AI assistant
Solstad Offshore ASA — Annual Report 2013
Jun 5, 2014
3749_rns_2014-06-05_df3c9a50-830e-430d-8629-900f6501f26a.pdf
Annual Report
Open in viewerOpens in your device viewer
www.solstad.no
OUR VISION is to conduct profitable, integrated shipping operations with high specification vessels using both our own vessels and chartered vessels. The company's core business is petroleum-related operations.
| Our business |
4 |
|---|---|
Corporate structure |
6 |
| Financial highlights |
7 |
Key figures |
8 |
| Annual report |
10 |
1. Company philosophy, objectives and strategy |
10 |
2. Company business |
10 |
3. Offshore market |
11 |
4. Company information |
11 |
| 5. Corporate governance and management |
12 |
6. Financial position and development - The Group |
12 |
7. Health, Safety & the Environment (HSE) and Quality Assurance (QA) 12 |
|
8. Expectations for 2014 |
13 |
9. Finance - parent company |
14 |
The Board |
16 |
| Corporate governance and management |
17 |
| CONSOLIDATED: | |
Statement of comprehensive income |
20 |
Balance sheet |
21 |
Statement of changes in equity |
23 |
Statement of Cash Flow |
24 |
| Notes |
26 |
| CORPORATE ACCOUNTS: | |
Profit and Loss account |
54 |
Balance Sheet |
55 |
| Statement of Cash Flow |
57 |
Notes |
59 |
| Auditor's Report |
66 |
A snapshot of our year |
69 |
Fleet overview |
70 |
Contract overview |
71 |
OUR BUSINESS
Solstad Rederi AS was established in 1964 by Captain Johannes Solstad, and is celebrating its 50 years anniversary this year. The Company's head office and home port are still located in Skudeneshavn, Norway. During the Company's first ten years of operation it acquired and operated 14 dry cargo vessels (liner type) and also took delivery of three new build semi-container vessels. The size of these vessels varied from 8,000 DW to 14,000 DW.
The Company's offshore activities began in 1973, when it ordered four supply vessels from a Dutch shipyard and by 1976 the Company operated 9 supply vessels of various types. Most of them were jointly owned with other Haugesund-based shipping companies and all were built at the same Dutch shipyard, Pattje.
From 1974 to 1982, the Company owned and operated a combined fleet of both offshore and dry cargo vessels and had several new builds on order. Two AHTS´s and three AHT´s were built in New Foundland and four semi-container vessels were built in Rostock in East Germany. However, the last dry cargo vessel was sold in 1982 and for the next eight years Solstad Rederi AS only operated offshore supply vessels.
In October 1997, the Company was listed on the Oslo Stock Exchange under the name of Solstad Offshore ASA. Solstad Shipping AS is wholly owned by Solstad Offshore ASA and is responsible for management and marketing.
At the end of the year the fleet consisted of 50 wholly owned and jointly owned vessels, including 2 vessel under construction in Norway. Including the signed letter of intent to construct a subsea construction vessel and sale of 2 vessels during 1st quarter 2014, Solstad Offshore ASA own and operate 20 construction vessels, of which tree are under construction. In addition, the fleet consists of 20 anchor handling vessels and 9 platform supply vessels. The vessels under construction will be delivered from the shipyards in the period between 2nd quarter 2014 and 2nd quarter 2016.
Our vessels currently operate world-wide and approximately 63% are operating outside the North Sea.
Solstad Offshore ASA has around 1.800 employees. In addition to its head office in Skudeneshavn, Solstad has branch offices in Aberdeen, Singapore, Rio de Janeiro, Perth and Manila.
M/S SOLDROTT - the company's first ship. Soldrott proved to be a 'lucky ship' which got the new Skudeneshavn owner off to a brisk and auspicious start.
HOW IT ALL BEGAN
Solstad Rederi was established in 1964. Two weeks after the inaugural general meeting the first ship had already been purchased. She took the name of Soldrott, the first part of her name being at the same time a reference to the owner Solstad and the Norwegian word for sun. The second part is in honour of the man who from 1964 became Johannes Solstad's investment partner for many years, Synek Drotkowski.
The motivation behind both the desire to set up the shipping company, and the purchase of the first hull, was a simple matter of return. Johannes Solstad has kept the calculation safe all these years, which is easy to understand. Most likely the equation was the most important he ever wrote. The whole exercise was committed to a sheet of A4 paper using a mechanical typewriter that demanded considerable strength and perseverance, without the slightest help from the digital age.
The narrative is simple enough: 'Rate of return on 8700 grt motor vessel, built 1939' is the title. Then we can read the owner's capital, loan capital and other details.
The calculation showed a total rate of return on total assets of 20 per cent - not bad! And no less than 38 investors subscribed for shares. They came aboard what turned out to be one of Norway's greatest shipping adventures.
FINANCIAL HIGHLIGHTS
| Ref | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|
| PROFIT AND LOSS ACCOUNTS (NOK mill) | 9 | |||||
| Freight revenues | 3 495 | 3 288 | 2 975 | 2 614 | 2 519 | |
| Other income / Gain on fixed assets | 51 | 74 | 5 | 3 | 11 | |
| Operating result before depr./write-downs | 1 497 | 1 438 | 1 070 | 981 | 1 195 | |
| Operating result | 1 123 | 873 | 163 | 342 | 466 | |
| Net finance | -582 | -420 | -562 | -209 | 401 | |
| Ordinary profit before tax | 541 | 366 | -399 | 133 | 866 | |
| Net profit for the year | 485 | 400 | -407 | 19 | 1 038 | |
| Hereof majority's share | 491 | 380 | -362 | 48 | 1 027 | |
| BALANCE | 9 | |||||
| Deferred tax asset | 59 | 115 | 43 | 17 | - | |
| Long term assets | 12 137 | 12 665 | 14 044 | 13 856 | 9 974 | |
| Current assets | 2 285 | 1 624 | 1 582 | 1 693 | 2 293 | |
| Total assets | 15 025 | 14 727 | 15 673 | 15 566 | 12 267 | |
| Equity | 4 954 | 4 625 | 4 416 | 4 989 | 4 630 | |
| Deferred tax | - | 3 | - | - | 27 | |
| Long-term liabilities | 7 700 | 7 165 | 9 509 | 8 584 | 6 414 | |
| Current liabilities | 2 264 | 2 815 | 1 657 | 1 884 | 1 176 | |
| Long-term interest bearing liabilities | 9 964 | 9 980 | 10 387 | 9 606 | 6 379 | |
| Bank overdraft | 91 | 65 | 102 | 103 | 100 | |
| Free and restricted bank deposits | 1 240 | 807 | 646 | 872 | 1 445 | |
| Net interest-bearing liabilities | 8 815 | 9 238 | 9 843 | 8 837 | 5 035 | |
| PROFITABILITY | ||||||
| Operating margin | 1 | 42 % | 43 % | 36 % | 37 % | 47 % |
| Earning on equity | 2,6 | 11 % | 8 % | -8 % | 3 % | 21 % |
| Earning on capital employeed | 3 | 8 % | 6 % | 1 % | 3 % | 5 % |
| LIQUIDITY | ||||||
| Liquid assets | 1 240 | 807 | 646 | 872 | 1 445 | |
| Working capital | 2 285 | 1 624 | 804 | 832 | 1 117 | |
| EBITDA | 4 | 1 589 | 1 428 | 1 100 | 981 | 1 195 |
| Current ratio | 5 | 1,0 | 0,6 | 1,0 | 0,9 | 1,9 |
| ASSETS | ||||||
| Total assets | 15 025 | 14 727 | 15 673 | 15 566 | 12 267 | |
| Equity | 4 954 | 4 625 | 4 416 | 4 989 | 4 630 | |
| Equity ratio | 6 | 33 % | 31 % | 28 % | 32 % | 38 % |
KEY FIGURES PER SHARE
| KEY FIGURES PER SHARE | REF | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|
| Result of the year | 7 | 12,77 | 9,84 | -9,63 | 1,29 | 27,28 | |
| EBITDA | 4 | 41,33 | 36,94 | 29,27 | 26,10 | 31,72 | |
| Booked equity | 8 | 128,88 | 119,56 | 115,09 | 132,73 | 123,09 | |
| Price/Earnings (P/E) | 9,40 | 10,16 | -8,88 | 90,05 | 3,96 | ||
| Price/EBITDA | 2,90 | 2,71 | 2,92 | 4,45 | 3,40 | ||
| Dividend | 5,00 | 2,50 | 1,50 | 1,50 | 2,00 | ||
| Share capital (NOK mill) | 77,37 | 77,37 | 77,37 | 75,59 | 75,59 | ||
| Quoted share price 31.12. (NOK) | 120,00 | 100,00 | 85,50 | 85,50 | 116,00 | ||
| Market capitalisation (NOK mill) | 4 642 | 3 869 | 3 308 | 4 384 | 4 082 | ||
| Average no. of shares inclusive adj. for stock of treasury shares. | 38 445 455 | 38 662 733 | 37 587 310 | 37 587 310 | 37 659 312 | ||
| No. of shares per 31.12 incl. Adj. For stock of treasury shares | 38 440 155 | 38 682 077 | 38 370 349 | 37 589 593 | 37 617 495 | ||
REFERENCES:
-
Operating result before depreciation in percentages of total operating income.
-
Result before tax, in percentage of average equity including minority interests
-
Operating result plus interest income and result from associated company divided by average book shareholders' equity and interest-bearing debt.
-
Operating result before depreciation adjusted for gain/(loss) on sale of fixed asset and other material noncash effects.
-
Current assets divided by current liabilities
-
Booked equity including minority interests in percentage of total assets.
-
Result of the year for the Group divided by average number of shares.
-
Shareholders' equity divided by outstanding number of shares per 31.12.
-
Joint ventures are booked according to the equity method from 2012. Comparative figures for 2011 are changed accordingly.
PLAY FOR THE NORTH SEA
As we all know, oil fever is raging in Norway nowadays and it is affecting us here, too. We also want to join in the play for black gold, where the dice are being rolled just outside our office windows.
This was the message from Johannes Solstad in October 1973. The management had reached a strategic decision which would prove to have wide-ranging consequences. After just 10 years in the traditional shipping business, trading in the Far East, Solstad turned to the petroleum market. And after just 10 years in oil, the company was established among the leading Norwegian offshore owners.
NORMAND PRODUCE - the company's first supply boat was launched on Norway's National Day, 17 May 1974, at the Pattje shipyard in Groningen. It was the start of Solstad's commitment to the oil saga in the North Sea.
ANNUAL REPORT
Solstad Offshore ASA Group reported earnings of MNOK 3,546 in 2013 compared to MNOK 3,362 the year before. The year's result after taxes was MNOK 485 compared to MNOK 400 in 2012. Cash flow (EBITDA) for the year was MNOK 1,589 compared to MNOK 1,428 in 2012.
The prospects for increased utilization and profit seem improved for 2014 compared to 2013, partly due to increase activity in Brazil. On the Norwegian Continental Shelf total investments for 2014 are assumed to reach a historical high level. This implies both expanded rig activity and a high and stable subsea activity. For the Group the share of revenue from activities in the North Sea was 37% in 2013 (39% in 2012).
The Company's Health, Safety and Environment Department showed positive safety results also for 2013. Through the company's own developed program for reducing carbon emissions "Solstad Green Operations", the Solstad fleet's offshore crew performed 19,084 "green operations". As a consequence, total estimated reduction of CO2 for the year was 130,000 tons.
At the end of the year, the company's fleet consisted of 50 offshore service vessels, two new builds included, divided in 20 construction service vessels (CSV), 21 anchorhandling vessels (AHTS) and 9 platform supply vessels (PSV). Market value for the vessels was NOK 17.6 billion, the Groups share of two vessels owned through joint ventures, but excluding the two vessels under construction.
The major transactions in 2013 related to sale one CSV, and refinancing of several vessels.
1. BUSINESS, OBJECTIVES AND STRATEGY
The company's mission is to operate an integrated shipping company with high specification vessels within their segments with both owned and chartered vessels. The company's core business is to provide services to petroleum-related offshore activities.
Our goal is to be a major player and provider of a wide range of services with our reputation in our vessels and high quality equipment and crew with strong maritime competency. In the North Sea, our target is to be one of the leading shipping companies. On an international level, we want to be one of the major players operating in deep waters and on subsea construction services.
In areas such as safety, the environment, solidity and profitability, the company focuses on achieving its targets. Our most important objective within our safety work is to prevent injury or damage to personnel and equipment whilst our most important environmental target is the continual reduction of potentially environmentally damaging spills from our vessels.
The company's strategy is to offer customer-focused solutions and quality services and, at the same time, to develop the services we offer in close cooperation with existing and new customers.
The company is generally responsible for the overall operations of the vessels including logistics, manning and technical management. Where it is natural to achieve cost-effective operations and the optimal return on capital employed it is also possible to seek cooperation, and long-term strategic cooperation with other players. It is also important to cooperate in terms of mitigating risk and capital investment.
2. THE COMPANY'S ACTIVITIES
Solstad Offshore ASA's activities are primarily directed towards the offshore petroleum industry. The majority of our vessels are equipped to carry out projects over and above traditional supply and anchor-handling services. Our activities also include projects for development of offshore wind farms.
In 2013, the company's net freight income was divided as follows: 51% from CSV's, 36% from AHTS's and 13% from PSV's. Geographically, the freight income was divided by 37% from the North Sea, 17% from South America, 7% from West Africa, 9% from Central and North America, 4% from the Mediterranean and Europe and 26% from Asia.
At the end of the year our fleet consisted of 50 wholly and jointly owned vessels, including two new builds. These vessels are managed from offices in Skudesneshavn (head office), Aberdeen, Rio de Janeiro, Singapore and Perth. Currently we have 9 vessels operating on the Brazilian Continental Shelf, 4 in Mexico and the US Gulf, 3 in Africa, 8 in Asia, 4 in the Mediterranean and the remaining 20 in the North Sea.
Solstad Offshore ASA has two new builds under construction, both of which are due to be delivered in the second quarter of 2014. On handover, both vessels will go immediately on five year charters (plus options) with Ocean Installer AS and Reach Subsea ASA and operate in the subsea market. In addition a letter of intent was signed in March 2014 with a major international offshore company for building and operation of an advanced construction service vessel to be delivered in the second quarter of 2016.
For further details on the company's fleet refer to the Fleet Overview at the back of the Annual Report.
3. THE OFFSHORE MARKET
Despite a fluctuating economic climate in important areas world-wide, the overall demand has been enough to keep oil prices relatively high and stable for a longer period. This combination, together with several larger finds at different locations in later years, has resulted in increased investment. It is estimated that total investments increased by 10 per cent per year the last 3-4 years, while it for 2014 is predicted a leveling off in the level of investment. These investments, together with the increased demand for maritime services have been made in existing oil fields (to increase production and extraction rates) and in new exploration and development projects.
Our main types of offshore service vessel are AHTS's, PSV's and CSV's. The first two types are grouped in accordance with the vessels engine and loading capacity, as well as their technical specification. The CSV segment, that is, those vessels performing subsea activities, is more diverse, dependent on what the vessel can be used for. Various activities ranging from simple inspection work to more complex installation work requires a rage of vessel sizes and equipment.
The amount invested in the more advanced vessels is typically twice that of the simplest CSV.
The world fleet of AHTS's over 15,000 bhp at year end was around 230 vessels whilst there were 731 PSV's with a capacity of more than 3,000 dwt. There were around 60 and 277 respectively of these vessels operating in the North Sea.
At the end of the year, 24 AHTS's over 15,000 bhp and 268 PSV's over 3,000 dwt were under construction. The majority of these are being built in Europe, Asia (Singapore, Vietnam, China, India and Indonesia), USA and Brazil. There are 50 larger vessels under construction at shipyards in Europe, USA and Asia.
The global demand for shipping services developed more or less as expected in 2013, except for the PSV segment which became better than anticipated. In Brazil the demand for CSV's has increased significantly, mainly based on newbuilds with delivery some years ahead. Demand for more traditional AHTS/ PSV's did not increase as expected, but there are several signals indicating increased demand in 2014 for these vessels.
The effect of more rigs in operation has increased the demand for AHTS/ PSV's, especially in the North Sea, West Africa and th US Gulf.
4. CORPORATE PARTICULARS
It is our goal to make the company attractive in the long-term by increasing the value of the company in terms of share value and dividends. The Board aims to ensure that, on average, the dividend represents from 20 to 40% of profit after tax, adjusted for any major currency effects and minority interests. The annual proposed dividend should always be considered in the light of the expectation of future earnings, cash flow, financing and other factors affecting the company's position.
The total number of issued shares at the end of the year was 38,687,377. The number of shareholders at 28 March 2014 was 2,855, 10% of which are foreign investors.
The Board will propose to the Annual General Meeting on 19 May 2014, that a dividend of NOK 5,- per share is paid for 2013. Payment will be made on 10 June 2014. The company's share price has performed well throughout the year. At the beginning of the year the price was NOK 100 and at the end of the year was NOK 120, that is, an increase of 20%. The company paid NOK 2.50 in dividends in 2013 (for the 2012 fiscal year).
Until the next Annual General Meeting, the Board has power of attorney to purchase 10% of treasury shares. The Board requested this power of attorney in order to carry out continuous evaluation of this as a shortterm investment alternative as well as for strategic investment. At 31.12.13, 247,222 treasury shares were held compared to 5,300 the previous year. The repurchase program for own shares that started in November 2013 has continued in 2014. At March 24 2014 a total of 377,762 treasury shares are held.
At the Annual General Meeting in May 2013, the Board renewed their power of attorney to increase share capital by up to NOK 4 million. This
power of attorney, which is in place until the first ordinary general meeting has not been exercised to today's date. At the next general meeting on 19 May 2013, the Board will propose that this power of attorney be renewed relating to increased share capital and purchase of treasury shares.
Solstad Offshore ASA has been listed on the Oslo Stock Exchange since 1997. As the holding company for the Group, its primary activity is ownership of shares in subsidiaries together with other strategic company investments. Solstad Offshore (UK) Ltd (100%) with subsidiaries, Solstad Offshore Asia Pacific Ltd (100%) with subsidiaries in Singapore and Perth and Solstad Offshore Ltda (100%) in Brazil.
5. CORPORATE GOVERNANCE AND MANAGEMENT
Solstad Offshore ASA's governance and management are based on the company's vision and strategy. The company is listed on the Oslo Stock Exchange and is subject to the Norwegian companies, accounting, stock exchange listing and securities trading legislation. Solstad Offshore ASA adheres to the Norwegian Code of Practice for Corporate Governance dated October 23 2012. More information on corporate governance is given in a separate chapter in the annual report and on the Company's web site.
6. FINANCIAL POSITION AND DEVELOPMENT – THE GROUP
The Annual report for 2013 has been prepared in accordance with IFRS (International Financial Reporting Standards which are approved by the European Union, giving comparative figures for 2012.
Operating income in 2013 was NOK 3,546 million compared to NOK 3,362 the previous year. The increase is mainly related to better utilization and higher day rates in the construction service segment. Cash flow from operations for the year (defined as earnings before impairment or depreciation, adjusted for profit on disposal and cash flow from associated or joint ventures) was NOK 1,589 million (NOK 1,428 million).
The annual result after impairment and depreciation was NOK 1,123 million compared to NOK 873 million in 2012. There was not booked any impairment on vessels in 2013 (NOK 92 million in 2012).
The Group result for 2013 after tax was NOK 485 million (NOK 400 million in 2012). This year's result included a net financial loss of NOK 582 million (NOK 420 million in 2012). The year's financial loss primarily related to net interest expenses of NOK 450 million (NOK 524 million in 2012), net NOK 187 million in net realized/unrealized currency gain on receivables and debt, in additional to financial hedging agreements measured at year end (NOK 99 million in 2012) and gain from sale of shares NOK 27 million. Earnings per share was NOK 12.52 (NOK 9.84 in 2012).
Operating profit (excluding gain on disposals) before impairment and
depreciation (operating margin) amounted to 43% of operating income compared to 41% in 2012.
The largest change in the Group Balance Sheet in 2013 related to the sale of a construction service vessel. The vessel was sold to the charterer that held a purchase option for the vessel. Further, the comparative figures for 2012 are changed. The change is a result of a new principle for accounting for pension obligations. Actuarial gains and losses must now be recognized through profit and loss. With retrospective effect from January 1, 2012, the Group's pension obligation increased by NOK 90 million (after tax). At 31.12.2012 an actuarial gain of NOK 34 million was posted. Net effect in the comparative figures relating to the pension obligation was NOK 34 million.
The market value of the Group's fleet at 31.12.2013 was NOK 17,574 million (NOK 18,414 million at 31.12.2012). This valuation is the average of valuations by three brokers based on charter-free vessels (excluding new builds. Value adjusted equity before tax, adjusted for minority interests was NOK 246 per share at the end of 2013, compared to NOK 237 at the same time last year. The value of the vessels has not changed significantly throughout the year. Posted equity at 31.12.2013 amounted to NOK 4,954 million or NOK 128 per share. The Board has assessed the reported value of the vessels in accordance with IAS 36 relating to impairment of assets, but found no reason for any impairment to be booked.
Long-term interest bearing debt at 31.12.2013 was NOK 9,332 million (NOK 9,222 million). NOK 1,631million (NOK 2,057 million) of which is classified as short-term debt. The debt is divided as 50% NOK, 37% USD and 13% GBP. At the end of the year, 2-5 year hedging agreements were entered for around 30% of the total long-term debt. Furthermore, some of the NOK debt is linked to USD so that the real debt exposure is 46% NOK, 41% USD and 13% GBP.
The Group's net interest-bearing debt at the end of 2013 was NOK 8,183 million (NOK 8,480 million).
The Group is exposed to financial market risk by the nature of its business. Financial market risk is changes in exchange rates, interest rates and freight prices which impact the value of the Group's assets, liabilities and future cash flow. To reduce and control these risks management regularly review and reassess the Group's main financial market risks. When a major risk factor is identified, actions to reduce the specific risk are evaluated. The Group is exposed to both interest and currency risk, mainly through its long-term financing and long-term charter contracts. The interest risk is partially mitigated by hedging agreements. The currency risk is eliminated by having loans and liabilities in the same currency as the charter agreements.
Definitions of the various financial used are found under the heading "Financial Key Figures" and "Key Rations per Share" together with a summary of the key figures from the consolidated accounts.
7. HEALTH, THE ENVIRONMENT, SAFET Y AND QUALIT Y ASSURANCE
The company operates in compliance with a number of international regulations and standards and is certified to ISM, ISO 14001:2004, ISO 9001:2008 and ISPS (International Ship and Port Facility Security) requirements. Activity in Solstad Offshore Asia Pacific Ltd (and associated subsidiaries) will be certified in line with other operations under the annual renewal of the Document of Compliance in 2012. Crew are given training on board in compliance with the requirements of STCW '95 (Seafarers Training, Certification and Watch-keeping Code). Internal audits will be performed annually on all vessels and offices.
The company is committed to accident avoidance and the prevention of injury. In 2013, approximately 14,000 HSE reports were processed by our HSE and QA Systems. These reports are registered, processed and analysed in a database report system and form the basis for preventive action to avert future accidents and injuries.
Solstad Integrated Management System (SIMS) is a process-based quality assurance system includes overall aims and descriptions of all processes and activities involving personnel both onshore and offshore.
When a new charter is negotiated efforts are made to safeguard workplaces and to further reduce omissions to the air and sea.
