XML 101 R61.htm IDEA: XBRL DOCUMENT v3.25.1
Financial risk management (Tables)
12 Months Ended
Dec. 31, 2024
Financial risk management [Abstract]  
Interest-bearing Financial Instruments
As at the balance sheet date, the interest rate profile of interest-bearing financial instruments, as reported to the management, was as follows:

   
Nominal amount
 
   
2024
US$’000
 
2023
US$’000
 
2022
US$’000
 
Variable rate financial instruments
               
Financial assets
   
64,133
     
69,626
     
74,213
 
Financial liabilities
   
1,122,249
     
1,251,990
     
1,716,589
 
Effect of interest rate swaps
   
(506,197
)
   
(1,005,586
)
   
(949,047
)
     
680,185
     
316,030
     
841,755
 
Age Analysis of Trade Receivables and Contract Assets
The age analysis of trade receivables and contract assets is as follows:

   
2024
US$’000
   
2023
US$’000
   
2022
US$’000
 
Current (not past due)
   
199,076
     
312,744
     
215,442
 
Past due 0 to 3 months
   
68,653
     
86,920
     
55,277
 
Past due for more than 3 months
   
136,284
     
108,178
     
34,776
 
Less: Allowance for impairment
   
     
     
 
     
404,013
     
507,842
     
305,495
 
Financial Liabilities Based on Contractual Undiscounted Cash Flows
The maturity profile of the Group’s financial liabilities based on contractual undiscounted cash flows is as follows:

 
 
Less than
1 year
US$’000
   
Between 1
and 2 years
US$’000
   
Between 2
and 5 years
US$’000
   
Over
5 years
US$’000
 
At 31 December 2024
       
   
   
 
Trade and other payables
   
312,839
     
     
     
 
Derivative financial instruments
   
1,939
     
     
     
 
Interest payments
   
55,598
     
33,239
     
53,365
     
15,659
 
Borrowings
   
253,803
     
231,878
     
92,550
     
-
 
Sale and leaseback liability (accounted for as financing transaction) and other lease liabilities
   
84,029
     
48,834
     
146,842
     
269,773
 
 
   
708,208
     
313,951
     
292,757
     
285,432
 


 
Less than
1 year
US$’000
   
Between 1
and 2 years
US$’000
   
Between 2
and 5 years
US$’000
   
Over
5 years
US$’000
 
At 31 December 2023
       
   
   
 
Trade and other payables
   
385,478
     
     
     
 
Derivative financial instruments
   
276
     
     
     
 
Interest payments
   
60,437
     
50,567
     
78,168
     
31,528
 
Borrowings
   
175,900
     
148,090
     
228,992
     
24,386
 
Sale and leaseback liability (accounted for as financing transaction) and other lease liabilities
   
94,071
     
79,666
     
198,617
     
354,043
 
 
   
716,162
     
278,323
     
505,777
     
409,957
 
  

 
Less than
1 year
US$’000
   
Between 1
and 2 years
US$’000
   
Between 2
and 5 years
US$’000
   
Over
5 years
US$’000
 
At 31 December 2022
       
   
       
Trade and other payables
   
156,218
     
     
     
 
Derivative financial instruments
   
93
     
     
     
 
Interest payments
   
84,031
     
70,127
     
139,534
     
77,722
 
Borrowings
   
105,811
     
105,811
     
498,862
     
21,947
 
Sale and leaseback liability (accounted for as financing transaction) and other lease liabilities
   
217,654
     
97,635
     
288,012
     
455,326
 
   
563,807
     
273,573
     
926,408
     
554,995
 
Financial Assets Measured at Fair Value
The following tables present assets and liabilities recognised and measured at fair value and classified by level of the following fair value measurement hierarchy:

 
(1)
quoted prices (unadjusted) in active markets for identical assets or liabilities (Level 1);

 
(2)
inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices) (Level 2); and

 
(3)
inputs for the asset or liability that are not based on observable market data (that is, unobservable inputs) (Level 3).

