- CMBT Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
-
Insider
- Institutional
- Shorts
-
6-K Filing
Euronav (CMBT) 6-K2024 Q2 Current report (foreign)
Filed: 9 Aug 24, 4:28pm
CMB.TECH & Euronav | Financial Report 2024 |
2 |
CMB.TECH & Euronav | Financial Report 2024 |
3 |
CMB.TECH & Euronav | Financial Report 2024 |
4 |
Note | June 30, 2024 | December 31, 2023 | ||||||
ASSETS | ||||||||
Non-current assets | ||||||||
Vessels | 12 | 2,035,607 | 1,629,570 | |||||
Assets under construction | 12 | 678,498 | 106,513 | |||||
Right-of-use assets | 12 | 2,204 | 32,936 | |||||
Other tangible assets | 12 | 22,110 | 644 | |||||
Prepayments | 12 | 1,886 | — | |||||
Intangible assets | 13 | 16,661 | 14,194 | |||||
Receivables | 20 | 63,998 | 2,887 | |||||
Investments | 25 | 61,238 | 519 | |||||
Deferred tax assets | - | 5,604 | 280 | |||||
Total non-current assets | 2,887,806 | 1,787,543 | ||||||
CMB.TECH & Euronav | Financial Report 2024 |
5 |
Current assets | ||||||||
Inventory | 21 | 32,787 | 22,511 | |||||
Trade and other receivables | 22 | 280,985 | 307,111 | |||||
Current tax assets | - | 3,366 | 869 | |||||
Cash and cash equivalents | - | 343,899 | 429,370 | |||||
661,037 | 759,861 | |||||||
Non-current assets held for sale | 8 | 182,806 | 871,876 | |||||
Total current assets | 843,843 | 1,631,737 | ||||||
TOTAL ASSETS | 3,731,649 | 3,419,280 | ||||||
EQUITY and LIABILITIES | ||||||||
Equity | ||||||||
Share capital | - | 239,148 | 239,148 | |||||
Share premium | - | 631,397 | 1,466,529 | |||||
Translation reserve | 14 | (74) | 235 | |||||
Hedging reserve | 14 | 2,408 | 1,140 | |||||
Treasury shares | 14 | (284,508) | (157,595) | |||||
Retained earnings | - | 638,309 | 807,916 | |||||
Equity attributable to owners of the Company | 1,226,680 | 2,357,373 | ||||||
Non-current liabilities | ||||||||
Bank loans | 16 | 1,212,215 | 362,235 | |||||
Other notes | 16 | 198,551 | 198,219 | |||||
Other borrowings | 16 | 476,693 | 71,248 | |||||
Lease liabilities | 16 | 2,183 | 3,363 | |||||
Other payables | 17 | — | 146 | |||||
Employee benefits | - | 1,157 | 1,669 | |||||
Provisions | 23 | 125 | 274 | |||||
Deferred tax liabilities | - | 13 | — | |||||
Total non-current liabilities | 1,890,937 | 637,154 | ||||||
Current liabilities | ||||||||
Trade and other payables | 17 | 94,219 | 124,013 | |||||
Current tax liabilities | - | 7,110 | 4,768 | |||||
Bank loans | 16 | 405,261 | 166,124 | |||||
Other notes | 16 | 3,733 | 3,733 | |||||
Other borrowings | 16 | 100,480 | 92,298 | |||||
Lease liabilities | 16 | 2,919 | 33,493 | |||||
Provisions | 23 | 310 | 324 | |||||
Total current liabilities | 614,032 | 424,753 | ||||||
TOTAL EQUITY and LIABILITIES | 3,731,649 | 3,419,280 | ||||||
The accompanying notes on pages 13 to 51 are an integral part of these condensed interim financial statements | ||||||||
CMB.TECH & Euronav | Financial Report 2024 |
6 |
Note | 2024 | 2023 | ||||||
Jan. 1 - Jun. 30, 2024 | Jan. 1 - Jun. 30, 2023 | |||||||
Shipping income | ||||||||
Revenue | 9 | 492,377 | 688,116 | |||||
Gains on disposal of vessels/other tangible assets | 12 | 502,547 | 22,064 | |||||
Other operating income | 9 | 38,245 | 14,768 | |||||
Total shipping income | 1,033,169 | 724,948 | ||||||
Operating expenses | ||||||||
Raw materials and consumables | - | (1,678) | — | |||||
Voyage expenses and commissions | 10 | (85,903) | (71,545) | |||||
Vessel operating expenses | 10 | (100,013) | (118,017) | |||||
Charter hire expenses | - | (17) | (1,531) | |||||
Depreciation tangible assets | 12 | (80,529) | (111,109) | |||||
Depreciation intangible assets | 13 | (1,348) | (798) | |||||
General and administrative expenses | 10 | (36,287) | (26,749) | |||||
Total operating expenses | (305,775) | (329,749) | ||||||
RESULT FROM OPERATING ACTIVITIES | 727,394 | 395,199 | ||||||
Finance income | 11 | 23,416 | 23,505 | |||||
Finance expenses | 11 | (69,396) | (83,649) | |||||
Net finance expenses | (45,980) | (60,144) | ||||||
Share of profit (loss) of equity accounted investees (net of income tax) | 25 | 2,570 | (9) | |||||
PROFIT (LOSS) BEFORE INCOME TAX | 683,984 | 335,046 | ||||||
Income tax benefit (expense) | - | (4,364) | 1,820 | |||||
PROFIT (LOSS) FOR THE PERIOD | 679,620 | 336,866 | ||||||
