o
|
REGISTRATION
STATEMENT PURSUANT TO SECTION 12(b) OR (g)
|
OF
THE SECURITIES EXCHANGE ACT OF 1934
|
|
x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d)
|
OF
THE SECURITIES EXCHANGE ACT OF 1934
|
For the fiscal year ended December 31, 2007 |
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d)
|
OF
THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
SHELL
COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
|
SECURITIES
EXCHANGE ACT OF 1934
|
|
For
the transition period from
|
|
Commission
file number
|
001-16601
|
Frontline
Ltd
|
(Exact
name of Registrant as specified in its charter)
|
Frontline
Ltd
|
(Translation
of Registrant’s name into English)
|
Bermuda
|
(Jurisdiction
of incorporation or organization)
|
Par-la-Ville
Place, 14 Par-la-Ville Road, Hamilton, HM 08, Bermuda
|
(Address
of principal executive offices)
|
Georgina
Sousa, (1) 441 295 3494, Par-la-Ville Place, 14 Par-la-Ville Road,
Hamilton, HM 08, Bermuda
|
(Name,
Telephone, E-mail and/or Facsimile number and Address of Company Contact
Person)
|
Title
of each class
|
Name
of each exchange on which registered
|
|
Ordinary
Shares, $2.50 Par Value
|
New
York Stock Exchange
|
|
None
|
(Title
of Class)
|
Ordinary
Shares, $2.50 Par Value
|
(Title
of Class)
|
Large
accelerated filer x
|
Accelerated
filer o
|
Non-accelerated
filer o
|
U.S.
GAAP x
|
International
Financial Reporting Standings o
|
Other
o
|
PAGE
|
||
PART I
|
||
Item
1.
|
Identity
of Directors, Senior Management and Advisers
|
1
|
Item
2.
|
Offer
Statistics and Expected Timetable
|
1
|
Item
3.
|
Key
Information
|
1
|
Item
4.
|
Information
on the Company
|
14
|
Item
4A.
|
Unresolved
Staff Comments
|
35
|
Item
5.
|
Operating
and Financial Review and Prospects
|
35
|
Item
6.
|
Directors,
Senior Management and Employees
|
57
|
Item
7.
|
Major
Shareholders and Related Party Transactions
|
60
|
Item
8.
|
Financial
Information
|
63
|
Item
9.
|
The
Offer and Listing
|
64
|
Item
10.
|
Additional
Information
|
65
|
Item
11.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
78
|
Item
12.
|
Description
of Securities other than Equity Securities
|
79
|
PART II
|
||
Item
13.
|
Defaults,
Dividend Arrearages and Delinquencies
|
80
|
Item
14.
|
Material
Modifications to the Rights of Security Holders and Use of
Proceeds
|
80
|
Item
15.
|
Controls
and Procedures
|
80
|
Item
16.
|
Reserved
|
81
|
Item
16A.
|
Audit
Committee Financial Expert
|
81
|
Item
16B.
|
Code
of Ethics
|
81
|
Item
16C.
|
Principal
Accountant Fees and Services
|
81
|
Item
16D.
|
Exemptions
from the Listing Standards for Audit Committees
|
81
|
Item
16E.
|
Purchases
of Equity Securities by the Issuer and Affiliated
Purchasers
|
81
|
PART III
|
||
Item
17.
|
Financial
Statements
|
82
|
Item
18.
|
Financial
Statements
|
82
|
Item
19.
|
Exhibits
|
82
|
ITEM
1.
|
IDENTITY
OF DIRECTORS, SENIOR MANAGEMENT AND
ADVISERS
|
ITEM
2.
|
OFFER
STATISTICS AND EXPECTED TIMETABLE
|
ITEM
3.
|
KEY
INFORMATION
|
Fiscal
year ended December 31,
|
||||||||||||||||||||
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||
(in
thousands of $, except ordinary shares, per share data and
ratios)
|
||||||||||||||||||||
Income Statement Data
1:
|
||||||||||||||||||||
Total
operating revenues 2
|
1,299,927 | 1,558,369 | 1,495,975 | 1,842,923 | 1,159,439 | |||||||||||||||
Total
operating expenses 2
|
898,904 | 850,623 | 713,919 | 737,389 | 683,515 | |||||||||||||||
Net
operating income
|
519,191 | 803,401 | 858,137 | 1,125,108 | 480,984 | |||||||||||||||
Net
income from continuing operations before income taxes, minority interest
and cumulative effect of change in accounting principle
|
503,991 | 661,330 | 761,078 | 970,936 | 439,518 | |||||||||||||||
Net
income from continuing operations before cumulative effect of change in
accounting principle
|
564,976 | 502,486 | 592,743 | 905,763 | 439,515 | |||||||||||||||
Discontinued
operations 3
|
5,442 | 13,514 | 14,096 | 117,619 | 3,612 | |||||||||||||||
Cumulative
effect of change in accounting principle
4
|
— | — | — | — | (33,767 | ) | ||||||||||||||
Net
income
|
570,418 | 516,000 | 606,839 | 1,023,382 | 409,360 | |||||||||||||||
Earnings
from continuing operations before cumulative effect of change in
accounting principle per Ordinary Share
|
||||||||||||||||||||
-
basic
|
$ | 7.55 | $ | 6.72 | $ | 7.92 | $ | 12.21 | $ | 5.87 | ||||||||||
-
diluted
|
$ | 7.55 | $ | 6.72 | $ | 7.92 | $ | 12.21 | $ | 5.86 | ||||||||||
Net
income per Ordinary Share
|
||||||||||||||||||||
-
basic
|
$ | 7.62 | $ | 6.90 | $ | 8.11 | $ | 13.79 | $ | 5.47 | ||||||||||
-
diluted
|
$ | 7.62 | $ | 6.90 | $ | 8.11 | $ | 13.79 | $ | 5.45 | ||||||||||
Cash
dividends declared per share
|
$ | 8.30 | $ | 7.00 | $ | 10.10 | $ | 13.60 | $ | 4.55 | ||||||||||
Balance Sheet Data (at end of
year) 1:
|
||||||||||||||||||||
Cash
and cash equivalents
|
168,432 | 197,181 | 92,782 | 96,879 | 112,000 | |||||||||||||||
Newbuildings
and vessel purchase options
|
160,298 | 166,851 | 15,927 | 24,231 | 8,370 | |||||||||||||||
Vessels
and equipment, net
|
208,516 | 2,446,278 | 2,584,847 | 2,254,361 | 2,165,239 | |||||||||||||||
Vessels
under capital lease, net
|
2,324,789 | 626,374 | 672,608 | 718,842 | 765,126 | |||||||||||||||
Investments
in associated companies
|
5,633 | 17,825 | 15,783 | 28,881 | 179,416 | |||||||||||||||
Total
assets
|
3,762,091 | 4,589,937 | 4,454,817 | 4,211,160 | 4,319,345 | |||||||||||||||
Short-term
debt and current portion of long-term debt
|
96,811 | 281,409 | 228,135 | 137,332 | 174,826 | |||||||||||||||
Current
portion of obligations under capital lease
|
179,604 | 28,857 | 25,142 | 21,498 | 20,138 | |||||||||||||||
Long-term
debt
|
376,723 | 2,181,885 | 2,101,061 | 1,879,598 | 1,966,471 | |||||||||||||||
Obligations
under capital lease
|
2,318,794 | 723,073 | 706,279 | 732,153 | 753,823 | |||||||||||||||
Share
capital
|
187,063 | 187,063 | 187,063 | 187,063 | 184,120 | |||||||||||||||
Stockholders’
equity
|
445,969 | 668,560 | 715,166 | 917,968 | 1,255,417 | |||||||||||||||
Ordinary
Shares outstanding
|
74,825,169 | 74,825,169 | 74,825,169 | 74,825,169 | 73,647,930 | |||||||||||||||
Weighted
average Ordinary Shares outstanding
|
74,825,169 | 74,825,169 | 74,825,169 | 74,192,939 | 74,901,900 | |||||||||||||||
Other
Financial Data:
|
||||||||||||||||||||
Equity
to assets ratio (percentage) 5
|
11.8 | % | 14.6 | % | 16.1 | % | 21.8 | % | 29.1 | % | ||||||||||
Debt
to equity ratio 6
|
6.7 | 4.8 | 4.3 | 3.0 | 2.3 | |||||||||||||||
Price
earnings ratio 7
|
6.3 | 4.6 | 4.7 | 3.2 | 4.7 | |||||||||||||||
Time
charter equivalent revenue 8
|
938,960 | 1,154,029 | 1,155,135 | 1,477,537 | 832,950 |
|
1.
|
The
Company distributed the majority of its remaining shareholding in Ship
Finance International Limited (“Ship Finance”) in March 2007 and no longer
consolidates Ship Finance as of March 31, 2007. A summary of the major
changes to the financial statements is as
follows;
|
|
a.
|
Vessels
leased from Ship Finance, which were previously reported as wholly owned
are reported as vessels held under capital
lease.
|
|
b.
|
Capital
lease obligations with Ship Finance, which were previously eliminated on
consolidation are reported as liabilities with the related interest
recorded in the income statement.
|
|
c.
|
Debt
incurred by Ship Finance, which was previously reported as debt of the
Company is no longer reported.
|
|
d.
|
Derivative
instruments held by Ship Finance are no longer
reported.
|
|
e.
|
Minority
interest expense relating to Ship Finance is no longer
reported.
|
|
f.
|
Profit
share expense relating to amounts due to Ship Finance is shown in the
income statement.
|
|
g.
|
Results
from Ship Finance’s container ships, jack-up rigs and Panamax vessels are
no longer reported in the Company’s consolidated
results
|
|
2.
|
Previously
we reported net operating revenues in our income statement data. Effective
December 31, 2003 we reclassified voyage expenses and commission as a
component of total operating expenses and now report total operating
revenues and total operating
expenses.
|
|
3.
|
The
Company disposed of the container vessel and rig operations of Ship
Finance in the first quarter of 2007 as a result of the spin off of Ship
Finance. These operations have been recorded as discontinued operations in
2007 and 2006. The results from container vessels have also been recorded
in discontinued operations in 2005. These operations have been recorded as
discontinued operations for all applicable years presented, which are
2007, 2006 and 2005. During the years ended December 31, 2005 and 2004 the
Company disposed of portions of its dry-bulk operations, which have been
recorded as discontinued operations in the years ended December 31, 2005,
2004 and 2003.
|
|
4.
|
In
2003, the Company adopted FIN 46R “Consolidation of Variable Interest
Entities” and recorded a charge of $33.7 million as a result of this
change in accounting principle.
|
|
5.
|
Equity
to assets ratio is calculated as total stockholders’ equity divided by
total assets.
|
|
6.
|
Debt
to equity ratio is calculated as total interest bearing current and
long-term liabilities, including obligations under capital leases, divided
by stockholders’ equity.
|
|
7.
|
Price
earnings ratio is calculated by dividing the closing year end share price
by basic earnings per share.
|
|
8.
|
A
reconciliation of time charter equivalent revenues to total operating
revenues as reflected in the consolidated statements of operations is as
follows:
|
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||
(in
thousands of $)
|
||||||||||||||||||||
Total
operating revenues
|
1,299,927 | 1,558,369 | 1,495,975 | 1,842,923 | 1,159,439 | |||||||||||||||
Less:
|
||||||||||||||||||||
Other
revenue
|
(8,516 | ) | (5,294 | ) | (3,877 | ) | (3,777 | ) | (3,111 | ) | ||||||||||
Voyage
expense
|
(352,451 | ) | (399,046 | ) | (336,963 | ) | (361,609 | ) | (323,378 | ) | ||||||||||
Time
charter equivalent revenue
|
938,960 | 1,154,029 | 1,155,135 | 1,477,537 | 832,950 |
·
|
demand
for oil and oil products;
|
·
|
global
and regional economic and political
conditions;
|
·
|
changes
in oil production and refining
capacity;
|
·
|
environmental
and other regulatory developments;
|
·
|
the
distance oil and oil products are to be moved by sea;
and
|
·
|
changes
in seaborne and other transportation
patterns.
|
·
|
the
number of newbuilding deliveries;
|
·
|
the
scrapping rate of older vessels;
|
·
|
port
or canal congestion
|
·
|
vessel
casualties;
|
·
|
price
of steel;
|
·
|
potential
conversion of vessels to alternative
use;
|
·
|
the
number of vessels that are out of service;
and
|
·
|
changes
in environmental and other regulations that may effectively cause
reductions in the carrying capacity of vessels or early obsolescence of
tonnage.
|
·
|
increased
crude oil production from other
areas;
|
·
|
increased
refining capacity in the Arabian Gulf, West Africa or the
FSU;
|
·
|
increased
use of existing and future crude oil pipelines in the Arabian Gulf, West
Africa and FSU;
|
·
|
a
decision by Arabian Gulf, West African and FSU oil-producing nations to
increase their crude oil prices or to further decrease or limit their
crude oil production;
|
·
|
armed
conflict in the Arabian Gulf and West Africa and political or other
factors; and
|
·
|
the
development and the relative costs of nuclear power, natural gas, coal and
other alternative sources of
energy.
|
·
|
a
marine disaster;
|
·
|
piracy;
|
·
|
environmental
accidents;
|
·
|
cargo
and property losses or damage; and
|
·
|
business
interruptions caused by mechanical failure, human error, war, terrorism,
piracy, political action in various countries, labor strikes,
or adverse weather conditions.
|
·
|
general
economic and market conditions affecting the
shipping industry;
|
·
|
competition
from other shipping companies;
|
·
|
types
and sizes of vessels;
|
·
|
other
modes of transportation;
|
·
|
cost
of newbuildings;
|
·
|
shipyard
capacity;
|
·
|
governmental
or other regulations;
|
·
|
age
of vessels;
|
·
|
prevailing
level of charter rates; and
|
·
|
technological
advances.
|
ITEM
4.
|
INFORMATION
ON THE COMPANY
|
|
·
|
In
September 2006, Ship Finance announced the sale of the VLCC Front Tobago
to a third party for gross proceeds of $45.0 million and Frontline
received a compensation payment of $9.6 million from Ship Finance, which
was eliminated on consolidation, in connection with the
sale.
|
|
·
|
In
January 2007, Ship Finance sold its single hull Suezmax tanker Front
Transporter to an unrelated third party for a gross sales price of $38.0
million. We received a compensation payment of $14.8 million from Ship
Finance, which was eliminated on consolidation, on termination of the
charter. The vessel was delivered to her new owner in March
2007.
|
|
·
|
In
March 2007, the single hull VLCC Front Vanadis was sold and delivered to
an unrelated third party in May 2007. Upon delivery, our long-term charter
party contract with Ship Finance was terminated early, and Frontline
received a compensation payment in the amount of $13.2
million.
|
|
·
|
In
August 2007, we sold the single hull Suezmax tanker Front Horizon to a
subsidiary of Farahead Holdings Limited, a company subject to significant
influence or indirect control of our Chairman, John Fredriksen for net
proceeds of $28.0 million resulting in a net gain of $6.2
million.
|
|
·
|
In
October 2007, we mutually agreed with Ship Finance to terminate the
long-term charter party contract for the single hull VLCC Front Duchess.
This termination was cancelled in March
2008.
|
|
·
|
In
December 2007, we agreed with Ship Finance to terminate the long term
charter parties between the companies for the double sided, single bottom
Suezmax vessels Front Birch and Front Maple. Ship Finance simultaneously
sold the vessels. Delivery of the Front Birch and Front Maple took place
in December 2007 and January 2008, respectively. We received compensation
payments of approximately $32.8 million for the early termination of the
current charter parties, which will be recognized at the time of delivery
to the new owners.
|
|
·
|
Additionally,
in March 2008, we agreed with Ship Finance to terminate the long term
charter party between the companies for the single hull VLCC Front Sabang.
Ship Finance simultaneously sold the vessel. We will receive a
compensation payment of approximately $25 million for the early
termination of the current charter party, which will be recognized at the
time of delivery to the new owners, which is expected to take place in the
second quarter of 2008.
|
·
|
emphasizing
operational safety and quality maintenance for all of our
vessels;
|
·
|
complying
with all current and proposed environmental
regulations;
|
·
|
outsourcing
technical operations and crewing;
|
·
|
continuing
to achieve competitive operational
costs;
|
·
|
operating
a modern and homogeneous fleet of
tankers;
|
·
|
achieving
high utilization of our
vessels;
|
·
|
achieving
competitive financing arrangements;
|
·
|
achieving
a satisfactory mix of term charters, contracts of affreightment and spot
voyages; and
|
·
|
developing
and maintaining relationships with major oil companies and industrial
charterers.
|
·
|
25-year
old tankers must be of double hull construction or of a mid-deck design
with double-sided construction,
unless:
|
|
(1)
|
they
have wing tanks or double-bottom spaces not used for the carriage of oil
which cover at least 30% of the length of the cargo tank section of the
hull or bottom; or
|
|
(2)
|
they
are capable of hydrostatically balanced loading (loading less cargo into a
tanker so that in the event of a breach of the hull, water flows into the
tanker, displacing oil upwards instead of into the
sea);
|
·
|
30-year
old tankers must be of double hull construction or mid-deck design with
double-sided construction; and
|
·
|
all
tankers will be subject to enhanced
inspections.
|
·
|
is
the subject of a contract for a major conversion or original construction
on or after July 6, 1993;
|
·
|
commences
a major conversion or has its keel laid on or after January 6, 1994;
or
|
·
|
completes
a major conversion or is a newbuilding delivered on or after July 6,
1996.
|
Category
of Oil Tankers
|
Date
or Year for Phase Out
|
|
Category
1 oil tankers of 20,000 dwt and above carrying crude oil, fuel oil, heavy
diesel oil or lubricating oil as cargo, and of 30,000 dwt and above
carrying other oils, which do not comply with the requirements for
protectively located segregated ballast tanks
|
April
5, 2005 for ships delivered on April 5, 1982 or earlier; or
2005
for ships delivered after April 5, 1982
|
|
Category
2 - oil tankers of 20,000 dwt and above carrying crude oil, fuel oil,
heavy diesel oil or lubricating oil as cargo, and of 30,000 dwt and above
carrying other oils, which do comply with the protectively located
segregated ballast tank requirements
and
Category
3 - oil tankers of 5,000 dwt and above but less than the tonnage specified
for Category 1 and 2 tankers.
|
April
5, 2005 for ships delivered on April 5, 1977 or earlier
2005
for ships delivered after April 5, 1977 but before January 1,
1978
2006
for ships delivered in 1978 and 1979
2007
for ships delivered in 1980 and 1981
2008
for ships delivered in 1982
2009
for ships delivered in 1983
2010
for ships delivered in 1984 or
later
|
Vessel
Name
|
Vessel
type
|
Vessel
Category
|
Year
Built
|
IMO
phase out
|
Flag
state
Exemption
|
||||||
Front
Voyager
|
Suezmax
|
SH
|
1992
|
2010
|
2015
|
||||||
Edinburgh(*)
|
VLCC
|
DS
|
1993
|
2018
|
n/a
|
||||||
Front
Ace(*)
|
VLCC
|
SH
|
1993
|
2010
|
2015
|
||||||
Front
Duchess(*)
|
VLCC
|
SH
|
1993
|
2010
|
2015
|
||||||
Front
Duke(*)
|
VLCC
|
SH
|
1992
|
2010
|
2015
|
||||||
Front
Highness(*)
|
VLCC
|
SH
|
1991
|
2010
|
2015
|
||||||
Front
Lady(*)
|
VLCC
|
SH
|
1991
|
2010
|
2015
|
||||||
Front
Lord(*)
|
VLCC
|
SH
|
1991
|
2010
|
2015
|
||||||
Front
Sabang(*)
|
VLCC
|
SH
|
1990
|
2010
|
2015
|
·
|
the
oil tanker conversion was completed before July 6,
1996;
|
·
|
the
conversion included the replacement of the entire cargo section and
fore-body and the tanker complies with all the relevant provisions of
MARPOL Convention applicable at the date of completion of the major
conversion; and
|
·
|
·
|
crude
oils having a density at 15ºC higher than 900 kg/m3;
|
·
|
fuel
oils having either a density at 15ºC higher than 900 kg/m3 or
a kinematic viscosity at 50ºC higher than 180 mm2/s;
or
|
·
|
bitumen,
tar and their emulsions.
|
·
|
natural
resource damages and related assessment
costs;
|
·
|
real
and personal property damages;
|
·
|
net
loss of taxes, royalties, rents, profits or earnings capacity;
and
|
·
|
net
cost of public services necessitated by a spill response, such as
protection from fire, safety or health hazards; and loss of subsistence
use of natural resources.
|
·
|
address
a worst case scenario and identify and ensure, through contract or other
approved means, the availability of necessary private response resources
to respond to a worst case
discharge;
|
·
|
describe
crew training and drills; and
|
·
|
identify
a qualified individual with full authority to implement removal
actions.
|
·
|
on-board
installation of automatic identification systems to provide a means for
the automatic transmission of safety-related information from among
similarly equipped ships and shore stations, including information on a
ship’s identity, position, course, speed and navigational
status;
|
·
|
on-board
installation of ship security alert systems, which do not sound on the
vessel but only alerts the authorities on
shore;
|
·
|
the
development of vessel security
plans;
|
·
|
ship
identification number to be permanently marked on a vessel’s
hull;
|
·
|
a
continuous synopsis record kept onboard showing a vessel’s history
including, name of the ship and of the state whose flag the ship is
entitled to fly, the date on which the ship was registered with that
state, the ship’s identification number, the port at which the ship is
registered and the name of the registered owner(s) and their registered
address; and
|
·
|
compliance
with flag state security certification
requirements.
|
·
|
Annual
Surveys. For seagoing ships, annual surveys are conducted for the hull and
the machinery, including the electrical plant and where applicable for
special equipment classed, at intervals of 12 months from the date of
commencement of the class period indicated in the
certificate.
|
·
|
Intermediate
Surveys. Extended annual surveys are referred to as intermediate surveys
and typically are conducted two and one-half years after commissioning and
each class renewal. Intermediate surveys may be carried out on the
occasion of the second or third annual
survey.
|
·
|
Class
Renewal Surveys. Class renewal surveys, also known as special surveys, are
carried out for the ship’s hull, machinery, including the electrical plant
and for any special equipment classed, at the intervals indicated by the
character of classification for the hull. At the special survey the vessel
is thoroughly examined, including audio-gauging to determine the thickness
of the steel structures. Should the thickness be found to be less than
class requirements, the classification society would prescribe steel
renewals. The classification society may grant a one year grace period for
completion of the special survey. Substantial amounts of money may have to
be spent for steel renewals to pass a special survey if the vessel
experiences excessive wear and tear. In lieu of the special survey every
four or five years, depending on whether a grace period was granted, a ship owner has the option of arranging
with the classification society for the vessel’s hull or machinery to be
on a continuous survey cycle, in which every part of the vessel would be
surveyed within a five year cycle. At an owner’s application, the surveys
required for class renewal may be split according to an agreed schedule to
extend over the entire period of class. This process is referred to as
continuous class renewal.
