EURONAV NV
|
||
(Registrant)
|
||
Dated: July 29, 2016
|
||
By:
|
/s/ Hugo De Stoop
|
|
Hugo De Stoop
|
||
Chief Financial Officer
|
· | Strong first half year leading to proportionate EBITDA of USD 298.6 million |
· | Q2 profits affected for non-recurring charge related to Suezmax joint ventures termination |
· | Rates decline in June reflect seasonal trading patterns likely to persist through Q3 |
· | Interim dividend to be announced on 25 August with final half year results; returns policy re-affirmed |
The most important key figures (unaudited) are
|
First Quarter
|
Second Quarter
|
First
Semester
|
First
Semester |
|||||||||||||
in thousands of USD
|
2016
|
2016
|
2016
|
2015
|
|||||||||||||
Revenue
|
214,875
|
189,575
|
404,450
|
416,529
|
|||||||||||||
Other operating Income
|
1,724
|
1,978
|
3,702
|
4,296
|
|||||||||||||
Voyage expenses and commissions
|
(11,348
|
)
|
(13,507
|
)
|
(24,855
|
)
|
(37,667
|
)
|
|||||||||
Vessel operating expenses
|
(38,397
|
)
|
(41,694
|
)
|
(80,091
|
)
|
(76,779
|
)
|
|||||||||
Charter hire expenses
|
(6,212
|
)
|
(4,798
|
)
|
(11,010
|
)
|
(13,726
|
)
|
|||||||||
General and administrative expenses
|
(10,485
|
)
|
(11,236
|
)
|
(21,721
|
)
|
(21,127
|
)
|
|||||||||
Net gain (loss) on disposal of tangible assets
|
13,821
|
(2
|
)
|
13,819
|
2,126
|
||||||||||||
Net gain (loss) on disposal of investments in equity accounted investees
|
-
|
(24,150
|
)
|
(24,150
|
)
|
-
|
|||||||||||
Depreciation
|
(53,207
|
)
|
(56,290
|
)
|
(109,497
|
)
|
(101,698
|
)
|
|||||||||
Net finance expenses
|
(9,529
|
)
|
(9,546
|
)
|
(19,074
|
)
|
(27,035
|
)
|
|||||||||
Share of profit (loss) of equity accounted investees
|
12,438
|
9,838
|
22,276
|
25,015
|
|||||||||||||
Result before taxation
|
113,680
|
40,168
|
153,849
|
169,934
|
|||||||||||||
Tax Benefit (Expense)
|
(138
|
)
|
(20
|
)
|
(159
|
)
|
3,315
|
||||||||||
Profit (loss) for the period
|
113,542
|
40,148
|
153,690
|
173,249
|
|||||||||||||
Attributable to:
|
Owners of the company
|
113,542
|
40,148
|
153,690
|
173,249
|
||||||||||||
Non-controlling interests
|
- | - | - | - |
The contribution to the result is as follows:
|
||||||||||||||||
|
Second
|
First
|
First
|
|||||||||||||
|
First Quarter
|
Quarter
|
Semester
|
Semester
|
||||||||||||
in thousands of USD
|
2016
|
2016
|
2016
|
2015
|
||||||||||||
Tankers
|
104,956
|
31,501
|
136,458
|
156,624
|
||||||||||||
FSO
|
8,586
|
8,647
|
17,232
|
16,625
|
||||||||||||
Result after taxation
|
113,542
|
40,148
|
153,690
|
173,249
|
Information per share:
|
||||||||||||||||
|
Second
|
First
|
First
|
|||||||||||||
|
First Quarter
|
Quarter
|
Semester
|
Semester
|
||||||||||||
in USD per share
|
2016
|
2016
|
2016
|
2015
|
||||||||||||
Weighted average number of shares (basic)*
|
158,370,999
|
158,348,010
|
158,359,054
|
153,071,800
|
||||||||||||
Result after taxation
|
0.72
|
0.25
|
0.97
|
1.13
|
EBITDA reconciliation (unaudited):
|
First Quarter
2016 |
Second
Quarter 2016 |
First
Semester 2016 |
First
Semester 2015 |
||||||||||||
Profit (loss) for the period
|
113,542
|
40,148
|
153,690
|
173,249
|
||||||||||||
+ Depreciation
|
53,207
|
56,290
|
109,497
|
101,698
|
||||||||||||
+ Net finance expenses
|
9,529
|
9,546
|
19,074
|
27,035
|
||||||||||||
+ Tax Benefit (Expense)
|
138
|
20
|
159
|
(3,315
|
)
|
|||||||||||
EBITDA
|
176,416
|
106,004
|
282,420
|
