XML 84 R159.htm IDEA: XBRL DOCUMENT v3.20.1
Equity-accounted investees - Summarized Financial Information of Joint Ventures (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Disclosure of joint ventures [line items]        
Non-Current assets $ 3,362,594 $ 3,606,210 [1]    
Non-Current assets of which Vessel 3,238,435 3,522,010 $ 2,336,831 $ 2,470,076
Current Assets 802,249 521,141 [1]    
Cash and cash equivalents 296,954 173,133 [1],[2] 143,648 [2] $ 206,689 [2]
Non-current liabilities 1,536,938 1,579,706 [1]    
Non-Current Liabilities Of which bank loans 1,173,944 1,421,465    
Current liabilities 316,050 287,122 [1]    
Net Carrying amount of interest in joint venture 50,322 43,182 [1]    
Revenue 932,377 600,024 [3] 513,368 [3]  
Income tax benefit (expense) (Note 7) (602) (238) [3] 1,358 [3]  
Profit/(loss) for the period 112,230 (110,070) [2],[3],[4] 1,383 [2],[3],[4]  
Other comprehensive income (100%) (3,940) (3,194) [4] 995 [4]  
Joint ventures        
Disclosure of joint ventures [line items]        
Non-Current assets 311,083 303,343 359,214  
Non-Current assets of which Vessel 307,377 300,058 336,199  
Current Assets 447,531 384,351 174,912  
Cash and cash equivalents 6,913 6,227 8,608  
Non-current liabilities 184,718 204,760 329,514  
Non-Current Liabilities Of which bank loans 89,495 137,630 0  
Current liabilities 474,085 397,250 150,083  
Current Liabilities Of which bank loans 183,824 111,382 43,000  
Net assets (100%) 99,811 85,685 54,530  
Group's share of net assets 50,322 43,182 27,565  
Shareholders loans to joint ventures 60,379 28,665 162,762  
Net Carrying amount of interest in joint venture 50,322 43,182 30,595  
Remaining shareholders loan to joint venture 60,379 28,665 159,732  
Revenue 1,409,360 847,540 119,087  
Depreciations and amortization (36,988) (36,213) (36,142)  
Interest expense (12,764) (10,161) (2,052)  
Income tax benefit (expense) (Note 7) (3,405) (3,412) (2,976)  
Profit/(loss) for the period 32,763 32,074 59,865  
Other comprehensive income (100%) (1,441) (918) 966  
Group's share of profit (loss) for the period 16,460 16,076 29,932  
Group's share of other comprehensive income $ (720) $ (459) $ 483  
Kingswood Co. Ltd        
Disclosure of joint ventures [line items]        
Proportion of ownership interest in joint venture 50.00% 50.00% 50.00%  
Non-Current assets $ 530 $ 522 $ 629  
Non-Current assets of which Vessel 0 0 0  
Current Assets 0 0 0  
Cash and cash equivalents 0 0 0  
Non-current liabilities 0 0 0  
Non-Current Liabilities Of which bank loans 0 0 0  
Current liabilities 10 6 111  
Current Liabilities Of which bank loans 0 0 0  
Net assets (100%) 520 516 518  
Group's share of net assets 260 258 259  
Shareholders loans to joint ventures 0 0 0  
Net Carrying amount of interest in joint venture 260 258 259  
Remaining shareholders loan to joint venture 0 0 0  
Revenue 0 0 0  
Depreciations and amortization 0 0 0  
Interest expense 0 0 0  
Income tax benefit (expense) (Note 7) 0 0 0  
Profit/(loss) for the period (3) (2) (2)  
Other comprehensive income (100%) 0 0 0  
Group's share of profit (loss) for the period (1) (1) (1)  
Group's share of other comprehensive income $ 0 $ 0 $ 0  
Seven Seas Shipping Ltd.        
