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, 2009 |
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
|
|
|
|
Date of event requiring this
shell company report _______________________________
For the transition period from
_________________ to
_________________
|
Commission
file number
|
001-16601
|
|
Frontline
Ltd.
|
(Exact
name of Registrant as specified in its charter)
|
|
|
(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, Telephone: (1) 441 295 6935, Facsimile: (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 Standards as issued by the
International
Accounting Standards Board o
|
Other
o
|
|
|
PAGE
|
PART
I
|
|
|
Item
1.
|
Identity
of Directors, Senior Management and Advisers
|
6
|
Item
2.
|
Offer
Statistics and Expected Timetable
|
6
|
Item
3.
|
Key
Information
|
6
|
Item
4.
|
Information
on the Company
|
25
|
Item
4A.
|
Unresolved
Staff Comments
|
44
|
Item
5.
|
Operating
and Financial Review and Prospects
|
44
|
Item
6.
|
Directors,
Senior Management and Employees
|
69
|
Item
7.
|
Major
Shareholders and Related Party Transactions
|
72
|
Item
8.
|
Financial
Information
|
74
|
Item
9.
|
The
Offer and Listing
|
75
|
Item
10.
|
Additional
Information
|
76
|
Item
11.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
87
|
Item
12.
|
Description
of Securities other than Equity Securities
|
87
|
|
|
|
PART
II
|
|
|
Item
13.
|
Defaults,
Dividend Arrearages and Delinquencies
|
88
|
Item
14.
|
Material
Modifications to the Rights of Security Holders and Use of
Proceeds
|
88
|
Item
15.
|
Controls
and Procedures
|
88
|
Item
16.
|
Reserved
|
89
|
Item
16A.
|
Audit
Committee Financial Expert
|
89
|
Item
16B.
|
Code
of Ethics
|
89
|
Item
16C.
|
Principal
Accountant Fees and Services
|
89
|
Item
16D.
|
Exemptions
from the Listing Standards for Audit Committees
|
90
|
Item
16E.
|
Purchases
of Equity Securities by the Issuer and Affiliated
Purchasers
|
90
|
Item
16F.
|
Change
in Registrant's Certifying Accountant
|
90
|
Item
16G.
|
Corporate
Governance
|
90
|
|
|
|
PART
III
|
|
|
Item
17.
|
Financial
Statements
|
92
|
Item
18.
|
Financial
Statements
|
92
|
Item
19.
|
Exhibits
|
93
|
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,
|
|
|||||||||||||||||
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|||||
(in
thousands of $, except ordinary shares, per share data and
ratios)
|
|
|||||||||||||||||||
Statement of Operations Data
(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total
operating revenues
|
|
|
1,133,286
|
|
|
|
2,104,018
|
|
|
|
1,299,927
|
|
|
|
1,558,369
|
|
|
|
1,495,975
|
|
Total
operating expenses
|
|
|
896,237
|
|
|
|
1,395,831
|
|
|
|
898,904
|
|
|
|
850,623
|
|
|
|
713,919
|
|
Net
operating income
|
|
|
240,110
|
|
|
|
850,480
|
|
|
|
519,191
|
|
|
|
803,401
|
|
|
|
858,137
|
|
Net
income from continuing operations before income taxes and
noncontrolling interest
|
|
|
105,833
|
|
|
|
701,264
|
|
|
|
503,991
|
|
|
|
661,330
|
|
|
|
761,078
|
|
Net
income from continuing operations
|
|
|
105,472
|
|
|
|
700,954
|
|
|
|
587,138
|
|
|
|
661,168
|
|
|
|
762,202
|
|
Discontinued
operations (2)
|
|
|
-
|
|
|
|
-
|
|
|
|
5,442
|
|
|
|
13,514
|
|
|
|
14,096
|
|
Net
income attributable to Frontline Ltd.
|
|
|
102,701
|
|
|
|
698,770
|
|
|
|
570,418
|
|
|
|
516,000
|
|
|
|
606,839
|
|
Earnings
from continuing operations per ordinary share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
basic
|
|
$
|
1.32
|
|
|
$
|
9.15
|
|
|
$
|
7.55
|
|
|
$
|
6.72
|
|
|
$
|
7.92
|
|
-
diluted
|
|
$
|
1.32
|
|
|
$
|
9.14
|
|
|
$
|
7.55
|
|
|
$
|
6.72
|
|
|
$
|
7.92
|
|
Net
income per ordinary share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
basic
|
|
$
|
1.32
|
|
|
$
|
9.15
|
|
|
$
|
7.62
|
|
|
$
|
6.90
|
|
|
$
|
8.11
|
|
-
diluted
|
|
$
|
1.32
|
|
|
$
|
9.14
|
|
|
$
|
7.62
|
|
|
$
|
6.90
|
|
|
$
|
8.11
|
|
Cash
dividends declared per share
|
|
$
|
0.90
|
|
|
$
|
8.25
|
|
|
$
|
8.30
|
|
|
$
|
7.00
|
|
|
$
|
10.10
|
|
|
|
Fiscal
year ended December 31,
|
|
|||||||||||||||||
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|||||
(in
thousands of $, except ordinary shares and ratios)
|
|
|||||||||||||||||||
Balance Sheet Data (at end of
year) (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
|
82,575
|
|
|
|
190,819
|
|
|
|
168,432
|
|
|
|
197,181
|
|
|
|
92,782
|
|
Newbuildings
|
|
|
413,968
|
|
|
|
454,227
|
|
|
|
160,298
|
|
|
|
166,851
|
|
|
|
15,927
|
|
Vessels
and equipment, net
|
|
|
678,694
|
|
|
|
438,161
|
|
|
|
208,516
|
|
|
|
2,446,278
|
|
|
|
2,584,847
|
|
Vessels
and equipment under capital lease, net
|
|
|
1,740,666
|
|
|
|
2,100,717
|
|
|
|
2,324,789
|
|
|
|
626,374
|
|
|
|
672,608
|
|
Investments
in unconsolidated subsidiaries and associated companies
|
|
|
3,923
|
|
|
|
4,467
|
|
|
|
5,633
|
|
|
|
17,825
|
|
|
|
15,783
|
|
Total
assets
|
|
|
3,715,218
|
|
|
|
4,027,728
|
|
|
|
3,762,091
|
|
|
|
4,589,937
|
|
|
|
4,454,817
|
|
Short-term
debt and current portion of long-term debt
|
|
|
123,884
|
|
|
|
293,471
|
|
|
|
96,811
|
|
|
|
281,409
|
|
|
|
228,135
|
|
Current
portion of obligations under capital lease
|
|
|
285,753
|
|
|
|
243,293
|
|
|
|
179,604
|
|
|
|
28,857
|
|
|
|
25,142
|
|
Long-term
debt
|
|
|
760,698
|
|
|
|
614,676
|
|
|
|
376,723
|
|
|
|
2,181,885
|
|
|
|
2,101,061
|
|
Obligations
under capital leases
|
|
|
1,579,708
|
|
|
|
1,969,919
|
|
|
|
2,318,794
|
|
|
|
723,073
|
|
|
|
706,279
|
|
Share
capital
|
|
|
194,646
|
|
|
|
194,646
|
|
|
|
187,063
|
|
|
|
187,063
|
|
|
|
187,063
|
|
Total
stockholders' equity
|
|
|
741,340
|
|
|
|
702,217
|
|
|
|
445,969
|
|
|
|
668,560
|
|
|
|
715,166
|
|
Ordinary
shares outstanding
|
|
|
77,858,502
|
|
|
|
77,858,502
|
|
|
|
74,825,169
|
|
|
|
74,825,169
|
|
|
|
74,825,169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average ordinary shares outstanding
|
|
|
77,858,502
|
|
|
|
76,352,673
|
|
|
|
74,825,169
|
|
|
|
74,825,169
|
|
|
|
74,825,169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Financial Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
to assets ratio (percentage) (3)
|
|
|
20.0
|
%
|
|
|
17.4
|
%
|
|
|
11.8
|
%
|
|
|
14.6
|
%
|
|
|
16.1
|
%
|
Debt
to equity ratio (4)
|
|
|
3.7
|
|
|
|
4.4
|
|
|
|
6.7
|
|
|
|
4.8
|
|
|
|
4.3
|
|
Price
earnings ratio (5)
|
|
|
20.7
|
|
|
|
3.2
|
|
|
|
6.3
|
|
|
|
4.6
|
|
|
|
4.7
|
|
Time
charter equivalent revenue (6)
|
|
|
896,843
|
|
|
|
1,493,912
|
|
|
|
938,960
|
|
|
|
1,154,029
|
|
|
|
1,155,135
|
|
|
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.
|
Noncontrolling
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.
|
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 year ended December 31, 2005 the Company
disposed of a portion of its dry-bulk operations, which have been recorded
as discontinued operations in the year ended December 31,
2005.
|
|
3.
|
Equity
to assets ratio is calculated as total stockholders' equity divided by
total assets.
|
|
4.
|
Debt
to equity ratio is calculated as total interest bearing current and
long-term liabilities, including obligations under capital leases, divided
by stockholders' equity.
|
|
5.
|
Price
earnings ratio is calculated by dividing the closing year end share price
by basic earnings per share.
|
|
6.
|
A
reconciliation of time charter equivalent revenues to total operating
revenues as reflected in the consolidated statements of operations is as
follows:
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|||||
(in
thousands of $)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total
operating revenues
|
|
|
1,133,286
|
|
|
|
2,104,018
|
|
|
|
1,299,927
|
|
|
|
1,558,369
|
|
|
|
1,495,975
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
income
|
|
|
(17,068
|
)
|
|
|
(17,918
|
)
|
|
|
(8,516
|
)
|
|
|
(5,294
|
)
|
|
|
(3,877
|
)
|
Voyage
expense
|
|
|
(219,375
|
)
|
|
|
(592,188
|
)
|
|
|
(352,451
|
)
|
|
|
(399,046
|
)
|
|
|
(336,963
|
)
|
Time
charter equivalent revenue
|
|
|
896,843
|
|
|
|
1,493,912
|
|
|
|
938,960
|
|
|
|
1,154,029
|
|
|
|
1,155,135
|
|
|
·
|
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 or West
Africa;
|
|
·
|
increased
use of existing and future crude oil pipelines in the Arabian Gulf or West
Africa;
|
|
·
|
a
decision by Arabian Gulf or West African 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.
|
|
·
|
supply
and demand for energy resources, commodities, semi-finished and finished
consumer and industrial products;
|
|
·
|
changes
in the exploration or production of energy resources, commodities,
semi-finished and finished consumer and industrial
products;
|
|
·
|
the
location of regional and global exploration, production and manufacturing
facilities;
|
|
·
|
the
location of consuming regions for energy resources, commodities,
semi-finished and finished consumer and industrial
products;
|
|
·
|
the
globalization of production and
manufacturing;
|
|
·
|
global
and regional economic and political conditions, including armed conflicts
and terrorist activities; embargoes and
strikes;
|
|
·
|
developments
in international trade;
|
|
·
|
changes
in seaborne and other transportation patterns, including the distance
cargo is transported by sea;
|
|
·
|
environmental
and other regulatory developments;
|
|
·
|
currency
exchange rates; and
|
|
·
|
weather.
|
|
·
|
number
of newbuilding deliveries;
|
|
·
|
scrapping of
older vessels;
|
|
·
|
vessel
casualties; and
|
|
·
|
number of vessels
that are out of
service.
|
· a
marine disaster;
|
· piracy;
|
· terrorism;
|
· 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
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
charterparty 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
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 was 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 received a compensation
payment of approximately $25 million for the early termination of the
current charterparty, which was recognized in the second quarter of 2008
at the time of delivery to the new
owners.
|
|
·
|
In
June 2008, we acquired en bloc five secondhand double hull Suezmax tankers
built between 1992 and 1996 from Top Ships Inc. for an aggregate purchase
price of $240 million. We took delivery of these vessels between June 2008
and September 2008 and took over existing time charters on three of the
vessels. We allocated $247.3 million and a negative value of $7.3 million
to the vessels and time charters,
respectively.
|
·
|
In
July 2009, we agreed with Ship Finance to terminate the long term
charterparty for the single hull VLCC Front Duchess and received a
compensation payment of approximately $2.4 million in October
2009.
