loss statement with the same amount (opposite sign).
As mentioned above, the NOK/USD exposure on the outstanding NOK bond is partially covered by financial instrument contracts at December 31, 2021. An increase in the year-end NOK/ USD rate of 10% would affect the statement of profit or loss with USD -4.5 million for the uncovered NOK balance (at year-end 2020 no coverage and impact of USD -7.6 million). A 10.0% decrease of the NOK/ USD rate would impact the profit or loss statement with the same amount (opposite sign).
The Group manages the liquidity risk in order to meet financial obligations as they fall due. The risk is managed through a continuous cash flow projection follow-up, monitoring balance sheet liquidity ratio's against internal and regulatory requirements and maintaining a diverse range of funding sources with adequate back-up facilities.
Different debt covenants exist that require compliance with certain financial ratio's. As of December 31, 2021, EXMAR was compliant with all covenants. We also refer in this respect to Note 24 Borrowings.
Our current financial liabilities such as trade and other payables are expected to be paid within the next twelve months and are therefore not included in below tables. The contractual maturities of our financial liabilities and our borrowings to equity accounted investees, including estimated interest payments, are detailed in the tables below. The contractual maturities of our financial liabilities are based on the contractual amortization tables of the facilities. The undrawn parts of our credit facilities are not included in the tables below.
The contractual maturities of our borrowings to equity accounted investees are based on the cash flow projections for future years for the EXMAR LPG shareholder's loan and the expected repayment of the loan for the Electra Offshore Ltd facility (extension and terms still under negotiation), excluding netting of negative net assets (see Note 16 Borrowings to equity accounted investees).
EXMAR has also provided guarantees to financial institutions that have provided credit facilities to her equity accounted investees. The amount that EXMAR could have to pay if the guarantee is called on, is disclosed below under financial guarantees.
| (In thousands of USD) | Interest | Carrying | Contractual cash flows | ||||||
|---|---|---|---|---|---|---|---|---|---|
| 31 DECEMBER 2021 | Curr. | rate | Matur. | amount | Total | < 1 year | 1-2 years | 2-5 years | > 5 years |
| Bank/other loans - | USD | LIBOR+ | 2023 - | -70,339 | -74,827 | -16,384 | -19,334 | -39,109 | 0 |
| pressurized fleet | 2.4% | 2025 | |||||||
| Bank loan - | USD | LIBOR+ | 2029 | -129,265 | -158,464 | -21,079 | -21,880 | -61,334 | -54,171 |
| TANGO FLNG | 2.2% | ||||||||
| Bank loans VLGC's | USD | 5.62% | 2036 | -140,927 | -217,650 | -13,323 | -13,323 | -39,465 | -151,540 |
| Bank loan - aircraft | USD | 3.16% | 2023 | -5,658 | -5,675 | -1,864 | -3,811 | 0 | 0 |
| Bond | NOK | NIBOR+ | 2022 | -71,324 | -73,966 | -73,966 | 0 | 0 | 0 |
| 8.75% | |||||||||
| Other loans | USD | 1.0% | 2022 | -1,194 | -1,194 | -1,194 | 0 | 0 | 0 |
| Lease liabilities | USD | -2,550 | -2,969 | -581 | -507 | -1,399 | -481 | ||
| Lease liabilities | EUR | -3,422 | -3,578 | -858 | -833 | -1,667 | -220 | ||
| Lease liabilities | SGD | -66 | -67 | -66 | -1 | 0 | 0 | ||
| Lease liabilities | INR | -67 | -72 | -48 | -25 | 0 | 0 | ||
| -424,812 | -538,463 | -129,364 | -59,712 | -142,975 | -206,412 | ||||
| Borrowings to equity | USD | 32,249 | 43,774 | 18,683 | 7,609 | 17,483 | 0 | ||
| accounted investees | |||||||||
| Financial guarantees | USD | 0 | -236,918 | -37,828 | -124,860 | -20,495 | -53,734 |
| (In thousands of USD) | Interest | Carrying | Contractual cash flows | ||||||
|---|---|---|---|---|---|---|---|---|---|
| 31 DECEMBER 2020 | Curr. | rate | Matur. | amount | Total | < 1 year | 1-2 years | 2-5 years | > 5 years |
| Bank/other loans - | USD | LIBOR+ | 2023 - | -83,735 | -91,594 | -16,529 | -16,617 | -58,448 | 0 |
| pressurized fleet | 2.4% | 2025 | |||||||
| Bank loan - | USD | LIBOR+ | 2029 | -145,247 | -187,967 | -23,681 | -23,340 | -65,903 | -75,043 |
| TANGO FLNG | 3.0% | ||||||||
| Bank loan - aircraft | USD | LIBOR+ | 2021 | -7,927 | -7,959 | -7,959 | 0 | 0 | 0 |
| 2.25% | |||||||||
| Credit facility | USD | LIBOR+ | 2022 | -3,686 | -3,760 | -3,760 | 0 | 0 | 0 |
| 2.0% | |||||||||
| Bond | NOK | NIBOR+ | 2022 | -76,129 | -88,368 | -8,148 | -80,220 | 0 | 0 |
| 8.75% | |||||||||
| Other loans | USD | 10.75% | 2021 | -20,000 | -21,266 | -21,266 | 0 | 0 | 0 |
| Other loans | USD | 1.00% | 2025 | -1,222 | -1,283 | -12 | -12 | -1,259 | 0 |
| Lease liabilities | USD | -2,110 | -2,188 | -998 | -940 | -250 | 0 | ||
| Lease liabilities | EUR | -1,222 | -1,323 | -633 | -123 | -368 | -199 | ||
| Lease liabilities | SGD | -201 | -210 | -134 | -68 | -8 | 0 | ||
| Lease liabilities | INR | -67 | -75 | -29 | -30 | -16 | 0 | ||
| Lease liabilities ROU assets | CNY | -73 | -76 | -51 | -25 | 0 | 0 | ||
| -341,619 | -406,069 | -83,200 | -121,376 | -126,252 | -75,242 | ||||
| Borrowings to equity | USD | 41,313 | 57,927 | 13,882 | 11,415 | 32,630 | 0 | ||
| accounted investees | |||||||||
| Financial guarantees | USD | 0 | -255,534 | -37,803 | -20,203 | -137,222 | -60,306 |
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| FV | Carrying | FV | Carrying | |||||
| (In thousands of USD) | hierarchy | amount | Fair value | hierarchy | amount | Fair value | ||
| Borrowings to equity accounted investees | 2 | 32,249 | 32,069 | 2 | 41,313 | 40,857 | ||
| Other investments - equity instruments at FVTLP | 1/2 | 1,849 | 1,849 | 1/2 | 1,354 | 1,354 | ||
| Derivative financial asset | 2 | 920 | 920 | 0 | 0 | |||
| Borrowings (excluding lease liabilities) | 2 | -418,707 | -418,720 | 2 | -337,946 | -344,785 | ||
| -383,689 | -383,882 | -295,279 | -302,574 |
The financial assets and liabilities carried at fair value are analysed and a hierarchy in valuation method has been defined:
The breakdown between level 1 and 2 of the equity instruments at FVTPL is shown in the beginning of this note.
