TORM PLC
|
|||
Dated: March 11, 2020
|
|||
By:
|
/s/ Jacob Meldgaard
|
||
Jacob Meldgaard
|
|||
Executive Director and Principal Executive Officer
|
|||
CONTENTS
|
|
FINANCIAL STATEMENTS
|
|
CONSOLIDATED FINANCIAL STATEMENTS
|
|
Consolidated Income Statement
|
101
|
Consolidated Statement of Comprehensive Income
|
101
|
Consolidated Balance Sheet
|
102
|
Consolidated Statement of Changes in Equity
|
103
|
Consolidated Cash Flow Statement
|
105
|
Notes Consolidated
|
106
|
PARENT COMPANY FINANCIAL STATEMENTS
|
|
Parent Company 2019
|
143
|
Balance Sheet
|
144
|
Changes in Equity
|
145
|
Notes to Parent Financial Statements
|
146
|
OTHER
|
|
Independent Auditor’s Report
|
151
|
TORM Fleet Overview
|
157
|
Glossary and APM
|
160
|
4
Financial
Highlights |
19
Business
Model |
65
Corporate
Governance |
101
Income
Statement |
CHAIRMAN’S STATEMENT
|
|
2019
|
2018
|
2017
|
|
INCOME STATEMENT (USDM)
|
|||
Revenue
|
693
|
635
|
657
|
Time charter equivalent earnings (TCE) ¹⁾
|
425
|
352
|
397
|
Gross profit ¹⁾
|
252
|
169
|
200
|
EBITDA ¹⁾
|
202
|
121
|
158
|
Operating profit/(loss) (EBIT)
|
206
|
3
|
40
|
Financial items
|
-39
|
-36
|
-36
|
Profit/(loss) before tax
|
167
|
-33
|
3
|
Net profit/(loss) for the year
|
166
|
-35
|
2
|
Net profit/(loss) for the year excluding impairment¹⁾
|
46
|
-35
|
2
|
BALANCE SHEET (USDM)
|
|||
Non-current assets
|
1,788
|
1,445
|
1,385
|
Total assets
|
2,004
|
1,714
|
1,647
|
Equity
|
1,008
|
847
|
791
|
Total liabilities
|
996
|
867
|
856
|
Invested capital ¹⁾
|
1,786
|
1,469
|
1,406
|
Net interest-bearing debt ¹⁾
|
786
|
627
|
620
|
Cash and cash equivalents, including restricted cash
|
72
|
127
|
134
|
2020 EBITDA SENSITIVITY TO CHANGES IN FREIGHT RATES - AS OF 31 DECEMBER 2019
|
|||||||
Change in freight rates (USD/day)
|
|||||||
USDm
|
-5,000
|
-2,500
|
-1,000
|
1,000
|
2,500
|
5,000
|
|
LR2
|
-16
|
-8
|
-3
|
3
|
8
|
16
|
|
LR1
|
-14
|
-7
|
-3
|
3
|
7
|
14
|
|
MR
|
-93
|
-47
|
-19
|
19
|
47
|
93
|
|
Handysize
|
-3
|
-2
|
-1
|
1
|
2
|
3
|
|
Total
|
-127
|
-63
|
-25
|
25
|
63
|
127
|
|
As of 31 December 2019, the interest-bearing bank debt totaled USD 786m, and TORM had fixed 73% of the interest exposure for 2020. A change in interest rates of 25
basis points for the duration of 2020 would impact the result before tax by USD 0.8m.
As of 5 March 2020, the one-year T/C market, shown in the table to the right, corresponds to a weighted average one-year T/C rate for TORM’s vessels of USD/day
16,226.
|
ONE-YEAR TIME CHARTER MARKET
|
||
Source: Average of selected broker assessments.
|
|||
USD/day
|
One-year T/C rate as of 5 March 2020
|
||
LR2
|
22,050
|
||
LR1
|
14,500
|
||
MR
|
15,300
|
||
Handysize
|
14,500
|
||
Note: The time charter market has limited liquidity.
|
|||
The most important factors affecting TORM’s earnings in 2020 are expected to be:
• The effects of the IMO 2020 sulfur regulation
• Global economic growth and consumption of refined oil products
• Refinery economics and maintenance
• Oil trading activity and developments in ton-mile trends
• Fleet growth and newbuilding ordering activity
• Bunker price developments
• One-off market-shaping events such as strikes, embargoes, political instability, weather conditions, COVID-19, etc.
|
2020
|
2021
|
2022
|
|
Owned days
|
|||
LR2
|
3,843
|
3,936
|
3,955
|
LR1
|
3,251
|
3,207
|
3,207
|
MR
|
16,187
|
16,452
|
16,595
|
Handysize
|
708
|
726
|
726
|
Total
|
23,988
|
24,322
|
24,483
|
2020
|
2021
|
2022
|
|
Chartered-in and leaseback days at fixed rate
|
|||
LR2
|
364
|
363
|
58
|
LR1
|
-
|
-
|
-
|
MR
|
3,379
|
3,630
|
3,110
|
Handysize
|
-
|
-
|
-
|
Total
|
3,743
|
3,993
|
3,168
|
2020
|
2021
|
2022
|
|
Total physical days
|
|||
LR2
|
4,207
|
4,299
|
4,013
|
LR1
|
3,251
|
3,207
|
3,207
|
MR
|
19,566
|
20,082
|
19,705
|
Handysize
|
708
|
726
|
726
|
Total
|
27,732
|
28,315
|
27,651
|
2020
|
2021
|
2022
|
|
Covered, %
|
|||
LR2
|
24%
|
2%
|
0%
|
LR1
|
12%
|
0%
|
0%
|
MR
|
5%
|
0%
|
0%
|
Handysize
|
5%
|
0%
|
0%
|
Total
|
9%
|
0%
|
0%
|
2020
|
2021
|
2022
|
|
Covered days
|
|||
LR2
|
1,006
|
69
|
-
|
LR1
|
397
|
-
|
-
|
MR
|
941
|
-
|
-
|
Handysize
|
32
|
-
|
-
|
Total
|
2,376
|
69
|
-
|
|
•
|
Price point attractiveness
|
•
|
Complementarity to the current fleet
|
•
|
Vessel quality level and origin (quality yard)
|
•
|
Operational characteristics including main engine design, bunker consumption and cargo intake
|
Fleet 31.12.2018
|
Delivered in 2019
|
Recycled in 2019
|
Fleet 31.12.2019
|
Order book for 2020-2022
|
Order book as % of end-2019 fleet
|
|
LR2
|
358
|
26
|
0
|
384
|
39
|
10%
|
LR1
|
364
|
12
|
4
|
372
|
8
|
2%
|
MR
|
1,646
|
88
|
14
|
1,720
|
154
|
9%
|
Handysize
|
720
|
26
|
8
|
738
|
22
|
3%
|
Total
|
3,088
|
152
|
26
|
3,214
|
223
|
7%
|
For the European refineries, this effect will be aggravated by increased difficulties in finding export markets for the region’s excess gasoline, as fuel
efficiency gains in regions like North America and new refining capacity coming online in West Africa will reduce demand from the traditional gasoline outlets. Despite refinery capacity addition in Asia and slower demand growth compared
to previous years, the regions’ naphtha deficit is expected to increase, thereby supporting long-haul product tanker trade.
Subsequently, TORM expects the product tanker ton-mile demand on main trade routes to grow by a compound annual rate of around 4 % during 2020-2022, driven by a
shift in demand for marine bunkers towards cleaner fuels and trends in geographical refinery relocation. Generally, positive trends on the product tanker demand side combined with limited tonnage supply growth support a positive freight
market development in the next three-year period, although market volatility is expected.
For further details on factors most likely to change this outlook in either a negative or a positive direction, please see “Outlook” section on pages 14-16.
|
|
MR TCE Earnings
USD/day
|
Lost Time Accident Frequency (LTAF)
|
Adjusted Return on Invested Capital (RoIC)
|
Fuel Efficiency Improvement
|
||||||
2019: 15,840
2018: 12,847
|
2019: 0.42
2018: 0.47
|
2019: 4.9%
2018: 0.1%
|
2019: 9.3%
2018: 6.9%
|
||||||
In 2019, TORM’s commercial performance has consistently been among the best within its peer group. This can be accredited to the Company’s well-maintained fleet
and the integrated operating platform.
This combination provides TORM’s commercial management team with the flexibility and responsiveness to meet customer demands, thereby enabling TORM to outperform
available earning benchmarks.
In 2019, TORM achieved MR TCE earnings of USD/day 15,840 up from USD/day 12,847 in 2018 due to the One TORM platform and the general market development.
|
In line with the Company’s strategic focus on safety performance, TORM continued to promote the safety culture program One
TORM Safety Culture – driving resilience in 2019.
LTAF is an indicator of serious work-related personal injuries that result in more than one day off work per million work hours. The definition of LTAF follows
standard practice among shipping companies.
During 2019, TORM had an improvement of LTAF to 0.42 compared to 0.47 in 2018.
|
Adjusted RoIC illustrates TORM’s ability to generate shareholder value from the capital invested in TORM. It is defined as the net operating profit after tax
(excluding impairment charges or reversals) divided by the invested capital over the same period (excluding impairment charges).
In 2019, TORM achieved an adjusted RoIC of 4.9% compared to 0.1% in 2018. The increase in RoIC from 2018 to 2019 is driven by higher freight rates.
This KPI reflects that although the average age of TORM’s fleet is approximately 11 years, TORM is still able to generate a very attractive RoIC compared to its
peers.
|
Fuel efficiency improvement illustrates TORM's continued strong focus on reducing fuel consumption and the efforts made in this area.
In 2018, TORM improved fuel efficiency by 6.9% compared to a 2015 baseline figure. In 2019, TORM has continued its efforts and achieved further improvements
bringing the fuel efficiency to 9.3% compared to the 2015 baseline. This impressive reduction is a testimony to the strengths of our One TORM platform.
|
• |
Throughout 2019, TORM experienced continued volatility in the product tanker market. Given TORM’s spot orientated trading strategy, the Company is
exposed to potentially adverse market conditions including those relating to the impact on freight rates caused by COVID-19; consequently, the market risk related to freight rates and bunker prices remains high.
|
• |
TORM is exposed to cyclical asset prices, and consequently the market risk remains high within vessel sale and purchase activities. This risk is closely
related to the freight rate risk, the liquidity risk and risks in the terms of funding. TORM has proven its ability to execute in the second-hand and newbuilding markets.
|
• |
Risks within the Company’s immediate sphere of control, including technical costs, legal compliance and quality requirements from oil majors, have
remained stable at a low level due to strong continuous focus, the integrated platform and efficient controls.
|
• |
The risk of a severe vessel accident such as an environmental disaster or material and personal damage is deemed to be at the same level as last year.
|
• |
Growing pressure from regulations to address climate-related matters, the most recent regulation being the IMO 2020 sulfur regulation. To address this
risk TORM has made investments in installing scrubbers on vessels, but such investments may prove to be uncommercial depending on the price spread development of high-sulfur fuel versus low-sulfur fuel.
|
• |
Following the conflict escalation and terrorism in the Strait of Hormuz, TORM has included maritime safety threat as a top risk. TORM’s Trading
Restrictions Committee has oversight and mandate to advise vessels and management on how best to avoid and mitigate security threats.
|
• |
Liquidity, breach of covenants and terms and sources of funding replace capital structure as top risks. The liquidity and breach of covenants risk is a
consequence of the cyclical nature of the shipping industry that can put pressure on TORM’s liquidity and hence result in a breach of covenants if not managed to withstand periods of low profitability. This risk is deemed high,
and mitigating activities include TORM’s conservative financial leverage and strong focus on liquidity requirements.
|
• |
The terms and sources of funding risk is the inability to obtain equity or debt financing on attractive terms due to a narrower range of banks and
investors being willing to support the shipping industry with the usual funding structures. Banks and investors are more focused on exposures with a perceived link to climate change. This risk is currently considered relatively
low but is expected to develop as new regulation is introduced over the coming years.
|
However TORM believes that the demand for oil and oil-related products will phase out over a longer period of time, which leaves TORM with time to adjust its
business.
|
or acceleration of peak oil demand could impact the risk related to tanker freight rates.
|
Technology of vessels could impact the risk related to timing of sale and purchase of vessels as vessel values may decline, and the trend of TORM’s stakeholder
becoming increasingly affected by climate change may increase the risk of insufficient access to financing.
|
||
Technology of vessels
External requirements from society to operate more environmentally friendly vessels pose a transition risk to TORM and other vessel owners as existing vessels
may become obsolete earlier than initially expected. Both in terms of peak oil demand and technology of vessels, TORM is focusing on the long economic life of its assets. Customers will demand more clean vessels which could put pressure
on vessel values and may render vessels to become redundant. TORM is already focusing on how to treat this asset risk.
Insufficient access to financing
The challenges of new regulation, such as the IMO 2020 sulfur regulation, IMO’s commitment to a 50% reduction of CO2 emissions
and Basel IV are likely only the first step. Such regulation may result in an inability to obtain equity or debt financing on attractive terms, due to the lack of banks and investors available to shipping. Equity investors are selective
and are increasingly seeking “green” investments. Banks have adopted the “Poseidon Principles” to ensure that lenders disclose and confront climate change. Navigating these new complex issues may turn out to be an opportunity for TORM
to position itself as a Reference Company with an attractive profile for investors and banks.