Attributable to: | ||||||||
Owners of the company | 15 | 679,620 | 336,866 | |||||
Basic earnings per share | 15 | 3.43 | 1.67 | |||||
Diluted earnings per share | 15 | 3.43 | 1.67 | |||||
Weighted average number of shares (basic) | 15 | 197,886,375 | 201,828,035 | |||||
Weighted average number of shares (diluted) | 15 | 197,886,375 | 201,878,050 | |||||
The accompanying notes on pages 13 to 51 are an integral part of these condensed interim financial statements |
CMB.TECH & Euronav | Financial Report 2024 |
7 |
Note | 2024 | 2023 | ||||||
Jan. 1 - Jun. 30, 2024 | Jan. 1 - Jun. 30, 2023 | |||||||
Profit/(loss) for the period | 679,620 | 336,866 | ||||||
Other comprehensive income (expense), net of tax | ||||||||
Items that will never be reclassified to profit or loss: | ||||||||
Remeasurements of the defined benefit liability (asset) | - | 182 | — | |||||
Items that are or may be reclassified to profit or loss: | ||||||||
Foreign currency translation differences | - | (309) | 171 | |||||
Cash flow hedges - effective portion of changes in fair value | 14 | 1,268 | (1,666) | |||||
Equity-accounted investees - share of other comprehensive income | 25 | — | — | |||||
Other comprehensive income (expense), net of tax | 1,141 | (1,495) | ||||||
Total comprehensive income (expense) for the period | 680,761 | 335,371 | ||||||
Attributable to: | ||||||||
Owners of the company | 680,761 | 335,371 | ||||||
The accompanying notes on pages 13 to 51 are an integral part of these condensed interim financial statements | ||||||||
CMB.TECH & Euronav | Financial Report 2024 |
8 |
(in thousands of USD) | Note | Share capital | Share premium | Translation reserve | Hedging reserve | Treasury shares | Retained earnings | Total equity |
Balance at January 1, 2023 | 239,148 | 1,678,336 | (24) | 33,053 | (163,024) | 385,976 | 2,173,465 | |
Profit (loss) for the period | — | — | — | — | — | — | 336,866 | 336,866 |
Total other comprehensive income (expense) | — | — | — | 171 | (1,666) | — | — | (1,495) |
Total comprehensive income (expense) | — | — | 171 | (1,666) | — | 336,866 | 335,371 | |
Transactions with owners of the company | ||||||||
Dividends to equity holders | — | — | (211,807) | — | — | — | (157,684) | (369,491) |
Treasury shares delivered in respect of share-based payment plans | — | — | — | — | — | 1,501 | — | 1,501 |
Equity-settled share-based payment | — | — | — | — | — | — | (851) | (851) |
Total transactions with owners | — | (211,807) | — | — | 1,501 | (158,535) | (368,841) | |
Balance at June 30, 2023 | 239,148 | 1,466,529 | 147 | 31,387 | (161,523) | 564,307 | 2,139,995 |
CMB.TECH & Euronav | Financial Report 2024 |
9 |
Note | Share capital | Share premium | Translation reserve | Hedging reserve | Treasury shares | Retained earnings | Total equity | |
Balance at January 1, 2024 | 239,148 | 1,466,529 | 235 | 1,140 | (157,595) | 807,916 | 2,357,373 | |
Profit (loss) for the period | — | — | — | — | — | — | 679,620 | 679,620 |
Total other comprehensive income (expense) | 14 | — | — | (309) | 1,268 | — | 182 | 1,141 |
Total comprehensive income (expense) | — | — | (309) | 1,268 | — | 679,802 | 680,761 | |
Transactions with owners of the company | ||||||||
Business Combination | 24 | — | — | — | — | — | (796,970) | (796,970) |
Dividends to equity holders | 14 | — | (835,132) | — | — | — | (52,439) | (887,571) |
Treasury shares acquired | 14 | — | — | — | — | (126,913) | — | (126,913) |
Total transactions with owners | — | (835,132) | — | — | (126,913) | (849,409) | (1,811,454) | |
Balance at June 30, 2024 | 239,148 | 631,397 | (74) | 2,408 | (284,508) | 638,309 | 1,226,680 | |
The accompanying notes on pages 13 to 51 are an integral part of these condensed interim financial statements |
CMB.TECH & Euronav | Financial Report 2024 |
10 |
Note | 2024 | 2023 | ||||||
(in thousands of USD) | Jan. 1 - Jun. 30, 2024 | Jan. 1 - Jun. 30, 2023 | ||||||
Cash flows from operating activities | ||||||||
Profit (loss) for the period | 679,620 | 336,866 | ||||||
Adjustments for: | (392,766) | 148,027 | ||||||
Depreciation of tangible assets | 12 | 80,529 | 111,109 | |||||
Depreciation of intangible assets | 13 | 1,348 | 798 | |||||