298,667
|
||||||||||||
+ Depreciation equity accounted investees
|
7,353
|
6,620
|
13,972
|
14,490
|
||||||||||||
+ Net finance expenses equity accounted investees
|
1,239
|
971
|
2,210
|
2,917
|
||||||||||||
+ Tax Benefit (Expense) equity accounted investees
|
-
|
-
|
-
|
-
|
||||||||||||
Proportionate EBITDA
|
185,007
|
113,595
|
298,603
|
316,074
|
EBITDA reconciliation per share:
|
||||||||||||||||
Second
|
First
|
First
|
||||||||||||||
First Quarter
|
Quarter
|
Semester
|
Semester
|
|||||||||||||
in USD per share
|
2016
|
2016
|
2016
|
2015
|
||||||||||||
Weighted average number of shares (basic)*
|
158,370,099
|
158.348.010
|
158,359,054
|
153,071,800
|
||||||||||||
EBITDA
|
1.17
|
0.72
|
1.89
|
2.06
|
In USD per day
|
Second quarter
2016
|
Second quarter
2015
|
First Semester
2016
|
First Semester
2015
|
VLCC
|
||||
Average spot rate (in TI Pool)
|
47,864
|
55,570
|
54,156
|
53,370
|
Average time-charter rate*
|
44,382
|
38,148
|
42,461
|
41,705
|
Suezmax
|
||||
Average spot rate**
|
33,119
|
41,886
|
35,729
|
42,364
|
Average time-charter rate*
|
26,363
|
35,258
|
29,307
|
37,954
|
Webcast Information
|
|
Event Type:
|
Audio webcast with user-controlled slide presentation
|
Event Date:
|
28 July 2016
|
Event Time:
|
9:30 a.m. EDT / 3:30 p.m. CET
|
Event Title:
|
"Euronav Q2 2016 Earnings Call"
|
Event Site/URL:
|
http://services.choruscall.com/links/euronav1607282IuSwBBR
|
Condensed consolidated statement of financial position
|
|
(in thousands of USD except per share amounts)
|
|
||||||||
|
June 30,
2016
|
December 31,
2015
|
||||||
ASSETS
|
||||||||
|
||||||||
Non-current assets
|
||||||||
Vessels
|
2,592,723
|
2,288,036
|
||||||
Assets under construction
|
-
|
93,890
|
||||||
Other tangible assets
|
853
|
1,048
|
||||||
Prepayments
|
5
|
2
|
||||||
Intangible assets
|
202
|
238
|
||||||
Other receivables
|
174,818
|
259,908
|
||||||
Investments in equity accounted investees
|
26,721
|
21,637
|
||||||
Deferred tax assets
|
762
|
935
|
||||||
|
||||||||
Total non-current assets
|
2,796,084
|
2,665,694
|
||||||
|
||||||||
Current assets
|
||||||||
Trade and other receivables
|
174,662
|
219,079
|
||||||
Current tax assets
|
151
|
114
|
||||||
Cash and cash equivalents
|
100,488
|
131,663
|
||||||
Non-current assets held for sale
|
-
|
24,195
|
||||||
|
||||||||
Total current assets
|
275,301
|
375,051
|
||||||
|
||||||||
TOTAL ASSETS
|
3,071,385
|
3,040,745
|
||||||
|
||||||||
|
||||||||
EQUITY and LIABILITIES
|
||||||||
|
||||||||
Equity
|
||||||||
Share capital
|
173,046
|
173,046
|
||||||
Share premium
|
1,215,227
|
1,215,227
|
||||||
Translation reserve
|
206
|
(50
|
)
|
|||||
Treasury shares
|
(16,102
|
)
|
(12,283
|
)
|
||||
Retained earnings
|
552,074
|
529,808
|
||||||
|
||||||||
Equity attributable to owners of the Company
|
1,924,451
|
1,905,748
|
||||||
|
||||||||
Total non-current liabilities
|
||||||||
Bank loans
|
965,056
|
952,426
|
||||||
Other payables
|
534
|
590
|
||||||
Employee benefits
|
2,114
|
2,038
|
||||||
Provisions
|
205
|
436
|
||||||
|
||||||||
Total non-current liabilities
|
967,909
|
955,490
|
||||||
|
||||||||
Current Liabilities
|
||||||||
Trade and other payables
|
70,475
|
79,078
|
||||||
Tax liabilities
|
98
|
1
|
||||||
Loans and borrowings
|
108,125
|
100,022
|
||||||
Provisions
|
327
|
406
|
||||||
|
||||||||
Total current liabilities
|
