RESULT
|
In the third quarter of 2020, TORM achieved TCE rates of USD/day 16,762 (2019, same period: USD/day 13,392) and an
EBITDA1 of USD 43.4m (2019, same period: USD 32.0m). EBITDA has been negatively impacted by a non-recurring IAS standard provision of USD 8m related to cargo claims. The profit
before tax amounted to USD 1.0m (2019, same period: USD -8.5m), and earnings per share (EPS) was USD 0.01 or DKK 0.05 (2019, same period: USD -0.12 or DKK -0.82). Cash flow from operating activities was positive at USD 52.5m in the third
quarter of 2020 (2019, same period: USD 32.9m), and Return on Invested Capital2 (RoIC) was 2.7% (2019, same period: 0.4%).
|
MARKET CONDITIONS
|
During the third quarter of 2020, freight rates declined from the historically high levels in the second quarter,
albeit remaining at stronger levels than in the third quarter of 2019. The quarter has been negatively impacted by a significant stock draw. As a result, floating storage has been normalized while shore-based storages have started to
normalize. In key trading hubs, the stocks have decreased from 17% above the five-year average seasonal level in June to 7% at the start of the fourth quarter. The stock draw has been positively impacted by an increase in oil demand of 9.4
mb/d compared to the second quarter, albeit still lower than in the comparable period last year. As a result of a historically low relative supply of vessels west of Suez, the western market has been significantly stronger than the market
east of Suez. The current uncertainties in the product tanker market continue to be driven by the speed towards normalization of the demand and supply situation in the oil market.
|
OPERATIONAL UPDATE
|
During the COVID-19 pandemic, TORM has fully maintained its excellent operations thanks to the One TORM platform, but especially due to
extraordinary and very professional efforts from our crew members. While crew changes remain an issue due to travel bans and quarantine in several countries around the world, TORM has since the second half of June reduced the percentage of
crew with overdue employment from approx. 40% to a current level of 6% of the total crew on board TORM’s vessels. TORM is very satisfied with this development and maintains the safety and welfare of our seafarers as a key focus area – especially during the COVID-19 pandemic.
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
1 |
VESSEL TRANSACTIONS
|
During the third quarter of 2020, TORM has sold and delivered two MR vessels: TORM Gerd (built in 2002) and TORM Caroline (built in 2002).
In addition, TORM delivered three already sold vessels to the new owners. One vessel was delivered to the new owners in the fourth quarter. After the quarter ended, TORM has agreed to buy two 2010-built deepwell MR vessels for a total
consideration of USD 32.6m with expected delivery between November 2020 and February 2021. The vessels are built at the Korean yard Hyundai Mipo. TORM is in advanced discussions for financing of the vessels.
|
LIQUIDITY
|
As of 30 September 2020, TORM’s available liquidity was USD 288.7m consisting of USD 156.5m in cash and cash equivalents, USD 45.0m in
undrawn credit facilities, USD 76.0m of sale and leaseback financing and USD 11.2m of financing related to the installation of scrubber and ballast water treatment systems. Cash and cash equivalents include USD 28.8m in restricted cash,
primarily related to collateral for financial instruments. As of 30 September 2020, net interest-bearing debt3 amounted to USD 713.1m, and TORM's net loan-to-value (LTV)4 ratio was 49%. TORM’s strong financial
position will, in a challenging market environment, support the Company to navigate potential challenges and seize attractive opportunities.
|
VESSEL VALUES
|
Based on broker valuations, TORM’s fleet including newbuildings had a market value of USD 1,620.9m as of 30 September
2020. Compared to broker valuations as of 30 June 2020, the market value of the fleet decreased by USD 68.8m when adjusted for sold vessels. The book value of TORM’s fleet was USD 1,743.7m as of 30 September 2020 excluding outstanding
installments on the two LR2 newbuildings of USD 85.9m. The outstanding installments include payment for scrubbers related to these vessels. TORM also has CAPEX commitments of USD 8.5m for retrofit scrubber installations.
|
NET ASSET VALUE
|
Based on broker valuations as of 30 September 2020, TORM’s Net Asset Value (NAV5) excluding charter
commitments was estimated at USD 867.3m corresponding to a NAV/share6 of USD 11.7 (DKK 74.2). TORM’s book equity amounted to USD 1,051.6m as of 30 September 2020 corresponding to a book equity/share7 of USD 14.1 (DKK
90.0).
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
2 |
SCRUBBER UPDATE
|
TORM expects to install 50 scrubbers in total, and as of 30 September 2020 TORM had installed 43 scrubbers. One scrubber has been installed
during the fourth quarter to date, and the remaining six are expected to be installed during the remainder of 2020 and 2021, including two on the LR2 newbuildings.
|
FINANCING UPDATE
|
After the quarter ended, TORM has refinanced its existing facility with Danish Ship Finance with a new facility of USD
150m in senior secured debt covering eight vessels. The refinancing will postpone the debt maturity related to these vessels until 2027, thereby providing the Company with additional financial flexibility and USD 12m in liquidity. TORM and
Danish Ship Finance have committed to include a CO2 emission-linked pricing mechanism. The adjustment in pricing is linked to the reductions in CO2 emissions year on year, so that it aligns with the International
Maritime Organization’s 40% industry reduction target in greenhouse gas emissions by 2030. The key performance indicator and the decarbonization target are consistent with the Poseidon Principles, the global framework by which a number of
leading financial institutions assess the climate alignment of their ship finance portfolios. The agreement will be TORM’s first loan agreement that includes a CO2 emission-linked price adjustment mechanism.
|
CORPORATE EVENTS
|
TORM currently operates with UK as home member state in relation to EU’s Prospectus Regulation and Transparency
Directive. Following the termination of the Brexit transition period ending 31 December 2020, TORM will change home member state to Denmark which implies that the regulating authority will change from the UK FCA to the Danish FSA with
respect to items such as major shareholder notifications and prospect approvals.
|
COVERAGE
|
As of 30 September 2020, 34% of the remaining total earning days in 2020 were covered at an average rate of USD/day
17,379. As of 9 November 2020, the coverage for the fourth quarter of 2020 was 66% at USD/day 13,274. For the individual segments, the coverage was 88% at USD/day 19,025 for LR2, 61% at USD/day 11,948 for LR1, 63% at USD/day 11,962 for MR
and 35% at USD/day 11,663 for Handysize.
|
On behalf of TORM plc
|
|
![]() |
|
Christopher H. Boehringer, Chairman of the Board of Directors
11 November 2020
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
3 |
SAFE HARBOR STATEMENTS AS TO THE FUTURE
Matters discussed in this release may constitute forward-looking statements. Forward-looking statements reflect our
current views with respect to future events and financial performance and may include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and statements other than statements
of historical facts. The words “believe,” “anticipate,” “intend,” “estimate,” “forecast,” “project,” “plan,” “potential,” “may,” “should,” “expect,” “pending” and similar expressions generally identify forward-looking statements.