The company had a total of 3 lost time incidents (LTI's) which resulted in an H factor (number of lost time incidents per 1,000,000 working hours) of 0.35 for 2013 (0.36 in 2012). None of these incidents resulted in serious personal injury and those involved are back in active service. The company's zero injuries philosophy will continue into 2014. Apart from avoiding LTI's, the company focuses on evaluation, facilitation, planning and prevention to prevent all types of personnel-related incidents. The fleet reported spills of 473 litres to sea in 2013. The company also has a program for recycling and reporting of waste generated by the vessels and onshore organizations.
Solstad Green Operations is the company's environmental program where the intention is to preserve the environment, first and foremost, through reduced use of fuel. From the start in 2009 the fuel consumption is reduced by 20%. In 2013 Solstad Offshore personnel performed 19,084 green operations (SGO). As a consequence, total estimated reduction of CO2 for the year was 130,000 tonns.
Solstad Green Operations has a co-operation with the "Rainforest foundation" in Norway. Each performed SGO results in a contribution to the foundation, which aim is to preserve the rainforest. In 2013 these contributions helped preserving 19,084,000 square meters of rainforest for one year.
Solstad Offshore ASA is in compliance with the Accounting Act's new regulations for reporting of Corporate Social Responsibility. The report for 2013 is available on the company's web site – www.solstad.com.
The working environment onshore and on board is considered to be good and there are continuous measures to prevent any form of discrimination due to age, gender, religion, colour or other factor. Sick leave amongst the marine crew in Norway (Solstad Shipping AS) was 4,4% in 2013 (5% in 2012).
The company's administrative personnel are divided into approximately 61% male and 39% female. At the end of the year there were 80 females at sea. Personnel recruitment focuses strongly on equality. However, female marine personnel are scarce, not only in Norway but internationally. The company is committed to the recruitment and training of cadets and apprentices and focuses on encouraging Norwegian youth to consider a maritime education. Despite this, there has been little success with schools and trade organizations to persuade a greater number of women to opt for a maritime education or occupation. The exception is Brazil in which the share of females in officer positions are higher than any place else. The Group aim to have about 10% of employees in trainee positions.
For recruitment at sea as well as onshore, the company is committed to equality on the basis of sex, nationality disability, religion or other factors that should not affect the hiring process.
In 2012 a process for establishing company values was initiated. This work was followed up in 2013 with information and compliance. The campaign will continue until the company's celebration of the 50th anniversary in 2014.
8. EXPECTATIONS FOR 2014
Solstad Offshore ASA has a diverse fleet equipped for a variety of services relating to offshore petroleum activities including exploitation, exploration and installation work. The need for modern tonnage that is equipped for specialized operations in various waters is expected to remain strong now and in the future. At the time of publishing these accounts, the contract cover for the company's fleet for the remainder of 2014 is 60% (the corresponding figure for last year was 65%) and in 2015 the figures are 38% (39%). Including options the contract cover for the remainder of 2014 and for the whole of 2015 is 70% and 57% respectively.
The company finds the basic conditions for a gradual improvement of the market balance in the future to be present. The forecast for improved utilization and revenue seems better in 2014 compared to 2013 because of activity in Brazil. On the Norwegian Continental Shelf it is anticipated that total investments will reach a historical high level. This leads to both increased rig activity and high and stable subsea activity.
Globally there are 97 new drilling rigs and drill ships under construction and 138 jack ups being delivered through to 2017. In addition, there are a number of floating production installations planned.
In later years larger oil and gas discoveries in deep water acreage in Brazil, Norway, Australia and East Africa have increased optimism for future exploitation. This, together with sustained high oil prices raises expectations that investment in exploration and development will increase in future years. The cost level in the oil- and gas business has had a significant increase the last years, hence the oil companies now have a major focus on cost reduction programs. This has also lead to postponements of some subsea installation projects.
The company has highest expectations related to subsea and deep water activities. Activity in Brazil is also expected to increase again with positive effect for vessels in all segments. In other important areas such as the North Sea, Africa (both East and West), the Mexican Gulf and parts of Asia and Australia activity will increase as a result of more rigs in operation.
9. FINANCE – PARENT COMPANY
The result for Solstad Offshore ASA in 2013 was a profit of NOK 256 million (NOK 263 million in 2012). The net financial profit of NOK 322 million (NOK 256 million in 2012) relates to income from dividends from subsidiaries of NOK 262 million, net interest costs of NOK 97 million and interest income from Group companies of NOK 33 million. Net financial items also include guarantee commission (NOK 27 million), net currency gain (NOK 42 million) and NOK 52 million in group contribution. Higher financial profit compared to 2012 is mainly due to group contributions and lower interest expenses. The operating result for the year was a loss of NOK 13.6 million (loss of NOK 13.6 million in 2012).
The company's assets are largely the value of shares in subsidiaries and associated companies and loans to group companies. Booked equity at year end was NOK 3,078 million. Debt at the same time was NOK 1,753 million, of which NOK 1,400 million is in bond loans, NOK 91 million in short-term credit and NOK 193 million set aside for dividend for 2013.
The annual accounts are prepared on the assumption of a going concern, in accordance with § 3-3 of the Accounting Act. The Directors affirm that this assumption is correct.
At the ordinary general meeting, the Board will propose that remuneration to the Directors for 2013 totalling NOK 1,125,000 should be approved. The audit fee of NOK 482,282 for the parent company for 2013 will be proposed to be approved relating to audit services only.
The Board proposed that the following distribution is made:
| Allocated to dividend | NOK | 193,436,885 |
|---|---|---|
| Transfer from retained profits | NOK | 62,965,036 |
| Net applied/transferred | NOK | 256,401,921 |
Board of Solstad Offshore ASA Skudeneshavn 28.03.2014
Harald Eikesdal
Anette Solstad Director
Chairman
Toril Eidesvik Director
Lars Peder Solstad Managing Director
Ketil Lenning Director
Terje Vareberg Director
14
M/S SOLDROTT - the company's first newbuild was launched on 4 October 1971. It was with great satisfaction that Solstad Rederi A/S was finally able to operate with a new and modern vessel.
FROM GENERAL CARGO TO CONTAINER
The first time the company's house magazine, Solships, was published in colour, was the October issue of 1971. The occasion was an obvious photo opportunity: Solstad had launched its first newbuild. New M/S Soldrott was christened at Warnow Yard in Warnemunde in East Germany:
It was a fine autumn day with sunshine from a clear sky as the ship was launched. A brass band was the perfect accompaniment to the festivities of the day. It was quite simply a majestic moment as Soldrott slid down the slipway to the national anthem, 'Ja vi elsker'...
... is what we can read in Solships.
The vessel was a brand new semi-container ship of 14 000 deadweight tons. Typical for her time, she embodied what has been called the 'containerisation' of cargo transport at sea. The old general cargo trader was on the way out. The new, clean container carriers were on the way in, but during the transition, ships were built that could take traditional general cargo in the holds and stack containers on the decks.
The company had six semi-container ships between 1971 and 1979, yet only three years later, in 1982, the company had none. What had changed?
This is one of the stories that will be told when Solstad Offshore celebrates 50 years on the water in an anniversary publication this September.
THE BOARD
Harald Eikesdal, Chariman (born 1946)
Harald Eikesdal runs his own law practice, Eikesdal Adokatfelleskap. He previously worked as Divisional Head with the Norwegian Ministry of Finance and as a deputy judge and notary public at Haugesund's Magistrates Court. Harald Eikesdal has been our chairman since 2002 and is up for election in 2014 but has declined re-election. In addition, Harald Eikesdal holds a number of other directorships. He is independent of the company's main shareholders.
> SHARES IN SOLSTAD OFFSHORE ASA: 0
Terje Vareberg (born 1948) Terje Vareberg has an MBA from Norwegian School of Business Administration1974. He is chairman in Norsk Hydro. He has worked as Cheif Executive Officer in Sparebank 1 SR-Bank and as Executive Vice President / Deputy CEO in Statoil. Terje Vareberg has national and international experience from various positions / directorships. Terje Vareberg was elected as board member in 2011. He has an interest in Solstad Offshore ASA as chairman in Solstad Trading AS.
> SHARES IN SOLSTAD OFFSHORE ASA: 0
Toril Eidesvik is a trained solicitor from UiO (1993) and has worked as solicitor with Simonsen Musæus Advokatfirma (from 1994-1998) and Gjensidige NOR Sparebank (1998- 2002). In the period from 2003 to 2008 she worked as solicitor in Caiano AS. From 2009 until 2012 she was Managing Director of Green Reefers ASA. Today, she is Managing Director in EMS Seven Seas ASA. She has long experience as a board member, and is today a board member in, among other companies, TTAS Group ASA. Toril Eidesvik has been a board member since 2005. She is independent of the company's main shareholders.
> SHARES IN SOLSTAD OFFSHORE ASA: 0
Anette Solstad (born 1965)
Anette Solstad has been living in the US since 1989. She has a B.A. in International Business and has previously worked for Wilhemsen Lines, US within operations and commercial analysis and as a system developer for Prudential Securities. She does not hold any other directorships. Anette Solstad has been a director since 2007. She holds an interest in Solstad Offshore ASA's shareholders SOFF Holding AS, Solstad Invest AS and Solhav Invest X AS. > SHARES IN SOLSTAD OFFSHORE ASA: 56.402
Ketil Lenning (born 1950)
Ketil Lenning currently works for a consultancy firm as an independent consultant. Until the autumn of 2010, he worked as CEO for Oddfjell Drilling Ltd. and has extensive national and international experience from various companies and positions within the oil industry. He has a degree in Petroleum Engineering from NTNU, Texas A&M University, US. Ketil Lenning holds several other directorships. He has been director since 2010 and is up for election in 2014. Ketil Lenning is independent of the company's main shareholders.
> SHARES IN SOLSTAD OFFSHORE ASA: 0
CORPORATE GOVERNANCE
Corporate governance in Solstad Offshore ASA is based on the company's vision and strategy. The company is listed on the Oslo Stock Exchange and subject to Norwegian companies, accounting, exchange listing and securities trading legislation. Solstad Offshore ASA adheres to the Norwegian Code of Practice for Corporate Governance of 23rd October 2012.
Implementation and reporting
The company believes that it is important to clarify the division or roles between shareholders, the board of directors, and executive management, and has therefore chosen to report on the company's corporate governance as recommended in the Code of Practice. Solstad Offshore ASA maintains guidelines for ethical conduct and social responsibility aimed at securing values and corporate culture in the organization to provide a basis for value creation, safe and green operation, workplace satisfaction, positive reputation and innovation.
Business
The objects of the company are set out in the articles of association as "to operate shipping operations and everything connected therewith" Within these objects the company's business concept is to run an integrated shipping business with highly specified vessels in chosen segments on our own or chartered vessels. The core operations are primarily the provision of services to oil-related offshore activities. The company articles are available in full online at www.solstad.no. More details of the goals and strategy of the company are set out in Section 1 of the Annual Report.
Equity and dividends
The company's posted equity amounted to 33% of total assets at year's end 2013. The company thus maintains its sound financial standing in support of the stated strategy and dividend policy. The company is committed to securing for shareholders a high and stable return. This return is taken to mean the sum of share price increase and paid dividend.
The company aims each year to pay dividend to shareholders. The amount will in average correspond to 20%-40% of company profits after tax, adjusted as necessary for major currency variances and noncontrolling interests. Dividend will nonetheless always take account of forecast future earnings and cash flows, as well as demand for financing and other matters affecting company standing. In 2013, Solstad Offshore ASA declared dividend of NOK 2,50 per share for the fiscal year 2012. The directors will propose to the General Meeting that this year's dividend shall be set at NOK 5,00 per share for 2013.
The General Meeting held on 14th May 2013 authorized the directors to make the following payments:
-
Expand share capital in Solstad Offshore ASA by maximum NOK 4.000.000 by the issuance of maximum 2.000.000 new shares, each of face value NOK 2,-. The authorization, which remain in force until the General Meeting in 2014, also covers a decision to merge under the Public Companies Act, section 13-5.
-
Acquire treasury shares to a total value of maximum NOK 7.737.475,- which is to say maximum 10% of shareholder capital. The directors are free to determine the means of acquisition and sale of treasury shares. The company will pay a minimum NOK 1,- and maximum NOK 250,- per share acquired under this authorization. The authorization remains in force until the General Meeting in 2014.
- Resolve to expand the shareholder capital by maximum NOK 280.000,- by the new subscription of maximum 140.000 shares each of face value NOK 2,-. Within these limits the directors will determine whether to offer one or several issues and their size. The capital expansion will be reserved for company personnel, and shareholders waive all preemptive rights to these shares. The directors will determine the subscription price and other condition of sale. The authorization remains in force until the General Meeting in 2014.
Equal treatment of shareholders and transactions with close associates
Solstad Offshore ASA has a single class of shares. The articles do not distinguish differences in voting rights, and all shares carry equal rights.
The rights of the directors to acquire treasury shares are contingent upon such acquisition taking place in the marketplace.
During 2013 there were no transactions between the company and the shareholders, the board of directors and the executive management and their close associates, expect as reported in the financial statements, see Note 15.
The company maintains rules to ensure that the board of directors and executive management report to the board in case of any direct or indirect material interest in any contract signed by the company.
Freely negotiable shares
The shares in Solstad Offshore ASA are freely negotiable. The articles set no limits on sale / negotiability.
General meeting and nomination committee
The annual general meeting is normally held in the month of May. According to the articles of association, documents up for consideration at the general meeting are posted on the company webpage. Efforts are made to ensure they contain all necessary information to enable shareholders to take a stand on all matters to be dealt with. The board chairman takes part in the general meeting, as does the company auditor. The meeting invitation and briefing documents for the general meeting are also published on the webpage (www.solstad.no) no later than three weeks before the meeting. The board is keen to enable as many shareholder as possible to take part. The deadline for attendance is put as close as possible to the meeting date. Shareholders who cannot attend, are urged to attend by proxy. The invitation sets out the information about procedures that shareholders must follow in order to take part and cast votes at the GM. They also describe how to appoint a proxy. Two people should be named who can vote on behalf of the shareholder by
proxy. The proxy authorization form is designed as far as possible to allow shareholders to vote on individual issues and individual candidates for election / re-election. The Agenda is determined by the board of directors, according to the article 6 of the Articles of Association . The chairman opens the general meeting and a meeting chair is elected. The minutes of the general meeting are published as a stock exchange notice, as well as on the company website. The articles do not require the company to have a nomination committee. The chairman of the board and Johannes Solstad form the nomination committee.
Board composition and independence
The nomination committee's primary goal is to propose candidates who will ensure that the company has a board of directors with the maximum relevant expertise, capacity and diversity. The bard should also be composed so that directors can act independently of special interests and have a minimum of two shareholder elected directors who are independent of the major shareholder. In connection with new directorship candidates the focus is on gender equality, in addition to looking for appropriate expertise and capacity. Directors are elected for a two-year term of office. Representatives from the executive personnel in the administration are not members of the board.
Board work
The directors draw up an annual plan for the board's work. Normally there will be six to eight regular board meetings, augmented by telephone conferences as needed. Instructions for the board and executive personnel have been drawn up. Company internal control is exercised according to the adopted guidelines and reviewed with the auditor and board each year. The board receives monthly financial report where economic standing and financial status are reviewed. The elected vicechairman chairs the work of the board in the absence of the chairman. An audit committee consists of two members who are independent of the business and elected by and from the directors. Each year the board conducts a self-assessment of its work and qualifications if necessary.
Risk management and internal control
The board seeks through its work to ensure that the company maintains good standards of internal control and appropriate systems of risk management, in light of the scope and nature of the company's business, and the provisions that govern the business. The company has established a system of operation and administration that relies on work procedures and job descriptions. The system also covers social responsibility and ethical guidelines. There is a commitment to quality assurance. The board receives information about operational, administrative and financial developments in monthly reports. Each year the board reviews corporate strategy and the business plan, including also an analysis of the company's risk exposure. Exposure is monitored monthly through the reports from the administration.
Remuneration of directors
The remuneration paid to the board of directors reflects the board's responsibilities, expertise, time commitments and complexity of the business, and is not linked to performance. The amounts involved are reported in the financial statements. The directors do not have stock options. In cases where members of the board undertakes significant work for the company, all the directors are informed and the fees are approved by the board. These fees are reported in the financial statements. All transactions between directors or personnel (or companies that they represent or are associated with) on the one hand, and the company on the other, are implemented in accordance with the arm's length doctrine.
Apart from the details included in the Notes regarding remuneration and contracts with directors (or companies that they represent or are associated with) the company has no other obligations. Remuneration to directors is considered to reflect market conditions.
Remuneration to executive personnel
The remuneration to the managing director is determined by the board meeting. Other elements of the remuneration are reported in the Notes to the financial statements. The guidelines for remuneration of executive personnel are presented to the general meeting for information purposes.
Apart from the details included in the Notes regarding remuneration and contracts with the managing director and deputy managing director (or companies that they represent or are associated with) the company has no other obligation. Remuneration to the managing director is considered to reflect market conditions. There are no stock option programs for personnel.
Information and communications
To be confident of equal treatment of shareholders the company is committed at all times to ensure that the stock market has correct, clear and timely details about the company's business and standing. Presentation of the quarterly and annual accounts is made according to a schedule displayed in the financial calendar on the company webpage at www.solstad.no and filed as a Notice with the Oslo Stock Exchange. Beyond that, frequent briefings and discussions are held with analysts and investors. Information is disclosed through stock exchange notices, discussions with analysts, and general briefings for investors, as well as special briefings for stock brokers and investors. The company adheres to the recommendations of the OSE regarding Investor Relations reporting.
Take-overs
Solstad Offshore ASA has no defense mechanisms to prevent stock buy-ups in the Articles, nor have we implemented other measures to limit acquisition of shares in the company. If an offer is presented for company shares the board will work to inform shareholders and allow time to decide on the offer, and issue a statement that assesses the offer, and a recommendation to shareholders whether to accept it or not.
Auditor
Each year the auditor sets out the highlights of the audit plan to the audit committee. The auditor will also go through a report about his views and observations regarding accounting principles, risk areas, internal control routines, and other aspects. The auditor will also deliver a written report each year to affirm his compliance with certain impartiality and objectivity standards. The auditor attends board meetings to discuss the financial statements for the year, and the annual general meeting.
Important consultancy work performed by the auditor requires prior approval by the directors. The remuneration to the auditor is reported in the financial statements. The board of directors meet once a year without the managing director or other representatives from the administration present.
CONSOLIDATED FOR SOLSTAD OFFSHORE ASA
NORMAND DROTT - the naming ceremony for what the press called 'the world's largest and most advanced ship of its kind' occurred on 18 May 1984. Immediately contracted to Shell, she showed that Solstad had made a bold, forward-looking decision in the tough 80s.