 
Carrying amount
   
Fair value
 
 
Note
   
Fair value
hedging
instruments/
Mandatorily
at FVTPL
- others
US$’000
   
Financial
assets at
amortised
cost
US$’000
   
FVOCI –
equity
instruments
US$’000
   
Total
US$’000
   
Level 1
US$’000
   
Level 2
US$’000
   
Level 3
US$’000
   
Total
US$’000
 
At 31 December 2024
                                                     
Financial assets measured at fair value
                                                     
Forward freight agreements
   
12
     
1,690
     
     
     
1,690
     
     
1,690
     
     
1,690
 
Interest rate swaps used for hedging
   
12
     
22,935
     
     
     
22,935
     
     
22,935
     
     
22,935
 
Interest rate caps
   
12
     
     
     
     
     
     
     
     
 
Other investments
   
11
     
     
     
23,069
     
23,069
     
     
     
23,069
     
23,069
 
           
24,625
     
     
23,069
     
47,694
                                 
Financial assets not measured at fair value
                                                                       
Loans receivable from joint venture
   
13
     
     
64,133
     
     
64,133
                                 
Trade and other receivables, and prepayments1
   
16
     
     
487,677
     
     
487,677
                                 
Restricted cash
    17
     
     
13,542
     
     
13,542
                                 
Cash at bank and on hand
   
17
     
     
195,271
     
     
195,271
                                 
Cash retained in the commercial pools
   
17
     
     
88,297
     
     
88,297
                                 
           
     
848,920
           
848,920
                                 


1
Excluding prepayments
 
     
Carrying amount
 
Fair value
 

 
Note
 
Fair value
hedging
instruments/
Mandatorily
at FVTPL
- others
US$’000
 
Financial
assets at
amortised
cost
US$’000
 
FVOCI-
equity
instrument
US$’000
 
Total
US$’000
 
Level 1
US$’000
 
Level 2
US$’000
 
Level 3
US$’000
 
Total
US$’000
 
At 31 December 2023
                                     
Financial assets measured at fair value
                                     
Forward foreign exchange contracts
   
12
     
449
     
     
     
449
     
     
449
     
     
449
 
Forward freight agreements
   
12
     
1,512
     
     
     
1,512
     
     
1,512
     
     
1,512
 
Interest rate swaps used for hedging
   
12
     
45,964
     
     
     
45,964
     
     
45,964
     
     
45,964
 
Other investments
   
11
     
     
     
23,953
     
23,953
     
     
     
23,953
     
23,953
 
           
47,925
           
23,953
     
71,878
                                 
                                                                         
Financial assets not measured at fair value
                                   
     
     
     
     
 
Loans receivable from joint venture
    13
     
     
69,626
     
     
69,626
     
     
     
     
 
Trade and other receivables, and prepayments1
    16
     
     
568,436
     
     
568,436
     
     
     
     
 
Restricted cash
    17
     
     
13,381
     
     
13,381
     
     
     
     
 
Cash at bank and on hand
    17
     
     
141,621
     
     
141,621
     
     
     
     
 
Cash retained in the commercial pools
     17      
     
80,900
     
     
80,900
     
     
     
     
 

           
     
873,964
     
     
873,964
     
     
     
     
 


1
Excluding prepayments
 
 
Carrying amount
   
Fair value
 

 
Note
   
Fair value
hedging
instruments/
Mandatorily
at FVTPL
- others
US$’000
   
Financial
assets at
amortised
cost
US$’000
   
FVOCI-
equity
instrument
US$’000
   
Total
US$’000
   
Level 1
US$’000
   
Level 2
US$’000
   
Level 3
US$’000
   
Total
US$’000
 
At 31 December 2022
                                                     
Financial assets measured at fair value
                                                     
Forward foreign exchange contracts
   
12
     
438
     
     
     
438
     
     
438
     
     
438
 
Forward freight agreements
   
12
     
308
     
     
     
308
     
     
308
     
     
308
 
Interest rate swaps used for hedging
   
12
     
69,136
     
     
     
69,136
     
     
69,136
     
     
69,136
 
Interest rate caps
   
12
     
726
     
     
     
726
     
     
726
     
     
726
 
Other investments
    11      
     
     
3,825
     
3,825
     
     
     
3,825
     
3,825
 
           
70,608
     
     
3,825
     
74,433
                                 
Financial assets not measured at fair value
                                                                       
Loans receivable from joint ventures
   
13
     
     
74,213
     
     
74,213
                                 
Trade and other receivables, and prepayments1
   
16
     
     
481,507
     
     
481,507
                                 
Restricted cash    
17
      -       4,780       -       4,780                                  
Cash at bank and on hand
   
