RESULT
|
In Q4 2021, TORM achieved TCE rates of USD/day 13,929 (2020, same period: USD/day 12,863) and an EBITDA of USD 42.9m (2020, same period: USD
8.0m). The loss before tax amounted to USD -8.0m (2020, same period a loss of USD -39.7m), and loss per share (EPS) was USD -0.10 or DKK -0.65 (2020, same period loss per share: USD -0.54 or DKK -3.37). Cash flow from operating activities
was positive at USD 12.7m in Q4 2021 (2020, same period: USD 20.2m), and Return on Invested Capital (RoIC) was 0.8% (2020, same period: -6.7%).
|
In the full year of 2021, TORM achieved TCE rates of USD/day 13,703 (2020, same period: USD/day 19,800) and an EBITDA of USD 136.9m (2020,
same period: USD 271.9m). The loss before tax for the full year of 2021 amounted to USD -40.8m (2020, same period a profit of USD 89.5m), and loss per share (EPS) was USD –0.54 or DKK -3.40 (2020, same period positive: USD 1.19 or DKK
7.78). Cash flow from operating activities was positive at USD 47.9m for the full year of 2021 (2020, same period: USD 235.8m). Return on Invested Capital (RoIC) for the full year of 2021 was 0.0% (2020, same period: 7.8%).
|
|
MARKET CONDITIONS
|
In Q4 2021, the product tanker market was supported by the US Gulf refineries returning from Hurricane Ida related outages in Q3 2021 and strong import demand
from South America. However, low product exports from Asia, the slowly increasing OPEC+ production and related continued stock draws as well as a weak crude tanker market kept the general product tanker market freight rates under pressure.
|
OPERATIONAL UPDATE
|
During Q4 2021, TORM has fully maintained its operations thanks to the One TORM platform despite the new COVID-19 Omicron variant.
After successful vaccination programs for seafarers and land-based employees, booster doses are being encouraged and arranged for all employees based on their eligibility and local requirements. We
have been able to safeguard the health of both our sea-based and land-based employees. We can now observe that many countries are again opening up their societies recognizing that the Omicron variant is manageable for their health
systems, and we will as always continue to operate at the highest safety standards.
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
1
|
VESSEL TRANSACTIONS
|
During Q4 2021, TORM completed the sale and leaseback of eight of the planned nine refinancings of existing MR vessels built from 2010 to 2012 with a Chinese
financial institution. Early January 2022, TORM completed the sale and leaseback transaction of the last of the nine MR vessels. The transaction was already highlighted in our Q3 2021 reporting, and ended up giving a liquidity contribution
of USD 73.7m and provided TORM with more asset optionality both during and at the end of the leasing arrangements.
|
In Q4 2021, TORM took delivery of TORM Helene, the first one of two LR2 vessels from our newbuilding program announced during Q1 2020. The last LR2 newbuilding
(TORM Houston) was delivered in January 2022.
|
|
TORM Emilie and TORM Tevere were sold late 2021 and early 2022, respectively. Deliveries are expected during first half of 2022 subject to technical inspection.
|
|
LIQUIDITY
|
As of 31 December 2021, TORM’s available liquidity was USD 209.9m consisting of USD 171.7m in cash and cash equivalents, including restricted cash and USD 38.2m
in available sale and leaseback financing related to the financing of the last LR2 newbuilding delivered in Q1 2022. Cash and cash equivalents include USD 26.9 m in restricted cash, primarily related to funds received in connection with a
sale-and-leaseback transaction as well as to collateral for financial instruments. As of 31 December 2021, net interest-bearing debt amounted to USD 972.0m (2020: USD 713.1m), and TORM's net loan-to-value (LTV) ratio was 52.3% (2020:
50.8%).
|
VESSEL VALUES
|
Based on broker valuations, TORM’s fleet including newbuildings had a market value of USD 1,926.0m as of end December 2021. Compared to
broker valuations as of 30 September 2021, the market value of the fleet increased by USD 40.1m when adjusted for acquired and sold vessels in Q4 2021. The book value of TORM’s fleet was USD 1,963.0m as of 31 December 2021 excluding
outstanding payments on the newbuildings. The outstanding installments include payment for scrubbers related to the last LR2 newbuilding. The fleet was not impaired per 31 December 2021 as the value in use was higher than the carrying
amounts. Please refer to note 5 for further reference.
|
NET ASSET VALUE
|
Based on broker valuations, TORM’s Net Asset Value (NAV) excluding charter commitments was estimated at USD 1,007.6m as of 31 December 2021
corresponding to a NAV/share of USD 12.5 (DKK 82.0). TORM’s book equity amounted to USD 1,052.2m as of 31 December 2021 corresponding to a book equity/share of USD 13.0 (DKK 85.0).
|
SCRUBBER UPDATE
|
As of 31 December 2021, TORM had installed 51 scrubbers out of 57 planned and the remaining six are expected to be installed before the end of Q1 2023, including
one on the LR2 newbuilding TORM Houston.
|
COVERAGE
|
As of 31 December 2021, 10% of the earning days in 2022 were covered at an average rate of USD/day 17,805. As of 27 February 2022, the
coverage for Q1 2022 was 85% at USD/day 15,569. For the individual segments, the coverage was 85% at USD/day 16,150 for LR2, 73% at USD/day 17,061 for LR1, 87% at USD/day 15,337 for MR and 83% at USD/day 13,061 for Handysize.
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
2
|
SAFE HARBOR STATEMENTS AS TO THE FUTURE
Matters discussed in this release may constitute forward looking statements. The Private Securities Litigation Reform Act of 1995 provides safe
harbor protections for forward-looking statements in order to encourage companies to provide prospective information about their business. 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 other statements, which are other than statements of historical facts. The Company
desires to take advantage of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and is including this cautionary statement in connection with this safe harbor legislation. Words such as, but not limited to,
“believe”, “anticipate”, “intend”, “estimate”, “forecast”, “project”, “plan”, “potential”, “may”, “should”, “expect”, “pending” and similar expressions or phrases may identify forward-looking statements.