As TORM’s emerging risks develop and become more tangible to the industry, they may impact several of the top risks outlined in the top risk heat map. In
particular reduction
|
|
KEY HIGHLIGHTS | |||
USDm
|
2019
|
2018
|
Change
|
Income statement
|
|||
Revenue
|
693
|
635
|
58
|
Time charter equivalent (TCE)
|
425
|
352
|
73
|
Gross profit
|
252
|
169
|
82
|
EBITDA
|
202
|
121
|
81
|
Operating profit/(loss) (EBIT)
|
206
|
3
|
203
|
Financial items
|
-39
|
-36
|
-3
|
Net profit/(loss) for the year
|
166
|
-35
|
201
|
Balance sheet
|
|||
Non-current assets
|
1,788
|
1,445
|
343
|
Total assets
|
2,004
|
1,714
|
290
|
Equity
|
1,008
|
847
|
161
|
Total liabilities
|
996
|
867
|
129
|
Key figures
|
|||
Invested capital in USDm
|
1,786
|
1,469
|
317
|
Net Asset Value per share (NAV) (USD)
|
13.6
|
11.6
|
2.0
|
Return on Invested Capital (RoIC)
|
12.6%
|
0.1%
|
12.5%-points
|
Adjusted RoIC
|
4.9%
|
0.1%
|
4.8%-points
|
Return on Equity (RoE)
|
18.6%
|
-4.3%
|
22.9%-points
|
Basic earnings per share (EPS)
|
2.24
|
-0.48
|
2.72
|
USDm
|
Handysize
|
MR
|
LR1
|
LR2
|
Total
|
Time charter equivalent earnings 2018
|
24.3
|
233.6
|
32.2
|
62.2
|
352.4
|
Change in number of earning days
|
-8.3
|
-5.7
|
-4.3
|
2.6
|
-15.7
|
Change in freight rates
|
8.1
|
53.1
|
8.9
|
18.1
|
88.2
|
Other
|
0.1
|
0.4
|
-0.3
|
-0.1
|
0.1
|
Time charter equivalent earnings 2019
|
24.2
|
281.4
|
36.5
|
82.8
|
424.9
|
2019
|
|||||||
USDm
|
2018
Full year |
Q1
|
Q2
|
Q3
|
Q4
|
Full year
|
% change full year
|
LR2 vessels
|
|||||||
Available earning days
|
4,027
|
1,045
|
1,069
|
1,038
|
1,046
|
4,198
|
4%
|
Owned
|
3,333
|
955
|
978
|
1,008
|
966
|
3,907
|
17%
|
T/C
|
694
|
90
|
91
|
30
|
80
|
291
|
-58%
|
Spot rates ¹⁾
|
12,893
|
23,431
|
18,604
|
15,280
|
29,878
|
21,783
|
69%
|
TCE per earning day ²⁾
|
15,425
|
22,469
|
17,894
|
14,529
|
24,032
|
19,730
|
28%
|
LR1 vessels
|
|||||||
Available earning days
|
2,484
|
590
|
589
|
487
|
487
|
2,153
|
-13%
|
Owned
|
2,484
|
590
|
589
|
487
|
487
|
2,153
|
-13%
|
T/C
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Spot rates ¹⁾
|
13,063
|
17,991
|
15,365
|
14,120
|
23,895
|
17,912
|
37%
|
TCE per earning day ²⁾
|
12,982
|
18,089
|
14,582
|
14,292
|
21,769
|
17,102
|
32%
|
MR vessels
|
|||||||
Available earning days
|
18,182
|
4,414
|
4,267
|
4,391
|
4,664
|
17,736
|
-2%
|
Owned
|
17,461
|
4,234
|
4,088
|
3,998
|
3,825
|
16,145
|
-8%
|
T/C
|
721
|
180
|
179
|
393
|
839
|
1,591
|
121%
|
Spot rates ¹⁾
|
12,689
|
16,768
|
15,429
|
13,603
|
18,424
|
16,063
|
27%
|
TCE per earning day ²⁾
|
12,847
|
16,765
|
15,163
|
13,125
|
18,111
|
15,840
|
23%
|
Handysize vessels
|
|||||||
Available earning days
|
2,450
|
450
|
453
|
390
|
327
|
1,620
|
-34%
|
Owned
|
2,450
|
450
|
453
|
390
|
327
|
1,620
|
-34%
|
T/C
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Spot rates ¹⁾
|
9,939
|
19,492
|
12,864
|
11,697
|
16,137
|
14,945
|
50%
|
TCE per earning day ²⁾
|
9,970
|
18,875
|
12,882
|
12,251
|
16,140
|
14,965
|
50%
|
Total
|
|||||||
Available earning days
|
27,141
|
6,499
|
6,378
|
6,306
|
6,524
|
25,707
|
-5%
|
Owned
|
25,726
|
6,229
|
6,108
|
5,883
|
5,605
|
23,825
|
-7%
|
T/C
|
1,415
|
270
|
270
|
423
|
919
|
1,882
|
33%
|
Spot rates ¹⁾
|
12,479
|
17,897
|
15,652
|
13,735
|
20,156
|
16,875
|
35%
|
TCE per earning day ²⁾
|
12,982
|
17,949
|
15,405
|
13,392
|
19,234
|
16,526
|
27%
|
¹⁾ Spot rate = Time Charter Equivalent Earnings for all
charters with less than six months’ duration = Gross freight income less bunker, commissions and port expenses.
|
|||||||
²⁾ TCE = Time Charter Equivalent Earnings = Gross freight
income less bunker, commissions and port expenses.
|
CHANGE IN OPERATING EXPENSES | |||||
USDm
|
Handysize
|
MR
|
LR1
|
LR2
|
Total
|
Operating expenses 2018
|
15.5
|
119.8
|
17.3
|
27.8
|
180.4
|
Change in operating days
|
-5.0
|
-2.3
|
-
|
0.5
|
-6.8
|
Change in operating expenses per day
|
-0.1
|
0.1
|
-0.4
|
-0.2
|
-0.6
|
Operating expenses 2019
|
10.4
|
117.6
|
16.9
|
28.1
|
173.0
|
• |
The general volatility and uncertainty in the product tanker market leads to a significant increase in the degree of judgement and uncertainty beyond a
three-year period
|
• |
Three years is generally in line with the forecast horizon for external equity analysts covering the shipping sector
|
• |
TORM will have paid its commitments relating to the Company’s remaining newbuildings and will as of 31 December 2022 not have any currently known
off-balance sheet liabilities
|
• |
Demand-supply picture in the product tanker sector including the expected vessel values and freight rates achieved by the Group
|
• |
Development of the fleet
|
• |
Operational expenditures
|
• |
Capital expenditures covering newbuildings and maintenance of the existing fleet including installations of scrubber and ballast water treatment systems
|
• |
Interest rates
|
|
• |
Maintaining a good and safe workplace
|
• |
Reducing environmental impact
|
• |
Respecting people
|
• |
Doing business responsibly
|
• |
Ensuring transparency
|
• |
Scope 1
|
• |
Scope 2
|
• |
Scope 3
|
• |
Other principles
|
2019
|
2018
|
|
VESSEL EMISSIONS AND INDICATORS
|
||
Number of vessels in operation at the end of the year (in technical management)
|
73
|
72
|
Number of vessel months (one vessel one year equals 12 vessel months)
|
891
|
932
|
Used heavy fuel oil (ton)
|
348,972
|
375,196*
|
Used low-sulfur heavy fuel oil (ton)
|
12,174
|
152
|
Used marine gas oil (ton)
|
55,374
|
64,255*
|
Generated CO2 emissions from vessels (ton)
|
1,301,722
|
1,374,835*
|
Distance sailed (nautical miles)
|
4,045,457
|
4,129,589*
|
Average cargo on board (ton)
|
36,628
|
36,914*
|
Cargo transport work (ton-nautical miles)
|
114,715,104,800
|
112,462,924,810*
|
CO2 emissions in grams per ton-nautical miles (one ton of cargo transported one nautical mile)
|
11.35
|
12.22*
|
OFFICE EMISSIONS AND INDICATORS (ELECTRICITY AND HEATING)
|
||
Electricity used in office locations (kWh)
|
702,850
|
823,844
|
District heating (Gj)
|
1,423
|
1,326
|
Generated CO2 emissions from office locations (ton)
|
488
|
525
|
Number of office employees at the end of the year
|
341
|
309
|
CO2 emissions per employee (ton)
|
1.4
|
1.7
|
FLIGHT EMISSIONS AND INDICATORS
|
||
Air mileage (km)
|
56,173,910
|
80,192,490
|
Number of travels
|
10,263
|
13,401
|
* Numbers adjusted due to increased data quality and verification process.
|
a) |
In order to take long-term perspective into account when making business decisions the Board of Directors gets a bi-annual update on the expected
development in the market within the next five years and the consequences for TORM. These updates ensure that the long-term perspectives are taken into account when business decisions are made. This includes the Company’s
ongoing fleet renewal, the recently concluded refinancing, both decisions being further described on page 11-13.
|
b) |
TORM’s employees are fundamental to enable the Company to do business, and their continued engagement is an integrated part of the decision-making across the organization. Our recent employee engagement survey shows that
TORM is in the top 10% of the companies across all industries utilizing the same external platform. Further, the Board of Directors believes that a safe environment is fundamental for engaged employees at sea as well as on
shore. TORM continues the safety culture program One TORM Safety Culture to continuously strengthen TORM’s safety
|
|
culture beyond mere compliance. Supporting an open dialogue with the workforce, two employee representatives are attending all Board meetings, with the observers currently being sea-based employees. Further, in connection
with earning releases and other key events, the Executive Director holds town hall meetings with all offices across the organization to provide a formal opportunity for the workforce to engage in a dialogue with the Board.
|
c) |
TORM’s business relationships cover different stakeholders such as suppliers and customers. Managing our different stakeholders is an integrated part
of the way TORM conducts business. In order to go beyond customers’ expectations, TORM conducts a survey to make sure that TORM stays relevant and follows the trend in the market.
|
d) |
TORM’s impact on the community and the environment is important for the Board of Directors. TORM is engaged in several local as well as global
initiatives supporting the different communities the Company operates in and also the larger climate issues faced by the world. Different initiatives include our education foundation, our commitment to the UN SDGs and our
climate engagement supporting initiatives, see page 49-60.
|
e) |
High standards are important due to the reputation of our business. Larger oil companies conduct regular vetting checks of TORM’s vessels, and
approval from these vettings ensures access to cargos. TORM’s approach to responsible behavior is further rooted in the Company’s Business Principles, see page 49.
|
f) |
Fair treatment between members of our Company is governed in TORM’s central corporate governance
|
All the
Company’s Directors are briefed on the duties they owe as Directors of an English public company when they join the Board, including their statutory duties under the Companies Act 2006.
The Directors,
with the exception of the B-Director who is not appointed for a specified term but will continue until removed by the B-shareholder, all retired and were re-elected for a period of two years at TORM plc’s Annual General Meeting on 12
April 2018. Mr. Christopher H. Boehringer, Mr. Torben Janholt and Mr. Göran Trapp were all elected for a two-year period until 2020.
BOARD
EVALUATION
In compliance
with the Corporate Governance Code, the Board of Directors conducted a self-evaluation. The evaluation focused on Board accountability and composition, the Board’s role in setting strategy, risk management, cyber security, crisis
management, gender diversity, talent strategy and succession planning and the effectiveness of the Board committees. The evaluation is in the form of a survey. The overall conclusion was that the Board worked well and continued to
function in an open and collaborative way with a high level of trust and respect. The Board of Directors agreed that no further follow-up was required. In addition to the formal Board evaluation, the Board Chairman scheduled to meet
each Non- Executive Director individually during the year to discuss their contribution to the Board. The Board will continue to perform an evaluation on an annual basis.
|
|
|
• |
The appointment of a Minority Trustee who shall hold a B-share giving the Minority Trustee the right to appoint a Minority Director, namely the Deputy Chairman of the Board. The Minority Director has approval rights over
Reserved Matters such as related party transactions, larger business acquisitions and the issuance of certain share, warrant or convertible debt instruments
|
• |
The appointment of a Board Observer and alternates for the Minority Director
|
|
•
|
Provision 18 – All directors should be subject to annual re-election. The B-Director is not appointed for a specified term but will continue until removed by the B-shareholder. The Company believes
that continuity in the B-Director role is important, as this Director serves as a
|
• |
Provision 32 – The Board should establish a Remuneration Committee of Independent Non-Executive Directors, with a minimum membership of three. In addition, the Chairman of the Board can only be a member if he was
independent on appointment, and he cannot chair the committee. The Chairman, Mr. Boehringer, has been appointed as Chairman of the Remuneration Committee. However, given his association with the controlling shareholder and the
alignment of interest with regard to remuneration, the Board believes it to be appropriate for Mr. Boehringer to chair that Committee.
|
|
|
|
|
|
|
|
|
|
|
|
• |
The statement by the Chairman of the Remuneration Committee
|
• |
The annual report on remuneration, see page 84-90
|
COMPOSITION OF THE REMUNERATION COMMITTEE
Members and attendance at meetings held during 2019
|
|
Committee members
|
Meetings
attended/held
|
Mr. Christopher H. Boehringer (Chairman)
|
2/2
|
Mr. David N. Weinstein
|
2/2
|
Mr. Torben Janholt
|
2/2
|
• |
Setting the strategy, structure and levels of remuneration of the Company’s Directors and Chief Executive Officer
|
• |
Ensuring compliance with policies while adhering to legislative regulations
|
• |
Aligning the financial interests of the Chief Executive Officer and other management employees with the achievement of the Company’s objectives
|
• |
Base salary, benefits and allowances, set at a level appropriate to the sector and markets in which the Company operates
|
• |
An annual bonus, based on measures of annual financial and strategic performance
|
• |
A share-based long-term incentive plan, based on growth in the share price
|
• |
The responsibilities of the Remuneration Committee reflected in the Terms of Reference for the Remuneration Committee
|
• |
The members of the Remuneration Committee
|
• |
Shareholder voting at the AGM
|
• |
The remuneration of the Board of Directors
|
• |
The remuneration of the Chief Executive Officer
|
|
• |
The fulfilment of specific performance metrics set by the Company (up to 50% of the CEO’s base salary)
|
• |
The weighted average Price to Net Asset Value ratio of the Company’s shares versus peers (up to 50% of the CEO’s base salary)
|
• |
Up to 20% of the CEO’s base salary based on the sole discretion of the Company’s Board of Directors
|
• |
The fulfilment of specific performance metrics set by the Company (up to 70% of the CEO’s base salary)
|
• |
Up to 50% of the CEO’s base salary based on the sole discretion of the Company’s Board of Directors
|
• |
The fulfilment of specific performance metrics set by the Company (up to 70% of the CEO’s base salary)
|
• |
Up to 50% of the CEO’s base salary based on the sole discretion of the Company’s Board of Directors
|
LTIP element of Mr. Jacob Meldgaard's remuneration package 2018
|
RSU LTIP grant¹⁾
|
Exercise price per share
|
RSU grant value assuming 100% vesting
|
Mr. Jacob Meldgaard
|
766,035
|
DKK 53.7
|
USD 0.9m
|
¹⁾ LTIP award is fixed by the Board of Directors and was communicated via
company announcement no. 10 of 25 April 2018. Therefore there is no minimum or maximum for 2018.