Provisions | - | (163) | (149) | |||||
Income tax (benefits)/expenses | - | 4,364 | (1,820) | |||||
Share of profit of equity-accounted investees, net of tax | 25 | (2,570) | 9 | |||||
Net finance expense | 11 | 45,980 | 60,144 | |||||
(Gain)/loss on disposal of assets | 12 | (502,547) | (22,064) | |||||
(Gain)/loss on disposal of subsidiaries | 9 | (19,707) | — | |||||
Changes in working capital requirements | 12,767 | (33,886) | ||||||
Change in cash guarantees | - | (44,494) | (25) | |||||
Change in inventory | 21 | 757 | (1,615) | |||||
Change in receivables from contracts with customers | 22 | 45,353 | (21,652) | |||||
Change in accrued income | 22 | 3,770 | (10,809) | |||||
Change in deferred charges | 22 | 4,002 | (7,728) | |||||
Change in other receivables | 22 | 8,356 | (1,568) | |||||
Change in trade payables | 17 | 3,331 | 17,031 | |||||
Change in accrued payroll | 17 | (865) | 636 | |||||
Change in accrued expenses | 17 | (15,216) | (6,058) | |||||
Change in deferred income | 17 | 1,735 | (511) | |||||
Change in other payables | - | 6,038 | (736) | |||||
Change in provisions for employee benefits | - | — | (851) | |||||
Income taxes paid during the period | - | (4,253) | (6,268) | |||||
Interest paid | - | (42,489) | (56,001) | |||||
Interest received | - | 13,910 | 12,842 | |||||
Net cash from (used in) operating activities | 266,789 | 401,580 | ||||||
Acquisition of vessels and vessels under construction | 12 | (444,570) | (208,629) | |||||
Proceeds from the sale of vessels | 12 | 1,511,765 | 40,523 | |||||
Acquisition of other tangible assets | 12 | (3,077) | (511) | |||||
Acquisition of intangible assets | 13 | (386) | (42) | |||||
Proceeds from the sale of other (in)tangible assets | 12 | 2,000 | — | |||||
Net cash on deconsolidation / sale of subsidiaries | - | 822 | — | |||||
Investments in other companies | 20 | (45,000) | — | |||||
Net cash paid in business combinations and joint ventures | 24/25 | (1,149,886) | — |
CMB.TECH & Euronav | Financial Report 2024 |
11 |
Lease payments received from finance leases | - | 782 | 944 | |||||
Advances on proceeds from the sale of vessels | - | — | 27,500 | |||||
Net cash from (used in) investing activities | (127,550) | (140,215) | ||||||
(Purchase of) Proceeds from sale of treasury shares | 14 | (126,913) | 1,501 | |||||
Proceeds from new borrowings | 16 | 1,365,022 | 746,013 | |||||
Repayment of borrowings | 16 | (206,701) | (402,652) | |||||
Repayment of lease liabilities | 16 | (32,291) | (11,586) | |||||
Repayment of commercial paper | 16 | (213,545) | (220,157) | |||||
Repayment of sale and leaseback | 16 | (100,980) | (41,907) | |||||
Transaction costs related to issue of loans and borrowings | 16 | (4,477) | (3,919) | |||||
Dividends paid | 14 | (903,331) | (346,671) | |||||
Net cash from (used in) financing activities | (223,216) | (279,378) | ||||||
Net increase (decrease) in cash and cash equivalents | (83,977) | (18,013) | ||||||
Net cash and cash equivalents at the beginning of the period | - | 429,370 | 179,929 | |||||
Effect of changes in exchange rates | - | (1,494) | 2,616 | |||||
Net cash and cash equivalents at the end of the period | - | 343,899 | 164,532 | |||||
of which restricted cash | - | — | — | |||||
The accompanying notes on pages 13 to 51 are an integral part of these condensed interim financial statements |
CMB.TECH & Euronav | Financial Report 2024 |
12 |
Note 1 - Reporting entity |
Note 2 - Basis of preparation |
Note 3 - Use of judgements and estimates |
Note 4 - Changes in significant accounting policies |
Note 5 - Changes in consolidation scope |
Note 6 - Significant events |
Note 7 - Segment reporting |
Note 8 - Assets held for sale and discontinued operations |
Note 9 - Revenue and other operating income |
Note 10 - Expenses for shipping activities |
Note 11 - Net finance expenses |
Note 12 - Property, plant and equipment |
Note 13 - Intangible assets |
Note 14 - Equity |
Note 15 - Earnings per share |
Note 16 - Interest-bearing loans and borrowings |
Note 17 - Trade and other payables |
Note 18 - Financial instruments |
Note 19 - Deferred tax assets and liabilities |
Note 20 - Non-current receivables |
Note 21 - Bunker inventory |