|
·
|
In
March 2010, we agreed with Ship Finance to terminate the long term charter
party for the single hull VLCC Golden River. The termination of the
charter is expected to take place in April 2010 and Ship Finance will make
a compensation payment to us of approximately $2.9 million for the early
termination of the charter
party.
|
·
|
In
March 2010, we agreed to sell the single hull Suezmax Front Voyager with
expected delivery to the buyer in April
2010.
|
|
·
|
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.
|
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(1)
|
Suezmax
|
SH
|
1992
|
2010
|
2015
|
||||||
Edinburgh(2)
|
|
VLCC
|
|
DS
|
|
1993
|
|
2018
|
|
n/a
|
|
Front
Ace(2)
|
|
VLCC
|
|
SH
|
|
1993
|
|
2010
|
|
2015
|
|
Front
Duke(2)
|
|
VLCC
|
|
SH
|
|
1992
|
|
2010
|
|
2015
|
|
Ticen
Sun(2)
|
|
VLCC
|
|
SH
|
|
1991
|
|
2010
|
|
2015
|
|
Ticen
Ocean(2)
|
|
VLCC
|
|
SH
|
|
1991
|
|
2010
|
|
2015
|
|
Golden
River (2)(3)
|
|
VLCC
|
|
SH
|
|
1991
|
|
2010
|
|
2015
|
|
(1)
|
A
Memorandum of Agreement, dated March 15, 2010, has been signed
regarding the sale of this vessel. Delivery to the buyers is
expected in the first half of April
2010.
|
(2)
|
Vessel
chartered in from Ship Finance and not consolidated after March 31,
2007.
|
(3)
|
Agreement
reached in March 2010 regarding termination of the lease. Termination
expected to be April 2010.
|
|
·
|
crude
oils having a density at 15єC higher than 900
kg/m3;
|
|
·
|
fuel
oils having either a density at 15єC higher than 900 kg/m3 or a kinematic
viscosity at 50ºC higher than 180
mm2/s; or
|
|
·
|
bitumen,
tar and their emulsions.
|
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
|
British
Pioneer
|
1999
|
307,000
|
Double-hull
|
IoM
|
Bareboat
charter
|
Front
Shanghai
|
2006
|
298,500
|
Double-hull
|
HK
|
Spot
market
|
Front
Kathrine
|
2009
|
297,974
|
Double-hull
|
MI
|
Spot
market
|
Front
Queen
|
2009
|
297,000
|
Double-hull
|
MI
|
Time
charter
|
Hull
2419 (Newbuilding)
|
2010
|
297,000
|
Double-hull
|
n/a
|
n/a
|
Hull
2420 (Newbuilding)
|
2010
|
297,000
|
Double-hull
|
n/a
|
n/a
|
Hull
J0025 (Newbuilding)
|
2011
|
320,000
|
Double-hull
|
n/a
|
n/a
|
Hull
J0026 (Newbuilding)
|
2011
|
320,000
|
Double-hull
|
n/a
|
n/a
|
Hull
J0027 (Newbuilding)
|
2012
|
320,000
|
Double-hull
|
n/a
|
n/a
|
Hull
J0028 (Newbuilding)
|
2012
|
320,000
|
Double-hull
|
n/a
|
n/a
|
|
|
|
|
|
|
Suezmax
Tankers
|
|
|
|
|
|
Front
Voyager (1)
|
1992
|
155,000
|
Single-hull
|
BA
|
Spot
market
|
Front
Fighter
|
1994
|
147,048
|
Double-hull
|
MI
|
Spot
market
|
Front
Hunter
|
1996
|
146,286
|
Double-hull
|
MI
|
Spot
market
|
Front
Alfa
|
1993
|
150,038
|
Double-hull
|
MI
|
Time
charter
|
Front
Beta
|
1992
|
135,915
|
Double-hull
|
MI
|
Time
charter
|
Front
Delta
|
1993
|
136,055
|
Double-hull
|
MI
|
Time
charter
|
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
|
Hull
1017 (Newbuilding) (2)
|
2009
|
156,000
|
Double-hull
|
n/a
|
n/a
|
Hull
1018 (Newbuilding)
|
2009
|
156,000
|
Double-hull
|
n/a
|
n/a
|
Hull
1019 (Newbuilding) (3)
|
2009
|
156,000
|
Double-hull
|
n/a
|
n/a
|
Hull
1026 (Newbuilding)
|
2010
|
156,000
|
Double-hull
|
n/a
|
n/a
|
Tonnage
Chartered in from Ship Finance
|
|
|
|||
|
|
|
|
|
|
VLCCs
|
|
|
|
|
|
Ticen
Sun
|
1991
|
284,000
|
Single-hull
|
SG
|
Bareboat
charter
|
Ticen
Ocean
|
1991
|
284,000
|
Single-hull
|
SG
|
Bareboat
charter
|
Golden
River (4)
|
1991
|
284,000
|
Single-hull
|
SG
|
Time
charter
|
Front
Duke
|
1992
|
284,000
|
Single-hull
|
SG
|
Time
charter
|
Edinburgh
|
1993
|
302,000
|
Double-side
|
LIB
|
Spot
market
|
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
|
Time
charter
|
Front
Vista (5)
|
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
|
1999
|
300,000
|
Double-hull
|
IoM
|
Bareboat
charter
|
Front
Scilla
|
2000
|
303,000
|
Double-hull
|
MI
|
Spot
market
|
Oliva
|
2001
|
299,000
|
Double-hull
|
IoM
|
Bareboat
charter
|
Front
Serenade
|
2002
|
299,000
|
Double-hull
|
LIB
|
Time
charter
|
Otina
|
2002
|
298,000
|
Double-hull
|
IoM
|
Bareboat
charter
|
Ondina
|
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
|
Time
charter
|
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
|
Front
Ardenne
|
1997
|
150,000
|
Double-hull
|
NIS
|
Spot
market
|
Front
Brabant
|
1998
|
150,000
|
Double-hull
|
NIS
|
Time
charter
|
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
Pride
|
2000
|
307,000
|
Double-hull
|
IoM
|
Bareboat
charter
|
British
Progress (6)
|
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
|
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
|
Nordic
Apollo (7)
|
2003
|
149,997
|
Double-hull
|
MI
|
Spot
market
|
Nordic
Discovery
(7)
|
1998
|
149,999
|
Double-hull
|
NIS
|
Spot
market
|
Nordic
Fighter
(7)
|
1998
|
149,999
|
Double-hull
|
NIS
|
Spot
market
|
Nordic
Hawk (7)
|
1997
|
151,475
|
Double-hull
|
BA
|
Spot
market
|
Nordic
Hunter
(7)
|
1997
|
151,400
|
Double-hull
|
BA
|
Spot
market
|
Nordic
Saturn (7)
|
1998
|
157,332
|
Double-hull
|
MI
|
Spot
market
|
Nordic
Sprite
(7)
|
1999
|
147,188
|
Double-hull
|
NIS
|
Spot
market
|
Nordic
Mistral
(7)
|
2002
|
164,236
|
Double-hull
|
MI |
Spot
market
|
Genmar
Harriet G
|
2006
|
149,999
|
Double-hull
|
MI
|
Spot
market
|
|
|
|
|
|
|
VLCCs
|
|
|
|
|
|
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
|
Songa
Julie
|
2000
|
299,089
|
Double-hull
|
MI
|
Spot
market
|
Universal
Queen
|
2005
|
309,373
|
Double-hull
|
PAN
|
Spot
market
|
(1)
|
A
Memorandum of Agreement, dated March 15, 2010, has been signed regarding
the sale of this vessel. Delivery to the buyers is expected in the first
half of April 2010.
|
(2)
|
Newbuilding
(named Northia) was delivered in January
2010.
|
(3)
|
Newbuilding
(named Naticina) was delivered in March
2010.
|
(4)
|
Agreement
reached in March 2010 regarding termination of the lease. Termination
expected to be April 2010.
|
(5)
|
Vessel
was purchased from Ship Finance in February 2010 and simultaneously
sold.
|
(6)
|
Vessel
was sold to a majority owned subsidiary in January
2010.
|
(7)
|
Vessel
is chartered in on a floating time
charter.
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|||
VLCCs
|
|
|
|
|
|
|
|
|
|
|||
At
start of period
|
|
|
40
|
|
|
|
42
|
|
|
|
41
|
|
Acquisitions
|
|
|
2
|
|
|
|
—
|
|
|
|
2
|
|
Dispositions
|
|
|
(1
|
) |
|
|
(2
|
)
|
|
|
(1
|
)
|
At
end of period
|
|
|
41
|
|
|
|
40
|
|
|
|
42
|
|
Suezmax
|
|
|
|
|
|
|
|
|
|
|||
At
start of period
|
|
|
29
|
|
|
|
16
|
|
|
|
23
|
|
Acquisitions
|
|
|
—
|
|
|
|
5
|
|
|
|
—
|
|
Dispositions
|
|
|
—
|
|
|
(3
|
)
|
|
|
(7
|
)
|
|
Chartered
In
|
|
|
(2
|
)
|
|
|
11
|
|
|
|
—
|
|
At
end of period
|
|
|
27
|
|
|
|
29
|
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Suezmax
OBOs
|
|
|
|
|
|
|
|
|
|
|
|
|
At
start and end of period
|
|
|
8
|
|
|
|
8
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aframax
|
|
|
|
|
|
|
|
|
|
|
|
|
At
start of period
|
|
|
—
|
|
|
|
—
|
|
|
|
1
|
|
Acquisitions
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Dispositions
|
|
|
—
|
|
|
|
—
|
|
|
(1
|
)
|
|
At
end of period
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
fleet
|
|
|
|
|
|
|
|
|
|
|
|
|
At
start of period
|
|
|
77
|
|
|
|
66
|
|
|
|
73
|
|
Acquisitions
|
|
|
2
|
|
|
|
5
|
|
|
|
2
|
|
Dispositions
|
|
|
(1
|
)
|
|
|
(5
|
)
|
|
|
(9
|
)
|
Chartered
In
|
|
|
(2
|
)
|
|
|
11
|
|
|
|
—
|
|
At
end of period
|
|
|
76
|
|
|
|
77
|
|
|
|
66
|
|
|
|
As
of December 31,
|
|
|||||||||||||||||||||
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|||||||||||||||
|
|
Number
of vessels
|
|
|
Percentage
of fleet
|
|
|
Number
of vessels
|
|
|
Percentage
of fleet
|
|
|
Number
of vessels
|
|
|
Percentage
of fleet
|
|
||||||
VLCCs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Spot
or pool
|
|
|
15
|
37
|
%
|
|
|
15
|
|
|
|
38
|
%
|
|
|
17
|
|
|
|
40
|
%
|
|||
Time
charter
|
|
|
14
|
34
|
%
|
|
|
15
|
|
|
|
38
|
%
|
|
|
15
|
|
|
|
36
|
%
|
|||
Bareboat
charter
|
|
|
12
|
29
|
%
|
|
|
10
|
|
|
|
25
|
%
|
|
|
10
|
|
|
|
24
|
%
|
|||
Total
|
|
|
41
|
100
|
%
|
|
|
40
|
|
|
|
100
|
%
|
|
|
42
|
|
|
|
100
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Suezmax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Spot
or pool
|
|
|
19
|
70
|
%
|
|
|
21
|
|
|
|
73
|
%
|
|
|
12
|
|
|
|
75
|
%
|
|||
Time
charter
|
|
|
5
|
19
|
%
|
|
|
5
|
|
|
|
17
|
%
|
|
|
1
|
|
|
|
6
|
%
|
|||
Bareboat
charter
|
|
|
3
|
11
|
%
|
|
|
3
|
|
|
|
10
|
%
|
|
|
3
|
|
|
|
19
|
%
|
|||
Total
|
|
|
27
|
100
|
%
|
|
|
29
|
|
|
|
100
|
%
|
|
|
16
|
|
|
|
100
|
%
|
Suezmax
OBOs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Time
charter
|
|
|
8
|
100
|
%
|
|
|
8
|
|
|
|
100
|
%
|
|
|
8
|
|
|
|
100
|
%
|
|||
Total
|
|
|
8
|
100
|
%
|
|
|
8
|
|
|
|
100
|
%
|
|
|
8
|
|
|
|
100
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total
fleet
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Spot
or pool
|
|
|
34
|
45
|
%
|
|
|
36
|
|
|
|
47
|
%
|
|
|
29
|
|
|
|
44
|
%
|
|||
Time
charter
|
|
|
27
|
35
|
%
|
|
|
28
|
|
|
|
36
|
%
|
|
|
24
|
|
|
|
36
|
%
|
|||
Bareboat
charter
|
|
|
15
|
20
|
%
|
|
|
13
|
|
|
|
17
|
%
|
|
|
13
|
|
|
|
20
|
%
|
|||
Total
|
|
|
76
|
100
|
%
|
|
|
77
|
|
|
|
100
|
%
|
|
|
66
|
|
|
|
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.
|
|
·
|
Noncontrolling
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;
|
|
·
|
impairment
of securities.