|
2019 REMUNERATION TABLE NON-EXECUTIVE DIRECTORS
|
|||||||||
USD '000
|
Base fee
|
Committee Fees
|
Total
|
||||||
Director
|
2019
|
2018
|
2017
|
2019
|
2018
|
2017
|
2019
|
2018
|
2017
|
Mr. Christopher H. Boehringer
|
168
|
172
|
174
|
84
|
104
|
116
|
252
|
276
|
290
|
Mr. David Weinstein
|
113
|
114
|
116
|
85
|
68
|
58
|
198
|
182
|
174
|
Mr. Göran Trapp
|
57
|
57
|
58
|
113
|
114
|
116
|
170
|
171
|
174
|
Mr. Torben Janholt
|
57
|
57
|
58
|
113
|
114
|
116
|
170
|
171
|
174
|
2019 STATEMENT OF EXECUTIVE DIRECTOR’S RESTRICTED SHARE UNIT HOLDINGS
|
|||||
Restricted Share Units
|
Awarded
|
Vested not exercised
|
Agreed not to exercise
|
Exercised
|
Unvested
|
2016
|
1,276,725
|
-
|
-
|
-
|
1,276,725
|
2017
|
-
|
255,345
|
-
|
-
|
1,021,380
|
2018
|
766,035
|
255,345
|
766,035
|
-
|
766,035
|
2019
|
-
|
-
|
255,345
|
510,690
|
CHANGE IN CHIEF EXECUTIVE OFFICER'S REMUNERATION COMPARED
TO GROUP EMPLOYEES WORLDWIDE |
||||
2018 - 2019 in %
|
Salary¹⁾
|
Benefits²⁾
|
Bonus
|
|
Chief Executive Officer
|
USD ('000)
|
1,041
|
41
|
1,126
|
% Change³⁾
|
-2%
|
-7%
|
165%
|
|
Employees entire group
|
Average % change
|
4.6%
|
0.0%
|
28.4%
|
¹⁾ The comparative figures used to determine the %
change take into consideration the CEO's salary and benefits.
|
||||
²⁾ Other benefits provided directly relate to company
car benefit.
|
||||
³⁾ % Change in DKK for Salary and Directors Fees is
6%, Taxable Benefits is 0% and Annual Bonus is 175%.
|
RELATIVE IMPORTANCE OF SPEND ON PAY
|
|||
Expenditure USDm
|
2019
|
2018
|
2017
|
Dividends paid
|
-
|
-
|
1.2
|
Purchase of outstanding treasury shares in TORM A/S
|
-
|
-
|
-
|
Purchase/disposals of treasury shares
|
-
|
-
|
-
|
Total
|
-
|
-
|
1.2
|
Staff costs
|
45.8
|
46.2
|
43.8
|
Retained earnings
|
920.0
|
752.0
|
786.0
|
RESPONSE TO 2019 AGM SHAREHOLDER VOTING
|
|||
Vote
|
For
|
Against
|
Abstain
|
Vote on 2019 implementation report
|
52,355,637
|
163,629
|
78
|
In % of eligible votes
|
70.8%
|
0.2%
|
0.0%
|
|
SHARE INFORMATION
|
|
Exchanges
|
Nasdaq CPH and NYC
|
ISIN (CPH)
|
GB00BZ3CNK81
|
CUSIP (NY)
|
G89479102
|
Tickers
|
TRMD A and TRMD
|
Year high (TRMD A)
|
DKK 74.6 (23 Dec.)
|
Year low (TRMD A)
|
DKK 40.5 (30 Jan.)
|
Number of shares (31 Dec. 2019)
|
74,748,248
|
Number of treasury shares
|
312,871
|
• |
OCM Njord Holdings S.à r.l. (Oaktree) (65%)
|
• |
DW Partners, LP (5%)
|
• |
Up to an aggregate nominal amount of USD 686,142 in connection with the Exchange Offer, (of which USD 622,988.48 nominal value was issued
(62,298,846 A-shares, one B-share and one C- share) during the period ended 31 December 2016. As the Exchange Offer has been completed, no further shares will be issued under this authority
|
• |
Up to an aggregate nominal amount of USD 1,372,283 which can be offered in connection with any proposed initial public offering of equity
securities on certain US stock exchanges, of which zero was issued from 1 January 2019 to 31 December 2019, leaving a current authority to issue up to 137,228,300 A-shares
|
• |
Up to an aggregate nominal amount of USD 2,596,226 in general equity issues including warrants, convertible debt and general equity with the
issue being at fair value as determined by the Board of Directors, of which zero was issued from 1 January 2019 to 31 December 2019, leaving a current authority to issue up to 247,702,600 A-shares)
|
• |
Up to an aggregate nominal amount of USD 838,509 to directors, officers or employees of the Company or any of its subsidiaries, of which USD
10,011 nominal value was used for the grant of Restricted Share Units during the period from 1 January 2019 to 31 December 2019, leaving a current authority to issue up to 78,272,950 A-shares
|
• |
As far as the Director is aware, there is no relevant audit information of which the Company’s independent auditor is unaware
|
• |
The Director has taken all reasonable steps that he/she ought to have taken as a Director in order to make him/herself aware of any relevant
audit information and to establish that the Company’s independent auditor is aware of that information
|
|
• |
Select suitable accounting policies and then apply them consistently
|
• |
Make judgements and accounting estimates that are reasonable and prudent
|
• |
State whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the
financial statements
|
• |
Prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business
|
• |
Properly select and apply accounting policies
|
• |
Present information, including accounting policies, in a manner that provides relevant, reliable, comparable and understandable information
|
• |
Provide additional disclosures when compliance with the specific requirements in IFRS are insufficient to enable users to understand the
impact of particular transactions, other events and conditions on the entity's financial position and financial performance
|
• |
Make an assessment of the Company's ability to continue as a going concern
|
• |
The financial statements, prepared in accordance with the relevant financial reporting framework, give a true and fair view of the assets,
liabilities, financial position and profit or loss of the Company and the undertakings included in the consolidation taken as a whole
|
• |
The Strategic Report includes a fair review of the development and performance of the business and the position of the Company and the
undertakings included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties that they face
|
• |
The annual report and financial statements, taken as a whole, are fair, balanced and understandable and provide the information necessary
for shareholders to assess the Company’s position and performance, business model and strategy
|
|
USD '000
|
2019
|
2018
|
2017
|
Net profit/(loss) for the year
|
166,022
|
-34,779
|
2,407
|
Other comprehensive income/(loss):
|
|||
Items that may be reclassified to profit or loss:
|
|||
Exchange rate adjustment arising from translation of entities using a functional currency
different from USD
|
426
|
-316
|
240
|
Fair value adjustment on hedging instruments
|
-13,289
|
-6,748
|
9,181
|
Fair value adjustment on hedging instruments transferred to income statement
|
1,284
|
-307
|
-2,262
|
Items that may not be reclassified to profit or loss:
|
|||
Remeasurements of net pension and other post-retirement benefit liability or asset
|
-82
|
-48
|
120
|
Other comprehensive income/(loss) after tax ¹⁾
|
-11,661
|
-7,419
|
7,279
|
Total comprehensive income/(loss) for the year
|
154,361
|
-42,198
|
9,686
|
¹⁾ No income tax was incurred relating to other comprehensive
income/(loss) items due to the Danish tonnage tax scheme.
|
USD '000
|
Note
|
2019
|
2018
|
ASSETS
|
|||
NON-CURRENT ASSETS
|
|||
Tangible fixed assets
|
|||
Land and buildings
|
6,7
|
8,127
|
-
|
Vessels and capitalized dry-docking
|
6,7,8,16
|
1,674,795
|
1,396,558
|
Prepayments on vessels
|
6
|
95,003
|
45,491
|
Other plant and operating equipment
|
6
|
4,256
|
2,973
|
Total tangible fixed assets
|
1,782,181
|
1,445,022
|
|
Financial assets
|
|||
Investments in joint ventures
|
1,169
|
71
|
|
Loan receivables
|
5
|
4,617
|
-
|
Other investments
|
1
|
5
|
|
Total financial assets
|
5,787
|
76
|
|
Total non-current assets
|
1,787,968
|
1,445,098
|
|
CURRENT ASSETS
|
|||
Bunkers
|
34,837
|
39,404
|
|
Freight receivables
|
10
|
89,830
|
85,997
|
Other receivables
|
11
|
6,168
|
7,488
|
Prepayments
|
3,468
|
2,855
|
|
Cash and cash equivalents, including restricted cash
|
72,483
|
127,361
|
|
Current assets, excluding assets held for sale
|
206,786
|
263,105
|
|
Assets held for sale
|
23
|
9,127
|
6,197
|
Total current assets
|
215,913
|
269,302
|
|
TOTAL ASSETS
|
2,003,881
|
1,714,400
|
|
The financial statements of TORM plc, company number 09818726, have been approved by the Board of Directors and signed on their behalf by:
Mr. Jacob Meldgaard, Executive Director, 11 March 2020
|
USD '000
|
Common shares
|
Share premium
|
Treasury shares ¹⁾
|
Hedging reserves
|
Translation reserves
|
Retained profit
|
Total
|
Equity as of 1 January 2017
|
623
|
-
|
-2,887
|
390
|
-20
|
782,472
|
780,578
|
Comprehensive income/loss for the year:
|
|||||||
Net profit/(loss) for the year
|
-
|
-
|
-
|
-
|
-
|
2,407
|
2,407
|
Other comprehensive income/(loss) for the year
|
-
|
-
|
-
|
6,919
|
240
|
120
|
7,279
|
Total comprehensive income/(loss) for the year
|
-
|
-
|
-
|
6,919
|
240
|
2,527
|
9,686
|
Corporate Reorganization TORM plc
|
-
|
-
|
-
|
-
|
-
|
146
|
146
|
Share-based compensation
|
-
|
-
|
-
|
-
|
-
|
1,880
|
1,880
|
Dividend paid
|
-
|
-
|
-
|
-
|
-
|
-1,240
|
-1,240
|
Total changes in equity 2017
|
-
|
-
|
-
|
6,919
|
240
|
3,313
|
10,472
|
Equity as of 31 December 2017
|
623
|
-
|
-2,887
|
7,309
|
220
|
785,785
|
791,050
|
Effect as of 1 January 2018 of new IFRS standards implemented
|
-
|
-
|
-
|
-
|
-
|
-878
|
-878
|
Adjusted equity as of 1 January 2018
|
623
|
-
|
-2,887
|
7,309
|
220
|
784,907
|
790,172
|
Comprehensive income/loss for the year:
|
|||||||
Net profit/(loss) for the year
|
-
|
-
|
-
|
-
|
-
|
-34,779
|
-34,779
|
Other comprehensive income/(loss) for the year ²⁾
|
-
|
-
|
-
|
-7,055
|
-316
|
-48
|
-7,419
|
Total comprehensive income/(loss) for the year
|
-
|
-
|
-
|
-7,055
|
-316
|
-34,827
|
-42,198
|
Capital increase
|
119
|
99,880
|
-
|
-
|
-
|
-
|
99,999
|
Transaction costs capital increase
|
-
|
-2,788
|
-
|
-
|
-
|
-
|
-2,788
|
Share-based compensation
|
-
|
-
|
-
|
-
|
-
|
2,026
|
2,026
|
Total changes in equity 2018
|
119
|
97,092
|
-
|
-7,055
|
-316
|
-32,801
|
57,039
|
Equity as of 31 December 2018
|
742
|
97,092
|
-2,887
|
254
|
-96
|
752,106
|
847,211
|
USD '000
|
Common shares
|
Share premium
|
Treasury shares ¹⁾
|
Hedging reserves
|
Translation reserves
|
Retained profit
|
Total
|
Equity as of 1 January 2019
|
742
|
97,092
|
-2,887
|
254
|
-96
|
752,106
|
847,211
|
Comprehensive income/(loss) for the year:
|
|||||||
Net profit/(loss) for the year
|
-
|
-
|
-
|
-
|
-
|
166,022
|
166,022
|
Other comprehensive income/(loss) for the year ²⁾
|
-
|
-
|
-
|
-12,005
|
426
|
-82
|
-11,661
|
Total comprehensive income/(loss) for the year
|
-
|
-
|
-
|
-12,005
|
426
|
165,940
|
154,361
|
Capital increase
|
5
|
4,197
|
-
|
-
|
-
|
-
|
4,202
|
Share-based compensation
|
-
|
-
|
-
|
-
|
-
|
1,913
|
1,913
|
Total changes in equity 2019
|
5
|
4,197
|
-
|
-12,005
|
426
|
167,853
|
160,476
|
Equity as of 31 December 2019
|
747
|
101,289
|
-2,887
|
-11,751
|
330
|
919,959
|
1,007,687
|
¹⁾ Please refer to note 13 for further
information on treasury shares.
|
|||||||
²⁾ Please refer to "Consolidated Statement of
Comprehensive Income".
|
|||||||
USD '000
|
Note
|
2019
|
2018
|
2017
|
CASH FLOW FROM OPERATING ACTIVITIES
|
||||
Net profit/(loss) for the year
|
166,022
|
-34,779
|
2,407
|
|
Reversals:
|
||||
Profit from sale of vessels
|
-1,180
|
-752
|
-2,762
|
|
Depreciation
|
6
|
110,124
|
114,480
|
114,451
|
Impairment losses and reversal of impairment losses on tangible assets
|
6, 8, 23
|
-114,004
|
3,249
|
3,572
|
Share of profit/(loss) from joint ventures
|
422
|
-189
|
-3
|
|
Financial income
|
9
|
-2,796
|
-3,302
|
-4,255
|
Financial expenses
|
9
|
41,881
|
39,345
|
40,601
|
Tax expenses
|
12
|
784
|
1,558
|
777
|
Other non-cash movements
|
24
|
925
|
2,039
|
3,696
|
Dividends received from joint ventures
|
19
|
440
|
-
|
|
Interest received and realized exchange gains
|
2,535
|
2,720
|
1,641
|
|
Interest paid and realized exchange losses
|
-45,283
|
-39,792
|
-36,698
|
|
Income taxes paid
|
-216
|
-1,611
|
-586
|
|
Change in bunkers, receivables and payables, etc.