|
Vessel
|
Built
|
Approximate Dwt.
|
Construction
|
Flag
|
Type of Employment
|
Tonnage Owned Directly
|
|||||
VLCCs
|
|||||
Antares
Voyager
|
1998
|
310,000
|
Double-hull
|
BA
|
Bareboat
charter
|
Phoenix
Voyager
|
1999
|
308,500
|
Double-hull
|
BA
|
Bareboat
charter
|
Hull
2396 (Newbuilding)
|
2009
|
297,000
|
Double-hull
|
n/a
|
n/a
|
Hull
2397 (Newbuilding)
|
2009
|
297,000
|
Double-hull
|
n/a
|
n/a
|
Hull
2419 (Newbuilding)
|
2010
|
297,000
|
Double-hull
|
n/a
|
n/a
|
Hull
2420 (Newbuilding)
|
2010
|
297,000
|
Double-hull
|
n/a
|
n/a
|
Front
Shanghai
|
2006
|
298,500
|
Double-hull
|
HK
|
Spot
market
|
Suezmax Tankers
|
|||||
Hull
1017 (Newbuilding)
|
2008
|
156,000
|
Double-hull
|
n/a
|
n/a
|
Hull
1018 (Newbuilding)
|
2009
|
156,000
|
Double-hull
|
n/a
|
n/a
|
Hull
1019 (Newbuilding)
|
2008
|
156,000
|
Double-hull
|
n/a
|
n/a
|
Hull
1026 (Newbuilding)
|
2009
|
156,000
|
Double-hull
|
n/a
|
n/a
|
Hull
1056 (Newbuilding)
|
2010
|
156,000
|
Double-hull
|
n/a
|
n/a
|
Hull
1057 (Newbuilding)
|
2010
|
156,000
|
Double-hull
|
n/a
|
n/a
|
Hull
1060 (Newbuilding)
|
2010
|
156,000
|
Double-hull
|
n/a
|
n/a
|
Vessel
|
Built
|
Approximate Dwt.
|
Construction
|
Flag
|
Type of Employment
|
Tonnage Owned Directly
|
|||||
Hull
1061 (Newbuilding)
|
2010
|
156,000
|
Double-hull
|
n/a
|
n/a
|
Front
Voyager
|
1992
|
155,000
|
Single-hull
|
BA
|
Spot
market
|
Cygnus
Voyager
|
1993
|
157,000
|
Double-hull
|
BA
|
Bareboat
charter
|
Altair
Voyager
|
1993
|
136,000
|
Double-hull
|
BA
|
Bareboat
charter
|
Sirius
Voyager
|
1994
|
156,000
|
Double-hull
|
BA
|
Bareboat
charter
|
Tonnage chartered in from Ship
Finance
|
|
|
|||
VLCCs
|
|||||
Front
Sabang (*)
|
1990
|
286,000
|
Single-hull
|
SG
|
Time
charter
|
Front
Highness
|
1991
|
284,000
|
Single-hull
|
SG
|
Time
charter
|
Front
Lady
|
1991
|
284,000
|
Single-hull
|
SG
|
Time
charter
|
Front
Lord
|
1991
|
284,000
|
Single-hull
|
SG
|
Time
charter
|
Front
Duke
|
1992
|
284,000
|
Single-hull
|
SG
|
Time
charter
|
Front
Duchess
|
1993
|
284,000
|
Single-hull
|
SG
|
Spot
market
|
Edinburgh
|
1993
|
302,000
|
Double-side
|
LIB
|
Time
charter
|
Front
Ace
|
1993
|
276,000
|
Single-hull
|
LIB
|
Time
charter
|
Front
Vanguard
|
1998
|
300,000
|
Double-hull
|
MI
|
Spot
market
|
Front
Century
|
1998
|
311,000
|
Double-hull
|
MI
|
Time
charter
|
Front
Champion
|
1998
|
311,000
|
Double-hull
|
BA
|
Spot
market
|
Front
Vista
|
1998
|
300,000
|
Double-hull
|
MI
|
Spot
market
|
Front
Comanche
|
1999
|
300,000
|
Double-hull
|
FRA
|
Time
charter
|
Golden
Victory
|
1999
|
300,000
|
Double-hull
|
MI
|
Time
charter
|
Front
Circassia
|
1999
|
306,000
|
Double-hull
|
MI
|
Spot
market
|
Front
Opalia
|
1999
|
302,000
|
Double-hull
|
MI
|
Spot
market
|
Ocana
(Ex Front Commerce)
|
1999
|
300,000
|
Double-hull
|
IoM
|
Bareboat
charter
|
Front
Scilla
|
2000
|
303,000
|
Double-hull
|
MI
|
Spot
market
|
Oliva
(Ex Ariake)
|
2001
|
299,000
|
Double-hull
|
IoM
|
Bareboat
charter
|
Front
Serenade
|
2002
|
299,000
|
Double-hull
|
LIB
|
Time
charter
|
Otina
(Ex Hakata)
|
2002
|
298,000
|
Double-hull
|
IoM
|
Bareboat
charter
|
Ondina
(Ex Front Stratus)
|
2002
|
299,000
|
Double-hull
|
IoM
|
Bareboat
charter
|
Front
Falcon
|
2002
|
309,000
|
Double-hull
|
BA
|
Spot
market
|
Front
Page
|
2002
|
299,000
|
Double-hull
|
LIB
|
Time
charter
|
Front
Energy
|
2004
|
305,000
|
Double-hull
|
CYP
|
Spot
market
|
Front
Force
|
2004
|
305,000
|
Double-hull
|
CYP
|
Spot
market
|
Suezmax OBO Carriers
|
|||||
Front
Breaker
|
1991
|
169,000
|
Double-hull
|
MI
|
Time
charter
|
Front
Climber
|
1991
|
169,000
|
Double-hull
|
SG
|
Time
charter
|
Front
Driver
|
1991
|
169,000
|
Double-hull
|
MI
|
Time
charter
|
Front
Guider
|
1991
|
169,000
|
Double-hull
|
SG
|
Time
charter
|
Front
Leader
|
1991
|
169,000
|
Double-hull
|
SG
|
Time
charter
|
Front
Rider
|
1992
|
169,000
|
Double-hull
|
SG
|
Time
charter
|
Front
Striver
|
1992
|
169,000
|
Double-hull
|
SG
|
Time
charter
|
Front
Viewer
|
1992
|
169,000
|
Double-hull
|
SG
|
Time
charter
|
Suezmax Tankers
|
|||||
Front
Pride
|
1993
|
150,000
|
Double-hull
|
NIS
|
Spot
market
|
Front
Glory
|
1995
|
150,000
|
Double-hull
|
NIS
|
Spot
market
|
Front
Splendour
|
1995
|
150,000
|
Double-hull
|
NIS
|
Spot
market
|
Suezmax Tankers
|
|||||
Front
Ardenne
|
1997
|
150,000
|
Double-hull
|
NIS
|
Spot
market
|
Front
Brabant
|
1998
|
150,000
|
Double-hull
|
NIS
|
Spot
market
|
Mindanao
|
1998
|
150,000
|
Double-hull
|
SG
|
Spot
market
|
Tonnage chartered in from Third
Parties
|
|||||
VLCCs
|
|||||
Front
Chief
|
1999
|
311,000
|
Double-hull
|
BA
|
Spot
market
|
Front
Commander
|
1999
|
311,000
|
Double-hull
|
BA
|
Spot
market
|
Front
Crown
|
1999
|
311,000
|
Double-hull
|
BA
|
Spot
market
|
British
Pioneer
|
1999
|
307,000
|
Double-hull
|
IoM
|
Bareboat
charter
|
British
Pride
|
2000
|
307,000
|
Double-hull
|
IoM
|
Bareboat
charter
|
British
Progress
|
2000
|
307,000
|
Double-hull
|
IoM
|
Bareboat
charter
|
British
Purpose
|
2000
|
307,000
|
Double-hull
|
IoM
|
Bareboat
charter
|
Front
Tina
|
2000
|
299,000
|
Double-hull
|
LIB
|
Spot
market
|
Front
Commodore
|
2000
|
299,000
|
Double-hull
|
LIB
|
Time
charter
|
Front
Eagle
|
2002
|
309,000
|
Double-hull
|
BA
|
Spot
market
|
Cosglory
Lake
|
2003
|
299,145
|
Double-hull
|
PAN
|
Spot
market
|
Hampstead
|
1996
|
298,000
|
Double-hull
|
IoM
|
Time
charter
|
Kensington
|
1995
|
298,000
|
Double-hull
|
IoM
|
Time
charter
|
Suezmax Tankers
|
|||||
Front
Warrior
|
1998
|
153,000
|
Double-hull
|
BA
|
Spot
market
|
Front
Melody
|
2001
|
150,000
|
Double-hull
|
LIB
|
Spot
market
|
Front
Symphony
|
2001
|
150,000
|
Double-hull
|
LIB
|
Time
charter
|
Marble
|
1992
|
150,000
|
Single-hull
|
MI
|
Spot
market
|
Nordic
Apollo (**)
|
2003
|
149,997
|
Double-hull
|
MI
|
Spot
market
|
Nordic
Discovery (**)
|
1998
|
149,999
|
Double-hull
|
NIS
|
Spot
market
|
Nordic
Fighter (**)
|
1998
|
149,999
|
Double-hull
|
NIS
|
Spot
market
|
Nordic
Hawk (**)
|
1997
|
151,475
|
Double-hull
|
BA
|
Spot
market
|
Nordic
Hunter (**)
|
1997
|
151,400
|
Double-hull
|
BA
|
Spot
market
|
Nordic
Saturn (**)
|
1998
|
157,332
|
Double-hull
|
MI
|
Spot
market
|
Tonnage under Commercial
Management
|
|||||
VLCC
|
|||||
Mayfair
|
1995
|
298,405
|
Double-hull
|
MI
|
Time
charter
|
Camden
|
1995
|
298,306
|
Double-hull
|
MI
|
Time
charter
|
Songa
Chelsea
|
1995
|
298,432
|
Double-hull
|
MI
|
Spot
market
|
Bunga
Kasturi Dua
|
2005
|
300,542
|
Double-hull
|
MAL
|
Spot
market
|
Universal
Queen
|
2005
|
309,373
|
Double-hull
|
PAN
|
Spot
market
|
Aframax
|
|||||
Sea
Leopard
|
1990
|
94,993
|
Double-hull
|
MI
|
Time
charter
|
2007
|
2006
|
2005
|
||||||||||
VLCCs
|
||||||||||||
At
start of period
|
41 | 43 | 38 | |||||||||
Acquisitions
|
2 | 2 | 5 | |||||||||
Dispositions
|
1 | 4 | — | |||||||||
At
end of period
|
42 | 41 | 43 | |||||||||
VLCCs
owned by equity investees
|
||||||||||||
At
start of period
|
— | — | 1 | |||||||||
Acquisitions
|
— | — | — | |||||||||
Dispositions
|
— | — | 1 | |||||||||
At
end of period
|
— | — | — |
2007
|
2006
|
2005
|
||||||||||
Suezmax
|
||||||||||||
At
start of period
|
23 | 23 | 28 | |||||||||
Acquisitions
|
— | — | — | |||||||||
Dispositions
|
7 | — | 5 | |||||||||
At
end of period
|
16 | 23 | 23 | |||||||||
Suezmax
OBOs
|
||||||||||||
At
start and end of period
|
8 | 8 | 8 | |||||||||
Aframax
|
||||||||||||
At
start of period
|
1 | — | — | |||||||||
Acquisitions
|
— | 1 | — | |||||||||
Dispositions
|
1 | — | — | |||||||||
At
end of period
|
— | 1 | — | |||||||||
Drybulk
|
||||||||||||
At
start of period
|
— | — | 1 | |||||||||
Dispositions
|
— | — | 1 | |||||||||
At
end of period
|
— | — | — | |||||||||
Total
fleet
|
||||||||||||
At
start of period
|
73 | 74 | 76 | |||||||||
Acquisitions
|
2 | 3 | 5 | |||||||||
Dispositions
|
9 | 4 | 7 | |||||||||
At
end of period
|
66 | 73 | 74 |
As
of December 31,
|
||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||
Number
of vessels
|
Percentage
of fleet
|
Number
of vessels
|
Percentage
of fleet
|
Number
of vessels
|
Percentage
of fleet
|
|||||||||||||||||||
VLCCs
|
||||||||||||||||||||||||
Spot
or pool
|
17 | 40 | % | 18 | 44 | % | 29 | 67 | % | |||||||||||||||
Time
charter
|
15 | 36 | % | 13 | 32 | % | 9 | 21 | % | |||||||||||||||
Bareboat
charter
|
10 | 24 | % | 10 | 24 | % | 5 | 12 | % | |||||||||||||||
Total
|
42 | 100 | % | 41 | 100 | % | 43 | 100 | % | |||||||||||||||
Suezmax
|
||||||||||||||||||||||||
Spot
or pool
|
12 | 75 | % | 16 | 70 | % | 22 | 96 | % | |||||||||||||||
Time
charter
|
1 | 6 | % | 3 | 13 | % | 1 | 4 | % | |||||||||||||||
Bareboat
charter
|
3 | 19 | % | 3 | 13 | % | — | — | ||||||||||||||||
Under
Conversion
|
— | — | 1 | 4 | % | — | — | |||||||||||||||||
Total
|
16 | 100 | % | 23 | 100 | % | 23 | 100 | % | |||||||||||||||
Aframax
|
||||||||||||||||||||||||
Under
Conversion
|
— | — | 1 | 100 | % | — | — | |||||||||||||||||
Total
|
— | — | 1 | 100 | % | — | — |
As
of December 31,
|
||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||
Number
of vessels
|
Percentage
of fleet
|
Number
of vessels
|
Percentage
of fleet
|
Number
of vessels
|
Percentage
of fleet
|
|||||||||||||||||||
Suezmax
OBOs
|
||||||||||||||||||||||||
Time
charter
|
8 | 100 | % | 8 | 100 | % | 8 | 100 | % | |||||||||||||||
Total
|
8 | 100 | % | 8 | 100 | % | 8 | 100 | % | |||||||||||||||
Total
fleet
|
||||||||||||||||||||||||
Spot
or pool
|
29 | 44 | % | 34 | 47 | % | 51 | 69 | % | |||||||||||||||
Time
charter
|
24 | 36 | % | 24 | 32 | % | 18 | 24 | % | |||||||||||||||
Bareboat
charter
|
13 | 20 | % | 13 | 18 | % | 5 | 7 | % | |||||||||||||||
Under
Conversion
|
— | — | 2 | 3 | % | — | — | |||||||||||||||||
Total
|
66 | 100 | % | 73 | 100 | % | 74 | 100 | % |
·
|
Vessels
leased from Ship Finance, which were previously reported as wholly owned
are reported as vessels held under capital
lease.
|
·
|
Capital
lease obligations with Ship Finance, which were previously eliminated on
consolidation are reported as liabilities with the related interest
recorded in the income statement.
|
·
|
Debt
incurred by Ship Finance, which was previously reported as debt of the
Company is no longer reported.
|
·
|
Derivative
instruments held by Ship Finance are no longer
reported.
|
·
|
Minority
interest expense relating to Ship Finance is no longer
reported.
|
·
|
Profit
share expense relating to amounts due to Ship Finance is shown in the
income statement.
|
·
|
Results
from Ship Finance’s container ships, jack-up rigs and Panamax vessels are
no longer reported in the Company’s consolidated
results
|
·
|
the
earnings of our vessels in the charter
market;
|
·
|
gains
from the sale of assets;
|
·
|
vessel
operating expenses;
|
·
|
profit
share expense;
|
·
|
administrative
expenses;
|
·
|
depreciation;
|
·
|
interest
expense;
|
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2007
|
2006
|
$ | % | ||||||||||||
Voyage
charter revenues
|
801,546 | 1,114,531 | (312,985 | ) | (28 | ) | ||||||||||
Time
charter revenues
|
432,813 | 352,575 | 80,238 | 23 | ||||||||||||
Bareboat
charter revenues
|
57,052 | 85,969 | (28,917 | ) | (34 | ) | ||||||||||
Other
income
|
8,516 | 5,294 | 3,222 | 61 | ||||||||||||
Total
operating revenues
|
1,299,927 | 1,558,369 | (258,442 | ) | (17 | ) |
·
|
A
reduction in trading days due to the sale of three vessels in 2006 and
three vessels in 2007, which resulted in a decrease of $68.4 million in
2007.
|
·
|
Switching the
employment of four VLCCs from the spot voyage market to time charters in
the second quarter of 2006 resulted in a decrease of $49.2 million in
2007.
|
·
|
The
Aframax Front Puffin stopped trading at the end of 2006 when conversion
into an FPSO commenced. Front Puffin spot voyage revenue in 2006 was $2.8
million.
|
·
|
The
sale of a single hull Suezmax in March 2007 and the delivery of three
single hull Suezmaxes to shipyards for conversion to heavy lift vessels
during 2007. The single hull Suezmax Front Sunda was delivered for
conversion in 2006. These transactions resulted in a decrease in spot
voyage revenues of $33.0 million.
|
·
|
During
2007, seven vessels (three Suezmax double hulls, one Suezmax single hull
and three VLCC double hulls) changed employment from spot voyage to time
charter resulting in a decrease in voyage charter revenues of $71.2
million.
|
·
|
TCE
rates decreased in 2007 compared to 2006 contributing to a general
decrease in voyage charter revenues. The TCE earned in 2007 for
our double hull Suezmaxes was approximately $41,100 compared to $49,900 in
2006 and single hull Suezmax average daily rate earned in 2007 was $22,900
compared to $29,100 in 2006. The average daily rate earned for
our double hull VLCCs in 2007 was $48,200 compared to $67,600 in 2006 and
the single hull VLCC average daily rate earned in 2007 was $37,600
compared to $54,100 in 2006. The rates earned highlight a continuing
differential in market rates for single and double hull
vessels.
|
·
|
Our
OBO’s were fixed on new time charters with higher prevailing rates
resulting in an increase in revenues of $25.0
million.
|
·
|
During
2007, we chartered in two VLCCs and subsequently chartered these vessels
out on time charters which contributed to an increase in revenues of $17.6
million.
|
·
|
Two
VLCCs which were previously employed on bareboat charters and four VLCCs
which were previously employed on spot voyages began time charters during
the first six months of 2006 resulting in an increase in time charter
revenues of $20.4 million. The earnings on these time charters
are based on the vessels’ actual earnings by the
charterer.
|
·
|
During
the year, seven vessels changed employment from spot voyage to time
charter resulting in an increase in time charter revenues of $25.2
million.
|
(in
$ per day)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
VLCC
|
45,700 | 56,800 | 57,400 | 78,000 | 42,300 | |||||||||||||||
Suezmax
|
33,000 | 37,800 | 40,300 | 57,900 | 33,900 | |||||||||||||||
Suezmax
OBO
|
39,700 | 31,700 | 34,900 | 27,900 | 31,900 |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2007
|
2006
|
$ | % | ||||||||||||
Gain
on sale of assets
|
118,168 | 95,655 | 22,513 | 24 |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2007
|
2006
|
$ | % | ||||||||||||
Suezmax
OBO
|
24,064 | 32,111 | (8,047 | ) | (25 | ) | ||||||||||
Suezmax
|
52,642 | 63,068 | (10,426 | ) | (17 | ) | ||||||||||
VLCC
|
119,552 | 97,274 | 22,278 | 23 | ||||||||||||
Aframax
|
- | 2,182 | (2,182 | ) | (100 | ) | ||||||||||
196,258 | 194,635 | 1,623 | 1 |
·
|
In
2007, five Suezmaxes (two single hull and three double hull) were
drydocked compared with seven Suezmaxes (five single hulls and two double
hulls) in 2006 which resulted in a decrease of $7.5 million in drydock
related expenses.
|
·
|
We
sold a single hull Suezmax in March 2007 and delivered three single hull
Suezmaxes to shipyards for conversion to heavy lift vessels during 2007.
All of these vessels reported a full year’s operating expenses in 2006
which resulted in a decrease of $4.0 million in 2007. The single hull
Suezmax Front Sunda was delivered for conversion in 2006 resulting in a
decrease in operating costs of $2.1 million in
2007.
|
·
|
In
2007, nine VLCCs were drydocked (six double hulls and three single hulls)
compared to six in 2006 (three double hulls and three single hulls).