The forward-looking statements in this release are based upon various assumptions, many of which are based, in turn,
upon further assumptions, including without limitation, management’s examination of historical operating trends, data contained in our records and other data available from third parties. Although the Company believes that these assumptions
were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies that are difficult or impossible to predict and are beyond our control, the Company cannot guarantee that it will
achieve or accomplish these expectations, beliefs or projections.
|
|
Important factors that, in our view, could cause actual results to differ materially from those discussed in the
forward-looking statements include the strength of the world economy and currencies, general market conditions, including fluctuations in charter hire rates and vessel values, the duration and severity of the COVID-19, including its impact
on the demand for petroleum products and the seaborne transportation thereof, the operations of our customers and our business in general, changes in demand for “ton-miles” of oil carried by oil tankers and changes in demand for tanker
vessel capacity, the effect of changes in OPEC’s petroleum production levels and worldwide oil consumption and storage, changes in demand that may affect attitudes of time charterers to scheduled and unscheduled dry-docking, changes in
TORM’s operating expenses, including bunker prices, dry-docking and insurance costs, changes in the regulation of shipping operations, including actions taken by regulatory authorities, potential liability from pending or future litigation,
domestic and international political conditions, potential disruption of shipping routes due to accidents, political events including “trade wars,” or acts by terrorists.
|
|
In light of these risks and uncertainties, you should not place undue reliance on forward-looking statements contained in
this release because they are statements about events that are not certain to occur as described or at all. These forward-looking statements are not guarantees of our future performance, and actual results and future developments may vary
materially from those projected in the forward-looking statements.
Except to the extent required by applicable law or regulation, the Company undertakes no obligation to release publicly any
revisions or updates to these forward-looking statements to reflect events or circumstances after the date of this release or to reflect the occurrence of unanticipated events. Please
see TORM’s filings with the U.S. Securities and Exchange Commission for a more complete discussion of certain of these and
other risks and uncertainties.
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
4 |
USDm
|
Q3 2020
|
Q3 2019
|
Q1-Q3 2020
|
Q1-Q3 2019
|
FY 2019
|
INCOME STATEMENT
|
|||||
Revenue
|
163.7
|
146.7
|
642.2
|
499.4
|
692.6
|
Time charter equivalent earnings (TCE) ¹⁾
|
109.9
|
84.4
|
442.5
|
299.3
|
424.9
|
Gross profit ¹⁾
|
62.8
|
42.7
|
309.1
|
171.6
|
251.9
|
EBITDA ¹⁾
|
43.4
|
32.0
|
263.9
|
134.0
|
202.0
|
Operating profit/(loss) (EBIT)
|
12.4
|
2.1
|
167.6
|
48.4
|
205.9
|
Financial items
|
-11.4
|
-10.6
|
-38.4
|
-28.3
|
-39.1
|
Profit/(loss) before tax
|
1.0
|
-8.5
|
129.2
|
20.1
|
166.8
|
Net profit/(loss) for the year/period
|
0.6
|
-9.0
|
128.1
|
19.4
|
166.0
|
Net profit/(loss) for the year/period excluding reversal of impairment charges
|
0.6
|
-9.0
|
128.1
|
19.4
|
46.0
|
BALANCE SHEET
|
|||||
Non-current assets
|
1,763.3
|
1,603.9
|
1,763.3
|
1,603.9
|
1,788.0
|
Total assets
|
2,047.3
|
1,834.0
|
2,047.3
|
1,834.0
|
2,003.9
|
Equity
|
1,051.6
|
851.8
|
1,051.6
|
851.8
|
1,007.7
|
Total liabilities
|
995.7
|
982.2
|
995.7
|
982.2
|
996.2
|
Invested capital ¹⁾
|
1,753.2
|
1,578.0
|
1,753.2
|
1,578.0
|
1,786.0
|
Net interest-bearing debt ¹⁾
|
713.1
|
732.5
|
713.1
|
732.5
|
786.3
|
Cash and cash equivalents
|
156.5
|
120.8
|
156.5
|
120.8
|
72.5
|
¹⁾ For definition of the calculated key
figures, please refer to the glossary on pages 25-29.
|
Q3 2020
|
Q3 2019
|
Q1-Q3 2020
|
Q1-Q3 2019
|
FY 2019
|
|
KEY FINANCIAL FIGURES ¹⁾
|
|||||
Gross margins:
|
|||||
TCE
|
67.1%
|
57.5%
|
68.9%
|
59.9%
|
61.3%
|
Gross profit
|
38.4%
|
29.1%
|
48.1%
|
34.4%
|
36.4%
|
EBITDA
|
26.5%
|
21.8%
|
41.1%
|
26.8%
|
29.2%
|
Operating profit/(loss)
|
7.6%
|
1.4%
|
26.1%
|
9.7%
|
29.7%
|
Return on Equity (RoE)
|
0.2%
|
-4.2%
|
16.6%
|
3.0%
|
17.9%
|
Return on Invested Capital (RoIC)
|
2.7%
|
0.4%
|
12.5%
|
4.2%
|
12.6%
|
Equity ratio
|
51.4%
|
46.4%
|
51.4%
|
46.4%
|
50.3%
|
SHARE-RELATED KEY FIGURES ¹⁾
|
|||||
Basic earnings/(loss) per share
|
0.01
|
-0.12
|
1.72
|
0.26
|
2.24
|
Diluted earnings/(loss) per share
|
0.01
|
-0.12
|
1.72
|
0.26
|
2.24
|
Dividend per share
|
-
|
-
|
0.85
|
-
|
0.10
|
Net Asset Value per share (NAV/share) ²⁾
|
11.7
|
12.0
|
11.7
|
12.0
|
13.6
|
Stock price in DKK, end of period ³⁾
|
43.0
|
58.0
|
43.0
|
58.0
|
74.5
|
Number of shares end of period (million) ⁴⁾
|
74.3
|
73.9
|
74.3
|
73.9
|
74.4
|
Number of shares weighted average (million) ⁴⁾
|
74.3
|
73.9
|
74.4
|
73.9
|
74.0
|
¹⁾ For definition of the calculated key
figures, please refer to the Glossary on pages 25-29.
|
|||||
²⁾ Based on broker valuations, excluding
charter commitments.
|
|||||
³⁾ Stock price on Nasdaq in Copenhagen.
|
|||||
⁴⁾ Excluding treasury shares.