The forward-looking statements in this release are based upon various assumptions, many of which are, in turn, based 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, but are not limited to, 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 ongoing COVID-19 pandemic,
including its impact on the demand for petroleum products and the seaborne transportation of these and the ability to change crew and operate a vessel with COVID-19 infected crew, the operations of our customers and our business in
general, the failure of our contract counterparties to meet their obligations, 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 including but not limited to CO2 tariffs or trade tariffs, potential liability from pending
|
or future litigation, domestic and international political conditions, potential disruption of shipping routes due to accidents, weather,
political events including “trade wars”, the geopolitical crisis related to Russia and Ukraine or acts of terrorism.
In light of these risks and uncertainties, undue reliance should not be placed 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. The information set forth herein speaks only as of the date hereof, and the Company disclaims any intention or obligation to update any forward-looking
statements as a result of developments occurring after the date of this communication.
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
3
|
USDm
|
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
INCOME STATEMENT
|
||||
Revenue
|
189.1
|
116.3
|
619.5
|
747.4
|
Time charter equivalent earnings (TCE) ¹⁾
|
106.8
|
77.0
|
378.6
|
519.5
|
Gross profit ¹⁾
|
54.9
|
32.0
|
188.1
|
341.1
|
EBITDA ¹⁾
|
42.9
|
8.0
|
136.9
|
271.9
|
Operating profit/(loss) (EBIT)
|
4.3
|
-28.7
|
1.4
|
138.9
|
Financial items
|
-12.3
|
-11.0
|
-42.2
|
-49.4
|
Profit/(loss) before tax
|
-8.0
|
-39.7
|
-40.8
|
89.5
|
Net profit/(loss) for the year/period
|
-8.2
|
-40.0
|
-42.1
|
88.1
|
BALANCE SHEET AND CASH FLOW
|
||||
Non-current assets
|
1,967.7
|
1,754.9
|
1,967.7
|
1,754.9
|
Total assets
|
2,331.0
|
1,998.6
|
2,331.0
|
1,998.6
|
Equity
|
1,052.2
|
1,017.5
|
1,052.2
|
1,017.5
|
Total liabilities
|
1,278.8
|
981.1
|
1,278.8
|
981.1
|
Invested capital ¹⁾
|
2,011.3
|
1,719.7
|
2,011.3
|
1,719.7
|
Net interest-bearing debt ¹⁾
|
972.1
|
713.1
|
972.1
|
713.1
|
Net Asset Value (NAV) (USDm) ²⁾
|
1,007.5
|
801.7
|
1,007.5
|
801.7
|
Cash and cash equivalents incl. restricted cash
|
171.7
|
135.6
|
171.7
|
135.6
|
Free cash flow
|
-56.0
|
-16.5
|
-242.7
|
116.0
|
¹⁾ For definition of the calculated key figures, please
refer to the glossary on pages 26-31.
|
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
|
KEY FINANCIAL FIGURES ¹⁾
|
||||
Gross margins:
|
||||
EBITDA
|
22.7%
|
6.9%
|
22.1%
|
36.4%
|
Operating profit/(loss)
|
2.3%
|
-24.7%
|
0.2%
|
18.6%
|
Return on Equity (RoE)
|
-3.2%
|
-15.5%
|
-4.1%
|
8.7%
|
Return on Invested Capital (RoIC)
|
0.8%
|
-6.7%
|
0.0%
|
7.8%
|
Adjusted RoIC
|
1.0%
|
-5.6%
|
0.2%
|
9.3%
|
Equity ratio ³⁾
|
45.1%
|
50.9%
|
45.1%
|
50.9%
|
TCE per day (USD)
|
13,929
|
12,863
|
13,703
|
19,800
|
OPEX per day (USD)
|
6,762
|
6,776
|
6,633
|
6,398
|
Loan-to-value (LTV) ratio ³⁾
|
52.3%
|
50.8%
|
52.3%
|
50.8%
|
SHARE-RELATED KEY FIGURES ¹⁾
|
||||
Basic earnings/(loss) per share
|
-0.10
|
-0.54
|
-0.54
|
1.19
|
Diluted earnings/(loss) per share
|
-0.10
|
-0.53
|
-0.54
|
1.19
|
Dividend per share
|
-
|
-
|
-
|
0.85
|
Net Asset Value per share (NAV/share) ³⁾
|
12.5
|
10.8
|
12.5
|
10.8
|
Stock price in DKK, end of period ³⁾
|
51.7
|
45.0
|
51.7
|
45.0
|
Number of shares ³⁾ ⁴⁾
|
80.7
|
74.4
|
80.7
|
74.4
|
Number of shares, weighted average (million) ⁴⁾
|
80.7
|
74.3
|
78.1
|
74.3
|
²⁾ Based on broker valuations, excluding charter
commitments
|
||||
³⁾ End of period
|
||||
⁴⁾ Excluding treasury shares
|
||||
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
4
|
•
|
LR2 fleet at USD/day 15,529 (21% down year on year)
|
•
|
LR1 fleet at USD/day 16,347 (9% up year on year)
|
•
|
MR fleet at USD/day 13,329 (19% up year on year)
|
•
|
Handysize fleet at USD/day 10,060 (22% up year on year)
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
5
|
•
|
As of 31 December 2021, TORM had covered 10% of the earning days in 2022 at USD/day 17,805
|
•
|
As of 27 February 2022, the coverage for the first quarter of 2022 was 85% at USD/day 15,569
|
•
|
As 27,168 earning days in 2022 are unfixed as of 31 December 2021, a change in freight rates of USD/day 1,000
will impact the full-year profit before tax by USD 27.2m
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
6
|
TOTAL PHYSICAL AND COVERED DAYS IN TORM – DATA AS OF 31 DECEMBER 2021
|
2022
|
2023
|
2024
|
|
Total physical days
|
|||
LR2
|
5,366
|
5,234
|
5,427
|
LR1
|
2,801
|
2,838
|
2,911
|
MR
|
21,245
|
20,975
|
21,128
|
Handysize
|
726
|
698
|
695
|
Total
|
30,139
|
29,746
|
30,161
|
Covered days
|
|||
LR2
|
708
|
-
|
-
|
LR1
|
97
|
-
|
-
|
MR
|
2,062
|
-
|
-
|
Handysize
|
103
|
-
|
-
|
Total
|
2,971
|
-
|
-
|
2022
|
2023
|
2024
|
|
Covered, %
|
|||
LR2
|
13
|
-
|
-
|
LR1
|
3
|
-
|
-
|
MR
|
10
|
-
|
-
|
Handysize
|
14
|
-
|
-
|
Total
|
10
|
-
|
-
|
Coverage rates, USD/day
|
|||
LR2
|
20,392
|
-
|
-
|
LR1
|
21,691
|
-
|
-
|
MR
|
16,994
|
-
|
-
|
Handysize
|
12,614
|
-
|
-
|
Total
|
17,805
|
-
|
-
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
7
|
USDm
|
Q4 2020
|
Q1 2021
|
Q2 2021
|
Q3 2021
|
Q4 2021
|
Change Q4 20 – Q4 21
|
12-month avg.