Operating costs for the vessels drydocked in 2007 increased by $22.7
million of which, $15.1 million relates to single hull vessels and $7.6
million relates to double hull vessels. This increase is partially offset
by a decrease in operating costs of $9.5 million for vessels drydocked in
2006.
|
·
|
In
early 2006, four vessels that were on bareboat charters were redelivered
and subsequently chartered out on time charters which contributed to an
increase in operating expenses of $3.3 million in
2007.
|
·
|
One
VLCC was delivered in the third quarter of 2006 resulting in an increase
in costs of $1.5 million in 2007.
|
·
|
We
sold three VLCCs during 2006 which has resulted in a decrease in operating
costs of $5.3 million. We sold another VLCC in June 2007 which has
resulted in only six months of operating costs being reported in 2007
compared to a full year in 2006 which contributed to a $1.3 million
decrease in operating costs
|
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2007
|
2006
|
$ | % | ||||||||||||
Profit
share expense
|
37,279 | — | 37,279 | — |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2007
|
2006
|
$ | % | ||||||||||||
Charterhire
expenses
|
56,868 | 24,923 | 31,945 | 128 | ||||||||||||
Number
of vessels chartered in and accounted for
as
operating leases:
|
2007 | 2006 |
|
|
||||||||||||
VLCC
|
3 | 1 | ||||||||||||||
Suezmax
|
6 | 1 | ||||||||||||||
9 | 2 |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2007
|
2006
|
$ | % | ||||||||||||
Administrative
expenses
|
36,410 | 32,143 | 4,267 | 13 |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2007
|
2006
|
$ | % | ||||||||||||
Interest
income
|
54,316 | 47,612 | 6,704 | 14 |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2007
|
2006
|
$ | % | ||||||||||||
Interest
expense
|
204,535 | 200,396 | 4,139 | 2 |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2007
|
2006
|
$ | % | ||||||||||||
Share
of results of associated companies
|
573 | 1,118 | (545 | ) | (49 | ) |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2007
|
2006
|
$ | % | ||||||||||||
Foreign
currency exchange gains
|
3,312 | 1,056 | 2,256 | 214 | ||||||||||||
Mark
to market adjustments for financial derivatives
|
3,541 | (2,735 | ) | 6,276 | — | |||||||||||
Gains
and losses from freight forward agreements
|
(11 | ) | (8,162 | ) | (8,151 | ) | — | |||||||||
Dividends
received
|
533 | 13,317 | (12,784 | ) | — | |||||||||||
Gain
on sale of securities
|
122,120 | 9,782 | 112,338 | — |
Other
financial items, net
|
4,951 | (3,663 | ) | 8,614 | — |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2007
|
2006
|
$ | % | ||||||||||||
Gain
on issuance of shares by associate
|
83,566 | — | 83,566 | — |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2007
|
2006
|
$ | % | ||||||||||||
Discontinued
operations
|
5,442 | 13,514 | (8,072) | (60) |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2006
|
2005
|
$ | % | ||||||||||||
Voyage
charter revenues
|
1,114,531 | 1,152,245 | (37,714 | ) | (3 | ) | ||||||||||
Time
charter revenues
|
352,575 | 197,291 | 155,284 | 79 | ||||||||||||
Bareboat
charter revenues
|
85,969 | 142,562 | (56,593 | ) | (40 | ) | ||||||||||
Other
income
|
5,294 | 3,877 | 1,417 | 37 | ||||||||||||
Total
operating revenues
|
1,558,369 | 1,495,975 | 62,394 | 4 |
(in
thousands of $)
|
2006
|
2005
|
||||||
Pool
earnings allocated on gross basis
|
131,099 | 128,726 | ||||||
Pool
earnings allocated on net basis
|
— | 25,015 | ||||||
Total
pool earnings
|
131,099 | 153,741 |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2006
|
2005
|
$ | % | ||||||||||||
Suezmax
OBO
|
32,111 | 17,658 | 14,453 | 82 | ||||||||||||
Suezmax
|
63,068 | 53,935 | 9,133 | 17 | ||||||||||||
VLCC
|
97,274 | 75,931 | 21,343 | 28 | ||||||||||||
Aframax
|
2,182 | — | 2,182 | — | ||||||||||||
194,635 | 147,524 | 47,111 | 32 |
·
|
An
increase in drydockings during the year from 10 vessels in 2005 to 19
vessels in 2006. This resulted in an operating expense increase
of $27.8 million.
|
·
|
Costs
associated with the newly acquired Aframax vessel Front Puffin were $2.1
million before we started the conversion of this vessel to an FPSO
vessel.
|
·
|
Increased
commercial management fees of $3.4 million in relation to certain charters
beginning in 2006.
|
·
|
General
increase of $15.9 million due to vessels acquired and delivered from
bareboat during 2006.
|
·
|
Vessel
sales did not result in a significant decline in ship operating expenses
due to vessels sold during the year being primarily bareboat
vessels.
|
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2006
|
2005
|
$ | % | ||||||||||||
Charterhire
expenses
|
24,923 | 11,711 | 13,212 | 113 | ||||||||||||
Number
of vessels chartered in and accounted for
as
operating leases:
|
2006 | 2005 |
|
|
||||||||||||
VLCC
|
1 | — | ||||||||||||||
Suezmax
|
1 | 1 | ||||||||||||||
2 | 1 |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2006
|
2005
|
$ | % | ||||||||||||
Administrative
expenses
|
32,143 | 21,049 | 11,094 | 53 |
·
|
$6.0
million due to increased salary costs as the result of an increase in
total employees and performance related
bonuses,
|
·
|
$3.4
million due to an increase in professional fees in relation to corporate
transactions and Sarbanes-Oxley section 404
compliance,
|
·
|
$0.3
million due to increased rent costs,
and
|
·
|
$0.7
million due to increased travel
costs.
|
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2006
|
2005
|
$ | % | ||||||||||||
Interest
income
|
47,612 | 40,840 | 6,772 | 17 |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2006
|
2005
|
$ | % | ||||||||||||
Interest
expense
|
200,396 | 205,937 | (5,541) | (3) |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2006
|
2005
|
$ | % | ||||||||||||
Share
of results of associated companies
|
1,118 | 3,379 | (2,261) | (67) |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2006
|
2005
|
$ | % | ||||||||||||
Foreign
currency exchange gains
|
1,056 | 18,829 | (17,773) | (94) |
Year
ended December 31,
|
Change
|
|||||||||||||||
(in
thousands of $)
|
2006
|
2005
|
$ | % | ||||||||||||
Mark
to market adjustments for financial derivatives
|
(2,735 | ) | 16,068 | (18,803 | ) | (117 | ) | |||||||||
Gains
and losses from freight forward agreements
|
(8,162 | ) | (1,569 | ) | (6,593 | ) | (420 | ) | ||||||||
Dividends
received
|
13,317 | 1,540 | 11,777 | 765 | ||||||||||||
Gain
on sale of securities
|
9,782 | 28,035 | (18,253 | ) | (65 | ) | ||||||||||
Other
financial items, net
|
(3,663 | ) | 1,756 | (5,419 | ) | (309 | ) |
·
|
recognise
100% of the fair values of acquired assets, including goodwill, and
assumed liabilities even if the acquirer has not acquired 100% of the
target entity
|
·
|
apply
fair value to contingent consideration arrangements at the acquisition
date
|
·
|
expense
transaction costs as incurred rather than including as part of the fair
value of an acquirer’s interest
|
·
|
fair
value certain pre-acquisition contingencies such as environmental or legal
issues
|
·
|
limit
the accrual of the costs for a restructuring plan in purchase
accounting
|
·
|
non
controlling interests are reported as an element of consolidated equity,
thereby removing the current practice of classifying minority interest
within the mezzanine section of the balance
sheet
|
·
|
reported
net income will consist of the total income of all consolidated
subsidiaries, with separate disclosure on the face of the income statement
of the split of that income between the controlling and non controlling
interests
|
·
|
movements
in the non controlling ownership interest amount will be accounted for as
equity transactions. If the controlling interest loses control and
deconsolidates a subsidiary, full gain or loss on the transition will be
recognised
|
·
|
non
controlling interests are required to be reclassified from the mezzanine
section to equity in the consolidated balance
sheet
|
·
|
consolidated
net income must be recast to include net income attributable to both
controlling and non controlling
interests.
|
Payment
due by period
|
||||||||||||||||||||
(In
thousands of $)
|
Less
than
1
year
|
1
– 3 years
|
3
– 5 years
|
After
5 years
|
Total
|
|||||||||||||||
Serial
notes (6.5% to 6.68%)
|
10,800 | 6,300 | - | - | 17,100 | |||||||||||||||
Term
notes (7.84% to 8.04%)
|
5,765 | 18,715 | 37,905 | 302,475 | 364,860 | |||||||||||||||
Term
notes (8.52%)
|
- | 1,174 | 1,640 | 8,514 | 11,328 | |||||||||||||||
Other
long-term debt
|
80,246 | - | - | - | 80,246 | |||||||||||||||
Operating
lease obligations
|
38,857 | 69,853 | 36,586 | 5,928 | 151,224 | |||||||||||||||
Capital
lease obligations
|
345,231 | 903,456 | 584,514 | 1,726,150 | 3,559,351 | |||||||||||||||
Heavylift
commitments
|
49,538 | - | - | - | 49,538 | |||||||||||||||
Newbuilding
commitments
|
243,390 | 636,798 | - | - | 880,188 | |||||||||||||||
Total
|
773,827 | 1,636,296 | 660,645 | 2,043,067 | 5,113,835 | |||||||||||||||
Name
|
Age
|
Position
|
John
Fredriksen
|
63
|
Chairman,
Chief Executive Officer, President
and Director
|
Katherine
Fredriksen
|
24
|
Director
|
Kate
Blankenship
|
43
|
Director
and Audit Committee Chairman
|
Frixos
Savvides
|
56
|
Director
and Audit Committee member
|
Bjørn
Sjaastad
|
50
|
Chief
Executive Officer of Frontline Management AS
|
Inger
M. Klemp
|
45
|
Chief
Financial Officer of Frontline Management
AS
|
Director
or Officer
|
Ordinary
Shares of $2.50 each |
%
of Ordinary
Shares
Outstanding
|
Options
for Ordinary Shares of $2.50 each
|
|||||||||
John
Fredriksen*
|
26,079,053 | 34.85% | 100,000 | |||||||||
Katherine
Fredriksen
|
- | ** | 30,000 | |||||||||
Kate
Blankenship
|
2,000 | ** | 30,000 | |||||||||
Frixos
Savvides
|
- | ** | 30,000 | |||||||||
Inger
M. Klemp
|
16,000 | ** | 50,000 | |||||||||
Bjorn
Sjaastad***
|
43,333 | ** | 141,667 |
* | Includes Ordinary Shares held by Hemen Holding Ltd. and other companies indirectly controlled by Mr. John Fredriksen. |
** | Less than one per cent |
*** | The number of Ordinary Shares includes 33,333 options to acquire Ordinary Shares that have vested. |
·
|
All
options, with the exception of 100,000 held by Bjorn Sjaastad, vest over a
three year period beginning in February 2009 and expire in February 2013.
The exercise price of these options is NOK 243.00, which is reduced by the
amount of dividends paid after the date of
grant.
|
·
|
100,000
of the options held by Bjorn Sjaastad began to vest in November 2007 and
expire in November 2011. 33,333 have vested at February 29, 2008. These
100,000 options had an exercise price of NOK 238.50 at the date of grant.
This exercise price is reduced by the amount of dividends paid after the
date of grant. The exercise price at December 31, 2007 of the options
which have vested is NOK162.36.
|
Ordinary Shares
|
||||||
Owner
|
Amount
|
|
% | |||
Hemen
Holding Ltd. and associated companies (1)
|
26,079,053
|
34.85
|
%
|
Barclays
Global Investors, NA.
|
5,768,112
|
7.71
|
%
|
(1)
|
Hemen
Holding Ltd is a Cyprus holding company indirectly controlled by Mr. John
Fredriksen, who is our Chairman and Chief Executive
Officer.
|
(in
thousands of $)
|
2007
|
|||
Charterhire
paid (principal and interest)
|
273,239 | |||
Payments
received for termination of leases
|
29,343 | |||
Profit
share expense
|
37,279 | |||
Remaining
lease obligation
|
1,767,758 |
Net
amounts earned from related parties
|
Year
ended December 31,
|
|||||||||||
(in
thousands of $)
|
2007
|
2006
|
2005
|
|||||||||
Seatankers
Management Co. Ltd
|
582 | 432 | 265 | |||||||||
Golar
LNG Limited
|
284 | 180 | 255 | |||||||||
Ship
Finance International Limited
|
1,525 | - | - | |||||||||
Norse
Energy Group ASA (formerly Northern Oil ASA)
|
- | - | 6 | |||||||||
Golden
Ocean Group Limited
|
2,099 | 597 | 362 | |||||||||
Individual
related to John Fredriksen
|
- | 12 | - | |||||||||
Aktiv
Kapital First Investment Ltd
|
- | - | 10 | |||||||||
Greenwich
Holdings Ltd
|
69 | - | - | |||||||||
Bryggegata
AS
|
(1,430 | ) | (1,021 | ) | (692 | ) | ||||||
Seadrill
Limited
|
(52 | ) | 545 | (24 | ) | |||||||
CalPetro
Tankers (Bahamas I) Limited
|
40 | 40 | 38 | |||||||||
CalPetro
Tankers (Bahamas II) Limited
|
40 | 40 | 38 | |||||||||
CalPetro
Tankers (Bahamas III) Limited
|
- | - | 38 | |||||||||
CalPetro
Tankers (IOM) Limited
|
40 | 40 | 38 |
Receivables
(payables) with related parties
|
As
of December 31,
|
|||||||
(in
thousands of $)
|
2007
|
2006
|
||||||
Ship
Finance International Limited
|
(36,718 | ) | - | |||||
Seatankers Management
Co. Ltd
|
(900 | ) | 275 | |||||
Golar
LNG Limited
|
93 | (553 | ) | |||||
Northern
Offshore Ltd
|
13 | 49 | ||||||
Golden
Ocean Group Limited
|
1,160 | 942 | ||||||
Seadrill
Limited
|
73 | 30 | ||||||
Greenwich
Holdings
|
51 | - | ||||||
CalPetro
Tankers (Bahamas I) Limited
|
13 | 10 | ||||||
CalPetro
Tankers (Bahamas II) Limited
|
13 | 10 | ||||||
CalPetro
Tankers (IOM) Limited
|
13 | 10 |
Payment
Date
|
Amount
per Share
|
|||
2005
|
||||
March
18, 2005
|
$ |
3.50
|
||
June
24, 2005
|
$ |
3.10
|
||
September
20, 2005
|
$ |
2.00
|
||
December
13, 2005
|
$ |
1.50
|
||
2006
|
||||
March
20, 2006
|
$ |
1.50
|
||
June
26, 2006
|
$ |
1.50
|
||
September
18, 2006
|
$ |
1.50
|
||
December
21, 2006
|
$ |
2.50
|
||
2007
|
||||
March
22, 2007
|
$ |
2.05
|
||
June
22, 2007
|
$ |
1.50
|
||
October
24, 2007
|
$ |
1.50
|
||
October
24, 2007
|
$ |
1.75
|
||
December
12 2007
|
$ |
1.50
|
NYSE
|
OSE
|
|||||||||||
High
|
Low
|
High
|
Low
|
|||||||||
Fiscal
year ended December 31,
|
||||||||||||
2007
|
$ | 53.09 | $ | 29.35 |
NOK306.00
|
NOK183.75
|
||||||
2006
|
$ | 44.65 | $ | 28.80 |
NOK280.00
|
NOK184.00
|
||||||
2005
|
$ | 57.97 | $ | 35.89 |
NOK355.00
|
NOK230.00
|
||||||
2004
|
$ | 62.33 | $ | 24.36 |
NOK367.81
|
NOK158.06
|
||||||
2003
|
$ | 27.69 | $ | 8.93 |
NOK185.00
|
NOK61.00
|
NYSE
|
OSE
|
|||||||||||
High
|
Low
|
High
|
Low
|
|||||||||
Fiscal
year ended December 31,2007
|
||||||||||||
First
quarter
|
$ | 36.55 | $ | 29.35 |
NOK224.75
|
NOK183.75
|
||||||
Second
quarter
|
$ | 47.94 | $ | 34.26 |
NOK286.00
|
NOK205.75
|
||||||
Third
quarter
|
$ | 53.09 | $ | 38.25 |
NOK306.00
|
NOK232.00
|
||||||
Fourth
quarter
|
$ | 51.06 | $ | 37.49 |
NOK278.00
|
NOK204.00
|
||||||
Fiscal
year ended December 31, 2006
|
||||||||||||
First
quarter
|
$ | 41.29 | $ | 32.70 |
NOK270.50
|
NOK218.00
|
||||||
Second
quarter
|
$ | 38.25 | $ | 28.80 |
NOK237.50
|
NOK184.00
|
||||||
Third
quarter
|
$ | 44.65 | $ | 36.32 |
NOK280.00
|
NOK228.50
|
||||||
Fourth
quarter
|
$ | 39.76 | $ | 31.63 |
NOK254.50
|
NOK196.75
|
NYSE
|
OSE
|
|||||||||||
High
|
Low
|
High
|
Low
|
|||||||||
April 2008 | $ | 56.70 |
$
|
46.34
|
NOK287.50
|
NOK231.50
|
||||||
March
2008
|
$ | 47.05 | $ | 41.15 |
NOK239.75
|
NOK214.00
|
||||||
February
2008
|
$ | 49.33 | $ | 40.00 |
NOK263.50
|
NOK218.50
|
||||||
January
2008
|
$ | 49.66 | $ | 34.00 |
NOK268.00
|
NOK180.00
|
||||||
December
2007
|
$ | 49.00 | $ | 42.67 |
NOK272.00
|
NOK232.00
|
||||||
November
2007
|
$ | 48.96 | $ | 37.49 |
NOK268.00
|
NOK204.00
|
ITEM
10.
|
ADDITIONAL
INFORMATION
|
Year
|
VLCC
|
Suezmax
|
||||||
2007
to 2010
|
$ | 25,175 | $ | 20,700 | ||||
2011
and beyond
|
$ | 24,175 | $ | 19,700 |
Vessel
|
2007
to 2010
|
2011
to 2018
|
2019
and beyond
|
|||||||||
Front
Champion
|
$ | 31,140 | $ | 30,640 | $ | 28,464 | ||||||
Front
Century
|
$ | 31,301 | $ | 30,801 | $ | 28,625 | ||||||
Golden
Victory
|
$ | 33,793 | $ | 33,793 | $ | 33,793 | ||||||
Front
Energy
|
$ | 30,014 | $ | 30,014 | $ | 30,014 | ||||||
Front
Force
|
$ | 29,853 | $ | 29,853 | $ | 29,853 |
·
|
amend
its organizational documents in a manner that would adversely affect Ship
Finance;
|
·
|
violate
its organizational documents;
|
·
|
engage
in businesses other than the operation and chartering of Ship Finance
vessels; (not
|
|
applicable
for Frontline Shipping II)
|
·
|
incur
debt, other than in the ordinary course of
business;
|
·
|
sell
all or substantially all of its assets or the assets of any of its
subsidiaries or enter into any merger, consolidation or business
combination transaction;
|
·
|
enter
into transactions with affiliates, other than on an arm’s-length
basis;
|
·
|
permit
the incurrence of any liens on any of its assets, other than liens
incurred in the ordinary course of
business;
|
·
|
issue
any capital stock to any person or entity other than Frontline;
and
|
·
|
make
any investments in, provide loans or advances to, or grant guarantees for
the benefit of any person or entity other than in the ordinary course of
business.
|
·
|
the
relevant Charterer materially breaches any of its obligations under any of
the charters, including the failure to make charterhire payments when due,
subject to Frontline Shipping’s deferral rights explained
above,
|
·
|
the
relevant Charterer or Frontline materially breaches any of its obligations
under the charter ancillary agreement or the Frontline performance
guarantee,
|
·
|
Frontline
Management materially breaches any of its obligations under any of the
management agreements or
|
·
|
Frontline
Shipping and Frontline Shipping II fails at any time to hold at least
$55 million or $7.5 million in cash and cash equivalents,
respectively.
|
·
|
terminate
any or all of the charters with the relevant
Charterer,
|
·
|
foreclose
on any or all of our security interests described above with respect to
the relevant charterer and/or
|
·
|
pursue
any other available rights or
remedies.
|
|
(i)
|
It
is organised in a qualified foreign country which is one that grants an
equivalent exemption from tax to corporations organised in the United
States in respect of the shipping income for which exemption is being
claimed under Section 883 (a “qualified foreign country”) and which
the Company refers to as the “country of organisation requirement”;
and
|
|
(ii)
|
It
can satisfy any one of the following two stock ownership requirements
for more than half the days during the taxable
year:
|
·
|
the
Company’s stock is “primarily and regularly” traded on an established
securities market located in the United States or a qualified foreign
country, which the Company refers to as the “Publicly-Traded Test”;
or
|
·
|
more
than 50% of the Company’s stock, in terms of value, is beneficially owned
by any combination of one or more individuals who are residents of a
qualified foreign country or foreign corporations that satisfy the country
of organisation requirement and the Publicly-Traded Test, which the
Company refers to as the “50% Ownership
Test.”
|
·
|
at
least 75% of our gross income for such taxable year consists of passive
income (e.g., dividends, interest, capital gains and rents derived other
than in the active conduct of a rental business),
or
|
·
|
at
least 50% of the average value of the assets held by the corporation
during such taxable year produce, or are held for the production of,
passive income.
|
·
|
the
excess distribution or gain would be allocated ratably over the
Non-Electing Holders’ aggregate holding period for the common
stock;
|
·
|
the
amount allocated to the current taxable year and any taxable years before
the Company became a PFIC would be taxed as ordinary income;
and
|
·
|
the
amount allocated to each of the other taxable years would be subject to
tax at the highest rate of tax in effect for the applicable class of
taxpayer for that year, and an interest charge for the deemed deferral
benefit would be imposed with respect to the resulting tax attributable to
each such other taxable year.
|
·
|
fail
to provide an accurate taxpayer identification
number;
|
·
|
are
notified by the Internal Revenue Service that you have failed to report
all interest or dividends required to be shown on your federal income tax
returns; or
|
·
|
in
certain circumstances, fail to comply with applicable certification
requirements.
|
·
|
Pertain
to the maintenance of records that, in reasonable detail, accurately and
fairly reflect the transactions and dispositions of the assets of the
Company;
|
·
|
Provide
reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with generally accepted
accounting principles, and that our receipts and expenditures are being
made only in accordance with authorizations of Company’s management and
directors; and
|
·
|
Provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use or disposition of our assets that could have
a material effect on the financial
statements.
|
(in
thousands of $)
|
2007
|
2006
|
||||||
Audit
Fees (a)
|
1,166 | 2,014 | ||||||
Audit-Related
Fees (b)
|
— | — | ||||||
Tax
Fees (c)
|
— | — | ||||||
All
Other Fees (d)
|
— | — | ||||||
Total
|
1,166 | 2,014 |
(a)
|
Audit
Fees
|
(b)
|
Audit–Related
Fees
|
(c)
|
Tax
Fees
|
(d)
|
All
Other Fees
|
Consolidated
Financial Statements of Frontline Ltd
|
|
Index
to Consolidated Financial Statements of Frontline Ltd
|
F-1
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
Report
of Independent Registered Public Accounting Firm
|
F-4
|
Consolidated
Statements of Operations for the years ended December 31, 2007, 2006 and
2005
|
F-5
|
Consolidated
Balance Sheets as of December 31, 2007 and 2006
|
F-6
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2007, 2006 and
2005
|
F-7
|
Consolidated
Statements of Changes in Stockholders’ Equity for the years ended December
31, 2007, 2006 and 2005
|
F-8
|
Notes
to Consolidated Financial Statements
|
F-9
|
Number
|
Description
of Exhibit
|
1.1*
|
Memorandum
of Association of the Company, incorporated by reference to Exhibit 3.1 of
the Company’s Registration Statement on Form F-1, Registration No.