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
5 |
• |
LR2 fleet at USD/day 23,854 (64% up year on year)
|
• |
LR1 fleet at USD/day 20,629 (44% up year on year)
|
• |
MR fleet at USD/day 15,077 (15% up year on year)
|
• |
Handysize fleet at USD/day 7,628 (38% down year on year)
|
• |
As of 30 September 2020, TORM had covered 34% of the remaining earning days in 2020 at USD/day 17,379
|
• |
As of 9 November 2020, the coverage for the fourth quarter of 2020 was 66% at USD/day 13,274
|
• |
As 4,241 earning days in 2020 are unfixed as of 30 September 2020, a change in freight rates of USD/day 1,000 will impact the full-year profit before tax by USD
4.2m
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
6 |
COVERED AND CHARTERED-IN DAYS IN TORM – DATA AS OF 30 SEPTEMBER 2020
|
2020
|
2021
|
2022
|
|
Owned days
|
|||
LR2
|
885
|
3,553
|
3,580
|
LR1
|
824
|
3,237
|
3,177
|
MR
|
3,797
|
15,457
|
15,470
|
Handysize
|
158
|
726
|
726
|
Total
|
5,665
|
22,973
|
22,954
|
Chartered-in and leaseback days at fixed rate
|
|||
LR2
|
-
|
156
|
726
|
LR1
|
-
|
-
|
-
|
MR
|
715
|
2,904
|
2,904
|
Handysize
|
-
|
-
|
-
|
Total
|
715
|
3,060
|
3,630
|
Total physical days
|
|||
LR2
|
885
|
3,710
|
4,306
|
LR1
|
824
|
3,237
|
3,177
|
MR
|
4,512
|
18,361
|
18,374
|
Handysize
|
158
|
726
|
726
|
Total
|
6,380
|
26,034
|
26,584
|
2020
|
2021
|
2022
|
|
Covered, %
|
|||
LR2
|
81%
|
39%
|
3%
|
LR1
|
44%
|
16%
|
0%
|
MR
|
23%
|
4%
|
0%
|
Handysize
|
7%
|
0%
|
0%
|
Total
|
34%
|
10%
|
1%
|
Covered days
|
|||
LR2
|
719
|
1,450
|
136
|
LR1
|
364
|
522
|
-
|
MR
|
1,046
|
750
|
-
|
Handysize
|
11
|
-
|
-
|
Total
|
2,139
|
2,723
|
136
|
Coverage rates, USD/day
|
|||
LR2
|
19,611
|
16,877
|
16,779
|
LR1
|
17,301
|
14,180
|
-
|
MR
|
16,009
|
19,219
|
-
|
Handysize
|
3,757
|
-
|
-
|
Total
|
17,379
|
17,006
|
16,779
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
7 |
USDm
|
Q3 2019
|
Q4 2019
|
Q1 2020
|
Q2 2020
|
Q3 2020
|
Change Q3 19 – Q3 20
|
12-month avg.
|
LR2 vessels
|
|||||||
Available earning days
|
1,038
|
1,046
|
1,019
|
1,002
|
901
|
-13%
|
|
Spot rates ¹⁾
|
15,280
|
29,878
|
31,013
|
37,677
|
21,495
|
41%
|
30,737
|
TCE per earning day ²⁾
|
14,529
|
24,032
|
29,108
|
32,732
|
23,854
|
64%
|
27,493
|
Operating days
|
1,104
|
1,104
|
1,092
|
1,092
|
984
|
-11%
|
|
Operating expenses per operating day ³⁾
|
5,989
|
6,632
|
6,273
|
6,864
|
7,756
|
30%
|
6,859
|
LR1 vessels
|
|||||||
Available earning days
|
487
|
487
|
779
|
812
|
811
|
66%
|
|
Spot rates ¹⁾
|
14,120
|
23,895
|
25,421
|
30,116
|
20,703
|
47%
|
25,240
|
TCE per earning day ²⁾
|
14,292
|
21,769
|
24,329
|
31,655
|
20,629
|
44%
|
24,918
|
Operating days
|
644
|
644
|
812
|
819
|
828
|
29%
|
|
Operating expenses per operating day ³⁾
|
6,537
|
6,716
|
6,343
|
5,787
|
6,530
|
0%
|
6,324
|
MR vessels
|
|||||||
Available earning days
|
4,391
|
4,664
|
4,703
|
4,791
|
4,663
|
6%
|
|
Spot rates ¹⁾
|
13,603
|
18,424
|
22,974
|
23,297
|
15,259
|
12%
|
19,910
|
TCE per earning day ²⁾
|
13,125
|
18,111
|
22,461
|
23,012
|
15,077
|
15%
|
19,694
|
Operating days
|
4,671
|
4,995
|
4,992
|
5,069
|
4,987
|
7%
|
|
Operating expenses per operating day ³⁾
|
6,048
|
6,333
|
5,992
|
5,910
|
6,595
|
9%
|
6,206
|
Handy vessels
|
|||||||
Available earning days
|
390
|
327
|
182
|
182
|
183
|
-53%
|
|
Spot rates ¹⁾
|
11,697
|
16,137
|
19,535
|
15,872
|
7,193
|
-39%
|
14,918
|
TCE per earning day ²⁾
|
12,251
|
16,140
|
20,649
|
15,270
|
7,628
|
-38%
|
15,119
|
Operating days
|
421
|
364
|
190
|
182
|
184
|
-56%
|
|
Operating expenses per operating day ³⁾
|
6,340
|
5,381
|
6,518
|
5,097
|
6,186
|
-2%
|
5,721
|
Tanker segment
|
|||||||
Available earning days
|
6,306
|
6,524
|
6,684
|
6,787
|
6,558
|
4%
|
|
Spot rates ¹⁾
|
13,735
|
20,156
|
24,116
|
25,528
|
16,220
|
18%
|
21,505
|
TCE per earning day ²⁾
|
13,392
|
19,234
|
23,643
|
25,274
|
16,762
|
25%
|
21,277
|
Operating days
|
6,840
|
7,107
|
7,086
|
7,162
|
6,983
|
2%
|
|
Operating expenses per operating day ³⁾
|
6,103
|
6,365
|
6,089
|
6,021
|
6,740
|
10%
|
6,302
|
¹⁾ Spot rates = 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.
|
|||||||
³⁾ Operating expenses are related to owned
vessels and vessels on bareboat charter-in.