179,025
|
179,507
|
||||||
|
||||||||
TOTAL EQUITY and LIABILITIES
|
3,071,385
|
3,040,745
|
Condensed consolidated statement of profit and loss
|
(in thousands of USD except per share amounts)
|
|
||||||||
|
||||||||
|
2016
|
2015
|
||||||
|
Jan. 1 - Jun. 30, 2016
|
Jan. 1 - Jun. 30, 2015
|
||||||
Shipping revenue
|
||||||||
Revenue
|
404,450
|
416,529
|
||||||
Gains on disposal of vessels/other tangible assets
|
13,821
|
2,128
|
||||||
Other operating income
|
3,702
|
4,296
|
||||||
Total shipping revenue
|
421,973
|
422,953
|
||||||
|
||||||||
Operating expenses
|
||||||||
Voyage expenses and commissions
|
(24,855
|
)
|
(37,667
|
)
|
||||
Vessel operating expenses
|
(80,091
|
)
|
(76,779
|
)
|
||||
Charter hire expenses
|
(11,010
|
)
|
(13,726
|
)
|
||||
Loss on disposal of vessels/other tangible assets
|
(2
|
)
|
(2
|
)
|
||||
Loss on disposal of investments in equity accounted investees
|
(24,150
|
)
|
-
|
|||||
Impairment on non-current assets held for sale
|
-
|
-
|
||||||
Depreciation tangible assets
|
(109,447
|
)
|
(101,687
|
)
|
||||
Depreciation intangible assets
|
(50
|
)
|
(11
|
)
|
||||
General and administrative expenses
|
(21,721
|
)
|
(21,127
|
)
|
||||
Total operating expenses
|
(271,326
|
)
|
(250,999
|
)
|
||||
|
||||||||
RESULT FROM OPERATING ACTIVITIES
|
150,647
|
171,954
|
||||||
|
||||||||
Finance income
|
1,884
|
389
|
||||||
Finance expenses
|
(20,958
|
)
|
(27,424
|
)
|
||||
Net finance expenses
|
(19,074
|
)
|
(27,035
|
)
|
||||
|
||||||||
Share of profit (loss) of equity accounted investees (net of income tax)
|
22,276
|
25,015
|
||||||
|
||||||||
PROFIT (LOSS) BEFORE INCOME TAX
|
153,849
|
169,934
|
||||||
|
||||||||
Income tax expense
|
(159
|
)
|
3,315
|
|||||
|
||||||||
PROFIT (LOSS) FOR THE PERIOD
|
153,690
|
173,249
|
||||||
|
||||||||
Attributable to:
|
||||||||
Owners of the company
|
153,690
|
173,249
|
||||||
Non-controlling interests
|
-
|
-
|
||||||
|
||||||||
Basic net income/(loss) per share
|
0.97
|
1.13
|
||||||
Diluted net income/(loss) per share
|
0.97
|
1.11
|
||||||
|
||||||||
Weighted average number of shares (basic)
|
158,359,054
|
153,071,800
|
||||||
Weighted average number of shares (diluted)
|
158,575,911
|
155,915,594
|
Condensed consolidated statement of comprehensive income
|
(in thousands of USD except per share amounts)
|
|
||||||||
|
||||||||
|
2016
|
2015
|
||||||
|
Jan. 1 - Jun. 30, 2016
|
Jan. 1 - Jun. 30, 2015
|
||||||
|
||||||||
Profit/(loss) for the period
|
153,690
|
173,249
|
||||||
|
||||||||
Other comprehensive income, net of tax
|
||||||||
Items that will never be reclassified to profit or loss:
|
||||||||
Remeasurements of the defined benefit liability (asset)
|
-
|
-
|
||||||
|
||||||||
Items that are or may be reclassified to profit or loss:
|
||||||||
Foreign currency translation differences
|
256
|
(391
|
)
|
|||||
Equity-accounted investees - share of other comprehensive income
|
548
|
718
|
||||||
|
||||||||
Other comprehensive income, net of tax
|
804
|
327
|
||||||
|
||||||||
Total comprehensive income for the period
|
154,494
|
173,576
|
||||||
|
||||||||
Attributable to:
|
||||||||
Owners of the company
|
154,494
|
173,576
|
Condensed consolidated statement of changes in equity
|
||||||||||||||||||||||||||||||||||||
(in thousands of USD except per share amounts)
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
