Inger Klemp
Analyst · Evercore. Please ask your question
Thanks Robert, and good morning and good afternoon ladies and gentlemen. Let's then turn to slide four and take a look at the income statement. We achieved total operating revenues net of voyage expenses of $289 million and EBITDA adjusted for certain non-cash items of $234 million in the first quarter. Frontline reported net income of $165.3 million, equivalent to $0.84 per share and a net income adjusted for certain non-cash items of $179.3 million, equivalent to $0.91 per share in the first quarter. The net income in the first quarter excludes the $7.1 million of net cash received and accrued profit share in relation to the five charter-in and charter-out agreements with Trafigura that have been treated as a reduction of acquisition cost of the vessels instead. The non-cash items this quarter was net $14 million in total and consisted of $5.4 million unrealized loss on marketable securities, a $15.8 million loss on derivatives, a $1.2 million gain related to our equity method investments, a $1.8 million on settlement of claim, and a $4.2 million gain on termination of the lease from Front Takata [ph]. The first quarter shows an increase compared to the fourth quarter of 2019 of $17 million against adjusted EBITDA and an increase of $72 million against adjusted net income. And the increase in net income in the first quarter of $72 million is mainly explained by the increase in result on time charter basis due to the higher reported TCE rates in the first quarter compared to the previous quarter. Then let us take a look at the balance sheet on slide five. Changes to the balance sheet as of the end of March 2020 compared to December 31st, 2019 mainly relate to an increase in cash and cash equivalents of $54 million, which is the net effect of CapEx payments, repayment of debt, drawdown of debt, cash flow from operations, and dividend payment. Then, we had an increase in newbuilding of $21 million explained by installments paid in the quarter. We had an increase in vessels of $278 million related to the five vessels on TCL [ph] to Trafigura, which we recorded on the balance sheet when closing of the acquisition took place on March 16 this year. Also, we had an increase in short- and long-term debt of $484 million used to drawdown on the $544 million facility with ICBCL offset by repayments this quarter. We had a decrease in short- and long-term debts, -- sorry short- and long-term obligations in the finance leases are $298 million, primarily due to the five Trafigura vessels moved to owned vessels at closing, March 16, 2020. And then we had an increase in equity of $94 million, mainly due to the net income for the quarter, offset by cash dividends As of March 31st, 2020, Frontline has $392 million in cash and cash equivalents, including the undrawn amounts under our -- over unsecured loan facility and marketable securities and minimum cash requirements. Our remaining newbuilding CapEx requirements at the end of March amounted to $282 million and related to one Suezmax tanker, which we took delivery on May 19, and one VLCC expected to be delivered in June 2020. And then four LR2 tankers expected to be delivered in January, March, and October 2021, and January 2022, respectively. We estimate approximately $239 million in debt capacity for these newbuildings, where we drew down $42 million under its term loan facility with Credit Suisse entered into in November 2019 in May to finance the delivery of Suezmax tanker from [Indiscernible]. The short-term part or long-term debt includes approximately $310 million debt maturities of the $500 million facility, which matures in December 2020 and approximately $40 million debt maturity of the $60.6 million facility, which matures in March 2021. We are in the process of refinancing the $500 million facility and we have signed a term loan facility with Nordea in May this year, in an amount of $50 million to refinance the $40 million maturing in March 2021. In March 2020, as Robert mentioned, we did sign the sale and leaseback agreement with ICBCL of $544 million. And then in April 2020, we repaid $60 million of our $275 million senior unsecured facility agreement with an affiliate of Hemen, and up to $215 million remains available under the facility following this repayment. In May, finally, we signed a senior secured term loan facility with Crédit Agricole in an amount of up to $62.5 million to part finance the VLCC that we have under construction at Hyundai. Let's then take a closer look at cash breakeven rates and OpEx on slide six. We estimate average cash cost breakeven rate for 2020 of approximately $22,000 per day for VLCCs, $18,600 per day for Suezmax tankers, and $15,000 per day for the LR2 tankers, and the fleet average is estimated to be about $18,600 per day. These rates are the all-in daily rates that our vessels must earn to cover the budgeted operating costs and dry dock estimated interest expenses, time charter and bareboat hire installments on loans, and G&A expenses. In the graph, on the right hand side of this slide, we have shown incremental cash flow after debt service per year and per share assuming $10,000 per day, $20,000, $30,000, $40,000 per day in achieved rates in excess of our cash breakeven rates, respectively. These numbers include the vessels on time charter out and we are looking at the period of 365 days from April the 1st, 2020. As an example, with a fleet average cash cost breakeven rate of $18,600 per day and assuming $30,000 on top, the average fleet TCE rate would be $48,600 per day and Frontline would, in this scenario, generate a cash flow per share after debt service of $3.65. With this, I leave the word to Robert again.