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
8 |
Q2 2020
|
Changes
|
Q3 2020
|
Changes
|
2020
|
Changes
|
2021
|
|
Owned vessels
|
|||||||
LR2
|
11
|
-1
|
10
|
-
|
10
|
-
|
10
|
LR1
|
9
|
-
|
9
|
-
|
9
|
-
|
9
|
MR
|
46
|
-3
|
43
|
1
|
44
|
1
|
45
|
Handysize
|
2
|
-
|
2
|
-
|
2
|
-
|
2
|
Total
|
68
|
-4
|
64
|
1
|
65
|
1
|
66
|
Chartered-in and leaseback vessels
|
|||||||
LR2
|
1
|
-1
|
-
|
-
|
-
|
2
|
2
|
LR1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
MR
|
9
|
-
|
9
|
-1
|
8
|
-
|
8
|
Handysize
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
10
|
-1
|
9
|
-1
|
8
|
2
|
10
|
Total fleet
|
78
|
-5
|
73
|
-
|
73
|
3
|
76
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
9 |
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
10 |
• |
Tanker freight rates – The risk of sustained low tanker freight rates or of TORM not being able to predict and act on the development of these. Furthermore,
TORM is active in the cyclical product tanker industry where earnings may also be affected by seasonality and geopolitical events. The outbreak of the COVID-19 and the oil demand, supply and price development underpin the risk
|
• |
Bunker price – The risk of unexpected bunker price increases not covered by corresponding freight rate increases
|
• |
Timing of sale and purchase of vessels – The risk of TORM not selling and purchasing vessels timely relative to market developments and business requirements
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
11 |
•
|
The condensed consolidated set of financial statements has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted
by the EU and as issued by the International Accounting Standards Board (”IASB”)
|
•
|
The interim management report includes a fair review of the information required by DTR 4.2.7R (indication of events during the first
nine months and description of principal risks and uncertainties for the remaining three months of the year)
|
•
|
The interim management report includes a fair review of the information required by DTR 4.2.8R (disclosure of related party transactions
and changes therein)
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
12 |
USDm
|
Note
|
Q3 2020
|
Q3 2019
|
Q1-Q3 2020
|
Q1-Q3 2019
|
FY 2019
|
Revenue
|
163.7
|
146.7
|
642.2
|
499.4
|
692.6
|
|
Port expenses, bunkers and commissions
|
-53.8
|
-62.3
|
-199.7
|
-200.1
|
-267.7
|
|
Operating expenses
|
1
|
-47.1
|
-41.7
|
-133.4
|
-127.7
|
-173.0
|
Profit from sale of vessels
|
0.8
|
0.2
|
1.0
|
0.5
|
1.1
|
|
Administrative expenses
|
1, 2
|
-11.7
|
-10.2
|
-37.7
|
-35.0
|
-47.7
|
Other operating income and expenses
|
-8.4
|
-0.4
|
-8.3
|
-2.8
|
-2.9
|
|
Share of profit/(loss) from joint ventures
|
-0.1
|
-0.3
|
-0.2
|
-0.3
|
-0.4
|
|
Impairment losses and reversal of impairment on tangible assets
|
2, 4
|
-1.5
|
-2.0
|
-4.8
|
-4.7
|
114.0
|
Depreciation
|
2
|
-29.5
|
-27.9
|
-91.5
|
-80.9
|
-110.1
|
Operating profit/(loss) (EBIT)
|
12.4
|
2.1
|
167.6
|
48.4
|
205.9
|
|
Financial income
|
0.1
|
0.2
|
0.5
|
2.3
|
2.8
|
|
Financial expenses
|
-11.5
|
-10.8
|
-38.9
|
-30.6
|
-41.9
|
|
Profit/(loss) before tax
|
1.0
|
-8.5
|
129.2
|
20.1
|
166.8
|
|
Tax
|
-0.4
|
-0.5
|
-1.1
|
-0.7
|
-0.8
|
|
Net profit/(loss) for the period
|
0.6
|
-9.0
|
128.1
|
19.4
|
166.0
|
|
EARNINGS PER SHARE
|
||||||
Basic earnings/(loss) per share (USD)
|
0.01
|
-0.12
|
1.72
|
0.26
|
2.24
|
|
Diluted earnings/(loss) per share (USD)
|
0.01
|
-0.12
|
1.72
|
0.26
|
2.24
|
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
13 |
USDm
|
Q3 2020
|
Q3 2019
|
Q1-Q3 2020
|
Q1-Q3 2019
|
FY 2019
|
Net profit/(loss) for the year
|
0.6
|
-9.0
|
128.1
|
19.4
|
166.0
|
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
|
0.1
|
-0.1
|
-
|
0.4
|
0.4
|
Fair value adjustment on hedging instruments
|
1.3
|
-3.6
|
-18.6
|
-15.3
|
-13.3
|
Fair value adjustment on hedging instruments transferred to income statement
|
1.8
|
-0.4
|
4.5
|
-1.2
|
1.3
|
Items that may not be reclassified to profit or loss:
|
|||||
Remeasurements of net pension and other post-retirement benefit liability or asset
|
-
|
-0.1
|
-
|
-0.1
|
-0.1
|
Other comprehensive income/(loss) after tax ¹⁾
|
3.2
|
-4.2
|
-14.1
|
-16.2
|
-11.6
|
Total comprehensive income/(loss) for the year
|
3.8
|
-13.2
|
114.0
|
3.2
|
154.4
|
¹⁾ No income tax was incurred relating to
other comprehensive income/(loss) items.