For certain financial assets and liabilities (trade and other receivables, cash and cash equivalents, trade and other payables and lease liabilities) not carried at fair value, no fair value is disclosed because the carrying amounts are a reasonable approximation of the fair values.
The Group leases properties, motor vehicles and IT equipment.
| (In thousands of USD) | ||||
|---|---|---|---|---|
| RIGHT-OF-USE ASSETS | Property Motor vehicles | IT equipment | Total | |
| Balance at 31 December 2020 | 3,201 | 0 | 260 | 3,461 |
| Balance at 31 December 2021 | 5,827 | 0 | 173 | 6,000 |
For the full roll forward schedule in respect of the right-of-use assets including the depreciation charge for the year, we refer to Note 13 Right-of-use assets of this annual report.
The Group has several lease contracts that include extension or termination options. These options are negotiated by management to provide flexibility in managing its lease portfolio. Judgement is applied in determining whether these extension and options are reasonably certain to be exercised (see Note 1 Accounting policies).
For the maturity analysis in respect of related lease liabilities, we refer to Note 28 Financial risks and financial instruments.
| (In thousands of USD) | ||
|---|---|---|
| LEASES UNDER IFRS 16 | 2021 | 2020 |
| Interest on lease liability | 166 | 159 |
| Expenses related to short-term leases and low value assets | 522 | 454 |
The Group entered into long-term time charter agreements for certain assets in its fleet. In respect of lease classification, it was judged that substantially all risks and rewards remain with the Group. As a consequence, these agreements qualify as operating leases.
Rental income recognised by the Group during 2021 was USD 41.9 million (2020: USD 50.3 million).
The following table sets out a maturity analysis of lease payments, showing the undiscounted lease payments to be received after the reporting date. No variable lease payments are included. The decrease in total lease payments (at the subsidiaries) compared to 2020 can be explained by the cancellation of the FSRU S188 (10-year) contract, which was terminated in April 2021 (see also Note 4 Revenue). A new five-year charter agreement for the FSRU S188 was signed in March 2022 with GASUNIE (see Note 36 Subsequent events) and included in the 2021 table as from the expected operability at the end of the third quarter 2022. Both years include the operating lease income from the two new VLGC's: FLANDERS INNOVATION and FLANDERS PIONEER as from their (expected) start date. The table below related to the equity accounted investees only include EXMAR's share in the expected operating lease payments.
| (In thousands of USD) | 2021 | 2020 |
|---|---|---|
| Less than one year | 50,398 | 44,363 |
| One to two years | 46,078 | 44,135 |
| Two to three years | 44,460 | 44,135 |
| Three to four years | 44,396 | 44,135 |
| Four to five years | 36,797 | 44,135 |
| More than five years | 17,472 | 91,896 |
| Total operating leases under IFRS 16 (Subsidiaries) | 239,601 | 312,799 |
| Less than one year | 67,335 | 79,138 |
| One to two years | 21,554 | 28,848 |
| Two to three years | 17,415 | 12,930 |
| Three to four years | 12,553 | 12,930 |
| Four to five years | 5,425 | 12,930 |
| More than five years | 1,750 | 8,050 |
| Total operating leases under IFRS 16 (equity accounted investees) | 126,031 | 154,826 |
As per December 31, 2021, the Group has no material outstanding capital commitments.
Per December 31, 2020 the capital commitments amounted to USD 125.3 million and related to shipbuilding contracts with Jiangnan Shipyard for two VLGC's with LPG as fuel in order to fulfil its long-term commitments towards Equinor ASA of Norway. These vessels were delivered and financed during 2021.
During 2021 the contingencies disclosed in the 2020 annual report evolved positively:
Several of the Group's companies are involved in a number of minor legal disputes arising from their day-to-day operations. The management does not expect the outcome of these procedures to have any material effect on the Group's financial position.
Saverex NV, the major shareholder of EXMAR NV prepares IFRS consolidated financial statements which are publicly available. Saverex NV is controlled by Mr. Nicolas Saverys (Executive chairman of the Board of Directors of EXMAR).