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2009
|
|
|
2008
|
|
|
$
|
|
|
|
%
|
|
|||
Voyage
charter revenues
|
|
|
565,331
|
|
|
|
1,425,968
|
|
|
|
(860,637)
|
(60.3)
|
|
|||
Time
charter revenues
|
|
|
486,361
|
|
|
|
602,980
|
|
|
|
(116,619)
|
(19.3)
|
|
|||
Bareboat
charter revenues
|
|
|
64,526
|
|
|
|
57,152
|
|
|
|
7,374
|
12.9
|
|
|||
Other
income
|
|
|
17,068
|
|
|
|
17,918
|
|
|
|
(850)
|
(4.7)
|
|
|||
Total
operating revenues
|
|
|
1,133,286
|
|
|
|
2,104,018
|
|
|
|
(970,732)
|
(46.1)
|
|
·
|
The
average TCE rates for double hull VLCCs and double hull Suezmaxes
decreased from approximately $90,000 and $58,400, respectively, in 2008 to
approximately $38,000 and $23,200, respectively, in
2009.
|
||
·
|
The
average TCE rates for single hull VLCCs and single hull Suezmaxes
decreased from approximately $40,500 and $39,900, respectively, in 2008 to
approximately $23,800 and $9,100, respectively, in
2009.
|
||
·
|
The
lease on a single hull VLCC, Front Duchess, was terminated in September
2009 resulting in a decrease in voyage charter revenues of $14.4 million
compared with 2008.
|
||
·
|
Demurrage
income was lower in 2009 than in the prior year, resulting in a $82.2
million reduction in voyage charter revenues. These rates are determined
by the market rates which were also lower in the year.
|
||
·
|
Revenues
generated from relets were $69.2 million lower in 2009. This was largely
matched by a $68.9 million reduction in voyage expenses in the
year.
|
||
· | A decrease in trading days in 2009 due mainly to the redelivery of a vessel chartered in for 2008, which reduced income by $52.6 million, and the transfer of three double hull VLCCs and one double hull Suezmax to time charters from voyage charters for the majority of 2009. There was a reduction of $166.5 million in voyage charter revenues for these vessels. | ||
· |
Eighteen
double hull Suezmax vessels entered the Gemini Pool during the first
quarter of the year. Earnings on the vessels traded in the pool were
$277.3 million lower in 2009 than in 2008 as a result of the weaker spot
market.
|
·
|
Six
OBOs were drydocked in the year compared with one in 2008. As a result
these vessels incurred much larger periods of offhire, which reduced
income by $7.9 million.
|
·
|
Two
single hull VLCCs, Front Sabang and Front Duchess, did not trade on time
charter in 2009 decreasing revenue by $6.2 million. Two other vessels were
transferred onto bareboat charters from time charters. The impact on
revenue was a decrease of $37.5 million from the prior year. Two
other vessels were chartered out at rates linked to the Baltic Exchange
Index which fell in 2009 from 2008, resulting in reported revenues
decreasing by $17.0 million.
|
·
|
Six
double hull VLCCs are chartered out under floating rate time charters. In
2009, revenues from these vessels was $121.4 million lower
than 2008.
|
·
|
Movement
of double hull VLCCs between spot and time charters gave rise to a $20.7
million increase in time charter revenues in 2009 on
2008.
|
(in
$ per day)
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|||||
VLCC
|
|
|
38,300
|
|
|
|
74,500
|
|
|
|
45,700
|
|
|
|
56,800
|
|
|
|
57,400
|
|
Suezmax
|
|
|
25,300
|
|
|
|
55,200
|
|
|
|
33,000
|
|
|
|
37,800
|
|
|
|
40,300
|
|
Suezmax
OBO
|
|
|
43,000
|
|
|
|
43,500
|
|
|
|
39,700
|
|
|
|
31,700
|
|
|
|
34,900
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2009
|
|
|
2008
|
|
|
$
|
|
|
|
%
|
|
|||
Gain
on sale of assets
|
|
|
3,061
|
|
|
|
142,293
|
|
|
|
(139,232)
|
|
|
|
(97.8)
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2009
|
|
|
2008
|
|
|
$
|
|
|
|
%
|
|
|||
VLCC
|
|
|
124,357
|
|
|
|
141,565
|
|
|
|
(17,208)
|
|
|
|
(12.2)
|
|
Suezmax
|
|
|
49,980
|
|
|
|
45,210
|
|
|
|
4,770
|
|
|
|
10.6
|
|
Suezmax
OBO
|
|
|
32,044
|
|
|
|
26,991
|
|
|
|
5,053
|
|
|
|
18.7
|
|
Total
ship operating expenses
|
|
|
206,381
|
|
|
|
213,766
|
|
|
|
(7,385)
|
|
|
|
(3.5)
|
|
|
·
|
Eight
double hull and one single hull vessel were drydocked in 2009 compared
with six double hull and three single hull vessels in 2008. Drydocking
expenditure in 2009 was $14.6 million lower than in 2008 due to fewer
single hull vessels being drydocked and more vessels being drydocked in
China, which proved to be cost
effective.
|
|
·
|
Two
single hull vessels were delivered onto bareboat charters in April and May
2009. Operating costs incurred on these vessels was $7.0 million lower in
2009 when compared to 2008.
|
·
|
The
Front Sabang which had previously reported operating expenditure in 2008
but was sold in the first half of the year led to a decrease of $1.3
million in 2009. The Front Duchess was sold in 2009 and resulted in
decreased operating expenditure of $1.7
million.
|
|
·
|
One
double hull Suezmax was drydocked in 2009 compared with three double hull
Suezmaxes in 2008, which resulted in a decrease of $4.6 million in
drydocking expenses.
|
·
|
Operating
expenditure for single hull Suezmax vessels for the whole of 2009 related
to one single hull Suezmax. As a result of the disposal of other single
hull Suezmaxes in the prior year, operating expenditure fell by $1.7
million.
|
|
·
|
Five
double hull Suezmax vessels were acquired and delivered during the period
from June to August 2008 and consequently a full year of operating
expenditure was incurred in 2009 resulting in an increase of $10.0
million.
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2009
|
|
|
2008
|
|
|
$
|
|
|
|
%
|
|
|||
Profit
share expense
|
|
|
33,018
|
|
|
|
110,962
|
|
|
|
(77,944)
|
|
|
|
(70.2)
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2009
|
|
|
2008
|
|
|
$
|
|
|
|
%
|
|
|||
Charterhire
expenses
|
|
|
169,503
|
|
|
|
220,170
|
|
|
|
(50,667)
|
|
|
|
(23.0)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
of vessels chartered in and accounted for
as
operating leases:
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
|
|
|
||
VLCC
|
|
|
2
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
Suezmax
|
|
|
15
|
|
|
|
14
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
17
|
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2009
|
|
|
2008
|
|
|
$
|
|
|
|
%
|
|
|||
Administrative
expenses
|
|
|
30,647
|
|
|
|
35,226
|
|
|
|
(4,579)
|
|
|
|
(13.0)
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2009
|
|
|
2008
|
|
|
$
|
|
|
|
%
|
|
|||
Interest
income
|
|
|
22,969
|
|
|
|
41,204
|
|
|
|
(18,235)
|
|
|
|
(44.3)
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2009
|
|
|
2008
|
|
|
$
|
|
|
|
%
|
|
|||
Interest
expense
|
|
|
160,988
|
|
|
|
183,925
|
|
|
|
(22,937)
|
|
|
|
(12.5)
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2009
|
|
|
2008
|
|
|
$
|
|
|
|
%
|
|
|||
Share
of results of associated companies
|
|
|
(544)
|
|
|
|
(901)
|
|
|
|
|
(357)
|
|
(39.6)
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2009
|
|
|
2008
|
|
|
$
|
|
|
|
%
|
|
|||
Foreign
currency exchange (losses) gains
|
|
|
(346
|
)
|
|
|
1,565
|
|
|
|
(1,911
|
) |
(122.1
|
)
|
||
Mark
to market of derivatives
|
|
|
-
|
|
|
|
(17,399
|
)
|
|
|
17,399
|
100.0
|
|
|||
Impairment
of securities
|
|
|
-
|
|
|
|
(25,134
|
)
|
|
|
25,134
|
100.0
|
||||
Dividends
received
|
|
|
3,087
|
|
|
|
1,522
|
|
|
|
1,565
|
102.8
|
|
|||
Loss
on sale of securities
|
|
|
-
|
|
|
|
(221
|
)
|
|
|
221
|
100.0
|
|
|||
Other
non-operating items, net
|
|
|
1,545
|
|
|
|
34,043
|
|
|
|
(32,498
|
) |
(95.5
|
)
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2009
|
|
|
2008
|
|
|
$
|
|
|
|
%
|
|
|||
Net
income attributable to noncontrolling interest
|
|
|
2,771
|
|
|
|
2,184
|
|
|
|
587
|
|
|
|
26.9
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2008
|
|
|
2007
|
|
|
$
|
|
|
|
%
|
|
|||
Voyage
charter revenues
|
|
|
1,425,968
|
|
|
|
801,546
|
|
|
|
624,422
|
|
|
|
77.9
|
|
Time
charter revenues
|
|
|
602,980
|
|
|
|
432,813
|
|
|
|
170,167
|
|
|
|
39.3
|
|
Bareboat
charter revenues
|
|
|
57,152
|
|
|
|
57,052
|
|
|
|
100
|
|
|
|
-
|
|
Other
income
|
|
|
17,918
|
|
|
|
8,516
|
|
|
|
9,402
|
|
|
|
110.4
|
|
Total
operating revenues
|
|
|
2,104,018
|
|
|
|
1,299,927
|
|
|
|
804,091
|
|
|
|
61.9
|
|
|
·
|
An
increase in trading days due to the charter in of 11 Suezmax vessels,
which resulted in an increase of $213.3
million.
|
|
·
|
The
purchase of five Suezmax vessels, which were delivered in the period from
June to August 2008, two of which traded in the spot market and increased
revenue by $33.9 million.
|
|
·
|
TCE
rates increased in 2008 compared to 2007 resulting in a rise in income
across all revenue categories in the period. In voyage charter earnings,
TCE for double hull VLCCs and double hull Suezmaxes was approximately
$90,000 and $58,400, respectively, in 2008 compared with approximately
$48,200 and $41,100, respectively, in
2007.
|
|
·
|
The
average TCE voyage charter rates earned on single hull Suezmaxes and
single hull VLCCs were approximately $39,900 and $40,500, respectively, in
2008. This compares with rates of approximately $23,000 for single hull
Suezmaxes and $37,600 for single hull VLCCs in 2007. As has been the case
in prior years the rates earned underline a continuing variance in market
rates for single and double hull
vessels.
|
|
·
|
The
leases on two single hull vessels were terminated in the January and April
2008 resulting in a decrease in voyage charter revenue of $24.7 million in
the year.
|
|
·
|
The
OBO's were fixed on new charters throughout 2007 at higher rates and
consequently the current year results reflect a full trading period on
these charters, generating increased revenues of $12.9
million.
|
|
·
|
Our
Suezmax vessels increased revenues by $1.6 million in 2008 as compared to
2007. The delivery of three new vessels in 2008 resulted in increased
revenues of $20.5 million, which was partially offset by the shift in
employment of two vessels to the spot market, resulting in a $13.9 million
decrease in revenues and a further decrease of $7.6 million as there were
no single hull Suezmaxes traded on time charter during 2008 as compared to
2007.
|
|
·
|
Single
hull VLCC time charter earnings were increased due to higher market linked
charter rates. Four single hulled vessels were chartered out at rates
linked to the Baltic Exchange Index which continued to increase in 2008,
resulting in a $39.3 million increase in revenues, which was partially
offset by a $7.6 million loss of revenue from the Front Sabang which was
sold in the second quarter of 2008. The remaining $3.2 million increase
represents receipts from old insurance
claims.
|
|
·
|
The
double hull VLCC revenues were augmented by a full year of trading two
vessels that were chartered in during 2007. These vessels increased
earnings by $15.4 million, assisted by a market linked charter out
rate.
|
|
·
|
The
most significant increase was realized by six other VLCC vessels chartered
out under floating time charters. In 2008, these vessels posted a $99.3
million increase on earnings compared to
2007.