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
14 |
30 September
|
30 September
|
31 December
|
||
USDm
|
Note
|
2020
|
2019
|
2019
|
ASSETS
|
||||
NON-CURRENT ASSETS
|
||||
Tangible fixed assets
|
||||
Land and buildings
|
7.4
|
8.1
|
8.1
|
|
Vessels and capitalized dry-docking
|
2
|
1,733.6
|
1,546.5
|
1,674.8
|
Prepayments on vessels
|
3
|
10.1
|
39.9
|
95.0
|
Other plant and operating equipment
|
6.1
|
4.0
|
4.3
|
|
Total tangible fixed assets
|
1,757.2
|
1,598.5
|
1,782.2
|
|
Financial assets
|
||||
Investments in joint ventures
|
1.5
|
0.7
|
1.2
|
|
Loan receivables
|
4.6
|
4.7
|
4.6
|
|
Total financial assets
|
6.1
|
5.4
|
5.8
|
|
Total non-current assets
|
1,763.3
|
1,603.9
|
1,788.0
|
|
CURRENT ASSETS
|
||||
Bunkers
|
23.1
|
29.3
|
34.8
|
|
Freight receivables
|
78.5
|
71.4
|
89.8
|
|
Other receivables
|
13.1
|
4.9
|
6.2
|
|
Prepayments
|
3.8
|
3.7
|
3.5
|
|
Cash and cash equivalents
|
156.5
|
120.8
|
72.5
|
|
Current assets, excluding assets held for sale
|
275.0
|
230.1
|
206.8
|
|
Assets held for sale
|
4
|
9.0
|
-
|
9.1
|
Total current assets
|
284.0
|
230.1
|
215.9
|
|
TOTAL ASSETS
|
2,047.3
|
1,834.0
|
2,003.9
|
|
30 September
|
30 September
|
31 December
|
||
USDm
|
Note
|
2020
|
2019
|
2019
|
EQUITY AND LIABILITIES
|
||||
EQUITY
|
||||
Common shares
|
0.7
|
0.7
|
0.7
|
|
Share premium
|
101.9
|
97.1
|
101.3
|
|
Treasury shares
|
-4.2
|
-2.9
|
-2.9
|
|
Hedging reserves
|
-25.9
|
-16.2
|
-11.8
|
|
Translation reserves
|
0.3
|
0.3
|
0.3
|
|
Retained profit
|
978.8
|
772.8
|
920.0
|
|
Total equity
|
1,051.6
|
851.8
|
1,007.6
|
|
LIABILITIES
|
||||
NON-CURRENT LIABILITIES
|
||||
Deferred tax liability
|
44.9
|
44.9
|
44.9
|
|
Borrowings
|
5
|
752.8
|
755.1
|
756.4
|
Total non-current liabilities
|
797.7
|
800.0
|
801.3
|
|
CURRENT LIABILITIES
|
||||
Borrowings
|
109.9
|
96.6
|
99.1
|
|
Trade payables
|
17.0
|
32.0
|
47.1
|
|
Current tax liabilities
|
1.7
|
1.5
|
1.5
|
|
Other liabilities and provisions
|
6
|
69.4
|
52.1
|
47.3
|
Total current liabilities
|
198.0
|
182.2
|
195.0
|
|
Total liabilities
|
995.7
|
982.2
|
996.3
|
|
TOTAL EQUITY AND LIABILITIES
|
2,047.3
|
1,834.0
|
2,003.9
|
|
Contingent liabilities
|
7
|
|||
Contractual obligations and rights
|
8
|
|||
Post balance sheet date events
|
9
|
|||
Related party transactions
|
10
|
|||
Accounting policies
|
11
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
15 |
USDm
|
Common shares
|
Share premium
|
Treasury shares
|
Hedging reserves
|
Translation reserves
|
Retained profit
|
Total
|
Equity as of 1 January 2020
|
0.7
|
101.3
|
-2.9
|
-11.8
|
0.3
|
920.0
|
1,007.6
|
Comprehensive income/loss for the period
|
|||||||
Net profit/(loss) for the period
|
-
|
-
|
-
|
-
|
-
|
128.1
|
128.1
|
Other comprehensive income/(loss) for the period
|
-
|
-
|
-
|
-14.1
|
-0.0
|
-
|
-14.1
|
Total comprehensive income/(loss) for the period
|
-
|
-
|
-
|
-14.1
|
-0.0
|
128.1
|
114.0
|
Capital increase
|
0.0
|
0.6
|
-
|
-
|
-
|
-
|
0.6
|
Share-based compensation
|
-
|
-
|
-
|
-
|
-
|
1.3
|
1.3
|
Dividend
|
-
|
-
|
-
|
-
|
-
|
-70.6
|
-70.6
|
Acquisition treasury shares, cost
|
-
|
-
|
-1.3
|
-
|
-
|
-
|
-1.3
|
Total changes in equity for the period
|
0.0
|
0.6
|
-1.3
|
-14.1
|
-0.0
|
58.8
|
44.0
|
Equity as of 30 September 2020
|
0.7
|
101.9
|
-4.2
|
-25.9
|
0.3
|
978.8
|
1,051.6
|
USDm
|
Common shares
|
Share premium
|
Treasury shares
|
Hedging reserves
|
Translation reserves
|
Retained profit
|
Total
|
Equity as of 1 January 2019
|
0.7
|
97.1
|
-2.9
|
0.3
|
-0.1
|
752.1
|
847.2
|
Comprehensive income/(loss) for the period:
|
|||||||
Net profit/(loss) for the period
|
-
|
-
|
-
|
-
|
-
|
19.4
|
19.4
|
Other comprehensive income/(loss) for the period
|
-
|
-
|
-
|
-16.5
|
0.4
|
-0.1
|
-16.2
|
Total comprehensive income/(loss) for the period
|
-
|
-
|
-
|
-16.5
|
0.4
|
19.3
|
3.2
|
Share-based compensation
|
-
|
-
|
-
|
-
|
1.4
|
1.4
|
|
Total changes in equity for the period
|
-
|
-
|
-
|
-16.5
|
0.4
|
20.7
|
4.6
|
Equity as of 30 September 2019
|
0.7
|
97.1
|
-2.9
|
-16.2
|
0.3
|
772.8
|
851.8
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
16 |
USDm
|
Q1-Q3 2020
|
Q1-Q3 2019
|
FY 2019
|
CASH FLOW FROM OPERATING ACTIVITIES
|
|||
Net profit/(loss) for the period
|
128.1
|
19.4
|
166.0
|
Reversals:
|
|||
Profit from sale of vessels
|
-1.0
|
-0.5
|
-1.2
|
Depreciation
|
91.5
|
80.9
|
110.1
|
Impairment losses and reversal of impairment losses on tangible assets
|
4.8
|
4.7
|
-114.0
|
Share of profit/(loss) from joint ventures
|
0.2
|
0.3
|
0.4
|
Financial income
|
-0.5
|
-2.3
|
-2.8
|
Financial expenses
|
38.9
|
30.6
|
41.9
|
Tax expenses
|
1.1
|
0.7
|
0.8
|
Other non-cash movements
|
0.7
|
0.7
|
0.9
|
Dividends received from joint ventures
|
0.3
|
-
|
-
|
Interest received and realized exchange gains
|
0.4
|
2.1
|
2.6
|
Interest paid and realized exchange losses
|
-42.3
|
-31.6
|
-45.3
|
Income taxes paid
|
-0.2
|
-
|
-0.2
|
Change in bunkers, receivables and payables, etc.
