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 all time high second quarter net income of $318.4 million and
earnings per share of $4.25 for the second quarter of
2008.
|
·
|
Frontline
reports all time high first half-year net income of $539.4 million and
earnings per share of $7.21.
|
·
|
Frontline
announces a cash dividend of $3.00 per share for the second quarter of
2008.
|
·
|
Frontline
reports a gain on sale of assets and shares of $155.4 million in the
second quarter.
|
·
|
Frontline
entered into contracts with Zhoushan Jinhaiwan Shipyard Co., Ltd.
(“Jinhaiwan”) in China for the construction of six 320,000 dwt VLCC
newbuildings.
|
·
|
Frontline
agreed to acquire five double hull Suezmax tankers from Top Ships Inc. for
an aggregate purchase price of $240
million.
|
·
|
Frontline
agreed to take five double hull Suezmaxes on timecharter from Eiger
Shipping for the balance period of existing
charters.
|
·
|
Frontline
delivered the fourth and final heavy lift vessel, Front Traveller to
Dockwise in June 2008.
|
·
|
Frontline
completed a private placement of three million new shares at a
subscription price of NOK 357 per share generating gross proceeds of NOK
1,071 million (equivalent to approx. $210 million), which was received in
July 2008.
|
·
|
Frontline
completed syndicated loan facilities in an amount of about $550 million to
finance 80 percent of the contractual price for newbuildings being built
at Rongsheng, Waigaoqiao and Jinhaiwan ship
yards.
|
2007
Apr-Jun
(restated)
|
2008
Apr-Jun
|
INCOME
STATEMENT
(in
thousands of $)
|
2008
Jan-Jun
|
2007
Jan-Jun
(restated)
|
2007
Jan-Dec
(audited)
|
||||||||||||||
347,064 | 547,509 |
Total
operating revenues
|
1,075,242 | 691,954 | 1,299,927 | ||||||||||||||
35,100 | 126,761 |
Gain
from sale of assets
|
142,293 | 59,756 | 118,168 | ||||||||||||||
87,809 | 139,484 |
Voyage
expenses and commission
|
273,670 | 177,406 | 352,451 | ||||||||||||||
15,718 | 33,142 |
Profit
share expense
|
66,812 | 15,718 | 37,279 | ||||||||||||||
51,685 | 52,922 |
Ship
operating expenses
|
92,431 | 98,022 | 196,258 | ||||||||||||||
12,637 | 57,444 |
Charterhire
expenses
|
96,265 | 19,446 | 56,868 | ||||||||||||||
6,579 | 10,261 |
Administrative
expenses
|
17,153 | 16,350 | 36,410 | ||||||||||||||
57,977 | 53,885 |
Depreciation
|
108,664 | 105,361 | 219,638 | ||||||||||||||
232,405 | 347,138 |
Total
operating expenses
|
654,995 | 432,303 | 898,904 | ||||||||||||||
149,759 | 327,132 |
Operating
income
|
562,540 | 319,407 | 519,191 | ||||||||||||||
15,667 | 10,004 |
Interest
income
|
20,866 | 27,346 | 54,316 | ||||||||||||||
(55,144 | ) | (46,833 | ) |
Interest
expense
|
(94,765 | ) | (105,912 | ) | (204,535 | ) | |||||||||
422 | (103 | ) |
Equity
earnings of associated companies
|
(223 | ) | 399 | 573 | ||||||||||||
1,663 | (30 | ) |
Foreign
currency exchange gain (loss)
|
55 | 1,612 | 3,312 | |||||||||||||
31,953 | 29,000 |
Other
non-operating items
|
51,847 | 37,182 | 131,134 | ||||||||||||||
144,320 | 319,170 |
Income
before taxes and minority interest
|
540,320 | 280,034 | 503,991 | ||||||||||||||
43,734 | - |
Gain
on issuance of shares by associates
|
- | 83,566 | 83,566 | ||||||||||||||
- | (675 | ) |
Minority
interest expense
|
(851 | ) | (22,162 | ) | (22,162 | ) | ||||||||||
(130 | ) | (97 | ) |
Taxes
|
(97 | ) | (165 | ) | (419 | ) | |||||||||
- | - |
Discontinued
operations
|
- | 5,442 | 5,442 | ||||||||||||||
187,924 | 318,398 |
Net
income
|
539,372 | 346,715 | 570,418 |
$ | 2.51 | $ | 4.25 |
Basic
earnings per share ($)
|
$ | 7.21 | $ | 4.63 | $ | 7.62 | |||||||||
$ | 2.51 | $ | 4.25 |
Earnings
per share from continuing operations ($)
|
$ | 7.21 | $ | 4.56 | $ | 7.55 | |||||||||
Income
on timecharter basis ($ per day per ship)*
|
|||||||||||||||||||
51,500 | 86,300 |
VLCC
|
84,300 | 51,300 | 45,700 | ||||||||||||||
38,600 | 72,000 |
Suezmax
|
61,100 | 36,600 | 33,000 | ||||||||||||||
38,300 | 44,100 |
Suezmax
OBO
|
43,600 | 37,500 | 39,700 | ||||||||||||||
*
Basis = Calendar days minus off-hire.