Disclosure of joint ventures [line items]        
Proportion of ownership interest in joint venture 50.00% 50.00% 50.00%  
Non-Current assets $ 0 $ 0 $ 0  
Non-Current assets of which Vessel 0 0 0  
Current Assets 800 792 993  
Cash and cash equivalents 800 696 689  
Non-current liabilities 525 522 629  
Non-Current Liabilities Of which bank loans 0 0 0  
Current liabilities 1 1 91  
Current Liabilities Of which bank loans 0 0 0  
Net assets (100%) 274 269 273  
Group's share of net assets 137 134 137  
Shareholders loans to joint ventures 0 0 0  
Net Carrying amount of interest in joint venture 137 134 137  
Remaining shareholders loan to joint venture 0 0 0  
Revenue 8 1 61  
Depreciations and amortization 0 0 0  
Interest expense 0 0 0  
Income tax benefit (expense) (Note 7) 0 0 0  
Profit/(loss) for the period 6 (5) 130  
Other comprehensive income (100%) 0 0 0  
Group's share of profit (loss) for the period 3 (2) 65  
Group's share of other comprehensive income $ 0 $ 0 $ 0  
TI Africa Ltd        
Disclosure of joint ventures [line items]        
Proportion of ownership interest in joint venture 50.00% 50.00% 50.00%  
Non-Current assets $ 137,426 $ 154,553 $ 182,298  
Non-Current assets of which Vessel 135,195 153,404 171,612  
Current Assets 10,809 9,119 12,639  
Cash and cash equivalents 1,701 484 4,062  
Non-current liabilities 97,514 130,068 200,231  
Non-Current Liabilities Of which bank loans 45,567 70,080 0  
Current liabilities 26,370 24,400 766  
Current Liabilities Of which bank loans 24,856 23,867 0  
Net assets (100%) 24,351 9,205 (6,060)  
Group's share of net assets 12,175 4,603 (3,030)  
Shareholders loans to joint ventures 23,215 28,665 100,115  
Net Carrying amount of interest in joint venture 12,175 4,603 0  
Remaining shareholders loan to joint venture 23,215 28,665 97,085  
Revenue 49,434 49,129 61,015  
Depreciations and amortization (18,209) (18,209) (18,209)  
Interest expense (4,633) (3,857) (90)  
Income tax benefit (expense) (Note 7) (1,588) (1,585) 383  
Profit/(loss) for the period 15,881 15,742 34,269  
Other comprehensive income (100%) (735) (477) 0  
Group's share of profit (loss) for the period 7,941 7,871 17,135  
Group's share of other comprehensive income $ (367) $ (239) $ 0  
TI Asia Ltd        
Disclosure of joint ventures [line items]        
Proportion of ownership interest in joint venture 50.00% 50.00% 50.00%  
Non-Current assets $ 128,722 $ 147,962 $ 175,826  
Non-Current assets of which Vessel 128,722 146,654 164,587  
Current Assets 10,001 22,450 10,521  
Cash and cash equivalents 917 2,561 1,968  
Non-current liabilities 49,026 74,171 128,653  
Non-Current Liabilities Of which bank loans 43,927 67,551 0  
Current liabilities 27,318 23,699 687  
Current Liabilities Of which bank loans 23,968 23,015 0  
Net assets (100%) 62,379 72,542 57,007  
Group's share of net assets 31,189 36,271 28,503  
Shareholders loans to joint ventures 0 0 62,647  
Net Carrying amount of interest in joint venture 31,189 36,271 28,503  
Remaining shareholders loan to joint venture 0 0 62,647  
Revenue 49,487 49,180 58,011  
Depreciations and amortization (17,933) (17,933) (17,933)  
Interest expense (4,482) (3,733) (1,961)  
Income tax benefit (expense) (Note 7) (1,573) (1,611) (3,359)  
Profit/(loss) for the period 15,743 15,977 25,467  
Other comprehensive income (100%) (706) (441) 966  
Group's share of profit (loss) for the period 7,871 7,989 12,734  
Group's share of other comprehensive income $ (353) $ (220) $ 483  
Tankers Agencies (UK) Ltd        
Disclosure of joint ventures [line items]        
Proportion of ownership interest in joint venture 50.00% 50.00% 50.00%  
Non-Current assets $ 944 $ 306 $ 363  
Non-Current assets of which Vessel 0 0 0  
Current Assets 418,505 351,702 149,650  
Cash and cash equivalents 3,246 2,487 1,889  
Non-current liabilities 490 0 0  
Non-Current Liabilities Of which bank loans 0 0 0  
Current liabilities 415,301 349,096 147,453  
Current Liabilities Of which bank loans 135,000 64,500 43,000  
Net assets (100%) 3,658 2,912 2,560  
Group's share of net assets 2,227 1,774 1,559  
Shareholders loans to joint ventures 0 0 0  
Net Carrying amount of interest in joint venture 2,227 1,774 1,559  
Remaining shareholders loan to joint venture 0 0 0  