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2008
|
|
|
2007
|
|
|
$
|
|
|
|
%
|
|
|||
Gain
on sale of assets
|
|
|
142,293
|
|
|
|
118,168
|
|
|
|
24,125
|
|
|
|
20.4
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2008
|
|
|
2007
|
|
|
$
|
|
|
|
%
|
|
|||
VLCC
|
|
|
141,565
|
|
|
|
119,552
|
|
|
|
22,013
|
|
|
|
18.4
|
|
Suezmax
|
|
|
45,210
|
|
|
|
52,642
|
|
|
|
(7,432)
|
|
|
|
(14.1)
|
|
Suezmax
OBO
|
|
|
26,991
|
|
|
|
24,064
|
|
|
|
2,927
|
|
|
|
12.2
|
|
Total
ship operating expenses
|
|
|
213,766
|
|
|
|
196,258
|
|
|
|
17,508
|
|
|
|
8.9
|
|
|
·
|
Nine
VLCCs (six double hull and three single hull) were drydocked in both 2008
and 2007. The cost of vessels drydocked in 2008 was $16.1 million higher
than in 2007.
|
|
·
|
In
May 2008, the long term charter for the Front Sabang was terminated
resulting in a decrease in ship operating expenditure of $6.0 million in
2008 as compared to 2007.
|
|
·
|
Increased
crew costs contributed to $6.0 million of the higher operating costs
reported in 2008.
|
|
·
|
In
2008, three double hull Suezmaxes were drydocked as compared with five
Suezmaxes (two single hull and three double hull) in 2007, which resulted
in a decrease of $2.9 million in drydocking
expenses.
|
|
·
|
A
single hull Suezmax vessel was sold in January 2008 which had previously
reported an entire year's operating expenditure resulting in a $2.5
million decrease in 2008 operating
expenditures.
|
|
·
|
The
Front Birch was sold in December 2007 and, therefore, reported close to a
full year's operating expenditure. The impact in 2008 was to decrease
operating expenditure by $2.5
million.
|
|
·
|
The
Front Granite and Marble were sold to Dockwise in 2007 and time chartered
back. In 2007 the vessels reported $4.7 million more operating expenditure
as a result.
|
|
·
|
Five
other single hull Suezmaxes were sold in 2007 that reported $7.3 million
of expenses compared with $0.3 million in
2008.
|
|
·
|
Five
newly acquired double hull Suezmax vessels were delivered during the
period from June to August 2008 resulting in an increase in operating
expenditure of $10.7 million in
2008.
|
|
·
|
There
have also been general costs increases across the Suezmax
fleet.
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2008
|
|
|
2007
|
|
|
$
|
|
|
|
%
|
|
|||
Profit
share expense
|
|
|
110,962
|
|
|
|
37,279
|
|
|
|
73,683
|
|
|
|
197.7
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2008
|
|
|
2007
|
|
|
$
|
|
|
|
%
|
|
|||
Charterhire
expenses
|
|
|
220,170
|
|
|
|
56,868
|
|
|
|
163,302
|
|
|
|
287.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
of vessels chartered in and accounted for
as
operating leases:
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
||
VLCC
|
|
|
4
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
Suezmax
|
|
|
14
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
18
|
|
|
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2008
|
|
|
2007
|
|
|
$
|
|
|
|
%
|
|
|||
Administrative
expenses
|
|
|
35,226
|
|
|
|
36,410
|
|
|
|
(1,184)
|
|
|
|
(3.3)
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2008
|
|
|
2007
|
|
|
$
|
|
|
|
%
|
|
|||
Interest
income
|
|
|
41,204
|
|
|
|
54,316
|
|
|
|
(13,112)
|
|
|
|
(24.1)
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2008
|
|
|
2007
|
|
|
$
|
|
|
|
%
|
|
|||
Interest
expense
|
|
|
183,925
|
|
|
|
204,535
|
|
|
|
(20,610)
|
|
|
|
(10.1)
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2008
|
|
|
2007
|
|
|
$
|
|
|
|
%
|
|
|||
Share
of results of associated companies
|
|
|
(901)
|
|
|
|
573
|
|
|
|
(1,474)
|
|
|
|
(257.2)
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2008
|
|
|
2007
|
|
|
$
|
|
|
|
%
|
|
|||
Foreign
currency exchange gains
|
|
|
1,565
|
|
|
|
3,312
|
|
|
|
(1,747
|
)
|
|
|
(52.8
|
)
|
Mark
to market of derivatives
|
|
|
(17,399
|
)
|
|
|
3,530
|
|
|
|
(20,929
|
)
|
|
|
(592.9
|
)
|
Impairment
of securities
|
|
|
(25,134
|
)
|
|
|
-
|
|
|
|
(25,134
|
)
|
|
|
-
|
|
Dividends
received
|
|
|
1,522
|
|
|
|
533
|
|
|
|
989
|
|
|
|
185.6
|
|
(Loss)
gain on sale of securities
|
|
|
(221
|
)
|
|
|
122,120
|
|
|
|
(122,341
|
)
|
|
|
(100.2
|
)
|
Other
non-operating items, net
|
|
|
34,043
|
|
|
|
4,951
|
|
|
|
29,092
|
|
|
|
587.6
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2008
|
|
|
2007
|
|
|
$
|
|
|
|
%
|
|
|||
Net
income attributable to noncontrolling interest
|
|
|
2,184
|
|
|
|
22,162
|
|
|
|
(19,978)
|
|
|
|
(90.2)
|
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2008
|
|
|
2007
|
|
|
$
|
|
|
|
%
|
|
|||
Gain
on issuance of shares by associate
|
|
|
—
|
|
|
|
83,566
|
|
|
|
(83,566
|
)
|
|
|
(100.0
|
)
|
|
|
|
|
|
Change
|
|
||||||||||
(in
thousands of $)
|
|
2008
|
|
|
2007
|
|
|
$
|
|
|
|
%
|
|
|||
Discontinued
operations
|
|
|
—
|
|
|
|
5,442
|
|
|
|
(5,442
|
)
|
|
|
(100.0
|
)
|
|
|
Payment
due by period
|
|
|||||||||||||||||
(In
thousands of $)
|
|
Less
than
1
year
|
|
|
1
– 3 years
|
|
|
3
– 5 years
|
|
|
After
5 years
|
|
|
Total
|
|
|||||
Fixed
rate long-term debt
|
|
|
12,352
|
35,937
|
45,015
|
232,491
|
325,795
|
|
||||||||||||
Floating
rate long-term debt
|
|
|
111,532
|
95,664
|
148,625
|
202,966
|
558,787
|
|
||||||||||||
Fixed
rate long-term debt in unconsolidated subsidiaries
|
|
|
9,526
|
19,052
|
19,052
|
9,525
|
57,155
|
|
||||||||||||
Operating
lease obligations
|
|
|
73,102
|
39,958
|
3,340
|
1,423
|
117,823
|
|
||||||||||||
Capital
lease obligations
|
|
|
285,578
|
329,862
|
282,221
|
967,800
|
1,865,461
|
|
||||||||||||
Newbuilding
commitments
|
|
|
381,716
|
234,000
|
-
|
-
|
615,716
|
|
||||||||||||
Interest
on fixed rate long-term debt
|
|
|
25,619
|
47,708
|
41,357
|
72,048
|
186,732
|
|
||||||||||||
Interest
on floating rate long-term debt
|
|
|
30,667
|
46,026
|
30,762
|
97,059
|
204,514
|
|
||||||||||||
Interest
on fixed rate long-term debt in unconsolidated
subsidiaries
|
|
|
4,464
|
6,493
|
3,246
|
406
|
14,609
|
|
||||||||||||
Interest
on capital lease obligations
|
|
|
119,673
|
187,045
|
144,610
|
253,507
|
704,835
|
|
||||||||||||
Total
|
|
|
1,054,229
|
1,041,745
|
718,228
|
1,837,225
|
4,651,427
|
|
||||||||||||
|
|
|
|
Name
|
Age
|
Position
|
John
Fredriksen
|
65
|
Chairman,
Chief Executive Officer, President
and Director
|
Kathrine
Fredriksen
|
26
|
Director
|
Kate
Blankenship
|
45
|
Director
and Audit Committee Chairman
|
Frixos
Savvides
|
58
|
Director
and Audit Committee member
|
Tony
Curry
|
59
|
Director
|
Jens
Martin Jensen
|
46
|
Chief
Executive Officer of Frontline Management AS
|
Inger
M. Klemp
|
47
|
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*
|
|
|
*
|
|
|
|
*
|
|
|
|
100,000
|
|
Katherine
Fredriksen
|
|
|
-
|
|
|
|
-
|
|
|
|
30,000
|
|
Kate
Blankenship
|
|
|
2,000
|
|
|
|
**
|
|
|
|
30,000
|
|
Frixos
Savvides
|
|
|
-
|
|
|
|
-
|
|
|
|
30,000
|
|
Tony
Curry
|
-
|
-
|
30,000
|
|||||||||
Jens
Martin Jensen
|
|
|
-
|
|
|
|
-
|
|
|
|
50,000
|
|
Inger
M. Klemp
|
|
|
16,000
|
|
|
|
**
|
|
|
|
50,000
|
|
*
|
Hemen
Holding Ltd, or Hemen, is a Cyprus holding company, the shares of
which are held in trusts established by Mr. John Fredriksen for the
benefit of his immediate family. Mr. Fredriksen disclaims beneficial
ownership of the 26,304,053 Ordinary Shares held by Hemen, except to the
extent of his voting and dispositive interest in such shares of common
stock. Mr. Fredriksen has no pecuniary interest in the shares held by
Hemen.
|
**
|
Less
than one per cent.
|
Owner
|
Ordinary
Shares
Amount
|
|
|
%
|
|
|
|
|
|
|
|
Hemen
Holding Ltd. (1)
|
26,304,053
|
|
|
33.78
|
%
|
(1)
|
Hemen,
a Cyprus holding company, the shares of which are held in trusts
established by Mr. John Fredriksen for the benefit of his immediate
family.