Figures
after deduction of broker commission
|
BALANCE
SHEET
(in
thousands of $)
|
2008
Jun
30
|
2007
Jun
30
(restated)
|
2007
Dec
31
(audited)
|
|||||||||
ASSETS
|
||||||||||||
Short
term
|
||||||||||||
Cash
and cash equivalents
|
126,223 | 209,592 | 168,432 | |||||||||
Restricted
cash
|
649,859 | 651,438 | 651,377 | |||||||||
Other
current assets
|
375,307 | 384,818 | 242,977 | |||||||||
Long
term
|
||||||||||||
Newbuildings
|
366,046 | 134,122 | 160,298 | |||||||||
Vessels
and equipment, net
|
250,675 | 235,338 | 208,516 | |||||||||
Vessels
under capital lease, net
|
2,203,501 | 2,443,176 | 2,324,789 | |||||||||
Investment
in unconsolidated subsidiaries and associated companies
|
5,410 | 14,080 | 5,633 | |||||||||
Deferred
charges and other long-term assets
|
23,593 | 105 | 69 | |||||||||
Total
assets
|
4,000,614 | 4,072,669 | 3,762,091 | |||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||||
Short
term
|
||||||||||||
Short
term debt and current portion of long term debt
|
262,917 | 102,568 | 96,811 | |||||||||
Current
portion of obligations under capital lease
|
264,359 | 148,483 | 179,604 | |||||||||
Other
current liabilities
|
274,026 | 131,931 | 313,811 | |||||||||
Long
term
|
||||||||||||
Long
term debt
|
433,832 | 396,843 | 376,723 | |||||||||
Obligations
under capital lease
|
2,131,821 | 2,441,027 | 2,318,794 | |||||||||
Other
long term liabilities
|
20,286 | 224,816 | 30,379 | |||||||||
Minority
interest
|
5,304 | - | - | |||||||||
Stockholders’
equity
|
608,069 | 627,001 | 445,969 | |||||||||
Total
liabilities and stockholders’ equity
|
4,000,614 | 4,072,669 | 3,762,091 |
2007
Apr-Jun
(restated)
|
2008
Apr-Jun
|
STATEMENT
OF CASHFLOWS
(in
thousands of $)
|
2008
Jan-Jun
|
2007
Jan-Jun
(restated)
|
2007
Jan-Dec
(audited)
|
||||||||||||||
OPERATING
ACTIVITIES
|
|||||||||||||||||||
187,924 | 318,398 |
Net
income
|
539,372 | 346,715 | 570,418 | ||||||||||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||||||||||||||
57,984 | 53,899 |
Depreciation
and amortisation
|
108,681 | 106,135 | 222,056 | ||||||||||||||
(103 | ) | (45 | ) |
Unrealised
foreign currency exchange loss (gain)
|
11 | (27 | ) | 689 | |||||||||||
(110,054 | ) | (126,761 | ) |
Gain
on sale of assets
|
(160,252 | ) | (174,919 | ) | (323,860 | ) | |||||||||
(422 | ) | 103 |
Equity
earnings of associated companies
|
223 | (399 | ) | (573 | ) | |||||||||||
- | (11,960 | ) |
Adjustment
of financial derivatives to market value
|
(15,538 | ) | (3,618 | ) | (3,541 | ) | ||||||||||
- | 675 |
Minority
interest expense
|
851 | 22,162 | 22,162 | ||||||||||||||