|
24
|
11,858
|
-12,668
|
-12,996
|
Net cash flow from operating activities
|
171,091
|
70,738
|
109,845
|
|
USD '000
|
Note
|
2019
|
2018
|
2017
|
CASH FLOW FROM INVESTING ACTIVITIES
|
||||
Investment in tangible fixed assets
|
-384,349
|
-202,439
|
-145,112
|
|
Investments in joint ventures
|
-275
|
-
|
-
|
|
Sale of tangible fixed assets
|
23
|
61,801
|
26,847
|
31,382
|
Net cash flow from investing activities
|
-322,823
|
-175,592
|
-113,730
|
|
CASH FLOW FROM FINANCING ACTIVITIES
|
||||
Proceeds, borrowings
|
5, 18
|
261,830
|
114,530
|
205,572
|
Repayment, borrowings
|
18
|
-169,177
|
-113,733
|
-142,211
|
Dividend paid
|
-
|
-
|
-1,240
|
|
Capital increase
|
4,202
|
99,999
|
-
|
|
Transaction costs share issue
|
-
|
-2,788
|
-
|
|
Change in restricted cash
|
-12,364
|
-2,014
|
594
|
|
Net cash flow from financing activities
|
84,491
|
95,994
|
62,715
|
|
Net cash flow from operating, investing and financing activities
|
-67,241
|
-8,860
|
58,830
|
|
Cash and cash equivalents as of 1 January
|
124,088
|
132,948
|
74,118
|
|
Cash and cash equivalents as of 31 December
|
56,847
|
124,088
|
132,948
|
|
Restricted cash as of 31 December
|
15,636
|
3,273
|
1,259
|
|
Cash and cash equivalents, including restricted cash as of 31 December
|
72,483
|
127,361
|
134,207
|
|
• |
IFRIC Interpretation 23, Uncertainty over Income Tax Treatments
|
• |
Amendments to IFRS 9: Prepayment Features with Negative Compensation
|
• |
Annual Improvements 2015-2017 Cycle (issued in December 2017)
|
• |
Amendments to IAS 19: Plan Amendment, Curtailment or Settlement
|
• |
Amendments to IAS 28: Long-term interests in associates and joint ventures
|
• |
TORM has elected to early adopt the amendments to IFRS 9, IAS 39 and IFRS 7, ‘Interest Rate Benchmark Reform‘. The transition
provisions require that the amendments are adopted retrospectively to hedging relationships that existed at the start of the reporting period or were designated thereafter, and to the amount accumulated in the
cash flow reserve at that date. The reliefs specify that the IBOR reform should not generally cause hedge accounting to terminate. Hence there are reliefs in the amendments that apply to the hedging
relationships directly affected by the IBOR reform.
|
• |
IFRS 16: On 1 January 2019, TORM adopted IFRS 16 “Leases”, which is mandatory for accounting periods beginning 1 January 2019 or
later. The standard was implemented using the modified retrospective approach, whereby right-of-use assets at the date of initial application are measured at an amount equal to the lease liability, which as of
1 January 2019 amounted to USD 9.9m. The impact of the standard for TORM was limited to leasing agreements regarding office buildings and other administrative contracts such as cars, office equipment, etc. The
presentation in the 2019 income statement has changed, which resulted in the recording of “Depreciation” of USD 2.5m and “Financial expenses” (interest) of USD 0.4m, in contrast to the recording of an operating
lease charge of a materially equivalent figure within the line item “Administrative expenses” under IAS 17. Although this reclassification has had an insignificant overall net effect on the Profit and Loss in
2019, it has improved the Alternative Performance Measure (APM) “EBITDA” by approximately USD 2.5m. Comparative information has not been restated.
|
• |
In implementing IFRS 16, TORM has applied the following recognition exemptions and practical expedients:
|
• |
Relied on the definition under IAS 17 and IFRIC 4 to determine whether contracts at the date of initial application contain a lease.
|
• |
Not recognised right-of-use assets and lease liabilities related to low value and short-term leases. Short term leases are defined as
leases with a remaining contract period of 12 months or less at the date of initial application.
|
• |
Applied a single discount rate to a portfolio of leases with reasonably similar characteristics.
|
• |
Excluded initial direct costs from the recognition of right-of-use assets at the date of initial application.
|
• |
Relied on the assessment of whether a contract is onerous under IAS 37 at the date of initial application instead of performing an
impairment review under IAS 36.
|
• |
For leases held under finance lease 31 December 2018 the carrying amount continues under IFRS 16
|
USDm
|
2019
|
Total operating lease commitments at 31 December 2018
|
6.2
|
Recognition exemptions:
|
|
Leases of low value assets
|
-
|
Leases with remaining lease term of 12 months or less
|
-
|
Operating lease liabilities before discounting
|
6.2
|
Discounted using incremental borrowing rate
|
-0.6
|
Operating lease liability
|
5.6
|
Reasonably certain extension options
|
4.5
|
Other adjustments
|
-0.2
|
Finance lease liabilities recognized under IAS 17
|
25.3
|
Total lease liabilities recognized under IFRS 16 at 1 January 2019
|
35.2
|
• |
IFRS 17 Insurance Contracts
|
• |
IFRS 10 and IAS 28 (amendments) Sale or Contribution of Assets between an Investor and its
Associate or Joint Venture
|
• |
Amendments to IFRS 3 Definition of a
business
|
• |
Amendments to IAS 1 and IAS 8 Definition of material
|
• |
Power over the investee
|
• |
Exposure, or rights, to variable returns from its involvement with the investee
|
• |
The ability to use its power over the investee to affect the amounts of the investor’s returns
|
• |
The size of the Company’s holding of voting rights relative to the size and dispersion of holdings of the other vote holders
|
• |
Potential voting rights held by the Company, other vote holders or other parties
|
• |
Rights arising from other contractual arrangements
|
• |
Any additional facts and circumstances that indicate that the Company has, or does not have, the current ability to direct the
relevant activities at the time when decisions need to be made, including voting pattern at previous shareholders’ meetings
|
• |
The income generating activities have been carried out on the basis of a binding agreement
|
• |
The income can be measured reliably
|
• |
It is probable that the economic benefits associated with the transaction will flow to
the Company |
• |
Costs relating to the transaction can be measured reliably
|
• |
Office buildings: Over the shorter of the remaining leasing term and the estimated useful life
|
• |
Leasehold improvements: Over the shorter of the remaining leasing term and the estimated useful life
|
• |
Company cars: Over the lease term, typically 3 years
|
• |
IT equipment: 3–5 years
|
• |
Software: 3–5 years
|
• |
Other equipment 3–5 years
|
• |
Minimum liquidity including committed credit lines
|
• |
Minimum cash
|
• |
Loan-to-value
|
• |
Equity ratio
|
• |
On 3 January 2020, TORM took delivery of the newbuilding TORM Elise (hull no. 15121140), a 75,000 DWT LR1 tanker from Guangzhou Shipyard
International.
|
• |
On 6 January 2020, TORM took delivery of the newbuilding TORM Elizabeth (hull no. 15121141), a 75,000 DWT LR1 tanker from Guangzhou Shipyard
International.
|
• |
On 8 January 2020, TORM delivered the Handysize tanker TORM Garonne to its new owner. In the financial statements, TORM Garonne is treated as an asset
held for sale. The delivery resulted in a net impairment of vessels of USD 0.7m in 2019.
|
• |
On 14 January 2020, TORM took delivery of the newbuilding TORM Splendid (hull no. 15121039), a 50,000 DWT MR tanker from Guangzhou Shipyard
International.
|
• |
On 14 January 2020, TORM announced the obtaining of a USD 496m bank financing for the refinancing of four existing facility agreement and the
replacement of the existing working capital facility, thereby removing all major debt maturities until 2026. The new agreements includes financing of 46 existing vessels. The refinancing was successfully closed on 6 February
2020.
|
• |
On 16 January 2020, TORM carried out a capital increase due to the exercise of Restricted Share Units as part of the Company’s incentive program. TORM
increased its share capital by 12,405 A-shares corresponding to a nominal value of USD 124.05. After the capital increase, TORM’s share capital amounts to USD 747,606.55 divided into 74,760,653 A-shares of USD 0.01 each, one
B-share of USD 0.01 and one C-share of USD 0.01. A total of 74,760,653 votes are attached to the A-shares.
|
• |
On 23 January 2020, TORM entered into an agreement to purchase two scrubber-fitted fuel-efficient and dual-fuel ready LR2 newbuildings from Guangzhou
Shipyard International with expected delivery in the fourth quarter of 2021. TORM expects to have total CAPEX relating to the two vessels of USD 95m including extra costs related to TORM’s design requirements and scrubber
installations. TORM has secured financing of USD 76m with an international financial institution. The financing will be structured as a ten-year sale and leaseback agreement with purchase options during the lease period and at
maturity providing TORM with maximum capital commitment flexibility.
|
• |
Since the end of 2019, TORM has decided to conduct retrofit scrubber installations on three additional MR vessels. This brings the total scrubber
fitted vessels to 49 when the two LR2 newbuildings are delivered in fourth quarter of 2021.
|
• |
Towards the end of January 2020, the product tanker market softened from strong levels negatively impacted by the global outbreak of the COVID-19.
Although it is not possible to reliably estimate the length or severity of this outbreak and hence its financial impact, this has lowered both the general freight rate environment and the market values of TORM’s vessels.
|
USDm
|
2019
|
2018
|
2017
|
Total staff costs
|
|||
Staff costs included in operating expenses
|
8.1
|
9.3
|
9.2
|
Staff costs included in administrative expenses
|
37.7
|
36.9
|
34.6
|
Total
|
45.8
|
46.2
|
43.8
|
Staff costs comprise the following
|
|||
Wages and salaries
|
37.2
|
38.1
|
36.4
|
Share-based compensation
|
1.9
|
2.1
|
1.9
|
Pension costs
|
3.5
|
3.3
|
3.1
|
Other social security costs
|
0.9
|
0.6
|
0.3
|
Other staff costs
|
2.3
|
2.1
|
2.1
|
Total
|
45.8
|
46.2
|
43.8
|
Average number of permanent employees
|
|||
Seafarers
|
107.6
|
111.7
|
130.6
|
Land-based
|
313.5
|
302.2
|
286.6
|
Total
|
421.1
|
413.9
|
417.2
|
USD '000
|
2019
|
2018
|
2016
|
Non-Executive Board and Committee Remuneration, short term
|
|||
Christopher H. Boehringer
|
252
|
276
|
290
|
David Weinstein
|
198
|
182
|
174
|
Torben Janholt
|
170
|
171
|
174
|
Göran Trapp
|
170
|
171
|
174
|
Total
|
790
|
800
|
812
|
USD '000
|
Salary
|
Taxable benefits
|
Annual perfor-mance bonus
|
Total
|
Executive Management Remuneration
|
||||
Jacob Meldgaard
|
||||
2017, TORM A/S¹⁾
|
923
|
42
|
580
|
1,545
|
2017, TORM plc¹⁾
|
81
|
-
|
-
|
81
|
2018, TORM A/S¹⁾
|
983
|
44
|
425
|
1,452
|
2018, TORM plc¹⁾
|
80
|
-
|
-
|
80
|
2019, TORM A/S¹⁾
|
962
|
41
|
1,126
|
2,129
|
2019, TORM plc¹⁾
|
79
|
-
|
-
|
79
|
¹⁾ Paid by legal entity as noted.
|
RSU LTIP grant ¹⁾
|
Exercise price per share
|
RSU grant value assuming 100% vesting
|
|
LTIP element of Jacob Meldgaard's remuneration package 2018:
|
|||
Jacob Meldgaard
|
766,035
|
DKK 53.7
|
USD 0.9m
|
¹⁾ The LTIP award is fixed by the Board of Directors and was communicated via company announcement
no. 10 of 25
April 2018. Therefore there is no minimum or maximum for 2018.
|
Number of shares (1,000)
|
2019
|
2018
|
2017
|
Outstanding as of 1 January
|
2,719.1
|
2,611.2
|
1,999.8
|
Granted during the period
|
1,001.1
|
907.3
|
866.6
|
Exercised during the period
|
-529.4
|
-
|
-
|
Expired during the period
|
-785.3
|
-764.0
|
-233.9
|
Forfeited during the period
|
-177.2
|
-35.4
|
-21.3
|
Outstanding as of 31 December
|
2,228.3
|
2,719.1
|
2,611.2
|
Exercisable as of 31 December
|
-
|
255.3
|
255.3
|
USDm
|
2019
|
2018
|
2017
|
Audit fees
|
|||
Fees payable to the Company's auditor for the audit of the Company's annual accounts
|
0.4
|
0.4
|
0.4
|
Audit of the Company's subsidiaries pursuant to legislation
|
0.2
|
0.2
|
0.2
|
Total audit fees
|
0.6
|
0.6
|
0.6
|
Non-audit fees
|
|||
Audit-related services
|
0.1
|
0.2
|
0.4
|
Tax services
|
0.0
|
-
|
-
|
Total non-audit fees
|
0.1
|
0.2
|
0.4
|
Total
|
0.7
|
0.8
|
1.0
|
USDm
|
2019
|
2018
|
2017
|
Loan receivables
|
|||
Cost:
|
|||
Balance as of 1 January
|
-
|
-
|
-
|
Additions during the year
|
4.7
|
-
|
-
|
Balance as of 31 December
|
4.7
|
-
|
-
|
Expected credit loss:
|
|||
Balance as of 1 January
|
-
|
-
|
-
|
Additions during the year
|
0.1
|
-
|
-
|
Balance as of 31 December
|
0.1
|
-
|
-
|
Carrying amount as of 31 December
|
4.6
|
-
|
-
|
USDm
|
2019
|
2018
|
2017
|
Land and buildings
|
|||
Cost:
|
|||
Balance as of 1 January
|
-
|
-
|
-
|
Adjustment on transition to IFRS 16
|
9.9
|
-
|
-
|
Additions
|
0.5
|
-
|
-
|
Balance as of 31 December
|
10.4
|
-
|
-
|
Depreciation:
|
|||
Balance as of 1 January
|
-
|
-
|
-
|
Depreciation for the year
|
2.3
|
-
|
-
|
Balance as of 31 December
|
2.3
|
-
|
-
|
Carrying amount as of 31 December
|
8.1
|
-
|
-
|
USDm
|
2019
|
2018
|
2017
|
Vessels and capitalized dry-docking
|
|||
Cost:
|
|||
Balance as of 1 January
|
1,886.3
|
1,726.6
|
1,697.4
|
Additions
|
81.3
|
162.7
|
103.1
|
Disposals
|
-25.6
|
-30.2
|
-14.3
|
Transferred from prepayments
|
252.3
|
81.8
|
-
|
Transferred to assets held for sale
|
-130.1
|
-54.6
|
-59.6
|
Balance as of 31 December
|
2,064.2
|
1,886.3
|
1,726.6
|
Depreciation:
|
|||
Balance as of 1 January
|
327.6
|
264.8
|
180.0
|
Disposals
|
-25.6
|
-30.2
|
-14.3
|
Depreciation for the year
|
106.5
|
113.4
|
113.6
|
Transferred to assets held for sale
|
-47.9
|
-20.4
|
-14.5
|
Balance as of 31 December
|
360.6
|
327.6
|
264.8
|
Impairment:
|
|||
Balance as of 1 January
|
162.1
|
167.3
|
173.6
|
Impairment losses on tangible fixed assets
|
6.0
|
3.2
|
3.6
|
Reversal of impairment ¹⁾
|
-120.0
|
-
|
-
|
Transferred to assets held for sale
|
-19.3
|
-8.4
|
-9.9
|
Balance as of 31 December
|
28.8
|
162.1
|
167.3
|
Carrying amount as of 31 December
|
1,674.8
|
1,396.6
|
1,294.5
|
¹⁾ For additional information regarding impairment
considerations, please refer to Note 8.