33-70158 filed on October 12, 1993 (the “Original Registration
Statement”).
|
1.2
|
Amended
and Restated Bye-Laws of the Company as adopted by shareholders on
September 28, 2007.
|
2.1*
|
Form
of Ordinary Share Certificate, incorporated by reference to Exhibit 4.1 of
the Original Registration Statement.
|
2.2*
|
Form
of Deposit Agreement dated as of November 24, 1993, among Frontline Ltd
(F/K/A London & Overseas Freighters Limited), The Bank of New York as
Depositary, and all Holders from time to time of American Depositary
Receipts issued there under, including form of ADR, incorporated by
reference to Exhibit 4.2 of the Original Registration
Statement.
|
2.3*
|
Form
of Deposit Agreement dated as of November 24, 1993, as amended and
restated as of May 29, 2001, among Frontline Ltd (F/K/A London &
Overseas Freighters Limited), The Bank of New York as Depositary, and all
Holders from time to time of American Depositary Receipts issued there
under, including form of ADR, incorporated by reference to Exhibit 2
of the Company’s Annual Report on Form 20-F, filed on June 13,
2001 for the fiscal year ended December 31, 2000.
|
2.4*
|
Amendment
No. 1 to the Rights Agreement incorporated by reference to Exhibit 4.3 of
the Amalgamation Registration Statement.
|
2.5*
|
The
Subregistrar Agreement related to the registration of certain securities
issued by Frontline Ltd in the Norwegian Registry of Securities between
Frontline Ltd and Christiania Bank og Kreditkasse ASA together with the
Form of Warrant Certificate and Conditions attaching thereto, incorporated
by reference to Exhibit 1.1 of the Company’s Annual Report on Form 20-F
for the fiscal year ended December 31, 1998.
|
4.4*
|
Master
Agreement, dated September 22, 1999, among Frontline AB and Frontline Ltd
(collectively “FL”), Acol Tankers Ltd. (“Tankers”), ICB Shipping AB
(“ICB”), and Ola Lorentzon (the “Agent”), incorporated by reference to
Exhibit 3.1 of the Company’s Annual Report on Form 20-F for the fiscal
year ended December 31, 1999.
|
4.6
|
Charter
Ancillary Agreement between Frontline Ltd and Ship Finance International
Limited dated January 1, 2004.
|
4.7*
|
Addendum
to Charter Ancillary Agreement between Frontline Ltd and Ship Finance
International Limited dated June 15, 2004 incorporated by reference to
Exhibit 10.3 of the Company’s Annual Report on From 20-F for the fiscal
year ended December 31, 2004.
|
4.8*
|
Form
of Performance Guarantee issued by the Company incorporated by reference
to Exhibit 10.4 of the Company’s Annual Report on From 20-F for the fiscal
year ended December 31, 2004.
|
4.9*
|
Form
of Time Charter incorporated by reference to Exhibit 10.5 of the Company’s
Annual Report on Form 20-F for the fiscal year ended December 31,
2004.
|
4.10*
|
Form
of Vessel Management Agreements incorporated by reference to Exhibit 10.6
of the Company’s Annual Report on Form 20-F for the fiscal year ended
December 31, 2004.
|
4.11*
|
Administrative
Services Agreement incorporated by reference to Exhibit 10.7 of the
Company’s Annual Report on Form 20-F for the fiscal year ended December
31, 2004.
|
4.12*
|
Contribution
Agreement between Frontline Ltd and Golden Ocean Group Limited dated
November 29, 2004 incorporated by reference to Exhibit 10.8 of the
Company’s Annual Report on From 20-F for the fiscal year ended December
31, 2004.
|
4.13
|
Second
Supplemental Purchase Agreement between Sealift Ltd., Southwest Tankers
Inc., Front Target Inc., Front Traveller Inc., West Tankers Inc., Granite
Shipping Ltd., Quadrant Marine Inc. and Frontline Ltd. dated April 27,
2007.
|
4.14
|
Shareholder’s
Agreement Relating to Sealift Ltd dated April 27, 2007.
|
4.15
|
Merger
Agreement between Dockwise Limited and Sealift Ltd dated April 27,
2007.
|
4.16
|
Frontline
Ltd Share Option Scheme dated November 16, 2006.
|
4.17
|
Management
Agreement between Ship Finance International Limited and its subsidiaries
and Frontline Management (Bermuda) Ltd, dated November 29, 2007. (Replaces
Administrative Services Agreement dated December 31,
2004).
|
4.18
|
Addendum
No. 3 to Charter Ancillary Agreement between Frontline Ltd, Ship Finance
International Limited and Frontline Shipping Ltd, dated August 21,
2007.
|
4.19
|
Addendum
No. 1 to Charter Ancillary Agreement between Frontline Ltd, Ship Finance
International Limited and Frontline Shipping II Ltd, dated August 21,
2007.
|
8.1
|
Subsidiaries
of the Company.
|
12.1
|
Certification
of the Principal Executive Officer pursuant to Rule 13a-14(a) and Rule
15d-14(a) of the Securities Exchange Act, as amended.
|
12.2
|
Certification
of the Principal Financial Officer pursuant to Rule 13a-14(a) and Rule
15d-14(a) of the Securities Exchange Act, as amended.
|
13.1
|
Certification
of the Principal Executive Officer pursuant to 18 USC Section 1350, as
adopted, pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
13.2
|
Certification
of the Principal Financial Officer pursuant to 18 USC Section 1350, as
adopted, pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
|
*
Incorporated herein by reference.
|
Frontline
Ltd
|
|||||
(Registrant)
|
|||||
Date: May 2, 2008 |
By:
|
/s/ Inger
M. Klemp
|
|||
Name: | Inger M. Klemp | ||||
Title: | Chief Financial Officer |
Report
of Independent Registered Public Accounting Firm
|
F-2
|
Report
of Independent Registered Public Accounting Firm
|
F-4
|
Consolidated
Statements of Operations for the years ended December 31, 2007, 2006 and
2005
|
F-5
|
Consolidated
Balance Sheets as of December 31, 2007 and 2006
|
F-6
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2007, 2006 and
2005
|
F-7
|
Consolidated
Statements of Changes in Stockholders’ Equity for the years ended December
31, 2007, 2006 and 2005
|
F-8
|
Notes
to Consolidated Financial Statements
|
F-9
|
2007
|
2006
|
2005
|
||||||||||
Operating
revenues
|
||||||||||||
Time
charter revenues
|
432,813 | 352,575 | 197,291 | |||||||||
Bareboat
charter revenues
|
57,052 | 85,969 | 142,562 | |||||||||
Voyage
charter revenues
|
801,546 | 1,114,531 | 1,152,245 | |||||||||
Other
income
|
8,516 | 5,294 | 3,877 | |||||||||
Total
operating revenues
|
1,299,927 | 1,558,369 | 1,495,975 | |||||||||
Gain
on sale of assets
|
118,168 | 95,655 | 76,081 | |||||||||
Operating
expenses
|
||||||||||||
Voyage
expenses and commission
|
352,451 | 399,046 | 336,963 | |||||||||
Ship
operating expenses
|
196,258 | 194,635 | 147,524 | |||||||||
Profit
share expense
|
37,279 | - | - | |||||||||
Charterhire
expenses
|
56,868 | 24,923 | 11,711 | |||||||||
Administrative
expenses
|
36,410 | 32,143 | 21,049 | |||||||||
Depreciation
|
219,638 | 199,876 | 196,672 | |||||||||
Total
operating expenses
|
898,904 | 850,623 | 713,919 | |||||||||
Net
operating income
|
519,191 | 803,401 | 858,137 | |||||||||
Other
income (expenses)
|
||||||||||||
Interest
income
|
54,316 | 47,612 | 40,840 | |||||||||
Interest
expense
|
(204,535 | ) | (200,396 | ) | (205,937 | ) | ||||||
Equity
earnings of unconsolidated subsidiaries and associated
companies
|
573 | 1,118 | 3,379 | |||||||||
Foreign
currency exchange gain
|
3,312 | 1,056 | 18,829 | |||||||||
Mark
to market of derivatives
|
3,530 | (10,897 | ) | 14,499 | ||||||||
Gain
on sale of securities
|
122,120 | 9,782 | 28,035 | |||||||||
Dividends
received
|
533 | 13,317 | 1,540 | |||||||||
Other
financial items, net
|
4,951 | (3,663 | ) | 1,756 | ||||||||
Net
other expenses
|
(15,200 | ) | (142,071 | ) | (97,059 | ) | ||||||
Net
income from continuing operations before income taxes and minority
interest
|
503,991 | 661,330 | 761,078 | |||||||||
Minority
interest
|
(22,162 | ) | (158,682 | ) | (169,459 | ) | ||||||
Income
tax (expense) benefit
|
(419 | ) | (162 | ) | 19 | |||||||
Gain
on issuance of shares by subsidiaries and associates
|
83,566 | - | 1,105 | |||||||||
Net
income from continuing operations
|
564,976 | 502,486 | 592,743 | |||||||||
Discontinued
operations
|
5,442 | 13,514 | 14,096 | |||||||||
Net
income
|
570,418 | 516,000 | 606,839 | |||||||||
Earnings
per share:
|
||||||||||||
Basic
earnings per share from continuing operations
|
$ | 7.55 | $ | 6.72 | $ | 7.92 | ||||||
Diluted
earnings per share from continuing operations
|
$ | 7.55 | $ | 6.72 | $ | 7.92 | ||||||
Basic
and diluted earnings per share from discontinued
operations
|
$ | 0.07 | $ | 0.18 | $ | 0.19 | ||||||
Basic
and diluted earnings per share
|
$ | 7.62 | $ | 6.90 | $ | 8.11 | ||||||
Weighted
average shares outstanding, basic
|
74,825 | 74,825 | 74,825 | |||||||||
Weighted
average shares outstanding, diluted
|
74,867 | 74,825 | 74,825 | |||||||||
Cash
dividends per share declared
|
$ | 8.30 | $ | 7.00 | $ | 10.10 |
2007
|
2006
|
|||||||
ASSETS
|
||||||||
Current
Assets
|
||||||||
Cash
and cash equivalents
|
168,432 | 197,181 | ||||||
Restricted
cash
|
651,377 | 677,533 | ||||||
Marketable
securities
|
15,684 | 1,469 | ||||||
Trade
accounts receivable, net
|
59,523 | 59,728 | ||||||
Related
party receivables
|
14,804 | 1,683 | ||||||
Other
receivables
|
28,564 | 37,335 | ||||||
Inventories
|
55,435 | 43,791 | ||||||
Voyages
in progress
|
60,479 | 43,412 | ||||||
Prepaid
expenses and accrued income
|
8,424 | 11,900 | ||||||
Net
investment in finance lease, current portion
|
- | 23,608 | ||||||
Derivative
instruments receivable amounts, short term
|
- | 2,931 | ||||||
Other
current assets
|
64 | 11,571 | ||||||
Total
current assets
|
1,062,786 | 1,112,142 | ||||||
Newbuildings
|
160,298 | 166,851 | ||||||
Vessels
and equipment, net
|
208,516 | 2,446,278 | ||||||
Vessels
and equipment under capital lease, net
|
2,324,789 | 626,374 | ||||||
Investment
in unconsolidated subsidiaries and associated companies
|
5,633 | 17,825 | ||||||
Net
investment in finance lease, long term portion
|
- | 175,141 | ||||||
Deferred
charges
|
49 | 16,937 | ||||||
Derivative
instruments receivable amounts, long term
|
- | 17,807 | ||||||
Other
long-term assets
|
20 | 10,582 | ||||||
Total
assets
|
3,762,091 | 4,589,937 | ||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Short-term
debt and current portion of long-term debt
|
96,811 | 281,409 | ||||||
Current
portion of obligations under capital leases
|
179,604 | 28,857 | ||||||
Related
party payables
|
50,988 | 941 | ||||||
Trade
accounts payable
|
16,043 | 17,573 | ||||||
Accrued
expenses
|
101,128 | 90,316 | ||||||
Deferred
charter revenue
|
13,342 | 15,783 | ||||||
Other
current liabilities
|
132,310 | 9,037 | ||||||
Total
current liabilities
|
590,226 | 443,916 | ||||||
Long-term
liabilities
|
||||||||
Long-term
debt
|
376,723 | 2,181,885 | ||||||
Obligations
under capital leases
|
2,318,794 | 723,073 | ||||||
Deferred
gains on sales of vessels
|
19,810 | 21,732 | ||||||
Derivative
instruments liabilities, long term
|
- | 8,743 | ||||||
Other
long-term liabilities
|
10,569 | 906 | ||||||
Total
liabilities
|
3,316,122 | 3,380,255 | ||||||
Commitments
and contingencies
|
||||||||
Minority
interest
|
- | 541,122 | ||||||
Stockholders’
equity
|
||||||||
Share
capital (74,825,169 shares outstanding, par value $2.50)
|
187,063 | 187,063 | ||||||
Additional
paid in capital
|
14,242 | 494,067 | ||||||
Contributed
surplus
|
248,360 | (8,145 | ) | |||||
Accumulated
other comprehensive loss
|
(3,696 | ) | (4,425 | ) | ||||
Retained
earnings
|
- | - | ||||||
Total
stockholders’ equity
|
445,969 | 668,560 | ||||||
Total
liabilities and stockholders’ equity
|
3,762,091 | 4,589,937 |
2007
|
2006
|
2005
|
||||||||||
Net
income
|
570,418 | 516,000 | 606,839 | |||||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Depreciation
|
221,246 | 203,849 | 198,875 | |||||||||
Amortisation
of deferred charges
|
810 | 3,346 | 16,705 | |||||||||
Gain
from sale of assets (including marketable securities)
|
(323,860 | ) | (105,439 | ) | (109,657 | ) | ||||||
Equity
earnings of unconsolidated subsidiaries and associated
companies
|
(573 | ) | (1,118 | ) | (3,380 | ) | ||||||
Unrealised
foreign exchange loss (gain)
|
689 | 75 | (2,222 | ) | ||||||||
Adjustment
of derivatives to market value
|
(3,541 | ) | 9,348 | (12,335 | ) | |||||||
Minority
interest
|
22,162 | 158,682 | 169,459 | |||||||||
Other,
net
|
(12,324 | ) | (5,326 | ) | (3,030 | ) | ||||||
Changes
in operating assets and liabilities, net of effect of
acquisitions:
|
||||||||||||
Trade
accounts receivable
|
(1,208 | ) | 12,991 | 64,981 | ||||||||
Other
receivables
|
22,495 | (13,464 | ) | (6,493 | ) | |||||||
Inventories
|
(11,772 | ) | 1,193 | (12,967 | ) | |||||||
Voyages
in progress
|
(17,068 | ) | 51,067 | 54,421 | ||||||||
Prepaid
expenses and accrued income
|
3,341 | (4,231 | ) | 2,144 | ||||||||
Trade
accounts payable
|
47,830 | 8,191 | 1,114 | |||||||||
Accrued
expenses
|
17,241 | 4,777 | 7,126 | |||||||||
Deferred
charter revenue
|
2,441 | 8,179 | 2,689 | |||||||||
Other,
net
|
7,483 | (16,564 | ) | 5,781 | ||||||||
Net
cash provided by operating activities
|
545,810 | 831,556 | 980,050 | |||||||||
Investing
activities
|
||||||||||||
Maturity
(placement) of restricted cash
|
12,674 | 13,730 | (44,183 | ) | ||||||||
Additions
to newbuildings, vessels and equipment
|
(337,774 | ) | (569,819 | ) | (558,163 | ) | ||||||
Proceeds
from sale of vessels and equipment
|
503,407 | 275,190 | 250,339 | |||||||||
Insurance
proceeds from loss of vessels and equipment
|
- | 12,173 | - | |||||||||
Investments
in associated companies
|
(60,510 | ) | (3,431 | ) | (2,610 | ) | ||||||
Dividends
received from associated companies
|
255 | 1,318 | 20,911 | |||||||||
Purchase
of minority interest
|
- | (7,198 | ) | (33,083 | ) | |||||||
Proceeds
from sale of investments in associated companies
|
116,631 | - | - | |||||||||
Receipts
from finance leases and loans receivable
|
5,564 | 12,562 | 7,051 | |||||||||
Purchases
of other assets
|
(43,375 | ) | (71,067 | ) | (168,038 | ) | ||||||
Proceeds
from sale of other assets
|
162,392 | 154,409 | 152,752 | |||||||||
Proceeds
from issuance of shares in subsidiary
|
- | 7,800 | - | |||||||||
Proceeds
from sale of newbuilding contracts
|
- | 9,769 | 16,800 | |||||||||
Sale
of subsidiary, net of cash sold
|
38, 308 | - | - | |||||||||
Cash
effect of deconsolidation of subsidiary
|
(146,435 | ) | - | - | ||||||||
Net
cash provided by (used in) investing activities
|
251,137 | (164,564 | ) | (358,224 | ) | |||||||
Financing
activities
|
||||||||||||
Proceeds
from long-term debt
|
127,188 | 539,748 | 1,660,503 | |||||||||
Repayments
of long-term debt
|
(165,108 | ) | (420,925 | ) | (1,347,217 | ) | ||||||
Payment
of obligations under capital leases
|
(130,362 | ) | (24,706 | ) | (22,230 | ) | ||||||
Debt
fees paid
|
(1,406 | ) | (2,230 | ) | (7,405 | ) | ||||||
Cash
dividends paid including amounts paid to minority interest
|
(656,008 | ) | (654,480 | ) | (909,574 | ) | ||||||
Net
cash used in financing activities
|
(825,696 | ) | (562,593 | ) | (625,923 | ) | ||||||
Net
(decrease) increase in cash and cash
equivalents
|
(28,749 | ) | 104,399 | (4,097 | ) | |||||||
Cash
and cash equivalents at beginning of year
|
197,181 | 92,782 | 96,879 | |||||||||
Cash
and cash equivalents at end of year
|
168,432 | 197,181 | 92,782 | |||||||||
Supplemental
disclosure of cash flow information:
|
||||||||||||
Interest
paid, net of interest capitalized
|
206,495 | 207,610 | 225,053 | |||||||||
Income
taxes paid
|
215 | 62 | 46 |
2007
|
2006
|
2005
|
|||||||||||
NUMBER
OF SHARES OUTSTANDING
|
|||||||||||||
Balance
at beginning and end of year
|
74,825,169 | 74,825,169 | 74,825,169 | ||||||||||
SHARE
CAPITAL
|
|||||||||||||
Balance
at beginning and end of year
|
187,063 | 187,063 | 187,063 | ||||||||||
ADDITIONAL
PAID IN CAPITAL
|
|||||||||||||
Balance
at beginning of year
|
494,067 | 494,067 | 494,067 | ||||||||||
Shares
issued
|
- | - | - | ||||||||||
Shares
bought back and cancelled
|
- | - | - | ||||||||||
Stock
option expense
|
962 | - | - | ||||||||||
Transfer
to contributed surplus
|
(480,787 | ) | - | - | |||||||||
Balance
at end of year
|
14,242 | 494,067 | 494,067 | ||||||||||
CONTRIBUTED
SURPLUS
|
|||||||||||||
Balance
at beginning of year
|
(8,145 | ) | 40,720 | 74,060 | |||||||||
Contribution
from related party
|
- | - | 85,364 | ||||||||||
Cash
dividends
|
(212,896 | ) | (35,634 | ) | (203,643 | ) | |||||||
Minority
interest in deemed equity contributions and deemed
dividends
|
(11,386 | ) | (13,231 | ) | 84,939 | ||||||||
Transfer
from additional paid in capital
|
480,787 | - | - | ||||||||||
Balance
at end of year
|
248,360 | (8,145 | ) | 40,720 | |||||||||
ACCUMULATED
OTHER COMPREHENSIVE LOSS
|
|||||||||||||
Balance
at beginning of year
|
(4,425 | ) | (6,684 | ) | 5,414 | ||||||||
Other
comprehensive income (loss)
|
729 | 2,259 | (12,098 | ) | |||||||||
Balance
at end of year
|
(3,696 | ) | (4,425 | ) | (6,684 | ) | |||||||
RETAINED
EARNINGS
|
|||||||||||||
Balance
at beginning of year
|
- | - | 157,364 | ||||||||||
Net
income
|
570,418 | 516,000 | 606,839 | ||||||||||
Cash
dividends
|
(408,196 | ) | (488,158 | ) | (552,322 | ) | |||||||
Stock
dividends
|
(162,222 | ) | (27,842 | ) | (211,881 | ) | |||||||
Balance
at end of year
|
- | - | - | ||||||||||
TOTAL
STOCKHOLDERS’ EQUITY
|
445,969 | 668,560 | 715,166 | ||||||||||
COMPREHENSIVE
INCOME
|
|||||||||||||
Net
income
|
570,418 | 516,000 | 606,839 | ||||||||||
Unrealised
(loss) gains from marketable securities
|
(595 | ) | 1,721 | (11,877 | ) | ||||||||
Foreign
currency translation
|
1,324 | 538 | (221 | ) | |||||||||
Other
comprehensive income
|
729 | 2,259 | (12,098 | ) | |||||||||
Comprehensive
income
|
571,147 | 518,259 | 594,741 |
1.
|
GENERAL
|
Frontline
Ltd. (the “Company” or “Frontline”) is a Bermuda based shipping company
engaged primarily in the ownership and operation of oil tankers, including
oil/bulk/ore (“OBO”) carriers. The Company operates tankers of two sizes:
very large crude carriers (“VLCCs”) which are between 200,000 and 320,000
deadweight tons (“dwt”), and Suezmaxes, which are vessels between 120,000
and 170,000 dwt. The Company operates primarily through subsidiaries
and partnerships located in Bermuda, Isle of Man, Liberia, Norway,
Singapore, Cayman Islands, the United Kingdom and the Bahamas. The Company
is also involved in the charter, purchase and sale of
vessels.
|
|
The
Company’s ordinary shares are listed on the New York Stock Exchange, the
Oslo Stock Exchange and the London Stock Exchange.
|
|
In
October 2003, the Company established Ship Finance International Limited
(“Ship Finance”) in Bermuda. Through transactions executed in
January 2004, the Company transferred to Ship Finance ownership of 46
vessel-owning entities each owning one vessel and its corresponding
financing, and one entity owning an option to acquire a VLCC. The Company
then leased these vessels back on long-term charters.
|
|
Since
May 2004, the Company has distributed its holding of Ship Finance to its
shareholders and in March 2007, the Company distributed the majority of
its remaining 11.1% shareholding to its shareholders. The Company still
holds 73,383 shares in Ship Finance which represents 0.01% of Ship
Finance’s total shares. Prior to the final distribution of shares in March
2007, the Company consolidated Ship Finance under the provisions of FASB
Interpretation No. 46 (revised December 2003) Consolidation of Variable
Interest Entities, an Interpretation of ARB No. 51 (“FIN 46(R)”).
Subsequent to the distribution in March 2007, the Company no longer
consolidates Ship Finance. Refer to Note 4 for further
information.
|
|
In
January 2007, the Company’s wholly owned subsidiary Sealift Ltd
(“Sealift”) completed a private placement raising $180.0 million in
equity. The Company participated by investing $60.0 million and as a
result of the private placement, its shareholding was reduced to 33.3%.