(2,201 | ) | (4,356 | ) |
Other,
net
|
(6,659 | ) | 3,594 | (12,324 | ) | ||||||||||
32,885 | (17,510 | ) |
Change
in operating assets and liabilities
|
(43,703 | ) | 28,713 | 70,783 | ||||||||||||
166,013 | 212,443 |
Net
cash provided by operating activities
|
422,986 | 328,356 | 545,810 | ||||||||||||||
INVESTING
ACTIVITIES
|
|||||||||||||||||||
(24,090 | ) | (11,638 | ) |
Placement
(maturity) of restricted cash
|
1,519 | 12,613 | 12,674 | ||||||||||||
- | - |
Sale
of subsidiary, net of cash sold
|
- | 89,264 | 38,308 | ||||||||||||||
- | - |
Cash
impact of deconsolidation of subsidiary
|
- | (146,435 | ) | (146,435 | ) | ||||||||||||
- | - |
Cash
received on spin-off of subsidiary
|
10,941 | - | - | ||||||||||||||
(39,268 | ) | (280,511 | ) |
Additions
to newbuildings, vessels and equipment
|
(333,538 | ) | (267,290 | ) | (337,774 | ) | |||||||||
66,094 | - |
Advances
to associated companies, net
|
- | (44,694 | ) | 56,376 | |||||||||||||
- | - |
Receipt
from investment in finance leases
|
- | - | 5,564 | ||||||||||||||
(43,375 | ) | - |
Purchase
of other assets
|
(38,520 | ) | (43,375 | ) | (43,375 | ) | ||||||||||
8,425 | 106,848 |
Proceeds
from sale of vessels and equipment
|
128,264 | 437,057 | 503,407 | ||||||||||||||
1,575 | - |
Proceeds
from sale of other assets
|
- | 1,575 | 162,392 | ||||||||||||||
(30,639 | ) | (185,301 | ) |
Net
cash (used in) provided by investing activities
|
(231,334 | ) | 38,715 | 251,137 | |||||||||||
FINANCING
ACTIVITIES
|
|||||||||||||||||||
- | 217,082 |
Proceeds
from long-term debt, net of fees paid
|
222,520 | 125,782 | 125,782 | ||||||||||||||
(3,317 | ) | - |
Repayment
of long-term debt
|
(2,825 | ) | (139,231 | ) | (165,108 | ) | ||||||||||
(34,732 | ) | (41,827 | ) |
Repayment
of capital leases
|
(85,050 | ) | (40,627 | ) | (130,362 | ) | |||||||||
(112,274 | ) | (205,771 | ) |
Dividends
paid
|
(369,392 | ) | (300,584 | ) | (656,008 | ) | |||||||||
- | 886 |
Proceeds
from issuance of shares
|
886 | - | - | ||||||||||||||
(150,323 | ) | (29,630 | ) |
Net
used in financing activities
|
(233,861 | ) | (354,660 | ) | (825,696 | ) | |||||||||
(14,949 | ) | (2,488 | ) |
Net
(decrease) increase in cash and cash equivalents
|
(42,209 | ) | 12,411 | (28,749 | ) | ||||||||||
224,541 | 128,711 |
Cash
and cash equivalents at start of period
|
168,432 | 197,181 | 197,181 | ||||||||||||||
209,592 | 126,223 |
Cash
and cash equivalents at end of period
|
126,223 | 209,592 | 168,432 |
FRONTLINE LTD. | ||
(registrant) |
By:
|
/s/ Inger M. Klemp | |
Inger M. Klemp | ||
Principal Financial Officer |