Note 22 - Trade and other receivables |
Note 23 - Provisions and contingencies |
Note 24 - Business Combination |
Note 25 - Investments |
Note 26 - Subsequent events |
Note 27 - Standards issued but not yet effective |
Note 28 - Statement on the true and fair view of the consolidated financial statements and the fair overview of the management report |
CMB.TECH & Euronav | Financial Report 2024 |
13 |
CMB.TECH & Euronav | Financial Report 2024 |
14 |
CMB.TECH & Euronav | Financial Report 2024 |
15 |
CMB.TECH & Euronav | Financial Report 2024 |
16 |
CMB.TECH & Euronav | Financial Report 2024 |
17 |
CMB.TECH & Euronav | Financial Report 2024 |
18 |
June 30, 2024 | ||||||||||
Marine | H2 Infra | Industry | Less: Eliminations | Total | ||||||
Euronav | Bocimar | Delphis | Bochem | Windcat | Other | |||||
Revenue | 425,189 | 29,881 | 9,011 | 10,683 | 17,060 | 553 | — | — | — | 492,377 |
Profit (loss) before income tax | 671,532 | 4,154 | 17,236 | 2,142 | (618) | (9,972) | (1,987) | 1,497 | — | 683,984 |
Non-current assets | 3,343,616 | 631,928 | 141,309 | 195,559 | 207,206 | 32,668 | 15,518 | 7,039 | (1,687,038) | 2,887,806 |
Current assets | 1,013,501 | 14,710 | 41,802 | 8,504 | 15,532 | 487,207 | 1,720 | 20,335 | (759,467) | 843,843 |
TOTAL ASSETS | 4,357,117 | 646,638 | 183,111 | 204,063 | 222,738 | 519,875 | 17,238 | 27,374 | (2,446,505) | 3,731,649 |
Equity | 2,342,432 | (547) | 63,668 | 3,155 | 26,891 | 248,120 | 11,556 | 16,733 | (1,485,328) | 1,226,680 |
Non-current liabilities | 1,424,560 | 318,117 | 91,894 | 125,997 | 123,467 | 8,009 | 171 | 422 | (201,700) | 1,890,937 |
Current liabilities | 590,125 | 329,068 | 27,549 | 74,911 | 72,380 | 263,746 | 5,511 | 10,219 | (759,477) | 614,032 |
TOTAL LIABILITIES | 4,357,117 | 646,638 | 183,111 | 204,063 | 222,738 | 519,875 | 17,238 | 27,374 | (2,446,505) | 3,731,649 |
19 |
June 30, 2023 | |||
Marine | Less: Eliminations | Total | |
Euronav | |||
Revenue | 688,116 | — | 688,116 |
Profit (loss) before income tax | 335,046 | — | 335,046 |
December 31, 2023 | |||
Marine | Less: Eliminations | Total | |
Euronav | |||
Non-current assets | 1,787,543 | — | 1,787,543 |
Current assets | 1,631,737 | — | 1,631,737 |
TOTAL ASSETS | 3,419,280 | — | 3,419,280 |
Equity | 2,357,373 | — | 2,357,373 |
Non-current liabilities | 637,154 | — | 637,154 |
Current liabilities | 424,753 | — | 424,753 |
TOTAL LIABILITIES | 3,419,280 | — | 3,419,280 |
CMB.TECH & Euronav | Financial Report 2024 |
20 |
CMB.TECH & Euronav | Financial Report 2024 |
21 |
June 30, 2024 | June 30, 2023 | |||||||||||||
Marine | H2 INFRA | H2 INDUSTRY | Less: Eliminations | Total | Marine | Less: Eliminations | Total | |||||||
Euronav | Bocimar | Delphis | Bochem | Windcat | Other | Total | Euronav | |||||||
Pool Revenue | 113,125 | — | — | 8,889 | — | — | 122,014 | — | — | — | 122,014 | 362,745 | — | 362,745 |
Spot Voyages | 219,780 | 29,705 | — | — | — | — | 249,485 | — | — | — | 249,485 | 243,381 | — | 243,381 |
Revenue from contracts with customers | 332,905 | 29,705 | — | 8,889 | — | — | 371,499 | — | — | — | 371,499 | 606,126 | — | 606,126 |
Time Charters | 92,284 | 176 | 9,011 | 1,794 | 17,060 | 553 | 120,878 | — | — | — | 120,878 | 81,990 | — | 81,990 |
Lease income | 92,284 | 176 | 9,011 | 1,794 | 17,060 | 553 | 120,878 | — | — | — | 120,878 | 81,990 | — | 81,990 |
Total revenue | 425,189 | 29,881 | 9,011 | 10,683 | 17,060 | 553 | 492,377 | — | — | — | 492,377 | 688,116 | — | 688,116 |
Other income | 35,774 | 1,130 | 263 | — | — | 754 | 37,921 | 362 | 841 | (879) | 38,245 | 14,768 | — | 14,768 |
CMB.TECH & Euronav | Financial Report 2024 |
22 |
For the six month period ended | ||||||
(in thousands of USD) | June 30, 2024 | June 30, 2023 | ||||
Commissions paid | (9,158) | (8,363) | ||||
Bunkers | (59,270) | (50,720) | ||||
Other voyage related expenses | (17,475) | (12,462) | ||||
Total voyage expenses and commissions | (85,903) | (71,545) | ||||
For the six month period ended | ||||||
(in thousands of USD) | June 30, 2024 | June 30, 2023 | ||||
Operating expenses | (92,813) | (107,614) | ||||
Insurance | (7,200) | (10,403) | ||||
Total vessel operating expenses | (100,013) | (118,017) | ||||
CMB.TECH & Euronav | Financial Report 2024 |
23 |
