Frontline
Ltd.
|
(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)
|
|
·
|
Frontline
reports net income of $51.6 million for the fourth quarter of 2008,
including non-operating losses of $28.4 million and earnings per share of
$0.66.
|
|
·
|
Frontline
reports net income for the fourth quarter of 2008, excluding non-operating
losses, of $79.9 million and earnings per share
$1.03.
|
|
·
|
Frontline
reports annual net income of $698.8 million and earnings per share of
$9.15.
|
|
·
|
Frontline
announces a cash dividend of $0.25 per share for the fourth quarter of
2008.
|
|
·
|
Frontline
has paid cash dividends of $641.9 million and a stock dividend of $11.4
million in 2008.
|
|
·
|
Frontline
enters into a three year time charter contract for the VLCC Front Energy
with commencement of charter mid November 2008 and a one year time charter
contract for the VLCC Front Champion with commencement of charter end
November 2008.
|
|
·
|
Frontline
enters into a three year time charter contract for the Suezmax Front
Brabant with commencement in January
2009.
|
|
·
|
Frontline
enters into agreement with Teekay Corporation to commercially combine
their Suezmax vessels within the Gemini Pool, the world’s largest Suezmax
tanker pool.
|
2007
Oct-Dec
|
2008
Oct-Dec
|
INCOME
STATEMENT
|
2008
Jan-Dec
|
2007
Jan-Dec
|
|||||||||||
(in
thousands of $)
|
(audited)
|
||||||||||||||
331,596 | 451,513 |
Total
operating revenues
|
2,104,018 | 1,299,927 | |||||||||||
53,565 | - |
Gain
from sale of assets
|
142,293 | 118,168 | |||||||||||
92,857 | 141,464 |
Voyage
expenses and commission
|
592,188 | 352,451 | |||||||||||
16,106 | 15,651 |
Profit
share expense
|
110,962 | 37,279 | |||||||||||
45,631 | 55,132 |
Ship
operating costs
|
213,766 | 196,258 | |||||||||||
19,349 | 56,026 |
Charterhire
expenses
|
220,170 | 56,868 | |||||||||||
11,500 | 9,335 |
Administrative
expenses
|
35,226 | 36,410 | |||||||||||
56,793 | 58,562 |
Depreciation
|
223,519 | 219,638 | |||||||||||
242,236 | 336,170 |
Total
operating expenses
|
1,395,831 | 898,904 | |||||||||||
142,925 | 115,343 |
Operating
income
|
850,480 | 519,191 | |||||||||||
14,373 | 9,573 |
Interest
income
|
41,204 | 54,316 | |||||||||||
(49,630 | ) | (45,480 | ) |
Interest
expense
|
(183,925 | ) | (204,535 | ) | |||||||
(59 | ) | (635 | ) |
Share
of results from associated companies
|
(901 | ) | 573 | ||||||||
1,768 | 2,206 |
Foreign
currency exchange gain
|
1,565 | 3,312 | |||||||||||
91,891 | (28,353 | ) |
Other
non-operating items
|
(7,159 | ) | 131,134 | |||||||||
201,268 | 52,654 |
Income
before taxes and minority interest
|
701,264 | 503,991 | |||||||||||
- | - |
Gain
on issuance of shares by associates
|
- | 83,566 | |||||||||||
- | (889 | ) |
Minority
interest
|
(2,184 | ) | (22,162 | ) | ||||||||
(254 | ) | (213 | ) |
Taxes
|
(310 | ) | (419 | ) | |||||||
- | - |
Discontinued
operations
|
- | 5,442 | |||||||||||
201,014 | 51,552 |
Net
income
|
698,770 | 570,418 |
$ | 2.70 | $ | 0.66 |
Basic
earnings per share ($)
|
$ | 9.15 | $ | 7.62 | |||||||
$ | 2.70 | $ | 0.66 |
Basis
earnings per share from continuing operations ($)
|
$ | 9.15 | $ | 7.55 |
Income
on timecharter basis ($ per day per vessel)*
|
|||||||||||||||
45,700 | 54,100 |
VLCC
|
74,500 | 45,700 | |||||||||||
33,100 | 41,900 |
Suezmax
|
55,200 | 33,000 | |||||||||||
42,400 | 42,800 |
Suezmax
OBO
|
43,500 | 39,700 |
BALANCE
SHEET
|
2008
Dec
31
|
2007
Dec
31
|
||||||
(in
thousands of $)
|
(audited)
|
|||||||
ASSETS
|
||||||||
Short
term
|
||||||||
Cash
and cash equivalents
|
190,819 | 168,432 | ||||||
Restricted
cash
|
554,751 | 651,377 | ||||||
Other
current assets
|
260,465 | 242,977 | ||||||
Long
term
|
||||||||
Newbuildings
|
454,227 | 160,298 | ||||||
Vessels
and equipment, net
|
438,161 | 208,516 | ||||||
Vessels
under capital lease, net
|
2,100,717 | 2,324,789 | ||||||
Investment
in unconsolidated subsidiaries and associated companies
|
4,467 | 5,633 | ||||||
Other
long term assets