|
LR2 vessels
|
|||||||
Available earning days
|
873
|
847
|
788
|
1,143
|
1,201
|
37%
|
|
Spot rates ¹⁾
|
18,510
|
10,221
|
11,716
|
13,217
|
16,658
|
-10%
|
14,037
|
TCE per earning day ²⁾
|
19,632
|
16,455
|
14,303
|
15,315
|
15,529
|
-21%
|
15,422
|
Operating days
|
920
|
900
|
931
|
1,148
|
1,228
|
0%
|
|
Operating expenses per operating day ³⁾
|
7,274
|
6,779
|
7,019
|
6,833
|
7,276
|
0%
|
6,992
|
LR1 vessels
|
|||||||
Available earning days
|
826
|
805
|
813
|
760
|
828
|
0%
|
|
Spot rates ¹⁾
|
13,081
|
13,710
|
12,954
|
11,694
|
15,196
|
16%
|
13,702
|
TCE per earning day ²⁾
|
14,931
|
14,750
|
14,914
|
11,211
|
16,347
|
9%
|
14,365
|
Operating days
|
828
|
810
|
819
|
828
|
828
|
0%
|
|
Operating expenses per operating day ³⁾
|
6,752
|
7,527
|
6,329
|
6,271
|
6,527
|
-3%
|
6,660
|
MR vessels
|
|||||||
Available earning days
|
4,372
|
4,378
|
4,750
|
5,227
|
5,348
|
22%
|
|
Spot rates ¹⁾
|
11,082
|
11,838
|
14,009
|
12,578
|
13,194
|
19%
|
12,918
|
TCE per earning day ²⁾
|
11,243
|
12,935
|
14,566
|
12,785
|
13,329
|
19%
|
13,395
|
Operating days
|
4,715
|
4,663
|
4,997
|
5,407
|
5,428
|
15%
|
|
Operating expenses per operating day ³⁾
|
6,681
|
6,656
|
6,523
|
6,402
|
6,694
|
0%
|
6,566
|
Handy vessels
|
|||||||
Available earning days
|
116
|
176
|
182
|
184
|
184
|
59%
|
|
Spot rates ¹⁾
|
9,051
|
7,382
|
14,916
|
6,283
|
10,444
|
15%
|
9,665
|
TCE per earning day ²⁾
|
8,257
|
7,362
|
15,062
|
6,304
|
10,060
|
22%
|
9,709
|
Operating days
|
184
|
180
|
182
|
184
|
184
|
0%
|
|
Operating expenses per operating day ³⁾
|
6,826
|
6,159
|
5,637
|
7,007
|
6,387
|
-6%
|
6,300
|
Tanker segment
|
|||||||
Available earning days
|
6,187
|
6,206
|
6,533
|
7,314
|
7,561
|
22%
|
|
Spot rates ¹⁾
|
11,717
|
11,889
|
13,760
|
12,350
|
13,805
|
18%
|
13,019
|
TCE per earning day ²⁾
|
12,863
|
13,493
|
14,591
|
12,854
|
13,929
|
8%
|
13,703
|
Operating days
|
6,647
|
6,553
|
6,929
|
7,567
|
7,668
|
15%
|
|
Operating expenses per operating day ³⁾
|
6,776
|
6,767
|
6,543
|
6,467
|
6,762
|
0%
|
6,633
|
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 FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
8
|
Q2 2021
|
Changes
|
Q3 2021
|
Changes
|
Q4 2021
|
Changes
|
Q1 2022
|
Changes
|
2022
|
|
Owned vessels
|
|||||||||
LR2
|
12
|
-2
|
10
|
-
|
10
|
-
|
10
|
-
|
10
|
LR1
|
9
|
-
|
9
|
-
|
9
|
-
|
9
|
-1
|
8
|
MR
|
49
|
2
|
51
|
-8
|
43
|
-1
|
42
|
-
|
42
|
Handysize
|
2
|
-
|
2
|
-
|
2
|
-
|
2
|
-1
|
1
|
Total
|
72
|
-
|
72
|
-8
|
64
|
-1
|
63
|
-2
|
61
|
Chartered-in and leaseback vessels
|
|||||||||
LR2
|
-
|
3
|
3
|
1
|
4
|
1
|
5
|
-
|
5
|
LR1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
MR
|
8
|
-
|
8
|
8
|
16
|
1
|
17
|
-
|
17
|
Handysize
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Total
|
8
|
3
|
11
|
9
|
20
|
2
|
22
|
-
|
22
|
Total fleet
|
80
|
3
|
83
|
1
|
84
|
1
|
85
|
-2
|
83
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
9
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
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. Further,
TORM is active in the cyclical product tanker industry where earnings may also be affected by seasonality and geopolitical events. The
|
|
outbreak of 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 FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
11
|
•
|
The condensed consolidated set of financial statements has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted in the UK and as
issued by the International Accounting Standards Board (”IASB”)
|
•
|
The interim management report includes a fair review of the important events and a description of the principal risks and uncertainties for the year ended
December 31, 2021
|
•
|
The interim management report includes a fair review of the material related party transactions that have taken place in the period and material changes to
those described in the last annual report
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
12
|
USDm
|
Note
|
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
Revenue
|
189.1
|
116.3
|
619.5
|
747.4
|
|
Port expenses, bunkers and commissions
|
-82.3
|
-39.3
|
-240.9
|
-227.9
|
|
Operating expenses
|
1
|
-51.9
|
-45.0
|
-190.5
|
-178.4
|
Profit from sale of vessels
|
-
|
0.1
|
-
|
1.1
|
|
Administrative expenses
|
1, 2
|
-12.4
|
-13.1
|
-51.5
|
-50.8
|
Other operating income and expenses
|
0.4
|
-11.0
|
0.4
|
-19.3
|
|
Share of profit/(loss) from joint ventures
|
-
|
-
|
-0.1
|
-0.2
|
|
Impairment losses and reversal of impairment on tangible assets
|
2
|
-3.8
|
-6.3
|
-4.6
|
-11.1
|
Depreciation
|
2
|
-34.8
|
-30.4
|
-130.9
|
-121.9
|
Operating profit/(loss) (EBIT)
|
4.3
|
-28.7
|