STATEMENT OF COMPREHENSIVE INCOME
1.1 - 31.12
| GROUP | (NOK 1 000) | |||
|---|---|---|---|---|
| Notes | 2013 | 2012 | ||
| Freight income | 4 | 3 495 073 | 3 287 920 | |
| Other operating income | 4,5 | 50 701 | 74 283 | |
| Total operating income | 3 545 774 | 3 362 203 | ||
| Personnel costs | 5,6 | -1 306 062 | -1 225 124 | |
| Ordinary depreciation and write down | 8 | -274 651 | -417 434 | |
| Depreciation on capitalised periodic maintenance | 8 | -156 715 | -167 383 | |
| Other operating expenses | 5 | -753 402 | -723 932 | |
| Insurance claims | 10 | 10 769 | 25 065 | |
| Income from investment in joint ventures | 9 | 57 207 | 19 929 | |
| Total operating costs | -2 422 856 | -2 488 879 | ||
| Operating profit/loss | 1 122 918 | 873 324 | ||
| Termination lease | -86 758 | |||
| Income from investment in associated companies | 9 | 6 120 | 3 132 | |
| Interest income | 7 452 | 6 090 | ||
| Other financial income | 500 126 | 607 030 | ||
| Interest charges | -449 970 | -524 362 | ||
| Other finance costs | -645 468 | -512 134 | ||
| Net financing | 7 | -581 740 | -420 244 | |
| Ordinary profit before taxes | 541 178 | 366 323 | ||
| Tax on ordinary result | 12 | -56 409 | 34 103 | |
| Net profit for year | 484 769 | 400 425 | ||
| Comprehensive income | ||||
| Translation adjustments foreign currency | 76 827 | -91 273 | ||
| Net gain on available for sale financial assets | 81 | 50 | ||
| Comprehensive income that may be reclassified in subsequent periods | 76 908 | -91 224 | ||
| Actuarial gain/ (loss) | -9 664 | 33 539 | ||
| Comprehensive income that may not be reclassified in subsequent periods | -9 664 | 33 539 | ||
| Comprehensive income | 552 013 | 342 741 | ||
| Net profit attributable to: | ||||
| Minority shares | -6 221 | 19 927 | ||
| Majority shares | 490 990 | 380 498 | ||
| Comprehensive income attributable to: | ||||
| Minority shares | -6 221 | 19 927 | ||
| Majority shares | 558 234 | 322 814 | ||
| Earnings and diluted earnings per share (NOK) | 14 | 12,77 | 9,84 | |
BALANCE SHEETS
| NOTES | 31.12.13 | 31.12.12 | ||
|---|---|---|---|---|
| ASSETS | ||||
| Long-term assets | ||||
| Intangible fixed assets | ||||
| Deferred tax asset | 12 | 58 934 | 115 397 | |
| Total intangible fixed assets | 58 934 | 115 397 | ||
| Long-term fixed assets | ||||
| Vessels and new build contracts | 2,8 | 11 887 534 | 12 400 695 | |
| Capitalized periodic maintenance | 8 | 230 255 | 245 830 | |
| Other tangible fixed assets | 8 | 18 824 | 18 393 | |
| Total long-term fixed assets | 12 136 612 | 12 664 919 | ||
| Financial assets | ||||
| Investment in joint ventures | 9 | 270 564 | 189 225 | |
| Loans to associated companies and joint ventures | 15 | 24 517 | 41 687 | |
| Investments in associated companies | 9 | 38 967 | 32 847 | |
| Investments in stocks and shares | 9 | 2 991 | 5 031 | |
| Other financial assets | 3 | 21 881 | 51 651 | |
| Other long-term receivables | 19 | 50 183 | 2 462 | |
| Pension funds | 6 | |||
| Total financial assets | 409 103 | 322 903 | ||
| Total long-term assets | 12 604 650 | 13 103 218 | ||
| Current assets | ||||
| Stock | 21 | 68 893 | 73 470 | |
| Receivables | ||||
| Account receivables | 20 | 707 846 | 518 041 | |
| Other short-term receivables | 20 | 267 653 | 199 640 | |
| Other current financial assets | 3 | 25 524 | ||
| Total receivables | 975 499 | 743 204 | ||
| Investments | ||||
| Market based shares | 9 | 475 | 394 | |
| Bank deposits and cash equivalents | 16 | 1 239 864 | 807 105 | |
| Total current assets | 2 284 730 | 1 624 173 | ||
| Asset held for sale | 8 | 135 754 | ||
| TOTAL ASSETS | 15 025 133 | 14 727 391 | ||
BALANCE SHEETS
| NOTES | 31.12.13 | 31.12.12 | ||
|---|---|---|---|---|
| EQUITY AND LIABILITIES | ||||
| Equity | ||||
| Restricted equity | ||||
| Share capital (38.687.377 a 2,-) | 13 | 77 375 | 77 375 | |
| Treasury shares | 13 | -484 | -11 | |
| Other paid-in capital | 111 648 | 111 648 | ||
| Share premium | 1 654 186 | 1 654 186 | ||
| Total restricted equity | 1 842 726 | 1 843 199 | ||
| Earned equity | ||||
| Other equity | 3 160 846 | 2 823 675 | ||
| Total earned equity | 3 160 846 | 2 823 675 | ||
| Minority interests | -49 296 | -41 941 | ||
| Total equity | 4 954 275 | 4 624 933 | ||
| Liabilities | ||||
| Provisions | ||||
| Deferred tax | 12 | 3 000 | ||
| Pension obligations | 6 | 72 018 | 67 998 | |
| Other financial liabilities | 3 | 34 428 | 51 112 | |
| Total provisions | 106 446 | 122 110 | ||
| Other long-term liabilities | ||||
| Other long-term loans | 11 | 161 099 | 50 954 | |
| Debt to credit institutions | 11 | 7 539 122 | 7 114 130 | |
| Total long-term liabilities | 7 700 222 | 7 165 084 | ||
| Current liabilities | ||||
| Accounts payable | 111 495 | 187 303 | ||
| Bank overdraft | 3 | 90 933 | 64 938 | |
| Taxes payable | 12 | 15 321 | 67 702 | |
| Accrued salaries and related taxes | 89 083 | 46 388 | ||
| Other current financial liabilities | 3 | 2 653 | ||
| Other current liabilities | 23 | 323 112 | 391 754 | |
| Current interest bearing liabilities | 10,11 | 1 631 593 | 2 057 178 | |
| Total current liabilities | 2 264 190 | 2 815 264 | ||
| Total liabilities | 10 070 858 | 10 102 458 | ||
| TOTAL EQUITY AND LIABILITIES | 15 025 133 | 14 727 391 | ||
| Mortgages | 11 | |||
| Guarantees etc. | 3,7,11 |
Skudeneshavn, March 28, 2014
Harald Eikesdal Chairman
Terje Vareberg Director
Toril Eidesvik Director
Anette Solstad Director
Lars Peder Solstad Managing Director
Ketil Lenning Director
STATEMENT OF CHANGES IN EQUITY
GROUP (NOK 1.000)
| Share | Treasury | Share | Other paid-in | Translation | Value | Other | Total majority | Minority | Total | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Note | capital | shares | premium | capital | adjustments | changes | equity | shares | shares | equity | |
| Equity 31.12.2011 | 77 375 | -51 | 1 654 182 | 111 648 | -3 208 | -85 | 2 637 354 | 4 477 215 | -61 301 | 4 415 914 | |
| Actuarial gain/ loss (-) | -76 993 | -76 993 | -76 993 | ||||||||
| Equity 01.01.2012 | 77 375 | -51 | 1 654 182 | 111 648 | -3 208 | -85 | 2 560 361 | 4 400 222 | -61 301 | 4 338 921 | |
| Annual result | 380 498 | 380 498 | 19 927 | 400 425 | |||||||
| Actuarial gain/ loss (-) | 33 539 | 33 539 | 33 539 | ||||||||
| Translation adjustments | -91 273 | -91 273 | -91 273 | ||||||||
| Value changes in assets | |||||||||||
| available for sale | 9 | 50 | 50 | 50 | |||||||
| Comprehensive income | -91 273 | 50 | 414 037 | 322 813 | 19 927 | 342 741 | |||||
| Purchase/ sale treasury shares | 13 | 40 | 1 804 | 1 844 | 1 844 | ||||||
| Paid dividend/ surplus | 25 | -58 031 | -58 031 | -568 | -58 599 | ||||||
| Unallocated dividend | |||||||||||
| on treasury shares | 38 | 38 | 38 | ||||||||
| Other adjustments | 5 | -17 | -12 | -12 | |||||||
| Equity 31.12.2011 | 77 375 | -11 | 1 654 186 | 111 648 | -94 481 | -35 | 2 918 192 | 4 666 874 | -41 941 | 4 624 933 | |
| Equity 01.01.2013 | 77 375 | -11 | 1 654 186 | 111 648 | -94 481 | -35 | 2 918 192 | 4 666 874 | -41 941 | 4 624 933 | |
| Annual result | 490 990 | 490 990 | -6 221 | 484 769 | |||||||
| Actuarial gain/ loss (-) | -9 664 | -9 664 | -9 664 | ||||||||
| Translation adjustments | 76 827 | 76 827 | 76 827 | ||||||||
| Value changes in assets | |||||||||||
| available for sale | 9 | 81 | 81 | 81 | |||||||
| Comprehensive income | 76 827 | 81 | 481 326 | 558 234 | -6 221 | 552 013 | |||||
| Purchase/ sale treasury shares | 13 | -473 | -27 011 | -27 485 | -27 485 | ||||||
| Paid dividend/ surplus | -194 065 | -194 065 | -1 135 | -195 200 | |||||||
| Unallocated dividend on | |||||||||||
| treasury shares | 13 | 13 | 13 | ||||||||
| Equity 31.12.2013 | 77 375 | -484 | 1 654 186 | 111 648 | -17 655 | 46 | 3 178 455 | 5 003 572 | -49 296 | 4 954 275 |
STATEMENT OF CASH FLOW 1.1 - 31.12
| GROUP | (NOK 1 000) | |||
|---|---|---|---|---|
| CASH FLOW FROM OPERATIONS | 2013 | 2012 | ||
| Result before tax | 541 178 | 362 448 | ||
| Taxes payable | -54 420 | -66 450 | ||
| Ordinary depreciation and write downs | 431 370 | 584 817 | ||
| Loss/ gain long-term assets | -126 802 | -78 738 | ||
| Interest income | -7 452 | -6 090 | ||
| Interest expense | 449 970 | 524 362 | ||
| Interests reveiced | 6 491 | 5 628 | ||
| Interests paid | -453 382 | -536 621 | ||
| Effect of change in pension assets | -5 643 | 14 167 | ||
| Change in value of financial instruments | 44 263 | -54 568 | ||
| Unrealised currency gain/loss | 240 128 | -114 685 | ||
| Change in short-term receivables/payables | -271 818 | 113 243 | ||
| Change in other accruals | -83 172 | 100 969 | ||
| Net cash flow from operations | (A) | 710 710 | 848 481 | |
| CASH FLOW FROM INVESTMENTS | ||||
| Investment in tangible fixed assets | -150 083 | -614 046 | ||
| Payment of periodic maintenance | -145 254 | -178 392 | ||
| Sale of fixed assets | 511 923 | 1 269 445 | ||
| Payment of long-term receivables | -24 826 | 70 840 | ||
| Investments in other shares/ interests | -27 735 | -185 330 | ||
| Realized shares and interests | 32 049 | 1 975 | ||
| Net cash flow from investments | (B) | 196 075 | 364 491 | |
| CASH FLOW FROM FINANCING | ||||
| Payment to minority interests | -98 481 | -568 | ||
| Payment of dividends | -96 705 | -57 993 | ||
| Purchase/ sale treasury shares | -27 485 | 1 844 | ||
| Bank overdraft | 25 995 | -37 267 | ||
| Long-term debt | 1 737 693 | 774 448 | ||
| Repayment of long-term debt | -2 015 042 | -1 732 416 | ||
| Net cash flow from financing | (C) | -474 026 | -1 051 952 | |
| Net change in cash and cash equivalents | (A+B+C) | 432 759 | 161 021 | |
| Cash and cash equivalents at 01.01 | 807 105 | 646 084 | ||
| Cash and cash equivalents at 31.12 | (Note 16) | 1 239 864 | 807 105 |
THE CONTRACT EVERYONE WANTED
The morning of 4 April 1984 brought Johannes Solstad an inkling of the news he had waited for with great anticipation. And at 3 p.m he received the formal and official word that one of the most important contracts in the firm's history had been won. The previous autumn the operator on the Statfjord field, Mobil Exploration, had announced the North Sea's largest supply contract to date. Previously, Solstad had contracted ships on a speculative basis - the Mobil contract could end this lottery. It was a contract that would assure employment
for five years, with options for a further ten. A contract that was valued at 500 million kroner, for two ships!
And when a couple of years later the offshore market temporarily collapsed, landing many owners in deep financial trouble, the Mobil contract warmed the cockles of Johannes Solstad's maritime heart. Indeed, after the crisis had passed in about 1986-87, it took Solstad another ten years before any new hulls were contracted.
NORMAND DRAUPNE - sisters Normand Draupne and Normand Mjolne were built for the Mobil contract.
NOTE 1 ACCOUNTING PRINCIPLES
The Group, Solstad Offshore ASA (SOFF), operates a shipping business from its head office in Skudeneshavn, Norway, and its main activities are the operation of offshore service and construction vessels. The Group is listed on Oslo Stock Exchange. The financial statements were approved by the Board of Directors on 28th of March 2014, and will be presented for approval in the Annual General Meeting.
Statement of Compliance and basis for preparation
The consolidated financial statements have been prepared in accordance with the Norwegian Accounting Act, International Financial Reporting Standards (IFRS) and interpretations by the International Accounting Standards Board (IASB) which is approved by the European Union (EU).
The consolidated financial statements have been prepared on a historical cost basis, except for derivative financial instruments that have been measured at fair value, and are presented in Norwegian Kroner.
Changes in accounting principles
New and amended IFRS and IFRIC interpretations used during the year are presented below. Except for early implementation of IFRS 11 Joint Arrangements, the amendments have not had any material impact on the profit and loss account but more detailed information is given in the notes.
Changes in IFRS 7 Financial instruments - information
The change affect information to be presented in the notes when financial assets, in which the company is involved in, are transferred, with the aim to provide a better view of the exposure for the company that transfer the financial assets. The changes are effective for annual periods beginning on or after 1 July 2011. The Group have implemented the changes from 1 January 2012.
IFRS 13 Fair Value Measurement
The IASB clarified that short-term receivables and payables with no stated interest rates can be held at invoice amounts when the effect of discounting is immaterial. Further, the portfolio exception in IFRS 13 can be applied to financial assets, financial liabilities and other contracts. The amendments are effective for accounting periods beginning on or after 1 January 2013. The Group has implemented the changes from 1 January 2013.
Changes in IAS 1 Presentation of Financial Statements
The amendments to IAS 1 introduce a grouping of items presented in OCI. Items that will be reclassified ('recycled') to profit or loss at a future point in time (e.g., net loss or gain on AFS financial assets) have to be presented separately from items that will not be reclassified (e.g., revaluation of land and buildings). The amendments affect presentation only and have no impact on the Group's financial position or performance. The amendments are effective for accounting periods beginning on or after 1 July 2012. The Group has implemented the changes from 1 January 2013.
Changes in IAS 19 Employee benefits
The IASB has issued numerous amendments to IAS 19. These range from fundamental changes such as removing the corridor mechanism and the concept of expected returns on plan assets to simple clarifications and rewording. Removing the corridor mechanism implies that actuarial gains and losses shall be recognised in other comprehensive income (OCI) in the current period. The amendments to IAS 19 will impact the net benefit expense, as the expected return on plan assets will be calculated using the same interest rate as applied for the purpose of discounting the benefit obligation.
The amendments are effective for accounting periods beginning on or after 1 January 2013, with retrospective effect from 1 January 2012. The Group has applied IAS 19 as of 1 January 2013. According to the standard the comparable figures for 2012 are changed, refer to Note 23.
APPROVED IFRS AND IFRIC INTERPRETATIONS NOT YET IMPLEMENTED
IAS 28 Investment in Associates and Joint Ventures
As a consequence of the new standards IFRS 11 Joint Arrangements and IFRS 12 Disclosure of Interests in Other Entities, IAS 28 Investments in Associates has been renamed IAS 28 Investment in Associates and Joint Ventures, and describes the application of the equity method to investments in joint ventures in addition to associates. Within the EU/EEA area, the amendments are effective for annual periods beginning on or after 1 January 2014. The Group expects to apply to the changes from 1 January 2014.
IAS 36 Impairment of Assets
IAS 36 is amended to address the disclosure of information about the recoverable amount of impaired assets if that amount is based on fair value less costs of disposal. These amendments are issued to align the disclosure requirements in IAS 36 with the IASB's original intention when consequential amendments to IAS 36 were made as a result of the issuance of IFRS 13 Fair Value Measurement. The amendments are effective for annual periods beginning on or after 1 January 2014. The Group expects to apply to the changes from 1 January 2014.
IFRS 9 Financial Instruments: Classification and Measurement
IFRS 9, as issued, reflects the two first phases of IASB's work on the replacement of IAS 39, which are classification and measurement of financial assets and financial liabilities and hedge accounting. Third and last phase of this project will address amortised cost measurement and impairment of financial assets. The mandatory effective date of IFRS 9 has tentatively been set to 1 January 2018. The IASB have decided that a new date should be decided upon when the entire IFRS 9 project is closer to completion. The Group will evaluate potential effects of IFRS 9 as soon as the final standard, including all phases, is issued. The Group expects to apply to the changes from 1 January 2015.
Consolidation
The consolidated financial statements comprise of the financial statements of Solstad Offshore ASA and its subsidiaries as at 31st December each year. Any deviating accounting principles are adjusted for in this consolidation.
The Group accounts state the total profit & loss and financial position of Solstad Offshore ASA and its controlling interests as a whole. The consolidated accounts include companies in which Solstad Offshore ASA has direct or indirect ownership of more than 50% of the voting shares, or otherwise has direct control, according to IFRS 10. Share options, convertibles and other equity instruments are evaluated when assessing whether control exists.
Subsidiaries are consolidated 100% line by line in the group accounts. A
subsidiary is an entity where the Group has controlling interest, direct or indirect, of more than 50% of the voting shares.
Subsidiaries are consolidated from the date on which control is transferred to the Group and cease to be consolidated from the date on which control is transferred out of the Group.
Acquisitions of subsidiaries are accounted for using the purchase method of accounting. The cost of an acquisition is calculated as the fair value of assets acquired, shares issued or liabilities undertaken at the date of acquisition plus costs directly attributable to the acquisition. Any excess cost of acquisition over the fair value of the net assets of the subsidiary or joint venture acquired calculated at the date of handover, will be posted as goodwill.
All inter-company transactions, receivables, liabilities and unrealized profits, as well as intra-group profit distributions, are eliminated. In the consolidation, the profit and loss accounts of foreign subsidiaries are translated using the exchange rate on the day of transaction. The balance sheet is translated using the balance sheet date exchange rate. Translation adjustments between local currency and functional currency are classified as financial items, while adjustments arising from translation from functional to presentation currency are booked in equity.
The minority interest in equity as well as net income is reported separately in the consolidated financial statements.
Investment in associates and joint ventures
The Group's investment in its associates and joint ventures are accounted for under the equity method of accounting. An associate is an entity in which the Group has significant influence but which is not a subsidiary. A joint venture is an entity in which the Group has significant influence, but where agreements are entered, requires that strategic decisions have to be unanimous.
The reporting dates of the associates, joint venture and the Group are the same and the same accounting principles are applied.
Investments in an associate and joint ventures are posted in the balance sheet at cost plus post-acquisition changes in the Group's share of net assets of the associate or joint venture, less any impairment in value. The profit and loss for the Group reflects the associates' or joint ventures' share of profits under operating costs. Changes posted directly in the associates' or joint ventures' comprehensive income or equity, are recognized pro-rata in the Group accounts, and are, where applicable, disclosed in other income and in the statement of changes in equity. Profit and loss on transactions in the associated company or joint venture are eliminated in the Group accounts in the Group's equity.
Other investments
Other investments, such as shares, loans, receivables and others are classified under one of the following categories according to IAS 39:
- • Financial assets at fair value through profit and loss This category consists of financial assets available for sale (trading) which normally are realized within 12 months after the balance day. Such assets are initially booked at fair value on the balance sheet. Changes in fair value are booked through profit and loss.
- • Available for sale assets The category includes non-derivative financial assets which not fit
into any of the other categories. If management's intention is to realize the investment within 12 months of the balance day, they are classified as current assets. The investments are initially valuated at fair value. Impairment is booked through profit and loss. All changes in fair value, including reversal of previously booked impairment, are booked directly to equity.
• Held to maturity investments
Non-derivative financial assets with a fixed maturity date and which it is the management's intention to retain until maturity are included in this category. Such investments are initially valued at amortized cost. Any reduction in value is booked through profit and loss as impairment.
• Loans and receivables
Loans and receivables are non-derivative financial assets with fixed payments not quoted in an active market. These financial assets are initially valuated at amortizsed cost. Any reduction in value is booked through profit and loss as impairment.
Financial investments
All investments are initially recognized at cost, being the fair value of the consideration given and including acquisition charges associated with the investment.
Other long-term investments that are intended to be held to maturity, such as bonds, are subsequently measured at the amortized cost using the effective interest method. Amortized cost is calculated by taking into account any discount or premium on the acquisition over the year to maturity. For investments booked at amortized cost, gains and losses are posted to income when the investments are devalued or depreciated as well as through the amortization process.
For investments that are actively traded in organized financial markets, the fair value is determined by reference to the stock exchange market value at the close of business on the balance sheet date. For investments where there is no quoted market price, fair value is determined by reference to the current market value of another instrument which is substantially the same or is calculated based on the expected cash flows of the underlying net asset base of the investment.
Financial investments are devalued if the right to receive cash flow from the investment no longer exists, or if the Group has undertaken an obligation to redeem the asset to a third party, without delay, on a pass-throughagreement. Furthermore, when financial investments are devalued, the right to receive cash flows from the investment is transferred together with almost all of the risk or profit from the asset, or if almost all of the risk and reward is retained, but control of the investment is transferred.
Financial liabilities are devalued when the obligation is fulfilled, cancelled or matured in accordance with the contract.
Classification of items in the balance sheet
Current assets and short term debt are posts which mature within one year of the balance sheet date as well as any posts relating to stock turnover if this occurs later. The short-term portion of the long-term debt is classified as current liability. Investments in shares not considered as strategic are classified as current assets. All other assets are classified as long-term assets.
Foreign currency translation
The functional and reporting currency of Solstad Offshore ASA is Norwegian
Kroner (NOK). Transactions in foreign currencies are posted at the currency rate on the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the balance sheet date. Non-monetary items such as vessels that are measured in terms of historical cost in a foreign currency are translated using the exchange rate at the date of initial transaction. Non-monetary items in companies where the functional currency deviates from the reporting currency are measured at the exchange rate at the date of the balance sheet. Any translation adjustments are included in comprehensive income.
The Group's most used currencies had the following exchange rates at the balance sheet date:
| GBP | USD | EUR | BRL | |
|---|---|---|---|---|
| Per 31.12.12 | 8,9958 | 5,5664 | 7,3410 | 2,7189 |
| Per 31.12.13 | 10,053 | 6,0837 | 8,3825 | 2,5755 |
Segment information
The Group's primary reporting format is business segments and its secondary format is geographical segments. The Group's three main business activities are Anchor-Handling Vessels (AHTS), Supply Vessels (PSV) and Construction Service Vessels (CSV). Any other activities, including vessels under construction, are included in a separate segment. Overhead costs are apportioned between these segments in the same way as any other operating expenses. All accounting policies applied in the segment reporting are the same as used in the Group reporting.
The Group's geographical segments are determined by the location of the Group's vessels and operations throughout the year.
Property, plant and equipment – write-offs and depreciation
Property, plant and equipment acquired by Group companies are stated at historical cost, except the assets of acquired subsidiaries that are stated at the fair value at the date of acquisition. Depreciation is calculated on a straight-line basis and adjusted for residual value and impairment, if any. Residual value is the current estimated amount that would be obtained from disposal of the asset, after deducting the estimated costs of disposal, as if the asset were already of the age and in the condition anticipated at the end of its useful lifespan. The book value of the property, plant and equipment on the balance sheet represents the cost less accumulated depreciation and any impairment.
Each part of a fixed asset that is significant to the total cost of the item are separately identified and depreciated over that component's useful lifetime. The ships are divided into the following components: hull, anchor handling, loading and unloading equipment, thrusters, DP and lifting equipment and other equipment. Based on the Group's periodic maintenance program and running replacement the vessels vital parts, the expected lifetime of the assets is set to 30 years for all of the components, except for planned periodic maintenance.
The residual value and expected useful lifetime assumptions of long-lived assets are reviewed at each balance sheet date, and where they differ significantly from previous estimates, depreciation charges are amended accordingly.
Ordinary repairs and maintenance costs are charged to the income statement in the period in which they are incurred. The cost of major conversions and periodic maintenance of vessels is capitalised and depreciated over the useful lifespan of the parts replaced. The useful lifespan of periodic maintenance will normally be the period until the next docking, which usually is 24-36 months.
The book values of plant and equipment are reviewed for impairment if events or changes in circumstances indicate that the booked value may not be recoverable. If any such indications exist and where the book value exceeds the estimated recoverable amount, the asset or cash-generating units are depreciated to their recoverable amount. The recoverable amount of plant and equipment is the greater of the net selling price and their recoverable value. When assessing recoverable value, estimated future cash flows are discounted to their current value using a pre-tax discount rate that reflects current market assessments of the monetary value and the specific risk to the asset. For an asset that does not generate cash inflow, a recoverable amount is calculated for the cash-generating unit to which the asset belongs. Any previously calculated depreciation is reversed if there are any amendments to the estimates used to calculate the recoverable amount. Reversal of previously calculated depreciation is limited to the book value of the asset if its value had not been impaired.
The business segments are the Group's strategic units of control. However, while calculating the recoverable amount, each vessel is treated as one cash-generating unit.
Gains and losses on disposal are determined by comparing the disposal proceeds with the book value and any profit or loss is included in operating profit.
New build contracts
Installments on new build contracts are posted in the balance sheet as fixed assets. Costs related to the on-site supervision and other pre-delivery construction costs including construction loan interest are capitalized per vessel. The depreciation starts from when a new build is delivered from the yard.
Leases
Lease of property, plant and equipment where the Group has all the risks and rewards of ownership, are classified as financial leases. Financial leases are capitalized at the inception of the lease at the lower of the fair value of the leased property or the present value of the minimum lease payments. Each lease payment is allocated between the liability and finance charges. The corresponding rental obligations, net of finance charges, are included in other long-term interest-bearing liabilities. The interest element of the finance cost is charged to the income statement over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period. Property, plant and equipment acquired under finance leases are depreciated over the shorter of the useful lifetime of the asset or the lease term.
Any leases where a significant amount of the risks and rewards of ownership are retained by the lessor, are classified as operating leases. Payments made under operating leases net of any incentives received from the lessor are charged to profit and loss on a straight-line basis over the period of the lease.
Trade and other receivables
Trade receivables are booked at their anticipated realizable value, which is the original invoice amount less an estimated amount for depreciation of these receivables. Assessment of provision for bad debts is calculated when there is objective evidence that the Group will not be able to collect all amounts due in accordance with the original terms and conditions.
Cash and cash equivalents
Cash and cash equivalents comprise of cash in hand, short-term deposits and other short-term highly liquid investments with maturity dates of less than three months. Bank overdrafts are included within borrowings in current liabilities on the balance sheet.
Tied bank deposits are funds on separate bank accounts for tax deductions.
Treasury shares
The nominal value of treasury shares held is deducted from registered share capital. Any differences between the nominal value and the acquisition price of treasury shares, together with any gains or losses on transactions therein, are recorded directly to reserves.