17
     
     
174,440
     
     
174,440
                                 
Cash retained in the commercial pools
   
17
     
     
105,885
     
     
105,885
                                 
           
     
840,825
     
     
840,825
                                 


1
Excluding prepayments
Financial Liabilities Measured at Fair Value
The following tables present assets and liabilities recognised and measured at fair value and classified by level of the following fair value measurement hierarchy:

 
(1)
quoted prices (unadjusted) in active markets for identical assets or liabilities (Level 1);

 
(2)
inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices) (Level 2); and

 
(3)
inputs for the asset or liability that are not based on observable market data (that is, unobservable inputs) (Level 3).
 
 
Carrying amount
   
Fair value
 

 
Note
   
Fair value –
hedging
instruments
US$’000
   
Other
financial
liabilities
US$’000
   
Total
US$’000
   
Level 1
US$’000
   
Level 2
US$’000
   
Level 3
US$’000
   
Total
US$’000
 
At 31 December 2024
                                               
Financial liabilities measured at fair value
                                               
Forward foreign exchange contracts     12
      (1,048 )           (1,048 )           (1,048 )           (1,048 )
Forward freight agreements
   
12
     
(891
)
   
     
(891
)
   
     
(891
)
   
     
(891
)
              (1,939 )           (1,939 )                                
Financial liabilities not measured at fair value
                                                               
Bank borrowings
   
20
     
     
(575,376
)
   
(575,376
)
                               
Sale and leaseback liability (accounted for as financing transaction) and other lease liabilities
   
20
     
     
(546,873
)
   
(546,873
)
                               
Trade payables
   
21
     
     
(312,839
)
   
(312,839
)
                               
           
     
(1,435,088
)
   
(1,435,088
)
                               
 
   
Carrying amount
 
Fair value
 

Note
 
Fair value –
hedging
instruments
US$’000
 
Other
financial
liabilities
US$’000
 
Total
US$’000
 
Level 1
US$’000
 
Level 2
US$’000
 
Level 3
US$’000
 
Total
US$’000
 
At 31 December 2023
                               
Financial liabilities measured at fair value
                               
Forward freight agreements
   
12
     
(276
)
   
     
(276
)
   
     
(276
)
   
     
(276
)
Financial liabilities not measured at fair value
                                                               
Bank borrowings
   
20
     
     
(572,511
)
   
(572,511
)
                               
Sale and leaseback liability (accounted for as financing transaction) and other lease liabilities
   
20
     
     
(679,479
)
   
(679,479
)
                               
Trade payables
   
21
     
     
(385,478
)
   
(385,478
)
                               
           
     
(1,637,468
)
   
(1,637,468
)
                               
 
       
Carrying amount
   
Fair value
 

 
Note
   
Fair value
– hedging
instruments
US$’000
   
Other
financial
liabilities
US$’000
   
Total
US$’000
   
Level 1
US$’000
   
Level 2
US$’000
   
Level 3
US$’000
   
Total
US$’000
 
At 31 December 2022
                                               
Financial liabilities measured at fair value
                                               
Forward freight agreements     12
      (93 )           (93 )           (93 )           (93 )
Financial liabilities not measured at fair value
                                                               
Bank borrowings
   
20
     
     
(726,376
)
   
(726,376
)
                               
Sale and leaseback liability (accounted for as financing transaction) and other lease liabilities
   
20
     
     
(969,004
)
   
(969,004
)
                               
Loan from non-related parties
    20
     
     
(5,429
)
   
(5,429
)
                               
Trade payables
    21
     
     
(156,218
)
   
(156,218
)
                               

           
     
(1,857,027
)
   
(1,857,027
)
                               
Reconciliation from Investment in Unquoted Equity Instruments
The following table shows a reconciliation from the opening balances to the closing balances of the Group’s investment in unquoted equity instruments measured at FVOCI using Level 3 fair value measurements:

 
 2024
US$’000
   
 2023
US$’000
   
2022
US$’000
 
Opening balance
   
23,953
     
3,825
     
3,501
 
Acquisition of equity investments at FVOCI
   
862
     
10,408
     
324
 
Equity investments at FVOCI – net change in fair value (unrealised)
   
1,186
     
9,720
     
 
Disposal of other investments     (2,932 )            
Closing balance
   
23,069
     
23,953
     
3,825