|
(in
thousands of $)
|
2009
|
2008
|
Charterhire
paid (principal and interest)
|
331,534
|
345,551
|
Payments
received for termination of leases
|
2,386
|
43,510
|
Profit
share expense
|
33,018
|
110,962
|
Remaining
lease obligation
|
1,462,753
|
1,609,987
|
(in
thousands of $)
|
2009
|
2008
|
2007
|
Seatankers
Management Co. Ltd
|
1,126
|
1,175
|
582
|
Golar
LNG Limited
|
156
|
17
|
284
|
Ship
Finance International Limited
|
2,347
|
3,430
|
1,525
|
Golden
Ocean Group Limited
|
4,253
|
6,714
|
2,099
|
Geveran
Trading Co Ltd
|
(405)
|
(366)
|
-
|
Greenwich
Holdings Ltd
|
-
|
-
|
69
|
Bryggegata
AS
|
(1,300)
|
(1,395)
|
(1,430)
|
Arcadia
Petroleum Limited
|
42,264
|
64,784
|
17,443
|
Seadrill
Limited
|
322
|
25
|
(52)
|
Seawell
Limited
|
126
|
-
|
-
|
Deep
Sea Supply Plc
|
32
|
-
|
-
|
Aktiv
Kapital ASA
|
63
|
-
|
-
|
CalPetro
Tankers (Bahamas I) Limited
|
45
|
43
|
40
|
CalPetro
Tankers (Bahamas II) Limited
|
45
|
43
|
40
|
CalPetro
Tankers (IOM) Limited
|
45
|
43
|
40
|
(in
thousands of $)
|
2009
|
2008
|
Receivables
|
||
Ship
Finance International Limited
|
26,944
|
8,351
|
Seatankers Management
Co. Ltd
|
214
|
370
|
Golar
LNG Limited
|
247
|
381
|
Northern
Offshore Ltd
|
13
|
13
|
Golden
Ocean Group Limited
|
1,119
|
2,012
|
Seadrill
Limited
|
160
|
106
|
CalPetro
Tankers (Bahamas I) Limited
|
11
|
35
|
CalPetro
Tankers (Bahamas II) Limited
|
11
|
35
|
CalPetro
Tankers (IOM) Limited
|
11
|
35
|
Deep
Sea Supply Plc
|
2
|
-
|
Arcadia
Petroleum Limited
|
11
|
-
|
28,743
|
11,338
|
(in
thousands of $)
|
2009
|
2008
|
Payables
|
||
Ship
Finance International Limited
|
(33,158)
|
(46,540)
|
Seatankers
Management Co. Ltd
|
(96)
|
(119)
|
Golar
LNG Limited
|
(519)
|
(242)
|
Golden
Ocean Group Limited
|
(30)
|
(155)
|
Geveran
Trading Co Ltd
|
-
|
(366)
|
(33,803)
|
(47,422)
|
Payment
Date
|
|
Amount
per Share
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
2008
|
|
|
|
|
March
10, 2008
|
|
$
|
2.00
|
|
June
25, 2008
|
|
$
|
2.75
|
|
September
19, 2008
|
|
$
|
3.00
|
|
December
22, 2008
|
|
$
|
0.50
|
|
2009
|
||||
March
27, 2009
|
$
|
0.25
|
||
June
23, 2009
|
$
|
0.25
|
||
September
24, 2009
|
$
|
0.25
|
||
December
22, 2009
|
$
|
0.15
|
|
|
NYSE
|
|
OSE
|
||||||
|
|
High
|
|
|
Low
|
|
High
|
Low
|
||
Fiscal
year ended December 31,
|
|
|
|
|
|
|
|
|
||
2009
|
$
|
33.29
|
$
|
15.78
|
NOK
235.00
|
NOK
107.00
|
||||
2008
|
|
$
|
72.36
|
|
|
$
|
25.00
|
|
NOK
376.50
|
NOK
165.25
|
2007
|
|
$
|
53.09
|
|
|
$
|
29.35
|
|
NOK
306.00
|
NOK
183.75
|
2006
|
|
$
|
44.65
|
|
|
$
|
28.80
|
|
NOK
280.00
|
NOK
184.00
|
2005
|
|
$
|
57.97
|
|
|
$
|
35.89
|
|
NOK
355.00
|
NOK
230.00
|
|
NYSE
|
|
OSE
|
|||||||
|
High
|
|
Low
|
|
High
|
Low
|
||||
Fiscal
year ended December 31, 2009
|
|
|
|
|
|
|
||||
First
quarter
|
|
$
|
33.29
|
|
|
$
|
15.78
|
|
NOK
235.00
|
NOK
112.00
|
Second
quarter
|
|
$
|
28.59
|
|
|
$
|
17.00
|
|
NOK
186.50
|
NOK
107.00
|
Third
quarter
|
|
$
|
25.28
|
|
|
$
|
19.76
|
|
NOK
164.00
|
NOK
125.70
|
Fourth
quarter
|
|
$
|
29.88
|
|
|
$
|
21.50
|
|
NOK
175.90
|
NOK
124.20
|
|
|
|
|
|
|
|
|
|
|
|
|
NYSE
|
|
OSE
|
|||||||
|
High
|
|
Low
|
|
High
|
Low
|
||||
Fiscal
year ended December 31, 2008
|
|
|
|
|
|
|
||||
First
quarter
|
|
$
|
49.66
|
|
|
$
|
34.00
|
|
NOK
268.00
|
NOK
180.00
|
Second
quarter
|
|
$
|
72.36
|
|
|
$
|
46.34
|
|
NOK
376.50
|
NOK
231.50
|
Third
quarter
|
|
$
|
69.09
|
|
|
$
|
43.25
|
|
NOK
358.00
|
NOK
256.50
|
Fourth
quarter
|
|
$
|
47.50
|
|
|
$
|
25.00
|
|
NOK
279.50
|
NOK
165.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NYSE
|
|
OSE
|
||||||
|
|
High
|
|
|
Low
|
|
High
|
Low
|
||
February
2010
|
|
$
|
29.95
|
|
|
$
|
25.02
|
|
NOK180.30
|
NOK146.40
|
January
2010
|
|
$
|
34.15
|
|
|
$
|
28.52
|
|
NOK194.00
|
NOK160.20
|
December
2009
|
|
$
|
29.88
|
|
|
$
|
26.36
|
|
NOK175.90
|
NOK152.30
|
November
2009
|
|
$
|
28.80
|
|
|
$
|
22.53
|
|
NOK159.40
|
NOK130.20
|
October
2009
|
|
$
|
27.51
|
|
|
$
|
21.50
|
|
NOK155.20
|
NOK124.20
|
September
2009
|
|
$
|
25.00
|
|
|
$
|
20.66
|
|
NOK147.90
|
NOK125.70
|
|
(i)
|
It
is organized in a qualified foreign country which is one that grants an
equivalent exemption from taxation to corporations organized in the United
States in respect of the shipping income for which exemption is being
claimed under Section 883 and which the Company refers to as the "country
of organization 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 organization requirement and the Publicly-Traded Test, which the
Company refers to as the "50% Ownership
Test."
|
|
·
|
at
least 75% of the Company's 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 Company 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 United States
Holders' aggregate holding
period for the Ordinary
Shares;
|
|
·
|
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 tax deferral
benefit would be imposed with respect to the resulting tax attributable to
each such other taxable year.
|
·
|
fails
to provide an accurate taxpayer identification
number;
|
|
·
|
is notified by the IRS that he
has failed to report all interest or dividends required to be shown on his
United States federal income tax returns;
or
|
|
·
|
in
certain circumstances, fails 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 $)
|
|
2009
|
|
|
2008
|
|
||
Audit
Fees (a)
|
|
|
1,457
|
|
|
|
1,664
|
|
Audit-Related
Fees (b)
|
|
|
—
|
|
|
|
—
|
|
Tax
Fees (c)
|
|
|
—
|
|
|
|
—
|
|
All
Other Fees (d)
|
|
|
—
|
|
|
|
—
|
|
Total
|
|
|
1,457
|
|
|
|
1,664
|
|
·
|
Executive
Sessions. The NYSE requires that
non-management directors meet regularly in executive sessions without
management. The NYSE also requires that
all independent directors meet in an executive session at least once a
year. As permitted under Bermuda law and our bye-laws, our non-management
directors do not regularly hold executive sessions without management and
we do not expect them to do so in the
future.
|
·
|
Nominating/Corporate
Governance Committee. The NYSE requires that a
listed U.S. company have a nominating/corporate governance committee of
independent directors and a committee charter specifying the purpose,
duties and evaluation procedures of the committee. As permitted under
Bermuda law and our bye-laws, we do not currently have a nominating or
corporate governance committee.
|
·
|
Audit
Committee. The NYSE requires, among
other things, that a listed U.S. company have an audit committee with a
minimum of three members. As permitted by Rule 10A-3 under the Securities
Exchange Act of 1934, our audit committee consists of two independent
members of our Board.
|
·
|
Corporate Governance
Guidelines. The NYSE requires U.S.
companies to adopt and disclose corporate governance guidelines. The
guidelines must address, among other things: director qualification
standards, director responsibilities, director access to management and
independent advisers, director compensation, director orientation and
continuing education, management succession and an annual performance
evaluation. We are not required to adopt such guidelines under Bermuda law
and we have not adopted such
guidelines.
|
Consolidated
Financial Statements of Frontline Ltd.
|
|
|
|
Index
to Consolidated Financial Statements of Frontline Ltd.
|
F-1
|
|
|
Report
of Independent Registered Public Accounting Firm – PricewaterhouseCoopers
AS
|
F-2
|
|
|
Report
of Independent Registered Public Accounting Firm – Grant Thornton
LLP
|
F-3
|
|
|
Consolidated
Statements of Operations for the years ended December 31, 2009, 2008 and
2007
|
F-4
|
|
|
Consolidated
Balance Sheets as of December 31, 2009 and 2008
|
F-5
|
|
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2009, 2008 and
2007
|
F-6
|
|
|
Consolidated
Statements of Changes in Stockholders' Equity for the years ended December
31, 2009, 2008 and 2007
|
F-7
|
|
|
Consolidated Statements of Comprehensive Income for the years ended December 31, 2009, 2008 and 2007 | 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 incorporated by reference to Exhibit 1.2 of the
Company's annual Report on form 20-F for the fiscal year ended December
31, 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 incorporated by reference to Exhibit 10.2 of
the Company's Annual Report on Form 20-F for the fiscal year ended
December 31, 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 Form 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 Form 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 Form 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 incorporated by reference to Exhibit 4.13 of the Company's Annual
Report on Form 20-F for the fiscal year ended December
31, 2007.
|
|
|
4.14
|
Shareholder's
Agreement Relating to Sealift Ltd dated April 27, 2007 incorporated by
reference to Exhibit 4.14 of the Company's Annual Report on Form 20-F for
the fiscal year ended December 31, 2007.
|
|
|
4.15
|
Merger
Agreement between Dockwise Limited and Sealift Ltd dated April 27, 2007
incorporated by reference to Exhibit 4.15 of the Company's Annual Report
on Form 20-F for the fiscal year ended December 31,
2007.
|
|
|
4.16
|
Frontline
Ltd Share Option Scheme dated November 16, 2006 incorporated by reference
to Exhibit 4.16 of the Company's Annual Report on Form 20-F for the fiscal
year ended December 31, 2007.
|
|
|
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) incorporated by
reference to Exhibit 4.17 of the Company's Annual Report on Form 20-F for
the fiscal year ended December 31, 2007.
|
|
|
4.18
|
Addendum
No. 3 to Charter Ancillary Agreement between Frontline Ltd, Ship Finance
International Limited and Frontline Shipping Ltd, dated August 21, 2007
incorporated by reference to Exhibit 4.18 of the Company's Annual Report
on Form 20-F for the fiscal year ended December 31,
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 incorporated by reference to Exhibit 4.19 of the Company's Annual
Report on Form 20-F for the fiscal year ended December 31,
2007.
|
|
|
4.20
|
Amended
and Restated Gemini Suezmax Pool Agreement dated January 1,
2009.
|
|
|
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.
|
|
|
Frontline
Ltd.