|
-6.4
|
20.9
|
11.9
|
Net cash flow from operating activities
|
215.6
|
125.9
|
171.1
|
USDm
|
Q1-Q3 2020
|
Q1-Q3 2019
|
FY 2019
|
CASH FLOW FROM INVESTING ACTIVITIES
|
|||
Investment in tangible fixed assets
|
-135.3
|
-263.1
|
-384.3
|
Loans paid out
|
-
|
-4.7
|
-
|
Investments in joint venture's
|
-
|
-0.3
|
-0.3
|
Sale of tangible fixed assets
|
65.3
|
42.9
|
61.8
|
Net cash flow from investing activities
|
-70.0
|
-225.2
|
-322.8
|
CASH FLOW FROM FINANCING ACTIVITIES
|
|||
Proceeds, borrowings
|
584.0
|
223.7
|
261.9
|
Repayment, borrowings
|
-574.3
|
-131.0
|
-169.2
|
Dividend paid
|
-70.6
|
-
|
-
|
Capital increase
|
0.6
|
-
|
4.2
|
Acquisition of treasury shares
|
-1.3
|
-
|
-
|
Change in restricted cash
|
-13.2
|
-11.2
|
-12.4
|
Net cash flow from financing activities
|
-74.8
|
81.5
|
84.5
|
Net cash flow from operating, investing and financing activities
|
70.8
|
-17.8
|
-67.2
|
Cash and cash equivalents, beginning balance
|
56.9
|
124.1
|
124.1
|
Cash and cash equivalents, ending balance
|
127.7
|
106.3
|
56.9
|
Restricted cash equivalents
|
28.8
|
14.5
|
15.6
|
Cash and cash equivalents including restricted cash, ending balance
|
156.5
|
120.8
|
72.5
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
17 |
USDm
|
Q3 2020
|
Q3 2019
|
Q1-Q3 2020
|
Q1-Q3 2019
|
FY 2019
|
Included in operating expenses
|
2.1
|
2.0
|
6.3
|
6.0
|
8.1
|
Included in administrative expenses
|
9.5
|
8.3
|
30.6
|
27.7
|
37.7
|
Total staff costs
|
11.6
|
10.3
|
36.9
|
33.7
|
45.8
|
30 September
|
30 September
|
31 December
|
|
USDm
|
2020
|
2019
|
2019
|
Cost:
|
|||
Balance as of beginning of period
|
2,064.2
|
1,886.3
|
1,886.3
|
Additions
|
68.4
|
167.3
|
81.3
|
Disposals
|
-14.5
|
-14.7
|
-25.6
|
Transferred from prepayments
|
148.1
|
101.3
|
252.3
|
Transferred to assets held for sale
|
-108.3
|
-78.1
|
-130.1
|
Balance
|
2,157.9
|
2,062.1
|
2,064.2
|
Depreciation:
|
|||
Balance as of beginning of period
|
360.6
|
327.6
|
327.6
|
Disposals
|
-14.5
|
-22.2
|
-25.6
|
Depreciation for the period
|
89.1
|
78.3
|
106.5
|
Transferred to assets held for sale
|
-36.4
|
-22.7
|
-47.9
|
Balance
|
398.8
|
361.0
|
360.6
|
Impairment:
|
|||
Balance as of beginning of period
|
28.8
|
162.1
|
162.1
|
Impairment losses on tangible fixed assets
|
4.8
|
4.7
|
6.0
|
Reversal of impairment
|
-
|
-
|
-120.0
|
Transferred to assets held for sale
|
-8.1
|
-12.2
|
-19.3
|
Balance
|
25.5
|
154.6
|
28.8
|
Carrying amount
|
1,733.6
|
1,546.5
|
1,674.8
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
18 |
30 September
|
30 September
|
31 December
|
|
USDm
|
2020
|
2019
|
2019
|
Balance as of beginning of period
|
95.0
|
45.5
|
45.5
|
Additions
|
63.2
|
95.7
|
301.8
|
Transferred to vessels
|
-148.1
|
-101.3
|
-252.3
|
Carrying amount
|
10.1
|
39.9
|
95.0
|
30 September
|
30 September
|
31 December
|
|
USDm
|
2020
|
2019
|
2019
|
Mortgage debt and bank loans to be repaid as follows:
|
|||
Falling due within one year
|
90.2
|
82.6
|
94.9
|
Falling due between one and two years
|
127.0
|
259.3
|
296.8
|
Falling due between two and three years
|
91.7
|
147.8
|
90.3
|
Falling due between three and four years
|
83.5
|
28.9
|
16.5
|
Falling due between four and five years
|
70.8
|
38.0
|
54.5
|
Falling due after five years
|
251.7
|
113.9
|
126.5
|
Total
|
714.9
|
670.5
|
679.5
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
19 |
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
20 |
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
21 |
USDm
|
Q3 2020
|
Q2 2020
|
Q1 2020
|
Q4 2019
|
Q3 2019
|
Revenue
|
163.7
|
232.2
|
246.3
|
193.2
|
146.7
|
Port expenses, bunkers and commissions
|
-53.8
|
-57.8
|
-88.1
|
-67.6
|
-62.3
|
Operating expenses
|
-47.1
|
-43.2
|
-43.1
|
-45.3
|
-41.7
|
Profit from sale of vessels
|
0.8
|
0.2
|
-
|
0.6
|
0.2
|
Administrative expenses
|
-11.7
|
-12.2
|
-13.8
|
-12.8
|
-10.2
|
Other operating income and expenses
|
-8.4
|
-0.1
|
0.2
|
-0.1
|
-0.4
|
Share of profit/(loss) from joint ventures
|
-0.1
|
-0.1
|
-
|
-0.1
|
-0.3
|
