Frontline
Ltd.
|
(Translation
of registrant's name into English)
|
Par-la-Ville
Place, 14 Par-la-Ville Road, Hamilton, HM 08, Bermuda
|
(Address
of principal executive office)
|
·
|
Frontline reports net income of $76.6 million and earnings per share of $0.98 for the first quarter of 2009. | |
·
|
Frontline announces a cash dividend of $0.25 per share for the first quarter of 2009. | |
·
|
The second VLCC newbuilding from Waigaoqiao, Front Queen, was delivered on May 18, 2009. | |
|
·
|
Frontline
enters into agreement with two ship yards to cancel four Suezmax and two
VLCC newbuilding contracts representing 33 percent of the newbuilding
program and a total contractual cost of $556
million.
|
|
·
|
Frontline
secures long term pre- and post delivery financing for two further VLCC
newbuildings in an amount of $146.4 million, representing 70 percent of
contractual cost.
|
|
·
|
Frontline
amends the time charter agreements on Front Lady and Front Highness to
bareboat charters and extends the periods to mid 2011. The vessels will be
operated as floating storage units and will cease to trade as regular
tankers.
|
INCOME
STATEMENT
(in
thousands of $)
|
2009
Jan-Mar
|
2008
Jan-Mar |
2008
Jan-Dec
(audited
|
) | |||||||
Total
operating revenues
|
356,601 | 527,733 | 2,104,018 | ||||||||
Gain
on sale of assets
|
- | 15,532 | 142,293 | ||||||||
Voyage
expenses and commission
|
64,193 | 134,186 | 592,188 | ||||||||
Profit
share expense
|
14,487 | 33,670 | 110,962 | ||||||||
Ship
operating expenses
|
48,613 | 39,509 | 213,766 | ||||||||
Charterhire
expenses
|
51,976 | 38,821 | 220,170 | ||||||||
Administrative
expenses
|
8,255 | 6,892 | 35,226 | ||||||||
Depreciation
|
58,116 | 54,779 | 223,519 | ||||||||
Total
operating expenses
|
245,640 | 307,857 | 1,395,831 | ||||||||
Net
operating income
|
110,961 | 235,408 | 850,480 | ||||||||
Interest
income
|
6,073 | 10,862 | 41,204 | ||||||||
Interest
expense
|
(40,620 | ) | (47,932 | ) | (183,925 | ) | |||||
Share
of results from associated companies
|
(164 | ) | (120 | ) | (901 | ) | |||||
Foreign
currency exchange (loss) gain
|
(109 | ) | 85 | 1,565 | |||||||
Other
non-operating items
|
1,161 | 22,847 | (7,159 | ) | |||||||
Net
income before taxes and noncontrolling interest
|
77,302 | 221,150 | 701,264 | ||||||||
Taxes
|
2 | - | (310 | ) | |||||||
Net
income attributable to noncontrolling interest
|
(686 | ) | (176 | ) | (2,184 | ) | |||||
Net
income
|
76,618 | 220,974 | 698,770 | ||||||||
Basic
earnings per share ($)
|
$0.98 | $2.95 | $9.15 | ||||||||
Income
on timecharter basis ($ per day per vessel)*
|
|||||||||||
VLCC
|
50,300 | 82,400 | 74,500 | ||||||||
Suezmax
|
37,900 | 51,600 | 55,200 | ||||||||
Suezmax
OBO
|
44,200 | 43,200 | 43,500 |
|
*Basis
= Calendar days minus off-hire. Figures after deduction of broker
commission
|
BALANCE SHEET
(in thousands of
$)
|
2009
Mar 31
|
2008
Mar
31
|
2008
Dec 31
(audited
|
) | ||||||||
ASSETS
|
||||||||||||
Short
term
|
||||||||||||
Cash
and cash equivalents
|
206,577 | 128,711 | 190,819 | |||||||||
Restricted
cash
|
334,453 | 391,635 | 370,078 | |||||||||
Other
current assets
|
236,181 | 288,549 | 260,465 | |||||||||
Long
term
|
||||||||||||
Restricted
cash
|
125,126 | 246,586 | 184,673 | |||||||||
Newbuildings
|
420,512 | 198,796 | 454,227 | |||||||||
Vessels
and equipment, net
|
598,233 | 206,146 | 438,161 | |||||||||
Vessels
under capital lease, net
|
1,992,792 | 2,263,432 | 2,100,717 | |||||||||
Investment
in unconsolidated subsidiaries and associated companies
|
4,302 | 5,513 | 4,467 | |||||||||
Other