Saverbel NV, controlled by Mr. Nicolas Saverys, recharged administrative expenses for KEUR 76 to the Group (2020: KEUR 73). The outstanding amount at year end amounted to KEUR 27 (2020: KEUR 26).
Saverex NV, also controlled by Mr. Nicolas Saverys, charged KEUR 750 consulting fees to the Group (2020: KEUR 0). Since March 2021, EXMAR entered into a consultancy agreement with Saverex NV for which a monthly fee of KEUR 75 is charged to EXMAR. Furthermore, Saverex charged KEUR 24 administrative expenses (2020: KEUR 0) and KEUR 235 time-charter revenue for the yacht "Douce France" to EXMAR Yachting (in 2020: KEUR 146). The amount outstanding at year-end 2021 amounted to KEUR 112 (2020: KEUR 0).
EXMAR Shipmanagement charged KEUR 26 to Saverex for ship management services in respect of the yacht "Douce France" (2020: KEUR 22). The outstanding amount at year end in respect of these services amounts to KEUR 0 (2020: KEUR 0). EXMAR Yachting charged KEUR 11 commission to Saverex in respect of this yacht (2020: KEUR 6). The outstanding amount at year end in respect of these services amounts to KEUR 0 (2020: KEUR 0).
Travel Plus invoiced KEUR 80 to Saverex and Nicolas Saverys in respect of travel services provided during 2021 (2020: KEUR 87). The outstanding amount is respect of these services amounts to KEUR 0 (2020: KEUR 1).
During 2021, an amount of KEUR 30 (2020: KEUR 54) was invoiced to Mr. Nicolas Saverys as a consequence of private expenses to be recharged. The relating outstanding amount per December 31, 2021 in respect of these services is KEUR 0 (2020: KEUR 5). An amount of KEUR 60 was invoiced to the Group regarding expenses of Nicolas Saverys. The relating outstanding amount per December 31, 2021 in respect to these services is KEUR 0.
EXMAR provides general, accounting, corporate, site supervision and ship management services to its joint ventures and associates. For these services, fees are charged based on contractual agreements between all parties involved. Below table gives an overview of the significant receivables, significant payables and the related P&L amount of services provided and received.
| 31 December 2021 | 31 December 2020 | |||
|---|---|---|---|---|
| (In thousands of USD) | Receivables | Payables | Receivables | Payables |
| Ship management services | 6,373 | 105 | 3,612 | 56 |
| General, accounting and corporate services | 0 | 0 | 0 | 0 |
| Site supervision & plan approval services | 0 | 0 | 0 | 0 |
| Rental services | 0 | 0 | 0 | 0 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Services provided | Services received | Services provided | Services received | |
| (In thousands of USD) | P&L | P&L | P&L | P&L |
| Ship management services | 16,247 | 0 | 15,521 | 0 |
| General, accounting and corporate services | 817 | 0 | 841 | 0 |
| Site supervision & plan approval services | 0 | 0 | 0 | 0 |
| Rental & other services | 0 | 0 | 0 | 0 |
EXMAR also provides borrowings to its joint ventures and associates for which an interest income is recognised in the financial statements. We refer to Note 16 Borrowings to equity accounted investees for an overview of these borrowings and to Note 8 Finance income/ expenses for the total amount of interest income.
In respect of the transactions with key management personnel, we refer to the Remuneration report of 2021 which is included in this financial report (see Corporate Governance Statement). For information relating to conflicts of interests, we refer to the report Board of Directors.
Key management personnel recharged KEUR 27 expenses. The relating outstanding amount per December 31, 2021 in respect of these services is KEUR 0.
| (In thousands of EUR) | 2021 | 2020 |
|---|---|---|
| Chairman | 100 | 26 |
| Other members (individual amount) | 50 | 50 |
| Total paid | 485 | 422 |
The total amount paid to the members of the Board of Directors represents the total payments to all non-executive and independent directors for the activities as members of the Board of Directors. The executive directors of EXMAR are only remunerated in their capacity as executive and not in their capacity as executive director/member of the Board.
No loans were granted to the members of the Board in 2021 nor 2020. The outstanding amount in respect of recharged private expenses to Mr. Nicolas Saverys was zero per December 31, 2021 (2020: KEUR 5).
| (In thousands of EUR) | 2021 | 2020 |
|---|---|---|
| Chairman | 0 | 23 |
| Other members (individual amount) | 10 | 10 |
| Total paid | 46 | 49 |
| (In thousands of EUR) | 2021 | 2020 |
|---|---|---|
| Members (individual amount) | 10 | 10 |
| Total paid | 28 | 29 |
In line with EXMAR's total reward principles, the form and level of the Company's executive remuneration are aligned to company performance and individual skills and performance. The remuneration package is composed of three main elements:
The level and structure of the compensation packages are aligned with market practices for similar functions at comparable companies.
End 2021, the Executive Committee consisted of four members. Customary notice periods and severance pay are provided in the agreements with the members of the Executive Committee, taking into account factors such as the position and experience of the executive manager in question, and always within the applicable legal framework.
The Board of Directors and the former CFO, Mr. Patrick De Brabandere, agreed in mutual understanding to terminate the collaboration with effective date July 1, 2021. Christine Verhaert, representing FINMORE BV, replaced him.