1.4
|
138.9
|
|
Financial income
|
-
|
-0.8
|
0.2
|
0.5
|
|
Financial expenses
|
-12.3
|
-10.2
|
-42.4
|
-49.9
|
|
Profit/(loss) before tax
|
-8.0
|
-39.7
|
-40.8
|
89.5
|
|
Tax
|
-0.2
|
-0.3
|
-1.3
|
-1.4
|
|
Net profit/(loss) for the period
|
-8.2
|
-40.0
|
-42.1
|
88.1
|
|
EARNINGS PER SHARE
|
|||||
Basic earnings/(loss) per share (USD)
|
-0.10
|
-0.54
|
-0.54
|
1.19
|
|
Diluted earnings/(loss) per share (USD)
|
-0.10
|
-0.53
|
-0.54
|
1.19
|
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
13
|
USDm
|
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
Net profit/(loss) for the year
|
-8.2
|
-40.0
|
-42.1
|
88.1
|
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
|
-
|
-
|
-0.2
|
0.0
|
Fair value adjustment on hedging instruments
|
5.7
|
3.3
|
8.4
|
-15.8
|
Fair value adjustment on hedging instruments transferred to income statement
|
3.3
|
1.9
|
8.7
|
6.9
|
Items that may not be reclassified to profit or loss:
|
||||
Remeasurements of net pension and other post-retirement benefit liability or asset
|
-
|
-
|
-
|
0.1
|
Other comprehensive income/(loss) after tax ¹⁾
|
9.0
|
5.2
|
16.9
|
-8.8
|
Total comprehensive income/(loss) for the year
|
0.8
|
-34.8
|
-25.2
|
79.3
|
¹⁾ No income tax was incurred relating to other comprehensive
income/(loss) items.
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
14
|
31 December
|
31 December
|
||
USDm
|
Note
|
2021
|
2020
|
ASSETS
|
|||
NON-CURRENT ASSETS
|
|||
Tangible fixed assets
|
|||
Land and buildings
|
4.8
|
7.1
|
|
Vessels and capitalized dry-docking
|
2, 5
|
1,937.8
|
1,722.5
|
Prepayments on vessels
|
3, 5
|
12.0
|
12.0
|
Other plant and operating equipment
|
6.3
|
6.8
|
|
Total tangible fixed assets
|
1,960.9
|
1,748.4
|
|
Financial assets
|
|||
Investments in joint ventures
|
1.5
|
1.6
|
|
Loan receivables
|
4.6
|
4.6
|
|
Deferred tax asset
|
0.7
|
0.3
|
|
Total financial assets
|
6.8
|
6.5
|
|
Total non-current assets
|
1,967.7
|
1,754.9
|
|
CURRENT ASSETS
|
|||
Bunkers
|
48.8
|
22.5
|
|
Freight receivables
|
84.0
|
58.6
|
|
Other receivables
|
40.0
|
24.8
|
|
Prepayments
|
5.6
|
2.2
|
|
Cash and cash equivalents incl. restricted cash
|
171.7
|
135.6
|
|
Current assets, excluding assets held-for-sale
|
350.1
|
243.7
|
|
Assets held-for-sale
|
13.2
|
-
|
|
Total current assets
|
363.3
|
243.7
|
|
TOTAL ASSETS
|
2,331.0
|
1,998.6
|
|
31 December
|
31 December
|
||
USDm
|
Note
|
2021
|
2020
|
EQUITY AND LIABILITIES
|
|||
EQUITY
|
|||
Common shares
|
0.8
|
0.7
|
|
Share premium
|
159.8
|
102.0
|
|
Treasury shares
|
-4.2
|
-4.2
|
|
Hedging reserves
|
-3.6
|
-20.7
|
|
Translation reserves
|
0.2
|
0.4
|
|
Retained profit
|
899.2
|
939.3
|
|
Total equity
|
1,052.2
|
1,017.5
|
|
LIABILITIES
|
|||
NON-CURRENT LIABILITIES
|
|||
Non-current tax liability related to held over gains
|
45.2
|
44.9
|
|
Borrowings
|
4
|
926.4
|
739.6
|
Total non-current liabilities
|
971.6
|
784.5
|
|
CURRENT LIABILITIES
|
|||
Borrowings
|
4
|
209.0
|
102.9
|
Trade payables
|
35.3
|
14.4
|
|
Current tax liabilities
|
0.9
|
1.4
|
|
Other liabilities
|
43.7
|
59.6
|
|
Provisions
|
6
|
18.3
|
18.3
|
Total current liabilities
|
307.2
|
196.6
|
|
Total liabilities
|
1,278.8
|
981.1
|
|
TOTAL EQUITY AND LIABILITIES
|
2,331.0
|
1,998.6
|
|
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 FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
15
|
USDm
|
Common shares
|
Share premium
|
Treasury shares
|
Hedging reserves
|
Translation reserves
|
Retained profit
|
Total
|
Equity as of 01 January 2021
|
0.7
|
102.0
|
-4.2
|
-20.7
|
0.4
|
939.3
|
1,017.5
|
Comprehensive income/loss for the period
|
|||||||
Net profit/(loss) for the period
|
-
|
-
|
-
|
-
|
-
|
-42.1
|
-42.1
|
Other comprehensive income/(loss) for the period
|
-
|
-
|
-
|
17.1
|
-0.2
|
-
|
16.9
|
Total comprehensive income/(loss) for the period
|
-
|
-
|
-
|
17.1
|
-0.2
|
-42.1
|
-25.2
|
Capital increase
|
0.1
|
57.8
|
-
|
-
|
-
|
-
|
57.9
|
Transaction costs capital increase
|
-
|
-
|
-
|
-
|
-
|
-0.3
|
-0.3
|
Share-based compensation
|
-
|
-
|
-
|
-
|
-
|
2.3
|
2.3
|
Total changes in equity for the period
|
0.1
|
57.8
|
-
|
17.1
|
-0.2
|
-40.1
|
34.7
|
Equity as of 31 December 2021
|
0.8
|
159.8
|
-4.2
|
-3.6
|
0.2
|
899.2
|
1,052.2
|
USDm
|
Common shares
|
Share premium
|
Treasury shares
|
Hedging reserves
|
Translation reserves
|
Retained profit
|
Total
|
Equity as of 01 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
|
-
|
-
|
-
|
-
|
-
|
88.1
|
88.1
|
Other comprehensive income/(loss) for the period
|
-
|
-
|
-
|
-8.9
|
0.1
|
0.1
|
-8.7
|
Total comprehensive income/(loss) for the period
|
-
|
-
|
-
|
-8.9
|
0.1
|
88.2
|
79.4
|
Capital increase
