Dated: May
20, 2009
|
By:
|
/s/
Ole B. Hjertaker
|
|
Name:
|
Ole
B. Hjertaker
|
||
Title:
|
Chief
Financial Officer
|
||
Ship
Finance Management AS
|
|||
|
·
|
Declared
a quarterly dividend of $0.30 per share for 1Q
2009.
|
|
·
|
Net
income for the quarter of $50.0 million, or $0.69 per share, excluding a
non-cash $7.3 million negative adjustment in mark-to-market of
swaps.
|
|
·
|
Accrued
profit share in 1Q 2009 of $14.5 million, or $0.20 per
share.
|
|
·
|
Postponed
delivery and yard payment schedule relating to five newbuilding container
vessels by up to 18 months. Remaining newbuilding commitments, net of the
agreed sale of two newbuilding Suezmax tankers, is only $37
million.
|
|
·
|
From
mid-February 2009, all ultra-deepwater drilling units are earning their
full day rate, generating aggregate base bareboat charter revenues of
approximately $98 million per
quarter.
|
|
·
|
55%
of our shareholders elected to receive the 4Q 2008 dividend in the form of
newly issued shares, and approximately 2.1 million shares were issued in
April 2009.
|
|
·
|
At
the end of the first quarter, the gross fixed-rate charter backlog was
more than $7.8 billion. This is an increase of $2.3 billion compared to
the first quarter of 2008.
|
Period:
|
2Q-4Q
2009
|
2010
|
2011
|
2012
|
Total
|
Gross
investments
Contracted
sale of vessels*
|
$76
mill.
-$109
mill.
|
$101
mill.
-$109
mill.
|
$42
mill.
|
$35
mill.
|
$254 mill.
- $217
mill.
|
Net
investment
|
-$33
mill.
|
-$8
mill.
|
$42
mill.
|
$35
mill.
|
$37
mill.
|
INCOME STATEMENT |
Three
months ended
|
Full
year
|
||||||||||
(in
thousands of $
except
per share data)
|
Mar
31,
2009
|
Mar
31,
2008
|
2008
(audited)
|
|||||||||
Charter
revenues - operating lease
|
18,725 | 18,302 | 75,209 | |||||||||
Charter
revenues - finance lease
|
109,410 | 117,989 | 483,480 | |||||||||
Revenues
classified as Repayment of investment in finance leases
|
(45,815 | ) | (48,075 | ) | (211,305 | ) | ||||||
Profit
share income
|
14,486 | 33,670 | 110,962 | |||||||||
Total
operating revenues
|
96,806 | 121,886 | 458,346 | |||||||||
Gain
/ (loss) on sale of assets
|
- | 6,791 | 17,377 | |||||||||
Vessel
operating expenses
|
(23,750 | ) | (25,318 | ) | (100,447 | ) | ||||||
Administrative
expenses
|
(2,995 | ) | (2,697 | ) | (9,836 | ) | ||||||
Depreciation
|
(7,450 | ) | (5,999 | ) | (28,038 | ) | ||||||
Total
operating expenses
|
(34,195 | ) | (34,014 | ) | (138,321 | ) | ||||||
Operating
income
|
62,611 | 94,663 | 337,402 | |||||||||
Results in associate (1)
|
20,490 | 228 | 22,799 | |||||||||
Interest income
|
86 | 827 | 3,478 | |||||||||
Interest
expense
|
(32,473 | ) | (33,470 | ) | (127,192 | ) | ||||||
Other
financial items
|
(747 | ) | (250 | ) | (593 | ) | ||||||
Mark
to Market of Derivatives
|
(7,338 | ) | (2,178 | ) | (54,527 | ) | ||||||
Foreign
currency exchange gain/loss
|
26 | (10 | ) | 244 | ||||||||
Taxes
|
- | - | - | |||||||||
Net
income
|
42,655 | 59,810 | 181,611 | |||||||||
Basic earnings per share
($)
|
0.59 | 0.82 | 2.50 | |||||||||
Weighted
average number of shares
|
72,743,737 | 72,743,737 | 72,743,737 | |||||||||
Common
shares outstanding
|
72,743,737 | 72,743,737 | 72,743,737 |
(1)
|
Three
of our 100% owned subsidiaries, owning four of our units are accounted for
as 'Investment in associate', and only the net income from these
subsidiaries is therefore included in our consolidated Income
Statement.