In February 2020, the Board of Directors and the former CFO, Mr. Miguel De Potter, agreed in mutual understanding to terminate the management agreement with Chirmont NV, represented by Mr. De Potter, under a severance payment of KEUR 300.
| (In thousands of EUR) | ||
|---|---|---|
| EXECUTIVE COMMITTEE, EXCLUDING CEO | 2021 | 2020 |
| Total fixed remuneration | 1,355 | 1,438 |
| of which for insurance and pension plan | 32 | 64 |
| of which value of share options | 0 | 0 |
| Total variable remuneration | 0 | 92 |
| (in thousands of EUR) | ||
| NICOLAS SAVERYS/SAVEREX | 2021 | 2020 |
| Total fixed remuneration | 907 | 734 |
| of which for insurance and pension plan | 43 | 145 |
| of which value of share options | 0 | 0 |
| Total variable remuneration | 0 | 196 |
| (in thousands of EUR) | ||
| CEO | 2021 | 2020 |
| Total fixed remuneration(1) | 575 | 867 |
| of which for insurance and pension plan | 0 | 50 |
| of which value of share options | 0 | 0 |
| Total variable remuneration | 0 | 78 |
(1) 2020 includes the remuneration of the CEO (Nicolas Saverys until April 2020) and deputy CEO.
No loans were granted to the members of the executive committee in 2021 or 2020.
The total number of options (plan 8 to 10) granted to key management are as follows:
| NUMBER OF SHARES GRANTED | 2021 | 2020 |
|---|---|---|
| Nicolas Saverys | 120,000 | 180,000 |
| Patrick De Brabandere | 0 | 120,000 |
| Jonathan Raes | 0 | 2,500 |
| 120,000 | 302,500 |
A number of key management personnel, or their close family members, hold positions in other companies that result in them having control or joint control over these companies. None of these companies transacted with the Group during the year.
| Country of | Consolidation method |
Ownership | ||
|---|---|---|---|---|
| CONSOLIDATED COMPANIES | incorporation | 2021 | 2020 | |
| Joint ventures | ||||
| AEX LNG Management (1) | Singapore | Equity | 0.00% | 50.00% |
| Estrela Ltd | Hong Kong | Equity | 50.00% | 50.00% |
| EXMAR Gas Shipping Ltd | Hong Kong | Equity | 50.00% | 50.00% |
| EXMAR LPG BV | Belgium | Equity | 50.00% | 50.00% |
| EXMAR Shipping BV | Belgium | Equity | 50.00% | 50.00% |
| Good Investment Ltd | Hong Kong | Equity | 50.00% | 50.00% |
| Monteriggioni Inc | Liberia | Equity | 50.00% | 50.00% |
| Solaia Shipping Llc | Liberia | Equity | 50.00% | 50.00% |
| Associates | ||||
| Bexco NV | Belgium | Equity | 44.91% | 44.91% |
| Electra Offshore Ltd | Hong Kong | Equity | 40.00% | 40.00% |
| Exview Hong Kong Ltd | Hong Kong | Equity | 40.00% | 40.00% |
| Marpos NV | Belgium | Equity | 45.00% | 45.00% |
| Springmarine Nigeria Ltd | Nigeria | Equity | 40.00% | 40.00% |
| Subsidiaries | ||||
| Ahlmar Germany GmbH | Germany | Full | 100.00% | 100.00% |
| Ahlmar Shipmanagement NV (1) | Belgium | Full | 0.00% | 100.00% |
| Croxford Ltd (1) | Hong Kong | Full | 0.00% | 100.00% |
| DV Offshore SAS | France | Full | 100.00% | 100.00% |
| ECOS SRL | Italy | Full | 60.00% | 60.00% |
| EXMAR Argentina | Argentina | Full | 100.00% | 100.00% |
| EXMAR Energy Hong Kong Ltd | Hong Kong | Full | 100.00% | 100.00% |
| EXMAR Energy Netherlands BV | Netherlands | Full | 100.00% | 100.00% |
| EXMAR Energy Services BV | Netherlands | Full | 100.00% | 100.00% |
| EXMAR Export Netherlands | Netherlands | Full | 100.00% | 100.00% |
| EXMAR FSRU Hong Kong Ltd | Hong Kong | Full | 100.00% | 100.00% |
| EXMAR Holdings Ltd | Liberia | Full | 100.00% | 100.00% |
| EXMAR Hong Kong Ltd | Hong Kong | Full | 100.00% | 100.00% |
| EXMAR LPG Holding BV | Belgium | Full | 100.00% | 100.00% |
| EXMAR LNG Investments Ltd | Liberia | Full | 100.00% | 100.00% |
| EXMAR Lux SA | Luxembourg | Full | 100.00% | 100.00% |
| EXMAR Marine NV | Belgium | Full | 100.00% | 100.00% |
| EXMAR Netherlands BV | Netherlands | Full | 100.00% | 100.00% |
| Country of incorporation |
Consolidation method |
Ownership | |||
|---|---|---|---|---|---|
| CONSOLIDATED COMPANIES | 2021 | 2020 | |||
| EXMAR Offshore Company | USA | Full | 100.00% | 100.00% | |
| EXMAR Offshore Ltd | Bermuda | Full | 100.00% | 100.00% | |
| EXMAR Offshore Services SA | Luxembourg | Full | 100.00% | 100.00% | |
| EXMAR Offshore BV | Belgium | Full | 100.00% | 100.00% | |
| EXMAR Singapore Pte Ltd | Singapore | Full | 100.00% | 100.00% | |
| EXMAR Shipmanagement BV | Belgium | Full | 100.00% | 100.00% | |
| EXMAR Shipmanagement India Private Ltd | India | Full | 100.00% | 100.00% | |
| EXMAR Shipping USA Inc | USA | Full | 100.00% | 100.00% | |
| EXMAR Small Scale LPG NL BV | Netherlands | Full | 100.00% | 100.00% | |
| EXMAR Small Scale LPG HK Ltd | Hong Kong | Full | 100.00% | 100.00% | |
| EXMAR Small Scale LPG BE BV | Belgium | Full | 100.00% | 100.00% | |
| EXMAR (UK) Shipping Company Ltd | Great-Britain | Full | 100.00% | 100.00% | |
| EXMAR VLGC BV | Belgium | Full | 100.00% | 100.00% | |
| EXMAR VLGC Netherlands BV (2) | Netherlands | Full | 100.00% | 0.00% | |
| EXMAR Yachting BV | Belgium | Full | 100.00% | 100.00% | |
| Export LNG Ltd | Hong Kong | Full | 100.00% | 100.00% | |
| Franship Offshore Lux SA | Luxembourg | Full | 100.00% | 100.00% | |
| Fertility Development Co. Ltd (1) | Hong Kong | Full | 0.00% | 100.00% | |
| Hallsworth Marine Co.(1) | Liberia | Full | 0.00% | 100.00% | |