Share capital
|
Share premium
|
Translation reserve
|
Hedging reserve
|
Treasury shares
|
Retained earnings
|
Capital and reserves
|
Other
|
Total equity
|
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Balance at January 1, 2015
|
142,441
|
941,770
|
379
|
-
|
(46,062
|
)
|
359,180
|
1,397,708
|
75,000
|
1,472,708
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Profit (loss) for the period
|
-
|
-
|
-
|
-
|
-
|
173,249
|
173,249
|
-
|
173,249
|
|||||||||||||||||||||||||||
Total other comprehensive income
|
-
|
-
|
(391
|
)
|
-
|
-
|
718
|
327
|
-
|
327
|
||||||||||||||||||||||||||
Total comprehensive income
|
-
|
-
|
(391
|
)
|
-
|
-
|
173,967
|
173,576
|
-
|
173,576
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Transactions with owners of the company
|
||||||||||||||||||||||||||||||||||||
Issue of ordinary shares
|
20,324
|
208,738
|
-
|
-
|
-
|
(19,357
|
)
|
209,705
|
-
|
209,705
|
||||||||||||||||||||||||||
Issue and conversion convertible Notes
|
10,281
|
64,719
|
-
|
-
|
-
|
-
|
75,000
|
(75,000
|
)
|
-
|
||||||||||||||||||||||||||
Issue and conversion perpetual convertible preferred equity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Dividends to equity holders
|
-
|
-
|
-
|
-
|
-
|
(39,656
|
)
|
(39,656
|
)
|
-
|
(39,656
|
)
|
||||||||||||||||||||||||
Treasury shares
|
-
|
-
|
-
|
-
|
30,708
|
(23,158
|
)
|
7,550
|
-
|
7,550
|
||||||||||||||||||||||||||
Equity-settled share-based payment
|
-
|
-
|
-
|
-
|
-
|
967
|
967
|
-
|
967
|
|||||||||||||||||||||||||||
Total transactions with owners
|
30,605
|
273,457
|
-
|
-
|
30,708
|
(81,204
|
)
|
253,566
|
(75,000
|
)
|
178,566
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Balance at
June 30, 2015
|
173,046
|
1,215,227
|
(12
|
)
|
-
|
(15,354
|
)
|
451,944
|
1,824,851
|
-
|
1,824,851
|
|
Share capital
|
Share premium
|
Translation reserve
|
Hedging reserve
|
Treasury shares
|
Retained earnings
|
Capital and reserves
|
Other
|
Total equity
|
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Balance at January 1, 2016
|
173,046
|
1,215,227
|
(50
|
)
|
-
|
(12,283
|
)
|
529,808
|
1,905,748
|
-
|
1,905,748
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Profit (loss) for the period
|
-
|
-
|
-
|
-
|
-
|
153,690
|
153,690
|
-
|
153,690
|
|||||||||||||||||||||||||||
Total other comprehensive income
|
-
|
-
|
256
|
-
|
-
|
548
|
804
|
-
|
804
|
|||||||||||||||||||||||||||
Total comprehensive income
|
-
|
-
|
256
|
-
|
-
|
154,238
|
154,494
|
-
|
154,494
|
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Transactions with owners of the company
|
||||||||||||||||||||||||||||||||||||
Dividends to equity holders
|
-
|
-
|
-
|
-
|
-
|
(129,846
|
)
|
(129,846
|
)
|
-
|
(129,846
|
)
|
||||||||||||||||||||||||
Treasury shares
|
-
|
-
|
-
|
-
|
(3,819
|
)
|
(2,338
|
)
|
(6,157
|
)
|
-
|
(6,157
|
)
|
|||||||||||||||||||||||
Equity-settled share-based payment
|
-
|
-
|
-
|
-
|
-
|
212
|
212
|
-
|
212
|
|||||||||||||||||||||||||||
Total transactions with owners
|
-
|
-
|
-
|
-
|
(3,819
|
)
|
(131,972
|
)
|
(135,791
|
)
|
-
|
(135,791
|
)
|
|||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Balance at
June 30, 2016
|
173,046
|
1,215,227
|
206
|
-
|
(16,102
|
)
|
552,074
|
1,924,451
|
-
|
1,924,451
|
Condensed consolidated statement of cash flows
|
(in thousands of USD except per share amounts)