Revenue 1,307,523 749,229 0  
Depreciations and amortization (67) (71) 0  
Interest expense (3,292) (2,571) 0  
Income tax benefit (expense) (Note 7) (243) (216) 0  
Profit/(loss) for the period 746 352 0  
Other comprehensive income (100%) 0 0 0  
Group's share of profit (loss) for the period 454 214 0  
Group's share of other comprehensive income $ 0 $ 0 $ 0  
Tankers International LLC        
Disclosure of joint ventures [line items]        
Proportion of ownership interest in joint venture 50.00% 50.00% 50.00%  
Non-Current assets $ 0 $ 0 $ 98  
Non-Current assets of which Vessel 0 0 0  
Current Assets 267 288 1,108  
Cash and cash equivalents 0 0 0  
Non-current liabilities 0 0 0  
Non-Current Liabilities Of which bank loans 0 0 0  
Current liabilities 51 48 975  
Current Liabilities Of which bank loans 0 0 0  
Net assets (100%) 216 240 232  
Group's share of net assets 127 141 136  
Shareholders loans to joint ventures 0 0 0  
Net Carrying amount of interest in joint venture 127 141 136  
Remaining shareholders loan to joint venture 0 0 0  
Revenue 0 0 0  
Depreciations and amortization 0 0 0  
Interest expense 0 0 0  
Income tax benefit (expense) (Note 7) 0 0 0  
Profit/(loss) for the period (24) 10 0  
Other comprehensive income (100%) 0 0 0  
Group's share of profit (loss) for the period (14) 6 0  
Group's share of other comprehensive income $ 0 $ 0 $ 0  
Bari Shipholding Ltd        
Disclosure of joint ventures [line items]        
Proportion of ownership interest in joint venture 50.00%      
Non-Current assets $ 21,833      
Non-Current assets of which Vessel 21,833      
Current Assets 1,573      
Cash and cash equivalents 0      
Non-current liabilities 18,390      
Non-Current Liabilities Of which bank loans 0      
Current liabilities 705      
Current Liabilities Of which bank loans 0      
Net assets (100%) 4,310      
Group's share of net assets 2,155      
Shareholders loans to joint ventures 18,390      
Net Carrying amount of interest in joint venture 2,155      
Remaining shareholders loan to joint venture 18,390      
Revenue 938      
Depreciations and amortization (273)      
Interest expense (155)      
Income tax benefit (expense) (Note 7) 0      
Profit/(loss) for the period 310      
Other comprehensive income (100%) 0      
Group's share of profit (loss) for the period 155      
Group's share of other comprehensive income $ 0      
Bastia Shipholding Ltd        
Disclosure of joint ventures [line items]        
Proportion of ownership interest in joint venture 50.00%      
Non-Current assets $ 21,628      
Non-Current assets of which Vessel 21,628      
Current Assets 5,577      
Cash and cash equivalents 250      
Non-current liabilities 18,773      
Non-Current Liabilities Of which bank loans 0      
Current liabilities 4,328      
Current Liabilities Of which bank loans 0      
Net assets (100%) 4,104      
Group's share of net assets 2,052      
Shareholders loans to joint ventures 18,773      
Net Carrying amount of interest in joint venture 2,052      
Remaining shareholders loan to joint venture 18,773      
Revenue 1,970      
Depreciations and amortization (507)      
Interest expense (202)      
Income tax benefit (expense) (Note 7) 0      
Profit/(loss) for the period 104      
Other comprehensive income (100%) 0      
Group's share of profit (loss) for the period 52      
Group's share of other comprehensive income $ 0      
[1] * The Group initially applied IFRS 16 at January 1, 2019, using the modified retrospective approach. Under this approach, comparative information is not restated. Due to the increased significance of inventory (see accounting policies), the Group has re-presented the comparative information related to bunker inventory to align with the current year presentation.
[2] .
[3] The Group initially applied IFRS 16 at January 1, 2019, using the modified retrospective approach. Under this approach, comparative information is not restated. The Group has initially applied IFRS 15 and IFRS 9 at January 1, 2018. Under the transition methods chosen, comparative information is not restated.
[4] * The Group initially applied IFRS 16 at January 1, 2019, using the modified retrospective approach. Under this approach, comparative information is not restated.