|
USDm
|
2019
|
2018
|
2017
|
Prepayments on vessels
|
|||
Cost:
|
|||
Balance as of 1 January
|
45.5
|
88.4
|
44.1
|
Additions
|
301.8
|
38.9
|
44.3
|
Transferred to vessels
|
-252.3
|
-81.8
|
-
|
Balance as of 31 December
|
95.0
|
45.5
|
88.4
|
Carrying amount as of 31 December
|
95.0
|
45.5
|
88.4
|
USDm
|
2019
|
2018
|
2017
|
Other plant and operating equipment
|
|||
Cost:
|
|||
Balance as of 1 January
|
5.8
|
3.6
|
2.7
|
Adjustment on transition to IFRS 16
|
0.3
|
-
|
-
|
Additions
|
2.2
|
2.2
|
1.0
|
Disposals
|
-0.2
|
-
|
-0.1
|
Balance as of 31 December
|
8.1
|
5.8
|
3.6
|
Depreciation:
|
|||
Balance as of 1 January
|
2.8
|
1.7
|
0.9
|
Disposals
|
-
|
-
|
-0.1
|
Depreciation for the year
|
1.0
|
1.1
|
0.9
|
Balance as of 31 December
|
3.8
|
2.8
|
1.7
|
Carrying amount as of 31 December
|
4.3
|
3.0
|
1.9
|
USDm
|
Vessels and capitalized dry-docking
|
Land and buildings
|
Other plant and operating equipment
|
Cost:
|
|||
Balance as of 1 January
|
43.3
|
-
|
-
|
Adjustment on transition to IFRS 16
|
-
|
9.9
|
0.3
|
Additions
|
1.8
|
0.5
|
0.4
|
Disposals
|
-2.7
|
-
|
-0.1
|
Balance as of 31 December
|
42.4
|
10.4
|
0.6
|
Depreciation:
|
|||
Balance as of 1 January
|
13.4
|
-
|
-
|
Disposals
|
-2.7
|
-
|
-
|
Depreciation for the year
|
4.8
|
2.3
|
0.2
|
Balance as of 31 December
|
15.5
|
2.3
|
0.2
|
Carrying amount as of 31 December
|
26.9
|
8.1
|
0.4
|
Vessels and capitalized dry-docking
|
Land and buildings
|
Other plant and operating equipment
|
|
No. of right-of-use assets leased
|
3
|
10
|
19
|
Range of remaining term
|
2 years
|
0-9 years
|
0-3 years
|
Average remaining lease term
|
2.3 years
|
2.8 years
|
1.3 years
|
No. of leases with extension options
|
-
|
10
|
19
|
No. of leases with options to purchase
|
3
|
-
|
-
|
No. of leases with termination options
|
3
|
2
|
10
|
USDm
|
2019
|
2018
|
Maturity analysis - contractual undiscounted cash flow
|
||
Less than one year
|
7.5
|
5.2
|
One to five years
|
27.6
|
25.6
|
More than five years
|
0.1
|
-
|
Total undiscounted lease liabilities as of 31 December
|
35.2
|
30.8
|
Lease liabilities included under "Borrowings" as of 31 December
|
30.6
|
25.3
|
Non-current
|
10.2
|
3.2
|
Current
|
20.4
|
22.1
|
USDm
|
2019
|
2018
|
2017
|
Interest expenses:
|
-
|
-
|
|
Financial expenses arising from lease liabilities regarding right-of-use assets
|
2.4
|
2.3
|
1.8
|
Other financial expenses
|
39.5
|
37.0
|
38.8
|
Total
|
41.9
|
39.3
|
40.6
|
• |
LR2: USD/day 17,986 (2018: USD/day 18,003, 2017: USD/day 17,216)
|
• |
LR1: USD/day 17,060 (2018: USD/day 16,907, 2017: USD/day 16,445)
|
• |
MR: USD/day 15,802 (2018: USD/day 15,349, 2017: USD/day 15,794)
|
• |
Handysize: USD/day 13,601 (2018: USD/day 13,968, 2017: USD/day 14,416)
|
• |
An increase/decrease in the tanker freight rates of USD/day 1,000 would result in an increase/decrease in the value in use of USD 257m
|
• |
An increase in WACC of 1.0% would result in a decrease in the value in use of USD 117m and a decrease in WACC of 1% would result in an increase in
the value in use of USD 131m
|
• |
An increase/decrease in operating expenses of 10.0% would result in a decrease/increase in the value in use of USD 181m
|
• |
An increase/decrease in the long term (post 2022) scrubber premium to 75%/25% of the amount assumed in 2020-2022 would result in an
increase/decrease in the value in use of USD 73m.
|
USDm
|
2019
|
2018
|
2017
|
Financial income
|
|||
Interest income from cash and cash equivalents, including restricted cash ¹⁾
|
2.5
|
2.7
|
1.6
|
Exchange rate adjustments, including gain from forward exchange rate contracts
|
0.3
|
0.6
|
2.7
|
Total
|
2.8
|
3.3
|
4.3
|
Financial expenses
|
|||
Interest expenses on mortgage and bank debt ¹⁾
|
39.3
|
35.7
|
33.3
|
Exchange rate adjustments, including loss from forward exchange rate contracts
|
0.2
|
0.1
|
3.2
|
Commitment fee
|
1.9
|
2.6
|
2.4
|
Other financial expenses
|
0.5
|
0.9
|
1.7
|
Total
|
41.9
|
39.3
|
40.6
|
Total financial items
|
-39.1
|
-36.0
|
-36.3
|
¹⁾ Interest for financial assets and liabilities not
at fair value through profit and loss.
|
USDm
|
2019
|
2018
|
2017
|
Analysis as of 31 December of freight receivables:
|
|||
Gross freight receivables:
|
|||
Not yet due
|
39.8
|
44.0
|
25.5
|
Due < 30 days
|
22.5
|
18.8
|
26.0
|
Due between 30 and 180 days
|
25.3
|
20.5
|
18.4
|
Due > 180 days
|
6.0
|
4.4
|
2.7
|
Total gross
|
93.6
|
87.7
|
72.6
|
Allowance for expected credit loss
|
3.7
|
1.7
|
1.3
|
Total net
|
89.9
|
86.0
|
71.3
|
USDm
|
2019
|
2018
|
2017
|
Allowance for expected credit loss
|
|||
Balance as of 1 January
|
1.7
|
1.3
|
2.6
|
Adjustment to prior years
|
1.5
|
-
|
-
|
Provisions for the year
|
2.4
|
1.7
|
0.6
|
Provisions reversed during the year
|
-1.9
|
-1.0
|
-1.9
|
Provisions utilized during the year
|
-
|
-0.3
|
-
|
Balance as of 31 December
|
3.7
|
1.7
|
1.3
|
USDm
|
2019
|
2018
|
Partners and commercial managements
|
1.9
|
-
|
Derivative financial instruments
|
0.5
|
3.7
|
Tax receivables
|
1.5
|
1.2
|
Other
|
2.3
|
2.6
|
Balance as of 31 December
|
6.2
|
7.5
|
USDm
|
2019
|
2018
|
2017
|
Tax for the year
|
|||
Current tax for the year
|
1.2
|
1.6
|
1.0
|
Adjustments related to previous years
|
-0.4
|
-0.1
|
-0.1
|
Adjustment of deferred tax liability
|
-
|
0.1
|
-0.1
|
Total
|
0.8
|
1.6
|
0.8
|
• |
The net tonnage of the vessels used to generate the income from shipping activities
|
• |
A rate applicable to the specific net tonnage of the vessel based on a sliding scale
|
USDm
|
2019
|
2018
|
2017
|
Deferred tax liability
|
|||
Balance as of 1 January
|
44.9
|
44.9
|
45.0
|
Deferred tax for the year
|
-
|
0.1
|
-0.1
|
Adjustments related to previous years
|
-
|
-0.1
|
-
|
Balance as of 31 December
|
44.9
|
44.9
|
44.9
|
Common shares
|
2019
|
2018
|
2017
|
Number of shares
|
Number of shares
|
Number of shares
|
|
A-shares
|
74,748,248
|
74,218,846
|
62,298,846
|
B-shares
|
1
|
1
|
1
|
C-shares
|
1
|
1
|
1
|
Total
|
74,748,250
|
74,218,848
|
62,298,848
|
Treasury shares
|
2019
|
2018
|
2017
|
Number of shares ('000)
|
|||
Balance as of 1 January
|
312.9
|
312.9
|
312.9
|
Additions
|
-
|
-
|
-
|
Cancellations
|
-
|
-
|
-
|
Disposals
|
-
|
-
|
-
|
Balance as of 31 December
|
312.9
|
312.9
|
312.9
|
Treasury shares - continued
|
2019
|
2018
|
2017
|
Nominal value USD '000
|
|||
Balance as of 1 January
|
3.1
|
3.1
|
3.1
|
Additions
|
-
|
-
|
-
|
Cancellations
|
-
|
-
|
-
|
Disposals
|
-
|
-
|
-
|
Balance as of 31 December
|
3.1
|
3.1
|
3.1
|
Percentage of share capital
|
|||
Balance as of 1 January
|
0.4%
|
0.5%
|
0.5%
|
Additions
|
-
|
-
|
0.0%
|
Cancellations
|
-
|
-
|
0.0%
|
Disposals
|
-
|
-
|
-
|
Dilution, due to capital increases
|
-
|
-0.1%
|
0.0%
|
Balance as of 31 December
|
0.4%
|
0.4%
|
0.5%
|
USDm
|
2019
|
2018
|
Partners and commercial managements
|
0.5
|
1.2
|
Accrued operating expenses
|
14.1
|
9.1
|
Accrued interest
|
4.0
|
4.6
|
Wages and social expenses
|
14.3
|
16.1
|
Derivative financial instruments
|
12.3
|
3.4
|
Payables to joint ventures
|
0.1
|
0.1
|
Other
|
2.0
|
2.0
|
Balance as of 31 December
|
47.3
|
36.5
|
USDm
|
2020
|
2021
|
2022
|
2023
|
2024
|
Thereafter
|
Total
|
Borrowings ¹⁾ ²⁾
|
101.2
|
326.9
|
119.5
|
30.8
|
82.8
|
202.2
|
863.4
|
Interest payments related to scheduled interest fixing
|
33.8
|
25.4
|
13.1
|
10.0
|
8.0
|
6.9
|
97.2
|
Estimated variable interest payments ³⁾
|
4.3
|
6.7
|
4.4
|
3.6
|
3.5
|
11.6
|
34.1
|
Newbuilding installments ⁴⁾
|
51.2
|
-
|
-
|
-
|
-
|
-
|
51.2
|
Committed scrubber installations
|
32.0
|
-
|
-
|
-
|
-
|
-
|
32.0
|
Trade payables and other obligations
|
76.3
|
-
|
-
|
-
|
-
|
-
|
76.3
|
Total
|
298.8
|
359.0
|
137.0
|
44.4
|
94.3
|
220.7
|
1,155.2
|
¹⁾ The presented amounts to be repaid do not include
directly related costs arising from the issuing of the loans of USD 8.0m (2018: USD 5.1m), which are amortized over the term of the loans. Borrowing costs capitalized during the year amount to USD 5.8m (2018: USD 1.1m).
|
|||||||
²⁾ Borrowings include contractual obligations relating to
lease liabilities arising from land and buildings and other plant and operating equipment amounted to USD 8.7m (2018: USD 0.0m), and the contractual value of lease liabilities relating to vessels and capitalized dry-dockings
amounted to USD 21.9m (2018: USD 25.3m). For further detail please refer to note 7.
|
|||||||
³⁾ Variable interest payments are estimated based on the
forward rates for each interest period including hedging instruments.
|
Cash
|
Non-cash
|
||||
USDm
|
Opening balance as of 1 January 2019
|
Borrowings
|
Repayments
|
Other changes¹⁾
|
End balance as of 31 December 2019
|
Borrowings
|
749.6
|
261.8
|
-169.2
|
13.2
|
855.4
|
Total
|
749.6
|
261.8
|
-169.2
|
13.2
|
855.4
|
¹⁾ Primarily due to implementation of IFRS 16.
|
USDm
|
2019
|
2018
|
Fair value of derivatives:
|
||
Derivative financial instruments regarding freight and bunkers:
|
||
Forward freight agreements
|
-0.3
|
0.5
|
Bunker swaps
|
-
|
-1.2
|
Derivative financial instruments regarding interest and currency exchange rate:
|
||
Forward exchange contracts
|
-0.4
|
-1.8
|
Interest rate swaps
|
-11.1
|
2.8
|
Fair value of derivatives as of 31 December
|
-11.8
|
0.3
|
Income statement
|
Other comprehensive income ¹⁾
|
Equity ²⁾
|
||||||||||
USDm
|
Revenue
|
Port expenses, bunkers and commissions
|
Financial items
|
Operating expenses
|
Administra-tive expenses
|
Adjustment to hedging reserve
|
Hedging reserves as of 31 December
|
|||||
2019
|
||||||||||||
Forward freight agreements
|
0.4
|
-
|
-
|
-
|
-
|
-0.5
|
-
|
|||||
Bunker swaps
|
-
|
-0.1
|
-
|
-
|
-
|
0.9
|
-0.3
|
|||||
Forward exchange contracts
|
-
|
-
|
-
|
-2.0
|
-1.5
|
1.4
|
-0.4
|
|||||
Interest rate swaps
|
-
|
-
|
2.1
|
-
|
-
|
-13.8
|
-11.1
|
|||||
Total
|
0.4
|
-0.1
|
2.1
|
-2.0
|
-1.5
|
-12.0
|
-11.8
|
|||||
2018
|
||||||||||||
Forward freight agreements
|
-2.1
|
-
|
-
|
-
|
-
|
0.9
|
0.5
|
|||||
Bunker swaps
|
-
|
1.1
|
-
|
-
|
-
|
-2.0
|
-1.2
|
|||||
Forward exchange contracts
|
-
|
-
|
-
|
0.1
|
0.2
|
-3.7
|
-1.8
|
|||||
Interest rate swaps
|
-
|
-
|
1.0
|
-
|
-
|
-2.3
|
2.8
|
|||||
Total
|
-2.1
|
1.1
|
1.0
|
0.1
|
0.2
|
-7.1
|
0.3
|
|||||
2017
|
||||||||||||
Forward freight agreements
|
0.5
|
-
|
-
|
-
|
-
|
-0.3
|
-0.4
|
|||||
Bunker swaps
|
-
|
1.2
|
-
|
-
|
-
|
-
|
0.8
|
|||||
Forward exchange contracts
|
-
|
-
|
-
|
0.3
|
0.2
|
4.4
|
1.8
|
|||||
Interest rate swaps
|
-
|
-
|
-3.4
|
-
|
-
|
2.7
|
5.1
|
|||||
Total
|
0.5
|
1.2
|
-3.4
|
0.3
|
0.2
|
6.8
|
7.3
|
|||||
¹⁾ Fair value adjustments on hedging instruments added to the hedging reserves for interest rate swaps, are for 2019 USD -11.7m, for 2018 USD -1,3m and for
2017 USD -0.7m.
|
||||||||||||
²⁾ The hedging reserves as of 31 December of the derivatives used for cash flow hedge is equal to the entire fair value of the hedge instruments as no
ineffectiveness has been identified and the reserve includes open hedge instruments, only.