The Company consequently began accounting for its investment under the
equity method. Sealift used the proceeds from the private placement along
with the proceeds from a $110.0 million bond facility, $120.0 million of a
$240.0 million term loan facility and short term sellers’ credit of $80
million from the Company, to acquire from the Company four single hull
vessels to be converted to heavy lift vessels and two Suezmax vessels. The
private placement discussed above was conditional on the acquisition of
the assets described above being effective and the sellers credit is
payable to the Company upon the completion and delivery of each of the
last two converted vessels with $40 million allocated to each vessel. In
May 2007, Sealift acquired Dockwise Ltd (“Dockwise”) and immediately
completed another private placement for 39.8 million shares, of which the
Company subscribed for five million shares. The Company’s investment was
reduced to 17.1% as a result of these transactions. In July 2007,
Sealift changed its name to Dockwise. In October 2007, the Company sold
its entire shareholding in Dockwise. Refer to Note 27 for further
information.
|
|
In
February 2007, the Company’s wholly owned subsidiary Sea Production Ltd
(“Sea Production”) completed a private placement raising $180.0 million in
equity and simultaneously acquired the Company’s floating production
activities. The Company subscribed for 28.3% of the shares and
consequently accounted for its investment under the equity
method. In June 2007, the Company disposed of its entire
shareholding in Sea Production. Refer to Note 27 for further
information.
|
|
2.
|
ACCOUNTING
POLICIES
|
Basis
of accounting
|
|
The
consolidated financial statements are prepared in accordance with
accounting principles generally accepted in the United States. The
consolidated financial statements include the assets and liabilities of
the Company and its subsidiaries and certain variable interest entities in
which the Company is deemed to be the primary beneficiary. All
intercompany balances and transactions have been eliminated on
consolidation.
|
|
A
variable interest entity (“VIE”) is a legal entity where either (a) equity
interest holders as a group lack the characteristics of a controlling
financial interest, including: decision making ability and an interest in
the entity's residual risks and rewards or (b) the equity holders have not
provided sufficient equity investment to permit the entity to finance its
activities without additional subordinated financial support,
or where (c) the voting rights of some investors are not
proportional to their obligations to absorb the expected losses of the
entity, their rights to receive the expected residual returns of the
entity, or both and substantially all of the entity's activities either
involve or are conducted on behalf of an investor that has
disproportionately few voting rights. FIN 46(R) requires a variable
interest entity to be consolidated if any of its interest holders are
entitled to a majority of the entity's residual return or are exposed to a
majority of its expected losses.
|
|
Investments
in companies over which the Company exercises significant influence but
does not consolidate are accounted for using the equity method. The
Company records its investments in equity-method investees in the
consolidated balance sheets as “Investment in unconsolidated subsidiaries
and associated companies” and its share of the investees’ earnings or
losses in the consolidated statements of operations as “Share in results
of unconsolidated subsidiaries and associated companies”. The excess, if
any, of purchase price over book value of the Company’s investments in
equity method investees is included in the accompanying consolidated
balance sheets in “Investment in unconsolidated subsidiaries and
associated companies”.
|
|
Investments
in which the Company has a majority shareholding but which it does not
control, due to the participating rights of minority shareholders, are
accounted for using the equity method.
|
|
The
preparation of financial statements in accordance with generally accepted
accounting principles requires that management make estimates and
assumptions affecting the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those
estimates.
|
|
Cash
and cash equivalents
|
|
For
the purposes of the consolidated statements of cash flows, all demand and
time deposits and highly liquid, low risk investments with original
maturities of three months or less are considered equivalent to
cash.
|
|
Restricted
cash
|
|
Restricted
cash consists of bank deposits which may only be used to settle certain
pre-arranged loan or lease payments or minimum deposits which must be
maintained in accordance with contractual arrangements.
|
|
Marketable
securities
|
|
Marketable
equity securities held by the Company are considered to be
available-for-sale securities and as such are carried at fair value with
resulting unrealised gains and losses, net of deferred taxes if any,
recorded as a separate component of other comprehensive income in
stockholders’ equity.
|
|
Inventories
|
|
Inventories
comprise principally of fuel and lubricating oils and are stated at the
lower of cost and market value. Cost is determined on a first-in,
first-out basis.
|
Investment
in finance leases
|
|
Certain
vessels have been chartered under agreements that are classified as direct
financing leases. The minimum payments under the charter agreements are
recorded as the gross investment in the finance lease. The
difference between the gross investment in the finance lease and the cost
of the vessel is recorded as unearned income. Throughout the
term of the charter agreement, the Company records as revenue interest
income and unearned income. This unearned income is amortised to income
over the life of the charter agreement to produce a constant periodic rate
of return on the net investment in the finance lease.
|
|
Vessels
and equipment
|
|
The
cost of the vessels less estimated residual value is depreciated on a
straight-line basis over the vessels’ estimated remaining economic useful
lives. The estimated economic useful life of the Company’s double hull
vessels is 25 years and for single hull vessels is either 25 years or the
vessel’s anniversary date in 2015, whichever comes first. Other equipment
is depreciated over its estimated remaining useful life, which
approximates five years.
|
|
Vessels
and equipment under capital lease
|
|
The
Company charters in certain vessels under agreements that are classified
as capital leases. Depreciation of vessels under capital lease is included
within depreciation and amortisation expense in the consolidated statement
of operations. Vessels under capital lease are depreciated on a
straight-line basis over the vessels’ remaining economic useful lives or
on a straight-line basis over the term of the lease. The method applied is
determined by the criteria by which the lease has been assessed to be a
capital lease.
|
|
Newbuildings
|
|
The
carrying value of the vessels under construction (“Newbuildings”)
represents the accumulated costs to the balance sheet date which the
Company has had to pay by way of purchase instalments and other capital
expenditures together with capitalised interest and associated finance
costs. No charge for depreciation is made until the vessel is put into
operation.
|
|
Vessel
purchase options
|
|
Vessel
purchase options are capitalised at the time option contracts are acquired
or entered into. The Company reviews expected future cash flows, which
would result from the exercise of each option contract on a contract by
contract basis to determine whether the carrying value of the option is
recoverable. If the expected future cash flows are less than the carrying
value of the option plus further costs to delivery, a provision is made to
write down the carrying value of the option to the recoverable amount. The
carrying value of each option payment is written off as and when the
Company adopts a formal plan not to exercise the option. Purchase price
payments are capitalised and the total of the option payment, if any, and
purchase price payment is transferred to cost of vessels, upon exercise of
the option and delivery of the vessel to the Company.
|
|
Impairment
of long-lived assets
|
|
The
carrying value of long-lived assets that are held and used by the Company
are reviewed whenever events or changes in circumstances indicate that the
carrying amount of an asset may no longer be appropriate. The Company
assesses recoverability of the carrying value of the asset by estimating
the future net cash flows expected to result from the asset, including
eventual disposition. If the future net cash flows are less than the
carrying value of the asset, an impairment loss is recorded equal to the
difference between the asset’s carrying value and fair value. In
addition, long-lived assets to be disposed of are reported at the lower of
carrying amount and fair value less estimated costs to
sell.
|
|
Deferred
charges
|
|
Loan
costs, including debt arrangement fees, are capitalised and amortised on a
straight-line basis over the term of the relevant loan. The straight line
basis of amortisation approximates the effective interest method in the
Company’s consolidated statement of operations. Amortisation of loan costs
is included in interest expense. If a loan is repaid early, any
unamortised portion of the related deferred charges is charged against
income in the period in which the loan is
repaid.
|
Discount
on loans
|
|
Discount
on issue of certain of the Company’s long-term debt is being amortised
over the respective periods to maturity of the debt.
|
|
Trade
accounts receivable
|
|
Trade
and other receivables are presented net of allowances for doubtful
balances. If amounts become uncollectible, they are charged against income
when that determination is made.
|
|
Revenue
and expense recognition
|
|
Revenues
and expenses are recognised on the accruals basis. Revenues are generated
from freight billings, time charter and bareboat charter hires. Voyage
revenues and expenses are recognised ratably over the estimated length of
each voyage and, therefore, are allocated between reporting periods based
in the relative transit time in each period. The impact of recognising
voyage expenses ratably over the length of each voyage is not materially
different on a quarterly and annual basis from a method of recognising
such costs as incurred. Probable losses on voyages are provided for in
full at the time such losses can be estimated. Time charter and bareboat
charter revenues are recorded over the term of the charter as a service is
provided. The Company uses a discharge-to-discharge basis in determining
percentage of completion for all spot voyages and voyages servicing
contracts of affreightment whereby it recognises revenue rateably from
when product is discharged (unloaded) at the end of one voyage to when it
is discharged after the next voyage. The Company does not begin
recognising revenue until a charter has been agreed to by a customer and
the Company, even if the vessel has discharged its cargo and is sailing to
the anticipated load port on its next voyage.
|
|
Amounts
receivable or payable arising from profit sharing arrangements are accrued
based on amounts earned as of the reporting date. Profit share income
represents vessel earnings earned by the Company’s customers in excess of
market rates. Profit share expense represents amounts due to Ship Finance
based on 20% of the excess of vessel revenues earned by the
Company over the base hire paid to Ship Finance for chartering in the
vessels.
|
|
Revenues
and voyage expenses of the vessels operating in pool arrangements are
pooled and the resulting net pool revenues, calculated on a time charter
equivalent basis, are allocated to the pool participants according to an
agreed formula. Formulae used to allocate net pool revenues
vary among different pools but generally allocate revenues to pool
participants on the basis of the number of days a vessel operates in the
pool with weighting adjustments made to reflect vessels’ differing
capacities and performance capabilities. The same revenue and
expense principles stated above are applied in determining the pool’s net
pool revenues. Certain pools are responsible for paying voyage
expenses and distribute net pool revenues to the
participants. Certain pools require the participants to pay and
account for voyage expenses, and distribute gross pool revenues to the
participants such that the participants’ resulting net pool revenues are
equal to net pool revenues calculated according to the agreed
formula. The Company accounts for gross pool revenues allocated
by these pools as “pool revenues” which are included in voyage
revenues in its consolidated statements of
operations.
|
|
Gain
on sale of assets
|
|
Gain
on sale of assets includes gains from the sale of vessels, gains from the
termination of leases and gains from the sale of heavy lift conversion
projects. Gains from the sale of assets are recognised when the vessel has
been delivered and all risks have been transferred and is determined by
comparing the proceeds received with the carrying value of the vessel.
Gains from the termination of leases are recognised when the lease is
effectively terminated and the vessel has been redelivered to the owner.
Gains from sale of heavy lift conversion projects are recognised as each
converted vessel is delivered. The amount recognised is the
gain allocated to each vessel that is not contingent upon future
events. Deferred gains are recorded as Other Current
Liabilities.
|
|
Drydocking
|
|
Normal
vessel repair and maintenance costs are expensed when incurred. The
Company recognises the cost of a drydocking at the time the drydocking
takes place, that is, it applies the “expense as incurred”
method.
|
|
Derivatives
|
|
The
Company may enter into interest rate swap transactions to hedge a portion
of its exposure to floating interest rates. These transactions involve the
conversion of floating rates into fixed rates over the life of the
transactions without an exchange of underlying principal. The fair values
of the interest rate swap contracts are recognised as assets or
liabilities with changes in fair values recognised in the consolidated
statements of operations.
|
|
The
Company may enter into forward freight contracts and options in order to
hedge exposure to the spot market for certain trade routes and in some
cases, for speculative purposes. These transactions involve entering into
a contract to swap theoretical market index based voyage revenues for a
fixed daily rate. The fair values of the forward freight contracts are
recognised as assets or liabilities with changes in fair values recognised
in the consolidated statements of operations.
|
|
Financial
instruments
|
|
In
determining the fair value of its financial instruments, the Company uses
a variety of methods and assumptions that are based on market conditions
and risks existing at each balance sheet date. For the majority of
financial instruments, including most derivatives and long-term debt,
standard market conventions and techniques such as options pricing models
are used to determine fair value. All methods of assessing fair value
result in a general approximation of value, and such value may never
actually be realised.
|
|
Foreign
currencies
|
|
The
functional currency of the Company and the majority of its subsidiaries is
the U.S. dollar as the majority of revenues and expenditures are
denominated in U.S. dollars. The Company’s reporting currency is also U.S.
dollars. For subsidiaries that maintain their accounts in currencies other
than U.S. dollars, the Company uses the current method of translation
whereby the statements of operations are translated using the average
exchange rate and the assets and liabilities are translated using the year
end exchange rate. Foreign currency translation gains or losses are
recorded as a separate component of other comprehensive income in
stockholders’ equity.
|
|
Transactions
in foreign currencies during the year are translated into U.S. dollars at
the rates of exchange in effect at the date of the transaction. Foreign
currency monetary assets and liabilities are translated using rates of
exchange at the balance sheet date. Foreign currency non-monetary assets
and liabilities are translated using historical rates of exchange. Foreign
currency transaction gains or losses are included in the consolidated
statements of operations.
|
|
Share-based
payments
|
|
The
Company accounts for share based payments in accordance with SFAS 123(R)
Share-Based
Payments
(“FAS 123(R)”). Accordingly, the Company expenses the
fair value of stock options issued to employees over the period in which
the options vest.
|
|
Earnings
per share
|
|
Basic
earnings per share (“EPS”) is computed based on the income available to
common stockholders and the weighted average number of shares outstanding
for basic EPS. Diluted EPS includes the effect of the assumed conversion
of potentially dilutive instruments.
|
|
Issuance
of shares by a subsidiary/ associate
|
|
The
Company recognises a profit when its subsidiary or associate issues
stock to third parties at a price per share in excess of its carrying
amount if such profit is realisable. If such profit is not
realisable, it is recorded as an increase to contributed
surplus.
|
Reclassification
|
|
Effective
2007, the Company has elected to reclassify certain balances in its
consolidated financial statements. The Company has reclassified
commissions paid on some of the Company’s time charters which has resulted
in a decrease in ship operating expenses and an increase of voyage
expenses of $2.8 million in the year ended December 31, 2006. Effective
2007, the Company has elected to separately disclose related party
balances which were previously reported in other receivables and other
current liabilities and to separately disclose additional paid in capital
which was previously reported within contributed surplus. Prior period
comparatives have been reclassified to conform to the current year
presentation.
|
|
3.
|
RECENT
ACCOUNTING PRONOUNCEMENTS
|
In
September 2006, the Financial Accounting Standards Board (“FASB”) issued
Statement of Financial Accounting Standard No. 157, Fair Value Measurements
(“FAS 157”). FAS 157 establishes a single authoritative definition of
fair value, sets out a framework for measuring fair value and expands on
required disclosures about fair value measurement under other accounting
pronouncements that require or permit fair value measurements.
Accordingly, this statement does not require any new fair value
measurements. FAS 157 is effective for fiscal years beginning after
December 15, 2007 and interim periods within such years. In February
2008, the FASB issued a staff position that delays the effective date of
FAS 157 for all nonfinancial assets and liabilities except for those
recognised or disclosed at least annually with the revised effective date
being fiscal years beginning after November 15, 2008. Adoption of FAS 157
is not expected to have a material effect on the Company’s consolidated
financial statements.
|
|
In
February 2007, the FASB issued Statement of Financial Accounting Standard
No. 159, The Fair
Value Option for Financial Assets and Financial Liabilities Including an
Amendment of FASB Statement No. 115 (“FAS 159”). FAS 159
allows entities to choose to measure many financial instruments
and certain other items at fair value, with unrealised gains and losses
related to these financial instruments being reported in earnings at each
subsequent reporting date. FAS 159 is effective for fiscal years beginning
after November 15, 2007. Adoption of FAS 159 on January 1, 2008 is
not expected to have a material effect on the Company’s consolidated
financial statements.
|
|
In
December 2007, the FASB issued Statement of Financial Accounting Standard
No. 141 (revised 2007), Business Combinations
(“FAS 141(R)”). FAS 141(R) establishes the principles and requirements for
how an acquirer recognises and measures the identifiable assets acquired,
the liabilities assumed, the noncontrolling interest in the acquiree and
the goodwill acquired. FAS 141(R) requires the acquirer in a business
combination to:
|
·
|
recognise
100% of the fair values of acquired assets, including goodwill, and
assumed liabilities even if the acquirer has not acquired 100% of the
target entity
|
·
|
apply
fair value to contingent consideration arrangements at the acquisition
date
|
·
|
expense
transaction costs as incurred rather than including as part of the fair
value of an acquirer’s interest
|
·
|
fair
value certain pre-acquisition contingencies such as environmental or legal
issues
|
·
|
limit
the accrual of the costs for a restructuring plan in purchase
accounting
|
FAS
141(R) is effective prospectively to business combinations where the
acquisition date is on or after the beginning of the first annual
reporting period beginning on or after December 15, 2008. Early
adoption is not permitted. Adoption of FAS 141(R) is not expected to have
a material effect on the Company’s consolidated financial
statements.
|
|
In
December 2007, the FASB issued Statement of Financial Accounting
Standard No. 160, Non controlling Interest in
Consolidated Financial Statements, an amendment of ARB No. 51
(“FAS 160”). FAS 160 clarifies the classification of non controlling
interests (i.e. minority owners’ interests in subsidiaries) in
consolidated balance sheets and the accounting for and reporting of
transactions between the reporting entity and holders of such non
controlling interests. FAS 160 requires
that:
|
·
|
non
controlling interests are reported as an element of consolidated equity,
thereby removing the current practice of classifying minority interest
within the mezzanine section of the balance
sheet
|
·
|
reported
net income will consist of the total income of all consolidated
subsidiaries, with separate disclosure on the face of the income statement
of the split of that income between the controlling and non controlling
interests
|
·
|
movements
in the non controlling ownership interest amount will be accounted for as
equity transactions. If the controlling interest loses control and
deconsolidates a subsidiary, full gain or loss on the transition will be
recognised
|
SFAS
160 is effective prospectively for fiscal years beginning after
December 15, 2008. Early adoption is not permitted. The following
provisions are required to be adopted
retrospectively:
|
·
|
non
controlling interests are required to be reclassified from the mezzanine
section to equity in the consolidated balance sheet
|
·
|
consolidated
net income must be recast to include net income attributable to both
controlling and non controlling
interests.
|
Adoption
of FAS 160 will result in the Company reporting minority interest as a
component of equity in the balance sheet.
|
|
4.
|
DECONSOLIDATION
OF SHIP FINANCE
|
The
Company distributed the majority of its remaining shareholding of Ship
Finance in March 2007 and no longer consolidates Ship Finance as of March
31, 2007.
|
|
FIN
46(R) was applied to Ship Finance as a holding company and to each of its
subsidiaries. Ship Finance was determined to be the primary beneficiary of
its subsidiaries with the exception of the Front Shadow where Golden Ocean
Group Limited (“Golden Ocean”), as the lessee, was determined to be the
primary beneficiary. As a result, these subsidiaries are being
consolidated or accounted for under the equity method by Ship Finance as
appropriate. The Company was determined to be the primary beneficiary of
the holding company Ship Finance as a result of the variable interests
held by the Company and its related parties. Consequently, Ship Finance
and its subsidiaries were consolidated until Frontline distributed the
majority of its remaining shares in Ship Finance.
|
|
Under
FIN 46(R), the primary beneficiary should reconsider whether it is still
the primary beneficiary if it sells or otherwise disposes of its variable
interests to unrelated parties. As such, the Company’s distribution of
shares in March is a reconsideration event and it was determined that the
Company was no longer the primary beneficiary of Ship Finance.
Accordingly, the Company is no longer consolidating Ship Finance as of
March 31, 2007.
|
|
A
summary of the major changes to the financial statements of the Company is
as follows:
|
·
|
Vessels
leased from Ship Finance which were previously reported as vessels and
equipment are now reported as vessels under capital
lease
|
·
|
Capital
lease obligations with Ship Finance which were previously eliminated on
consolidation are reported as liabilities with related interest recorded
in the consolidated statement of
operations
|
·
|
Debt
incurred by Ship Finance, which was previously reported as debt of the
Company, is no longer reported
|
·
|
Derivative
instruments held by Ship Finance are no longer
reported
|
·
|
Minority
interest expense relating to Ship Finance is no longer
reported
|
·
|
Profit
share expense relating to amounts due to Ship Finance is now presented in
the consolidated statement of
operations
|
·
|
Results
from Ship Finance’s container ships and jack-up rigs are reported as
discontinued operations in the years ended December 31, 2007, 2006 and
2005
|
Prior
to the deconsolidation of Ship Finance, items of expenditure incurred by
Ship Finance which have been recorded in the Company’s consolidated
statement of cash flows for the year ended December 31, 2007
include:
|
·
|
Purchase
of the container ship Horizon Hawk for $56.8
million
|
·
|
Payments
totalling $126.5 million relating to Ship Finance’s second jack up rig
West Prospero
|
·
|
Cash
from debt draw downs totalling $127.2
million
|
·
|
Debt
repayments totalling $122.4 million
|
5. | SEGMENT INFORMATION |
The
Company and the chief operating decision maker (“CODM”) measure
performance based on the Company’s overall return to shareholders based on
consolidated net income. Consequently, the Company has only one reportable
segment: tankers The tankers segment includes crude oil
tanker vessels and OBO or oil/bulk/ore vessels. Both types of vessel are
managed as part of this one segment.
|
|
The consolidated financial statements include the results of rigs and containerships as discontinued operations. | |
The Company’s management does not evaluate performance by geographical region as this information is not meaningful. |
The Company performs in two markets, the wet market whereby crude oil is transported, and the dry market whereby dry cargo is transported. An analysis of revenues from these services is as follows: |
(in thousands of $) | 2007 | 2006 | 2005 | ||||||||||
Total
operating revenues – wet market
|
1,171,000 | 1,461,901 | 1,387,009 | ||||||||||
Total
operating revenues – dry market
|
120,170 | 90,699 | 104,668 |
During
the year ended December 31, 2007, the Company reported total income from
one customer of $247.3 million which represented approximately 19% of
consolidated operating revenues (2006: one customer which represented
approximately 13% and 2005: one customer which represented approximately
10.4%). These revenues are reported under the tanker
segment.
|
6.
|
TAXATION
|
Bermuda
|
|
Under
current Bermuda law, the Company is not required to pay taxes in Bermuda
on either income or capital gains. The Company has received written
assurance from the Minister of Finance in Bermuda that, in the event of
any such taxes being imposed, the Company will be exempted from taxation
until the year 2016.
|
|
United
States
|
|
The
Company does not accrue U.S. income taxes as, in the opinion of U.S.
counsel, the Company is not engaged in a U.S. trade or business and is
exempted from a gross basis tax under Section 883 of the U.S. Internal
Revenue Code.
|
|
A
reconciliation between the income tax expense resulting from applying the
U.S. Federal statutory income tax rate and the reported income tax expense
has not been presented herein as it would not provide additional useful
information to users of the financial statements as the Company’s net
income is subject to neither Bermuda nor U.S. tax.
|
|
Other
Jurisdictions
|
|
Certain
of the Company’s subsidiaries in Singapore, Norway and the United
Kingdom are subject to taxation in their respective jurisdictions.