|
BALANCE
SHEET
(in
thousands of $)
|
Mar
31,
2009
|
Mar
31,
2008
|
Dec
31,
2008
(audited)
|
|||||||||
ASSETS
|
||||||||||||
Short
term
|
||||||||||||
Cash
and cash equivalents
|
50,070 | 100,734 | 46,075 | |||||||||
Restricted
cash
|
54,334 | 35,551 | 60,103 | |||||||||
Amount
due from related parties
|
14,754 | 29,224 | 45,442 | |||||||||
Other
current assets
|
170,951 | 189,810 | 179,922 | |||||||||
Long
term
|
||||||||||||
Newbuildings
|
80,504 | 47,163 | 69,400 | |||||||||
Vessels
and equipment, net
|
579,367 | 548,656 | 586,816 | |||||||||
Investment
in finance leases
|
1,879,370 | 2,024,529 | 1,916,510 | |||||||||
Investment
in associate (1)
|
431,001 | 4,758 | 420,977 | |||||||||
Deferred
charges
|
13,621 | 16,477 | 14,696 | |||||||||
Other
long-term assets
|
8,793 | 2,008 | 8,545 | |||||||||
Total
assets
|
3,282,765 | 2,998,910 | 3,348,486 | |||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||
Short
term
|
||||||||||||
Short
term and current portion of long term interest bearing
debt
|
318,529 | 171,181 | 385,577 | |||||||||
Other
current liabilities
|
76,869 | 88,888 | 101,193 | |||||||||
Amount
due to related parties
|
49,122 | 6,350 | 6,472 | |||||||||
Long
term
|
||||||||||||
Long
term interest bearing debt
|
2,155,560 | 2,092,916 | 2,209,939 | |||||||||
Other
long term liabilities
|
119,905 | 25,857 | 127,955 | |||||||||
Stockholders'
equity (2)
|
562,780 | 603,718 | 517,350 | |||||||||
Total
liabilities and stockholders' equity
|
3,282,765 | 2,988,910 | 3,348,486 |
(1)
|
Three
of our 100% owned subsidiaries, owning four of our units, are accounted
for as 'Investment in associate'.
|
(2)
|
As
of March 31, 2009 'Stockholders' equity' excludes $210.5 million of
deferred equity which is being recognized over time. In connection with
the initial and subsequent acquisitions of vessels from Frontline, Ship
Finance has accounted for the difference between the historical cost of
the vessels and the net investment in the lease as a deferred equity
contribution. This deferred equity contribution is shown as a reduction in
the net investment in finance leases in the balance sheet. This results
from the related party nature of both the transfer of the vessel and the
subsequent charter. This deferred equity is amortized to 'Stockholders'
equity' in line with the charter payments received from
Frontline.
|
STATEMENT OF CASHFLOWS |
Three
months ended
|
Full
year
|
||||||||||
(in
thousands of $)
|
Mar
31,
2009
|
Mar
31,
2008
|
2008
(audited)
|
|||||||||
OPERATING
ACTIVITIES
|
||||||||||||
Net
income
by
operating activities:
|
42,655 | 59,810 | 181,611 | |||||||||
Depreciation
and amortisation
|
8,491 | 6,161 | 31,048 | |||||||||
Adjustment
of financial derivatives to market value
|
7,338 | 1,847 | 54,527 | |||||||||
Gain
cm sale of assets
|
- | (6,791 | ) | (17,377 | ) | |||||||
Result
in associate
|
(20,490 | ) | (228 | ) | (22,799 | ) | ||||||
Stock
based compensation
|
285 | 393 | 1,457 | |||||||||
Other
|
(736 | ) | (34,063 | ) | (2,956 | ) | ||||||
Change
in operating assets and liabilities
|
34,985 | 56,925 | (14,125 | ) | ||||||||
Net
cash provided by operating activities
|
72,528 | 84,054 | 211,386 | |||||||||
INVESTING
ACTIVITIES
|
||||||||||||
Repayment
of investments in finance leases
|
45,567 | 48,075 | 210,348 | |||||||||
Net
placement of restricted cash
|
5,769 | (8,568 | ) | (33,120 | ) | |||||||
Proceeds
from sale of vessel/new buildings
|
- | 49,852 | 23,005 | |||||||||
Received
in respect of terminated contract
|
- | - | 1,845 | |||||||||
Net
investment in newbuildings
|
(10,867 | ) | (251 | ) | (22,395 | ) | ||||||
Purchase