| Internationaal Maritiem Agentschap NV | Belgium | Full | 99.03% | 99.03% | |
| Laurels Carriers Inc (1) | Liberia | Full | 0.00% | 100.00% | |
| Seavie Caribean Ltd Jamaica | Jamaica | Full | 100.00% | 100.00% | |
| Seavie Private Ltd | India | Full | 100.00% | 100.00% | |
| Tecto Cyprus Ltd | Cyprus | Full | 100.00% | 100.00% | |
| Tecto Luxembourg SA | Luxembourg | Full | 100.00% | 100.00% | |
| Travel Plus BV | Belgium | Full | 100.00% | 100.00% | |
| Universal Crown Ltd (1) | Hong Kong | Full | 0.00% | 100.00% |
(1) Liquidated.
(2) Incorporated.
The worldwide audit and other fees in respect of services provided by the statutory auditor or companies or persons related to the auditors, can be detailed as follows:
| (In thousands of EUR) | 2021 | 2020 |
|---|---|---|
| Audit services | 389 | 380 |
| Audit related services | 109 | 115 |
| Tax services | 31 | 69 |
| Fees statutory auditor | 529 | 564 |
For 2021 and 2020, the non-audit fees do not exceed the audit fees.
Since the first quarter of 2020, the COVID-19 pandemic significantly impacted the world economy and may continue to do so in the years to come. Many countries imposed travel bans, quarantine measures and even imposed lockdowns. The pandemic also resulted in significant volatility in the financial and commodity markets worldwide.
One of the main operational challenges was to conduct crew changes due to travel and quarantine restrictions in almost all the countries we operate. Several operational measures onshore and onboard were taken by EXMAR to ensure the safety and wellbeing of its personnel and continuity of our business operations.
The effect of the COVID-19 pandemic on the financial statements is limited with exception of the settlement of the YPF contract on TANGO FLNG in 2020 and resulting unemployment and the decreased revenue for Travel Plus in both 2020 and 2021. EXMAR continues to closely monitor the situation.
End March 2022, EXMAR sold its aircraft, which was classified as held for sale.
On March 18, 2022, EXMAR announced it reached an agreement for a five-year charter for the employment of its floating storage and re-gasification barge FSRU S188 with GASUNIE LNG Holdings BV ("GASUNIE"). GASUNIE will use the FSRU S188 as floating LNG import terminal at Eemshaven in Groningen, the Netherlands, in view of the geopolitical developments currently going on in Europe and the increased emphasis of governments on the security of energy supply. The objective is to deploy the FSRU S188 and have the terminal up and running by end of the third quarter 2022.
In 2022, EXMAR Netherlands BV, bought back in total a nominal value of NOK 112.0 million of the NOK bond (ISIN NO0010852767) with maturity date May 27, 2022. In total, EXMAR already bought back a nominal value of NOK 137.0 million (see also Note 24 Borrowings).
The escalating conflict in Ukraine is already causing great uncertainty to 2022 not only from a human aspect, but also in terms of the stability of global energy markets. In this context, EXMAR recently signed a charter agreement with GASUNIE (see above) and remains committed to play its role in the energy value chain with its floating solutions for the export and import of gas.
The potential impact of the war in Ukraine on EXMAR's activities is being monitored on a daily basis. We can confirm that none of our vessels are active in risk areas or under contract with parties' subject to international sanctions related to this conflict. Furthermore, utmost effort is done to manage the logistical challenges in a humane way, both on shore and offshore and, so far, no significant operational issues were noted.
The significant judgements and estimates that might have a risk of causing a material adjustment to the carrying amount of assets and liabilities within the next financial year relate to:
The liquidity position has evolved positively during 2021 amongst others because of the receipt of an early termination fee from Gunvor for the FSRU S188, the contractual monthly payments of YPF, the 2 new VLGC's put in operation under a five-year charter agreement and the sale of two older vessels (held by equity accounted investees).
The Group expects a further strengthening of its liquidity position in the next months thanks to:
The company is of the opinion that, taking into account various management actions, its available cash and cash equivalents, its undrawn committed facilities and its projected cash flows, it has sufficient liquidity to meet its obligations for a period of at least 12 months from the authorization date of the annual report.
The consolidated financial statements for the year ended December 31, 2021 have been prepared on a going concern basis. The main assumptions and uncertainties for EXMAR underpinning the going concern assessment relate to the liquidity position as disclosed above and to the covenant compliance after 2021.
Although EXMAR met all its financial covenants as at December 31, 2021 with sufficient headroom, compliance in the short term needs to be closely monitored. Management is currently exploring several specific possibilities such as sale of assets, debt restructuring or obtaining a waiver, to timely remedy, if necessary.