|
-
|
0.7
|
-
|
-
|
-
|
-
|
0.7
|
Share-based compensation
|
-
|
-
|
-
|
-
|
-
|
1.7
|
1.7
|
Dividend
|
-
|
-
|
-
|
-
|
-
|
-70.6
|
-70.6
|
Acquisition treasury shares, cost
|
-
|
-
|
-1.3
|
-
|
-
|
-
|
-1.3
|
Total changes in equity for the period
|
-
|
0.7
|
-1.3
|
-8.9
|
0.1
|
19.3
|
9.9
|
Equity as of 31 December 2020
|
0.7
|
102.0
|
-4.2
|
-20.7
|
0.4
|
939.3
|
1,017.5
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
16
|
USDm
|
FY 2021
|
FY 2020
|
CASH FLOW FROM OPERATING ACTIVITIES
|
||
Net profit/(loss) for the year
|
-42.1
|
88.1
|
Reversals:
|
||
Profit from sale of vessels
|
-
|
-1.1
|
Depreciation
|
130.9
|
121.9
|
Impairment losses and reversal of impairment losses on tangible assets
|
4.6
|
11.1
|
Share of profit/(loss) from joint ventures
|
0.1
|
0.2
|
Financial income
|
-0.2
|
-0.5
|
Financial expenses
|
42.4
|
49.9
|
Tax expenses
|
1.3
|
1.4
|
Other non-cash movements
|
1.3
|
1.1
|
Dividends received from joint ventures
|
0.3
|
0.3
|
Interest received and realized exchange gains
|
0.2
|
0.6
|
Interest paid and realized exchange losses
|
-41.0
|
-52.9
|
Income taxes paid
|
-1.4
|
-0.2
|
Change in bunkers, receivables and payables, etc.
|
-48.5
|
15.9
|
Net cash flow from operating activities
|
47.9
|
235.8
|
USDm
|
FY 2021
|
FY 2020
|
CASH FLOW FROM INVESTING ACTIVITIES
|
||
Investment in tangible fixed assets ¹⁾
|
-319.8
|
-173.1
|
Sale of tangible fixed assets
|
10.0
|
83.7
|
Change in restricted cash
|
19.2
|
-30.4
|
Net cash flow from investing activities
|
-290.6
|
-119.8
|
CASH FLOW FROM FINANCING ACTIVITIES
|
||
Proceeds, borrowings
|
548.9
|
734.3
|
Repayment, borrowings
|
-253.5
|
-746.5
|
Dividend paid
|
-
|
-70.6
|
Capital increase ¹⁾
|
2.9
|
0.8
|
Transaction costs share issue
|
-0.3
|
-
|
Purchase/disposal of treasury shares
|
-
|
-1.3
|
Net cash flow from financing activities
|
298.0
|
-83.3
|
Net cash flow from operating, investing and financing activities
|
55.3
|
32.7
|
Cash and cash equivalents beginning balance
|
89.5
|
56.8
|
Cash and cash equivalents ending balance
|
144.8
|
89.5
|
Restricted cash equivalents ending balance
|
26.9
|
46.1
|
Cash and cash equivalents including restricted cash ending balance
|
171.7
|
135.6
|
¹⁾ In 2021 share capital was increased by USD 57.9m
including a USD 55.0m non-cash share issue in relation to acquisition of eight vessels.
|
||
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
17
|
USDm
|
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
Included in operating expenses
|
2.5
|
2.9
|
9.7
|
9.2
|
Included in administrative expenses
|
9.8
|
10.9
|
42.4
|
41.5
|
Total staff costs
|
12.3
|
13.8
|
52.1
|
50.7
|
31 December
|
31 December
|
|
USDm
|
2021
|
2020
|
Cost:
|
||
Balance as of beginning of period
|
2,160.1
|
2,064.2
|
Additions
|
290.3
|
102.5
|
Disposals
|
-40.9
|
-29.8
|
Transferred from prepayments
|
78.6
|
148.1
|
Transferred to assets held-for-sale
|
-44.8
|
-124.9
|
Balance
|
2,443.3
|
2,160.1
|
Depreciation:
|
||
Balance as of beginning of period
|
406.2
|
360.6
|
Disposals
|
-40.9
|
-29.8
|
Depreciation for the period
|
126.2
|
118.4
|
Transferred to assets held-for-sale
|
-16.5
|
-43.0
|
Balance
|
475.0
|
406.2
|
Impairment:
|
||
Balance as of beginning of period
|
31.4
|
28.8
|
Impairment losses on tangible fixed assets
|
4.6
|
11.1
|
Transferred to assets held-for-sale
|
-5.5
|
-8.5
|
Balance
|
30.5
|
31.4
|
Carrying amount
|
1,937.8
|
1,722.5
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
18
|
31 December
|
31 December
|
|
USDm
|
2021
|
2020
|
Balance as of beginning of period
|
12.0
|
95.0
|
Additions
|
78.6
|
65.1
|
Transferred to vessels
|
-78.6
|
-148.1
|
Carrying amount
|
12.0
|
12.0
|
31 December
|
31 December
|
|
USDm
|
2021
|
2020
|
Mortgage debt and bank loans to be repaid as follows:
|
||
Falling due within one year
|
209.2
|
101.8
|
Falling due between one and two years
|
128.1
|
101.9
|
Falling due between two and three years
|
138.3
|
102.1
|
Falling due between three and four years
|
134.1
|
114.4
|
Falling due between four and five years
|
181.3
|
106.9
|
Falling due after five years
|
351.8
|
315.3
|
Total
|
1,142.8
|
842.4
|
Impairment losses and (reversals)
|
Discount rate applied
|
Recoverable amount
|
Excess values (value in use over carrying amount)
|
|||||
2021
|
2020
|
2021
|
2020
|
2021
|
2020
|
2021
|
2020
|
|
CGU
|
USDm
|
USDm
|
%
|
%
|
USDm
|
USDm
|
USDm
|
USDm
|
Main Fleet
|
-
|
-
|
6.7
|
7.0
|
2,276
|
1,747
|
269
|
8
|
Handysize
|
-
|
5.5
|
6.7
|
7.0
|
26
|
27
|
0
|
0
|
Total
|
-
|
5.5
|
2,302
|
1,774
|
269
|
8
|
•
|
Assets within the Main Fleet were not impaired as the value in use was higher than the carrying amount