Interest-bearing loan and borrowings
All loans and borrowings are initially recognized at cost, being the fair value of the consideration received net of issue costs associated with the borrowing. After initial registration, interest-bearing loans and borrowings are subsequently measured at amortized cost using the effective interest method; any difference between proceeds (net of transaction costs) and the redemption value is recorded in the profit and loss. Amortized cost is calculated by taking into account any issue costs, and any discount or premium on settlement.
Gains and losses are recognized in net profit or loss when the liabilities are devalued or depreciated.
Provisions
Provisions are made in the financial statements if the Group considers it likely, based on the legal provisions or business liabilities of past events, that an outflow of resources will be required to cover its liabilities and if the amount can be accurately estimated. All provisions shall be reviewed on the balance sheet date and adjusted, if necessary, to reflect a more accurate estimate. In instances where the timeframe may be of significance, a provision is made for the current value of future payments to cover liabilities. Provisions are not made for future operating losses.
Tax
The tax expense in the Financial Statement consists of payable tax and changes in deferred tax.
Companies taxed under The Norwegian Shipping Tax Regime will not be taxed on its net operating profit. Taxation under the shipping tax regime requires compliance to stringent requirements, and voluntary or compulsory exit from the regime will result in taxation of net profits based on ordinary taxation. Net taxable financial income is taxed according to the shipping tax regime (28%).
Operations on foreign continental shelves are, in a number of cases, taxable to the state of operation. In such cases the tax is computed according to the tax legislation of the current state, combined with any double taxation avoidance agreement between the state where the ship owner is registered and the state where the operation is performed. Income tax based on a net result is classified as income tax. Other taxes are classified as contract related expenses.
Deferred tax is calculated using the liability method at 27% of all temporary differences between the taxable value of assets and liabilities and their booked amounts at the end of the accounting year. Any temporary differences that may increase or decrease tax are offset and posted as a net figure. Deferred tax is calculated for assets and liabilities for which future realization will lead to tax payable.
The recognized amount of deferred tax assets is reviewed at each balance sheet date. If it is no longer likely that adequate taxable profit will be generated, then the deferred tax asset will be reduced. Anticipated utilization of tax losses are not discounted when calculating the deferred tax asset.
The treatment of the exit-taxation from the former Shipping Tax Regime in Norway is explained in Note 12.
Tonnage tax paid under the tonnage tax regime is classified as operational expenses.
Pension obligations
The Group has a defined benefit plan for seamen and administrative personnel, and a contribution plan for administrative personnel hired after 1.1.2007, which is expensed on current basis. The liability of the defined benefit pension plan is the present value of the defined benefit liability at the balance sheet date minus the fair value of plan assets, together with adjustments for actuarial gains and losses and administration costs. The defined benefit liability is calculated by independent actuaries using the projected unit credit method and is measured as the present value of the estimated future cash outflows using interest rates of government securities that have terms maturing at the same time as the liability.
The cost of providing pensions is charged to profit and loss to spread the regular cost over the working lives of the employees. Actuarial gains and losses are recognised in comprehensive income in the period they occur.
POSTING TO INCOME
Charter income
Revenue and expenses relating to charter contracts are apportioned according to the number of days for each contract occurring before and after the end of the accounting period. The contract begins when the vessel is "delivered" to the charterer, and ends when the vessel is "redelivered". Freight revenue is posted net after deduction for direct, contract-related freight costs. Any loss on contracts is accrued when a loss is probable.
Rental income
Revenue classified as rental income is recognized in the period of which is performed, and is accrued at the end of the accounting period.
Dividends
Dividends are calculated when the shareholder's right to receive the payment is established (by resolution at the general meeting).
Other income
Other income, such as commissions, provisions, management fees, are recognized in the period in which they are performed.
Government grants
Grants related to the net tax agreement and crew subsidiaries are posted as a reduction in cost.
Financial deviates
The Group uses financial derivatives such as foreign currency contracts
and interest rate swaps to reduce the risk associated with interest rates and foreign currency fluctuations. Such financial derivatives are stated at fair value. Gains and losses on derivatives are booked directly to profit and loss.
Related party transactions
All transactions and agreements with related parties are on an "arm's length" basis in the same way as transactions with third parties.
Stock
Stock consists mainly of bunkers onboard the vessels. Stock is valued at the lower of cost price and fair value. First-in-first-out method is used.
Earnings per share
The calculation of basic earnings per share is based on the majority's share of the result using the weighted average number of shares outstanding during the year after deduction of the average number of treasury shares held over the period.
Cash Flow
The Group applies the indirect method. Investment in shares and other liquid assets with maturity over three months are not included under cash equivalents.
Use of estimates and key measuring items
The preparation of financial statements in conformity with IFRS requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting periods. Accounting estimates are employed in the financial statements to determine reported amounts. Useful lifespan and residual value of vessels, depreciation of planned maintenance, pensions, contingent liabilities and taxes are items where the use of estimates may have significant impact on reported amounts.
Useful lives of vessels affect the ordinary depreciation. Useful life of the vessel's different components is based on the condition and experience of wear and tear of each group of components. With effect from January 1st, 2012 a strategic change of the useful lifetime of the vessels was made. The Group's useful life for the vessels was adjusted from 30 years to 20 years. The main change is an assumption to operate the vessels for 20 years instead of the full physical lifetime.
Residual value of vessels will also affect ordinary depreciation. Historically the residual value of the Group's vessels has been estimated based on the vessels weight in steal and the steel price at the balance sheet date. With effect from January 1, 2012 the vessels market values are used as basis for the residual value. Market values, less any sales related expenses, are multiplied with a percentage dependent on the age of the vessel. The factor is 50% for a newbuild, increasing to 100% for a 20 year old vessel.
Depreciation of planned maintenance is affected by the estimated interval between each dry docking. This interval is determined based on experience for the Groups' fleet combined with official requirement for classification of the vessels.
Pension is an estimate impacted by several assumptions. The discounted rate and expected regulation of salary has a significantly high impact. The regulation of salaries is based on experience and anticipation related to subsequent salary regulation in the business. The discounted rate is based on the Norwegian Covered Bonds Market interest rate.
Provision for contingent liabilities and taxes is based on collating information on a case by case basis. The probability of a contingent liability occurring which would affect the provision is evaluated. The discounting rate used for liabilities is based on a risk-free interest rate, adjusted to the maturity date.
Impairment testing bis based on numerous estimates. Main elements are future revenues (rates), expected prolonging of existing contracts, level of running costs, expected return on equity, general marked prospects and useful life of fixed assets. Relating to financial assets, measurements are based on observable marked prices, public accounting information and general and specific marked prospects relevant to the certain financial asset.
Allocation of excess value relating to any business combinations is, amongst other, based on expected cash flows and results from the certain items of the acquired assets.
Although these estimates are based on Management's best knowledge at the time of submitting the accounts, actual figures may differ from the estimates.
NOTE 2 MAJOR TRANSACTIONS/EVENTS
Major transactions/ events in 2013:
In the first quarter two vessel loans were refinanced. Net cash effect wan NOK 180 million.
A NOK 36 million gain was booked in the second quarter related to the sale of one smaller anchor handling vessel. In the same quarter the shares in ResQ AS, a company providing training facilities for offshore personnel, with a NOK 27 million gain.
In the third quarter one of the Group's charterers declared an option to buy one of the construction service vessel in the fleet. The transaction was performed in the fourth quarter.
Major transactions/ events in 2012:
In the 1st quarter, the Group took delivery of the platforrm supply vessel (PSV) Normand Arctic. The vessel , with cost price NOK 475 million, is the Group's first vessel which can be operated on LNG.
The Group exercised purchase options for two anchor-handling vessels (AHTS) on bareboat in the 2nd quarter, at total price USD 38 million.
In the 3rd quarter the Group established a joint venture (50/50 ownership) with one of its customers. The Construction service vessel (CSV) Normand Oceanic was sold to the joint venture. Operation and administration remains with the Group. The transaction contributed with a net gain of NOK 53 million.
In the 1st quarter of 2013, a final settlement for termination of leasing structures for 3 vessels was performed. An accrual of approx NOK 87 million was charged to the accounts in the 4th quarter of 2012. For more details, see Note 12.
NOTE 3 FINANCIAL RISK MANAGEMENT AND FINANCIAL INSTRUMENTS
GENERAL. The Group is exposed to different financial market risks. Financial market risk is the impact of fluctuations on currency rates, interest rates and freight rates on the value of the Group's assets, liabilities and future cash flows.
To reduce and control these risks, management periodically evaluate the Group's most important financial market risks. Once a risk factor is identified, action is taken to reduce this risk. The main strategy to reduce financial market risk is the use of financial derivatives, both for the specific exposure and for the net exposure of the Group. If financial derivatives are appropriate, only conventional derivatives are used. The Group only uses recognized financial institutions.
Derivatives are only used to manage the risk to fluctuations in interest and currency rates. The Group does not use financial derivatives to achieve financial income if no underlying exposure exists.
Management performs a continuous evaluation of the effect of financial instruments on the accounts with a view to hedge accounting. Based on this evaluation, hedge accounting is not used.
The use of financial instruments is not significant when compared to the Group's level of activity, revenues and equity.
CREDIT RISK. The Group is exposed to possible losses on trade accounts receivables. However, no material losses are anticipated. As at December 31, 2013, accounts receivables were NOK 708 million (NOK 518 million in 2012). The Group is also exposed to losses if a counter party in a financial derivative contract fails to fulfil their payment obligations on the settlement date. Non-fulfilment of such contracts is not anticipated as the Group only uses well known conventional derivatives with recognized financial institutions.
Further, the Group is exposed through guarantees issued on behalf of subsidiaries, joint ventures and associated companies. As the value of the assets placed as security for the guaranteed mortgages exceeds the loans, the credit risk related to the guarantees is considered to be low. Further refer to note 11.
The following table shows the ageing trade accounts receivables:
| 0 - 1 month | 1- 3 months | Older than | |||
|---|---|---|---|---|---|
| per 31.12.2012 | Not yet due | over due | over due | 3 months | Total |
| Trade accounts receivable | 391 882 | 79 567 | 33 688 | 12 904 | 518 041 |
90% of the trade accounts receivable at year-end relates to 40 customers. The top 10 customers amount to 49% of total trade accounts receivable.
| 0 - 1 month | 1- 3 months | Older than | |||
|---|---|---|---|---|---|
| per 31.12.2013 | Not yet due | over due | over due | 3 months | Total |
| Trade accounts receivable | 438 622 | 132 656 | 73 850 | 62 718 | 707 846 |
90% of the trade accounts receivable at year-end relates to 58 customers. The top 10 customers amount to 46% of total trade accounts receivable. An accrual of NOK 12 million is booked relating to bad debt at 31.12.2013. As per 31.12.2012 there were no accrual as over due receivables was not considered bad debt.
The following table shows customers with more than 10% of total revenue:
| Segment | |||||
|---|---|---|---|---|---|
| Customer | Total revenue | PSV | AHTS | CSV | |
| Petrobras - Brazil | 488 183 | 132 889 | 355 294 |
INTEREST RISK. The Group's exposure to fluctuations in interest rates is mostly due to its long-term liabilities with floating interest rates. With regard to interest rate fluctuations, the strategy is to limit the impact on cash flow due to fluctuations in the interest rate level. Depending on the development in the interest market, the Group enters into different types of interest rate contracts.
As at December 31, 2013 the Group has entered 6 fixed interest rate contracts, up to 5 years maturity, for approximately 28% of total debt. Further, 2 fixed interest rate contracts, as CIRR financing up to 6 years maturity, are entered in to for approximately 2% of the debt. The remaining 70% of the debt has floating interest. As at December 31, 2013, the interest swaps have a negative value of NOK 6 million (negative NOK 30 million in 2012). The Group has entered 2 interest and currency swap agreements up to 6 years maturity. At December 31, 2013 these agreements have a net positive value of NOK 12 million (NOK 77 million in 2012).
The following table shows the sensitivity of the Group's result before taxes at a reasonable change in the interest rate, while all other variables are unchanged:
| Increase/ decrease | Effect on result | ||
|---|---|---|---|
| of basis points | before tax | ||
| + / - 100 | 2013 | + / - 83.315 | |
| + / - 100 | 2012 | + / - 91.614 |
FOREIGN CURRENCY RISK. The Group's reporting currency is NOK. Revenues are divided into NOK, USD, GBP and EUR. The Group's future freight revenues are partly hedged using foreign currency loans. Furthermore, some revenue is sold forwards. This hedging reduces the effect of any fluctuation in currency rates on the profit and loss account. The Group's long-term debt has the following allocation as at December 31, 2013; NOK 46%, USD 41% and GBP 13%. The corresponding allocation for 2012 was 56% USD, 34% NOK and 10% GBP.
The following table shows the sensitivity of the Group's profit and loss before tax due to changes in USD, GBP and EUR versus NOK. All other variables remain unchanged. These variations are mainly due to changes in the Group's freight income.
| Increase/decrease | Effect on result | ||
|---|---|---|---|
| + / - 10% | 2012 | + / - 281.550 | |
| Increase/decrease | Effect on result | ||
| in USD | before tax | ||
| + / - 10% | 2013 | + / - 181.387 | |
| + / - 10% | 2012 | + / - 184.256 | |
| Increase/decrease | Effect on result | ||
| in GBP | before tax | ||
| + / - 10% | 2013 | + / - 53.456 | |
| in all currencies + / - 10% |
2013 | before tax + / - 297.173 + / - 10% 2012 + / - 67.115 |
Further effect on equity is considered immaterial.
LIQUIDITY RISK. The Group's objective is to maintain a balance between external and equity financing. Use of loans, bank overdraft and financial leasing are instruments used to maintain this balance. Furthermore, the Group's objective is that unrestricted equity shall, at all times, exceed 10% of long-term interest bearing loans. This objective was met by the end of 2013, but not by the end of 2012.
Loans with maturity within the next 12 months are significantly lower than last year. A plan for refinancing is established.
The Group monitors the risk of lack of available capital by thorough evaluation of the maturity of its financial investments, financial assets and projected cash flows from operations. Risk management includes maintenance of sufficient liquid assets and the possibility of financing through credit facilities.
The following table shows the maturity for the Group's financial obligations based on contractual, un-discounted cash flows.
| Less than | 3 to 12 | 2 to 3 | 4 to 5 | over 5 | ||
|---|---|---|---|---|---|---|
| per 31.12.2013 | 3 months | months | years | years | years | Total |
| RInterest bearing loans | 261 975 | 1 460 551 | 3 815 359 | 3 526 622 | 197 141 | 9 261 648 |
| Other debt | 161 099 | 161 099 | ||||
| Trade accounts payable | 111 495 | 111 495 | ||||
| 373 470 | 1 460 551 | 3 815 359 | 3 687 721 | 197 141 | 9 534 243 | |
| Less than | 3 to 12 | 2 to 3 | 4 to 5 | over 5 | ||
| per 31.12.2012 | 3 months | months | years | years | years | Total |
| Interest bearing loans | 185 110 | 1 937 006 | 3 760 251 | 3 010 848 | 343 031 | 9 236 246 |
| Other debt | 50 954 | 50 954 | ||||
| Trade accounts payable | 187 303 | 187 303 | ||||
| 372 414 | 1 937 006 | 3 760 251 | 3 061 802 | 343 031 | 9 474 504 |
CAPITAL STRUCTURE. One of the Group's main goals is to maintain its strong creditworthiness and solidity to support the Group's business and to maximize the share value. The Group manages and adjusts its capital structure based on changes in economical structures and assumptions. Its policy is to maintain or adjust the Group's capital structure by changes in dividend to the shareholders, issuing of new shares or sale of assets to reduce debt.
The Group monitors the capital based on equity versus total assets. The ratio is calculated as booked equity divided by total assets. The aim is to have a ratio above 30%. At the end of the year the Group has two newbuilds to be delivered. Both vessel have firm contracts from delivery. This, combined with decrease of debt through ordinary installments of debt and improved contract coverage for 2014, are factors that assumably will have a positive effect on booked equity the comming years.
| December 31st | ||||
|---|---|---|---|---|
| 2013 | 2012 | |||
| Total equity | 4 954 275 | 4 624 933 | ||
| Total assets | 15 025 188 | 14 727 391 | ||
| 33 % | 31 % |
FAIR VALUE. Estimated market values on financial instruments nominated in other currencies than NOK are determined using the currency rate at the balance sheet date. Fair value of the Groups interest- and interest-/currency swaps are determined using the currency - and interest rate at the balance sheet date. Nominal value of cash and loan obligations are a reasonable estimate of the items' market value. The estimated fair value of the Group's long-term loan obligations is based on the interest level at the balance sheet date. The fair value of the shares in a non registered organisation is estimated on the organisations latest financial report and therefore a thorough evaluation is required prior to estimating the market value.
INTEREST RATE RISK. The following table shows the book value and maturity of the Group's financial instruments exposed to changes in interest rates.
| Nominal | Yearly | Value as at | Value as at | ||||
|---|---|---|---|---|---|---|---|
| Fixed rate | value | regulation | Currency Interest rate | Maturity | 31-12-13 | 31-12-12 | |
| Contract 1 | 44 263 | 7 377 | USD | 1,98 % | 05-01-18 | -6 502 | -11 520 |
| Contract 2 | 20 750 | 2 100 | USD | 3,55 % | 21-01-14 | -232 | -4 074 |
| Contract 3 | 41 667 | 4 167 | USD | 0,93 % | 20-04-16 | -1 847 | -2 973 |
| Contract 4 | 10 719 | 1 875 | USD | 2,47 % | 07-01-14 | -605 | -1 961 |
| Contract 5 | 10 719 | 1 875 | USD | 2,48 % | 07-01-14 | -605 | -1 966 |
| Contract 6 | 10 719 | 1 875 | USD | 2,48 % | 07-01-14 | -605 | -1 962 |
| Contract 7 | 10 719 | 1 875 | USD | 2,48 % | 07-01-14 | -605 | -1 673 |
| Contract 8 | 104 812 | 10 656 | USD | 0,70 % | 27-04-16 | -2 439 | -3 966 |
| Contract 9 | 95 000 | 10 000 | USD | 0,93 % | 09-04-18 | 5 055 | |
| Contract 10 | 19 000 | 1 000 | GBP | 1,40 % | 28-06-18 | 1 977 |
| Nominal | Yearly | Value as at | Value as at | |||
|---|---|---|---|---|---|---|
| Interest- and currency swap contracts | value | regulation | Currency | Maturity | 31-12-13 | 31-12-12 |
| Interest- and currency swaps NOK/USD | 270 000 | 45 000 | NOK | 05-07-19 | 14 849 | 45 925 |
| Interest- and currency swaps NOK/USD | 99 260 | 20 713 | NOK | 29-05-15 | -2 622 | 5 725 |
| Interest- and currency swaps NOK/USD | 316 498 | 35 000 | NOK | 23-09-13 | 21 243 | |
| Interest- and currency swaps USD/NOK | 63 094 | 63 094 | NOK | 01-11-13 | 4 280 | |
| 12 226 | 77 174 |
Financing risk
The following table shows the total mortgage loan based on existing financing and their maturity dates as per 31.12.2013:
| Mortgage loan | Drawn | Maturity | Duration | Interest | |
|---|---|---|---|---|---|
| Loan 1 Floating interest - NOK | 293 850 | 293 850 | 06-01-17 | 36 | 3,98 % |
| Loan 2 Floating interest - NOK | 401 500 | 406 387 | 16-11-15 | 22 | 3,77 % |
| Loan 3 Floating interest - NOK | 459 000 | 469 341 | 31-05-15 | 17 | 1,37 % |
| Loan 4 Floating interest - USD | 110 000 | 110 000 | 01-10-18 | 56 | 3,43 % |
| Loan 5 Floating interest - NOK | 365 978 | 390 818 | 01-10-14 | 9 | 4,32 % |
| Loan 6 Floating interest - NOK | 270 000 | 270 000 | 06-07-19 | 65 | 4,19 % |
| Loan 7 Floating interest - NOK | 80 000 | 80 000 | 06-07-15 | 18 | 1,31 % |
| Loan 8 Floating interest - NOK | 95 000 | 95 000 | 14-03-16 | 26 | 3,79 % |
| Loan 9 Floating interest - USD | 29 000 | 29 000 | 18-12-18 | 58 | 2,72 % |
| Loan 10 Fixed interest - NOK | 104 133 | 104 133 | 29-03-19 | 62 | 5,49 % |
| Loan 11 Fixed interest - NOK | 100 000 | 100 000 | 15-09-14 | 8 | 5,93 % |
| Loan 12 Floating interest - NOK | 110 446 | 110 446 | 15-09-14 | 8 | 3,58 % |
| Loan 13 Floating interest - USD | 35 417 | 35 417 | 29-06-17 | 41 | 3,41 % |
| Loan 14 Floating interest - NOK | 408 750 | 408 750 | 05-11-17 | 45 | 3,90 % |
| Loan 15 Floating interest - NOK | 503 125 | 503 125 | 09-04-17 | 74 | 5,72 % |
| Loan 16 Floating interest - NOK | 172 500 | 172 500 | 31-12-17 | 47 | 3,67 % |
| Loan 17 Floating interest - USD | 14 375 | 144 512 | 31-12-17 | 47 | 2,65 % |
| Loan 18 Floating interest - GBP | 38 000 | 38 000 | 28-06-18 | 53 | 3,26 % |
| Loan 19 Floating interest - NOK | 212 500 | 212 500 | 30-09-15 | 21 | 2,55 % |
| Loan 20 Floating interest - USD | 99 206 | 99 206 | 18-07-16 | 30 | 1,39 % |
| Loan 21 Floating interest - USD | 184 000 | 143 148 | 27-04-16 | 27 | 3,32 % |
| Loan 22 Floating interest - USD | 30 875 | 30 875 | 27-06-16 | 29 | 3,70 % |
| Loan 23 Floating interest - USD | 95 000 | 95 000 | 09-04-18 | 50 | 4,11 % |
| Loan 24 Floating interest - NOK | 402 333 | 402 333 | 05-05-22 | 98 | 2,48 % |
| Loan 25 Floating interest - NOK | 46 150 | 46 150 | 05-05-20 | 75 | 4,11 % |
| Loan 26 Floating interest - NOK | 189 333 | 55 222 | 05-05-28 | 169 | 4,11 % |
| Total mortgage loan in NOK | 7 994 611 | 7 816 405 | |||
| Bank overdraft - USD | 17 500 | 14 647 | 31-12-14 | 12 | 2,28 % |
| Bond loan - NOK | 700 000 | 700 000 | 11-12-14 | 11 | 6,51 % |
| Bond loan - NOK | 700 000 | 700 000 | 25-02-16 | 25 | 6,21 % |
| Total bond loans | 1 400 000 | 1 400 000 |
FAIR VALUE
The following table shows the booked and fair value of financial assets and obligations.
| Financial assets | 2013 | 2012 | ||||
|---|---|---|---|---|---|---|
| Note | Booked value | Fair value | Booked value | Fair value | ||
| Cash at bank | 11,18 | 1 239 864 | 1 239 864 | 807 105 | 807 105 | |
| Investments in shares (long-term) | 9 | 41 958 | 41 958 | 37 878 | 37 878 | |
| Other current financial investments | 25 524 | 25 524 | ||||
| Other long-term financial investments | 72 064 | 72 064 | 54 112 | 54 112 | ||
| 1 353 886 | 1 353 886 | 924 619 | 924 619 | |||
| Financial obligations | 2013 | 2012 | ||||
| Note | Booked value | Fair value | Booked value | Fair value | ||
| Short-term part of long-term debt | 11 | 1 631 593 | 1 631 593 | 2 057 178 | 2 057 178 | |
| Mortgage loan with floating interest | 11 | 8 566 074 | 8 578 300 | 6 471 315 | 6 548 489 | |
| Mortgage loan with fixed interest | 11 | 606 467 | 600 057 | 642 815 | 612 721 | |
| 10 804 133 | 10 809 950 | 9 171 308 | 9 218 388 |
Fair value hierarchy
The Group use the following hierarchy for valuation and presentation of financial instruments:
Level 1: quoted prices in active markets for identical assets or liabilities
Level 2: other techniques for which all inputs which have significant effect on the recorded fair value are observable, either directly or indirectly Level 3: techniques which use inputs which have significant effect on the recorded fair value that are not based on observable market data
The Group's level 1 includes shares in listed companies, refer to note 9 for further details. Level 2 includes fixed interest contracts, interest and currency swap contracts and currency contracts, refer above for further details.