The uncertainties mentioned in the 2020 annual report have been resolved:
Considering the elements described above the Board is confident that the Company will be able to maintain sufficient liquidities and respect its covenants and therefore it has an appropriate basis for the use of the going concern assumption. In the event the above assumptions are not timely met, there is a material uncertainty whether the Company will have sufficient liquidities for the Company to fulfil its obligations of at least twelve months from the date of authorising these financial statements.
Management performs an impairment analysis for its fleet. We also refer to Note 10 Vessels and barges and Note 14 Equity accounted investees as disclosed in this report.
The LNG EXCEL, owned by one of our joint ventures, was party to a lease arrangement in the UK whereby the Lessor could claim depreciation on the capital expenditures it incurred to acquire the vessel (Capital Allowances). As it is typical in these leasing arrangements, tax and change of law risks are assumed by the Lessee. Our joint venture terminated this lease arrangement in August 2013. The UK tax authorities (HMRC) have made inquiries in respect of the right to receive the Capital Allowances. Based on commercial, legal and financial considerations, our position is that the allowances were validly claimed and we have informed HMRC accordingly. However, in case of a successful challenge by the UK tax authorities of the tax treatment of the lease, we could be required to compensate the Lessor for any tax amount to be reimbursed to the tax authorities. The amount held on the joint venture company's escrow account (USD 1.7 million for EXMAR's share) had therefore been provisioned in previous years. In 2021, an additional provision was recorded for EXMAR's share of the joint venture cash balance as well as a provision for related tax and legal fees.
The Board of Directors, represented by Nicolas Saverys (Chairman) and Carl-Antoine Saverys, and the Executive Committee, represented by Francis Mottrie, CEO (representing FMO BV) and Christine Verhaert, CFO (representing FINMORE BV), hereby confirm that, to the best of their knowledge,
In the context of the statutory audit of the consolidated financial statements of EXMAR NV ("the company") and its subsidiaries (jointly "the group"), we hereby submit our statutory audit report. This report includes our report on the consolidated financial statements and the other legal and regulatory requirements. These parts should be considered as integral to the report.
We were appointed in our capacity as statutory auditor by the shareholders' meeting of 19 May 2020, in accordance with the proposal of the board of directors ("bestuursorgaan" / "organe d'administration") issued upon recommendation of the audit committee. Our mandate will expire on the date of the shareholders' meeting deliberating on the financial statements for the year ending 31 December 2022. We have performed the statutory audit of the consolidated financial statements of EXMAR NV for 5 consecutive periods.
We have audited the consolidated financial statements of the group, which comprise the consolidated statement of financial position as at 31 December 2021, the consolidated statement of profit or loss and consolidated statement of other comprehensive income, the consolidated statement of changes in equity and the consolidated statement of cash flows for the year then ended, as well as the summary of significant accounting policies and other explanatory notes. The consolidated statement of financial position shows total assets of 1 001 395 (000) USD and the consolidated statement of profit or loss shows a profit for the year then ended of 11 635 (000) USD.
In our opinion, the consolidated financial statements give a true and fair view of the group's net equity and financial position as of 31 December 2021 and of its consolidated results and its consolidated cash flow for the year then ended, in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union and with the legal and regulatory requirements applicable in Belgium.
We conducted our audit in accordance with International Standards on Auditing (ISA), as applicable in Belgium. In addition, we have applied the International Standards on Auditing approved by the IAASB applicable to the current financial year, but not yet approved at national level. Our responsibilities under those standards are further described in the "Responsibilities of the statutory auditor for the audit of the consolidated financial statements" section of our report. We have complied with all ethical requirements relevant to the statutory audit of consolidated financial statements in Belgium, including those regarding independence.
We have obtained from the board of directors and the company's officials the explanations and information necessary for performing our audit.
We believe that the audit evidence obtained is sufficient and appropriate to provide a basis for our opinion.
We draw attention to Note "Significant judgements and estimates" in the financial statements, which states that the main assumptions and uncertainties underpinning the going concern assessment relate to the liquidity position and covenant compliance after 2021. In preparing the financial statements, and as disclosed in this note, the board is currently exploring several specific actions in view of covenant compliance to timely remedy if necessary.
As stated in Note "Significant judgements and estimates" these matters indicate that a material uncertainty exists that may cast significant doubt on the Company's ability to continue as a going concern. Our opinion is not modified in respect of this matter.
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the consolidated financial statements of the current period. These matters were addressed in the context of our audit of the consolidated financial statements as a whole and in forming our opinion thereon, and we do not provide a separate opinion on these matters. In addition to the matter described in section "Materiality uncertainty relating to going concern", we have determined the following Key audit matter in our audit.
We refer to the consolidated financial statements, including notes to the consolidated financial statements: note 10 – Vessels & barges. We draw specific attention to the disclosure provided in this note regarding the impairment testing for FSRU S188 and Tango FLNG. Explanation is provided around the determination of recoverable amount, being the higher of fair value less cost to sell and value in use, taking into account, amongst other, information from the ongoing negotiations to contract a new employment for Tango FLNG and FSRU S188.
The board of directors is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union and with the legal and regulatory requirements applicable in Belgium and for such internal control as the board of directors determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the consolidated financial statements, the board of directors is responsible for assessing the group's ability to continue as a going concern, disclosing, as applicable, matters to be considered for going concern and using the going concern basis of accounting unless the board of directors either intends to liquidate the group or to cease operations, or has no other realistic alternative but to do so.
Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a statutory auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISA will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these consolidated financial statements.