The tax paid by subsidiaries of the Company that are subject to taxation
is not material.
|
|
The
Company adopted FASB Interpretation No. 48 Accounting for Uncertainty in
Income Taxes (“FIN 48”) on January 1, 2007. FIN 48 clarifies the
accounting for uncertainty in income taxes recognised in financial
statements in accordance with Statement of Financial Accounting Standard
109 Accounting for
Income Taxes. FIN 48 requires companies to determine whether it is
more likely than not that a tax position taken or expected to be taken in
a tax return will be sustained upon examination. If a tax position meets
the more likely than not recognition threshold, it is measured to
determine the amount of benefit to recognise in the financial statements.
The Company has not recognised any additional liabilities or expenses on
adoption of FIN 48 and does not have any unrecognised tax benefits,
material accrued interest or penalties relating to income
taxes.
|
|
7.
|
EARNINGS
PER SHARE
|
The
computation of basic earnings per share (“EPS”) is based on the weighted
average number of shares outstanding during the year. The computation of
diluted EPS assumes the foregoing and the exercise of stock options using
the treasury stock method.
|
|
The
components of the numerator for the calculation of basic EPS and diluted
EPS for net income from continuing operations and net income are as
follows:
|
(in
thousands of $)
|
2007
|
2006
|
2005
|
|||||||||
Net
income from continuing operations
|
564,976 | 502,486 | 592,743 | |||||||||
Discontinued
operations
|
5,442 | 13,514 | 14,096 | |||||||||
Net
income available to stockholders
|
570,418 | 516,000 | 606,839 |
The
components of the denominator for the calculation of basic EPS and diluted
EPS are as follows:
|
(in
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Basic
earnings per share:
|
||||||||||||
Weighted
average number of ordinary shares outstanding
|
74,825 | 74,825 | 74,825 | |||||||||
Diluted
earnings per share:
|
||||||||||||
Weighted
average number of ordinary shares outstanding
|
74,825 | 74,825 | 74,825 | |||||||||
Stock
options
|
42 | - | - | |||||||||
74,867 | 74,825 | 74,825 |
2007
|
2006
|
2005
|
||||||||||
Anti-dilutive
options
|
- | 100,000 | - |
The
Company has reclassified 2007 and prior years for discontinued operations
relating to container ships and rigs. The effect on EPS of this
reclassification is as follows:
|
(in
thousands of $)
|
2007
|
2006
|
2005
|
|||||||||
Discontinued
operations – containers and rigs
|
5,442 | 13,514 | 5,311 | |||||||||
Basic
and diluted EPS – containers and rigs
|
$ | 0.07 | $ | 0.18 | $ | 0.07 | ||||||
Discontinued
operations – drybulk
|
- | - | 8,785 | |||||||||
Basic
and diluted EPS – drybulk
|
- | - | $ | 0.12 |
8.
|
LEASES
|
As
of December 31, 2007, the Company leased in 56 vessels on long-term time
charters and bareboat charters from third parties and related
parties. Three of these leases are classified as operating
leases and 53 as capital leases. With the exception of
the Company’s long-term leases with Ship Finance, the Company’s long-term
leases of vessels generally contain optional renewal periods and purchase
and put options.
|
|
Rental
expense
|
|
Charter
hire payments to third parties for certain contracted-in vessels are
accounted for as operating leases. The Company is also committed to make
rental payments under operating leases for office premises. The future
minimum rental payments under the Company’s non-cancellable operating
leases are as follows:
|
(in
thousands of $)
|
||||
Year
ending December 31,
|
||||
2008
|
38,857 | |||
2009
|
35,786 | |||
2010
|
34,067 | |||
2011
|
27,845 | |||
2012
|
8,741 | |||
2013
and later
|
5,928 | |||
Total
minimum lease payments
|
151,224 |
Total
rental expense for operating leases was $59.0 million, $26.5 million and
$12.9 million for the years ended December 31, 2007, 2006 and 2005,
respectively.
|
The
following table discloses information about the terms of the Company’s
long term leases for vessels contracted in which are accounted for as
operating leases:
|
Vessel
Type
|
Expiry
of Mandatory Lease Period
|
Extended
Lease Periods at Lessor’s Option
|
Extended
Lease Periods at Company’s Option
|
Company’s
Purchase Option Periods
|
Lessor’s
Put Option Exercise Date
|
|||||||||
Front
Warrior (Suezmax)
|
2007
|
2008-2011 | 2010-2011 | 2007- 2011 |
2011
|
|||||||||
Hampstead
|
2012
|
none
|
none
|
none
|
none
|
|||||||||
Kensington
|
2011
|
none
|
none
|
none
|
none
|
The
lease for Front Warrior was extended for an additional two years at the
lessor’s option on January 1, 2008. The minimum lease payments for this
optional period have been included in the analysis
above.
|
|
A
liability for put options on vessels leased on operating leases is
recorded at such time that market conditions make it likely that a put
option will be exercised on the exercise date. A liability is
recognised based on the amount, if any, by which the put option price
exceeds the fair market value of the related vessel. As of December 31,
2007, no such liability had arisen.
|
|
Nine
of the vessels leased by the Company are leased from special purpose
lessor entities which were established and are owned by independent third
parties who provide financing through debt and equity participation. Each
entity owns one vessel, which is leased to the Company, and has no other
activities. Prior to the adoption of FIN 46(R), these special
purpose entities were not consolidated by Frontline. One of these leases
is accounted for as operating leases and eight of these leases are
accounted for as capital leases. The Company has determined
that due to the existence of certain put and call options over the leased
vessels, these entities are variable interest entities. The
determination of the primary beneficiary of a variable interest entity
requires knowledge of the participations in the equity of that entity by
individual and related equity holders. Our lease agreements
with the leasing entities do not give us any right to obtain this
information and the Company has been unable to obtain this information by
other means. Accordingly the Company is unable to determine the
primary beneficiary of these leasing entities. As of December 31, 2007,
the original cost to the lessor of the assets under such arrangements was
$618.5 million. As of December 31, 2007 and 2006, the Company's residual
value guarantees associated with these leases, which represent the maximum
exposure to loss, are $85.0 million.
|
|
The
following table discloses information about the Company’s activity with
these non-consolidated lessor entities in the three year period ended
December 31, 2007:
|
Year
ended December 31,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Repayments
of principal obligations under capital leases
|
28,857 | 25,142 | 22,205 | |||||||||
Interest
expense for capital leases
|
32,605 | 34,867 | 36,850 | |||||||||
Charterhire
expense for operating leases
|
5,311 | 5,402 | 5,211 |
As
of December 31, 2007, the Company leased out 34 of its vessels to third
parties on time and bareboat charters with initial periods ranging between
three months and five years. All of those leases are classified as
operating leases.
|
|
Rental
income
|
|
The
minimum future revenues to be received on time and bareboat charters which
are accounted for as operating leases and other contractually committed
income as of December 31, 2007 are as
follows:
|
(in
thousands of $)
|
Total
|
|||
2008
|
362,982 | |||
2009
|
264,508 | |||
2010
|
109,095 | |||
2011
|
28,468 | |||
2012
|
15,627 | |||
2013
and later
|
- | |||
Total
minimum lease revenues
|
780,680 |
The
cost and accumulated depreciation of the vessels leased to third parties
as of December 31, 2007 were approximately $1,825.2 million and $513.5
million, respectively, and as of December 31, 2006 were approximately
$2,167.4 million and $849.3 million, respectively. Two of the vessels
currently leased to third parties are leased in on operating leases by the
Company.
|
|
9.
|
MARKETABLE
SECURITIES
|
Marketable
securities held by the Company are equity securities considered to be
available-for-sale securities.
|
|
(in
thousands of $)
|
2007
|
2006
|
||||||
Cost
|
16,008 | 1,198 | ||||||
Net
unrealised (loss) gain
|
(324 | ) | 271 | |||||
Fair
value
|
15,684 | 1,469 |
The
net unrealised loss on marketable securities, including a component of
foreign currency translation, included in comprehensive income is $0.3
million – a decrease of $0.6 million for the year ended December 31,
2007 (2006 – net unrealised gain of $0.3 million). During the
year ended December 31, 2007, the net unrealised gain as of December 31,
2006 was released into the income statement as a result of the sale of the
shares held.
|
(in
thousands of $)
|
2007
|
2006
|
2005
|
|||||||||
Proceeds
from sale of available-for-sale securities
|
162,392 | 154,409 | 152,752 | |||||||||
Realised
gain (including amounts classified in discontinued
operations)
|
49,023 | 9,782 | 28,035 |
Realised
loss (including amounts classified in discontinued
operations)
|
(40 | ) | - | - |
The
cost of sale of available-for-sale marketable securities is calculated on
an average cost basis. Realised gains and losses are recorded as gain on
sale of securities in the consolidated statement of operations. Refer to
Note 27 for further information on gains recorded in gain on sale of
securities resulting from sales of assets not previously classified as
marketable securities.
|
10.
|
TRADE
ACCOUNTS RECEIVABLE, NET
|
Trade
accounts receivable are presented net of allowances for doubtful accounts
relating to demurrage claims amounting to $1.3 million and $3.0 million as
of December 31, 2007 and 2006 respectively.
|
|
11.
|
OTHER
RECEIVABLES
|
(in
thousands of $)
|
2007
|
2006
|
||||||
Agent
receivables
|
3,537 | 7,039 | ||||||
Claims
receivables
|
6,355 | 8,458 | ||||||
Receivable
from sale of assets
|
13,372 | 13,372 | ||||||
Other
receivables
|
5,300 | 8,466 | ||||||
28,564 | 37,335 |
Other
receivables are presented net of allowances for doubtful accounts
amounting to $nil as of December 31, 2007 and 2006.
|
|
12.
|
OTHER
CURRENT ASSETS
|
(in
thousands of $)
|
2007
|
2006
|
||||||
Security
deposits on newbuildings
|
- | 11,222 | ||||||
Other
|
64 | 349 | ||||||
Other
current assets
|
64 | 11,571 |
Security
deposits on newbuildings relate to deposits paid plus related interest
accrued by Ship Finance in relation to containership newbuildings. The
Company stopped consolidating the results of Ship Finance with effect from
March 31, 2007.
|
|
13.
|
NEWBUILDINGS
|
(in
thousands of $)
|
2007
|
2006
|
||||||
Newbuildings
|
160,298 | 166,851 |
The
carrying value of newbuildings represents the accumulated costs which the
Company has paid by way of purchase instalments and other capital
expenditures together with capitalised loan interest. Interest
capitalised in the cost of newbuildings amounted to $10.4 million in 2007
(2006: $3.6 million, 2005: $nil).
|
|
As
of December 31, 2007, there were seven newbuilding contracts representing
costs of $113.1 million (2006: six contracts representing costs of $71.0
million) and two conversion projects representing costs of $47.2 million
(2006: two projects representing costs of $95.9 million). The conversion
projects are for the conversion of two single hull Suezmax tankers into
heavy lift vessels which are already subject to a sales agreement as
discussed in Note 27.
|
|
The
conversion projects reported in 2006 were for the conversion of a single
hull Suezmax tanker into a heavy lift vessel which was sold to Dockwise in
March 2007 and the conversion of an Aframax tanker into a Floating
Production Storage and Offloading (“FPSO”) vessel which was sold to Sea
Production in February 2007.
|
14.
|
VESSELS
AND EQUIPMENT, NET
|
(in
thousands of $)
|
2007
|
2006
|
||||||
Cost
|
273,399 | 3,567,607 | ||||||
Accumulated
depreciation
|
(64,883 | ) | (1,121,329 | ) | ||||
Net
book value at end of year
|
208,516 | 2,446,278 |
Included
in the above amounts as of December 31, 2007 and 2006 is equipment with a
net book value of $3.6 million and $3.5 million respectively.
|
|
The
Company stopped consolidating the results of Ship Finance with effect from
March 31, 2007. This has resulted in a net book value of vessels totalling
$2,181.6 million that were reported as wholly owned vessels in 2006 no
longer being reported as these are now recorded as vessels under capital
lease.
|
|
Depreciation
expense for vessels and equipment was $46.3 million, $157.6 million and
$198.8 million for the years ended December 31, 2007, 2006 and 2005,
respectively, including amounts recorded in discontinued operations.
Depreciation expense for the year ended December 31, 2007 includes $32.1
million relating to vessels leased from Ship Finance which are now
accounted for as vessels under capital leases.
|
|
15.
|
VESSELS
UNDER CAPITAL LEASE, NET
|
(in
thousands of $)
|
2007
|
2006
|
||||||
Cost
|
3,153,602 | 853,169 | ||||||
Accumulated
depreciation
|
(828,813 | ) | (226,795 | ) | ||||
Net
book value at end of year
|
2,324,789 | 626,374 |
Depreciation
expense for vessels under capital lease was $174.9 million, $46.2 million
and $46.2 million for the years ended December 31, 2007, 2006 and 2005,
respectively.
|
|
The
outstanding obligations under capital leases are payable as
follows:
|
(in
thousands of $)
|
||||
Year
ending December 31,
|
||||
2008
|
345,231 | |||
2009
|
427,108 | |||
2010
|
476,348 | |||
2011
|
343,333 | |||
2012
|
241,181 | |||
2013
and later
|
1,726,150 | |||
Minimum
lease payments
|
3,559,351 | |||
Less:
imputed interest
|
(1,060,953 | ) | ||
Present
value of obligations under capital leases
|
2,498,398 |
As
of December 31, 2007, the Company held 54 vessels under capital leases
(2006 – twelve), of which, 41 are leased from Ship Finance. These leases
are for terms that range from six to 24 years.
|
|
The
Company has purchase options over eight of these vessels at certain
specified dates and the lessor has options to put these vessels to the
Company at the end of the lease term. Gains arising from the sale and
leaseback transactions have been deferred and are being amortised over the
lease terms.
|
The
following table discloses information about the terms of the Company’s
capital leases for vessels excluding those leased from Ship
Finance:
|
Vessel
Type
|
Expiry
of Mandatory Lease Period
|
Extended
Lease Periods at Lessor’s Option
|
Extended
Lease Periods at Company’s Option
|
Company’s
Purchase Option Periods
|
Lessor’s
Put Option Exercise Date
|
||||||
Front
Crown (VLCC)
|
2009
|
2010-2014 | 2013-2014 |
2009
to 2014
|
2014
|
||||||
Front
Chief (VLCC)
|
2009
|
2010-2014 | 2013-2014 |
2009
to 2014
|
2014
|
||||||
Front
Commander (VLCC)
|
2009
|
2010-2014 | 2013-2014 |
2009
to 2014
|
2014
|
||||||
Front
Eagle (VLCC)
|
2010
|
2011-2015 | 2014-2015 |
2010
to 2015
|
2015
|
||||||
Front
Melody (Suezmax)
|
2011
|
2012-2015 | 2014-2015 |
2011
to 2015
|
2015
|
||||||
Front
Symphony (Suezmax)
|
2011
|
2012-2015 | 2014-2015 |
2011
to 2015
|
2015
|
||||||
Front
Tina (VLCC)
|
2011
|
2012-2015 | 2014-2015 |
2011
to 2015
|
2015
|
||||||
Front
Commodore (VLCC)
|
2011
|
2012-2015 | 2014-2015 |
2011
to 2015
|
2015
|
||||||
British
Pioneer (VLCC)
|
2024
|
none
|
Note
(2)
|
Note
(1)
|
none
|
||||||
British
Progress (VLCC)
|
2025
|
none
|
Note
(2)
|
Note
(1)
|
none
|
||||||
British
Purpose (VLCC)
|
2025
|
none
|
Note
(2)
|
Note
(1)
|
none
|
||||||
British
Pride (VLCC)
|
2025
|
none
|
Note
(2)
|
Note
(1)
|
none
|
Put
options on vessels leased under leases classified as capital leases are
recorded as part of the lease’s minimum lease payments. Lease
liabilities are amortised so that the remaining balance at the date the
put option becomes exercisable is equal to the put option
amount. An additional liability is recognised based on the
amount, if any, by which the put option price exceeds the fair market
value of the related vessel. As of December 31, 2007 no such additional
liability had arisen.
|
(1)
|
The
Company does not have options to purchase the vessel but it has first
refusal if the vessel’s owner offers the vessel for
sale.
|
(2)
|
The
Company has the right to terminate the lease at any time but only with
permission of the charterer.
|
The
Company’s capital leases for vessels leased from Ship Finance are
long-term, fixed rate leases which extend for various periods depending on
the age of the vessels The following table discloses information about the
terms of these leases:
|
Vessel
Type
|
Expiry
of Mandatory Lease Period
|
Company’s
Optional Termination Date
|
Company’s
Purchase Option Periods
|
Lessor’s
Put Option Exercise Date
|
|||
OBO
(8 vessels)
|
2015
|
none
|
none
|
none
|
|||
Non
double hull Suezmax and VLCC (9 vessels)
|
2013
|
2010
|
none
|
none
|
|||
Double
hull Suezmax (6 vessels)
|
2017-2021 |
none
|
none
|
none
|
|||
Double
hull VLCC (18 vessels)
|
2021-2027 |
none
|
none
|
none
|
In
conjunction to the leases with Ship Finance, the Company has also entered
into charter ancillary agreements whereby the Company agrees to pay Ship
Finance a profit sharing payment equal to 20% of the charter revenues
earned by the Company in excess of the daily base charterhire paid to Ship
Finance. Subsequent to 2010, non-double hull vessels will be excluded from
this profit sharing calculation. In the year ended December 31, 2007,
total profit share due to Ship Finance was $52.5 million, of which $15.2
million was recorded in the quarter ended March 31, 2007 and subsequently
eliminated as a result of the consolidation of Ship
Finance.
|
|
The
Company is obligated to ensure that a charter service reserve be held
which can only be used to make charter payments to Ship Finance and for
reasonable working capital to meet short term voyage expenses. The charter
reserve is based on the number of vessels that the Company charters from
Ship Finance. As of December 31, 2007, the total charter service reserve
is $226.7 million and the balance is recorded as restricted cash in the
Company’s consolidated balance sheet.
|
|
16.
|
EQUITY
METHOD INVESTMENTS
|
As
of December 31, 2007, the Company had the following participation in
investments that are recorded using the equity
method:
|
2007
|
2006
|
|||||||
International
Maritime Exchange ASA
|
- | 24.49 | % | |||||
Front
Tobago Shipping Corporation
|
40.00 | % | 40.00 | % | ||||
Golden
Fountain Corporation
|
50.00 | % | 50.00 | % | ||||
Front
Shadow Inc
|
- | 100.00 | % | |||||
CalPetro
Tankers (Bahamas I) Limited
|
100.00 | % | 100.00 | % | ||||
CalPetro
Tankers (Bahamas II) Limited
|
100.00 | % | 100.00 | % |
CalPetro
Tankers (IOM) Limited
|
100.00 | % | 100.00 | % |
Summarised
balance sheet information of investees which the Company accounts for
under the equity method investees as of December 31, 2007 is as
follows:
|
(in
thousands of $)
|
2007
|
2006
|
||||||
Current
assets
|
19,639 | 71,320 | ||||||
Non
current assets
|
64,558 | 139,983 | ||||||
Current
liabilities
|
11,313 | 27,267 | ||||||
Non
current liabilities
|
66,681 | 99,247 |
Summarised
statement of operations information of investees which the Company
accounts for under the equity method as of December 31, 2007 is as
follows:
|
(in
thousands of $)
|
2007
|
2006
|
2005
|
|||||||||
Net
operating revenues
|
35,020 | 28,876 | 27,377 | |||||||||
Net
operating (loss) income
|
5,197 | 10,461 | 27,545 | |||||||||
Net
(loss) income
|
5,232 | 3,691 | 20,312 |
Dividends
totalling $0.3 million were received from equity method investees in the
year ended December 31, 2007.
|
|
In
2007, the Company sold its entire investment in International Maritime
Exchange ASA (“IMAREX”) for net proceeds of $50.5 million resulting in a
gain on sale of $41.9 million which has been reported in gain from sale of
securities.
|
|
Front
Shadow is a wholly owned subsidiary of Ship Finance and
was incorporated during 2006 for the purpose of holding a single
capital asset and leasing that asset to a related party. Up until the
deconsolidation of Ship Finance, the entity was accounted for under the
equity method as it was determined that the entity was a VIE and that Ship
Finance was not the primary beneficiary under FIN 46(R). As a
result of deconsolidation of Ship Finance in March 2007, Front Shadow is
no longer reported by the Company.
|
|
The
Company has determined that under FIN 46(R), it is not the primary
beneficiary of the VIEs CalPetro Tankers (Bahamas I) Limited (“CalPetro
BI”), CalPetro Tankers (Bahamas II) Limited (“CalPetro BII”) and CalPetro
Tankers (IOM) Limited (“CalPetro IOM”) and as such, these entities are
being equity accounted for. These companies were incorporated in 1994 for
the purpose of acquiring three oil tankers from Chevron Transport
Corporation (“Chevron”) and concurrently charter these vessels back to
Chevron on long-term charter agreements. The companies were acquired by
Independent Tankers Corporation (“ITC”) which in turn is a wholly owned
subsidiary of the Company. In April 2006, Chevron cancelled its bareboat
contract with CalPetro Tankers (Bahamas III) Limited (“CalPetro BIII”).