Level 3 includes non-registered shares, refer to note 9 for further details.
The following table show book value of financial instruments according to the hierarchy above:
| 2013 | 2012 | |||||
|---|---|---|---|---|---|---|
| Current financial assets | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 |
| Shares | 475 | 394 | ||||
| Total per level | 475 | 394 | ||||
| Total all levels | 475 | 394 | ||||
| Fixed interest contracts | ||||||
| Interest- and currency swaps | 25 524 | |||||
| Total per level | 25 524 | |||||
| Total all levels | 25 524 | |||||
| 2013 | 2012 | |||||
| Non current financial assets | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 |
| Shares | 2 991 | 5 031 | ||||
| Total per level | 2 991 | 5 031 | ||||
| Total all levels | 2 991 | 5 031 | ||||
| Fixed interest contracts | 7 032 | |||||
| Interest- and currency swaps | 14 849 | 51 651 | ||||
| Total per level | 21 881 | 51 651 | ||||
| Total all levels | 21 881 | 51 651 | ||||
| Current financial liabilities | Level 1 | 2013 Level 2 |
Level 3 | Level 1 | 2012 Level 2 |
Level 3 |
| Fixed interest contracts | 2 653 | |||||
| Interest- and currency swaps | ||||||
| Total per level | 2 653 | |||||
| Total all levels | 2 653 | |||||
| 2013 | 2012 | |||||
| Non current financial liabilities | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 |
| Fixed interest contracts | 10 788 | 30 095 | ||||
| Interest- and currency swaps | 2 622 | |||||
| Guarantees | 21 018 | 21 018 | ||||
| Total per level | 13 411 | 21 018 | 30 095 | 21 018 | ||
| Total all levels | 34 428 | 51 112 |
NOTE 4 REPORTING BY SEGMENTS AND GEOGRAPHICAL MARKETS
The Group's main activity is to offer ships and maritime personnel in all geographical regions. The business is divided into three segments based on the different types of vessels: Anchor-Handling Vessels (AHTS) delivering services related to rig moves and anchoring of rigs and other devices at sea, Platform Supply Vessels (PSV) delivering services relating to transportation of material to offshore installations and Construction Service Vessels (CSV) delivering services relating to development of both sub sea and floating installations.
Results from associated companies (TS) are allocated to the segments based on number of ships per segment while the allocation of investments is based on book value of each ship in its current segment.
| AHTS | PSV | |||
|---|---|---|---|---|
| Revenues | 2013 | 2012 | 2013 | 2012 |
| Net reveneus | 1 239 057 | 1 266 656 | 446 414 | 439 197 |
| Deferred income from assets | 58 202 | 7 929 | 7 836 | 2 749 |
| Total operating income | 1 297 259 | 1 274 585 | 454 250 | 441 946 |
| Results | ||||
| Operating result | 356 767 | 268 200 | 88 895 | 78 648 |
| Operating result (1) | 356 767 | 268 200 | 88 895 | 78 648 |
| Assets and liabilities | ||||
| Fixed assets | 3 999 794 | 4 048 847 | 1 696 108 | 1 733 508 |
| Total assets | 3 999 794 | 4 048 847 | 1 696 108 | 1 733 508 |
| Segment liabilities | 2 801 024 | 3 165 141 | 1 150 764 | 1 043 299 |
| Total liabilities | 2 801 024 | 3 165 141 | 1 150 764 | 1 043 299 |
| Other segment information | ||||
| Annual investment | 21 346 | 230 479 | 2 536 | 448 299 |
| Depreciations and write-downs (2) | 153 023 | 224 237 | 65 645 | 62 217 |
| CSV | Other | |||
| Revenues | 2013 | 2012 | 2013 | 2012 |
| Net reveneus | 1 763 313 | 1 582 067 | ||
| Deferred income from assets | 30 951 | 63 605 | ||
| Total operating income | 1 794 265 | 1 645 672 | ||
| Results | ||||
| Operating result | 657 745 | 503 400 | -727 | -727 |
| Result from associated companies | 57 207 | 21 613 | 6 120 | 3 151 |
| Operating result (1) | 714 952 | 525 013 | 5 393 | 2 424 |
| Assets and liabilities | ||||
| Fixed assets | 6 290 086 | 6 647 182 | 56 123 | 18 393 |
| Investments in associated companies | 280 530 | 200 898 | 29 001 | 22 877 |
| Total assets | 6 570 616 | 6 848 080 | 85 124 | 41 270 |
| Segment liabilities | 3 865 338 | 3 607 782 | ||
| Total liabilities | 3 865 338 | 3 607 782 | ||
| Other segment information | ||||
| Annual investment | 82 735 | 3 224 | 43 466 | -72 708 |
| Depreciations and write-downs (2) | 211 971 | 297 636 | 727 | 727 |
| Total | |||
|---|---|---|---|
| Revenues | 2013 | 2012 | |
| Net reveneus | 3 448 785 | 3 287 920 | |
| Deferred income from assets | 96 989 | 74 283 | |
| Total operating income | 3 545 774 | 3 362 203 | |
| Results | |||
| Operating result | 1 102 679 | 849 520 | |
| Result from associated companies | 63 327 | 24 764 | |
| Operating result (1) | 1 166 006 | 874 285 | |
| Assets and liabilities | |||
| Fixed assets | 12 042 111 | 12 447 930 | |
| Investments in associated companies | 309 531 | 223 776 | |
| Unallocated assets | 2 673 546 | 2 055 685 | |
| Total assets | 15 025 188 | 14 727 391 | |
| Segment liabilities | 7 817 126 | 7 816 222 | |
| Unallocated liabilities | 1 353 589 | 1 355 086 | |
| Total liabilities | 9 170 715 | 9 171 308 | |
| Other segment information | |||
| Annual investment | 150 083 | 609 294 | |
| Depreciations and write-downs (2) | 431 367 | 584 817 |
(1) The segment result is presented exclusive interests, currency gain/ loss and other financial items.
(2) Depreciation includes both ordinary depreciation and depreciation of periodic maintenance. For allocation of revenues and cost on different segments see note 1.
The Group's vessels operate in several geographical areas during a year. Allocation between the different areas is based on freight revenue. In 2013, PSV revenue is mainly from activity in the North Sea, Brazil and West Africa, while revenues for AHTS and CSV activity are divided over all geographic areas.
| Net revenues are allocated to the following areas: | 2013 | 2012 | ||
|---|---|---|---|---|
| North Sea | 37 % | 1 307 307 | 39 % | 1 285 799 |
| North- and Central America | 9 % | 310 089 | 8 % | 250 379 |
| Mediterranean/remaining part of Europe | 4 % | 144 008 | 7 % | 216 127 |
| West Africa | 7 % | 228 088 | 1 % | 38 915 |
| South America | 17 % | 601 071 | 23 % | 765 494 |
| Asia | 26 % | 904 511 | 22 % | 731 205 |
| Total | 100 % | 3 495 073 | 100 % | 3 287 920 |
The Group's vessels generally operate in more than one geographic region during the year. Therefore assets cannot be allocated per segment in accordance with IFRS 8.
NOTE 5 OTHER INCOME, OTHER EXPENSES, WAGES, EMPLOYEES AND DISTINCTIVE CONTRIBUTIONS
| Other operating income | 2013 | 2012 |
|---|---|---|
| Gain on sale of vessels | 36 453 | 53 702 |
| Management fees | 10 499 | 3 808 |
| Rental of personnel and equipment | 3 749 | 16 773 |
| Total other operating income | 50 701 | 74 283 |
| Other operating expenses | 2013 | 2012 |
| Technical cost | 456 850 | 431 340 |
| Bunkers and lube oil | 67 938 | 66 018 |
| Insurance | 68 792 | 71 557 |
| IT, communications and other costs | 159 822 | 155 017 |
| Total other operating expense | 753 402 | 723 932 |
| Wages and personnel costs | 2013 | 2012 |
| Employees, vessels | 1 146 287 | 1 119 492 |
| Employees, administration | 159 775 | 109 507 |
| Total employee cost | 1 306 062 | 1 228 999 |
| Wages and employee cost | 2013 | 2012 |
| Wages | 790 122 | 793 692 |
| Social security | 81 377 | 99 676 |
| Pension costs | 26 978 | 38 644 |
| Other benefits | 65 781 | 50 075 |
| Travelling costs, courses and other personnel costs | 341 804 | 246 911 |
| Total employee cost | 1 306 062 | 1 228 999 |
| Average number of employees | 1 869 | 1 687 |
The Group has received grants in respect of crew subsidiaries and net wage agreements totalling NOK 44 million (2012 NOK 64 million) which have been booked as a reduction of personnel costs.
REMUNERATION TO DIRECTORS, MANAGING DIRECTOR AND AUDITORS
| Charged cost during the year | Director's fee | Wages | Other benefits | Pension cost |
|---|---|---|---|---|
| Key personnel (*): | ||||
| 2013 | 12 | 4 099 | 266 | 221 |
| 2012 | 12 | 3 719 | 217 | 193 |
There are no distinctive agreements regarding remuneration for the Chairman of the Board and neither are there any distinctive bonus or option programmes for any Board Member or Group Management. No loans have been given to the company management. The Managing Director has an agreement securing 12 months salary.
| Board of Directors: | Directors fee |
|---|---|
| Harald Eikesdal, Chairman | 325 |
| Toril Eidesvik | 200 |
| Terje Vareberg | 150 |
| Anette Solstad | 150 |
| Ketil Lenning | 150 |
| Per Gunnar Solstad (deputy) | 150 |
(*) For further details refer to Parent company note 4.
| 2013 | 2012 | |
|---|---|---|
| Audit - statutory accounts | 2 645 | 2 265 |
| Other attestation services | 39 | 83 |
| Tax related services | 3 155 | 3 016 |
| Other services | 67 | 829 |
| Total | 5 906 | 6 194 |
Audit fees relates to statutory audit of accounts. Fee for tax advice includes, amongst other, assistance related to tax reporting to authorities in other countries. Auditor-related services include consultancy, reports and assistance on accounting matters.
NOTE 6 PENSION
The Group has one defined benefit pension plan both for administrative and seafaring personnel employed in Norway. The pension plan is insurance based. As at December 31, 2013, there are 778 members of the pension plan.
The Group also has a contribution plan for its administrative staff. Personnel employed prior to 1.1.2007 could choose membership of either scheme. Employees joining the firm after 1.1.2007 are automatically members of the contribution plan. At 31st December 2013 the plan had 65 members.
| The following assumptions are used: | 2013 | 2012 |
|---|---|---|
| Discounted interest | 4,00 % | 3,80 % |
| Expected return | 4,00 % | 3,80 % |
| Regulation of salaries | 3,75 % | 3,50 % |
| Regulation of base amount | 3,50 % | 3,25 % |
| Regulation of pension | 3,50 % | 3,25 % |
| Changes in pension obligation | 2013 | 2012 |
| Estimated liability at beginning of the year | 224 874 | 235 599 |
| Interest expense | 8 349 | 6 044 |
| Annual pension earnings | 25 595 | 29 918 |
| Benefits paid | -8 258 | -6 302 |
| Actuarial (gain)/ loss on the obligation | 6 462 | -40 386 |
| Estimated liability at year end | 257 020 | 224 874 |
| Changes in plan assets | ||
| Opening value of plan assets | 156 876 | 144 197 |
| Expected return | 5 867 | 6 225 |
| Contributions by employer | 33 500 | 22 959 |
| Benefits paid | -8 258 | -6 302 |
| Administration expense | 219 | -1 382 |
| Actuarial gain/ (loss) | -3 202 | -8 822 |
| Estimated plan assets at year end | 185 002 | 156 876 |
| Expected contribution by employer in 2012 is NOK 25 million. | ||
| Net plan assets/liabilities: | ||
| Pension liabilities | 257 020 | 224 874 |
| Plan assets | 185 002 | 156 876 |
| Net plan assets/ (liabilities) incl sosial security: | -72 018 | -67 998 |
| Social security | -8 900 | -8 403 |
| Pension cost: | ||
| Present value of pension obligation | 22 152 | 29 918 |
| Interest expense on obligation | 8 349 | 6 044 |
| Expected return on plan assets | -5 867 | -6 225 |
| Administration expense | -219 | 1 382 |
| Changes in assumptions charged | 6 473 | |
| Social security | 3 442 | 4 388 |
| Pension cost | 27 857 | 41 980 |
| Payments on contribution plan | 2 563 | 2 471 |
| Actual return on plan assets | 2 665 | -2 596 |
| Total pension cost | 30 420 | 44 451 |
Pension liability for 2012 and 2013 is based on table K2005.
Plan assets are invested in a wide portfolio by an external insurance company. The insurance company is responsible for total administration of the pension plan.
For both years the "Norwegian Covered Bonds Market"-interest rate is used as basis for determination of the discounting rate.
Expected returns on plan assets are based on market prices at year end and expected development during the remaining period of the pension plan. The rate of return has been adjusted from 3.8% to 4.0% in 2013.
According to revised IAS 19 - Employee benefits the "corridor mechanism" is not allowed from January 1st, 2013. Unrecognized actuarial loss, NOK 107 million, is charged to equity with retrospective effect as per 1 January 2012.
Comparative figures are changed accordingly, ref note 23.
No "3rd balance" is presented as the change of principle is regarded having material effect on equity or total balance.
NOTE 7 FINANCIAL ITEMS
| Financial items | 2013 | 2012 |
|---|---|---|
| Interest expense | -449 970 | -524 362 |
| Interest income | 7 452 | 6 090 |
| Currency loss | -583 816 | -488 282 |
| Currency gain | 417 319 | 519 784 |
| Income from investment in associated companies | 6 120 | 3 132 |
| Gain financial derivatives | 41 464 | 87 011 |
| Loss financial derivatives | -61 652 | -18 971 |
| Gain sale shares (ref note 2) | 27 880 | 224 |
| Dividends | 11 | 11 |
| Other financial expense | 13 451 | -4 881 |
| Net financial items | -581 740 | -420 244 |
Currency gain and -loss is mainly relating to change in currency rates in the period from posting of invoices and actual timing of payments, and unrealized currency gain and -loss on assets and liabilities in foreign currency.
NOTE 8 TANGIBLE FIXED ASSETS
| Vessel under | ||||
|---|---|---|---|---|
| Vessel | construction | Fixtures | Total | |
| Cost price 01.01.2012 | 17 692 656 | 65 969 | 79 407 | 17 838 032 |
| Acc. depreciation/ write down 01.01.2012 | -4 140 958 | -55 986 | -4 196 944 | |
| Book value 01.01.2012 | 13 551 698 | 65 969 | 23 421 | 13 641 088 |
| Additions | 600 957 | 6 415 | 1 922 | 609 294 |
| Transfer | 72 384 | -72 384 | ||
| Disposals | -1 255 812 | -2 777 | -1 258 589 | |
| Disposal of acc. depreciations/ write downs | 52 319 | 797 | 53 116 | |
| Translation adjustment | -208 233 | -153 | -208 386 | |
| Cost price 31.12.2012 | 16 901 952 | 78 399 | 16 980 350 | |
| Acc. depreciations/ write downs 31.12.2012 | -4 501 256 | -60 006 | -4 561 262 | |
| Book value 31.12.2012 | 12 400 695 | 18 393 | 12 419 088 | |
| Depreciation/ write down current period | -412 617 | -4 817 | -417 434 | |
| Cost price 01.01.2013 | 16 901 952 | 78 399 | 16 980 350 | |
| Acc. depreciation/ write down 01.01.2013 | -4 501 256 | -60 006 | -4 561 262 | |
| Book value 01.01.2013 | 12 400 695 | 18 393 | 12 419 088 | |
| Additions | 103 852 | 37 299 | 8 931 | 150 083 |
| Disposals | -771 940 | -3 755 | -775 695 | |
| Transfer to asset helt for sale | -135 754 | -135 754 | ||
| Disposal of acc. depreciations/ write downs | 280 896 | 992 | 281 889 | |
| Translation adjustment | 241 546 | -148 | 241 398 | |
| Cost price 31.12.2013 | 16 339 656 | 37 299 | 83 427 | 16 460 382 |
| Acc. depreciations/ write downs 31.12.2013 | -4 489 422 | -64 603 | -4 554 025 | |
| Book value 31.12.2013 | 11 850 234 | 37 299 | 18 824 | 11 906 357 |
| Depreciation/ write down current period | -269 062 | -5 589 | -274 651 |
| Capitalized periodic maintenance: | 2013 | 2012 |
|---|---|---|
| Capitalized periodic maintenance at 01.01 | 245 830 | 234 822 |
| Additions this year | 141 140 | 178 392 |
| Depreciation of planned periodic maintenance this year | -156 715 | -167 383 |
| Capitalized periodic maintenance at 31.12 | 230 255 | 245 830 |
The vessels are divided into the following categories; hull, anchor-handling-, loading- and unloading equipment, main- auxiliary engine, thruster, DP and cranes and other equipment. Assumed physical lifetime for all categories are 30 years, while estimated useful life is 20 years.
Estimation of residual value are based on marked values/ brokers values in the beginning of the year.
The brokers values, sales related expenses deducted, are multiplied with a factor dependent on the vessels age. The factor is 50% for a newbuild, inreasing to 100% for a 20 year old vessel.
Periodic maintenance is depreciated over the period until the next planned docking takes place. The normal interval for docking is 24-36 months. The depreciation rate for other equipment is 15-25%.
Vessels with a book value of NOK 11,917 million are held as a guarantee for the Group's loans, see note 11.
Included in these additions is capitalized interest of NOK 844,000 (NOK 40,000). The applied interest rate is 4.70%.
Impairment valuation of fixed assets
Once a quarter the Group evaluate any issues that might indicate impairment of fixed assets. Throughout 2013 the Group's stock value has been lower than the book value of equity. This is an indicator for impairment. Management has therefore estimated the vessels value in use based on the Group's approved budgets for 2014, and prognosis for 2015-2018. The main assumptions used in the computations are charter rates, escalation of expenses, operational area, interest rate and the market as general. The computations are performed using several levels for the different assumptions. The assumptions's corresponding sensitivty is the evaluated, and a probability assessment for each result is performed. The discounting rate (WACC) used in the recoverable amounts calculation is 8.25%.
The calculations did not lead to any write downs as per 31.12.2013.
NEW BUILD CONTRACTS
As at 31.12.2013 the following ships are under construction:
| Solstad | Contract | Paid | Remaining | Due Date | |||
|---|---|---|---|---|---|---|---|
| New build contracts | Delivery | Owner | Share | Price | Instalments | 31.12.2013 | 2014 |
| NB "811" TBN Normand Vision | June 2014 | Ocean Solstad AS | 8 % | 1 400 000 | 140 000 | 1 260 000 | 1 260 000 |
| NB "825" TBN Normand Reach | June 2014 | Solstad Rederi AS (*) | 100 % | 665 000 | 29 725 | 635 275 | 635 275 |
| At 31.12.2012 the following ships were under construction: | |||||||
|---|---|---|---|---|---|---|---|
| Solstad | Contract | Paid | Remaining | Due Date | |||
| New build contracts | Delivery | Owner | Share | Price | Instalments | 31.12.2012 | 2013 |
| NB "811" TBN Normand Vision | Juni 2014 | Ocean Solstad AS | 8 % | 1 400 000 | 140 000 | 1 260 000 |
The company has the option to change some of the equipment on the vessels and therefore there may be some variation in the prices above. Vessel under construction at year end is fully financed.
Asset held for sale
Two of the Group's vessels are agreed sold by the end of 2013. Total sales proceed is NOK 162 million. The corresponding assets are presented as held for sale on the balance sheet as per 31.12.2013.