Impairment losses and reversal of impairment on tangible assets
|
-1.5
|
-3.3
|
-
|
118.7
|
-2.0
|
Depreciation
|
-29.5
|
-30.6
|
-31.4
|
-29.2
|
-27.9
|
Operating profit/(loss) (EBIT)
|
12.4
|
85.1
|
70.1
|
157.4
|
2.1
|
Financial income
|
0.1
|
0.3
|
0.9
|
0.4
|
0.2
|
Financial expenses
|
-11.5
|
-14.0
|
-14.2
|
-11.2
|
-10.8
|
Profit/(loss) before tax
|
1.0
|
71.4
|
56.8
|
146.6
|
-8.5
|
Tax
|
-0.4
|
-0.3
|
-0.4
|
-
|
-0.5
|
Net profit/(loss) for the period
|
0.6
|
71.1
|
56.4
|
146.6
|
-9.0
|
EARNINGS PER SHARE
|
|||||
Basic earnings/(loss) per share (USD)
|
0.01
|
0.96
|
0.76
|
1.98
|
-0.12
|
Diluted earnings/(loss) per share (USD)
|
0.01
|
0.96
|
0.75
|
1.98
|
-0.12
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
22 |
USDm
|
Q3 2020
|
Q2 2020
|
Q1 2020
|
Q4 2019
|
Q3 2019
|
CASH FLOW FROM OPERATING ACTIVITIES
|
|||||
Net profit/(loss) for the period
|
0.6
|
71.1
|
56.4
|
146.6
|
-9.0
|
Reversals:
|
|||||
Profit from sale of vessels
|
-0.8
|
-0.2
|
-
|
-0.7
|
-0.2
|
Depreciation
|
29.5
|
30.6
|
31.4
|
29.2
|
27.9
|
Impairment losses and reversal of impairment losses on tangible assets
|
1.5
|
3.3
|
-
|
-118.7
|
2.0
|
Share of profit/(loss) from joint ventures
|
0.1
|
0.1
|
-
|
0.1
|
0.3
|
Financial income
|
-0.1
|
-0.3
|
-0.9
|
-0.5
|
-0.1
|
Financial expenses
|
11.5
|
14.0
|
14.2
|
11.3
|
10.7
|
Tax expenses
|
0.4
|
0.3
|
0.4
|
0.1
|
0.4
|
Other non-cash movements
|
-0.3
|
0.4
|
0.6
|
0.2
|
0.2
|
Dividends received from joint ventures
|
-
|
-
|
0.3
|
-
|
-
|
Interest received and realized exchange gains
|
0.1
|
0.3
|
0.1
|
0.5
|
0.4
|
Interest paid and realized exchange losses
|
-11.4
|
-12.2
|
-18.7
|
-13.7
|
-12.2
|
Income taxes paid
|
-
|
-
|
-0.2
|
-0.2
|
0.1
|
Change in bunkers, receivables and payables, etc.
|
21.4
|
5.9
|
-33.8
|
-9.0
|
12.4
|
Net cash flow from operating activities
|
52.5
|
113.3
|
49.8
|
45.2
|
32.9
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
23 |
USDm
|
Q3 2020
|
Q2 2020
|
Q1 2020
|
Q4 2019
|
Q3 2019
|
CASH FLOW FROM INVESTING ACTIVITIES
|
|||||
Investment in tangible fixed assets
|
-18.9
|
-47.8
|
-68.6
|
-121.2
|
-158.3
|
Sale of tangible fixed assets
|
46.3
|
9.8
|
9.2
|
18.9
|
16.1
|
Net cash flow from investing activities
|
27.4
|
-38.0
|
-59.4
|
-102.3
|
-142.2
|
CASH FLOW FROM FINANCING ACTIVITIES
|
|||||
Proceeds, borrowings
|
35.0
|
22.7
|
526.3
|
42.9
|
197.0
|
Repayment, borrowings
|
-76.5
|
-39.1
|
-458.7
|
-38.2
|
-73.3
|
Dividend paid
|
-63.2
|
-7.4
|
-
|
-
|
-
|
Capital increase
|
-
|
0.5
|
0.1
|
4.2
|
-
|
Acquisition of treasury shares
|
-
|
-
|
-1.3
|
-
|
-
|
Change in restricted cash
|
-8.6
|
-0.8
|
-3.8
|
-1.2
|
-4.4
|
Net cash flow from financing activities
|
-113.3
|
-24.1
|
62.6
|
7.7
|
119.3
|
Net cash flow from operating, investing and financing activities
|
-33.4
|
51.2
|
53.0
|
-49.4
|
10.0
|
Cash and cash equivalents, beginning balance
|
161.1
|
109.9
|
56.9
|
106.3
|
96.3
|
Cash and cash equivalents, ending balance
|
127.7
|
161.1
|
109.9
|
56.9
|
106.3
|
Restricted cash equivalents
|
28.8
|
20.2
|
19.4
|
15.6
|
14.5
|
Cash and cash equivalents including restricted cash, ending balance
|
156.5
|
181.3
|
129.3
|
72.5
|
120.8
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
24 |
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
25 |
USDm
|
Q3 2020
|
Q3 2019
|
Q1-Q3 2020
|
Q1-Q3 2019
|
FY 2019
|
Reconciliation to revenue
|
|||||
Revenue
|
163.7
|
146.7
|
642.2
|
499.4
|
692.6
|
Port expenses, bunkers and commissions
|
-53.8
|
-62.3
|
-199.7
|
-200.1
|
-267.7
|
TCE earnings
|
109.9
|
84.4
|
442.5
|
299.3
|
424.9
|
USDm
|
Q3 2020
|
Q3 2019
|
Q1-Q3 2020
|
Q1-Q3 2019
|
FY 2019
|
Reconciliation to revenue
|
|||||
Revenue
|
163.7
|
146.7
|
642.2
|
499.4
|
692.6
|
Port expenses, bunkers and commissions
|
-53.8
|
-62.3
|
-199.7
|
-200.1
|
-267.7
|
Operating expenses
|
-47.1
|
-41.7
|
-133.4
|
-127.7
|
-173.0
|
Gross profit
|
62.8
|
42.7
|
309.1
|
171.6
|
251.9
|
30 September
|
30 September
|
31 December
|
|
USDm
|
2020
|
2019
|
2019
|
Borrowings
|
862.7
|
851.7
|
855.4
|
Amortized bank fees