long-term assets
|
23,877 | 20,086 | 24,121 | |||||||||
Total
assets
|
3,942,053 | 3,749,454 | 4,027,728 | |||||||||
LIABILITIES
AND EQUITY
|
||||||||||||
Short
term liabilities
|
||||||||||||
Short
term debt and current portion of long term debt
|
323,247 | 102,484 | 293,471 | |||||||||
Current
portion of obligations under capital lease
|
170,474 | 265,908 | 243,293 | |||||||||
Other
current liabilities
|
133,317 | 301,890 | 174,166 | |||||||||
Long
term liabilities
|
||||||||||||
Long
term debt
|
616,467 | 373,663 | 614,676 | |||||||||
Obligations
under capital lease
|
1,931,318 | 2,179,785 | 1,969,919 | |||||||||
Other
long term liabilities
|
27,059 | 29,927 | 23,349 | |||||||||
Equity
|
||||||||||||
Frontline
Ltd. stockholders' equity
|
732,848 | 491,169 | 702,217 | |||||||||
Noncontrolling
interest
|
7,323 | 4,628 | 6,637 | |||||||||
Total
liabilities and equity
|
3,942,053 | 3,749,454 | 4,027,728 |
STATEMENT OF CASHFLOWS
(in
thousands of $)
|
2009
Jan-Mar
|
2008
Jan-Mar
|
2008
Jan-Dec
(audited
|
) | ||||||||
OPERATING
ACTIVITIES
|
||||||||||||
Net
income attributable to Frontline Ltd.
|
76,618 | 220,974 | 698,770 | |||||||||
Adjustments
to reconcile net income attributable to Frontline Ltd. to net cash
provided by operating activities:
|
||||||||||||
Depreciation
and amortization
|
58,361 | 54,782 | 224,069 | |||||||||
Unrealized
foreign currency exchange (gain) loss
|
(7 | ) | 56 | (2,172 | ) | |||||||
Gain
on sale of assets (including securities)
|
- | (33,491 | ) | (160,031 | ) | |||||||
Results
from associated companies
|
164 | 120 | 901 | |||||||||
Adjustment
of derivatives and securities to market value
|
- | (3,578 | ) | 41,379 | ||||||||
Noncontrolling
interest
|
686 | 176 | 2,184 | |||||||||
Other,
net
|
(5,798 | ) | (2,303 | ) | (17,325 | ) | ||||||
Change
in operating assets and liabilities
|
(39,128 | ) | (26,193 | ) | 19,480 | |||||||
Net
cash provided by operating activities
|
90,896 | 210,543 | 807,255 | |||||||||
INVESTING
ACTIVITIES
|
||||||||||||
Maturity
(placement) of restricted cash
|
91,643 | 13,157 | (2,579 | ) | ||||||||
Additions
to newbuildings, vessels and equipment
|
(70,945 | ) | (53,027 | ) | (637,895 | ) | ||||||
Dividends
received from associated companies
|
- | - | 265 | |||||||||
Proceeds
from issuance of shares in subsidiary
|
- | 10,941 | 10,941 | |||||||||
Purchase
of other assets
|
- | (38,520 | ) | (109,360 | ) | |||||||
Proceeds
from sale of vessels and equipment
|
- | 21,416 | 128,264 | |||||||||
Proceeds
from sale of other assets
|
- | - | 3,286 | |||||||||
Net
provided by (cash used in) investing activities
|
20,698 | (46,033 | ) | (607,078 | ) | |||||||
FINANCING
ACTIVITIES
|
||||||||||||
Proceeds
from long-term debt, net of fees paid
|
47,627 | 5,438 | 515,250 | |||||||||
Repayments
of long-term debt
|
(16,060 | ) | (2,825 | ) | (87,370 | ) | ||||||
Repayment
of capital leases
|
(107,937 | ) | (43,223 | ) | (171,900 | ) | ||||||
Net
proceeds from share issuances
|
- | - | 208,123 | |||||||||
Dividends
paid
|
(19,466 | ) | (163,621 | ) | (641,893 | ) | ||||||
Net
cash used in financing activities
|
(95,836 | ) | (204,231 | ) | (177,790 | ) | ||||||
Net
increase (decrease) in cash and cash equivalents
|
15,758 | (39,721 | ) | 22,387 | ||||||||
Cash
and cash equivalents at start of period
|
190,819 | 168,432 | 168,432 | |||||||||
Cash
and cash equivalents at end of period
|
206,577 | 128,711 | 190,819 |
FRONTLINE LTD. | ||
(registrant) |
Dated: May 28, 2009 | By: | /s/ Inger M. Klemp | |
Inger M. Klemp | |||
Principal Financial Officer | |||