Interest bearing debt | Note 4 - Interest bearing debt As of September 30, 2019, DHT had interest bearing debt totaling $945.9 million (including the . Scheduled debt repayments (USD thousands) and margin above Libor Margin Q4 $ in thousands above Libor 2019 2020 2021 Thereafter Total ABN Amro Credit Facility 2.40% 8,344 33,378 33,378 369,505 444,605 Credit Agricole Credit Facility 2.19% 1,649 6,597 6,597 42,925 57,769 Danish Ship Finance Credit Facility 2.25% 1,300 39,000 40,300 Nordea Credit Facility* 2.40% 5,400 29,100 31,600 196,183 262,283 ABN Amro Revolving Credit Facility** 2.50% Convertible Senior Notes 32,860 125,000 157,860 Total 49,554 108,075 196,575 608,613 962,817 Unamortized upfront fees bank loans (7,352) Difference amortized cost/notional amount convertible note (9,615) Total interest bearing debt 945,851 *$25.0 mill. undrawn as of September 30, 2019. **$48.9 mill. available as of September 30, 2019. Quarterly reduction of $1.3 million. ABN Amro Credit Facility In April 2018 the Company entered into a credit facility with ABN Amro, Nordea, Credit Agricole, DNB, ING, Danish Ship Finance, SEB, DVB and Swedbank as lenders and DHT Holdings, Inc. as guarantor for the financing of eleven VLCCs and two newbuildings. Borrowings bear interest at a rate equal to Libor + 2.40% and the loan is repayable in quarterly installments of $8.3 million through Q2 2024 and a final payment of $286.1 with the last installment. The credit facility contains a covenant requiring that at all times the charter-free market value of the vessels that secure the credit facility be no less than 135% of borrowings. Also, DHT covenants that, throughout the term of the credit facility, DHT, on a consolidated basis, shall maintain: ● Value adjusted* tangible net worth of $300 million ● Value adjusted* tangible net worth shall be at least 25% of value adjusted total assets ● Unencumbered consolidated cash of at least the higher of (i) $30 million and (ii) 6% of our gross interest bearing debt * Value adjusted defined as an adjustment to reflect the difference between the carrying amount and the market valuations of the Company's vessels (as determined quarterly by an approved broker). Credit Agricole Credit Facility In June 2015 Samco Gamma Ltd and DHT Tiger Limited entered into a credit agreement with Credit Agricole for the financing of the Samco Scandinavia and the newbuilding DHT Tiger that was delivered in January 2017. In June 2016 t he Company made a voluntary prepayment of $5.0 million and the financing of the Samco Scandinavia is repayable with 30 quarterly installments of $0.97 million each. The $48.7million financing of DHT Tiger was drawn in 2016 in advance of the delivery of the DHT Tiger which took place in January 2017 and is . The loan bears interest at Libor plus a margin of 2.1875%. ● Value adjusted* tangible net worth of $200 million ● Value adjusted* tangible net worth shall be at least 25% of value adjusted total assets ● Unencumbered consolidated cash of at least the higher of (i) $20 million and (ii) 6% of our gross interest bearing debt * Value adjusted defined as an adjustment to reflect the difference between the carrying amount and the market valuations of the Company's vessels (as determined quarterly by an approved broker). Danish Ship Finance Credit Facility In November 2014 t he Company ● Value adjusted* tangible net worth of $300 million ● Value adjusted* tangible net worth shall be at least 25% of value adjusted total assets ● Unencumbered consolidated cash of at least the higher of (i) $30 million and (ii) 6% of our gross interest bearing debt * Nordea Credit Facility $204 million of the $300 million credit facility was borrowed during the second quarter of 2017 in connection with delivery of the nine VLCCs in water from BW. The final $96 million was borrowed in connection with the delivery of the two VLCC newbuildings from DSME in the second quarter of 2018. The credit facility is guaranteed by DHT Holdings, Inc., borrowings bear interest at a rate equal to Libor + 2.40%. Subsequent to the sale of the DHT Utah and DHT Utik and the delivery of DHT Stallion and DHT Colt in 2018, the current outstanding is repayable in quarterly installments of $5.4 million with a final payment of $156.3 million in the second quarter of 2023. The credit facility contains a covenant requiring that at all times the charter-free market value of the vessels that secure the credit facility be no less than 135% of borrowings. Also, DHT covenants that, throughout the term of the credit facility, DHT, on a consolidated basis, shall maintain: ● Value adjusted* tangible net worth of $300 million ● Value adjusted* tangible net worth shall be at least 25% of value adjusted total assets ● Unencumbered consolidated cash of at least the higher of (i) $30 million and (ii) 6% of our gross interest bearing debt * Value adjusted defined as an adjustment to reflect the difference between the carrying amount and the market valuations of the Company's vessels (as determined quarterly by an approved broker). In September 2018 t he Company ABN Amro Revolving Credit Facility In November 2016, t he Company t he Company t he Company ● Value adjusted* tangible net worth of $300 million ● Value adjusted* tangible net worth shall be at least 25% of value adjusted total assets ● Unencumbered consolidated cash of at least the higher of (i) $30 million and (ii) 6% of our gross interest bearing debt * Value adjusted defined as an adjustment to reflect the difference between the carrying amount and the market valuations of the Company's vessels (as determined quarterly by an approved broker). Interest rate swaps As of September 30, 2019, the Company has nine amortizing interest rate swaps totaling $385.6 million with maturity ranging from the second quarter 2023 to the third quarter 2023. The average fixed interest rate is 2.95%. As of September 30, 2019, the fair value of the derivative financial liability related to the swaps amounted to $18.6 million. Covenant compliance As of the date of the most recent compliance certificates submitted to the banks, t he Company is |