NOTE 9 SHARES IN JOINT VENTURES, ASSOCIATED COMPANIES AND OTHER INVESTMENTS
The Group has the following shares in joint ventures (JV) and associated companies (AC):
| Business ship statement Deep Well AS (DWAS) AC Karmøy 39 % 31-12-13 Ocean Solstad AS (OSAS) AC Stavanger 8% (*) 31-12-13 Ocean Solstad Operations AS (OSOP) AC Stavanger 30 % 31-12-13 Solstad Offshore Crewing Services Philippines AC Manilla, Philippines 25 % 31-12-13 Normand Installer SA (NISA) JV Marly, Switzerland 50 % 31-12-13 Normand Edda AS (NOED) - discontinued JV Haugesund 50 % 31-12-12 PT Meratus Solstad Offshore (PTSO) JV Jakarta, Indonesia 49 % 31-12-13 Normand Oceanic AS (NOCE) JV Karmøy 50 % 31-12-13 Normand Oceanic Chartering AS (NOCH) JV Karmøy 50 % 31-12-13 Joint ventures 2013 NISA NOED NOCE NOCH PTSO Sum Cost price 01.01. 1 631 75 173 808 23 1 364 176 901 Acc result and adjustments 4 592 5 7 840 453 -566 12 324 Book value 01.01. 6 223 80 181 648 477 798 189 225 Share of result 24 691 32 137 951 -567 57 212 Other adjustments 24 133 -80 74 24 127 Book value 31.12. 55 047 213 785 1 427 305 270 564 Share of balance sheet: Current assets 47 755 33 916 10 255 786 92 712 Long-term assets 211 099 612 211 3 845 827 154 Short-term liablilities -40 757 -6 469 -8 781 57 -55 949 Long-term liabilities -192 650 -424 528 -4 511 -621 690 Net assets 25 446 215 130 1 474 176 242 227 Share of revenues and profit: Revenues 73 650 63 893 32 758 265 170 566 Operating expense -37 660 -17 137 -31 397 -497 -86 690 Financial expense -11 299 -14 619 -5 -335 -26 258 Result before tax 24 691 32 137 1 356 -566 57 618 Taxes -405 -405 Result 24 691 32 137 951 -567 57 212 Joint ventures 2012 NISA NOED NOCE NOCH PTSO Sum Cost price 01.01. 1 631 75 1 706 Acc result and adjustments -7 561 5 -7 556 Book value 01.01. -5 930 80 -5 850 Share of result 12 202 7 840 453 -566 19 929 Other adjustments -48 173 808 23 1 364 175 147 Book value 31.12. 6 223 80 181 648 477 798 189 225 Share of balance sheet: Current assets 40 873 80 23 232 15 580 1 073 80 838 Long-term assets 246 188 628 573 4 565 879 325 Short-term liablilities -43 861 -1 -4 904 -14 919 -4 840 -68 525 Long-term liabilities -236 977 -463 752 -700 729 Net assets 6 223 80 183 148 661 798 190 910 Share of revenues and profit: Revenues 74 635 28 076 13 930 265 116 906 Operating expense -36 359 -7 994 -13 344 -497 -58 193 Financial expense -25 942 -12 242 52 -335 -38 467 Result before tax 12 335 7 840 638 -566 20 246 Taxes -133 -184 -317 Result 12 202 7 840 453 -566 19 929 |
Place of | Owner- | Date of Financial | ||
|---|---|---|---|---|---|
| Associated companies | 2013 | ||||
|---|---|---|---|---|---|
| OSOP | OSAS | DWAS | SOCS | Sum | |
| Cost price 01.01. | 89 | 9 911 | 19 367 | 29 367 | |
| Acc result and adjustments | -8 | -22 | 3 511 | 3 480 | |
| Book value 01.01. | 80 | 9 889 | 22 877 | 32 847 | |
| Share of result | - | -4 | 6 124 | -772 | 5 348 |
| Other adjustments | 772 | 772 | |||
| Book value 31.12. | 80 | 9 886 | 29 001 | 38 967 | |
| Share of balance sheet: | |||||
| Current assets | 90 | 196 | 24 168 | 10 373 | 34 826 |
| Long-term assets | 3 | 12 510 | 56 785 | 357 | 69 655 |
| Short-term liablilities | -13 | -318 | -15 030 | -11 790 | -27 152 |
| Long-term liabilities | 366 | -44 018 | -43 652 | ||
| Net assets | 80 | 12 753 | 21 905 | -1 061 | 33 677 |
| Share of revenues and profit: | |||||
| Revenues | 85 467 | 332 | 85 798 | ||
| Operating expense | -6 | -2 | -72 995 | -1 173 | -74 177 |
| Financial expense | 6 | -2 | -3 966 | 70 | -3 893 |
| Result before tax | - | -4 | 8 505 | -772 | 7 728 |
| Taxes | - | 1 | -2 382 | -2 381 | |
| Result | - | -4 | 6 124 | -772 | 5 348 |
| Associated companies | 2012 | ||||
| OSOP | OSAS | DWAS | SOCS | Sum | |
| Cost price 01.01. | 19 367 | 19 367 | |||
| Acc result and adjustments | 282 | 282 | |||
| Book value 01.01. | 19 648 | 19 648 | |||
| Share of result | -8 | -22 | 3 229 | -67 | 3 132 |
| Other adjustments | 89 | 9 911 | 67 | 10 067 | |
| Book value 31.12. | 80 | 9 889 | 22 877 | 32 847 | |
| Share of balance sheet: | |||||
| Current assets | 84 | 394 | 21 782 | 25 | 22 284 |
| Long-term assets | 3 | 11 327 | 62 643 | 63 | 74 036 |
| Short-term liablilities | -7 | -367 | -20 497 | -151 | -21 023 |
| Long-term liabilities | -1 464 | -49 655 | -51 119 | ||
| Net assets | 80 | 9 889 | 14 273 | -63 | 24 179 |
| Share of revenues and profit: | |||||
| Revenues | 73 525 | 73 525 | |||
| Operating expense | -7 | -1 | -66 022 | -66 | -66 096 |
| Financial expense | -4 | -30 | -4 273 | -1 | -4 308 |
| Result before tax | -12 | -31 | 3 229 | -67 | 3 120 |
| Taxes | 3 | 9 | 12 | ||
| Result | -8 | -22 | 3 229 | -67 | 3 132 |
(*) The company is deemed to be an associated company even though owner share is only 8%, based on representation in Board of Directors and future options for shares.
Investments available for sale - long term
| 2013 | ||||
|---|---|---|---|---|
| Book | Book | |||
| Unlisted shares | Share | value | Share | value |
| ResQ AS | 0,00 % | 22,44 % | 5 031 | |
| Bleivik SIM Holding AS | 29,54 % | 2 991 |
Based on, amongst others, lack of board representatives, the Group does not have significant influence on the above mentioned companies.
| Investments available for sale - current | 2013 | 2012 | ||||
|---|---|---|---|---|---|---|
| Book | Book | |||||
| Listed shares | Cost price | Share | value | Cost price | Share | value |
| Rem Offshore ASA | 429 | 0,04 % | 475 | 429 | 0,04 % | 394 |
Investments available for sale are shares which have no fixed maturity or return.
Shares in listed companies are valued at fair value at year end. Fair value of shares in unlisted companies is based on the companies' latest financial report.
Net change in value on available for sale financial assets:
| 2013 | 2012 | |
|---|---|---|
| Opening balance | -35 | -85 |
| Change in value of Rem Offshore shares | 81 | 50 |
| Ending balance | 46 | -35 |
NOTE 10 INSURANCE SETTLEMENTS
In cases of damages to vessels and equipment, the Group pays for the repairs in advance. After payment of insurance excesses the Group has received the following compensation from its insurance companies:
| 2013 | 2012 | |
|---|---|---|
| Received compensation | 10 769 | 25 065 |
Advance payments are included in Other operating expenses.
During the last two years the Group has posted Loss of Hire-revenues of NOK 5.5 million and NOK 7.1 million respectively.
NOTE 11 MORTGAGE DEBT AND OTHER LONG-TERM LIABILITIES
| 2013 | 2012 | |
|---|---|---|
| Mortgages | 7 539 122 | 7 114 130 |
| Total long-term debt | 7 539 122 | 7 114 130 |
| Short-term portion of long-term debt (1st year instalment) | 1 631 593 | 2 057 178 |
For maturity profile, please refer to Note 3.
Book value of assets
| 2013 | 2012 | |
|---|---|---|
| Account receivables | 707 846 | 518 041 |
| Vessels | 11 917 575 | 12 083 057 |
| Total booked value | 12 625 421 | 12 601 098 |
Some vessels are placed as security for the mortgages. In addition, accounts receivables are tied. As security for completion of the lease agreements, guarantees from the Parent Company and subsidiary are secured.
The Group's long-term debt was apportioned 50% NOK, 37% USD and 13% GBP at 31.12.2013. The long term debt in NOK is partly linked to the USD through financial instruments. Actual apportionment is 46% USD, 41% NOK and 13% GBP.
The loan agreements are subject to the owner's working capital being positive at all times and that the market value of the vessels amounts to at least 110-135% of the outstanding loans. The first year's loan instalments are exempt from calculation of working capital.
The company satisfies all conditions of the loan agreements at 31.12.13. In addition to the tied assets/negative security clauses the agreements include reassignment of factoring agreements and insurance terms.
| Borrowing cost | 2013 | 2012 |
|---|---|---|
| Capitalized borrowing cost | 46 411 | 44 914 |
Borrowing cost is presented net with the loans and is amortizised until maturity of the loan.
Operational lease
ESome of the Group's ships are rented out on long-term charter parties. Revenue from these vessels is posted as operational leases.
| 31-12-13 | 31-12-12 | |||
|---|---|---|---|---|
| Minimum | Present value | Minimum | Present value | |
| payment | minimum payment | payment | minimum payment | |
| Next year | 2 649 769 | 2 585 141 | 2 230 251 | 2 175 854 |
| Next 2-5 years | 3 581 496 | 3 340 176 | 2 018 591 | 1 878 326 |
| I Over 5 years | ||||
| Finance cost | 305 948 | 194 662 | ||
| Total minimum lease payment | 6 231 265 | 6 231 265 | 4 248 842 | 4 248 842 |
| Other lease agreements: | ||||
| The Group has entered the following lease agreements: | Yearly payment | Maturity | Extension | Adjustment of rent |
| Offices Skudeneshavn | 3 349 | 2026 | 4 times 5 years | Consumer price and |
| 5 years swap-rate | ||||
| Workshop Husøy, Karmøy | 2 531 | 2016 | Consumer price | |
| Offices Aberdeen | 434 | 2018 | Fixed for the | |
| next 3 years |
| Future minimum payments of lease agreements: | |
|---|---|
| During the next year | 6 314 |
| In next 2-5 years | 20 193 |
| Beyond 5 years | 25 116 |
| Total minimum lease payments | 51 622 |
Other long-term liabilities
Other long-term loans of NOK 161 million (NOK 50.9 million in 2012) are loans from minority shareholders to two of the group's subsidiaries.
| Solstad Offshore ASA has furnished the following guarantees (NOK million): |
|---|
| ---------------------------------------------------------------------------- |
| Solstad Offshore UK Ltd | 265 - for purchase of vessels |
|---|---|
| Solstad Offshore Service Vessel UK Ltd | 382 - for purchase of vessels |
| Trym Titan AS | 302 - for purchase of vessels |
| Solstad Offshore Asia Pacific Ltd | 1.637 - for bare-boat rental and purchase of vessels |
| Normand Installer SA | 45 - for financial lease of vessels |
| Deep Well AS | 52 - for financial lease of fixed assets |
| Normand Ranger AS | 252 - for purchase of vessels |
| Normand Oceanic AS | 425 - for purchase of vessels |
| NOTE 12 | TAXES | ||||||
|---|---|---|---|---|---|---|---|
| --------- | ------- | -- | -- | -- | -- | -- | -- |
| 2013 | 2012 | |
|---|---|---|
| Taxes payable | 12 657 | 13 016 |
| Under/over accrual of tax payable | -9 707 | 5 237 |
| Change in deferred taxes | 53 458 | -52 356 |
| Tax on ordinary result | 56 409 | -34 103 |
| Apportionment of tax on ordinary result | ||
| Norwegian exit tax - old shipping regime | ||
| Norwegian tax - ordinary | 53 458 | -52 356 |
| Foreign | 2 951 | 18 253 |
| Total tax | 56 409 | -34 103 |
| Outside Shipping Tax Regime | ||
| Temporary differences: | ||
| Shares/ownership (current assets) | -1 016 | -1 699 |
| Over funding of pension | -72 018 | -59 314 |
| Fixed assets/ provisions | -111 014 | -110 269 |
| Unrecovered loss carried forward | -195 792 | -230 136 |
| Total temporary differences | -379 841 | -401 418 |
| Tax effect of temporary differences: | ||
| Shares/ownership (current assets) | -274 | -476 |
| Pension over funding | -19 445 | -16 608 |
| Fixed assets/provisions | -29 974 | -30 875 |
| Unrecovered loss carried forward | -52 864 | -64 438 |
| Deferred tax asset not recognised | 43 623 | |
| Net deferred tax/ deferred tax asset (-) | -58 934 | -112 397 |
| Changes in deferred tax in the balance sheet | ||
| Opening balance deferred tax | -112 397 | -43 107 |
| Charged to equity (change pension) | -16 934 | |
| Booked to profit and loss | 53 458 | -52 356 |
| Translation adjustment | 5 | |
| End balance deferred tax/ deferred tax asset (-) | -58 934 | -112 397 |
| Payable tax in the balance sheet consist of | ||
| Payable exit tax - old shipping tax regime - current | 44 562 | |
| Tonnage tax | 144 | 153 |
| Other payable corporation tax | 15 177 | 22 987 |
| Total payable tax in the balance sheet | 15 321 | 67 702 |
| Tonnage tax is classified as operational expense. | ||
| Analysis of effective tax rate | ||
| 28% of pre-tax result | 151 530 | 102 570 |
| Effect of deferred tax asset not recognised | 43 623 | |
| Effect of change in tax rate (27% vs 28%) | 3 800 | |
| Differential in tax rates foreign entities | 414 | 8 822 |
| Permanent differences/ Shipping Tax Regime | -142 958 | -145 495 |
| Estimated tax | 56 409 | -34 103 |
The Group's tonnage taxed companies has no firm plans to exit the new tonnage tax regime.
Deferred tax on deviating values in associated companies with foreign partnerships has been included in the Group accounts. Further, deferred tax is calculated on scenarios where a future realization will lead to a tax liability.
Deferred tax assets from losses carried forward are recognized under the assumption that companies under the ordinary tax regime will have taxable income in the future. This taxable income is related to gain from sale of fixed assets and taxable financial income.
The Group has an international business. The taxable treatment of transactions, operations and structures in foreign countries may be challenged by local tax authorities, and may result in future tax obligations. Contingent liabilities are recognized in the accounts if they are more likely than not to occur. At the end of the year there are no issues that may lead to taxes in foreign countries for which no specific provision has been booked.
At the end of 2012 the Group had one such issue, which related to import taxes in Brazil. Brazilian authorities indicated a possible claim for full import tax for a vessel that had been imported under the temporary regime in Brazil. The Group considered the probability of this claim to be be low. Hence, no provision was booked per 31.12.2012. The case was closed without any expenses for the Group in 2013.
The accounts reflect the Groups best estimate for contingent liabilities at the end of the year.
NOTE 13 SHARE CAPITAL, SHAREHOLDERS AND TREASURY SHARES
| Share | Treasury | ||
|---|---|---|---|
| capital | shares | ||
| 31-12-11 | 77 375 | -51 | |
| Sale treasury shares (20,000) | 4 0 | ||
| 31-12-12 | 77 375 | -11 | |
| 31-12-12 | 77 375 | -11 | |
| KPurchase treasury shares (254,947) | -510 | ||
| Sale treasury shares (13,025) | 2 6 | ||
| 31-12-13 | 77 375 | -494 |
At 31.12.13, the Company's share capital represents 38,687,377 shares at NOK 2. The number of shareholders at 31.12.13 was 2,891.
The Board have the power of attorney to implement a capital appreciation of up to 140,000 shares at NOK 2 for employees of the Group.
Furthermore, the Board has power of attorney to increase the share capital by NOK 4 million by issuing 2 million shares.
The Board also have the power of attorney to acquire treasury shares limited to 10% of share capital. This power of attorney is retained until the next General Meeting.
As at 31.12.2012 the Group had 247,222 treasury shares with cost price of NOK 28.2 million As at 31.12.2013 the Group had 5,300 treasury shares with cost price of NOK 0.4 million
NOTE 14 EARNINGS PER SHARE
Earnings per share are calculated by dividing the Group result by the average number of shares, adjusted for the stock of treasury shares. There are no instruments that allow the possibility of dilution.
| 2013 | 2012 |
|---|---|
| 380 498 | |
| 38 693 | 38 668 |
| 247 | 5 |
| 38 445 | 38 663 |
| 12,77 | 9,84 |
| 490 990 |
NOTE 15 TRANSACTIONS WITH RELATED PARTIES
The Group accounts consists of the financial statements of Solstad Offshore ASA and the following subsidiaries, and line-by-line consolidated accounts from joint ventures and associated companies booked as equity investments:
| Solstad Offshore ASA share ownership | |||
|---|---|---|---|
| Name: | Country: | 2013 | 2012 |
| Solstad Offshore (UK) LTD | UK | 100 % | 100 % |
| Solstad Cable (UK) LTD | UK | 63 % | 63 % |
| Solstad Offshore Service Vessel (UK) LTD | UK | 100 % | 100 % |
| Pioneer Offshore LP | UK | 100 % | 100 % |
| Progress Offshore LP | UK | 100 % | 100 % |
| Pioneer Offshore Ltd | UK | 100 % | 100 % |
| Progress Offshore Ltd | UK | 100 % | 100 % |
| PIOPRO (UK) Ltd | UK | 100 % | 100 % |
| Solstad Cable Cutter Ltd | UK | 63 % | 63 % |
| Solstad Cable Clipper Ltd | UK | 63 % | 63 % |
| Solstad Cable Holland BV - discontinued | UK | 0 % | 63 % |
| ADSI Offshore (UK) Ltd | UK | 100 % | 100 % |
| Solstad Management AS | Norway | 100 % | 100 % |
| Normand Drift AS | Norway | 100 % | 100 % |
| Solstad Rederi AS | Norway | 100 % | 100 % |
| Trym Titan AS | Norway | 63 % | 63 % |
| Solstad Shipping AS | Norway | 100 % | 100 % |
| Normand Skarven AS | Norway | 100 % | 100 % |
| Normand Skarven KS | Norway | 69 % | 69 % |
| Solstad Brasil AS | Norway | 100 % | 100 % |
| Normand Ranger AS | Norway | 100 % | 100 % |
| Normand Flower AS | Norway | 100 % | |
| Solstad Operations AS | Norway | 100 % | |
| Deep Well AS | Norway | 39 % | 39 % |
| Solstad Offshore Asia Pacific Ltd | Singapore | 100 % | 100 % |
| Nor Asia Pte Ltd | Singapore | 100 % | 100 % |
| Nor Offshore Labuan Pte Ltd | Singapore | 100 % | 100 % |
| Nor Supply Pte Ltd | Singapore | 100 % | 100 % |
| Nor Supporter Pte Ltd | Singapore | 100 % | 100 % |
| Norce Offshore Pte Ltd | Singapore | 100 % | 100 % |
| Norce Offshore Pty Ltd | Singapore | 100 % | 100 % |
| Norce Offshore Thailand Ltd | Singapore | 100 % | 100 % |
| Solstad Offshore Ltda | Brazil | 100 % | 100 % |
| NISA INC (FKV) | Switzerland | 50 % | 50 % |
| Normand Edda AS (FKV) - discontinued | Norway | 0 % | 50 % |
| Normand Oceanic AS (FKV) | Norway | 50 % | 50 % |
| Normand Oceanic Chartering AS (FKV) | Norway | 50 % | 50 % |
| Ocean Solstad AS | Norway | 8% (*) | 8% (*) |
| Ocean Solstad Operations AS | Norway | 30 % | 30 % |
| Solstad Offshore Crewing Services Pte | Singapore | 100 % | 100 % |
| Solstad Offshore Crewing Services Philippines | Philippines | 25 % | 25 % |
| PT Meratus Solstad Offshore | Indonesia | 49 % | 49 % |
Solstad Offshore UK LTD is the parent company of Solstad Cable (UK) LTD, Solstad Offshore Service Vessel (UK) LTD, ADSI Offshore (UK) Ltd, and PIOPRO (UK) Ltd. Solstad Cable (UK) Ltd is the parent company of Solstad Cable Cutter, Ltd, Solstad Cable Clipper Ltd and Solstad Cable Holland BV.
Solstad Offshore Service Vessel (UK) Ltd is the parent company of Pioneer Offshore LP and Progress Offshore LP, whilst PIOPRO (UK) Ltd is the parent company of Pioneer Offshore Ltd and Progress Offshore Ltd. Solstad Rederi AS is the parent company of Trym Titan AS.
Solstad Brasil AS is the parent company of Solstad Offshore Ltda. Solstad Offshore Asia Pacific Ltd is the parent company of Nor Asia Pte Ltd,
Nor Offshore Labuan Pte Ltd, Nor Supply Pte Ltd, Nor Supporter Pte Ltd, Norce Offshore Pte Ltd. and Solstad Offshore Crewing Services Pte.
Norce Offshore Pte Ltd is the parent company of Norce Offshore Pty Ltd and Norce Offshore Thailand Ltd.
Solstad Offshore ASA is the parent company for the remaining companies, and also has ultimate control of all companies.
In addition to general management services, the Group has entered the following transactions with associated parties:
| Income | Expenses | Receivables | Payables | |||||
|---|---|---|---|---|---|---|---|---|
| Associated company | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 |
| Deep Well AS | 870 | 873 | 7 314 | 6 946 | ||||
| Ocean Solstad AS | 10 498 | 4 159 | 1 761 | |||||
| Ocean Solstad Operations AS | 45 | 25 | ||||||
| PT Meratus Solstad Offshore | 3 | 819 | ||||||
| Joint venture companies | ||||||||
| NISA | 50 138 | 17 666 | 161 | 49 | ||||
| Normand Oceanic AS | 99 | 99 | 808 | |||||
| Normand Oceanic Chartering AS | 1 746 | 5 483 | 9 773 | |||||
| Other associated parties | ||||||||
| Owner of office and base premises | 259 | 325 | 5 846 | 5 845 | 37 | 40 | 736 | 487 |
| Owner of shipyard for repairs | 627 | 536 | 303 | 10 |
The Group's affiliation with associated parties:
Deep Well AS is an associated company in which the Group has a 39,2% share. Receivables are subordinated loans and guarantee commission. Ocean Solstad AS is an associated company in which the Group has a 7,8% share. Recievables are inter-company costs payable to manager Ocean Solstad Operations AS is an associated company in which the Group has a 29,7% share. Recievables are inter-company costs payable to manager
The Group's affiliation with joint ventures:
NISA is a joint venture company in which the Group has a 50% share. Cost is related to a bare-boat rental, whilst income is related to a time charter income Normand Oceanic AS is a joint venture company in which the Group has a 50% share. Recievables are inter-company costs payable to manager
Normand Oceanic Chartering AS is a joint venture company in which the Group has a 50% share. Recievables are inter-company costs payable to manager The Group rents offices and a warehouse at market price from a company controlled 100% by the main shareholder.
The Group also uses a shipyard for repairs and conversions of the Group's vessels where the main shareholder controls 100%.
Associated parties are considered to be Board Members (including associated companies) and the company management.
There are no management agreements with associated parties outside the Group that charge management fees.
Transactions with related parties are completed at normal market prices. Interest is not calculated on outstanding balances at year end that are normal accounts receivable or accounts payable. Current assets are included in the ordinary evaluation of bad debt.
NOTE 16 BANK DEPOSITS
The Group's tied deposits total NOK 38.9 million (NOK 31.5 million) on which tax is withheld.
NOTE 17 ENVIRONMENTAL CONDITIONS
All of the company's vessels comply with current environmental requirements. In 2013, none of the company's vessels had conditions imposed on them for upgrading or improving technical equipment or any other measures necessary to satisfy current environmental standards.
The company's HSE and ISPS system complies with international regulations (IMO's International Safety Management Code). All vessels and our administration hold ISM certification from Det Norske Veritas or relevant Flag State. The company's Quality Assurance system is certified in accordance to NS-EN ISO 9001:2000.
NOTE 18 PAID OUT AND PROPOSED DIVIDEND
| Approved and paid out during the year: | 2013 | 2012 | 2011 |
|---|---|---|---|
| Ordinary dividend | 96 718 | 58 031 | 75 588 |
| Proposed dividend at general meeting: | 2013 | 2012 | 2011 |
| Ordinary dividend | 193 437 | 96 718 | 58 031 |
| Per share (NOK) | 5,00 | 2,50 | 1,50 |
NOTE 19 OTHER LONG-TERM ASSETS
| 2013 | 2012 | |
|---|---|---|
| Sellers credit | 47 970 | |
| Loan to other companies | 2 182 | 2 315 |
| Other receivables | 31 | 147 |
| Total other long-term assets | 50 183 | 2 462 |
The loans are secured convertible loans. Interest rate during 2012 has been 2,6%.
NOTE 20 ACCOUNTS RECEIVABLE AND OTHER SHORT-TERM RECEIVABLES
| 2013 | 2012 | |
|---|---|---|
| Accounts receivable | 696 080 | 493 586 |
| Receivable from associated and joint venture companies | 11 766 | 24 455 |
| Total accounts receivable | 707 846 | 518 041 |
| Prepaid expenses | 13 490 | 8 572 |
| VAT raceivable | 1 131 | 670 |
| Other short-term receivables | 243 294 | 169 041 |
| Receivable from associated and joint venture companies | 9 737 | 21 356 |
| Total short-term receivables | 267 653 | 199 640 |
Other short-term receivables are mainly refundable insurance claims, accrued revenue and prepaid docking expenses.