For the six month period ended | |||||||
(in thousands of USD) | June 30, 2024 | June 30, 2023 | |||||
Wages and salaries | (7,332) | (3,849) | |||||
Social security costs | (1,603) | (512) | |||||
Equity-settled share-based payments | — | 851 | |||||
Activated costs | 358 | — | |||||
Other employee benefits | (750) | (570) | |||||
Employee benefits | (9,327) | (4,080) | |||||
Administrative expenses | (25,780) | (21,031) | |||||
Tonnage Tax | (866) | (1,766) | |||||
Claims | (477) | (20) | |||||
Provisions | 163 | 148 | |||||
Total general and administrative expenses | (36,287) | (26,749) | |||||
CMB.TECH & Euronav | Financial Report 2024 |
24 |
For the six month period ended | |||||
(in thousands of USD) | June 30, 2024 | June 30, 2023 | |||
Interest income | 13,292 | 10,945 | |||
Change in fair value of fuel derivatives recognized in P&L | — | 3,210 | |||
Foreign exchange gains | 10,124 | 9,350 | |||
Finance income | 23,416 | 23,505 | |||
Interest expense on financial liabilities measured at amortized cost | (53,869) | (61,058) | |||
Interest leasing | (198) | (438) | |||
Change in fair value of fuel derivatives recognized in P&L | — | (6,445) | |||
Fair value adjustment on interest rate swaps | — | 137 | |||
Other financial charges | (5,111) | (5,394) | |||
Foreign exchange losses | (10,218) | (10,451) | |||
Finance expense | (69,396) | (83,649) | |||
Net finance expense recognized in profit or loss | (45,980) | (60,144) | |||
CMB.TECH & Euronav | Financial Report 2024 |
25 |
(in thousands of USD) | Note | Vessels | Vessels under construction | Right-of- use assets | Other tangible assets | Pre- payments | Total PPE |
At January 1, 2024 | |||||||
Cost | — | 3,265,939 | 106,513 | 56,241 | 4,717 | — | 3,433,410 |
Depreciation & impairment losses | — | (1,636,369) | — | (23,304) | (4,072) | — | (1,663,745) |
Net carrying amount | 1,629,570 | 106,513 | 32,937 | 645 | — | 1,769,665 | |
Acquisitions | — | 41,582 | 402,988 | — | 1,243 | 1,834 | 447,647 |
Acquisitions through business combinations | 24 | 425,564 | 477,565 | 1,431 | 22,219 | 670 | 927,449 |
Disposals and cancellations | — | (108,749) | — | (30,000) | — | (595) | (139,344) |
Depreciation charges | — | (77,916) | — | (955) | (1,658) | — | (80,529) |
Transfer to assets held for sale | 8 | (182,806) | — | — | — | — | (182,806) |
Transfers | — | 308,470 | (308,470) | — | — | — | — |
Exit from the consolidation scope | — | — | (1,184) | (137) | — | (1,321) | |
Translation differences | — | (108) | (98) | (25) | (202) | (23) | (456) |
Balance at June 30, 2024 | 2,035,607 | 678,498 | 2,204 | 22,110 | 1,886 | 2,740,305 | |
At June 30, 2024 | |||||||
Cost | — | 3,528,029 | 678,498 | 5,340 | 30,180 | 1,886 | 4,243,933 |
Depreciation & impairment losses | — | (1,492,422) | — | (3,136) | (8,070) | — | (1,503,628) |
Net carrying amount | 2,035,607 | 678,498 | 2,204 | 22,110 | 1,886 | 2,740,305 |
CMB.TECH & Euronav | Financial Report 2024 |
26 |
(in thousands of USD) | Note | Sale price | Book Value | Gain | Loss |
Cap Charles - Sale | — | 40,523 | 18,459 | 22,064 | — |
At June 30, 2023 | 40,523 | 18,459 | 22,064 | — | |
Sale price | Book Value | Gain | Loss | ||
Alice - Sale | — | 85,965.6 | 61,626 | 24,340 | — |
Anne - Sale | — | 86,275.4 | 62,820 | 23,455 | — |
Aquitaine - Sale | — | 90,268 | 58,657 | 31,611 | — |
Dominica - Sale | — | 82,685 | 52,826 | 29,859 | — |
Desirade - Sale | — | 85,965 | 56,071 | 29,894 | — |
Alboran - Sale | — | 86,418 | 56,362 | 30,056 | — |
Aral - Sale | — | 86,472 | 56,445 | 30,027 | — |
Andaman - Sale | — | 86,976 | 56,636 | 30,340 | — |
Hatteras - Sale | — | 90,310 | 59,368 | 30,942 | — |
Delos - Sale | — | 112,888 | 83,611 | 29,277 | — |
Doris - Sale | — | 113,010 | 84,438 | 28,572 | — |
Derius - Sale | — | 104,627 | 81,458 | 23,169 | — |
Camus - Sale | — | 123,420 | 92,228 | 31,192 | — |
Oceania - Sale | — | 43,120 | 8,294 | 34,826 | — |
Noble - Sale | — | 53,955 | 25,716 | 28,239 | — |
Nectar - Sale | — | 53,955 | 23,873 | 30,082 | — |
Newton - Sale | — | 53,955 | 33,285 | 20,670 | — |
CMA CGM Baikal - Sale | 71,500 | 55,879 | 15,621 | — | |
Corporate - Sale | 2,000 | 1,625 | 375 | — | |
At June 30, 2024 | 1,513,765 | 1,011,218 | 502,547 | — | |