Under FIN 46(R) this was considered to be a reconsideration event and the
Company began consolidating the VIE into its accounts from that date. The
Company does not guarantee the debt of these entities and the net assets
of the three entities that are not consolidated total $4.1
million.
|
|
In
January 2007, the Company had a 33.3% investment in Sealift and accounted
for this investment under the equity method. In May 2007, the Company’s
investment was reduced to 17.1% and as a result of the Company’s inability
to exercise significant influence, the investment was accounted for as
marketable securities from that date.
|
|
In
February 2007, the Company had a 28.3% investment in Sea Production and
accounted for this investment under the equity method until it sold its
entire shareholding in June 2007.
|
|
17.
|
INVESTMENT
IN FINANCE LEASES
|
Ship
Finance’s jack-up drilling rig was chartered on a long term fixed rate
bareboat charter to a subsidiary of Seadrill Limited (“Seadrill”). The
terms of the charter provide the charterer with various call options
throughout the charter period, which expires in 2021. Refer to Note 26 for
further information.
|
|
The
following schedule lists the components of the net investment in finance
lease:
|
(in
thousands of $)
|
2007
|
2006
|
||||||
Total
minimum lease payments to be received
|
- | 297,277 | ||||||
Estimated
residual values of leased property (unguaranteed)
|
- | 60,000 | ||||||
Less :
Unearned income
|
- | (158,528 | ) | |||||
Net
investment in finance leases
|
- | 198,749 |
As
a result of deconsolidation of Ship Finance, the Company no longer reports
any investments in finance leases.
|
|
18.
|
DEFERRED
CHARGES
|
Deferred
charges represent debt arrangement fees that are
capitalised. If a loan is repaid early, any unamortised portion
of the related deferred charges is charged against income in the period in
which the loan is repaid. The deferred charges are comprised of the
following amounts:
|
(in
thousands of $)
|
2007
|
2006
|
||||||
Debt
arrangement fees
|
384 | 24,102 | ||||||
Accumulated
amortisation
|
(335 | ) | (7,165 | ) | ||||
49 | 16,937 |
As
a result of the deconsolidation of Ship Finance, $16.8 million of deferred
charges previously reported in 2006 are no longer reported in the
Company’s results.
|
|
19.
|
ACCRUED
EXPENSES
|
(in
thousands of $)
|
2007
|
2006
|
||||||
Voyage
expenses
|
22,707 | 22,064 | ||||||
Ship
operating expenses
|
21,385 | 22,748 | ||||||
Administrative
expenses
|
6,634 | 6,618 | ||||||
Interest
expense
|
31,335 | 37,627 | ||||||
Taxes
|
483 | 317 | ||||||
Accrued
conversion costs for heavy lift vessels
|
15,233 | - | ||||||
Other
|
3,351 | 942 | ||||||
101,128 | 90,316 |
20.
|
OTHER
CURRENT LIABILITIES
|
(in
thousands of $)
|
2007
|
2006
|
||||||
Accrued
charterhire
|
708 | 681 | ||||||
Proceeds
from sale and conversion of vessels, deferred
|
124,597 | - | ||||||
Other
|
7,005 | 8,356 | ||||||
132,310 | 9,037 |
The
Company sold four converted heavy lift vessels and two Suezmax vessels to
Dockwise in March 2007 with the Company being responsible for the
conversion of four Suezmax vessels into heavy lift vessels with delivery
staggered between May 2007 and June 2008. The net proceeds were deferred
with gains being recognised in the consolidated statement of operations as
each converted vessel is delivered to Dockwise. Two converted vessels were
delivered during the year and the balance of proceeds relating to the
remaining two converted vessels is being deferred until delivery of the
last two vessels which is expected in the second quarter of
2008.
|
|
21.
|
DEBT
|
(in
thousands of $)
|
2007
|
2006
|
||||||
US
Dollar denominated floating rate debt (LIBOR + 0.50% ) due through
2008
|
80,000 | 1,602,920 | ||||||
8.5%
Senior Notes due 2013
|
- | 449,080 | ||||||
Serial
Notes (6.5% to 6.68%) due through 2010
|
17,100 | 30,800 | ||||||
Term
Loans (8.52%) due 2015
|
11,328 | 12,744 | ||||||
Term
Notes (7.84% to 8.04%) due through 2021
|
364,860 | 366,200 | ||||||
473,288 | 2,461,744 | |||||||
Credit
facilities
|
246 | 1,550 | ||||||
Total
debt
|
473,534 | 2,463,294 | ||||||
Less:
short-term and current portion of long-term debt
|
(96,811 | ) | (281,409 | ) | ||||
376,723 | 2,181,885 |
The
outstanding debt as of December 31, 2007 is repayable as
follows:
|
(in
thousands of $)
|
||||
Year
ending December 31,
|
||||
2008
|
96,811 | |||
2009
|
13,144 | |||
2010
|
13,045 | |||
2011
|
17,425 | |||
2012
|
22,120 | |||
2013
and later
|
310,989 | |||
473,534 |
The
weighted average interest rate for the floating rate debt denominated in
US dollars was 5.93% as of December 31, 2007 (2006 – 5.39%). The 2006
interest rate takes into consideration related interest rate swaps held by
Ship Finance.
|
|
As
a result of the deconsolidation of Ship Finance, $1,915.2 million of debt
as of December 31, 2006 is no longer reported in the Company’s
consolidated balance sheet.
|
|
US
DOLLAR DENOMINATED FLOATING RATE DEBT EXCLUDING SHIP
FINANCE
|
|
$20.0
million term loan facility
|
|
In
October 2004, the Company entered into a $20.0 million secured term loan
facility. The facility bore interest at LIBOR plus a margin. The loan was
repaid in full in February 2007.
|
|
$69.0
million term loan facility
|
|
In
December 2005, the Company entered into a $69.0 million loan facility with
DnB NOR Bank ASA. The facility bore interest at LIBOR plus a margin and
was secured by certain marketable securities and cash deposits. The
facility was repaid in full in August
2006.
|
$24.0
million term loan facility
|
|
In
September 2006, the Company entered into a $24.0 million secured term loan
facility. The facility bore interest at LIBOR plus a margin.
The facility was repaid in April 2007.
|
|
$20.0
million term loan facility
|
|
In
January 2005, the Company entered into a $20.0 million secured term loan
facility. The facility bore interest at LIBOR plus a margin. The facility
was repaid in full in July 2007.
|
|
$80.0
million term loan facility
|
|
In
June 2006, the Company entered into a $80.0 million secured term loan
facility. The facility bears interest at LIBOR plus a margin.
The facility is due June 2008 and is expected to be refinanced. The
facility contains a minimum value covenant and covenants that require the
Company to maintain a minimum level of free cash and positive working
capital.
|
|
TERM
AND SERIAL NOTES
|
|
ITC
is the holding company for three separate structures involved in financing
and leasing transactions. One of these structures has Serial Notes
maturing between 2007 and 2010 and two of these structures have Term Notes
maturing between 2019 and 2021. The Notes are collateralised by first
preferred mortgages on the vessels owned by the ITC subsidiaries. As of
December 31, 2007, the effective interest rate for the Term and Serial
Notes was 7.85% (2006 – 7.80%).
|
|
The
7.84% First Preferred Mortgage Term Notes due 2021 and the 8.04% First
Preferred Mortgage Term Notes due 2019 are each subject to redemption
through the operation of mandatory sinking funds according to the schedule
of sinking fund redemption payments set forth below. The
sinking fund redemption price is 100% of the principal amount of Term
Notes being redeemed, together with accrued and unpaid interest to the
date fixed for redemption.
|
(in
thousands of $)
|
||||
Year
ending December 31,
|
||||
2008
|
5,765 | |||
2009
|
7,600 | |||
2010
|
11,115 | |||
2011
|
16,635 | |||
2012
|
21,270 | |||
2013
and later
|
302,475 | |||
364,860 |
TERM
LOANS
|
|
Principal
is repayable on the 8.52% Term Loans due 2015 in accordance with a
remaining eight year sinking fund schedule. Of the four entities reporting
these term loans, only one entity, CalPetro BIII is consolidated as the
remaining three entities are accounted for under the equity method under
FIN 46(R). As discussed above, CalPetro BIII’s initial charter with
Chevron was terminated on April 1, 2006 and as such, the revised sinking
fund redemption amounts and final principal payment is as
follows:
|
Scheduled
payment date
|
Amount
$’000
|
|||
2008
|
- | |||
2009
|
444 | |||
2010
|
730 | |||
2011
|
790 | |||
2012
|
850 | |||
2013
and later
|
8,514 | |||
11,328 |
US
DOLLAR DENOMINATED FLOATING RATE DEBT INCURRED BY SHIP FINANCE AS OF
DECEMBER 31, 2006
|
|
$1,131.4
million secured term loan facility
|
|
In
February 2005, Ship Finance entered into a $1,131.4 million term loan
facility with a syndicate of banks. The proceeds from the
facility were used to repay the $1,058.0 million syndicated senior secured
credit facility and for general corporate purposes. The facility bears
interest at LIBOR plus a margin. The facility is repayable over a term of
six years.
|
|
In
September 2006, Ship Finance signed an agreement whereby the existing debt
facility, which had been partially repaid, was increased by $219.7 million
to the original amount of $1,131.4 million. The increase is
available on a revolving basis.
|
|
$350.0
million combined senior and junior secured term loan
facility
|
|
In
June 2005, Ship Finance entered into a combined $350.0 million senior and
junior secured term loan facility with a syndicate of
banks. The proceeds from the facility were used to fund the
acquisition of five new VLCCs. The facility bears interest at LIBOR plus a
margin. The facility is repayable over a term of seven
years.
|
|
$210.0
million secured term loan facility
|
|
In
April 2006, Ship Finance entered into a $210.0 million secured term loan
facility with a syndicate of banks to partly fund the acquisition of five
new container vessels. The facility bears interest at LIBOR
plus a margin and is repayable over a term of 12 years.
|
|
$165.0
million secured term loan facility
|
|
In
June 2006, Ship
Finance entered into a $165.0 million secured term loan facility with a
syndicate of banks. The proceeds of the facility were used to partly fund
the acquisition of the jack up drilling rig West Ceres. The facility
currently bears interest at LIBOR plus a margin and is repayable over a
term of six years.
|
8.5%
SENIOR NOTES DUE 2013
|
|
On
December 15, 2003, Ship Finance issued $580 million of senior notes.
Interest on the notes is payable in cash semi-annually in arrears on
June 15 and December 15. The notes are not redeemable prior to
December 15, 2008 except in certain circumstances. After that date, Ship
Finance may redeem notes at redemption prices which reduce from 104.25 per
cent in 2008 to 100 per cent in 2011 and thereafter.
|
|
In
February 2006, Ship Finance entered into a total return bond swap line
with a bank for a term of 12 months. The bond swap line has
been extended for a period up to August 2009. As of December 31, 2006,
Ship Finance held bonds with a principal amount of $52 million under this
agreement. In February 2007, Ship Finance entered into an
additional bond swap line with a second bank for a term of 12
months.
|
|
In
2006, Ship Finance bought back and cancelled notes with a principal amount
of $8.0 million. As of December 31, 2006, the outstanding amount of Notes
was $449.1 million.
|
(in
thousands of $)
|
2007
|
2006
|
||||||
Ship
mortgages
|
204,876 | 2,494,526 | ||||||
Restricted
bank deposits (excluding amounts held in charter service
reserve)
|
424,677 | 408,432 |
22.
|
SHARE
CAPITAL
|
Authorised
share capital:
|
(in
thousands of $, except share data)
|
2007
|
2006
|
||||||
125,000,000
ordinary shares of $2.50 each
|
312,500 | 312,500 |
Issued
and fully paid share capital:
|
(in
thousands of $, except share data)
|
2007
|
2006
|
||||||
74,825,169
ordinary shares of $2.50 each (2006: 74,825,169)
|
187,063 | 187,063 |
The
Company’s ordinary shares are listed on the New York Stock Exchange, the
Oslo Stock Exchange and the London Stock Exchange.
|
|
In
September 2007, the Company reduced its additional paid in capital account
by $480.8 million and the amount resulting from the reduction was credited
to the Company’s contributed surplus account.
|
|
23.
|
ACCUMULATED
OTHER COMPREHENSIVE INCOME
|
The
activity in Accumulated Other Comprehensive Income may be summarised as
follows:
|
Unrealised
investment gains (losses)
|
Translation
adjustments and other
|
Total
|
||||||||||
Balance
at December 31, 2004
|
10,427 | (5,013 | ) | 5,414 | ||||||||
Translation
adjustment for the year
|
- | (221 | ) | (221 | ) | |||||||
Net
unrealised gains and losses for the year
|
655 | - | 655 | |||||||||
Reclassification
adjustments for realised gains included in net income
|
(12,532 | ) | - | (12,532 | ) | |||||||
Balance
at December 31, 2005
|
(1,450 | ) | (5,234 | ) | (6,684 | ) | ||||||
Translation
adjustment for the year
|
- | 538 | 538 |
Unrealised
investment gains (losses)
|
Translation
adjustments and other
|
Total
|
||||||||||
Net
unrealised gains and losses for the year
|
295 | - | 295 | |||||||||
Reclassification
adjustments for realised gains included in net income
|
1,426 | - | 1,426 | |||||||||
Balance
at December 31, 2006
|
271 | (4,696 | ) | (4,425 | ) | |||||||
Translation
adjustment for the year
|
- | 1,324 | 1,324 | |||||||||
Net
unrealised gains and losses for the year
|
(324 | ) | - | (324 | ) | |||||||
Reclassification
adjustments for realised gains included in net income
|
(271 | ) | - | (271 | ) |
Balance
at December 31, 2007
|
(324 | ) | (3,372 | ) | (3,696 | ) |
24.
|
SHARE
OPTION PLANS
|
In
November 2006, the Company’s board of directors approved the Frontline Ltd
Share Option Scheme (the “Frontline Scheme”). The Frontline
Scheme permits the board of directors, at its discretion, to grant options
to acquire shares in the Company to employees and directors of the Company
or its subsidiaries and will expire in November 2016. The
subscription price for all options granted under the scheme will be
reduced by the amount of all dividends declared by the Company in the
period from the date of grant until the date the option is exercised,
provided the subscription price is never reduced below the par value of
the share. Options granted under the scheme will vest at a date
determined by the board at the date of the grant. The options
granted under the plan to date vest over a period of one to three
years. There is no maximum number of shares authorised for
awards of equity share options and authorised, unissued or treasury shares
of the Company may be used to satisfy exercised
options.
|
|
The
fair value of each option award is estimated on the date of the grant
using a Black Scholes option valuation model with the following
assumptions:
|
2006
|
||||
Risk
free interest rate
|
4.74 | % | ||
Expected
life
|
3.5
years
|
|||
Expected
volatility
|
44 | % | ||
Expected
dividend yield
|
0 | % |
The
risk-free interest rate was estimated using the interest rate on 3 year US
treasury zero coupon issues. The volatility was estimated using
historical share price data. The dividend yield has been
estimated at 0% as the exercise price is reduced by all dividends declared
by the company from the date of grant to the exercise
date. It is assumed that all options granted under the
plan will vest.
|
|
The
following summarises share option transactions related to the Frontline
Scheme:
|
(in
thousands except per share data)
|
Options
|
Exercise
Price
|
||||||
Options
outstanding as of December 31, 2005
|
- | - | ||||||
Granted
|
100 |
NOK
238.50
|
||||||
Exercised
|
- | - | ||||||
Cancelled
|
- | - | ||||||
Options
outstanding as of December 31, 2006
|
100 |
NOK
238.50
|
||||||
Granted
|
- | - | ||||||
Exercised
|
- | - | ||||||
Cancelled
|
- | - | ||||||
Options
outstanding as of December 31, 2007
|
100 |
NOK
175.70
|
||||||
Exercisable
options
|
33.3 |
NOK
162.36
|
The
weighted average grant-date fair value of options granted during 2006 is
$15.23.
|
|
As
of December 31, 2007, there was $0.6 million in unrecognised compensation
cost related to non-vested options granted under the Frontline
Scheme. The compensation expense will be recognised over a
period of three years in accordance with vesting conditions. Compensation
expense recognised in the years ended December 31, 2007 and 2006 were $0.9
million and nil respectively.
|
|
25.
|
FINANCIAL
INSTRUMENTS
|
Interest
rate risk management
|
|
Interest
rate swaps
|
|
In
certain situations, the Company may enter into financial instruments to
reduce the risk associated with fluctuations in interest rates. Ship
Finance has a portfolio of swaps that swap floating rate interest to fixed
rate, which from a financial perspective hedge interest rate exposure. The
counterparties to such contracts are Credit Agricole Indosuez, Deutsche
Schiffsbank, DnB NOR ASA, Skandinaviska Enskilda Banken AB, Fortis Bank,
Scotia Bank, Nordea Bank Norge ASA, Citibank, HSH Nordbank, HBOS, and
NIBC. Credit risk exists to the extent that the counterparties are unable
to perform under the contracts.The Company no longer consolidates Ship
Finance and therefore no longer reports Ship Finance’s portfolio of
swaps.
|
|
The
Company does not hold or issue instruments for speculative or trading
purposes
|
|
The
Company managed its debt portfolio with interest rate swap agreements in
U.S. dollars to achieve an overall desired position of fixed and floating
interest rates. As of December 31, 2006, Ship Finance had entered into the
following interest rate swap transactions involving the payment of fixed
rates in exchange for LIBOR:
|
Principal
(in thousands of
$)
|
Inception
Date
|
Maturity
Date
|
Fixed
Interest Rate
|
|||||
$ | 50,000 |
February
2004
|
February
2009
|
3.49 | % | |||
$ | 100,000 |
February
2004
|
February
2009
|
3.49 | % | |||
$ | 50,000 |
February
2004
|
February
2009
|
3.35 | % | |||
$ | 50,000 |
February
2004
|
February
2009
|
3.49 | % | |||
$ | 50,000 |
February
2004
|
February
2009
|
3.35 | % | |||
$ | 50,000 |
February
2004
|
February
2009
|
3.35 | % | |||
$ | 50,000 |
February
2004
|
February
2009
|
3.37 | % | |||
$ | 25,000 |
February
2004
|
February
2009
|
3.32 | % | |||
$ | 25,000 |
February
2004
|
February
2009
|
3.32 | % | |||
$ | 25,000 |
February
2004
|
February
2009
|
3.33 | % | |||
$ | 25,000 |
February
2004
|
February
2009
|
3.32 | % | |||
$ | 41,588 |
April
2006
|
November
2018
|
5.64 | % | |||
$ | 41,588 |
April
2006
|
March
2019
|
5.64 | % | |||
$ | 41,588 |
April
2006
|
April
2019
|
5.64 | % | |||
$ | 41,588 |
April
2006
|
May
2019
|
5.64 | % | |||
$ | 41,588 |
April
2006
|
May
2019
|
5.64 | % | |||
$ | 14,849 |
February
2004
|
August
2008
|
6.24 | % | |||
$ | 15,919 |
February
2004
|
August
2008
|
6.24 | % |
As
of December 31, 2006, the notional principal amounts subject to such swap
agreements were $738.7 million.
|
|
Foreign
currency risk
|
|
The
majority of the Company’s transactions, assets and liabilities are
denominated in U.S. dollars, the functional currency of the Company.
Certain of the Company’s subsidiaries report in Sterling or Norwegian
kroner and risks of two kinds arise as a
result:
|
·
|
a
transaction risk, that is, the risk that currency fluctuations will have a
negative effect on the value of the Company’s cash
flows;
|
·
|
a
translation risk, that is, the impact of adverse currency fluctuations in
the translation of foreign operations and foreign assets and liabilities
into U.S. dollars for the Company’s consolidated financial
statements.
|
Accordingly,
such risk may have an adverse effect on the Company’s financial condition
and results of operations. The Company has not entered into
derivative contracts for either transaction or translation
risk.
|
|
Forward
freight contracts
|
|
The
Company may enter into forward freight contracts, futures and option
contracts in order to manage its exposure to the risk of movements in the
spot market for certain trade routes for speculative purposes. Market risk
exists to the extent that spot market fluctuations have a negative effect
on the Company’s cash flows and consolidated statements of operations. As
of December 31, 2007 and 2006, the Company had no such contracts
outstanding.
|
Fair
Values
|
|
The
carrying value and estimated fair value of the Company’s financial
instruments as of December 31, 2007 and 2006 are as
follows:
|
2007
|
2006
|
|||||||||||||||
(in
thousands of $)
|
Carrying
Value
|
Fair
Value
|
Carrying
Value
|
Fair
Value
|
||||||||||||
Non-Derivatives:
|
||||||||||||||||
Cash
and cash equivalents
|
168,432 | 168,432 | 197,181 | 197,181 | ||||||||||||
Restricted
cash
|
651,377 | 651,377 | 677,533 | 677,533 | ||||||||||||
Marketable
securities
|
15,684 | 15,684 | 1,469 | 1,469 | ||||||||||||
Floating
rate debt and credit facilities
|
80,246 | 80,246 | 1,604,470 | 1,604,470 | ||||||||||||
8.5%
Senior notes
|
- | - | 449,080 | 448,799 | ||||||||||||
Serial
Notes (6.5% to 6.68%) due through 2010
|
17,100 | 17,405 | 30,800 | 31,307 | ||||||||||||
8.52%
Term Loan, due 2015
|
11,328 | 12,169 | 12,744 | 13,588 | ||||||||||||
Term
Notes (7.84% to 8.04%) due through 2019
|
364,860 | 405,923 | 366,200 | 383,492 | ||||||||||||
Derivatives:
|
||||||||||||||||
Interest
rate swap transactions receivable
|
- | - | 17,807 | 17,807 | ||||||||||||
Interest
rate swap transactions payable
|
- | - | (8,743 | ) | (8,743 | ) | ||||||||||
Bond
swaps
|
- | - | 2,931 | 2,931 |
The
carrying value of cash and cash equivalents, which are highly liquid, is a
reasonable estimate of fair value.
|
|
The
estimated fair value of marketable securities is based on the quoted
market price of these or similar instruments.
|
|
The
estimated fair value for floating rate long-term debt is considered to be
equal to the carrying value since it bears variable interest rates, which
are reset on a quarterly basis. The estimated fair value for fixed rate
long-term senior notes is based on the quoted market price. The estimated
fair value for the remaining fixed rate long-term loans and notes is based
on the quoted market price of these or similar instruments when
available.
|
|
The
fair value of interest rate swaps is estimated by taking into account the
cost of entering into interest rate swaps to offset the Company’s
outstanding swaps.
|
|
In
February 2006, Ship Finance entered into a total return bond swap line
with Fortis Bank for a term of twelve months. This swap facilitated the
repurchase of Ship Finance’s 8.5% Senior Notes in the amount of $50.0
million. The fair value of the bond swap is estimated by taking into
account the cost of entering into the bond swap to offset Ship Finance’s
outstanding bond swap.
|
|
Concentrations
of risk
|
|
There
is a concentration of credit risk with respect to cash and cash
equivalents to the extent that substantially all of the amounts are
carried with Skandinaviska Enskilda Banken (“SEB”), The Bank of New York
and Nordea Bank Norge (“Nordea”). There is a concentration of credit risk
with respect to restricted cash to the extent that substantially all of
the amounts are carried with SEB, Nordea, Pacific Life, The Bank of New
York, HSBC Midland, CIBC World Markets and JP Morgan Chase. However, the
Company believes this risk is remote as these banks are high credit
quality financial institutions.
|
|
The
majority of the vessels’ gross earnings are receivable in U.S. dollars.
