Ship
Finance International Limited
|
(Translation
of registrant’s name into English)
|
Par-la-Ville
Place, 14 Par-la-Ville Road, Hamilton, HM 08, Bermuda
|
(Address
of principal executive office)
|
Period:
|
2008
(Q2-Q4)
|
2009
|
2010
|
Total
|
Gross
investment
|
$233m
|
$326m
|
$98m
|
$657m
|
Three
months ended
|
Twelve
months ended
|
|||||||||||
INCOME STATEMENT(1)
|
March
31,
|
March
31,
|
December
31,
|
|||||||||
(in
thousands of $ except per share data)
|
2008
|
2007
|
2007 (audited)
|
|||||||||
Charter
revenues - operating lease
|
18,293 | 11,501 | 55,680 | |||||||||
Charter
revenues - finance lease
|
117,989 | 109,907 | 461,943 | |||||||||
-
less revenues classified as Repayment of investment
in finance leases(2)
|
(48,075 | ) | (36,314 | ) | (173,193 | ) | ||||||
Profit
share income
|
33,670 | 0 | 52,527 | |||||||||
Other
operating income
|
9 | 1,447 | 1,835 | |||||||||
Total operating
revenues(2)
|
121,886 | 86,541 | 398,792 | |||||||||
Gain
/ -loss on sale of assets
|
6,791 | 30,764 | 41,669 | |||||||||
Voyage
expenses
|
167 | 373 | 921 | |||||||||
Ship
operating expenses
|
25,151 | 28,959 | 106,240 | |||||||||
Administrative
expenses
|
2,697 | 2,017 | 7,783 | |||||||||
Depreciation
|
5,999 | 2,998 | 20,636 | |||||||||
Total
operating expenses
|
34,014 | 34,347 | 135,580 | |||||||||
Operating
income
|
94,663 | 82,958 | 304,881 | |||||||||
Interest
income
|
827 | 1,436 | 6,781 | |||||||||
Interest
expense
|
(33,470 | ) | (32,062 | ) | (130,401 | ) | ||||||
Results
in associate
|
228 | 235 | 923 | |||||||||
Other
financial items
|
(250 | ) | (753 | ) | (1,902 | ) | ||||||
Mark
to Market of Derivatives
|
(2,178 | ) | 3,541 | (12,557 | ) | |||||||
Foreign
currency exchange gain / -loss
|
(10 | ) | (74 | ) | (17 | ) | ||||||
Taxes
|
0 | - | - | |||||||||
Net
income
|
59,810 | 55,281 | 167,708 | |||||||||
Basic
earnings per share ($)
|
$ | 0.82 | $ | 0.76 | $ | 2.31 | ||||||
Weighted
average number of shares
|
72,743,737 | 72,743,737 | 72,743,737 | |||||||||
Common
shares outstanding
|
72,743,737 | 72,743,737 | 72,743,737 |
(1)
|
Operating
revenues excludes a 100% owned subsidiary accounted for as ‘investments in
associates’
|
(2)
|
For
all vessels on finance lease, the fixed charter payments are split in
three elements; ‘Interest income’, ‘Repayment of investment in finance
leases’ and ‘Service income’. The ‘Interest income’ and the ‘Service
income’ are included in the Company’s Total Operating revenues. ‘Repayment
of investment in finance leases’ is not included in the Total operating
revenues in the Income Statement, and appears in the Statement of
Cashflows and in the Balance Sheet as a reduction of the balance
“Investment in finance leases”
|
BALANCE
SHEET
|
March
31,
|
March
31,
|
December
31,
|
(in
thousands of $)
|
2008
|
2007
|
2007
(audited)
|
ASSETS
|
|||
Short
term
|
|||
Cash
and cash equivalents
|
100,734
|
146,435
|
78,255
|
Restricted
cash
|
35,551
|
13,482
|
26,983
|
Amount
due from related parties
|
29,224
|
13,544
|
42,014
|
Other
current assets
|
189,810
|
146,604
|
186,343
|
Long
term
|
|||
Newbuildings
and vessel purchase options
|
47,163
|
126,115
|
46,259
|
Vessels
and equipment, net
|
548,656
|
292,643
|
583,244
|
Investment
in finance leases
|
2,024,529
|
1,841,930
|
1,963,470
|
Investment
in associate
|
4,758
|
3,839
|
4,530
|
Deferred
charges
|
16,477
|
17,484
|
16,922
|
Other
long-term assets
|
2,008
|
23,845
|
2,008
|
Total
assets
|
2,998,910
|
2,625,921
|
2,950,028
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||
Short
term
|
|||
Short
term and current portion of long term interest bearing
debt
|
171,181
|
170,124
|
179,428
|
Other
current liabilities
|
88,888
|
25,778
|
42,804
|
Amount
due to related parties
|
6,350
|
42,619
|
5,693
|
Long
term
|
|||
Long
term interest bearing debt
|
2,092,916
|
1,749,913
|
2,090,566
|
Other
long term liabilities
|
35,857
|
8,235
|
17,060
|
Stockholders’
equity (1)
|
603,718
|
629,252
|
614,477
|
Total
liabilities and stockholders’ equity
|
2,998,910
|
2,625,921
|
2,950,028
|
|
(1)
|
As
of March 31, 2007 Stockholders’ equity excludes $223.5 million of deferred
equity which is being recognized over time. In connection with the initial
and subsequent acquisitions of vessels from Frontline, Ship Finance has
accounted for the difference between the historical cost of the vessels
and the net investment in the lease as a deferred equity contribution.