CMB.TECH & Euronav | Financial Report 2024 |
27 |
CMB.TECH & Euronav | Financial Report 2024 |
28 |
(in thousands of USD) | Total | 2024 | 2025 | 2026 | 2027 | ||||||
Commitments in respect of: | |||||||||||
Tankers | 755,340 | 129,340 | 95,370 | 463,310 | 67,320 | ||||||
Dry bulk vessels | 1,316,062 | 311,773 | — | 573,421 | — | 355,518 | — | 75,350 | |||
Container vessels | 143,373 | 90,802 | 15,009 | 37,562 | — | ||||||
Chemical tankers | 214,272 | 68,972 | 47,200 | 98,100 | — | ||||||
CSOVs | 264,725 | 35,646 | 143,853 | 60,499 | 24,728 | ||||||
Total | 2,693,772 | 636,533 | 874,853 | 1,014,989 | 167,398 | ||||||
CMB.TECH & Euronav | Financial Report 2024 |
29 |
(in thousands USD) | Note | Customer contracts | Other intangible assets | Total intangible assets | |||
At January 1, 2024 | |||||||
Cost | - | 16,569 | 1,267 | 17,836 | |||
Depreciation | - | (2,469) | (1,173) | (3,642) | |||
Net carrying amount | 14,100 | 94 | 14,194 | ||||
Acquisitions | - | — | 386 | 386 | |||
Acquisitions through business combinations | 24 | — | 3,538 | 3,538 | |||
Depreciation charges | - | (776) | (572) | (1,348) | |||
Exit from the consolidation scope | - | — | (67) | (67) | |||
Translation differences | - | — | (42) | (42) | |||
Balance at June 30, 2024 | 13,324 | 3,337 | 16,661 | ||||
At June 30, 2024 | |||||||
Cost | - | 16,569 | 6,222 | 22,791 | |||
Depreciation & impairment losses | - | (3,245) | (2,885) | (6,130) | |||
Net carrying amount | 13,324 | 3,337 | 16,661 |
CMB.TECH & Euronav | Financial Report 2024 |
30 |
June 30, 2024 | ||||||
(in thousands of USD) | Notional Value | Fair Value - Assets | Fair Value - Liabilities | Change recognized in OCI | ||
Interest rate swaps | ||||||
USD 150.0 million facility | 87,090 | 2,408 | — | 1,268 | ||
June 30, 2023 | ||||||
(in thousands of USD) | Notional Value | Fair Value - Assets | Fair Value - Liabilities | Change recognized in OCI | ||
Interest rate swaps | ||||||
USD 173.6 million facility - Cap Quebec and Cap Pembroke | 53,511 | 1,807 | — | 22 | ||
USD 173.6 million facility - Cap Corpus Christi and Cap Port Arthur | 56,838 | 4,689 | — | (503) | ||
USD 713.0 million facility | 216,889 | 15,557 | — | (2,199) | ||
USD 73.45 million facility | 68,859 | 5,477 | — | 13 | ||
USD 150.0 million facility | 100,013 | 3,049 | 254 | 547 | ||
USD 447.0 million facility - part USD 140.0 million term loan | 70,000 | 1,039 | 64 | 901 | ||
Fx swaps | ||||||
Fx Euro hedges | 31,000 | 671 | 78 | (447) | ||
CMB.TECH & Euronav | Financial Report 2024 |
31 |
CMB.TECH & Euronav | Financial Report 2024 |
32 |
CMB.TECH & Euronav | Financial Report 2024 |
33 |
For the six month period ended | ||||||
June 30, 2024 | June 30, 2023 | |||||
Result for the period (in USD) | 679,620,307 | 336,866,321 | ||||
Weighted average number of ordinary shares | 197,886,375 | 201,828,035 | ||||
Basic earnings per share (in USD) | 3.43 | 1.67 |
(in shares) | Shares issued | Treasury shares | Shares outstanding | Weighted number of shares | |
On issue at January 1, 2024 | 220,024,713 | 17,790,716 | 202,233,997 | 202,233,997 | |
Issuance of shares | — | — | — | — | |
Purchases of treasury shares | — | 8,017,162 | (8,017,162) | (4,347,622) | |
Withdrawal of treasury shares | — | — | — | — | |
Transfer of treasury shares | — | — | — | — | |
On issue at June 30, 2024 | 220,024,713 | 25,807,878 | 194,216,835 | 197,886,375 | |
(in shares) | June 30, 2024 | June 30, 2023 | ||||
Weighted average of ordinary shares outstanding (basic) | 197,886,375 | 201,828,035 | ||||
Effect of share-based payment arrangements | — | 50,015 | ||||
Weighted average number of ordinary shares (diluted) | 197,886,375 | 201,878,050 |
CMB.TECH & Euronav | Financial Report 2024 |
34 |
(in thousands of USD) | Note | Bank loans | Other Notes | Lease liabilities | Other borrowings | Total |
More than 5 years | — | 30,203 | — | 206 | 52,337 | 82,746 |
Between 1 and 5 years | — | 332,032 | 198,219 | 3,157 | 18,911 | 552,319 |
More than 1 year | 362,235 | 198,219 | 3,363 | 71,248 | 635,065 | |
Less than 1 year | — | 166,124 | 3,733 | 33,493 | 92,298 | 295,648 |
At January 1, 2024 | 528,359 | 201,952 | 36,856 | 163,546 | 930,713 | |
New loans | — | 960,666 | — | — | 404,356 | 1,365,022 |