During the performance of our audit, we comply with the legal, regulatory and normative framework as applicable to the audit of consolidated financial statements in Belgium. The scope of the audit does not comprise any assurance regarding the future viability of the company nor regarding the efficiency or effectiveness demonstrated by the board of directors in the way that the company's business has been conducted or will be conducted.
As part of an audit in accordance with ISA, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
We communicate with the audit committee regarding, amongst other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide the audit committee with a statement that we have complied with relevant ethical requirements regarding independence, and we communicate with them about all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated to the audit committee, we determine those matters that were of most significance in the audit of the consolidated financial statements of the current period and are therefore the key audit matters. We describe these matters in our report unless law or regulation precludes any public disclosure about the matter.
The board of directors is responsible for the preparation and the content of the directors' report on the consolidated financial statements, the statement of non-financial information attached to the directors' report on the consolidated financial statements and other matters disclosed in the annual report on the consolidated financial statements.
As part of our mandate and in accordance with the Belgian standard complementary to the International Standards on Auditing (ISA) as applicable in Belgium, our responsibility is to verify, in all material respects, the director's report on the consolidated financial statements, the statement of non-financial information attached to the directors' report on the consolidated financial statements and other matters disclosed in the annual report on the consolidated financial statements, as well as to report on these matters.
In our opinion, after performing the specific procedures on the directors' report on the consolidated financial statements, this report is consistent with the consolidated financial statements for that same year and has been established in accordance with the requirements of article 3:32 of the Code of companies and associations.
In the context of our statutory audit of the consolidated financial statements we are also responsible to consider, in particular based on information that we became aware of during the audit, if the directors' report on the consolidated financial statements is free of material misstatement, either by information that is incorrectly stated or otherwise misleading. In the context of the procedures performed, we are not aware of such material misstatement.
The non-financial information as required by article 3:32, § 2 of the Code of companies and associations, has been disclosed in the directors' report on the consolidated financial statements. This non-financial information has been established by the company in accordance with the internationally recognised framework. In accordance with article 3:80 § 1, 5° of the Code of companies and associations we do not express any opinion on the question whether this non-financial information has been established in accordance with this internationally recognised framework.
In accordance with the draft standard on the audit of the compliance of the financial statements with the Single European Electronic Format ("ESEF"), we have also performed the audit of the compliance of the ESEF format and of the tagging with the technical regulatory standards as defined by the European Delegated Regulation No. 2019/815 of 17 December 2018 ("Delegated Regulation").
The board of directors is responsible for the preparation, in accordance with the ESEF requirements, of the consolidated financial statements in the form of an electronic file in ESEF format ("digital consolidated financial statements") included in the annual financial report.
Our responsibility is to obtain sufficient and appropriate evidence to conclude that the format and the tagging of the digital consolidated financial statements comply, in all material respects, with the ESEF requirements as stipulated by the Delegated Regulation.
Based on our work, in our opinion, the format and the tagging of information in the digital consolidated financial statements included in the annual financial report of EXMAR NV as of 31 December 2021 are, in all material respects, prepared in accordance with the ESEF requirements as stipulated by the Delegated Regulation.
• This report is consistent with our additional report to the audit committee referred to in article 11 of Regulation (EU) No 537/2014.
Signed at Zaventem.
The statutory auditor
Deloitte Bedrijfsrevisoren/ Deloitte Bedrijfsrevisoren/ Réviseurs d'Entreprises BV/SRL Réviseurs d'Entreprises BV/SRL Represented by Rik Neckebroeck Represented by Ben Vandeweyer
The statutory accounts of EXMAR NV are disclosed hereafter in a summarised version. The full version will be filed with the National Bank of Belgium. The full version is available on the Company's website (www.exmar.be) and a copy can be obtained free of charge on request. An unqualified audit opinion has been expressed by the statutory auditor.
| (In thousands of USD) | ||
|---|---|---|
| BALANCE SHEET | 31/12/2021 | 31/12/2020 |
| Fixed assets | 541,853 | 609,154 |
| (In-)tangible assets | 125 | 205 |
| Financial assets | 541,728 | 608,949 |
| Current assets | 133,227 | 98,985 |
| Amounts receivable within one year | 67,246 | 79,950 |
| Investments | 12,907 | 9,025 |
| Cash and cash equivalents | 52,634 | 9,335 |
| Accrued income and deferred charges | 440 | 675 |
| Total assets | 675,080 | 708,139 |
