NORDIC AMERICAN OFFSHORE LTD.
|
|||||||
(registrant)
|
|||||||
Dated: September 27, 2016
|
By:
|
/s/
Herbjørn Hansson
|
|||||
Name:
|
Herbjørn Hansson
|
||||||
Title:
|
Chairman, Director
|
·
|
Operating cash flow per share has been: -$0.12 for 2Q2016, -$0.10 for 1Q2016 and $0.14 for 2Q2015.
|
·
|
Earnings per share (EPS) has been: -$0.36 for 2Q2016, -$0.30 for 1Q2016 and -$0.02 for 2Q2015. EPS does not take into account financial risk.
|
·
|
NAO had at the end of 2Q2016 total
net debt
of $122m for its ten vessel fleet, or about $12.2m per ship. $132m of its $150m credit facility was drawn. The credit facility matures in March 2020.
|
·
|
NAO maintains industry leading cash breakeven levels of about $11,000 per day per vessel, including financing costs and G&A costs.
|
CONSOLIDATED CONDENSED
STATEMENTS OF OPERATION |
Three Months Ended
|
Six Months Ended
|
||||||||||||||||||
Amounts in USD '000
|
Jun. 30, 2016 (unaudited)
|
Mar. 31, 2016
(unaudited) |
Jun. 30, 2015 (unaudited)
|
Jun. 30, 2016
(unaudited) |
Jun. 30, 2015 (unaudited)
|
|||||||||||||||
Net Charter Revenue
|
5 070
|
4 852
|
11 276
|
9 922
|
20 210
|
|||||||||||||||
Vessel Operating Costs
|
(6 482
|
)
|
(5 952
|
)
|
(6 859
|
)
|
(12 434
|
)
|
(12 818
|
)
|
||||||||||
General and Administrative Costs
|
(1 076
|
)
|
(1 111
|
)
|
(1 046
|
)
|
(2 187
|
)
|
(2 285
|
)
|
||||||||||
Depreciation Cost
|
(4 010
|
)
|
(3 640
|
)
|
(3 621
|
)
|
(7 650
|
)
|
(7 273
|
)
|
||||||||||
Operating Costs
|
(11 568
|
)
|
(10 703
|
)
|
(11 525
|
)
|
(22 271
|
)
|
(22 376
|
)
|
||||||||||
Net Operating Loss
|
(6 498
|
)
|
(5 851
|
)
|
(249
|
)
|
(12 349
|
)
|
(2 165
|
)
|
||||||||||
Interest Income
|
2
|
2
|
1
|
4
|
33
|
|||||||||||||||
Interest Costs
|
(786
|
)
|
(561
|
)
|
(556
|
)
|
(1 347
|
)
|
(840
|
)
|
||||||||||
Other Financial Income (Costs)
|
(109
|
)
|
121
|
388
|
11
|
(334
|
)
|
|||||||||||||
Total Other Costs
|
(893
|
)
|
(439
|
)
|
(167
|
)
|
(1 332
|
)
|
(1 141
|
)
|
||||||||||
Income taxes
|
(0
|
)
|
0
|
0
|
(0
|
)
|
0
|
|||||||||||||
Net Loss
|
(7 392
|
)
|
(6 290
|
)
|
(416
|
)
|
(13 681
|
)
|
(3 306
|
)
|
||||||||||
Basic Loss per Shares
|
(0.36
|
)
|
(0.30
|
)
|
(0.02
|
)
|
(0.65
|
)
|
(0.14
|
)
|
||||||||||
Basic Weighted Average Number of
Common Shares Outstanding |
20 779 781
|
21 111 080
|
23 428 435
|
20 945 431
|
23 429 894
|
|||||||||||||||
Common Shares Outstanding
|
20 713 748
|
20 754 286
|
23 334 427
|
20 713 748
|
23 334 427
|
CONSOLIDATED CONDENSED BALANCE SHEETS
Amounts in USD '000
|
Jun. 30, 2016
unaudited)
|
Jun. 30, 2015
(unaudited) |
Dec. 31, 2015
(unaudited) 1 |
|||||||||
Cash and Cash Equivalents
|
8 642
|
5 001
|
5 339
|
|||||||||
Accounts Receivable, net
|
3 323
|
5 209
|
3 975
|
|||||||||
Prepaid Expenses
|
1 286
|
340
|
385
|
|||||||||
Inventory
|
1 453
|
845
|
794
|
|||||||||
Other Current Assets
|
1 568
|
1 417
|
4 072
|
|||||||||
Total current assets
|
16 273
|
12 811
|
14 565
|
|||||||||
Vessels, Net
|
375 360
|
320 077
|
313 642
|
|||||||||
Deposit on Contracts for Vessels
|
0
|
7 962
|
7 993
|
|||||||||
Other Non-current Assets
|
987
|
1 303
|
1 167
|
|||||||||
Total non-current assets
|
376
347
|
329 342
|
322 802
|
|||||||||
Total Assets