During the year ended December 31, 2007, one customer accounted for
more than 10% of our consolidated operating revenues (2006 and 2005: one
customer).
|
26.
|
RELATED
PARTY TRANSACTIONS
|
In
June 2006, Ship Finance purchased the jack-up rig West Ceres from a
subsidiary of Seadrill for a total consideration of $210.0 million. Upon
delivery to Ship Finance, the rig was immediately chartered back to the
subsidiary under a 15-year bareboat charter agreement, fully guaranteed by
Seadrill, who has options to buy back the rig after three, five, seven,
10, 12 and 15 years.
|
|
In
September 2006, Ship Finance acquired the Panamax Golden Shadow for $28.4
million from Golden Ocean. The vessel was chartered back to Golden Ocean
for a period of 10 years. As part of the agreement, Golden
Ocean provided an interest free and non-amortizing seller’s credit of $2.6
million. Golden Ocean has been granted fixed purchase options
after three, five, seven and 10 years. At the end of the
charter, Ship Finance has an option to sell the vessel back to Golden
Ocean at an agreed fixed price of $10.4 million, including the $2.6
million seller’s credit.
|
|
In
August 2007, the Company sold the single hull vessel Front Horizon to a
subsidiary of Farahead Holdings Limited for net proceeds of $28.0 million
resulting in a net gain of $6.2 million.
|
|
As
of March 31, 2007, the Company is no longer consolidating the results of
Ship Finance. The majority of the Company’s leased vessels are leased from
Ship Finance and under a Charter Ancillary Agreement, Ship Finance is
entitled to a share of the Company’s earnings on these leased vessels. A
summary of leasing transactions with Ship Finance during the year ended 31
December 2007 (excluding amounts prior to deconsolidation) is as
follows:
|
(in
thousands of $)
|
2007
|
|||
Charterhire
paid (principal and interest)
|
273,239 | |||
Payments
received for termination of leases
|
29,343 | |||
Profit
share expense
|
37,279 | |||
Remaining
lease obligation
|
1,767,758 |
A
summary of net amounts earned and balances with related parties excluding
charterhire is as follows:
|
Net
amounts earned from related parties
|
Year
ended December 31,
|
|||||||||||
(in
thousands of $)
|
2007
|
2006
|
2005
|
|||||||||
Seatankers
Management Co. Ltd
|
582 | 432 | 265 | |||||||||
Golar
LNG Limited
|
284 | 180 | 255 | |||||||||
Ship
Finance International Limited
|
1,525 | - | - | |||||||||
Norse
Energy Group ASA (formerly Northern Oil ASA)
|
- | - | 6 | |||||||||
Golden
Ocean Group Limited
|
2,099 | 597 | 362 | |||||||||
Individual
related to John Fredriksen
|
- | 12 | - | |||||||||
Aktiv
Kapital First Investment Ltd
|
- | - | 10 | |||||||||
Greenwich
Holdings Ltd
|
69 | - | - | |||||||||
Bryggegata
AS
|
(1,430 | ) | (1,021 | ) | (692 | ) | ||||||
Seadrill
Limited
|
(52 | ) | 545 | (24 | ) | |||||||
CalPetro
Tankers (Bahamas I) Limited
|
40 | 40 | 38 | |||||||||
CalPetro
Tankers (Bahamas II) Limited
|
40 | 40 | 38 | |||||||||
CalPetro
Tankers (Bahamas III) Limited
|
- | - | 38 | |||||||||
CalPetro
Tankers (IOM) Limited
|
40 | 40 | 38 |
Net
amounts earned from related parties comprise office rental income and
management, technical and commercial advisory, newbuilding supervision,
corporate and administrative service income. Net expenses paid to related
parties comprise primarily of rental for office
space.
|
Receivables
(payables) with related parties
|
As
of December 31,
|
|||||||
(in
thousands of $)
|
2007
|
2006
|
||||||
Ship
Finance International Limited
|
(36,718 | ) | - | |||||
Seatankers Management
Co. Ltd
|
(900 | ) | 275 | |||||
Golar
LNG Limited
|
93 | (553 | ) | |||||
Northern
Offshore Ltd
|
13 | 49 | ||||||
Golden
Ocean Group Limited
|
1,160 | 942 | ||||||
Seadrill
Limited
|
73 | 30 | ||||||
Greenwich
Holdings
|
51 | - | ||||||
CalPetro
Tankers (Bahamas I) Limited
|
13 | 10 | ||||||
CalPetro
Tankers (Bahamas II) Limited
|
13 | 10 | ||||||
CalPetro
Tankers (IOM) Limited
|
13 | 10 |
Receivables
and payables with related parties comprise unpaid management, technical
advisory, newbuilding supervision, administrative service and rental
charges. In addition, certain payables and receivables arise
when the Company pays an invoice on behalf of a related party and vice
versa. The payable with Ship Finance also includes unpaid
profit share due to Ship Finance. Receivables and payables with related
parties are generally settled quarterly in arrears with the exception of
profit share due to Ship Finance which is settled
annually.
|
|
Ship
Finance, Golar, Northern Offshore, Norse Energy, Aktiv Kapital, Seadrill,
Bryggegata AS, Golden Ocean, Greenwich, Farahead and Seatankers are each
subject to the significant influence or indirect control of John
Fredriksen. CalPetro BI, CalPetro BII, CalPetro BIII and
CalPetro IOM were all equity accounted until March 31, 2006 at which
point, the Company began consolidating CalPetro BIII.
|
|
During
the year ended December 31, 2007, the Company held investments in Sea
Production and Dockwise and earned income from these companies in the form
of rental income and income earned from the provision of accounting
services totalling $1.0 million. During the year, the Company disposed of
its entire investments in these companies and they are no longer
considered to be related parties. Refer to Note 27 for further
discussion on gains from disposal of assets relating to Sea Production and
Dockwise.
|
|
The
Company also entered into bareboat contracts with Dockwise for five of the
vessels sold with the charters expiring when the vessels entered the yard
for conversion. As of December 31, 2007, charters for the two Suezmax
vessels were still in place with termination expected in the second
quarter of 2008. The Company is not responsible for the conversion of
these two vessels. Charterhire paid to Dockwise in the year ended December
31, 2007 was $13.5 million.
|
|
27.
|
DISPOSAL
OF ASSETS
|
In
March 2007, the Company sold the single hull vessel Front Transporter for
a net gain of $21.3 million which is reported as a gain on sale of
assets.
|
As
of December 31, 2006, the Company’s wholly owned subsidiary Sea Production
held a 70% interest in Puffin Ltd (“Puffin”). Frontline FPSO Ltd
(“Frontline FPSO”), a wholly owned subsidiary of Puffin, owned the vessel
Front Puffin which was undergoing conversion into a FPSO vessel. In
January 2007, Sea Production changed its name to Frontline Floating
Production Ltd (“Frontline Floating Production”) and in February 2007, the
Company set up another wholly owned subsidiary named Sea Production Ltd
(“Sea Production”) with a view to spinning off its FPSO activities through
Sea Production. In February 2007, Frontline Floating Production sold all
its assets to Sea Production for a total consideration of $93.7 million.
Simultaneously, Sea Production completed a private placement raising
$180.0 million in equity. Frontline subscribed for 25.5 million shares for
a total consideration of $51.0 million resulting in a 28.33% investment in
Sea Production. A gain of $39.8 million has been recorded as a gain on
issuance of shares by associates. The Company accounted for its investment
in Sea Production under the equity method until the disposal of its entire
shareholding in Sea Production in June 2007 resulting in a net gain of
$31.2 million which has been recorded as gain on sale of
securities.
|
|
In
March 2007, Sealift acquired six single hull vessels, of which four were
to be converted to heavy lift vessels, for a total purchase price of
$476.0 million which was based on the estimated market value of the four
converted heavy lift vessels and the two single hull Suezmax vessels. The
purchase price includes $80.0 million short term seller’s credit from the
Company which has been allocated equally to each of the last two remaining
converted heavy lift vessels. This seller’s credit will be payable on
delivery of each vessel. The sale of vessels to Sealift included an
obligation on the Company to manage, supervise and pay the conversion
costs for the four heavy lift vessels. The gain on sale arising from this
transaction has been allocated to each vessel with $60.0 million of the
gain being accounted for as an adjustment against the Company’s
investment. The gain is recognised as each vessel is delivered. The two
Suezmax vessels and two converted vessels were successfully delivered to
Dockwise in 2007 resulting in a net gain of $60.7 million which has been
recorded as a gain on sale of assets. The remaining two converted vessels
are scheduled to be delivered in the second quarter of 2008 and conversion
costs are currently being recorded in newbuildings. As of December 31,
2007, total deferred proceeds of $124.6 million from the sale and
conversion of vessels are recorded in other current
liabilities.
|
|
The
Company accounted for its 33.3% investment in Sealift under the equity
method. In May 2007, Sealift issued 94.1 million shares to the
shareholders of Dockwise in exchange for all the shares and convertible
securities of the entities owned by Dockwise. Sealift also completed a
private placement for 39.8 million shares with the Company subscribing for
5 million shares. Sealift subsequently changed its name to Dockwise. A
gain of $43.7 million has been recorded as a gain on issuance of shares by
associates as a result. Subsequent to this transaction, the Company
accounted for its 17.1% investment in Dockwise as marketable securities.
In October 2007, the Company sold its entire investment in Dockwise for a
net gain of $48.7 million which has been recorded as gain on sale of
securities.
|
|
In
June 2007, Ship Finance sold the single hull vessel Front Vanadis to a
third party and as a result, terminated the Company’s long-term lease for
the vessel. The Company received a termination payment of $13.2 million
and recorded a net gain of $13.3 million as a gain on sale of
assets.
|
|
In
August 2007, the Company sold the single hull vessel Front Horizon for a
net gain of $6.2 million which has been recorded as again on sale of
assets.
|
|
In
November 2007, the Company sold its entire investment in International
Maritime Exchange ASA (“IMAREX”) for net proceeds of $50.5 million
resulting in a gain on sale of $41.9 million which has been reported in
gain from sale of securities.
|
|
In
December 2007, Ship Finance sold the single hull vessel Front Birch to a
third party and as a result, terminated the Company’s long-term lease for
the vessel. The Company received a termination payment of $16.2 million
and recorded a net gain of $16.6 million as a gain on sale of
assets.
|
28.
|
MINORITY
INTEREST AND DIVIDEND DISTRIBUTION TO SHAREHOLDERS
|
The
Company accounts for pro-rata distributions to owners in a spin-off at the
book value of shares distributed and accounts for non pro-rata
distributions to owners in a spin-off at the fair value of shares
distributed.
|
|
A
summary of pro-rata partial spin offs of Ship Finance by the Company are
as follows:
|
Distribution
Date
|
%
Frontline holding
Distributed
|
Distribution
Ratio (Ship Finance/ Frontline shares held)
|
Value
of dividend
$
millions
|
|||||||||
June
16, 2004
|
25.0 | % | 1/4 | $ | 142.5 | |||||||
September
24, 2004
|
9.9 | % | 1/10 | $ | 59.8 | |||||||
December
15, 2004
|
13.3 | % | 2/15 | $ | 85.7 | |||||||
February
18, 2005
|
25.0 | % | 1/4 | $ | 154.9 | |||||||
March
24, 2005
|
10.0 | % | 1/10 | $ | 57.0 | |||||||
March
20, 2006
|
5.14 | % | 1/20 | $ | 27.8 | |||||||
March
22, 2007
|
11.1 | % | 3/28 | $ | 162.2 |
The
value of the non-cash dividend is valued based on the book value of Ship
Finance at the date of distribution. As a result of the final distribution
on March 2007, the Company no longer consolidates Ship Finance and
therefore no longer reports any related minority
interest.
|
|
In
November 2006, 30% of shares in Puffin Ltd, a subsidiary of the Company,
were issued to a third party for $7.8 million as part of the proposed spin
off of the Company’s FPSO (Floating Production, Storage and Offloading)
operations. In February 2007, the Company sold its entire investment in
Puffin Ltd to Sea Production and no longer reports any related minority
interest.
|
|
29.
|
COMMITMENTS
AND CONTINGENCIES
|
The
Company insures the legal liability risks for its shipping activities with
Assuranceforeningen SKULD, Assuranceforeningen Gard Gjensidig and
Britannia Steam Ship Insurance Association Limited, all mutual protection
and indemnity associations. As a member of these mutual associations, the
Company is subject to calls payable to the associations based on the
Company’s claims record in addition to the claims records of all other
members of the associations. A contingent liability exists to the extent
that the claims records of the members of the associations in the
aggregate show significant deterioration, which result in additional calls
on the members.
|
|
As
of December 31, 2007, the Company had nine vessels that were sold by the
Company at various times during the period from November 1998 to December
31, 2003, and leased back on charters that range for periods of eight to
twelve and a half years with options on the lessors’ side to extend the
charters for periods that range up to five years. Eight of these charters
are accounted for as capital leases and one is accounted for as an
operating lease. The Company has purchase options at certain specified
dates and the lessor has options to put the vessels on the Company at the
end of the lease terms for all of these nine vessels. The total amount
that the Company would be required to pay under these put options with
respect to the operating lease is $9.5 million.
|
|
As
of December 31, 2007 Chevron charters three vessels on long-term bareboat
charters recorded as investments in finance leases. Chevron
holds options to purchase each vessel for $1 on April 1, 2015 provided no
earlier optional termination of the bareboat charter has occurred. The
Company has not received notice of Chevron’s intent to terminate any of
these charters.
|
As
of December 31, 2007, the Company had seven contracts for the construction
of four VLCC newbuildings scheduled for delivery in 2009 and 2010 and
three Suezmax newbuildings scheduled for delivery in 2008 and 2009. As of
December 31, 2007, the Company was committed to make further instalments
of $523.2 million. As of December 31, 2007, the Company also had a further
five contracts for Suezmax newbuildings scheduled for delivery in 2009 and
2010 with instalments totalling $357.0 million. Refund guarantees from the
shipyards have not yet been received on these
contracts.
|
|
As
of December 31, 2007, the Company had contracts for the conversion of the
single hull Suezmax vessels Front Traveller and Front Comor into heavy
lift vessels. As of December 31, 2007, the Company was committed to make
further instalments of $49.5 million for these two vessels. If the
converted vessels are not delivered to Dockwise within six months of the
agreed delivery date, Dockwise is entitled to cancel the purchase of the
vessels and receive a full refund of the sale proceeds. The sales proceeds
for these two vessels amounted to $200.0 million. The relevant dates are
July 31, 2008 for Front Traveller and November 30, 2008 for Front Comor.
The Company expects to deliver the converted vessels before the
cancellation date.
|
|
The
Company is a party, as plaintiff or defendant, to several lawsuits in
various jurisdictions for demurrage, damages, off-hire and other claims
and commercial disputes arising from the operation of its vessels, in the
ordinary course of business or in connection with its acquisition
activities. The Company believes that the resolution of such
claims will not have a material adverse effect on the Company’s operations
or financial condition.
|
|
30.
|
SUPPLEMENTAL
INFORMATION
|
Non-cash
investing and financing activities include the
following:
|
(in
thousands of $)
|
2007
|
2006
|
2005
|
|||||||||
Dividends
in kind:
|
||||||||||||
Spin-off
of Ship Finance
|
162,222 | 27,841 | 211,881 | |||||||||
Purchase
of marketable securities:
|
||||||||||||
Forward
contract
|
- | - | 70,850 | |||||||||
Vessels:
|
||||||||||||
Reclassification
of vessel under conversion to newbuildings
|
- | (55,317 | ) | - | ||||||||
Vessel
addition on termination of capital lease
|
- | 13,502 | - | |||||||||
Additions
to vessels purchased from related party
|
- | - | 85,363 |
Equity
contribution from related party
|
- | - | (85,363 | ) |
31.
|
DISCONTINUED
OPERATIONS
|
In
2005, the Company’s last remaining dry bulk vessel was sold and in 2007,
due to the deconsolidation of Ship Finance in March 2007, the Company no
longer reports results of Ship Finance’s containerships or jack up
rigs.
|
|
The
operations that have been disposed of have been recorded as discontinued
operations in accordance with the requirements of FAS 144 Accounting for the Impairment
or Disposal of Long-Lived Assets (“FAS 144”) as the operations and
cash flows of the operations have been eliminated from the ongoing
operations of the Company. The Company will not have any significant
continuing involvement in these dry bulk, containership or jack-up rig
operations in the future.
|
The
following table presents the information required by FAS 144 in respect of
discontinued operations:
|
(in
thousands of $)
|
2007
|
2006
|
2005
|
|||||||||
Carrying
amount of assets disposed of
|
524,961 | - | 12,875 | |||||||||
Carrying
amount of debt or lease retired
|
317,543 | - | 11,246 | |||||||||
Amounts
recorded in discontinued operations:
|
||||||||||||
Operating
revenues
|
11,465 | 25,494 | 9,865 | |||||||||
Net
income
|
5,442 | 13,514 | 14,096 | |||||||||
Gain
on disposal
|
- | 5,533 |
As
of December 31, 2004, the Company held
23,918,832 Golden Ocean shares representing 10.6% of the shares
outstanding. These were reported under Marketable Securities and in
February 2005, the Company sold these shares for a net gain of $12.8
million, of which $11.8 million was classified as discontinued operations
representing the difference between the cost of the shares sold and the
fair value of the shares at the date of the spin off of Golden
Ocean.
|
|
In
2005 the Company recognised an expense in discontinued operations of $10.2
million in connection with its guarantee of profit sharing payments for
the vessel Channel Alliance. The Company’s guarantee was issued
as part of the spin off of Golden Ocean in 2004.
|
|
32.
|
POOL
REVENUES
|
Voyage
charter revenues include pool revenues. Certain pools are responsible for
paying voyage expenses and distribute net pool revenues to the
participants while other pools require the participants to pay and account
for voyage expenses, and distribute gross pool revenues to the
participants such that the participants’ resulting net pool revenues are
equal to net pool revenues calculated according to the agreed formula. An
analysis of the Company’s pool revenues included within voyage revenues is
as follows:
|
2007
|
2006
|
2005
|
||||||||||
Pool
earnings allocated on gross basis
|
34,369 | 131,099 | 128,726 | |||||||||
Pool
earnings allocated on net basis
|
- | - | 25,015 | |||||||||
Total
pool earnings
|
34,369 | 131,099 | 153,741 |
33.
|
GAIN
ON ISSUANCE OF SHARES BY ASSOCIATE
|
The
Company had a 24.49% investment in IMAREX. IMAREX is an authorised
marketplace for the trading of freight derivatives in the global oil and
dry cargo shipping markets and was established in early 2000. On March 31,
2005, IMAREX announced that it had successfully concluded a share issue
prior to its listing on the Oslo Stock Exchange. A total of 432,098 shares
were sold for a price of NOK 81 per share (par value NOK 1) raising a
total of NOK 35 million. The Company did not participate in this share
issue and as a result, its holding changed from 26.56% to 24.84%. On July
14, 2005, IMAREX issued 98,750 shares pursuant to their employee share
option scheme and as a result, in 2005, the Company’s holding changed to
24.49%. A gain of $1.1 million was recorded in the statement of operations
in 2005 as a result of these share issues by IMAREX.
|
|
In
February 2007, the Company’s wholly owned subsidiary Sea Production
completed a private placement for 90.0 million shares at a price of $2 per
share, raising a total of $180.0 million. The Company subscribed for 25.5
million shares which represented a 28.3% investment. A gain of $39.8
million was recorded in the statement of operations as a result of the
issue of shares by Sea Production.
|
|
In
May 2007, Dockwise, which the Company accounted for under the equity
method, completed a private placement for 39.8 million shares at a price
of NOK 30 per share raising a total of NOK 1,194.0 million. The Company
subscribed for five million of these shares and as the subscription was
not sufficient to maintain the Company’s proportionate interest, the
Company’s shareholding was reduced from 33.3% to 17.1%. A gain of $43.8
million was recorded in the consolidated statement of operations as a
result. The Company subsequently accounted for its 17.1% investment as
marketable securities. In September 2007, Dockwise issued a further 0.5
million shares. The Company did not participate in this offering and its
shareholding was further reduced to 16.6%.
|
|
34.
|
SUBSEQUENT
EVENTS
|
In
January 2008, the Company’s lease with Ship Finance for the Front Maple
was terminated due to the sale of the vessel by Ship Finance. A
termination fee of $16.7 million was received from Ship
Finance.
|
|
In
January 2008, Golden President Shipping Corporation, a wholly owned
subsidiary of Golden Ocean, won a court case against Bocimar N.V.
regarding disputed profit share due on a time charter and was awarded
$14.7 million plus interest. Bocimar N.V. have subsequently appealed this
decision.The Company had previously guaranteed the profit share due to
Golden Ocean in connection with the spin off of Golden Ocean in 2004 and
Golden Ocean is due to repay the amount awarded to the Company when it is
received from Bocimar N.V.
|
|
In
February 2008, the Company’s Board of Directors declared a cash dividend
of $2.00 per share which was paid on March 10, 2008.
|
|
In
February 2008, the Company invested $20 million in Navig8 Limited
(“Navig8”) which represents a 15.8% investment in
Navig8.
|
|
In
February 2008, the Company announced the appointment of Ms. Katherine
Fredriksen as a director of the Company to fill a vacancy created by the
resignation of Mr. Tor Olav Troim.
|
|
In
February 2008, as part of the Company’s planned spin-off of its investment
in its Bermuda subsidiary Independent Tankers Corporation Limited (“ITCL”)
to the Company’s shareholders, the Company’s Board of Directors declared a
special dividend-in-kind of 20% of the Company’s investment in ITCL with
the distribution date being March 6, 2008. Eligible shareholders received
one share in ITCL for every five shares held in the Company. ITCL was
registered on the over-the-counter market in Oslo (“Oslo OTC”) on March 7,
2008. Certain of the Company’s U.S. shareholders were excluded from the
distribution with the estimated allotment of shares to these excluded
shareholders being sold by the Company on their behalf over the first five
days’ trading on the Oslo OTC market. The average share price determined
as a result of these sales was NOK 8.78, equivalent to $1.72 per ITCL
share. Accordingly, shareholders who were excluded from the distribution
received a cash payment in lieu of shares of $0.34 per Frontline
share.
|
|
In
February 2008, the Company’s Board of Directors approved a grant of
760,000 share options to the Board of Directors, senior management and
other employees in the Company under the terms of the Company’s existing
share option scheme. The strike price for the options is NOK 243 per share
and the options will vest over a period of three years.
|
|
In
March 2008, the Company entered into a forward contract for 1,366,600
shares in Overseas Shipholding Group, Inc (“OSG”) which represents 4.4% of
the total outstanding shares in OSG. The Company also announced that its
existing holding of shares in OSG together with shares held by companies
indirectly controlled by Mr. John Fredriksen corresponded to a 5.2%
ownership of OSG resulting in a total combined ownership of
9.6%.
|
|
In
April 2008, the Company entered into a contract for four VLCC newbuildings
for an aggregate cost of $540 million for delivery between June and
December 2011. The Company has also secured options for a further two
similar newbuildings at a fixed
price.
|