|
24,121 | 69 | ||||||
Total
assets
|
4,027,728 | 3,762,091 | ||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Short
term
|
||||||||
Short
term debt and current portion of long term debt
|
297,999 | 96,811 | ||||||
Current
portion of obligations under capital lease
|
243,293 | 179,604 | ||||||
Other
current liabilities
|
174,166 | 313,811 | ||||||
Long
term
|
||||||||
Long
term debt
|
610,148 | 376,723 | ||||||
Obligations
under capital lease
|
1,969,919 | 2,318,794 | ||||||
Other
long term liabilities
|
23,349 | 30,379 | ||||||
Minority
interest
|
6,637 | - | ||||||
Stockholders’
equity
|
702,217 | 445,969 | ||||||
Total
liabilities and stockholders’ equity
|
4,027,728 | 3,762,091 |
2007
Oct-Dec
|
2008
Oct-Dec
|
STATEMENT
OF CASHFLOWS
|
2008
Jan-Dec
|
2007
Jan-Dec
|
|||||||||||
(in thousands of $)
|
(audited)
|
||||||||||||||
OPERATING ACTIVITIES | |||||||||||||||
201,014 | 51,552 |
Net
income
|
698,770 | 570,418 | |||||||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||||||||||
58,404 | 58,841 |
Depreciation
and amortization
|
224,069 | 222,056 | |||||||||||
154 | (2,506 | ) |
Unrealized
foreign currency exchange (gain) loss
|
(2,172 | ) | 689 | |||||||||
(144,095 | ) | - |
Gain
on sale of assets
|
(160,031 | ) | (323,860 | ) | ||||||||
59 | 635 |
Results
from associated companies
|
901 | (573 | ) | ||||||||||
77 | 27,765 |
Adjustment
of financial derivatives and securities to market value
|
41,379 | (3,541 | ) | ||||||||||
- | 889 |
Minority
interest expense
|
2,184 | 22,162 | |||||||||||
(12,986 | ) | (8,085 | ) |
Other,
net
|
(17,325 | ) | (12,324 | ) | |||||||
(31,763 | ) | (17,533 | ) |
Change
in operating assets and liabilities
|
19,480 | 70,783 | |||||||||
70,864 | 111,558 |
Net
cash provided by operating activities
|
807,255 | 545,810 | |||||||||||
INVESTING
ACTIVITIES
|
|||||||||||||||
(23,123 | ) | (18,713 | ) |
(Placement)
maturity of restricted cash
|
(2,579 | ) | 12,674 | ||||||||
(50,956 | ) | - |
Sale
of subsidiary, net of cash sold
|
- | 38,308 | ||||||||||
- | - |
Cash
impact of deconsolidation of subsidiary
|
- | (146,435 | ) | ||||||||||
- | - |
Cash
received on spinoff of subsidiary
|
10,941 | - | |||||||||||
(31,497 | ) | (34,700 | ) |
Additions
to newbuildings, vessels and equipment
|
(637,895 | ) | (337,774 | ) | |||||||
- | 265 |
Dividends
received from associated companies
|
265 | 255 | |||||||||||
101,070 | - |
Advances
to associated companies, net
|
- | 56,121 | |||||||||||
5,564 | - |
Receipts
from investment in finance leases
|
- | 5,564 | |||||||||||
- | (70,840 | ) |
Purchase
of other assets
|
(109,360 | ) | (43,375 | ) | ||||||||
38,350 | - |
Proceeds
from sale of vessels and equipment
|
128,264 | 503,407 | |||||||||||
160,817 | - |
Proceeds
from sale of other assets
|
3,286 | 162,392 | |||||||||||
200,225 | (123,988 | ) |
Net
cash (used in) provided by investing activities
|
(607,078 | ) | 251,137 | |||||||||
FINANCING
ACTIVITIES
|
|||||||||||||||
- | 76,815 |
Proceeds
from long-term debt, net of fees paid
|
515,250 | 125,782 | |||||||||||
(1,571 | ) | (31,000 | ) |
Repayments
of long-term debt
|
(87,370 | ) | (165,108 | ) | |||||||
(54,752 | ) | (44,093 | ) |
Repayment
of capital leases
|
(171,900 | ) | (130,362 | ) | |||||||
(355,424 | ) | (38,924 | ) |
Dividends
paid
|
(641,893 | ) | (656,008 | ) | |||||||
- | - |
Net
proceeds from issuance of shares
|
208,123 | - | |||||||||||
(411,747 | ) | (37,202 | ) |
Net
cash used in financing activities
|
(177,790 | ) | (825,696 | ) | |||||||
(140,658 | ) | (49,632 | ) |
Net
increase (decrease) in cash and cash equivalents
|
22,387 | (28,749 | ) | ||||||||
309,090 | 240,451 |
Cash
and cash equivalents at start of period
|
168,432 | 197,181 | |||||||||||
168,432 | 190,819 |
Cash
and cash equivalents at end of period
|
190,819 | 168,432 |
Dated:
March 3, 2009
|
|||
FRONTLINE
LTD.
(registrant)
|
|||
By:
|
/s/ Inger M. Klemp
|
||
Inger
M. Klemp
Principal
Financial Officer
|