|
• |
Long-term strategic risks
|
• |
Industry and market-related risks
|
• |
Operational and compliance risks
|
• |
Financial risks
|
USDm
|
2020
|
2019
|
2018
|
Decrease in freight rates of USD/day 1,000:
|
|||
Changes in profit/loss before tax for the following year
|
-25.4
|
-25.3
|
-24.1
|
Changes in equity for the following year
|
-25.4
|
-25.3
|
-24.1
|
USDm
|
2020
|
2019
|
2018
|
Increase in the bunker prices of 10% per ton:
|
|||
Changes in profit/loss before tax for the following year
|
-19.8
|
-20.7
|
-18.3
|
Changes in equity for the following year
|
-19.8
|
-20.7
|
-18.3
|
• |
Receivables, cash and cash equivalents, including restricted cash
|
• |
Contracts of affreightment with a positive fair value
|
• |
Derivative financial instruments and commodity instruments with positive fair value
|
USDm
|
2020
|
2019
|
2018
|
Effect of a 10% increase of DKK and EUR:
|
|||
Changes in profit/loss before tax for the following year
|
-2.0
|
-2.1
|
-2.5
|
Changes in equity for the following year
|
-2.0
|
-2.1
|
-2.5
|
USDm
|
2020
|
2019
|
2018
|
Effect of a 1%-point increase in interest rates:
|
|||
Changes in profit/loss before tax for the following year
|
-3.0
|
-2.4
|
-3.2
|
Changes in equity for the following year
|
7.9
|
8.0
|
3.6
|
Categories of financial assets and liabilities (USDm):
|
Quoted
prices (level 1) |
Observable
input (level 2) |
Unobservable
input (level 3) |
Financial instruments measured at fair value
|
Financial instruments measured at amortized cost
|
Total carrying value
|
|
2019:
|
|||||||
Financial assets
|
|||||||
Loan receivables
|
¹⁾
|
-
|
-
|
-
|
-
|
4.6
|
4.6
|
Freight receivables
|
¹⁾
|
-
|
-
|
-
|
-
|
89.8
|
89.8
|
Other receivables
|
-
|
0.5
|
-
|
0.5
|
5.7
|
6.2
|
|
Cash and cash equivalents, including restricted cash
|
¹⁾
|
-
|
-
|
-
|
-
|
72.5
|
72.5
|
Total
|
-
|
0.5
|
-
|
0.5
|
172.6
|
173.1
|
|
Financial liabilities
|
|||||||
Borrowings
|
¹⁾ ²⁾
|
-
|
-
|
-
|
-
|
855.4
|
855.4
|
Trade payables
|
¹⁾
|
-
|
-
|
-
|
-
|
47.1
|
47.1
|
Other liabilities
|
¹⁾
|
-
|
12.3
|
-
|
12.3
|
35.0
|
47.3
|
Total
|
-
|
12.3
|
-
|
12.3
|
937.5
|
949.8
|
|
2018:
|
|||||||
Financial assets
|
|||||||
Freight receivables
|
¹⁾
|
-
|
-
|
-
|
-
|
86.0
|
86.0
|
Other receivables
|
-
|
3.7
|
-
|
3.7
|
3.8
|
7.5
|
|
Cash and cash equivalents, including restricted cash
|
¹⁾
|
-
|
-
|
-
|
-
|
127.4
|
127.4
|
Total
|
-
|
3.7
|
-
|
3.7
|
217.2
|
220.9
|
|
|
|||||||
Financial liabilities
|
|||||||
Borrowings
|
¹⁾ ²⁾
|
-
|
-
|
-
|
-
|
749.6
|
749.6
|
Trade payables
|
¹⁾
|
-
|
-
|
-
|
-
|
35.1
|
35.1
|
Other liabilities
|
¹⁾
|
-
|
3.4
|
-
|
3.4
|
33.1
|
36.5
|
Total
|
-
|
3.4
|
-
|
3.4
|
817.8
|
821.2
|
|
¹⁾ Due to the short maturity, the carrying value is considered to be an appropriate expression of the fair value.
|
|||||||
²⁾ See note 15.
|
|||||||
³⁾ Derivative financial instruments are presented within the balance sheet line Other receivables and Other liabilities.
|
• |
Level 1 fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets or liabilities
|
• |
Level 2 fair value measurements are those derived from input other than quoted prices included within level 1 that are observable for the asset or liability, either directly (as prices) or indirectly
(derived from prices)
|
• |
Level 3 fair value measurements are those derived from valuation techniques that include input for the asset or liability that are not based on observable market data (unobservable input)
|
USDm
|
2019
|
2018
|
2017
|
Reversal of other non-cash movements:
|
|||
Exchange rate adjustments
|
-0.9
|
-
|
1.8
|
Share-based payments
|
1.9
|
2.0
|
1.9
|
Other adjustments
|
-0.1
|
-
|
-
|
Total
|
0.9
|
2.0
|
3.7
|
USDm
|
2019
|
2018
|
2017
|
Change in bunkers, receivables and payables:
|
|||
Change in bunkers
|
5.1
|
-6.2
|
-1.6
|
Change in receivables
|
-2.5
|
-10.4
|
-12.4
|
Change in prepayments
|
-0.7
|
1.5
|
-1.4
|
Change in trade payables and other liabilities
|
22.8
|
11.7
|
-1.6
|
Other changes
|
-0.8
|
-2.2
|
-2.9
|
Adjusted for fair value changes of derivative financial instruments
|
-12.0
|
-7.1
|
6.9
|
Total
|
11.9
|
-12.7
|
-13.0
|
Entity
|
Country
|
|
TORM plc
|
United Kingdom
|
|
Investments in subsidiaries ⁶⁾:
|
||
Entity
|
Country
|
Ownership ⁵⁾
|
TORM A/S
|
Denmark
|
100%
|
DK Vessel HoldCo GP ApS
|
Denmark
|
100%
|
DK Vessel HoldCo K/S
|
Denmark
|
100%
|
OCM (Gibraltar) Njord Midco Ltd ⁴⁾
|
Gibraltar
|
100%
|
OCM Njord Chartering Inc ⁴⁾
|
Marshall Islands
|
100%
|
OCM Singapore Njord Holdings Agnes, Pte. Ltd ³⁾
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Alice, Pte. Ltd
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Almena, Pte. Ltd
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Amalie, Pte. Ltd ³⁾
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Aslaug, Pte. Ltd ³⁾
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Hardrada, Pte. Ltd
|
Singapore
|
100%
|
OCM Singapore Njord Holdings St.Michaelis Pte. Ltd
|
Singapore
|
100%
|
OCM Singapore Njord Holdings St. Gabriel Pte. Ltd
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Gorm Pte. Ltd ³⁾
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Knut Pte. Ltd ³⁾
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Valdemar Pte. Ltd ³⁾
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Agnete, Pte. Ltd
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Alexandra, Pte. Ltd
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Anabel, Pte. Ltd ³⁾
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Arawa Pte. Ltd ³⁾
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Leif Pte. Ltd ³⁾
|
Singapore
|
100%
|
Investments in subsidiaries ⁶⁾ - continued:
|
||
Entity
|
Country
|
Ownership ⁵⁾
|
VesselCo 5 K/S ¹⁾
|
Denmark
|
100%
|
VesselCo 6 K/S ²⁾
|
Denmark
|
100%
|
VesselCo 6 Pte. Ltd.
|
Singapore
|
100%
|
VesselCo 7 Pte. Ltd.
|
Singapore
|
100%
|
VesselCo 8 Pte. Ltd.
|
Singapore
|
100%
|
VesselCo 9 Pte. Ltd.
|
Singapore
|
100%
|
VesselCo 10 Pte. Ltd.
|
Singapore
|
100%
|
VesselCo 11 Pte. Ltd.
|
Singapore
|
100%
|
VesselCo 12 Pte. Ltd. ¹⁾
|
Singapore
|
100%
|
TORM SHIPPING (PHILS.), INC.
|
Philippines
|
25%
|
VesselCo A ApS
|
Denmark
|
100%
|
VesselCo C ApS
|
Denmark
|
100%
|
VesselCo E ApS ¹⁾
|
Denmark
|
100%
|
VesselCo F ApS ²⁾
|
Denmark
|
100%
|
¹⁾ Entities added in the financial year ended 31 December 2017.
|
||
²⁾ Entities added in the financial year ended 31 December 2018.
|
||
³⁾ Entities dissolved in the financial year ended 31 December 2017.
|
||
⁴⁾ Entities dissolved in the financial year ended 31 December 2018.
|
||
⁵⁾ For all subsidiaries, ownership and voting rights are the same except for TORM SHIPPING (PHILS.), INC where
voting rights are 100%.
|
||
⁶⁾ All subsidiaries are consolidated in full.
|
Denmark
|
India
|
Philippines
|
Singapore
|
Tuborg Havnevej 18
|
2nd Floor
|
7th Floor
|
6 Battery Road #27-02
|
DK-2900 Hellerup
|
Leela Business Park
|
Salcedo Towers, 169
|
Singapore 049909
|
Denmark
|
Andheri-Kurla Road
|
HV dela Costa Street
|
Singapore
|
Andheri (E)
|
Salcedo Village,
|
||
Mumbai 400059
|
Makati City
|
||
India
|
Philippines 1227
|
||
United Kingdom
|
USA
|
Marshall Islands
|
Mauritius
|
Birchin Court
|
Suite 710
|
c/o The Trust
|
c/o Temple Corporate
|
20 Birchin Lane
|
2500 City West
|
Company of
|
Services
|
London, EC3V 9DU
|
Boulevard
|
Marshall Islands, Inc.
|
Temple Court 2,
|
United Kingdom
|
77042, Houston, Texas
|
P.O. Box 2095
|
Labourdonnais Street
|
USA
|
Reston VA 20195-0095
|
Port Louis
|
|
USA
|
Mauritius
|
||
Bermuda
|
Gibraltar
|
Hong Kong
|
|
c/o Estera Services
|
57/63 Line Wall Road
|
Room A, 7/F
|
|
(Bermuda Limited)
|
GX11 1AA
|
China Overseas Bldg.
|
|
Canon's Court
|
Gibraltar
|
139 Hennessy Road
|
|
22 Victoria Street
|
Wanchai
|
||
PO Box 1624
|
Hong Kong
|
||
Hamilton HM GX
|
|||
Bermuda
|
Interest in legal entities included as joint ventures:
|
|||||
2019
|
|||||
Entity (USDm)
|
Country
|
% Control
|
Profit and
loss from continuing operations |
Other compre-hensive
income |
Total compre-hensive
income |
Long Range 2 A/S
|
Denmark
|
50%
|
-
|
-
|
-
|
LR2 Management K/S
|
Denmark
|
50%
|
-
|
-
|
-
|
Marine Exhaust Technology Ltd.