| Equity | 564,214 | 598,239 |
| Capital | 88,812 | 88,812 |
| Share premium | 209,902 | 209,902 |
| Reserves | 81,831 | 78,444 |
| Accumulated profits | 183,669 | 221,081 |
| Provisions and deferred taxes | 9,840 | 337 |
| Provisions | 9,840 | 337 |
| Liabilities | 101,026 | 109,563 |
| Short-term borrowings | 18,528 | 0 |
| Amounts payable within one year | 82,498 | 109,563 |
| Total equity and liabilities | 675,080 | 708,139 |
| (In thousands of EUR) | 01/01/2021 | 01/01/2020 |
|---|---|---|
| STATEMENT OF PROFIT OR LOSS | 31/12/2021 | 31/12/2020 |
| Operating income | 7,865 | 3,295 |
| Operating expenses | -12,371 | -9,886 |
| Operating result | -4,506 | -6,591 |
| Financial income | 15,534 | 21,124 |
| Financial expenses | -39,462 | -98,492 |
| Result for the year before tax | -28,434 | -83,959 |
| Income tax | -200 | -13 |
| Result for the year | -28,634 | -83,972 |
| APPROPRIATION OF RESULT | ||
| Result to be appropriated | 192,447 | 237,325 |
| Transfer from/(to) capital and reserves | -3,387 | 5,660 |
| Result to be carried forward | -183,669 | -232,033 |
| Distribution of result | -5,391 | -21,904 |

| AER | Annual Efficiency Ratio |
|---|---|
| ASBL | Association Sans But Lucratif |
| BCCA | Belgian Code of Companies and Associations |
| BOD | Board of Directors |
| BTX | Mixtures of benzene, toluene, and the three xylene isomers |
| BWMP | Ballast Water Management Plan |
| CBA | Collective Bargaining Agreement |
| cbm | Cubic meters (m3 ) |
| CCS | Carbon capture and storage |
| CCU | Carbon Capture and Utilisation |
| CCUS | Carbon Capture, Utilisation and Storage |
| CDI | Chemical Distribution Institute |
| CII | Carbon Intensity Index |
| CEO | Chief Executive Officer |
| CFO | Chief Financial Officer |
| CO2 | Carbon dioxide |
| COO | Chief Operating Officer |
| COSO | Committee of Sponsoring Organizations |
| DCS | IMO Fuel Oil Data Collection System |
| DVO | DV Offshore |
| EBIT | Earnings before interest and taxes |
| EBITDA | Earnings before interest, taxes, depreciation, and amortization |
| ECA | Emission Control Area |
| EEDI | Energy Efficiency Design Index |
| EEXI | Energy Efficiency Existing Ship Index |
| EOC | Exmar Offshore Company |
| ESG | Environment, Social, Governance |
| ESI | Environmental Ship Index |
| ESM | Exmar Ship Management |
| ETS | Emission Trading Scheme |
| EU | European Union |
| FID | Final Investment Decision |
| FLNG | Floating Liquefaction of Natural Gas |
| FOC | Fuel Oil Consumption |
| FPS | Floating Production System |
| FPSO | Floating Production Storage and Offloading-unit |
| FSO | Floating Storage and Offloading |
| FSU | Floating Storage Unit |
| FSPO | Floating Storage Production and Offloading |
| FSRP | Floating Storage Regasification and Power generation |
| FSRU | Floating Storage and Regasification Unit |
| GDPR | General Data Protection Regulation |
| GHG | Greenhouse gas |
| HFO | Heavy Fuel Oil |
| HSEQ | Health Safety Environment and Quality |
| HSEEQ | Health Safety Environmental Energy and Quality |
| HSSEQ | Health, Safety, Security, Environment and Quality |
| HyMethShip | Hydrogen Methanol Ship |
| IAS | International Accounting Standards |
| IFRS | International Financial Reporting Standards |
| IHM | Inventory of Hazardous Materials |
| IMO | International Maritime Organization |
| IPCC | Intergovernmental Panel on Climate Change |
| ISO | International Organization for Standardization |
| JV | Joint venture |
| KPI | Key Performance Indicator |
| LDO | Light Diesel Oil |
|---|---|
| LGC | Large Gas Carrier |
| LNG | Liquefied Natural Gas |
| LNG/C | Liquefied Natural Gas Carrier |
| LNGRV | Liquefied Natural Gas Regasification Vessel |
| LOHC | Liquid Organic Hydrogen Carrier |
| LPG | Liquefied Petroleum Gas |
| LSFO | Low Sulphur Fuel Oil |
| LTI | Lost Time Injurie |
| M3 | Cubic metres |
| MAN-ES | MAN Energy Solutions SE |
| MARPOL | International Convention for the Prevention of Pollution from Ships |
| MDO | Marine Diesel Oil |
| MGC | Midsize Gas Carrier |
| MGO | Marine Gas Oil |
| Midsize | 20,000 m3 to 40,000 m3 |
| Mio | Million |
| MRV | Measurement, Reporting and Verification - EU Regulation No. 757/2015 |
| MT | Metric tons |
| MTI | MTI Network, risk management and crisis response company |
| MTPA | Metric Tonnes Per Annum |
| MWh | Megawatt hour |
| NH3 | Ammonia |
| NM | Nautical Miles |
| NTVRP | US Nontank Vessel Response Plan |
| O&M | Operations & Maintenance |
| OB | Order book |
| OCIMF | Oil Companies Marine International Forum |
| ODS | Ozone Depleting Substances |
| OPEX | Operating Expenditures |
| PDH | Propane DeHydrogenation |
| Petchems | Petrochemicals |
| PPM | Parts per million |
| PVC | Polyvinyl chloride |
| REBITDA | Recurring earnings before interests, taxes, depreciations and amortizations |
| SCR | Selective Catalytic Reduction |
| SEEMP | Ship Energy Efficiency Management Plan |
| SDG | Sustainable Development Goals |
| Semi-ref. | Semi-refrigerated LPG carrier |
| SIGTTO | Society of International Gas Tanker and Terminal Operators |
| SMPEP | Shipboard Marine Pollution Emergency Plan |
| SMS | Safety Management System |
| SOPEP | Shipboard Oil Pollution Emergency Plan |
| SRDII | Second Shareholders' Rights Directive |
| SRR | EU Ship Recycling Regulation No. 1257/2013 |
| STS | Ship-to-ship cargo transfer |
| TC | Time charter |
| TCE | Time charter equivalent |
| TMSA | Tanker Manager and Self-Assesment |
| U/C | Under Construction |
| ULCV | Ultra Large Container Vessel |
| ULGC | Ultra Large Gas Carrier |
| UN | United Nations |
| UNCLOS | United Nations Convention on the Law of the Sea |
| USCG | United States Coast Guard |
| USD | United States Dollar |
| UV | Ultra Violet |
| VCM | Vinyl Chloride Monomer |
| VLGC | Very Large Gas Carrier |

Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.