|
|
||||||||
|
||||||||
|
2016
|
2015
|
||||||
|
Jan. 1 - Jun. 30, 2016
|
Jan. 1 - Jun. 30, 2015
|
||||||
Cash flows from operating activities
|
||||||||
Profit (loss) for the period
|
153,690
|
173,249
|
||||||
|
||||||||
Adjustments for:
|
116,750
|
99,507
|
||||||
Depreciation of tangible assets
|
109,447
|
101,687
|
||||||
Depreciation of intangible assets
|
50
|
11
|
||||||
Loss (gain) on disposal of investments in equity accounted investees
|
24,150
|
-
|
||||||
Provisions
|
(248
|
)
|
263
|
|||||
Tax (benefits)/expenses
|
159
|
(3,315
|
)
|
|||||
Share of profit of equity-accounted investees, net of tax
|
(22,276
|
)
|
(25,015
|
)
|
||||
Net finance expense
|
19,075
|
27,035
|
||||||
(Gain)/loss on disposal of assets
|
(13,819
|
)
|
(2,126
|
)
|
||||
Equity-settled share-based payment transactions
|
212
|
967
|
||||||
|
||||||||
Changes in working capital requirements
|
35,804
|
(55,873
|
)
|
|||||
Change in cash guarantees
|
59
|
(39
|
)
|
|||||
Change in trade receivables
|
(541
|
)
|
10,581
|
|||||
Change in accrued income
|
10,441
|
(12,696
|
)
|
|||||
Change in deferred charges
|
(7,457
|
)
|
3,737
|
|||||
Change in other receivables
|
45,669
|
(32,370
|
)
|
|||||
Change in trade payables
|
(800
|
)
|
16,746
|
|||||
Change in accrued payroll
|
(915
|
)
|
(620
|
)
|
||||
Change in accrued expenses
|
(5,174
|
)
|
(4,348
|
)
|
||||
Change in deferred income
|
(5,393
|
)
|
3,062
|
|||||
Change in other payables
|
(158
|
)
|
(39,926
|
)
|
||||
Change in provisions for employee benefits
|
73
|
-
|
||||||
|
||||||||
Income taxes paid during the period
|
73
|
173
|
||||||
Interest paid
|
(16,428
|
)
|
(33,460
|
)
|
||||
Interest received
|
98
|
188
|
||||||
Dividends received from equity-accounted investees
|
778
|
275
|
||||||
|
||||||||
Net cash from (used in) operating activities
|
290,765
|
184,059
|
||||||
|
||||||||
Acquisition of vessels
|
(199,778
|
)
|
(271,743
|
)
|
||||
Proceeds from the sale of vessels
|
38,016
|
91,065
|
||||||
Acquisition of other tangible assets
|
(43
|
)
|
(8,114
|
)
|
||||
Acquisition of intangible assets
|
(15
|
)
|
(63
|
)
|
||||
Proceeds from the sale of other (in)tangible assets
|
-
|
63
|
||||||
Loans from (to) related parties
|
22,047
|
12,835
|
||||||
Proceeds from capital decreases in joint ventures
|
3,737
|
1,500
|
||||||
Acquisition of subsidiaries, net of cash acquired
|
(6,755
|
)
|
-
|
|||||
|
||||||||
Net cash from (used in) investing activities
|
(142,791
|
)
|
(174,457
|
)
|
||||
|
||||||||
Proceeds from issue of share capital
|
-
|
229,063
|
||||||
Transaction costs related to issue of share capital
|
-
|
(19,357
|
)
|
|||||
(Purchase of) Proceeds from sale of treasury shares
|
(6,157
|
)
|
7,550
|
|||||
Proceeds from new borrowings
|
262,300
|
338,770
|
||||||
Repayment of borrowings
|
(304,952
|
)
|
(631,317
|
)
|
||||
Dividends paid
|
(129,847
|
)
|
(39,656
|
)
|
||||
|
||||||||
Net cash from (used in) financing activities
|
(178,656
|
)
|
(114,947
|
)
|
||||
|
||||||||
|
||||||||
|
||||||||
Net increase (decrease) in cash and cash equivalents
|
(30,682
|
)
|
(105,345
|
)
|
||||
|
||||||||
Net cash and cash equivalents at the beginning of the period
|
131,663
|
254,086
|
||||||
Effect of changes in exchange rates
|
(493
|
)
|
(515
|
)
|
||||
|
||||||||
Net cash and cash equivalents at the end of the period
|
100,488
|
148,224
|