This deferred equity contribution is shown as a reduction in the net
investment in finance leases in the balance sheet. This results from the
related party nature of both the transfer of the vessel and the subsequent
charter. This deferred equity is amortized to Stockholders’ equity in line
with the charter payments received from
Frontline.
|
STATEMENT
OF CASHFLOWS
(in
thousands of $)
|
Three
months ended
|
Twelve
months ended
|
||||||||||
March
31
2008
|
March
31
2007
|
Dec.
31, 2007
(audited)
|
||||||||||
OPERATING
ACTIVITIES
|
||||||||||||
Net
income
|
59,810 | 55,281 | 167,708 | |||||||||
Adjustments
to reconcile net income to net cash
provided
by operating activities
|
||||||||||||
Depreciation
and amortization
|
6,161 | 2,900 | 23,554 | |||||||||
Adjustment
of financial derivatives to market value
|
1,847 | (3,618 | ) | 12,557 | ||||||||
Gain
on sale of assets
|
(6,791 | ) | (30,764 | ) | (41,669 | ) | ||||||
Result
in associate
|
(228 | ) | (235 | ) | (923 | ) | ||||||
Stock
based compensation
|
393 | 152 | 785 | |||||||||
Other
|
(34,063 | ) | (87 | ) | (51,278 | ) | ||||||
Change
in operating assets and liabilities
|
56,924 | 88,486 | 91,684 | |||||||||
Net
cash provided by operating activities
|
84,053 | 112,115 | 202,418 | |||||||||
INVESTING
ACTIVITIES
|
||||||||||||
Repayment
of investments in finance leases
|
48,075 | 36,314 | 173,193 | |||||||||
Net
placement of restricted cash
|
(8,568 | ) | (545 | ) | (14,046 | ) | ||||||
Proceeds
from sale of vessel/new buildings
|
49,852 | 141,855 | 152,659 | |||||||||
Acquisition
of subsidiaries, net of cash acquired
|
- | 879 | - | |||||||||
Net
investment in newbuildings
|
(251 | ) | 7,658 | (47,383 | ) | |||||||
Purchase
of vessels
|
(104,000 | ) | (182,864 | ) | (644,287 | ) | ||||||
Investment
in associate companies
|
- | 94 | 92 | |||||||||
Purchase
of short term investment
|
- | 3,000 | 3,000 | |||||||||
Other
investments
|
- | - | (2,008 | ) | ||||||||
Net
cash (used in) provided by investing activities
|
(14,892 | ) | 6,391 | (378,780 | ) | |||||||
FINANCING
ACTIVITIES
|
||||||||||||
Repurchase
of shares
|
- | - | - | |||||||||
Proceeds
from long-term debt
|
77,000 | 127,188 | 620,225 | |||||||||
Expenses
paid in connection with securing finance
|
(777 | ) | (539 | ) | (3,432 | ) | ||||||
Repayment
of long-term debt
|
(82,897 | ) | (122,349 | ) | (265,430 | ) | ||||||
Cash
dividends paid
|
(40,008 | ) | (39,282 | ) | (159,335 | ) | ||||||
Deemed
dividends paid
|
- | (1,658 | ) | (1,979 | ) | |||||||
Net
cash provided by (used in) financing activities
|
(46,682 | ) | (36,640 | ) | 190,049 | |||||||
Net
(decrease) increase in cash and cash equivalents
|
22,479 | 81,866 | 13,687 | |||||||||
Cash
and cash equivalents at start of period
|
78,256 | 64,569 | 64,569 | |||||||||
Cash
and cash equivalents at end of period
|
100,735 | 146,435 | 78,256 | |||||||||
Dated: May
23, 2008
|
By:
|
/s/ Lars
Solbakken
|
|
Name:
|
Lars
Solbakken
|
||
Title:
|
Chief
Executive Officer
|
||
Ship
Finance Management AS
|
|||