NOTE 21 STOCK
Stock consists of provisions, bunkers and lube oil on the Group's vessels:
| 2013 | 2012 | |
|---|---|---|
| Bunkers | 36 423 | 36 394 |
| Lube oil | 15 516 | 20 344 |
| Provisions | 9 170 | 10 141 |
| Other | 7 784 | 6 592 |
| Total stock | 68 893 | 73 470 |
NOTE 22 OTHER CURRENT LIABILITIES
Other current liabilities consist mainly of accrued interests and provision for planned periodic maintenance at year end.
NOTE 23 RESTATED COMPARATIVE FIGURES IN THE BALANCE SHEET
According to revised IAS 19 - Employee benefits the "corridor mechanism" is not allowed from January 1st, 2013. Unrecognized actuarial loss, NOK 107 million, is charged to equity with retrospective effect as per 1 January 2012. Comparative figures for 2012 are changed accordingly. The effects on the 2012 accounts are shown below.
PROFIT & LOSS
| Personnel costs | -3 875 |
|---|---|
| Net profit for the year | 3 875 |
| Actuarial loss | -33 539 |
| Comprehensive income | 37 414 |
| BALANCE | |
| Deferred tax asset | -16 934 |
| Ohter equity | -39 579 |
|---|---|
| Pension obligation | 56 513 |
NOTE 24 SUBSEQUENT EVENTS
In the first quarter Solstad Offshore ASA has signed a Letter of Intent with a major international offshore contracting company to construct and operate a large subsea construction vessel. The intention is that the client will charter the vessel for a period of 8 years firm, in addition to 3 x 1 yearly options. Expected delivery of the vessel is 2nd quarter 2016.
CORPORATE ACCOUNTS FOR SOLSTAD OFFSHORE ASA (PARENT COMPANY)
NORMAND CARRIER on assignment in the USA. In the background, New York's famous skyline one year before the collapse of the World Trade Centre.
53
PROFIT AND LOSS ACCOUNT 1.1 - 31.12
PARENT COMPANY (NOK 1.000)
| Notes | 2013 | 2012 | ||
|---|---|---|---|---|
| Other operating income | 1 949 | 1 900 | ||
| Total operating income | 1 949 | 1 900 | ||
| Personnel costs | 4 | -6 642 | -6 058 | |
| Other operating expenses | 4 | -8 984 | -9 460 | |
| Total operating costs | -15 626 | -15 518 | ||
| Operating loss | -13 677 | -13 618 | ||
| Interest income from companies in the Group | 35 379 | 28 241 | ||
| Other interest income | 1 321 | 2 000 | ||
| Other financial income | 5 | 397 933 | 357 094 | |
| Interest costs from companies in the Group | -2 118 | -3 174 | ||
| Other interest charges | -98 618 | -109 486 | ||
| Other financial charges | 5,7 | -11 422 | -18 558 | |
| Net financing | 322 475 | 256 118 | ||
| Ordinary profit before taxes | 308 799 | 242 500 | ||
| Tax on ordinary result | 10 | -52 397 | 20 695 | |
| Net profit for year | 256 402 | 263 195 | ||
| Transfers and disposable income | ||||
| Dividends | 11 | 193 437 | 96 718 | |
| Transfer from other equity | 11 | 62 965 | 166 477 | |
| Total transfers and disposable income | 256 402 | 263 195 | ||
BALANCE SHEET
| PARENT COMPANY | (NOK 1 000) | |||
|---|---|---|---|---|
| Notes | 31.12.2013 | 31.12.2012 | ||
| ASSETS | ||||
| Fixed Assets | ||||
| Intangible fixed assets | ||||
| Deferred tax asset | 10 | 9 443 | 61 840 | |
| Financial fixed assets | ||||
| Investments in subsidiaries | 6 | 3 709 592 | 3 657 082 | |
| Loan to companies in the Group | 9 | 786 693 | 649 756 | |
| Investment in jointly-owned companies | 7 | 198 870 | 175 538 | |
| Investment in associated companies | 7 | 29 367 | 29 367 | |
| Other long-term receivables | 8 | 22 032 | 49 639 | |
| Total financial fixed assets | 4 746 553 | 4 561 381 | ||
| Total fixed assets | 4 755 996 | 4 623 221 | ||
| Current assets | ||||
| Receivables | ||||
| Other short-term receivables | 9 | 55 748 | 85 203 | |
| Bank deposits and cash equivalents | 61 924 | 10 700 | ||
| Total current assets | 117 673 | 95 902 | ||
| TOTAL ASSETS | 4 873 669 | 4 719 123 |
BALANCE SHEET
| PARENT COMPANY | (NOK 1 000) | ||||
|---|---|---|---|---|---|
| Notes | 31.12.2013 | 31.12.2012 | |||
| EQUITY AND LIABILITIES | |||||
| Equity | |||||
| Restricted equity | |||||
| Share capital (37.794.160 at NOK 2.00) | 77 375 | 77 375 | |||
| Treasury shares | -484 | -40 | |||
| Share premium | 112 367 | 112 367 | |||
| Other paid-in capital | 111 648 | 111 648 | |||
| Total restricted equity | 11 | 300 906 | 301 350 | ||
| Earned equity | |||||
| Other equity | 11 | 2 777 560 | 2 741 623 | ||
| Total earned equity | 2 777 560 | 2 741 623 | |||
| Total equity | 11 | 3 078 466 | 3 042 973 | ||
| Liabilities | |||||
| Provisions | |||||
| Other provisions | 16 | 21 018 | 21 018 | ||
| Total provisions | 21 018 | 21 018 | |||
| Other long-term liabilities | |||||
| Debt Group companies | 9 | 25 095 | 72 603 | ||
| Bond Loan | 17 | 1 400 000 | 1 400 000 | ||
| Total long-term liabilities | 1 425 095 | 1 472 603 | |||
| Current liabilities | |||||
| Accounts payable | 9 | 12 633 | 12 299 | ||
| Bank overdraft | 90 933 | 64 938 | |||
| Dividends | 11 | 193 437 | 96 718 | ||
| Other current liabilities | 52 087 | 8 575 | |||
| Total current liabilities | 349 090 | 182 530 | |||
| Total liabilities | 1 795 203 | 1 676 150 | |||
| TOTAL EQUITY AND LIABILITIES | 4 873 669 | 4 719 123 | |||
| Guarantees etc. | 14 |
Skudeneshavn, March 28, 2014
Harald Eikesdal Chairman
Terje Vareberg Director
Toril Eidesvik Director
Anette Solstad
Director
Lars Peder Solstad Managing Director
56
Ketil Lenning Director
STATEMENT OF CASH FLOW 1.1 - 31.12
| PARENT COMPANY | (NOK 1 000) | ||||
|---|---|---|---|---|---|
| 2013 | 2012 | ||||
| CASH FLOW FROM OPERATIONS | |||||
| Profit/loss before taxes | 308 799 | 242 500 | |||
| Unrealised currency gain/loss | 40 080 | -18 513 | |||
| Change in short-term receivables/payables | 335 | 5 291 | |||
| Change in other accruals | 72 967 | 1 404 | |||
| Net cash flow from operations | (A) | 422 180 | 230 682 | ||
| CASH FLOW FROM INVESTMENTS | |||||
| Disposal of bonds | |||||
| Investments in shares | -75 917 | -183 831 | |||
| Payment of long-term receivables | -158 016 | -4 514 | |||
| Net cash flow from investments | (B) | -233 858 | -188 345 | ||
| CASH FLOW FROM FINANCING | |||||
| Payment of dividends | -96 705 | -57 993 | |||
| Purchase and sale of treasury shares | -27 485 | 1 844 | |||
| Bank overdraft | 34 601 | -37 177 | |||
| New/ repayment of (-) long-term debt | -47 508 | 48 621 | |||
| Net cash flow from financing | (C) | -137 097 | -44 706 | ||
| Net change in cash and cash equivalents | (A+B+C) | 51 225 | -2 369 | ||
| Cash and cash equivalents at 01.01 | 10 700 | 13 069 | |||
| Cash and cash equivalents at 31.12 | (Note 15) | 61 924 | 10 700 |
NORMAND PIONEER - 27 800 hp, 5 000 dwt, built in 1999.
LISTING ON THE STOCK EXCHANGE
Solstad invited investors to join in all the owner's offshore activities starting in 1997. Deputy CEO Mr Sven Stakkestad, who has been with the company since 1981, explains the listing in 1997 like this:
We operated 6-7 partnerships for a fleet of 12-14 boats. In order to renew the fleet - which we had to do if we were to keep in business - there was not- hing else for it but to radically rationalise our organisation. With listing in mind as a welcome source of risk capital, it was absolutely essential to gather all shipping activities in the one leading company.
Once again, Solstad won the confidence of investors. There is no other way to describe it. The market value of the business up for listing had been estimated at 900 million kroner, and investors were asked to supply an extra 310.5 million of fresh capital. In fact the issue was oversubscribed seven times, by almost 7 billion kroner!
It is hard to imagine a better report card for Johannes Solstad after 33 years of operation.
NOTE 1 ACCOUNTING PRINCIPLES
GENERAL
The annual accounts have been prepared in accordance with the Accounting Act and best practice accounting principles in Norway. The most important accounting principles are described below.
USE OF ESTIMATESR
In the preparation of the accounts, estimates and assumptions are used which affect the accounts. Actual figures may differ slightly from the estimates.
FOREIGN CURRENCY
Monetary items in foreign currency are converted at the exchange rate at the balance sheet date.
The following exchange rates have been used in the accounts:
| GBP | USD | Euro | |
|---|---|---|---|
| Pre 31.12.12 | 8,9958 | 5,5664 | 7,3410 |
| Per 31.12.13 | 10,053 | 6,0837 | 8,3825 |
COST OF BORROWING
The cost of borrowing is capitalized at the time of borrowing and the cost is charged over the maturity period of the loan.
EVALUATION AND PRESENTATION OF CURRENT ASSETS
Stocks are valued as the lowest of either the acquisition or the estimated sales value.
Receivables are posted at face value with deduction for anticipated loss.
FINANCIAL FIXED ASSETS
Long-term investment in shares and other investments are valued at the lowest of either the acquisition cost or the estimated sales value if the reduction in the sales value is not considered temporary.
TAXES / DEFERRED TAX
Deferred tax/ deferred tax assets are calculated, using the liability method, at 27% based on temporary differences between the accounting and tax-related values existing at the end of the financial year and any tax deficits are carried forward.
Temporary tax increases and decreases are recorded in the balance sheet as net figures.
CLASSIFICATION OF ITEMS IN THE ACCOUNTS
Assets determined for long-term ownership or use and receivables which are due more than one year after the expiry of the financial year are posted as fixed assets. Any remaining assets are classified as current assets.
Liability which is due more than one year after the expiry of the financial year is posted as long-term debt.
CONTINGENCIES
Contingent losses that are probable and quantifiable are posted to the accounts, whilst contingent gain/income is not.
SHARES AND HOLDINGS IN OTHER COMPANIES
OShort-term investments related to shares are not treated as a trading portfolio and are valued at the lowest of cost price and market value.
SHARES IN SUBSIDIARIES, ASSOCIATED COMPANIES AND JOINTLY-OWNED COMPANIES
Shares in subsidiaries, associated and jointly-owned companies are posted in the parent company accounts at cost and written down to the extent that there is a significant deficit value which is not considered temporary.
TREASURY SHARES
Treasury shares are posted as a nominal value under the item "share capital". The difference between nominal and acquisition cost is entered as "other equity".
CASH FLOW
The Group applies the indirect method. Investment in shares and other liquid assets with maturity over three months are not included under cash equivalents.
NOTE 2 MAJOR TRANSACTIONS/EVENTS
In June 2012 the company acquired shares in Ocean Solstad AS and Ocean Solstad Operation AS. Ownership in the two companies is 8% and 30%. In July 2012 the company acquired shares in Normand Oceanic AS and Normand Oceanic Chartering AS. Ownership in the two companies is 50%.
NOTE 3 FINANCIAL RISK
The company is exposed to various financial risks in its activities. Financial risk is the risk incurred from any changes in currency and interest rates together with counter parties ability to pay, and which impacts the value of the company's assets, liabilities and future cash flows.
NOTE 4 OTHER EXPENSES, WAGES, EMPLOYEES AND DISTINCTIVE CONTRIBUTIONS
| 2013 | 2012 |
|---|---|
| 5 144 | 4 472 |
| 810 | 732 |
| 221 | 193 |
| 230 | 424 |
| 237 | 237 |
| 6 642 | 6 058 |
| 2 | 2 |
| REMUNERATION TO DIRECTORS, MANAGING DIRECTOR AND AUDITORS | |||
|---|---|---|---|
| Charged cost during the year | Wages | Other benefits | Pension cost |
| Key employees: | |||
| 2013 | |||
| Lars Peder Solstad (man.dir) | 2 151 | 184 | 67 |
| Sven Stakkestad (dep.man.dir) | 1 948 | 82 | 154 |
| 4 099 | 266 | 221 | |
| 2012 | |||
| Lars Peder Solstad (man.dir) | 1 921 | 143 | 64 |
| Sven Stakkestad (dep.man.dir) | 1 798 | 73 | 128 |
| 3 719 | 217 | 193 | |
| Board of Directors: | Director's fee | ||
| Harald Eikesdal, styreleder | 325 | ||
| Toril Eidesvik | 200 | ||
| Terje Vareberg | 150 | ||
| Anette Solstad | 150 | ||
| Ketil Lenning | 150 | ||
| Per Gunnar Solstad (deputy) | 150 |
In 2013, NOK 482,282 is charged as auditors fees and NOK 338,674 relating to other non-audit related services.
Both amounts are exclusive VAT.
There are no distinctive agreements regarding remuneration for the Chairman of the Board and nor are there any distinctive bonus or or option programmes for any Board Member or Group Management. No loans have been given to key employees.
The Managing Director has an agreement that secures 12 months salary.
The employees are included in the Group's standard pension plan. Pension fund liability is posted in Solstad Management AS.
NOTE 5 FINANCIAL ITEMS
Other financial income, totalling NOK 398 million includes guarantee commission of NOK 27 million, dividends from subsidiaries NOK 262 million, unrealized currency gain of NOK 53 million, income from investments in subsidiaries of NOK 3 million, and group contributions of NOK 52 million.
Comparative figures for 2012 of NOK 357 million includes guarantee commission of NOK 18 million, dividends from
Solstad Rederi AS of NOK 332 million, unrealized currency gain of NOK 4 million, income from investments in subsidiaries of NOK 2 million, and and group contributions of NOK 2 million.
Other financial costs of NOK 11 million consist of realized currency loss.
Comparative figures for 2012 of NOK 18.6 was realized currency loss.
NOTE 6 SHARES IN SUBSIDIARIES
| Place of | Owner- | Number of | Share | Cost price/ | ||
|---|---|---|---|---|---|---|
| 31.12.2013 | Business | ship | Shares | Nominal Value | Capital | Book value |
| Solstad Shipping AS | Skudeneshavn | 100 % | 10 000 | 1 000 | 10 000 | 52 480 |
| Solstad Rederi AS | Skudeneshavn | 100 % | 71 500 | 100 | 7 150 | 2 428 271 |
| Solstad Operations AS | Skudeneshavn | 100 % | 30 000 | 1 | 30 | 10 030 |
| Normand Drift AS | Skudeneshavn | 100 % | 150 | 1 000 | 150 | 150 |
| Solstad Offshore UK Ltd | Aberdeen | 100 % | 11 000 100 | GBP 1 | GBP 11.000 | 145 284 |
| Solstad Management AS | Skudeneshavn | 100 % | 2 000 | 1 000 | 2 000 | 10 000 |
| Normand Skarven AS | Skudeneshavn | 100 % | 1 | 950 000 | 950 | 1 250 |
| Solstad Brasil AS | Skudeneshavn | 100 % | 480 | 1 000 | 480 | 1 554 |
| Normand Skarven KS | Skudeneshavn | 69 % | 35 350 | |||
| Normand Ranger AS | Skudeneshavn | 100 % | 100 | 1 000 | 100 | 120 |
| Solstad Offshore Asia Pacific Ltd | Singapore | 100 % | 20 000 000 000 | (*) | USD 175.877 | 1 025 103 |
| Total | 3 709 592 |
| Place of | Owner- | Number of | Share | Cost price/ | ||
|---|---|---|---|---|---|---|
| 31.12.2012 | Business | ship | Shares | Nominal Value | Capital | Book value |
| Solstad Shipping AS | Skudeneshavn | 100 % | 10 000 | 1 000 | 10 000 | 10 000 |
| Solstad Rederi AS | Skudeneshavn | 100 % | 71 500 | 100 | 7 150 | 2 428 271 |
| Normand Drift AS | Skudeneshavn | 100 % | 150 | 1 000 | 150 | 150 |
| Solstad Offshore UK Ltd | Aberdeen | 100 % | 11 000 100 | GBP 1 | GBP 11.000 | 145 284 |
| Solstad Management AS | Skudeneshavn | 100 % | 2 000 | 1 000 | 2 000 | 10 000 |
| Normand Skarven AS | Skudeneshavn | 100 % | 1 | 950 000 | 950 | 1 250 |
| Solstad Brasil AS | Skudeneshavn | 100 % | 480 | 1 000 | 480 | 1 554 |
| Normand Skarven KS | Skudeneshavn | 69 % | 35 350 | |||
| Normand Ranger AS | Skudeneshavn | 100 % | 100 | 1 000 | 100 | 120 |
| Solstad Offshore Asia Pacific Ltd | Singapore | 100 % | 20 000 000 000 | (*) | USD 175.877 | 1 025 103 |
| Total | 3 657 082 |
(*) Singapore shares does not have nominal value.
NOTE 7 SHARES IN JOINTLY OWNED AND ASSOCIATED COMPANIES
Shares in jointly owned and associated companies
| Place of | Owner- | Number of | Equity | Result | |
|---|---|---|---|---|---|
| Business | ship | Shares | Nominal Value | 31.12.13 (100%) | |
| 50 % | 501 | 25 038 | 50 893 | 49 382 | |
| Karmøy | 50 % | 112 134 346 | 173 808 | 357 256 | 64 274 |
| Karmøy | 50 % | 15 000 | 23 | 2 948 | 1 901 |
| 198 870 | 411 097 | 115 557 | |||
| 19 923 | |||||
| -49 | |||||
| -1 | |||||
| 29 367 | 190 521 | 19 872 | |||
| Normand Oceanic Chartering AS (FKV) | Marly (Switzerland) Haugesund Stavanger Stavanger |
39 % 8% (*) 30 % |
94 817 166 004 1 483 |
19 367 9 911 89 |
54 061 136 191 269 |
(*) The company is deemed to be an associated company even though owner share is only 8%, based on representation in Board of Directors and future options for shares.
NOTE 8 OTHER LONG TERM ASSETS
Other long term assets include:
| 31.12.2013 | 31.12.2012 | Interest | |
|---|---|---|---|
| Shareholders loan NISA SA | 9 218 | 25 855 | 2,26 % |
| Shareholders loan Normand Oceanic AS | 7 089 | 4,15 % | |
| Loan to DeepWell AS | 6 443 | 6 074 | 6% - fast |
| Posted financial cost | 6 371 | 10 621 | |
| Total | 22 032 | 49 639 |
The loans are convertible subordinated loans.
NOTE 9 INTER COMPANY GROUP
| Solstad Offshore ASA had the following receivables/debt from companies in the Group: | 31.12.2013 | 31.12.2012 | Interest |
|---|---|---|---|
| Solstad Cable (UK) Ltd | 43 454 | 38 888 | 1,63 % |
| Solstad Offshore (UK) Ltd | 175 849 | 2,73 % | |
| Normand Ranger AS | 264 269 | 234 452 | 6mths NIBOR + 5% |
| Normand Drift AS | 3 465 | 6 mths NIBOR + 1,5% | |
| Solstad Brasil AS | 68 052 | 53 826 6 mths NIBOR + 5,75% | |
| Trym Titan AS | 190 357 | 6 mths LIBOR + 2,5% | |
| Solstad Offshore Asia Pacific Ltd | 94 562 | 60 386 | 5,00 % |
| Norce Offshore LTD | 125 999 | 82 890 | 5,00 % |
| Inter company loans | 786 693 | 649 756 | |
| Solstad Shipping AS | 42 480 | 81 506 | |
| Solstad Operations AS | 1 236 | ||
| Solstad Management AS | 8 705 | 2 242 | |
| Other current assets | 52 421 | 83 748 | |
| Solstad Rederi AS | 25 095 | 72 603 6 mths NIBOR + 3,75% | |
| Inter company loans | 25 095 | 72 603 | |
| Solstad Shipping AS | -9 954 | ||
| Solstad Management AS | -2 679 | -12 299 | |
| Trade account payable | -12 633 | -12 299 |
Group receivables, due more than one year after expiry of the financial year, are around NOK 786 million.
| NOTE 10 TAX |
2013 | 2012 |
|---|---|---|
| Taxable income | ||
| Result before tax | 308 799 | 242 500 |
| Changes in temporary differences | -659 | 2 821 |
| Permanent differences | 156 | 385 |
| Share of result in limited partnerships | 1 400 | 6 095 |
| Dividends/ repayments from limited partnerships | -2 765 | -1 383 |
| Dividend received- (participation exemption method) | -262 244 | -331 462 |
| 3% taxable dividend | ||
| Loss sale of shares | -9 | 2 |
| Used of loss carry forward | -44 678 | |
| Taxable income | -81 041 | |
| Tax payable | ||
| Change in deferred taxes | 52 397 | -20 695 |
| Tax on ordinary result | 52 397 | -20 695 |
| Shares/ownership (current assets) | 949 | 290 |
| Long term receivables | -2 000 | -2 000 |
| Unrecovered loss carried forward | -184 420 | -229 098 |
| Total temporary differences | -185 471 | -230 807 |
| Calculated deferred tax asset | 50 077 | 64 626 |
| Unrecognized part of deferred tax asset | -40 634 | -2 786 |
| Booked deferred tax asset | 9 443 | 61 840 |
| Analysis of effective tax rate: | ||
| 28% of Profit before Tax | 86 464 | 67 900 |
| Tax effect of dividends and gain/ loss sale of shares | -76 599 | -91 489 |
| Effect of change in tax rate (27% vs 28%) | 1 855 | 0 |
| Deferred tax asset not recognised | 40 634 | 2 786 |
| Tax effect of permanent differences | 44 | 108 |
| Estimated tax | 52 397 | -20 695 |
Provisions for deferred tax are posted for accounting position where a future realization will result in payable taxes.
NOTE 11 EQUIT Y, SHAREHOLDERS AND TREASURY SHARES
| Share | Treasury | Share premium | Other paid-in | Other | Total | |
|---|---|---|---|---|---|---|
| Capital | shares | reserve | equity | Equity | Equity | |
| Equity 31.12.2012 | 77 375 | -11 | 112 367 | 111 648 | 2 741 594 | 3 042 973 |
| Purchase/ sale of treasury shares | -473 | -27 011 | -27 485 | |||
| Unallocated dividend on treasury shares | 13 | 13 | ||||
| Annual result | 256 402 | 256 402 | ||||
| Allocated dividend | -193 437 | -193 437 | ||||
| Equity 31.12.2013 | 77 375 | -484 | 112 367 | 111 648 | 2 777 560 | 3 078 466 |
At 31.12.13, the Company's share capital represents 38,687,377 shares at NOK 2. The number of shareholders at 31.12.11 was 2,891.