Scheduled repayments | — | (101,701) | — | (32,092) | (220,500) | (354,293) |
Early repayments | — | (105,000) | — | — | — | (105,000) |
Acquisitions through business combinations | 24 | 332,529 | — | 1,500 | 234,491 | 568,520 |
Other changes | — | 4,267 | 332 | — | (2,072) | 2,527 |
Exit from the consolidation scope | — | — | — | (1,137) | — | (1,137) |
Translation differences | — | (1,644) | — | (25) | (2,648) | (4,317) |
Balance at June 30, 2024 | 1,617,476 | 202,284 | 5,102 | 577,173 | 2,402,035 | |
More than 5 years | — | 252,468 | — | 282 | 392,253 | 645,003 |
Between 1 and 5 years | — | 959,747 | 198,551 | 1,901 | 84,440 | 1,244,639 |
More than 1 year | 1,212,215 | 198,551 | 2,183 | 476,693 | 1,889,642 | |
Less than 1 year | — | 405,261 | 3,733 | 2,919 | 100,480 | 512,393 |
Balance at June 30, 2024 | 1,617,476 | 202,284 | 5,102 | 577,173 | 2,402,035 | |
CMB.TECH & Euronav | Financial Report 2024 |
35 |
(in thousands of USD) | June 30, 2024 | December 31, 2023 | |||||||
Cur r. | Nominal interest rate | Year of mat. | Facility size | Drawn | Carrying value | Facility size | Drawn | Carrying value | |
Unsecured Revolving loan 80.0M | EUR | SOFR + CAS + 1.45% | 2026 | 85,000 | 85,000 | 85,149 | 88,400 | — | (66) |
Secured FSO loan 150M | USD | SOFR + 2.15% | 2030 | 116,120 | 116,120 | 115,195 | 124,809 | 124,809 | 123,728 |
Secured vessels loan Refi - Revolving facility 932M* | USD | SOFR + 2.30% - 2.90% | 2028 | 932,432 | 778,681 | 772,381 | 725,000 | — | (8,398) |
Secured vessels loan Refi - Transition facility 293M | USD | SOFR + 2.30% - 2.90% | 2025 | 293,415 | 293,415 | 291,258 | 368,225 | 368,225 | 365,662 |
Secured vessels loan Refi - Newbuild facility 190M | USD | SOFR + 2.30% - 2.90% | 2028 | — | — | — | 47,500 | 47,500 | 47,433 |
Credit Line Belfius Windcat EUR 1.25M | EUR | SOFR + 1.83% | — | 1,338 | 1,338 | 1,338 | — | — | — |
Credit Line KBC Windcat EUR 1.25M | EUR | SOFR + 2.40% | — | 1,338 | 1,338 | 1,338 | — | — | — |
Loan BNPPF 100M | EUR | Euribor + 1.00% | 2037 | 107,197 | 57,449 | 57,449 | — | — | — |
Loan CEXIM I 152M | USD | SOFR + 2.06% | 2036 | 151,993 | 44,811 | 43,983 | — | — | — |
Loan CEXIM II 280M | USD | SOFR + 1.80% | 2035 | 279,910 | 175,077 | 171,060 | — | — | — |
Loan CEXIM III 224M | USD | SOFR + 2.06% | 2038 | 224,000 | — | — | — | — | — |
Loan KBC/Belfius Windcat EUR 78M | EUR | Euribor + 3.25% | 2027 | 83,481 | 44,229 | 43,883 | — | — | — |
Loan SocGen EUR 50M | EUR | Euribor + 1.00% | 2037 | 53,646 | 25,439 | 25,439 | — | — | — |
Loan SocGen EUR 8.8M | EUR | Euribor + 1.10% | 2033 | 8,949 | 8,949 | 9,003 | — | — | — |
Total interest-bearing bank loans | 2,338,819 | 1,631,847 | 1,617,476 | 1,353,934 | 540,534 | 528,359 | |||
CMB.TECH & Euronav | Financial Report 2024 |
36 |
(in thousands of USD) | June 30, 2024 | December 31, 2023 | |||||||
Curr. | Nominal interest rate | Year of mat. | Facility size | Drawn | Carrying value | Facility size | Drawn | Carrying value | |
Unsecured notes | USD | 6.25% | 2026 | 200,000 | 200,000 | 202,284 | 200,000 | 200,000 | 201,952 |
Total other notes | 200,000 | 200,000 | 202,284 | 200,000 | 200,000 | 201,952 | |||
CMB.TECH & Euronav | Financial Report 2024 |
37 |
(in thousands of USD) | June 30, 2024 | December 31, 2023 |
Less than one year | 19,841 | 4,547 |
Between one and five years | 85,406 | 19,130 |
More than five years | 395,308 | 52,828 |
Total future lease payables | 500,555 | 76,505 |
CMB.TECH & Euronav | Financial Report 2024 |
38 |
(in thousands of USD) | June 30, 2024 | December 31, 2023 | ||||
Derivatives | — | 146 | ||||
Total non-current other payables | — | 146 | ||||
Trade payables | 40,495 | 42,032 | ||||
Accrued expenses | 28,610 | 43,898 | ||||
Accrued payroll | 1,890 | 2,724 | ||||
Dividends payable | 541 | 16,301 | ||||
Deferred income | 22,500 | 17,355 | ||||
Other payables | 183 | 1,703 | ||||
Total current trade and other payables | 94,219 | 124,013 | ||||
CMB.TECH & Euronav | Financial Report 2024 |
39 |
Carrying amount | Fair value | |||||||||||
(in thousands of USD) | Note | Fair value - Hedging instruments | Financial assets at amortized cost | Other financial liabilities | Total | Level 1 | Level 2 | Level 3 | Total | |||