|
|||
|
|
(Registrant)
|
|||
|
|
|
|||
Date:
March 29, 2010
|
|
By:
|
|
||
|
|
|
Name:
|
Inger
M. Klemp
|
|
|
|
|
Title:
|
Principal
Financial Officer
|
|
Report
of Independent Registered Public Accounting Firm - PricewaterhouseCoopers
AS
|
F-2
|
Report
of Independent Registered Public Accounting Firm - Grant Thornton
LLP
|
F-3
|
Consolidated
Statements of Operations for the years ended December 31, 2009, 2008 and
2007
|
F-4
|
Consolidated
Balance Sheets as of December 31, 2009 and 2008
|
F-5
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2009, 2008 and
2007
|
F-6
|
Consolidated
Statements of Changes in Stockholders’ Equity for the years ended December
31, 2009, 2008 and 2007
|
F-7
|
Consolidated
Statements of Comprehensive Income for the years ended December 31, 2009,
2008 and 2007
|
F-8 |
Notes
to Consolidated Financial Statements
|
F-9
|
2009
|
2008
|
2007
|
||||||||||
Operating
revenues
|
||||||||||||
Time
charter revenues
|
486,361 | 602,980 | 432,813 | |||||||||
Bareboat
charter revenues
|
64,526 | 57,152 | 57,052 | |||||||||
Voyage
charter revenues
|
565,331 | 1,425,968 | 801,546 | |||||||||
Other
income
|
17,068 | 17,918 | 8,516 | |||||||||
Total
operating revenues
|
1,133,286 | 2,104,018 | 1,299,927 | |||||||||
Gain
on sale of assets
|
3,061 | 142,293 | 118,168 | |||||||||
Operating
expenses
|
||||||||||||
Voyage
expenses and commission
|
219,375 | 592,188 | 352,451 | |||||||||
Ship
operating expenses
|
206,381 | 213,766 | 196,258 | |||||||||
Profit
share expense
|
33,018 | 110,962 | 37,279 | |||||||||
Charterhire
expenses
|
169,503 | 220,170 | 56,868 | |||||||||
Administrative
expenses
|
30,647 | 35,226 | 36,410 | |||||||||
Depreciation
|
237,313 | 223,519 | 219,638 | |||||||||
Total
operating expenses
|
896,237 | 1,395,831 | 898,904 | |||||||||
Net
operating income
|
240,110 | 850,480 | 519,191 | |||||||||
Other
income (expenses)
|
||||||||||||
Interest
income
|
22,969 | 41,204 | 54,316 | |||||||||
Interest
expense
|
(160,988 | ) | (183,925 | ) | (204,535 | ) | ||||||
Equity
(losses) earnings of unconsolidated subsidiaries and associated
companies
|
(544 | ) | (901 | ) | 573 | |||||||
Foreign
currency exchange (loss) gain
|
(346 | ) | 1,565 | 3,312 | ||||||||
Mark
to market of derivatives
|
- | (17,399 | ) | 3,530 | ||||||||
Impairment
of securities
|
- | (25,134 | ) | - | ||||||||
(Loss)
gain on sale of securities
|
- | (221 | ) | 122,120 | ||||||||
Dividends
received
|
3,087 | 1,552 | 533 | |||||||||
Other
non-operating items, net
|
1,545 | 34,043 | 4,951 | |||||||||
Net
other expenses
|
(134,277 | ) | (149,216 | ) | (15,200 | ) | ||||||
Net
income from continuing operations before income taxes and
noncontrolling interest
|
105,833 | 701,264 | 503,991 | |||||||||
Income
tax expense
|
(361 | ) | (310 | ) | (419 | ) | ||||||
Gain
on issuance of shares by subsidiaries and associates
|
- | - | 83,566 | |||||||||
Net
income from continuing operations
|
105,472 | 700,954 | 587,138 | |||||||||
Discontinued
operations
|
- | - | 5,442 | |||||||||
Net
income
|
105,472 | 700,954 | 592,580 | |||||||||
Net
income attributable to noncontrolling interest
|
(2,771 | ) | (2,184 | ) | (22,162 | ) | ||||||
Net
income attributable to Frontline Ltd.
|
102,701 | 698,770 | 570,418 | |||||||||
Earnings
per share attributable to Frontline Ltd. stockholders:
|
||||||||||||
Basic
earnings per share from continuing operations
|
$ | 1.32 | $ | 9.15 | $ | 7.55 | ||||||
Diluted
earnings per share from continuing operations
|
$ | 1.32 | $ | 9.14 | $ | 7.55 | ||||||
Basic
and diluted earnings per share from discontinued
operations
|
- | - | $ | 0.07 | ||||||||
Basic
earnings per share
|
$ | 1.32 | $ | 9.15 | $ | 7.62 | ||||||
Diluted
earnings per share
|
$ | 1.32 | $ | 9.14 | $ | 7.62 | ||||||
Weighted
average shares outstanding, basic
|
77,859 | 76,353 | 74,825 | |||||||||
Weighted
average shares outstanding, diluted
|
77,867 | 76,442 | 74,867 | |||||||||
Cash
dividends per share declared
|
$ | 0.90 | $ | 8.25 | $ | 8.30 |
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Current
Assets
|
||||||||
Cash
and cash equivalents
|
82,575 | 190,819 | ||||||
Restricted
cash
|
429,946 | 370,078 | ||||||
Marketable
securities
|
62,920 | 60,138 | ||||||
Trade
accounts receivable, net
|
44,598 | 60,287 | ||||||
Related
party receivables
|
28,743 | 11,338 | ||||||
Other
receivables
|
52,135 | 17,498 | ||||||
Inventories
|
35,093 | 42,223 | ||||||
Voyages
in progress
|
32,358 | 58,032 | ||||||
Prepaid
expenses and accrued income
|
14,675 | 10,832 | ||||||
Other
current assets
|
139 | 117 | ||||||
Total
current assets
|
783,182 | 821,362 | ||||||
Long
term assets
|
||||||||
Restricted
cash
|
70,075 | 184,673 | ||||||
Newbuildings
|
413,968 | 454,227 | ||||||
Vessels
and equipment, net
|
678,694 | 438,161 | ||||||
Vessels
and equipment under capital lease, net
|
1,740,666 | 2,100,717 | ||||||
Investment
in unconsolidated subsidiaries and associated companies
|
3,923 | 4,467 | ||||||
Deferred
charges
|
4,670 | 4,081 | ||||||
Long
term investments
|
20,020 | 20,020 | ||||||
Other
long-term assets
|
20 | 20 | ||||||
Total
assets
|
3,715,218 | 4,027,728 | ||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Short-term
debt and current portion of long-term debt
|
123,884 | 293,471 | ||||||
Current
portion of obligations under capital leases
|
285,753 | 243,293 | ||||||
Related
party payables
|
33,803 | 47,422 | ||||||
Trade
accounts payable
|
36,574 | 27,034 | ||||||
Accrued
expenses
|
65,579 | 71,670 | ||||||
Deferred
charter revenue
|
15,442 | 16,130 | ||||||
Other
current liabilities
|
44,327 | 11,910 | ||||||
Total
current liabilities
|
605,362 | 710,930 | ||||||
Long-term
liabilities
|
||||||||
Long-term
debt
|
760,698 | 614,676 | ||||||
Obligations
under capital leases
|
1,579,708 | 1,969,919 | ||||||
Deferred
gains on sales of vessels
|
12,649 | 17,954 | ||||||
Other
long-term liabilities
|
6,053 | 5,395 | ||||||
Total
liabilities
|
2,964,470 | 3,318,874 | ||||||
Commitments
and contingencies
|
||||||||
Stockholders’
equity
|
||||||||
Share
capital (77,858,502 shares outstanding, par value $2.50)
|
194,646 | 194,646 | ||||||
Additional
paid in capital
|
221,991 | 219,036 | ||||||
Contributed
surplus
|
248,360 | 248,360 | ||||||
Accumulated
other comprehensive loss
|
(1,686 | ) | (5,227 | ) | ||||
Retained
earnings
|
78,029 | 45,402 | ||||||
Total
stockholders’ equity
|
741,340 | 702,217 | ||||||
Noncontrolling
interest
|
9,408 | 6,637 | ||||||
Total
equity
|
750,748 | 708,854 | ||||||
Total
liabilities and stockholders’ equity
|
3,715,218 | 4,027,728 |
2009
|
2008
|
2007
|
||||||||||
Net
income
|
105,472 | 700,954 | 592,580 | |||||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Depreciation
|
237,313 | 223,519 | 221,246 | |||||||||
Amortization
of deferred charges
|
1,282 | 550 | 810 | |||||||||
Gain
from sale of assets (including securities)
|
(3,061 | ) | (160,031 | ) | (323,860 | ) | ||||||
Equity
earnings (losses) of unconsolidated subsidiaries and associated
companies
|
544 | 901 | (573 | ) | ||||||||
Unrealized
foreign exchange loss (gain)
|
686 | (2,172 | ) | 689 | ||||||||
Adjustment
of derivatives and securities to market value
|
- | 41,379 | (3,541 | ) | ||||||||
Other,
net
|
(2,612 | ) | 2,223 | (1,922 | ) | |||||||
Changes
in operating assets and liabilities, net of effect of
acquisitions:
|
||||||||||||
Trade
accounts receivable
|
15,689 | (764 | ) | (1,208 | ) | |||||||
Other
receivables
|
(33,441 | ) | 11,746 | 39,238 | ||||||||
Inventories
|
7,131 | 13,212 | (11,772 | ) | ||||||||
Voyages
in progress
|
25,673 | 2,447 | (17,068 | ) | ||||||||
Prepaid
expenses and accrued income
|
(4,516 | ) | (1,683 | ) | 3,341 | |||||||
Trade
accounts payable
|
9,541 | 10,990 | 11,646 | |||||||||
Accrued
expenses
|
(6,895 | ) | (12,852 | ) | 17,241 | |||||||
Deferred
charter revenue
|
(3,382 | ) | 3,432 | 2,441 | ||||||||
Related
party balances
|
(30,658 | ) | (466 | ) | 19,441 | |||||||
Other,
net
|
2,754 | (6,582 | ) | 7,483 | ||||||||
Net
cash provided by operating activities
|
321,520 | 826,803 | 556,212 | |||||||||
Investing
activities
|
||||||||||||
Maturity
(placement) of restricted cash
|
75,620 | (2,579 | ) | 12,674 | ||||||||
Additions
to newbuildings, vessels and equipment
|
(170,049 | ) | (657,443 | ) | (348,176 | ) | ||||||
Proceeds
from sale of vessels and equipment
|
2,390 | 128,264 | 503,407 | |||||||||
Investments
in associated companies
|
- | - | (60,510 | ) | ||||||||
Dividends
received from associated companies
|
- | 265 | 255 | |||||||||
Proceeds
from sale of investments in associated companies
|
- | - | 116,631 | |||||||||
Receipts
from capital leases and loans receivable
|
- | - | 5,564 | |||||||||
Purchases
of other assets
|
- | (109,360 | ) | (43,375 | ) | |||||||
Proceeds
from sale of other assets
|
- | 3,286 | 162,392 | |||||||||
Proceeds
from issuance of shares in subsidiary
|
- | 10,941 | - | |||||||||
Sale
of subsidiary, net of cash sold
|
- | - | 38,308 | |||||||||
Cash
effect of deconsolidation of subsidiary
|
- | - | (146,435 | ) | ||||||||
Net
cash (used in) provided by investing activities
|
(92,039 | ) | (626,626 | ) | 240,735 | |||||||
Financing
activities
|
||||||||||||
Proceeds
from long-term debt
|
243,771 | 520,178 | 127,188 | |||||||||
Repayments
of long-term debt
|
(267,336 | ) | (87,370 | ) | (165,108 | ) | ||||||
Payment
of obligations under capital leases
|
(241,198 | ) | (171,900 | ) | (130,362 | ) | ||||||
Debt
fees paid
|
(2,888 | ) | (4,928 | ) | (1,406 | ) | ||||||
Net
proceeds from share issuances
|
- | 208,123 | - | |||||||||
Cash
dividends paid (including payments to noncontrolling
interest)
|
(70,074 | ) | (641,893 | ) | (656,008 | ) | ||||||
Net
cash used in financing activities
|
(337,725 | ) | (177,790 | ) | (825,696 | ) | ||||||
Net
(decrease) increase in cash and cash equivalents
|
(108,244 | ) | 22,387 | (28,749 | ) | |||||||
Cash
and cash equivalents at beginning of year
|
190,819 | 168,432 | 197,181 | |||||||||
Cash
and cash equivalents at end of year
|
82,575 | 190,819 | 168,432 | |||||||||
Supplemental
disclosure of cash flow information:
|
||||||||||||
Interest
paid, net of interest capitalized
|
186,873 | 202,840 | 206,495 | |||||||||
Income
taxes paid
|
383 | 372 | 215 |
2009
|
2008
|
2007
|
|||||||||||
NUMBER
OF SHARES OUTSTANDING
|
|||||||||||||
Balance
at beginning of year
|
77,858,502 | 74,825,169 | 74,825,169 | ||||||||||
Shares
issued
|
- | 3,033,333 | - | ||||||||||
Balance
at the end of the year
|
77,858,502 | 77,858,502 | 74,825,169 | ||||||||||
SHARE
CAPITAL
|
|||||||||||||
Balance
at beginning of year
|
194,646 | 187,063 | 187,063 | ||||||||||
Shares
issued
|
- | 7,583 | - | ||||||||||
Balance
at end of year
|
194,646 | 194,646 | 187,063 | ||||||||||
ADDITIONAL
PAID IN CAPITAL
|
|||||||||||||
Balance
at beginning of year
|
219,036 | 14,242 | 494,067 | ||||||||||
Shares
issued
|
- | 200,539 | - | ||||||||||
Stock
option expense
|
2,955 | 4,255 | 962 | ||||||||||
Transfer
to contributed surplus
|
- | - | (480,787 | ) | |||||||||
Balance
at end of year
|
221,991 | 219,036 | 14,242 | ||||||||||
CONTRIBUTED
SURPLUS
|
|||||||||||||
Balance
at beginning of year
|
248,360 | 248,360 | (8,145 | ) | |||||||||
Cash
dividends
|
- | - | (212,896 | ) | |||||||||
Noncontrolling
interest in deemed equity contributions and deemed
dividends
|
- | - | (11,386 | ) | |||||||||
Transfer
from additional paid in capital
|
- | - | 480,787 | ||||||||||
Balance
at end of year
|
248,360 | 248,360 | 248,360 | ||||||||||
ACCUMULATED
OTHER COMPREHENSIVE LOSS
|
|||||||||||||
Balance
at beginning of year
|
(5,227 | ) | (3,696 | ) | (4,425 | ) | |||||||
Other
comprehensive income (loss)
|
3,541 | (1,531 | ) | 729 | |||||||||
Balance
at end of year
|
(1,686 | ) | (5,227 | ) | (3,696 | ) | |||||||
RETAINED
EARNINGS
|
|||||||||||||
Balance
at beginning of year
|
45,402 | - | - | ||||||||||
Net
income
|
102,701 | 698,770 | 570,418 | ||||||||||
Cash
dividends
|
(70,074 | ) | (641,893 | ) | (408,196 | ) | |||||||
Stock
dividends
|
- | (11,475 | ) | (162,222 | ) | ||||||||
Balance
at end of year
|
78,029 | 45,402 | - | ||||||||||
TOTAL EQUITY
ATTRIBUTABLE TO FRONTLINE LTD.