|
11.5
|
6.3
|
8.0
|
Loan receivables
|
-4.6
|
-4.7
|
-4.6
|
Cash and cash equivalents
|
-156.5
|
-120.8
|
-72.5
|
Net interest-bearing debt
|
713.1
|
732.5
|
786.3
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
26 |
USDm
|
Q3 2020
|
Q3 2019
|
Q1-Q3 2020
|
Q1-Q3 2019
|
FY 2019
|
Reconciliation to net profit/(loss)
|
|||||
Net profit/(loss) for the year
|
0.6
|
-9.0
|
128.1
|
19.4
|
166.0
|
Tax
|
0.4
|
0.5
|
1.1
|
0.7
|
0.8
|
Financial expenses
|
11.5
|
10.8
|
38.9
|
30.6
|
41.9
|
Financial income
|
-0.1
|
-0.2
|
-0.5
|
-2.3
|
-2.8
|
Depreciation
|
29.5
|
27.9
|
91.5
|
80.9
|
110.1
|
Impairment losses and reversal of impairment on tangible assets
|
1.5
|
2.0
|
4.8
|
4.7
|
-114.0
|
EBITDA
|
43.4
|
32.0
|
263.9
|
134.0
|
202.0
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
27 |
USDm
|
Q3 2020
|
Q3 2019
|
Q1-Q3 2020
|
Q1-Q3 2019
|
FY 2019
|
Operating profit/(loss) (EBIT)
|
12.4
|
2.1
|
167.6
|
48.4
|
205.9
|
Tax
|
-0.4
|
-0.5
|
-1.1
|
-0.7
|
-0.8
|
EBIT less Tax
|
12.0
|
1.6
|
166.5
|
47.7
|
205.1
|
EBIT less Tax - Full year equivalent
|
48.0
|
6.4
|
222.0
|
63.6
|
205.1
|
Invested capital, opening balance
|
1,829.1
|
1,482.2
|
1,786.0
|
1,469.4
|
1,469.4
|
Invested capital, ending balance
|
1,753.2
|
1,578.0
|
1,753.2
|
1,578.0
|
1,786.0
|
Average invested capital
|
1,791.2
|
1,530.1
|
1,769.6
|
1,523.7
|
1,627.7
|
Return on Invested Capital (RoIC)
|
2.7%
|
0.4%
|
12.5%
|
4.2%
|
12.6%
|
30 September
|
30 September
|
31 December
|
|
USDm
|
2020
|
2019
|
2019
|
Vessel values including newbuildings (broker values)
|
1,620.9
|
1,720.4
|
1,801.5
|
Total (value)
|
1,620.9
|
1,720.4
|
1,801.5
|
Outstanding debt regarding vessels ¹⁾
|
867.0
|
849.6
|
854.7
|
Committed CAPEX on newbuildings
|
85.9
|
137.5
|
51.2
|
Loan receivable
|
-4.6
|
-4.7
|
-4.6
|
Cash and cash equivalents
|
-156.5
|
-120.8
|
-72.5
|
Total (loan)
|
791.8
|
861.6
|
828.8
|
Loan-to-value (LTV) ratio
|
48.8%
|
50.1%
|
46.0%
|
¹⁾ Outstanding debt regarding vessels
includes long-term and short-term borrowings, excluding lease liabilities related to right-of-use assets as well as capitalized loan costs.
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
28 |
30 September
|
30 September
|
31 December
|
|
USDm
|
2020
|
2019
|
2019
|
Tangible and intangible fixed assets
|
1,757.2
|
1,598.5
|
1,782.2
|
Investments in joint ventures
|
1.5
|
0.7
|
1.2
|
Bunkers
|
23.1
|
29.3
|
34.8
|
Accounts receivables ¹⁾
|
95.4
|
80.0
|
99.5
|
Assets held for sale
|
9.0
|
-
|
9.1
|
Deferred tax liability
|
-44.9
|
-44.9
|
-44.9
|
Trade payables ²⁾
|
-86.4
|
-84.1
|
-94.4
|
Current tax liabilities
|
-1.7
|
-1.5
|
-1.5
|
Invested capital
|
1,753.2
|
1,578.0
|
1,786.0
|
¹⁾ Accounts receivables includes Freight
receivables, Other receivables and Prepayments.
|
|||
²⁾ Trade payables includes Trade
payables and Other liabilities.
|
30 September
|
30 September
|
31 December
|
|
USDm
|
2020
|
2019
|
2019
|
Total vessel values including newbuildings (broker values)
|
1,620.9
|
1,720.4
|
1,801.5
|
Committed CAPEX on newbuildings
|
-85.9
|
-137.5
|
-51.2
|
Cash position
|
156.5
|
120.8
|
72.5
|
Loan receivables
|
4.6
|
4.7
|
4.6
|
Bunkers
|
23.1
|
29.3
|
34.8
|
Freight receivables
|
78.5
|
71.4
|
89.8
|
Other receivables
|
13.1
|
4.9
|
6.2
|
Other plant and operating equipment
|
6.1
|
4.0
|
4.3
|
Land and buildings
|
7.4
|
8.1
|
8.1
|
Investments in joint ventures
|
1.5
|
0.7
|
1.2
|
Prepayments
|
3.8
|
3.7
|
3.5
|
Outstanding debt ¹⁾
|
-874.2
|
-858.0
|
-863.4
|
Trade payables
|
-17.0
|
-32.0
|
-47.1
|
Other liabilities
|
-69.4
|
-52.1
|
-47.3
|
Current tax liabilities
|
-1.7
|
-1.5
|
-1.5
|
Total Net Asset Value (NAV)
|
867.3
|
886.9
|
1,016.0
|
Total number of shares, end of period excluding treasury shares (million)
|
74.3
|
73.9
|
74.4
|
Total Net Asset Value per share (NAV/share)
|
11.7
|
12.0
|
13.6
|
¹⁾ Outstanding debt includes long-term
and short-term borrowings, excluding capitalized loan costs.
|
TORM INTERIM RESULTS FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2020
|
29 |