|
•
|
The two Handysize vessels were not impaired as the value in use was in line with the carrying amount on a vessel by vessel basis
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
19
|
•
|
LR2: USD/day 19,111 (2020: USD/day 18,884, 2019: USD/day 17,986)
|
•
|
LR1: USD/day 17,856 (2020: USD/day 17,443, 2019: USD/day 17,060)
|
•
|
MR: USD/day 16,044 (2020: USD/day 16,076, 2019: USD/day 15,802)
|
•
|
Handysize: USD/day 13,208 (2020: USD/day 13,435, 2019: USD/day 13,601)
|
•
|
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 285m and USD 6m for the
Main Fleet and the two Handysize vessels respectively
|
•
|
A decrease/increase in WACC of 1.0% would result in an increase/decrease in the value in use of approx. USD 148-167m and USD 2m for the Main Fleet and the
two Handysize vessels respectively
|
•
|
An increase/decrease in operating expenses of 10.0% would result in a decrease/increase in the value in use of USD 201m and USD 4m for the Main Fleet and
the two Handysize vessels respectively
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
20
|
•
|
IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16 amendments Interest rate Benchmark Reform – Phase 2
|
•
|
IFRS 4 amendment Extension of the Temporary exemption from Applying IFRS 9
|
•
|
IFRS 16 amendment Covid-19-related Rent Concessions beyond 30 June 2021
|
•
|
Amendments to IFRS 3 Business Combinations; IAS 16 Property, Plant and Equipment; IAS 37 Provisions, Contingent Liabilities and Contingent Assets (all
mandatory 01 January 2022)
|
•
|
Annual Improvements 2018-2020 (01 January 2022)
|
•
|
Amendments to IAS 1 Presentation of Financial Statements: Classification of Liabilities as Current or Non-current (01 January 2023)
|
•
|
IFRS 17 Insurance Contracts (01 January 2023)
|
•
|
IAS 12 amendments Deferred Tax related to Assets and liabilities arising from a Single Transaction (01 January
2023)
|
•
|
IAS 8 amendments Definition of Accounting Estimates (01 Jananuary 2023)
|
•
|
IAS 1 and IFRS Practice Statement 2 amendments Disclosure of Accounting Policies (01 January 2023)
|
•
|
IFRS 10 and IAS 28 (amendments) Sale or Contribution of Assets between an Investor and its Associate or Joint Venture issued
in September 2014 (deferred indefinitely)
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
21
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
22
|
USDm
|
Q4 2021
|
Q3 2021
|
Q2 2021
|
Q1 2021
|
Q4 2020
|
Revenue
|
189.1
|
155.5
|
150.8
|
124.1
|
116.3
|
Port expenses, bunkers and commissions
|
-82.3
|
-63.9
|
-47.3
|
-47.4
|
-39.3
|
Operating expenses
|
-51.9
|
-48.9
|
-45.4
|
-44.3
|
-45.0
|
Profit from sale of vessels
|
-
|
-
|
-
|
-
|
0.1
|
Administrative expenses
|
-12.4
|
-12.3
|
-13.2
|
-13.6
|
-13.1
|
Other operating income and expenses
|
0.4
|
0.1
|
-0.1
|
-
|
-11.0
|
Share of profit/(loss) from joint ventures
|
-
|
-0.1
|
-0.1
|
0.1
|
-
|
Impairment losses and reversal of impairment on tangible assets
|
-3.8
|
-
|
-0.8
|
-
|
-6.3
|
Depreciation
|
-34.8
|
-34.1
|
-31.5
|
-30.5
|
-30.4
|
Operating profit/(loss) (EBIT)
|
4.3
|
-3.7
|
12.4
|
-11.6
|
-28.7
|
Financial income
|
-
|
0.1
|
-
|
0.1
|
-0.8
|
Financial expenses
|
-12.3
|
-10.5
|
-10.0
|
-9.6
|
-10.2
|
Profit/(loss) before tax
|
-8.0
|
-14.1
|
2.4
|
-21.1
|
-39.7
|
Tax
|
-0.2
|
-0.6
|
-0.3
|
-0.2
|
-0.3
|
Net profit/(loss) for the period
|
-8.2
|
-14.7
|
2.1
|
-21.3
|
-40.0
|
EARNINGS PER SHARE
|
|||||
Basic earnings/(loss) per share (USD)
|
-0.10
|
-0.18
|
0.03
|
-0.29
|
-0.54
|
Diluted earnings/(loss) per share (USD)
|
-0.10
|
-0.19
|
0.03
|
-0.28
|
-0.54
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
23
|
USDm
|
Q4 2021
|
Q3 2021
|
Q2 2021
|
Q1 2021
|
Q4 2020
|
CASH FLOW FROM OPERATING ACTIVITIES
|
|||||
Net profit/(loss) for the year
|
-8.2
|
-14.7
|
2.1
|
-21.3
|
-40.0
|
Reversals:
|
|||||
Profit from sale of vessels
|
-
|
-
|
-
|
-
|
-0.1
|
Depreciation
|
34.8
|
34.1
|
31.5
|
30.5
|
30.4
|
Impairment losses and reversal of impairment losses on tangible assets
|
3.8
|
-
|
0.8
|
-
|
6.3
|
Share of profit/(loss) from joint ventures
|
-
|
0.1
|
0.1
|
-0.1
|
-
|
Financial income
|
-
|
-0.1
|
-
|
-0.1
|
0.8
|
Financial expenses
|
12.3
|
10.5
|
10.0
|
9.6
|
10.2
|
Tax expenses
|
0.2
|
0.6
|
0.3
|
0.2
|
0.3
|
Other non-cash movements
|
-1.0
|
2.9
|
-7.6
|
7.0
|
0.4
|
Dividends received from joint ventures
|
-
|
-
|
-
|
0.3
|
-
|
Interest received and realized exchange gains
|
-
|
-
|
0.1
|
0.1
|
0.1
|
Interest paid and realized exchange losses
|
-8.9
|
-12.2
|
-9.9
|
-10.0
|
-10.6
|
Income taxes paid
|
-1.1
|
-0.2
|
0.1
|
-0.2
|
-
|
Change in bunkers, receivables and payables, etc.