|
741,340 | 702,217 | 445,969 | ||||||||||
NONCONTROLLING
INTEREST
|
|||||||||||||
Balance
at beginning of year
|
6,637 | - | 541,122 | ||||||||||
Net
income
|
2,771 | 2,184 | 22,162 | ||||||||||
Deemed
equity contributions and deemed dividends
|
- | - | 11,386 | ||||||||||
Deconsolidation
adjustments
|
- | - | (574,670 | ) | |||||||||
Partial
spin-off of ITCL
|
- | 4,453 | - | ||||||||||
Balance
at end of year
|
9,408 | 6,637 | - | ||||||||||
TOTAL EQUITY
|
750,748
|
708,854
|
445,969
|
2009
|
2008
|
2007
|
||||||||||
COMPREHENSIVE
INCOME (LOSS), NET OF TAX
|
||||||||||||
Net
income attributable to Frontline Ltd.
|
102,701 | 698,770 | 570,418 | |||||||||
Unrealised
gains (losses) from marketable securities
|
2,782 | (219 | ) | (595 | ) | |||||||
Foreign
currency translation
|
759 | (1,312 | ) | 1,324 | ||||||||
Other
comprehensive income (loss), net of tax
|
3,541 | (1,531 | ) | 729 | ||||||||
Comprehensive
income
|
106,242 | 697,239 | 571,147 | |||||||||
Comprehensive
income attributable to:
|
||||||||||||
Stockholders
of Frontline Ltd.
|
103,471 | 695,055 | 548,985 | |||||||||
Noncontrolling
interest
|
2,771 | 2,184 | 22,162 | |||||||||
106,242 | 697,239 | 571,147 |
1.
|
GENERAL
|
2.
|
ACCOUNTING
POLICIES
|
|
Basis
of accounting
|
|
Cash
and cash equivalents
|
|
Restricted
cash
|
|
Marketable
securities
|
|
Long-term
investments
|
|
Inventories
|
|
Share-based
payments
|
3.
|
RECENT
ACCOUNTING PRONOUNCEMENTS
|
4.
|
DECONSOLIDATION
OF SHIP FINANCE
|
·
|
Purchase
of the container ship Horizon Hawk for $56.8
million
|
·
|
Payments
totaling $126.5 million relating to Ship Finance’s second jack up rig West
Prospero
|
·
|
Cash
from debt draw downs totaling $127.2
million
|
·
|
Debt
repayments totaling $122.4 million
|
5.
|
SEGMENT
INFORMATION
|
(in
thousands of $)
|
2009
|
2008
|
2007
|
Total
operating revenues – wet market
|
989,773
|
1,955,427
|
1,171,000
|
Total
operating revenues – dry market
|
124,983
|
130,228
|
120,170
|
6.
|
INCOME
TAXES
|
|
United
States
|
7.
|
EARNINGS
PER SHARE
|
(in
thousands of $)
|
2009
|
2008
|
2007
|
|
Net
income from continuing operations attributable to Frontline
Ltd.
|
102,701
|
698,770
|
564,976
|
|
Discontinued
operations
|
-
|
-
|
5,442
|
|
Net
income attributable to Frontline Ltd.
|
102,701
|
698,770
|
570,418
|
(in
thousands)
|
2009
|
2008
|
2007
|
|
Weighted
average number of ordinary shares outstanding - basic
|
77,859
|
76,353
|
74,825
|
|
Stock
options
|
8
|
89
|
42
|
|
Weighted
average number of ordinary shares outstanding
- diluted
|
77,867
|
76,442
|
74,867
|
(in
thousands of $)
|
2009
|
2008
|
2007
|
|
Discontinued
operations – containers and rigs
|
-
|
-
|
5,442
|
|
Basic
and diluted EPS – containers and rigs
|
-
|
-
|
$0.07
|
8.
|
LEASES
|
|
Rental
expense
|
(in
thousands of $)
|
|||
Year
ending December 31,
|
|||
2010
|
73,102
|
||
2011
|
33,244
|
||
2012
|
6,714
|
||
2013
|
1,739
|
||
2014
|
1,601
|
||
2015
and later
|
1,423
|
||
Total
minimum lease payments
|
117,823
|
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
(VLCC)
|
2012
|
none
|
none
|
none
|
none
|
|||||||||||||
Kensington
(VLCC)
|
2011
|
none
|
none
|
none
|
none
|
(in
thousands of $)
|
2009
|
2008
|
2007
|
|
Repayments
of principal obligations under capital leases
|
35,215
|
32,599
|
28,857
|
|
Interest
expense for capital leases
|
27,202
|
29,807
|
32,605
|
|
Charterhire
expense for operating leases
|
5,963
|
6,064
|
5,311
|
(in
thousands of $)
|
|||||||
2010
|
276,552
|
||||||
2011
|
158,031
|
||||||
2012
|
77,741
|
||||||
2013
|
42,720
|
||||||
2014
|
3,578
|
||||||
2015
and later
|
-
|
||||||
Total
minimum lease revenues
|
558,622
|
9.
|
MARKETABLE
SECURITIES
|
|
Marketable
securities held by the Company are equity securities considered to be
available-for-sale securities.
|
(in
thousands of $)
|
2009
|
2008
|
|||||||
Cost
|
85,815 | 85,815 | |||||||
Accumulated
other-than-temporary impairment
|
(25,134 | ) | (25,134 | ) | |||||
Accumulated
net unrealized gain (loss)
|
2,239 | (543 | ) | ||||||
Fair
value
|
62,920 | 60,138 |
(in
thousands of $)
|
2009
|
2008
|
2007
|
|
Proceeds
from sale of available-for-sale securities
|
-
|
3,286
|
162,392
|
|
Realized
gain (including amounts classified in discontinued
operations)
|
-
|
-
|
49,023
|
|
Realized
loss (including amounts classified in discontinued
operations)
|
-
|
(221)
|
(40)
|
10.
|
TRADE
ACCOUNTS RECEIVABLE, NET
|
11.
|
OTHER
RECEIVABLES
|
(in
thousands of $)
|
2009
|
2008
|
|
Agent
receivables
|
3,074
|
2,751
|
|
Claims
receivables
|
6,740
|
5,098
|
|
Deposit
for newbuilding installment
|
27,986
|
-
|
|
Other
receivables
|
14,335
|
9,649
|
|
52,135
|
17,498
|
12.
|
LONG-TERM
INVESTMENTS
|
(in
thousands of $)
|
2009
|
2008
|
|
Investment
in Navig8
|
20,020
|
20,020
|
13.
|
NEWBUILDINGS
|
(in
thousands of $)
|
2009
|
2008
|
|
Newbuildings
|
413,968
|
454,227
|
14.
|
VESSELS
AND EQUIPMENT, NET
|
(in
thousands of $)
|
2009
|
2008
|
|
Cost
|
799,023
|
519,016
|
|
Accumulated
depreciation
|
(120,329)
|
(80,855)
|
|
Net
book value at end of year
|
678,694
|
438,161
|
15.
|
VESSELS
UNDER CAPITAL LEASE, NET
|
(in
thousands of $)
|
2009
|
2008
|
||
Cost
|
2,763,382
|
3,099,974
|
||
Accumulated
depreciation
|
(1,022,716)
|
(999,257)
|
||
Net
book value at end of year
|
1,740,666
|
2,100,717
|
(in
thousands of $)
|
|||||
Year
ending December 31,
|
|||||
2010
|
405,253
|
||||
2011
|
299,765
|
||||
2012
|
217,142
|
||||
2013
|
214,392
|
||||
2014
|
212,436
|
||||
2015
and later
|
1,221,308
|
||||
Minimum
lease payments
|
2,570,296
|
||||
Less:
imputed interest
|
(704,835)
|
||||
Present
value of obligations under capital leases
|
1,865,461
|
Vessel
Type
|
Expiry
of
Mandatory
Lease
Period
|
Extended
Lease Periods at Lessor’s Option
|
Company’s
Purchase
Option
Periods
|
Lessor’s
Put Option Exercise Date
|
|||||||
Front
Eagle (VLCC)
|
2013
|
2014-2015 |
2010
to 2015
|
2015 | |||||||
Front
Melody (Suezmax)
|
2011
|
2012-2015 |
2011
to 2015
|
2015 | |||||||
Front
Symphony (Suezmax)
|
2011
|
2012-2015 |
2011
to 2015
|
2015 | |||||||
Front
Tina (VLCC)
|
2011
|
2012-2015 |
2011
to 2015
|
2015 | |||||||
Front
Commodore (VLCC)
|
2011
|
2012-2015 |
2011
to 2015
|
2015 | |||||||
British
Progress (VLCC)
|
2010
|
none
|
Note
(1)(2)
|
None
|
|||||||
British
Purpose (VLCC)
|
2010
|
none
|
Note
(1)(3)
|
None
|
|||||||
British
Pride (VLCC)
|
2011
|
none
|
Note
(1)(4)
|
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 amortized so that the remaining balance at the date the
put option becomes exercisable is equal to the put option
amount. An additional liability is recognized 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, 2009 no such additional
liability had arisen.
|
Note 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.
|
Note 2.
|
The
capital lease for the British Progress was terminated on January 15,
2010.
|
Note 3.
|
On
March 12, 2010, the lessor gave notice that it will terminate the capital
lease for the British Purpose on July 15,
2010.
|
Note 4.
|
The
lessor has the right to terminate the lease for the British Pride at the
end of the fixed period being July 30,
2011.
|
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 (6 vessels)
|
2013
|
2010
|
none
|
none
|
||||
Double
hull Suezmax (6 vessels)
|
2018-2025 |
none
|
none
|
none
|
||||
Double
hull VLCC (18 vessels)
|
2016-2027 |
none
|
none
|
none
|
16.
|
EQUITY
METHOD INVESTMENTS
|
2009
|
2008
|
||
Front
Tobago Shipping Corporation
|
40%
|
40%
|
|
CalPetro
Tankers (Bahamas I) Limited
|
100%
|
100%
|
|
CalPetro
Tankers (Bahamas II) Limited
|
100%
|
100%
|
|
CalPetro
Tankers (IOM) Limited
|
100%
|
100%
|
(in
thousands of $)
|
2009
|
2008
|
|
Current
assets
|
18,137
|
18,518
|
|
Non
current assets
|
44,904
|
54,712
|
|
Current
liabilities
|
10,843
|
11,083
|
|
Non
current liabilities
|
47,629
|
57,155
|
(in
thousands of $)
|
2009
|
2008
|
2007
|
|
Net
operating revenues
|
5,047
|
5,836
|
35,020
|
|
Net
operating income
|
4,694
|
5,493
|
5,197
|
|
Net
(loss) income
|
(544)
|
(483)
|
5,232
|
17.