|
392
620
|
342 153
|
337 367
|
|||||||||
Accounts Payable
|
1 266
|
1 670
|
641
|
|||||||||
Accounts Payable, related party
|
445
|
559
|
596
|
|||||||||
Other Current Liabilities
|
3 465
|
2 346
|
6 498
|
|||||||||
Total Current liabilities
|
5 176
|
4 576
|
7 735
|
|||||||||
Long-term Debt
|
132 000
|
37 000
|
47 000
|
|||||||||
Other Long-term Liabilities
|
1 015
|
0
|
1 775
|
|||||||||
Total Non-current Liabilities
|
133 015
|
37 000
|
48 775
|
|||||||||
Shareholders' Equity
|
254 429
|
300 577
|
280 857
|
|||||||||
Total Liabilities and Shareholders' Equity
|
392 620
|
342 153
|
337 367
|
CONSOLIDATED CONDENSED STATEMENTS
OF CASH FLOW |
Six Months Ended
|
Twelve
Months Ended |
||||||||||
Jun. 30, 2016
|
Jun. 30, 2015
|
Dec. 31, 2015
|
||||||||||
Amounts in USD '000
|
(unaudited)
|
(unaudited)
|
(unaudited)
1
|
|||||||||
Net Cash Provided by (Used in) Operating Activities
|
(7 457
|
)
|
3 273
|
5 987
|
||||||||
Investment in Vessels
|
(61 467
|
)
|
(63 431
|
)
|
(63 529
|
)
|
||||||
Down payment on Contracts
|
0
|
(1 661
|
)
|
(1 693
|
)
|
|||||||
Net Cash Provided by (Used in) Investing Activities
|
(61 467
|
)
|
(65 092
|
)
|
(65 222
|
)
|
||||||
Net Proceeds from Issuance of Common Stock
|
0
|
0
|
(17
|
)
|
||||||||
Proceeds from Use of Credit Facility
|
85 000
|
37 000
|
47 000
|
|||||||||
Credit Facility Costs
|
0
|
(1 164
|
)
|
(1 217
|
)
|
|||||||
Repurchase of Treasury Stock
|
(8 407
|
)
|
(802
|
)
|
(5 590
|
)
|
||||||
Cash Dividends Paid to Shareholders
|
(4 340
|
)
|
(14 527
|
)
|
(21 922
|
)
|
||||||
Net Cash Provided by (Used in) Financing Activities
|
72 253
|
20 507
|
18 253
|
|||||||||
Net Increase (Decrease) in Cash and Cash Equivalents
|
3 330
|
(41 312
|
)
|
(40 982
|
)
|
|||||||
Effect of exchange rate changes on Cash
|
(26
|
)
|
(85
|
)
|
(78
|
)
|
||||||
Cash and Cash Equivalents at Beginning of Period
|
5 339
|
46 398
|
46 398
|
|||||||||
Cash and Cash Equivalents at End of Period
|
8 642
|
5 001
|
5 339
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||||||
|
|
|
||||||||||||||||||
Amounts in USD '000
|
Jun. 31, 2016
(unaudited)
|
Mar. 31, 2016
(unaudited)
|
Jun. 30, 2015
(unaudited)
|
Jun. 30, 2016
(unaudited)
|
Jun. 30, 2015
(unaudited)
|
|||||||||||||||
Net Operating Loss
|
(6 498
|
)
|
(5 851
|
)
|
(249
|
)
|
(12 349
|
)
|
(2 165
|
)
|
||||||||||
Depreciation Costs
|
4 010
|
3 640
|
3 621
|
7 650
|
7 273
|
|||||||||||||||
Operating Cash Flow (1)
|
(2 488
|
)
|
(2 211
|
)
|
3 372
|
(4 699
|
)
|
5 108
|
1. | The liability of the members of the Company is limited to the amount (if any) for the time being unpaid on the shares respectively held by them. |
2. | The Company is an exempted company as defined by the Companies Act 1981. |
3. | The authorised share capital of the Company shall be US$2,500,000 divided into 250,000,000 shares of US$0.01 par value each, designated as 200,000,000 common shares and 50,000,000 preferred shares. |
4. | Details of Incorporation: |
5. | The objects of the Company from the Date of Continuance are unrestricted. |
6. | Other Provisions, if any: |
/s/
Herbjorn Hansson
Chairman, Director – Herbjorn Hansson |
/s/
Turid M. Sorensen
Witness – Turid M. Sorensen
|