|
Hong Kong
|
28%
|
3.4
|
-
|
3.4
|
2019
|
2018
|
2017
|
|
EARNINGS PER SHARE
|
|||
Net profit/(loss) for the year (USDm)
|
166.0
|
-34.8
|
2.4
|
Million shares
|
|||
Weighted average number of shares
|
74.3
|
73.4
|
62.3
|
Weighted average number of treasury shares
|
-0.3
|
-0.3
|
-0.3
|
Weighted average number of shares outstanding
|
74.0
|
73.1
|
62.0
|
Dilutive effect of outstanding share options
|
0.0
|
-
|
-
|
Weighted average number of shares outstanding incl. dilutive effect of share options
|
74.0
|
73.1
|
62.0
|
Basic earnings/(loss) per share (USD)
|
2.24
|
-0.48
|
0.04
|
Diluted earnings/(loss) per share (USD)
|
2.24
|
-0.48
|
0.04
|
2019
|
2018
|
2017
|
|
DIVIDEND PER SHARE
|
|||
Dividend for the year (USDm)
|
7.4
|
-
|
1.2
|
Number of shares, end of period (million)
|
74.7
|
74.2
|
62.3
|
Dividend per share
|
0.10
|
-
|
0.02
|
USD '000
|
Note
|
2019
|
2018
|
ASSETS
|
|||
NON-CURRENT ASSETS
|
|||
Tangible fixed assets
|
|||
Vessels
|
5
|
24,644
|
26,412
|
Other plant and operating equipment
|
35
|
-
|
|
Total tangible fixed assets
|
24,679
|
26,412
|
|
Financial assets
|
|||
Investments in subsidiaries
|
6
|
1,061,559
|
876,280
|
Loan receivables
|
7
|
4,617
|
-
|
Total financial assets
|
1,066,176
|
876,280
|
|
Total non-current assets
|
1,090,855
|
902,692
|
|
CURRENT ASSETS
|
|||
Loans to subsidiaries
|
242,221
|
105,876
|
|
Other receivables
|
215
|
490
|
|
Prepayments
|
370
|
621
|
|
Cash and cash equivalents, including restricted cash
|
70,601
|
73,035
|
|
Total current assets
|
313,407
|
180,022
|
|
TOTAL ASSETS
|
1,404,262
|
1,082,714
|
USD'000
|
2019
|
2018
|
Total staff costs
|
||
Staff costs included in administrative expenses
|
1,338
|
1,322
|
Total staff costs
|
1,338
|
1,322
|
Average number of permanent employees
|
1
|
1
|
USD '000
|
2019
|
2018
|
Vessels
|
||
Cost:
|
||
Balance as of 1 January
|
30,500
|
30,500
|
Additions
|
-
|
-
|
Balance as of 31 December
|
30,500
|
30,500
|
Depreciation:
|
||
Balance as of 1 January
|
4,088
|
1,736
|
Depreciations for the year
|
1,768
|
2,352
|
Balance as of 31 December
|
5,856
|
4,088
|
Carrying amount as of 31 December
|
24,644
|
26,412
|
Of which right-of-use assets
|
24,644
|
26,412
|
USD'000
|
2019
|
2018
|
Investments in subsidiaries
|
||
Cost:
|
||
Balance as of 1 January
|
1,292,080
|
1,270,715
|
Additions
|
-
|
34,587
|
Capital decreases in subsidiaries
|
-88,934
|
-15,248
|
Capital increases related to share-based payments
|
1,913
|
2,026
|
Balance as of 31 December
|
1,205,059
|
1,292,080
|
Impairment:
|
||
Balance as of 1 January
|
415,800
|
337,600
|
Impairment (reversal)/losses for the year
|
-272,300
|
78,200
|
Balance as of 31 December
|
143,500
|
415,800
|
Carrying amount as of 31 December
|
1,061,559
|
876,280
|
USD '000
|
2019
|
2018
|
Loan receivables
|
||
Cost:
|
||
Balance as of 1 January
|
-
|
-
|
Additions during the year
|
4,711.2
|
-
|
Balance as of 31 December
|
4,711.2
|
-
|
Provision for impairment:
|
||
Balance as of 1 January
|
-
|
-
|
Additions during the year
|
94.2
|
-
|
Balance as of 31 December
|
94.2
|
-
|
Carrying amount as of 31 December
|
4,617.0
|
-
|
USD '000
|
2019
|
2018
|
Derivative financial instruments
|
10,902
|
3,149
|
Other
|
754
|
772
|
Balance as of 31 December
|
11,656
|
3,921
|
Independent Auditor’s Report to the Members of TORM plc
Report on the audit of the financial statements• |
the financial statements of TORM plc (the ‘parent company’) and its subsidiaries (the ‘group’) give a true and fair view of the state of the group’s and of the parent company’s affairs as at 31
December 2019 and of the group’s profit for the year then ended;
|
• |
the group financial statements have been properly prepared in accordance with International Financial Reporting Standards (IFRSs) as adopted by the European Union;
|
• |
the parent company financial statements have been properly prepared in accordance with United Kingdom generally accepted accounting practice, including FRS 101 “Reduced Disclosure Framework”; and
|
• |
the financial statements have been prepared in accordance with the requirements of the Companies Act 2006 and, as regards the group financial statements, Article 4 of the IAS Regulation.
|
• |
the consolidated income statement;
|
• |
the consolidated statement of comprehensive income;
|
• |
the consolidated and parent company balance sheets;
|
• |
the consolidated and parent company statements of changes in equity;
|
• |
the consolidated cash flow statement; and
|
• |
the related notes 1 to 26 in respect of the group financial statements and notes 1 to 12 in respect of the parent company financial statements.
|
• |
Impairment of the group’s Tanker Segment
|
Independent Auditor’s Report to the Members of TORM plc
Report on the audit of the financial statements - continued• |
the disclosures on pages 33 to 38 that describe the principal risks, procedures to identify emerging risks and an explanation of how these are being managed or mitigated;
|
• |
the directors' confirmation on page 34 that they have carried out a robust assessment of the principal and emerging risks facing the group, including those that would threaten its business model,
future performance, solvency or liquidity; or
|
• |
the directors’ explanation on page 48 as to how they have assessed the prospects of the group, over what period they have done so and why they consider that period to be appropriate, and their
statement as to whether they have a reasonable expectation that the group will be able to continue in operation and meet its liabilities as they fall due over the period of their assessment, including any related disclosures
drawing attention to any necessary qualifications or assumptions.
|
• |
future freight rates, which are based on the group’s most recent business plan for 2020-2022 and thereafter the 10-year historical average rates as achieved by the group, and also adjusted for
inflation of 2%pa;
|
• |
vessel utilisation;
|
• |
discount rate of 7.5%;
|
• |
inflation rate of 2% pa; and
|
• |
operating expenditure.
|
Independent Auditor’s Report to the Members of TORM plc
Report on the audit of the financial statements - continued• |
obtaining an understanding of controls relevant to the risk of impairment of its CGU;
|
• |
understanding the process by which management has derived its value in use estimates; and
|
• |
challenging management’s assessment that the fleet is a single cash generating unit.
|
• |
future freight rates: based on third party forecasts for 2020 and thereafter the 10-year historical average rates as achieved by the group, adjusted for inflation;
|
• |
utilisation: based on historical utilisation rates, adjusted for estimated future dry dock requirements;
|
• |
discount rate: based on an independent calculation from our internal valuation specialists;
|
• |
inflation rate: 2% pa, based on published central bank target rates;
|
• |
operating expenditure: based on 2019 figures adjusted for inflation; and
|
• |
scrubber premiums: included for 2020, based on third party forecasts, but not thereafter.
|
• |
tested the clerical accuracy of the resulting value in use calculations;
|
• |
confirmed that management’s calculation of the carrying value that would have arisen if the 2016 impairment charge had not been recorded was appropriate, and hence that the impairment reversal was
correctly capped at USD 120 million; and
|
• |
considered the extent to which climate change could materially impact the value in use of the CGU. In this context, we concluded that the principal potential impact was the extent to which future
freight rates would be adversely impacted by the transition to a low carbon global economy. Based on third party forecasts of global energy demand, which included scenarios consistent with the Paris climate agreement, we
concluded that there was not a risk that changes to future freight rates due to climate change would result in a material adjustment to our independent value in use estimate.
|
Independent Auditor’s Report to the Members of TORM plc
Report on the audit of the financial statements - continued• |
our historical understanding of the entity and its environment;
|
• |
the existence of a highly centralised control environment;
|
• |
our ability to place reliance on the operating effectiveness of internal controls in respect of certain elements of the revenue cycle, including related general IT controls;
|
• |
the lack of significant control deficiencies identified during the course of the audit;
|
• |
the limited turnover of management or key accounting personnel;
|
• |
our risk assessment did not identify a disproportionate number of significant risks of material misstatements; and
|
• |
the history of a low number of corrected and uncorrected misstatements identified in previous periods.
|
• |
Fair, balanced and understandable – the statement given by the directors that they consider the annual report and financial statements taken as a whole is fair, balanced and understandable and provides
the information necessary for shareholders to assess the group’s position and performance, business model and strategy, is materially inconsistent with our knowledge obtained in the audit; or
|
• |
Audit committee reporting – the section describing the work of the audit committee does not appropriately address matters communicated by us to the audit committee; or
|
•
|
Directors’ statement of compliance with the UK Corporate Governance Code – the parts of the directors’ statement relating to
the company’s compliance with the UK Corporate Governance Code containing provisions that would be specified for review by
|
Independent Auditor’s Report to the Members of TORM plc
Report on the audit of the financial statements - continued• |
enquiring of management and the audit committee, including obtaining and reviewing supporting documentation, concerning the group’s policies and procedures relating to:
|
• |
identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance;
|
• |
detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud;
|
• |
the internal controls established to mitigate risks related to fraud or non-compliance with laws and regulations;
|
• |
discussing among the engagement team and involving relevant internal specialists, including tax, valuations, and IT regarding how and where fraud might occur in the financial statements and any
potential indicators of fraud. As part of this discussion, we identified potential for fraud in the following area: impairment of the group’s Tanker segment; and
|
• |
obtaining an understanding of the legal and regulatory frameworks that the group operates in, focusing on those laws and regulations that had a direct effect on the financial statements or that had a
fundamental effect on the operations of the group. The key laws and regulations we considered in this context included the UK Companies Act, Danish and UK tax legislation.
|
• |
reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with relevant laws and regulations discussed above;
|
• |
enquiring of management, the audit committee and external legal counsel concerning actual and potential litigation and claims;
|
• |
performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
|
• |
reading minutes of meetings of those charged with governance;
|
• |
in addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments; assessing whether the judgements made in making accounting
estimates are indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.
|
Independent Auditor’s Report to the Members of TORM plc
Report on the audit of the financial statements - continued• |
the information given in the strategic report and the directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
|
• |
the strategic report and the directors’ report have been prepared in accordance with applicable legal requirements.
|
• |
we have not received all the information and explanations we require for our audit; or
|
• |
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
|
• |
the parent company financial statements are not in agreement with the accounting records and returns.
|
Vessel type
|
Vessel class
|
Vessel
|
DWT
|
Built
|
Ownership
|
Carrying value (USDm)
|
Tanker
|
LR2
|
TORM GUDRUN
|
99,965
|
2000
|
100%
|
12
|
Tanker
|
LR2
|
TORM HELENE ²⁾
|
99,999
|
1997
|
100%
|
8³⁾
|
Tanker
|
LR2
|
TORM HELLERUP
|
114,000
|
2018
|
100%
|
48
|
Tanker
|
LR2
|
TORM HERMIA
|
114,000
|
2018
|
100%
|
48
|
Tanker
|
LR2
|
TORM HERDIS
|
114,000
|
2018
|
100%
|
48
|
Tanker
|
LR2
|
TORM HILDE
|
114,000
|
2018
|
100%
|
51
|
Tanker
|
LR2
|
TORM INGEBORG
|
99,999
|
2003
|
100%
|
16
|
Tanker
|
LR2
|
TORM KRISTINA
|
99,999
|
1999
|
100%
|
11³⁾
|
Tanker
|
LR2
|
TORM MAREN
|
109,672
|
2008
|
100%
|
36³⁾
|
Tanker
|
LR2
|
TORM MARINA
|
109,672
|
2007
|
100%
|
31³⁾
|
Tanker
|
LR2
|
TORM MATHILDE
|
109,672
|
2008
|
100%
|
34³⁾
|
Tanker
|
LR2
|
TORM VALBORG
|
99,999
|
2003
|
100%
|
17
|
Tanker
|
LR1
|
TORM EMILIE
|
74,999
|
2004
|
100%
|
21³⁾
|
Tanker
|
LR1
|
TORM ESTRID
|
74,999
|
2004
|
100%
|
18³⁾
|
Tanker
|
LR1
|
TORM ISMINI
|
74,999
|
2004
|
100%
|
21³⁾
|
Tanker
|
LR1
|
TORM SARA
|
72,718
|
2003
|
100%
|
16³⁾
|
Tanker
|
LR1
|
TORM SIGNE
|
72,718
|
2005
|
100%
|
22³⁾
|
Tanker
|
LR1
|
TORM SOFIA
|
72,660
|
2005
|
100%
|
21³⁾
|
Tanker
|
LR1
|
TORM VENTURE
|
73,700
|
2007
|
100%
|
23³⁾
|
Tanker
|
MR
|
TORM AGNES
|
49,999
|
2011
|
100%
|
21
|
Tanker
|
MR
|
TORM AGNETE
|
49,999
|
2010
|
100%
|
26³⁾
|
Tanker
|
MR
|
TORM ALEXANDRA ²⁾
|
49,999
|
2010
|
100%
|
26³⁾
|
Tanker
|
MR
|
TORM ALICE ²⁾
|
49,999
|
2010
|
100%
|
21³⁾
|
Tanker
|
MR
|
TORM ALMENA
|
49,999
|
2010
|
100%
|
23³⁾
|
Tanker
|
MR
|
TORM AMALIE
|
49,999
|
2011
|
100%
|
21
|
Tanker
|
MR
|
TORM ANABEL
|
49,999
|
2012
|
100%
|
24³⁾
|
Vessel type
|
Vessel class
|
Vessel
|
DWT
|
Built
|
Ownership
|
Carrying value (USDm)
|
Tanker
|
MR
|
TORM ARAWA
|
49,999
|
2012
|
100%
|
26³⁾
|
Tanker
|
MR
|
TORM ASLAUG
|
49,999
|
2010
|
100%
|
23³⁾
|
Tanker
|
MR
|
TORM ASTRID
|
49,999
|
2012
|
100%
|
27³⁾
|
Tanker
|
MR
|
TORM ATLANTIC
|
49,999
|
2010
|
100%
|
24³⁾
|
Tanker
|
MR
|
TORM AUSTRALIA ²⁾
|
51,737
|
2011
|
100%
|
22
|
Tanker
|
MR
|
TORM CAMILLA
|
44,990
|
2003
|
100%
|
12³⁾
|
Tanker
|
MR
|
TORM CARINA
|
46,219
|
2003
|
100%
|
12³⁾
|
Tanker
|
MR
|
TORM CAROLINE
|
44,999
|
2002
|
100%
|
10³⁾
|
Tanker
|
MR
|
TORM ERIC
|
51,266
|
2006
|
100%
|
14
|
Tanker
|
MR
|
TORM FREYA
|
45,990
|
2003
|
100%
|
12³⁾
|
Tanker
|
MR
|
TORM GERD
|
45,960
|
2002
|
100%
|
11³⁾
|
Tanker
|
MR
|
TORM GERTRUD
|
45,990
|
2002
|
100%
|
11³⁾
|
Tanker
|
MR
|
TORM HARDRADA
|
45,983
|
2007
|
100%
|
13
|
Tanker
|
MR
|
TORM HELVIG
|
46,187
|
2005
|
100%
|
15³⁾
|
Tanker
|
MR
|
TORM HORIZON
|
46,955
|
2004
|
100%
|
13³⁾
|
Tanker
|
MR
|
TORM KANSAS
|
46,955
|
2006
|
100%
|
16³⁾
|
Tanker
|
MR
|
TORM LAURA
|
49,999
|
2008
|
100%
|
22³⁾
|
Tanker
|
MR
|
TORM LENE
|
49,999
|
2008
|
100%
|
21³⁾
|
Tanker
|
MR
|
TORM LILLY
|
49,999
|
2009
|
100%
|
23³⁾
|
Tanker
|
MR
|
TORM LOKE
|
51,372
|
2007
|
100%
|
19³⁾
|
Tanker
|
MR
|
TORM LOTTE
|
49,999
|
2009
|
100%
|
23³⁾
|
Tanker
|
MR
|
TORM LOUISE
|
49,999
|
2009
|
100%
|
22³⁾
|
Tanker
|
MR
|
TORM MALAYSIA ²⁾
|
51,737
|
2011
|
100%
|
22
|
Tanker
|
MR
|
TORM MARY ²⁾
|
44,990
|
2002
|
100%
|
10³⁾
|
Tanker
|
MR
|
TORM MOSELLE
|
47,024
|
2003
|
100%
|
12³⁾
|
Vessel type
|
Vessel class
|
Vessel
|
DWT
|
Built
|
Ownership
|
Carrying value (USDm)
|
Tanker
|
MR
|
TORM NEW ZEALAND ²⁾
|
51,737
|
2011
|
21
|
|
Tanker
|
MR
|
TORM PLATTE
|
46,959
|
2006
|
100%
|
16³⁾
|
Tanker
|
MR
|
TORM RAGNHILD
|
46,187
|
2005
|
100%
|
16³⁾
|
Tanker
|
MR
|
TORM REPUBLICAN
|
46,955
|
2006
|
100%
|
16³⁾
|
Tanker
|
MR
|
TORM RESILIENCE
|
49,999
|
2005
|
100%
|
14³⁾
|
Tanker
|
MR
|
TORM SINGAPORE ²⁾
|
51,737
|
2011
|
100%
|
21
|
Tanker
|
MR
|
TORM THAMES
|
47,036
|
2005
|
100%
|
15³⁾
|
Tanker
|
MR
|
TORM THOR
|
49,842
|
2015
|
100%
|
30
|
Tanker
|
MR
|
TORM THUNDER
|
49,842
|
2015
|
100%
|
30
|
Tanker
|
MR
|
TORM TIMOTHY
|
49,842
|
2015
|
100%
|
30
|
Tanker
|
MR
|
TORM TITAN ²⁾
|
49,842
|
2015
|
100%
|
30
|
Tanker
|
MR
|
TORM TORINO ²⁾
|
49,842
|
2015
|
100%
|
30
|
Tanker
|
MR
|
TORM TROILUS
|
49,842
|
2015
|
100%
|
30
|
Tanker
|
MR
|
TORM THYRA
|
45,950
|
2003
|
100%
|
12³⁾
|
Tanker
|
MR
|
TORM SOLUTION
|
49,999
|
2019
|
100%
|
33
|
Tanker
|
MR
|
TORM SOVEREIGN
|
49,999
|
2017
|
100%
|
29
|
Tanker
|
MR
|
TORM SUPREME
|
49,999
|
2017
|
100%
|
29
|
Tanker
|
MR
|
TORM STRENGTH
|
49,999
|
2019
|
100%
|
33
|
Tanker
|
MR
|
TORM STRONG
|
49,999
|
2019
|
100%
|
33
|
Tanker
|
MR
|
TORM SUBLIME
|
49,999
|
2019
|
100%
|
33
|
Tanker
|
MR
|
TORM SUCCESS
|
49,999
|
2019
|
100%
|
33
|
Tanker
|
MR
|
TORM VITA ²⁾
|
45,990
|
2002
|
100%
|
10³⁾
|
Tanker
|
Handysize
|
TORM GARONNE ¹⁾
|
37,178
|
2004
|
100%
|
9
|
Tanker
|
Handysize
|
TORM GYDA
|
36,207
|
2009
|
100%
|
19³⁾
|
Tanker
|
Handysize
|
TORM TEVERE
|
37,383
|
2005
|
100%
|
13³⁾
|
¹⁾ Indicates that the vessels are assets held-for-sale.