|
DEFERRED
CHARGES
|
(in
thousands of $)
|
2009
|
2008
|
|
Debt
arrangement fees
|
6,837
|
4,966
|
|
Accumulated
amortization
|
(2,167)
|
(885)
|
|
4,670
|
4,081
|
(in
thousands of $)
|
2009
|
2008
|
|
Voyage
expenses
|
14,392
|
14,353
|
|
Ship
operating expenses
|
20,966
|
24,423
|
|
Administrative
expenses
|
4,068
|
4,260
|
|
Interest
expense
|
22,456
|
25,216
|
|
Taxes
|
376
|
318
|
|
Other
|
3,321
|
3,100
|
|
65,579
|
71,670
|
(in
thousands of $)
|
2009
|
2008
|
|
Accrued
charterhire
|
724
|
718
|
|
Deferred
gain on termination of capital leases
|
24,917
|
-
|
|
Newbuilding
installment payable
|
10,460
|
-
|
|
Other
|
8,226
|
11,192
|
|
44,327
|
11,910
|
(in
thousands of $)
|
2009
|
2008
|
|
US
Dollar denominated floating rate debt due through 2020
|
558,121
|
568,013
|
|
US
Dollar denominated fixed rate debt:
|
|||
-
Serial Notes: 6.5% to 6.68% due through 2010
|
1,200
|
6,300
|
|
-
First Preferred Mortgage Term Notes: 8.52% due
2015
|
10,884
|
11,328
|
|
-
First Preferred Mortgage Term Notes: 7.84% and 8.04% due
through 2021
|
313,711
|
321,095
|
|
883,916
|
906,736
|
||
Credit
facilities
|
666
|
1,411
|
|
Total
debt
|
884,582
|
908,147
|
|
Less
current portion of long-term debt
|
(123,884)
|
(293,471)
|
|
760,698
|
614,676
|
|
The
outstanding debt as of December 31, 2009 is repayable as
follows:
|
(in
thousands of $)
|
||
Year
ending December 31,
|
||
2010
|
123,884
|
|
2011
|
63,774
|
|
2012
|
67,827
|
|
2013
|
149,717
|
|
2014
|
43,923
|
|
2015
and later
|
435,457
|
|
884,582
|
(in
thousands of $)
|
|||
Year
ending December 31,
|
|||
2010
|
10,422
|
||
2011
|
15,152
|
||
2012
|
19,145
|
||
2013
|
20,700
|
||
2014
|
22,376
|
||
2015
and later
|
225,916
|
||
313,711
|
(in
thousands of $)
|
|||
Year
ending December 31,
|
|||
2010
|
730
|
||
2011
|
790
|
||
2012
|
850
|
||
2013
|
930
|
||
2014
|
1,010
|
||
2015
and later
|
6,574
|
||
10,884
|
(in
thousands of $)
|
2009
|
2008
|
|
Vessels
and newbuildings
|
1,090,310
|
783,592
|
|
Marketable
securities
|
61,920
|
-
|
|
Restricted
bank deposits (excluding amounts held in charter service
reserve)
|
315,721
|
365,151
|
Authorized
share capital:
|
(in
thousands of $, except share data)
|
2009
|
2008
|
|
125,000,000
ordinary shares of $2.50 each
|
312,500
|
312,500
|
Issued
and fully paid share capital:
|
(in
number of shares)
|
2009
|
2008
|
|
At
January 1
|
77,858,502
|
74,825,169
|
|
Issued
during the year
|
-
|
3,033,333
|
|
At
December 31
|
77,858,502
|
77,858,502
|
(in
thousands of $)
|
2009
|
2008
|
|
At
January 1
|
194,646
|
187,063
|
|
Issued
for cash
|
-
|
7,583
|
|
At
December 31
|
194,646
|
194,646
|
(in
thousands of$)
|
Unrealized
investment gains (losses) |
Translation
adjustments
|
Total
|
||
Balance
at December 31, 2006
|
271
|
(4,696)
|
(4,425)
|
||
Translation
adjustment for the year
|
-
|
1,324
|
1,324
|
||
Net
unrealized losses for the year
|
(324)
|
-
|
(324)
|
||
Realized
losses reclassified to net income
|
(271)
|
-
|
(271)
|
||
Balance
at December 31, 2007
|
(324)
|
(3,372)
|
(3,696)
|
||
Translation
adjustment for year
|
-
|
(1,312)
|
(1,312)
|
||
Net
unrealized losses for the year
|
(25,574)
|
-
|
(25,574)
|
||
Other-than-temporary
impairment
|
25,134
|
-
|
25,134
|
||
Realized
gains reclassified to net income
|
221
|
-
|
221
|
||
Balance
at December 31, 2008
|
(543)
|
(4,684)
|
(5,227)
|
||
Translation
adjustment for year
|
-
|
759
|
759
|
||
Net
unrealized gains for the year
|
2,782
|
-
|
2,782
|
||
Balance
at December 31, 2009
|
2,239
|
(3,925)
|
(1,686)
|
2009
|
2008
|
||
Risk
free interest rate
|
1.35%
|
2.25%
|
|
Expected
life
|
3.5
years
|
3.5
years
|
|
Expected
volatility
|
61%
|
41%
|
|
Expected
dividend yield
|
0%
|
0%
|
(in
thousands except per share data)
|
Number
of Options
|
Weighted
Average Exercise Price
|
||
Options
outstanding as of December 31, 2006
|
100.0
|
NOK
238.50
|
||
Granted
|
-
|
-
|
||
Exercised
|
-
|
-
|
||
Forfeited
|
-
|
-
|
||
Options
outstanding as of December 31, 2007
|
100.0
|
NOK
162.36
|
||
Granted
|
760.0
|
NOK
243.00
|
||
Exercised
|
(33.3)
|
NOK
135.90
|
||
Forfeited
|
(201.7)
|
NOK
198.49
|
||
Options
outstanding as of December 31, 2008
|
625.0
|
NOK
208.78
|
||
Granted
|
663.0
|
NOK
145.00
|
||
Exercised
|
-
|
-
|
||
Forfeited
|
(7.0)
|
NOK
205.42
|
||
Cancelled
|
(618.0)
|
NOK
203.94
|
||
Options
outstanding as of December 31, 2009
|
663.0
|
NOK
144.16
|
||
Exercisable
options as at:
|
||||
December
31, 2009
|
Nil
|
Nil
|
||
December
31, 2008
|
Nil
|
Nil
|
||
December
31, 2007
|
33.3
|
NOK
162.36
|
|
Foreign
currency risk
|
·
|
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.
|
2009
|
2008
|
||||
(in
thousands of $)
|
Carrying
Value |
Fair
Value
|
Carrying
Value |
Fair
Value
|
|
Non-Derivatives:
|
|||||
Cash
and cash equivalents
|
82,575
|
82,575
|
190,819
|
190,819
|
|
Restricted
cash
|
500,021
|
500,021
|
554,751
|
554,751
|
|
Marketable
securities
|
62,920
|
62,920
|
60,138
|
60,138
|
|
Long-term
investments
|
20,020
|
20,020
|
20,020
|
20,020
|
|
Floating
rate debt and credit facilities
|
558,787
|
558,787
|
569,424
|
569,424
|
|
Serial
Notes (6.5% to 6.68%) due through 2010
|
1,200
|
1,200
|
6,300
|
6,300
|
|
Term
Loan (8.52%) due 2015
|
10,884
|
11,036
|
11,328
|
12,979
|
|
Term
Notes (7.84% and 8.04%) due through 2021
|
313,711
|
301,403
|
321,095
|
333,659
|
|
The
carrying value of cash and cash equivalents, which are highly liquid, is a
reasonable estimate of fair value. The restricted cash balance includes
investments in guaranteed investment contracts that are readily
convertible into cash. Long-term investments consist of
unlisted ordinary and preference shares. The Company estimates that the
cost of the long-term investment equates to fair
value.
|
|
Concentrations
of risk
|
(in
thousands of $)
|
2009
|
2008
|
|
Charterhire
paid (principal and interest)
|
331,534
|
345,551
|
|
Payments
received for termination of leases
|
2,386
|
43,510
|
|
Profit
share expense
|
33,018
|
110,962
|
|
Remaining
lease obligation
|
1,462,753
|
1,609,987
|
(in
thousands of $)
|
2009
|
2008
|
2007
|
|
Seatankers
Management Co. Ltd
|
1,126
|
1,175
|
582
|
|
Golar
LNG Limited
|
156
|
17
|
284
|
|
Ship
Finance International Limited
|
2,347
|
3,430
|
1,525
|
|
Golden
Ocean Group Limited
|
4,253
|
6,714
|
2,099
|
|
Geveran
Trading Co Ltd
|
(405)
|
(366)
|
-
|
|
Greenwich
Holdings Ltd
|
-
|
-
|
69
|
|
Bryggegata
AS
|
(1,300)
|
(1,395)
|
(1,430)
|
|
Arcadia
Petroleum Limited
|
42,264
|
64,784
|
17,443
|
|
Seadrill
Limited
|
322
|
25
|
(52)
|
|
Seawell
Limited
|
126
|
-
|
-
|
|
Deep
Sea Supply Plc
|
32
|
-
|
-
|
|
Aktiv
Kapital ASA
|
63
|
-
|
-
|
|
CalPetro
Tankers (Bahamas I) Limited
|
45
|
43
|
40
|
|
CalPetro
Tankers (Bahamas II) Limited
|
45
|
43
|
40
|
|
CalPetro
Tankers (IOM) Limited
|
45
|
43
|
40
|
(in
thousands of $)
|
2009
|
2008
|
|
Receivables
|
|||
Ship
Finance International Limited
|
26,944
|
8,351
|
|
Seatankers Management
Co. Ltd
|
214
|
370
|
|
Golar
LNG Limited
|
247
|
381
|
|
Northern
Offshore Ltd
|
13
|
13
|
|
Golden
Ocean Group Limited
|
1,119
|
2,012
|
|
Seadrill
Limited
|
160
|
106
|
|
CalPetro
Tankers (Bahamas I) Limited
|
11
|
35
|
|
CalPetro
Tankers (Bahamas II) Limited
|
11
|
35
|
|
CalPetro
Tankers (IOM) Limited
|
11
|
35
|
|
Deep
Sea Supply Plc
|
2
|
-
|
|
Arcadia
Petroleum Limited
|
11
|
-
|
|
28,743
|
11,338
|
(in
thousands of $)
|
2009
|
2008
|
|
Payables
|
|||
Ship
Finance International Limited
|
(33,158)
|
(46,540)
|
|
Seatankers
Management Co. Ltd
|
(96)
|
(119)
|
|
Golar
LNG Limited
|
(519)
|
(242)
|
|
Golden
Ocean Group Limited
|
(30)
|
(155)
|
|
Geveran
Trading Co Ltd
|
-
|
(366)
|
|
(33,803)
|
(47,422)
|
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
|
(in
thousands of $)
|
|
||||
Year
ending December 31,
|
Total | ||||
2010
|
381,716
|
||||
2011
|
198,000
|
||||
2012
|
36,000
|
||||
615,716
|
|
Non-cash
investing and financing activities include the
following:
|
(in
thousands of $)
|
2009
|
2008
|
2007
|
|
Dividends
in kind:
|
||||
Spin-off
of Ship Finance
|
-
|
-
|
162,222
|
|
Spin-off
of ITCL
|
-
|
11,475
|
-
|
(in
thousands of $)
|
2009
|
2008
|
2007
|
|
Carrying
amount of assets disposed of
|
-
|
-
|
524,961
|
|
Carrying
amount of debt or lease retired
|
-
|
-
|
317,543
|
|
Amounts
recorded in discontinued operations:
|
||||
Operating
revenues
|
-
|
-
|
11,465
|
|
Net
income
|
-
|
-
|
5,442
|
(in
thousands of $)
|
2009
|
2008
|
2007
|
|
Pool
earnings allocated on a gross basis
|
-
|
373
|
34,369
|
|
Pool
earnings allocated on a net basis
|
120,904
|
-
|
-
|
|
120,904
|
373
|
34,369
|