|
-19.2
|
-9.0
|
-14.1
|
-6.2
|
22.4
|
Net cash flow from operating activities
|
12.7
|
12.0
|
13.4
|
9.8
|
20.2
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
24
|
USDm
|
Q4 2021
|
Q3 2021
|
Q2 2021
|
Q1 2021
|
Q4 2020
|
CASH FLOW FROM INVESTING ACTIVITIES
|
|||||
Investment in tangible fixed assets
|
-47.5
|
-61.8
|
-169.5
|
-41.0
|
-37.8
|
Sale of tangible fixed assets
|
-
|
-
|
10.0
|
-
|
18.4
|
Change in restricted cash
|
-21.2
|
1.5
|
29.8
|
9.1
|
-17.3
|
Net cash flow from investing activities
|
-68.7
|
-60.3
|
-129.7
|
-31.9
|
-36.7
|
CASH FLOW FROM FINANCING ACTIVITIES
|
|||||
Proceeds, borrowings
|
210.2
|
128.1
|
172.2
|
38.4
|
150.3
|
Repayment, borrowings
|
-114.5
|
-80.8
|
-31.2
|
-27.0
|
-172.2
|
Capital increase
|
0.9
|
1.0
|
0.2
|
0.8
|
0.2
|
Transaction costs capital increase
|
-
|
-
|
-0.3
|
-
|
-
|
Net cash flow from financing activities
|
96.6
|
48.3
|
140.9
|
12.2
|
-21.7
|
Net cash flow from operating, investing and financing activities
|
40.6
|
-
|
24.6
|
-9.9
|
-38.2
|
Cash and cash equivalents, beginning balance
|
104.2
|
104.2
|
79.6
|
89.5
|
127.7
|
Cash and cash equivalents, ending balance
|
144.8
|
104.2
|
104.2
|
79.6
|
89.5
|
Restricted cash, ending balance
|
26.9
|
5.7
|
7.1
|
36.9
|
46.1
|
Cash and cash equivalents including restricted cash, ending balance
|
171.7
|
109.9
|
111.3
|
116.5
|
135.6
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
25
|
TCE %
|
=
|
TCE
Revenue
|
||
TCE per day
|
=
|
TCE
Available earning days
|
||
Gross profit %
|
=
|
Gross profit
Revenue
|
||
EBITDA %
|
=
|
EBITDA
Revenue
|
||
Operating profit/(loss) %
|
=
|
Operating profit/(loss) (EBIT)
Revenue
|
||
Return on Equity (RoE) %
|
=
|
Net profit/(loss) for the year
Average equity
|
||
Return on Invested Capital
(RoiC) % |
=
|
Operating profit/(loss) less tax
Average invested capital
|
||
Equity ratio
|
=
|
Equity
Total assets
|
||
Earnings per share, EPS
|
=
|
Net profit/(loss) for the year
Average number of shares
|
||
Diluted earnings/(loss) per share, EPS (USD)
|
=
|
Net profit/(loss) for the year
Average number of shares less average number of treasury shares
|
||
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
26
|
USDm
|
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
Reconciliation to net profit/(loss) for the year
|
||||
Net profit/(loss) for the year
|
-8.2
|
-40.0
|
-42.1
|
88.1
|
Profit from sale of vessels
|
-
|
-0.1
|
-
|
-1.1
|
Impairment losses and reversals on tangible assets
|
3.8
|
6.3
|
4.6
|
11.1
|
Expense of capitalized bank fees at refinancing
|
1.1
|
0.8
|
1.1
|
2.8
|
Termination of finance leases
|
-
|
-0.2
|
-
|
2.7
|
Provisions
|
-
|
10.3
|
-
|
18.5
|
Net profit/(loss) for the year ex.non-recurrent items
|
-3.3
|
-22.9
|
-36.4
|
122.1
|
USDm
|
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
Reconciliation to revenue
|
||||
Revenue
|
189.1
|
116.3
|
619.5
|
747.4
|
Port expenses, bunkers and commissions
|
-82.3
|
-39.3
|
-240.9
|
-227.9
|
TCE earnings
|
106.8
|
77.0
|
378.6
|
519.5
|
USDm
|
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
Reconciliation to revenue
|
||||
Revenue
|
189.1
|
116.3
|
619.5
|
747.4
|
Port expenses, bunkers and commissions
|
-82.3
|
-39.3
|
-240.9
|
-227.9
|
Charter hire
|
-
|
-
|
-
|
-
|
Operating expenses
|
-51.9
|
-45.0
|
-190.5
|
-178.4
|
Gross profit
|
54.9
|
32.0
|
188.1
|
341.1
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
27
|
USDm
|
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
Reconciliation to net profit/(loss)
|
||||
Net profit/(loss) for the year
|
-8.2
|
-40.0
|
-42.1
|
88.1
|
Tax
|
0.2
|
0.3
|
1.3
|
1.4
|
Financial expenses
|
12.3
|
10.2
|
42.4
|
49.9
|
Financial income
|
-
|
0.8
|
-0.2
|
-0.5
|
Depreciation
|
34.8
|
30.4
|
130.9
|
121.9
|
Impairment losses and reversal of impairment on tangible assets
|
3.8
|
6.3
|
4.6
|
11.1
|
EBITDA
|
42.9
|
8.0
|
136.9
|
271.9
|
USDm
|
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
Operating profit/(loss) (EBIT)
|
4.3
|
-28.7
|
1.4
|
138.9
|
Tax
|
-0.2
|
-0.3
|
-1.3
|
-1.4
|
EBIT less Tax
|
4.1
|
-29.0
|
0.1
|
137.5
|
EBIT less Tax - Full year equivalent
|
16.4
|
-116.0
|
0.1
|
137.5
|
Invested capital, opening balance
|
1,975.9
|
1,753.2
|
1,719.7
|
1,786.0
|
Invested capital, ending balance
|
2,011.3
|
1,719.7
|
2,011.3
|
1,719.7
|
Average invested capital
|
1,993.6
|
1,736.5
|
1,865.5
|
1,752.9
|
Return on Invested Capital (RoIC)
|
0.8%
|
-6.7%
|
0.0%
|
7.8%
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
28
|
USDm
|
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
EBIT less Tax - Full year equivalent
|
16.4
|
-116.0
|
0.1
|
137.5
|
Profit from sale of vessels
|
-
|
-0.1
|
-
|
-1.1
|
Impairment losses and reversals on tangible assets
|
3.8
|
6.3
|
4.6
|
11.1
|
Provisions
|
-
|
10.3
|
-
|
18.5
|
EBIT less tax and impairment
|
20.2
|
-99.5
|
4.7
|
166.0
|
Average invested capital¹⁾
|
1,993.6
|
1,736.5
|
1,865.5
|
1,752.9
|
Average impairment ²⁾
|
42.2
|
39.8
|
42.3
|
41.5
|
Average invested capital adjusted for impairment
|
2,035.8
|
1,776.3
|
1,907.8
|
1,794.4
|
Adjusted RoIC
|
1.0%
|
-5.6%
|
0.2%
|
9.3%
|
¹⁾ Average invested capital is calculated as the
average of the opening and closing balance of invested capital.