|
||||||
²⁾ Sale-and-leaseback transactions.
|
||||||
³⁾ Indicates vessels for which TORM believes that, as of 31 December 2018, the basic charter-free market value is lower
than the vessel's carrying amount.
|
USDm
|
2019
|
2018
|
2017
|
Reconciliation to net profit/(loss) for the year
|
|||
Net profit/(loss) for the year
|
166.0
|
-34.8
|
2.4
|
Reversal of impairment losses on tangible assets
|
-120.0
|
-
|
-
|
Net profit/(loss) for the year excluding impairment
|
46.0
|
-34.8
|
2.4
|
USDm
|
2019
|
2018
|
2017
|
Reconciliation to revenue
|
|||
Revenue
|
692.6
|
635.4
|
657.0
|
Port expenses, bunkers and commissions
|
-267.7
|
-283.0
|
-259.9
|
TCE earnings
|
424.9
|
352.4
|
397.1
|
USDm
|
2019
|
2018
|
2017
|
Reconciliation to revenue
|
|||
Revenue
|
692.6
|
635.4
|
657.0
|
Port expenses, bunkers and commissions
|
-267.7
|
-283.0
|
-259.9
|
Charter hire
|
-
|
-2.5
|
-8.5
|
Operating expenses
|
-173.0
|
-180.4
|
-188.4
|
Gross profit
|
251.9
|
169.5
|
200.2
|
USDm
|
2019
|
2018
|
2017
|
Borrowings
|
863.4
|
754.7
|
753.9
|
Loans receivables
|
-4.6
|
-
|
-
|
Cash and cash equivalents, including restricted cash
|
-72.5
|
-127.4
|
-134.2
|
Net interest-bearing debt
|
786.3
|
627.3
|
619.7
|
USDm
|
2019
|
2018
|
2017
|
Operating profit/(loss) (EBIT)
|
205.9
|
2.8
|
39.5
|
Tax
|
-0.8
|
-1.6
|
-0.8
|
EBIT less Tax
|
205.1
|
1.2
|
38.7
|
Invested capital, opening balance
|
1,469.4
|
1,406.0
|
1,387.7
|
Invested capital, ending balance
|
1,786.0
|
1,469.4
|
1,406.0
|
Average invested capital for the year
|
1,627.7
|
1,437.7
|
1,396.9
|
Return on Invested Capital (RoIC)
|
12.6%
|
0.1%
|
2.8%
|
USDm
|
2019
|
2018
|
2017
|
Cash and cash equivalents, including restricted cash
|
72.5
|
127.4
|
134.2
|
Undrawn credit facilities
|
173.1
|
278.7
|
270.7
|
Liquidity
|
245.6
|
406.1
|
404.9
|
USDm
|
2019
|
2018
|
2017
|
Reconciliation to net profit/(loss)
|
|||
Net profit/(loss) for the year
|
166.0
|
-34.8
|
2.4
|
Tax
|
0.8
|
1.6
|
0.8
|
Financial expenses
|
41.9
|
39.3
|
40.6
|
Financial income
|
-2.8
|
-3.3
|
-4.3
|
Depreciation
|
110.1
|
114.5
|
114.5
|
Impairment (reversal)/losses on tangible assets
|
-114.0
|
3.2
|
3.6
|
EBITDA
|
202.0
|
120.5
|
157.6
|
USDm
|
2019
|
2018
|
2017
|
Vessel values including newbuildings (broker values)
|
1,801.5
|
1,675.1
|
1,661.1
|
Total (value)
|
1,801.5
|
1,675.1
|
1,661.1
|
Borrowings
|
863.4
|
754.7
|
753.9
|
- Hereof debt regarding Land and buildings & Other plant and operating equipment
|
-8.7
|
-
|
-
|
Committed CAPEX on newbuildings
|
51.2
|
258.0
|
306.9
|
Loans receivables
|
-4.6
|
-
|
-
|
Cash and cash equivalents, including restricted cash
|
-72.5
|
-127.4
|
-134.2
|
Total (loan)
|
828.8
|
885.3
|
926.6
|
Loan-to-value (LTV) ratio
|
46.0%
|
52.9%
|
55.8%
|
USDm
|
2019
|
2018
|
2017
|
Net Asset Value per share
|
|||
Total vessel values including newbuildings (broker values)
|
1,801.5
|
1,675.1
|
1,661.1
|
Committed CAPEX on newbuildings
|
-51.2
|
-258.0
|
-306.9
|
Cash position
|
72.5
|
127.4
|
134.2
|
Loans receivables
|
4.6
|
-
|
-
|
Bunkers
|
34.8
|
39.4
|
33.2
|
Freight receivables
|
89.8
|
86.0
|
71.3
|
Other receivables
|
6.2
|
7.5
|
11.8
|
Other plant and operating equipment
|
4.3
|
3.0
|
1.9
|
Land and buildings
|
8.1
|
-
|
-
|
Investments in joint ventures
|
1.2
|
0.1
|
0.3
|
Prepayments
|
3.5
|
2.9
|
4.4
|
Borrowings
|
-863.4
|
-754.7
|
-753.9
|
Trade payables
|
-47.1
|
-35.1
|
-26.2
|
Other liabilities
|
-47.3
|
-36.5
|
-33.8
|
Current tax liabilities
|
-1.5
|
-1.0
|
-1.4
|
Total Net Asset Value (NAV)
|
1,016.0
|
856.1
|
796.0
|
Total number of shares excluding treasury shares (million)
|
74.4
|
73.9
|
62.0
|
Total Net Asset Value per share (NAV/share) (USD)
|
13.6
|
11.6
|
12.8
|
|
• |
In 2019, TORM realized an EBITDA of USD 202m (2018: USD 121m). The 2019 profit before tax amounted to USD 167m (2018: USD -33m) including an impairment reversal of USD
120m.TORM’s performance has been strong compared to industry peers. Return on Invested Capital (RoIC) was 4.9% (2018: 0.1%), when adjusted for the impairment reversal.
|
|
• |
For the full year 2019, TORM achieved TCE rates of USD/day 16,526 (2018: USD/day 12,982). After strong rates at the start of the year, the product tanker market softened
through the second and third quarters, before posting a strong recovery in the fourth quarter with freight rates peaking at highs not seen since 2008.
|
|
• |
During 2019, TORM took delivery of five MR newbuildings and four second-hand MR vessels. In addition, TORM executed sale and leaseback transactions for eight vessels, covering
the acquired four second-hand MR vessels and four existing MR vessels.
|
|
• |
In January 2020, TORM obtained commitment from leading ship lending banks for two separate term facilities and a revolving credit facility of up to a total of USD 496m. These
facilities replace four term loans and TORM’s existing revolving credit facility that all together on a fully drawn basis cover USD 502m in debt. Following the refinancing, TORM does not have any major debt maturities until 2026, which
supports the Company’s financial flexibility.
|
|
• |
Mr. Kim Balle has been appointed Chief Financial Officer (CFO) of TORM A/S with effect from December 2019. Mr. Balle has been Group CFO in DLG and Group CFO in the private
equity-owned CASA A/S. Mr. Balle has a background from the financial sector, where he held a position as Head of Corporate Banking in Danske Bank.
|
|
• |
In addition, TORM has appointed Ms. Annette Malm Justad as Board Observer. Ms. Justad has significant managerial experience and has previously served as CEO of Eitzen Maritime
Services. Ms. Justad currently holds several director positions including Chairman of American Shipping Company ASA and Board member of Awilco LNG. As Board Observer, Ms. Justad attended her first Board meeting in August 2019.
|
|
• |
TORM has committed to install 49 scrubbers, and most of these will be delivered from our joint venture. During 2019, TORM successfully conducted 18 scrubber installations in
the fleet. On 31 December 2019, 20 vessels were operating with scrubbers. As of 11 March 2020, 30 vessels are operating with scrubbers and 17 vessels are intended to be fitted with scrubbers during the first, second and third quarters of
2020. The last two scrubbers will be delivered when the LR2 newbuildings are delivered in the fourth quarter of 2021. For the remaining fleet using compliant fuel, customized schedules preparing the vessels for the new sulfur regulation
were executed during the third and the fourth quarters of 2019.
|
Announcement no. 5 / 11 March 2020
|
TORM plc Annual Report 2019
|
Page 1 of 3
|
|
• |
Based on broker valuations, TORM’s fleet including newbuildings had a market value of USD 1,802m as of 31 December 2019. TORM’s NAV excluding charter commitments was estimated
at USD 1,016m, corresponding to a NAV/share of USD 13.6 or DKK 91.1. As of 31 December 2019, TORM’s book equity amounted to USD 1,008m. This corresponds to a book equity/share of USD 13.5 or DKK 90.4.
|
|
• |
As of 31 December 2019, TORM’s available liquidity was USD 246m and consisted of USD 72m in cash and USD 174m in undrawn credit facilities. As of 31 December 2019, the net
interest-bearing debt amounted to USD 786m, and the net loan-to-value (LTV) ratio was estimated at 46%. Cash and cash equivalents include restricted cash of USD 16m, primarily related to security placed as collateral for financial
instruments. As of 29 February 2020, TORM’s net interest-bearing debt was estimated at USD 791m, and the available liquidity was estimated at USD 297m including USD 76m of sale and leaseback financing that is subject to documentation.
|
|
• |
As of 31 December 2019, TORM’s order book stood at four newbuildings, consisting of two LR1 and two MR vessels, all to be delivered from Guangzhou Shipyard International in
China. Three of these newbuildings have been delivered in the first quarter of 2020. As of 11 March 2020, the order book stands at one MR vessel with expected delivery in the second quarter of 2020 and two LR2 vessels with expected delivery
in the fourth quarter of 2021. Outstanding CAPEX relating to the order book, including costs related to the installation of scrubbers, amounted to USD 51m as of 31 December 2019 and USD 112m as of 29 February 2020 including the two LR2
newbuildings.
|
|
• |
As of 31 December 2019, 9% of the total earning days in 2020 were covered at USD/day 23,399. As of 5 March 2020, the coverage for the first quarter of 2020 was 87% at USD/day
23,818. For the individual segments, the coverage was 92% at USD/day 28,353 for LR2, 83% at USD/day 25,185 for LR1, 87% at USD/day 22,729 for MR and 92% at USD/day 19,963 for Handysize.
|
|
• |
The Board of Directors has decided to recommend a dividend of USD 7.4m, equivalent to USD 0.10 per share, for approval at the AGM on 15 April 2020. Should the dividend be
approved, payment is expected on 6 May 2020 with ex-dividend date on 17 April 2020. In addition, the Board has decided to conduct share repurchases up to a maximum of USD 1.4m during the first six months of 2020 in open-market transactions
on Nasdaq in Copenhagen. The total distribution of up to USD 8.8m is in line with the Company’s Distribution Policy and corresponds to a maximum of 50% of net income adjusted for the impairment reversal of USD 120m for the six months ended
31 December 2019.
|
CONTACT
|
TORM plc
|
Jacob Meldgaard, Executive Director, tel.: +45 3917 9200
|
Birchin Court, 20 Birchin Lane
|
Kim Balle, CFO, tel.: +45 3917 9285
|
London, EC3V 9DU, United Kingdom
|
Morten Agdrup, IR, tel.: +45 3917 9249
|
Tel.: +44 203 713 4560
|
www.torm.com
|
Announcement no. 5 / 11 March 2020
|
TORM plc Annual Report 2019
|
Page 2 of 3
|
Announcement no. 5 / 11 March 2020
|
TORM plc Annual Report 2019
|
Page 3 of 3
|