of vessels
|
- | (104,000 | ) | (164,200 | ) | |||||||
Cash
received from /(Investment in) associates
|
11,987 | - | (442,891 | ) | ||||||||
Purchase
of short term investment
|
- | - | - | |||||||||
Other
assets / investments
|
(249 | ) | - | (6,537 | ) | |||||||
Net
cash (used in) provided by investing activities
|
52,207 | (14,892 | ) | (433,945 | ) | |||||||
FINANCING
ACTIVITIES
|
||||||||||||
Repurchase
of shares
|
- | - | - | |||||||||
Proceeds
from long and short term debt
|
44,500 | 77,000 | 576,973 | |||||||||
Expenses
paid in connection with securing finance
|
(167 | ) | (777 | ) | (1,551 | ) | ||||||
Repayment
of long and short term debt
|
(121,427 | ) | (82,897 | ) | (251,451 | ) | ||||||
Cash
settlement of derivatives
|
- | - | (10,655 | ) | ||||||||
Cash
dividends paid
|
(43,646 | ) | (40,008 | ) | (122,937 | ) | ||||||
Deemed
dividends paid
|
- | - | - | |||||||||
Net
cash provided by (used in) financing activities
|
(120,740 | ) | (46,682 | ) | 190,379 | |||||||
Net
(decrease) increase in cash and cash equivalents
|
3,995 | 22,480 | (32,180 | ) | ||||||||
Cash
and cash equivalents at start of period
|
46,075 | 78,255 | 78,255 | |||||||||
Cash
and cash equivalents at end of period
|
50,070 | 100,735 | 46,075 |
|
|
INCOME
STATEMENT
(in thousands of
$)
|
SFL
West Polaris
Limited
|
SFL
Deepwater Ltd
|
Front
Shadow Inc
|
Total
|
||||||||||||
Charter
revenues - finance lease
|
31,436 | 48,612 | 618 | 80,666 | ||||||||||||
Revenues
classified as Repayment of investment in finance leases
|
(16,605 | ) | (24,523 | ) | (385 | ) | (41,513 | ) | ||||||||
Total
operating expenses
|
(15 | ) | (25 | ) | (6 | ) | (46 | ) | ||||||||
Operating income
|
14,816 | 24,064 | 227 | 39,107 | ||||||||||||
Interest
expense
|
(8,957 | ) | (9,443 | ) | (52 | ) | (18,452 | ) | ||||||||
Other
financial items
|
(163 | ) | (2 | ) | (165 | ) | ||||||||||
Net
income (1)
|
5,859 | 14,458 | 173 | 20,490 |
(1)
|
Net
income from these 100% owned subsidiary appears in the Company's
consolidated income statement as 'Results in
associate'.
|
BALANCE SHEET
(in thousands of $)
|
SFL
West Polaris Limited
|
SFL
Deepwater Ltd
|
Front
Shadow Inc
|
Total
|
||||||||||||
ASSETS
|
||||||||||||||||
Short
term
|
||||||||||||||||
Cash
and cash equivalents
|
- | - | 233 | 233 | ||||||||||||
Due
from related parties
|
20,091 | 19,718 | - | 39,809 | ||||||||||||
Other
current assets
|
70,759 | 143,256 | 1,726 | 215,741 | ||||||||||||
Long
term
|
||||||||||||||||
Investment in finance
leases
|
745,915 | 1,512,298 | 22,999 | 2,281,212 | ||||||||||||
Deferred
charges
|
3,905 | 18,147 | 71 | 22,123 | ||||||||||||
Total
assets
|
840,670 | 1,693,419 | 25,029 | 2,559,118 | ||||||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||||||
Short
term
|
||||||||||||||||
Short
term and current portion of long term interest bearing
debt
|
70,500 | 149,229 | 2,060 | 221,789 | ||||||||||||
Other
current liabilities
|
5,311 | 5,946 | 11 | 11,268 | ||||||||||||
Amounts
due to related parties
|
- | 8,405 | 2,567 | 10,972 | ||||||||||||
Long
term
|
||||||||||||||||
Long
term interest bearing debt
|
600,646 | 1,216,875 | 15,490 | 1,833,011 | ||||||||||||
Sellers
credit in favor of charterer
|
- | - | 2,600 | 2,600 | ||||||||||||
Derivative
instruments payable
|
41,392 | 6,330 | - | 47,722 | ||||||||||||
Stockholders
equity (1)
|
122,821 | 306,634 | 2,301 | 431,756 | ||||||||||||
Total
liabilities and stockholders' equity
|
840,670 | 1,693,419 | 25,029 | 2,559,118 |
(1)
|
Stockholder's
equity adjusted for current account balance appears in the Company's
consolidated balance sheet as 'Investment in
associate'
|