The Board have the power of attorney to implement a capital appreciation of up to 140,000 shares at NOK 2 for employees of the Group.
Furthermore, the Board has power of attorney to increase the share capital by NOK 4 million by issuing 2 million shares.
The Board also have the power of attorney to acquire treasury shares limited to 10% of share capital. This power of attorney is retained until the next General Meeting.
Aksjonærer med større enn 1% eierandel pr. 31.12.2013:
| Number of shares | Ownership | |
|---|---|---|
| Soff Holding AS | 13 906 506 | 35,95 % |
| Ivan II AS | 2 358 158 | 6,10 % |
| Pareto Aksje Norge | 2 244 368 | 5,80 % |
| Skagen Vekst | 1 938 650 | 5,01 % |
| Solstad Invest AS | 1 861 604 | 4,81 % |
| Fidelity Low-Priced Stock Fund | 1 150 000 | 2,97 % |
| Odin Offshore | 1 035 204 | 2,68 % |
| Pareto Aktiv | 945 018 | 2,44 % |
| Skips AS John | 638 757 | 1,65 % |
| Solhav Invest X AS | 563 080 | 1,46 % |
| Vindbalen AS | 540 375 | 1,40 % |
| MP Pensjon PK | 535 355 | 1,38 % |
| Banque Int. Luxemburg SA | 468 487 | 1,21 % |
| Pareto Verdi | 451 591 | 1,17 % |
| 28 637 153 | 74,02 % |
BOARD OF DIRECTORS AND MANAGING DIRECTORS SHARE INTEREST IN THE COMPANY
In accordance with the definition in corporation law, the Directors had the following holdings at 31.12.13:
| Harald Eikesdal | 0 | shares | |
|---|---|---|---|
| Toril Eidesvik | 0 | shares | |
| Terje Vareberg | 0 | shares | |
| Anette Solstad | 56 402 | shares | |
| Ketil Lenning | 0 | shares | |
The Managing Director Lars Peder Solstad controlled 540.475 shares at 31.12.2013. The Deputy Managing Director Sven Stakkestad owned 2,900 shares at 31.12.2013. The company's auditor does not hold shares in the company.
Pr 31.12.2013 the company has acquired 241,922 treasury shares at a cost price of NOK 28.2 million.
NOTE 12 EARNINGS PER SHARE
In 2013, earnings per share was NOK 6.67. The equivalent value in 2012 was NOK 6.80.
Earnings per share is calculated by dividing the Group result by the average number of shares, adjusted for the stock of treasury shares. There are no instruments that allow the possibility of dilution.
NOTE 13 TRANSACTIONS WITH RELATED PARTIES
Related parties are considered to be Board Members (including associated companies) and the company management. There are no management agreements with related parties outside the Group that charge management fees. Inter-company debt/receivables are interest-bearing.
NOTE 14 GUARANTEES
Solstad Offshore ASA has placed the following guarantees (NOK million):
| Solstad Offshore UK Ltd | 265 - for purchase of vessels |
|---|---|
| Solstad Offshore Service Vessel UK Ltd | 382 - for purchase of vessels |
| Trym Titan AS | 302 - for purchase of vessels |
| Solstad Offshore Asia Pacific Ltd | 1.637 - for bare-boat rental and purchase of vessels |
| ADSI Inc | 45 - for financial lease of vessels |
| Deep Well AS | 52 - for financing of fixed assets |
| Normand Ranger AS | 252 - for purchase of vessels |
| Normand Oceanic AS | 425 - for purchase of vessels |
NOTE 15 ADDITIONAL INFORMATION RELATING TO CASH FLOW
The Group utilizes the indirect method. Investment in stocks and shares with a maturity of more than three months are not included in the cash equivalents.
NOTE 16 PROVISIONS
In relation to the increased ownership in Solstad Offshore Asia Pacific Ltd a parent company guarantee was issued for parts of the company's external debt. The guarantee was included in the calculation of the cost price for the new shares. The estimated future guarantee obligation is accounted for as a provision.
NOTE 17 BOND LOAN
| The company has issued the following bond loans: | Book value | Book value | |
|---|---|---|---|
| 31.12.2013 | 31.12.2012 | Maturity | |
| SOFF02 | 700 000 | 700 000 | 12/2014 |
| SOFF03 | 700 000 | 700 000 | 02/2016 |
| 1 400 000 | 1 400 000 |
NORMAND OCEANIC - 26 000 hp, 11 300 dwt, built in 2011.
SUBSEA TRANSFORMATION
When Solstad went to the market in autumn 1997, the prospects of the subsea business were in the back of his mind. Coflexip-Stena had announced that it needed a vessel that could plough the seabed. Solstad could commence the contract with an anchor handling tender, the Normand Atlantic, but some of the capital obtained from the market would be used to finance a new multi-functional offshore tender, the Normand Pioneer. Somewhat later, her sister, Normand Progress, was concluded on speculation. Both tenders were delivered in 1999, incidentally the same year that Lars Peder Solstad took over the helm from his father as CEO for the operating company. In 2002, Lars Peder took over as CEO of Solstad Offshore.
The subsea transformation was the second major transformation in Solstad's history, the first being the early commitment to oilfield supply boats in the North Sea in 1973-74.
From the late 90s until the present the flow of revenues that Solstad Offshore earns from the subsea market has gone from zero to roughly 50 per cent. The fleet that engages in subsea construction is now 20 or so units strong. Solstad Offshore under Lars Peder Solstad's management has become a robust, independent subsea operator with long-term contracts for most of the major players in the industry.
A SNAPSHOT OF OUR YEAR
FEBRUARY
Solstad entered into a new contract with STX OSV AS for building of a construction service vessel (CSV) of type OSCV 03. The contract value is around NOK 600 million and she will be delivered during 2nd quarter 2014. Simultaneously Solstad signed a 5 year firm charter agreement for the vessel with Reach Subsea ASA, starting from delivery from the shipyard. In addition, the charterer has option to extend the contract with further 3 x 1 year. The value of the firm part of the contract is approximately NOK 650 mill. The vessel will be equipped with a subsea crane with 250 ton lifting capacity and a cabin capacity of 100 persons. The vessel is designed according to the latest environmental standards with focus on low fuel consumption, and precautions in accordance with the Det Norske Veritas' Clean Design requirements are incorporated in the design.
The company entered into a new contract with Statoil for hire of the anchor handling vessel (AHTS) "Normand Ferking" The duration of the new contract is firm for 3 years. In addition Statoil has the option to extend with further 3 yearly options. As a part of the agreement, Solstad shall supply ROV services from "Normand Ferking". Agreement has been reached with DeepOcean AS for this service.
MARCH
Global Industries Offshore L.L.C, a company owned by Technip, exercised their option to extend the contract for the construction vessel "Normand Commander" with one year from June 2013. Technip has option to extend the contract with further 2 x 1 year option after expiry of the firm contract.
At the same time, the company signed a contract with GSP Antares Limited (GSP) were GSP will bareboat charter the 1985 built AHTS "Normand Mjolne" for a period of 2 years. Thereafter GSP has an obligation to purchase the vessel at a pre-agreed price.
Further Solstad entered into contracts for three of the companies Platform Supply vessels (PSV). "Normand Arctic" is chartered to BG Norge Ltd for a period of 2 years firm, with an option for the charterer to extend the contract by 1 additional year. "Normand Skipper" is chartered to Halliburton, for well stimulation work, for a period of approximately 5 months. The Charterer has options to extend for further 5 months. "Normand Corona" is chartered to Shell Norway for a period of 4 months. The Charterer has an option to extend for further 2 months.
Saipem Ltd has declared their option to extend the contract for the construction vessel "Normand Cutter" with 1 year from May 2013. This is the first of a total of three yearly options.
APRIL
Solstad has been awarded two new contracts by Petrobras for hire of the PSV's "Normand Vibran" and "Normand Trym". The duration of the new contracts are 4 years each. with an option to extend the contracts with further 4 years. In addition, the present contracts the vessels have with Petrobras, will be extended with about 120 days each. Giving a total new firm contract period of 4 years and 4 months per vessel. The combined value of the contracts is approximately Nok 500 mill
JUNE
The company signed a new contract with Oceaneering International Inc for hire of offshore construction vessel "Normand Flower". The duration of the contract is firm for 3 years with further 3 yearly options. Commencement is directly after completion of present charter, during fourth quarter of 2013.
JULY
Solstad extended its contract with BG Tunisia for hire of anchor handling vessel "Nor Star". The duration of the new contract is 2 years firm and with one yearly option.
In addition the contract with Efadco Petrolcum Services Co for hire of the AHTS "Nor Chief" was extended. The duration of the new contract is 8 months firm, and with one yearly option. Furthermore Anadarko declared a 3 months option for rental of AHTS Nor Tigerfish and "Nor Captain" is contracted to Benthic Geotech Pty for a shorter period in Australia, both commencing during August 2013.
AUGUST
Solstad acquired the CSV "Normand Clough" in connection with the division of Rem Offshore ASA. The vessel has from delivery been engaged on a long term contract with SapuraClough Offshore Pty Ltd. In the charterparty SapuraClough had the option to purchase the vessel after 5 years. - The transaction results in a limited net accounting effect for Solstad but will have a positive cash effect of approx. NOK 200 mill.
The board of directors of Solstad Offshore ASA decided to carry out a share buy-back program of up to 385,000 treasury shares in accordance with the authorisation given by the Company's General Meeting in May 2013, corresponding to 1% of the issued shares in the Company.
Subsea 7 declared their option to extend the contract for the construction vessel "Normand Subsea" with one year from March 2014. This is the first of a total of four yearly options.
SEPTEMBER
The company entered into a new long term contract with Petrobras for the AHTS "Normand Drott". The duration of the contract is 4 years firm and has a value of about NOK 330 mill.
Solstad signed a contract with Chevron Offshore (Thailand) Ltd, Chevron Thailand Exploration and Production Ltd and Chevron Pattani Ltd (together "Chevron") in Thailand utilising its DLB "Norce Endeavour" for their annual campaigns. DLB "Norce Endeavour" will install multiple new wellhead platforms for Chevron in the Gulf of Thailand. The contract is firm for the 2014 campaign, with options for the 2015 and 2016 campaigns. Including mobilisation, demobilisation and transit the estimated annual utilisation of the Norce Endeavour will be in the range to 60 – 100 days depending on the number of platforms to be installed. Solstad will provide project management, engineering, procurement and logistics to support the DLB installation and construction scope of work through its "DLB Marine Projects group" in the Singapore office.
OCTOBER
Solstad signed a new contract with Constructora Subacuatica Diavaz S.A de D.V for the charter of the CSV "Normand Fortress". The duration of the contract is 2 years firm and will commence in direct continuation of present contract with same client, in March 2014.
NOVEMBER
The sale and delivery of the "Normand Clough" was completed.
DECEMBER
The company entered into a contract with Ceona, where Ceona charter the CSV "Normand Pacific" for a period of 1 year firm with an additional 1 year option. The contract commences in April 2014.
The owners of DeepWell AS, where Solstad have an ownership share of some 40%, entered into a cooperation agreement with HitecVision AS to enable further development of the company. DeepWell will - do a share issue towards Hitec Vision of NOK 285 mill. The share issue is based on an enterprise value of NOK 400 mill. Solstad's ownership share in DeepWell after the share issue will be in excess of 20%.
THE FLEET PER APRIL 2013
| Built year | HP | DWT | Deck m2 |
Winch power |
Bollard pull |
A-frame Cap. t. |
Constr. crane t. |
DP class |
Cabin cap. |
Dry bulk |
Other equipment | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CSV | |||||||||||||
| 1 | Normand TBN | 2016 | 39 600 | 16 500 | 2 500 | 600 | 3 | 180 | |||||
| 2 | TBN Normand Reach | 2014 | 20 944 | 4 750 | 1 300 | 250 | 3 | 100 | |||||
| 3 | TBN Normand Vision | 2014 | 28 200 | 12 000 | 2 100 | 400 | 3 | 140 | |||||
| 4 | Normand Oceanic | 2011 | 26 000 | 11 300 | 2 100 | 400 | 3 | 140 | |||||
| 5 | Normand Pacific | 2010 | 20 560 | 4 500 | 1 000 | 200 | 3 | 120 | |||||
| 6 | Normand Baltic | 2010 | 12 000 | 4 100 | 1 000 | 100 | 2 | 69 | |||||
| 7 | NorCE Endeavor | 2011 | N.A. | 18 000 | 3 300 | 1100 | 280 | 5 | |||||
| 8 | Normand Subsea | 2009 | 21 000 | 6 100 | 750 | 150 | 2 | 90 | |||||
| 9 | Nor Australis | 2009 | 5 500 | 2 500 | 780 | 70 | 2 | 120 | 1,4 | ||||
| 10 | Nor Valiant | 2008 | 5 500 | 3 100 | 700 | 50 | 2 | 120 | 1 | ||||
| 11 | Normand Seven | 2007 | 26 000 | 10 000 | 2 000 | 250 | 3 | 100 | |||||
| 12 | Normand Installer | 2006 | 31 500 | 8 600 | 1 300 | 500 | 308 | 350 | 250 | 3 | 102 | ||
| 13 | Normand Commander | 2006 | 10 197 | 4 305 | 800 | 100 | 2 | 100 | |||||
| 14 | Normand Fortress | 2006 | 10 197 | 4 300 | 800 | 140 | 2 | 100 | |||||
| 15 | Normand Flower | 2002 | 10 600 | 4 500 | 960 | 150 | 3 | 85 | 2 | ||||
| 16 | Normand Mermaid | 2002 | 11 000 | 4 000 | 780 | 100 | 3 | 69 | 2 | ||||
| 17 | Normand Cutter | 2001 | 22 000 | 10 000 | 1 800 | 120 | 60 | 300 | 2 | 102 | |||
| 18 | Normand Clipper | 2001 | 22 000 | 10 000 | 1 800 | 120 | 60 | 250 | 2 | 114 | |||
| 19 | Normand Pioneer | 1999 | 27 800 | 5 000 | 1 000 | 500 | 286 | 150 | 140 | 2 | 75 | ||
| 20 | Normand Progress | 1999 | 27 800 | 5 000 | 1 000 | 500 | 304 | 250 | 100 | 2 | 70 | ||
| LARGE AHTS | |||||||||||||
| 21 | Normand Ranger | 2010 | 28 000 | 4 250 | 750 | 500 | 280 | 2 | 60 | X | 1,2,3 | ||
| 22 | Normand Prosper | 2010 | 32 000 | 5 000 | 800 | 500 | 338 | 2 | 70 | ||||
| 23 | Normand Ferking | 2007 | 20 000 | 5 000 | 700 | 500 | 250 | 2 | 32 | X | 1,2,3 | ||
| 24 | Normand Titan | 2007 | 16 092 | 2 600 | 510 | 400 | 187 | 2 | 28 | X | |||
| 25 | Normand Master | 2003 | 23 500 | 3 700 | 600 | 500 | 282 | 150* | 2 | 52 | 2 | ||
| 26 | Normand Mariner | 2002 | 23 500 | 3 700 | 600 | 500 | 282 | 150* | 2 | 52 | 2 | ||
| 27 | Normand Ivan | 2002 | 20 000 | 4 140 | 600 | 500 | 240 | 250* | 2 | 52 | X | 1,2 | |
| 28 | Normand Borg | 2000 | 16 800 | 2 873 | 570 | 500 | 202 | 1 | 35 | X | 2 | ||
| 29 | Normand Atlantic | 1997 | 19 400 | 4 200 | 560 | 500 | 220 | 2 | 50 | X | 1,2,3 | ||
| 30 | Normand Neptun | 1996 | 19 400 | 4 200 | 560 | 500 | 222 | 2 | 40 | X | 1,2,3 | ||
| SMALLER AHTS | |||||||||||||
| 31 | Nor Chief | 2008 | 10 800 | 2 100 | 450 | 300 | 140 | 2 | 40 | X | 1 | ||
| 32 | Nor Spring | 2008 | 8 000 | 2 600 | 500 | 200 | 111 | 50 | 20 | 2 | 60 | X | 1 |
| 33 | Nor Captain | 2007 | 10 880 | 2 300 | 450 | 300 | 143 | 2 | 40 | X | 1 | ||
| 34 | Nor Tigerfish | 2007 | 5 500 | 1 650 | 475 | 150 | 70 | 50 | 30 | 2 | 60 | X | 1 |
| 35 | Nor Star | 2005 | 5 500 | 1 860 | 475 | 150 | 71 | 2 | 42 | X | 1 | ||
| 36 | Nor Supporter | 2005 | 8 000 | 1 810 | 475 | 200 | 93 | 2 | 42 | X | 1 | ||
| 37 | Normand Draupne | 1985 | 18 000 | 2 500 | 590 | 300 | 170 | 2 | 16 | X | 1,2,3 | ||
| 38 | Normand Jarl | 1985 | 12 000 | 2 000 | 536 | 300 | 150 | 1 | 35 | X | 1,2,3 | ||
| 39 | Normand Skarven | 1986 | 13 000 | 2 500 | 570 | 250 | 156 | 2 | 21 | X | 1,2,3 | ||
| 40 | Normand Drott | 1984 | 12 000 | 2 000 | 536 | 300 | 148 | - | 30 | X | 1,2,3 | ||
| PSV | |||||||||||||
| 41 | Normand Arctic | 2011 | 10 500 | 4 900 | 1 000 | 2 | 28 | X | 2,3 | ||||
| 42 | Normand Vibran | 2008 | 5 310 | 3 240 | 680 | 2 | 18 | X | |||||
| 43 | Normand Corona | 2006 | 8 931 | 4 100 | 941 | 2 | 24 | X | |||||
| 44 | Normand Trym | 2006 | 5 310 | 3 240 | 680 | 1 | 16 | X | |||||
| 45 | Normand Aurora | 2005 | 10 000 | 4 900 | 960 | 2 | 25 | X | |||||
| 46 | Normand Skipper | 2005 | 9 500 | 6 400 | 1 220 | 2 | 23 | X | 2,3 | ||||
| 47 | Normand Flipper | 2003 | 9 000 | 4 500 | 960 | 2 | 17 | X | 2 | ||||
| 48 | Normand Vester | 1998 | 10 300 | 4 590 | 956 | 2 | 37 | X | 2,3 | ||||
| 49 | Normand Carrier | 1996 | 10 300 | 4 560 | 956 | 2 | 37 | X | 2,3 |
Explanation:
1) Firefighting / Fi-Fi 2) Oil resque
3) Standby / Resq
4) Diving system
5) 150 T pipelay system for 48'' pipes
* A-Frame shared
CONTRACT COVERAGE PER APRIL 2014
| 2014 | 2015 | 2016 | 2017 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Vessel name | 1Q | 2Q | 3Q | 4Q | 1Q | 2Q | 3Q | 4Q | 1Q | 2Q | 3Q | 4Q | 1Q | 2Q | 3Q | 4Q | |
| 1 | CSV Normand TBN |
||||||||||||||||
| 2 | TBN Normand Reach | ||||||||||||||||
| 3 | TBN Normand Vision | ||||||||||||||||
| 4 | Normand Oceanic | ||||||||||||||||
| 5 | Normand Pacific | ||||||||||||||||
| 6 | Normand Baltic | ||||||||||||||||
| 7 | Norce Endeavour | ||||||||||||||||
| 8 | Normand Subsea | ||||||||||||||||
| 9 | Nor Australis | ||||||||||||||||
| 10 | Nor Valiant | ||||||||||||||||
| 11 | Normand Seven | ||||||||||||||||
| 12 | Normand Installer | ||||||||||||||||
| 13 | Normand Commander | ||||||||||||||||
| 14 | Normand Fortress | ||||||||||||||||
| 15 | Normand Flower | ||||||||||||||||
| 16 | Normand Mermaid | ||||||||||||||||
| 17 | Normand Cutter | ||||||||||||||||
| 18 | Normand Clipper | ||||||||||||||||
| 19 20 |
Normand Pioneer Normand Progress |
||||||||||||||||
| LARGE AHTS | |||||||||||||||||
| 21 | Normand Ranger | ||||||||||||||||
| 22 | Normand Prosper | ||||||||||||||||
| 23 | Normand Ferking | ||||||||||||||||
| 24 | Normand Titan | ||||||||||||||||
| 25 | Normand Master | ||||||||||||||||
| 26 | Normand Mariner | ||||||||||||||||
| 27 | Normand Ivan | ||||||||||||||||
| 28 | Normand Borg | ||||||||||||||||
| 29 | Normand Atlantic | ||||||||||||||||
| 30 | Normand Neptun | ||||||||||||||||
| SMALLER AHTS | |||||||||||||||||
| 31 32 |
Nor Chief Nor Spring |
||||||||||||||||
| 33 | Nor Captain | ||||||||||||||||
| 34 | Nor Tigerfish | ||||||||||||||||
| 35 | Nor Star | ||||||||||||||||
| 36 | Nor Supporter | ||||||||||||||||
| 37 | Normand Skarven | ||||||||||||||||
| 38 | Normand Draupne | ||||||||||||||||
| 39 | Normand Jarl | ||||||||||||||||
| 40 | Normand Drott | ||||||||||||||||
| PSV | |||||||||||||||||
| 41 | Normand Arctic | ||||||||||||||||
| 42 | Normand Vibran | ||||||||||||||||
| 43 | Normand Corona | ||||||||||||||||
| 44 | Normand Trym | ||||||||||||||||
| 45 46 |
Normand Aurora Normand Skipper |
||||||||||||||||
| 47 | Normand Flipper | ||||||||||||||||
| 48 | Normand Vester | ||||||||||||||||
| 49 | Normand Carrier | ||||||||||||||||
| Some of the charterparties include clauses which under certain conditions gives the charter the right to cancel. | Contract |
Charters option
Under construction
71
HEAD OFFICE:
SOLSTAD OFFSHORE ASA
Nesavegen 39, 4280 Skudeneshavn Postboks 13, 4297 Skudeneshavn, NORWAY Tel: +47 52 85 65 00. Fax: +47 52 85 65 01 Mail: [email protected]
BRANCH OFFICES:
SOLSTAD OFFSHORE (UK) LTD.
3rd. Floor, Salvesen Tower Blaikies Quay, Aberdeen AB 11 5PW, UNITED KINGDOM Tel: +44 1224 560 280. Fax: +44 1224 560 281 Mail: [email protected]
SOLSTAD OFFSHORE LTDA.
Rua Lauro Muller 116, Suite 2401 - Torre do Rio Sul Botafogo, Rio de Janeiro - RJ, 22290-160 BRASIL Tel: +55 21 3544-0040/41. Tel: +55 21 8176-3180 Mail: [email protected]
SOLSTAD OFFSHORE ASIA PACIFIC LTD.
1A International Business Park #06-01, SINGAPORE 609923 Tel: +65 6319 8799. Fax: +65 6319 8783 Mail: [email protected]
SOLSTAD OFFSHORE PTY LTD .
Level 1, Colord House, 33 Colin Street, West Perth, AUSTRALIA 6005 Tel: +61 8 9481 0161
SOLSTAD OFFSHORE CREWING SERVICES PHILIPPINES, INC.
3rd Floor Volvo Building, 2272 Chino Roses Ave., Makati City, Philippines 1232 Tel: +63 2 4641400 Mail: [email protected]