|
||||
²⁾ Average impairment is calculated as the average of
the opening and closing balances of impairment charges on vessels and goodwill in the balance sheet.
|
31 December
|
31 December
|
|
USDm
|
2021
|
2020
|
Tangible and intangible fixed assets
|
1,960.9
|
1,748.4
|
Investments in joint ventures
|
1.5
|
1.6
|
Deferred tax asset
|
0.7
|
0.3
|
Bunkers
|
48.8
|
22.5
|
Accounts receivables ¹⁾
|
129.6
|
85.6
|
Assets held-for-sale
|
13.2
|
-
|
Non-current tax liability related to held over gains
|
-45.2
|
-44.9
|
Trade payables ²⁾
|
-79.0
|
-74.1
|
Provisions
|
-18.3
|
-18.3
|
Current tax liabilities
|
-0.9
|
-1.4
|
Invested capital
|
2,011.3
|
1,719.7
|
¹⁾ Accounts receivables includes Freight receivables,
Other receivables and Prepayments.
|
||
²⁾ Trade payables includes Trade payables and Other
liabilities.
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
29
|
31 December
|
31 December
|
|
USDm
|
2021
|
2020
|
Borrowings
|
1,148.4
|
853.3
|
Loan receivables
|
-4.6
|
-4.6
|
Cash and cash equivalents, including restricted cash
|
-171.7
|
-135.6
|
Net interest-bearing debt
|
972.1
|
713.1
|
31 December
|
31 December
|
|
USDm
|
2021
|
2020
|
Vessel values including newbuildings (broker values)
|
1,926.0
|
1,585.3
|
Total (value)
|
1,926.0
|
1,585.3
|
Borrowings ¹⁾
|
1,148.4
|
853.3
|
- Hereof debt regarding Land and buildings & Other plant and operating equipment
|
-5.6
|
-8.3
|
Committed CAPEX on newbuildings
|
39.9
|
100.6
|
Loan receivable
|
-4.6
|
-4.6
|
Cash and cash equivalents, including restricted cash
|
-171.7
|
-135.6
|
Total (loan)
|
1,006.4
|
805.4
|
Net Loan-to-value (LTV) ratio
|
52.3%
|
50.8%
|
¹⁾ Borrowings include 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 FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
30
|
31 December
|
31 December
|
|
USDm
|
2021
|
2020
|
Net Asset Value per share
|
||
Total vessel values including newbuildings (broker values)
|
1,926.0
|
1,585.3
|
Committed CAPEX on newbuildings
|
-39.9
|
-100.6
|
Land and buildings
|
4.8
|
7.1
|
Other plant and operating equipment
|
6.3
|
6.8
|
Investments in joint ventures
|
1.5
|
1.6
|
Loan receivables
|
4.6
|
4.6
|
Deferred tax asset
|
0.7
|
0.3
|
Bunkers
|
48.8
|
22.5
|
Freight receivables
|
84.0
|
58.6
|
Other receivables
|
40.0
|
24.9
|
Prepayments
|
5.6
|
2.2
|
Cash position
|
171.7
|
135.6
|
Borrowings ¹⁾
|
-1,148.4
|
-853.3
|
Trade payables
|
-35.3
|
-14.4
|
Current tax liabilities
|
-0.9
|
-1.4
|
Other liabilities
|
-43.7
|
-59.8
|
Provisions
|
-18.3
|
-18.3
|
Total Net Asset Value (NAV)
|
1,007.5
|
801.7
|
Total number of shares, end of period excluding treasury shares (million)
|
80.7
|
74.4
|
Total Net Asset Value per share (NAV/share)
|
12.5
|
10.8
|
¹⁾ Borrowings include long-term and short-term borrowings,
excluding capitalized loan costs.
|
31 December
|
31 December
|
|
USDm
|
2021
|
2020
|
Cash and cash equivalents, including restricted cash
|
171.7
|
135.6
|
Undrawn credit facilities and committed facilities incl. sale & leaseback financing transactions
|
38.2
|
132.2
|
Liquidity
|
209.9
|
267.8
|
USDm
|
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
|
Net cash flow from operating activities
|
12.7
|
20.2
|
47.9
|
235.8
|
Net cash flow from investing activities
|
-68.7
|
-36.7
|
-290.6
|
-119.8
|
Free cash flow
|
-56.0
|
-16.5
|
-242.7
|
116.0
|
TORM INTERIM RESULTS FOR THE FOURTH QUARTER AND TWELVE MONTHS ENDED 31 DECEMBER 2021
|
31
|