December 31, 2023 | ||||||||||||
Financial assets measured at fair value | ||||||||||||
Forward exchange contracts | 22 | 1,515 | — | — | 1,515 | — | 1,515 | — | 1,515 | |||
Interest rate swaps | 20-22 | 1,286 | — | — | 1,286 | — | 1,286 | — | 1,286 | |||
2,801 | — | — | 2,801 | |||||||||
Financial assets not measured at fair value | ||||||||||||
Non-current receivables | 20 | — | 1,624 | — | 1,624 | — | — | 1,535 | 1,535 | |||
Lease receivables | 20 | — | 2,854 | — | 2,854 | — | 2,268 | — | 2,268 | |||
Trade and other receivables * | 22 | — | 279,775 | — | 279,775 | — | — | — | — | |||
Cash and cash equivalents | — | — | 429,370 | — | 429,370 | — | — | — | — | |||
— | 713,623 | — | 713,623 |
CMB.TECH & Euronav | Financial Report 2024 |
40 |
Financial liabilities measured at fair value | ||||||||||||
Interest rate swaps | 17 | 146 | — | — | 146 | — | 146 | — | 146 | |||
146 | — | — | 146 | |||||||||
Financial liabilities not measured at fair value | ||||||||||||
Secured bank loans | 16 | — | — | 528,359 | 528,359 | — | 540,096 | — | 540,096 | |||
Unsecured other notes | 16 | — | — | 201,952 | 201,952 | 196,563 | — | — | 196,563 | |||
Other borrowings | 16 | — | — | 163,546 | 163,546 | — | 164,261 | — | 164,261 | |||
Lease liabilities | 16 | — | — | 36,856 | 36,856 | — | 33,359 | — | 33,359 | |||
Trade and other payables * | 17 | — | — | 106,613 | 106,613 | — | — | — | — | |||
— | — | 1,037,326 | 1,037,326 |
CMB.TECH & Euronav | Financial Report 2024 |
41 |
Carrying amount | Fair value | |||||||||||||
(in thousands of USD) | Note | Fair value - Hedging instruments | Financial assets at amortized cost | Other financial liabilities | Total | Level 1 | Level 2 | Level 3 | Total | |||||
June 30, 2024 | ||||||||||||||
Financial assets measured at fair value | ||||||||||||||
Interest rate swaps | 20-22 | 2,408 | — | — | 2,408 | — | 2,408 | — | 2,408 | |||||
2,408 | — | — | 2,408 | |||||||||||
Financial assets not measured at fair value | ||||||||||||||
Non-current receivables | 20 | — | 62,660 | — | 62,660 | — | — | 62,660 | 62,660 | |||||
Lease receivables | 20 | — | 2,072 | — | 2,072 | — | 1,609 | — | 1,609 | |||||
Trade and other receivables * | 22 | — | 239,456 | — | 239,456 | — | — | — | — | |||||
Cash and cash equivalents | — | — | 343,899 | — | 343,899 | — | — | — | — | |||||
— | 648,087 | — | 648,087 | |||||||||||
Financial liabilities measured at fair value | ||||||||||||||
Forward exchange contracts | 16 | 299 | — | — | 299 | — | 299 | — | 299 | |||||
299 | — | — | 299 | |||||||||||
Financial liabilities not measured at fair value | ||||||||||||||
Secured bank loans | 16 | — | — | 1,532,476 | 1,532,476 | — | 1,555,592 | — | 1,555,592 | |||||
Unsecured bank loans | 16 | — | — | 85,000 | 85,000 | — | 85,149 | — | 85,149 | |||||
Unsecured other notes | 16 | — | — | 202,284 | 202,284 | 197,785 | — | — | 197,785 | |||||
Other borrowings | 16 | — | — | 577,173 | 577,173 | — | 571,142 | — | 571,142 | |||||
Lease liabilities | 16 | — | — | 5,102 | 5,102 | — | 4,554 | — | 4,554 | |||||
Trade and other payables * | 17 | — | — | 71,649 | 71,649 | — | — | — | — | |||||
— | — | 2,473,684 | 2,473,684 | |||||||||||
CMB.TECH & Euronav | Financial Report 2024 |
42 |
Financial instruments measured at fair value | |||||||
Type | Valuation Techniques | Significant unobservable inputs | |||||
Forward exchange contracts | Forward pricing: the fair value is determined using quoted forward exchange rates at the reporting date and present value calculations based on high credit quality yield curve in the respective currencies. | Not applicable | |||||
Interest rate swaps | Swap models: the fair value is calculated as the present value of the estimated future cash flows. Estimates of future floating-rate cash flows are based on quoted swap rates, futures prices and interbank borrowing rates. | Not applicable | |||||
Commodity derivatives | Fair value is determined based on the present value of the quoted forward price. | Not applicable | |||||
Financial instruments not measured at fair value | |||||||
Type | Valuation Techniques | Significant unobservable inputs | |||||
Non-current receivables (consisting primarily of shareholders' loans) | Discounted cash flow | Discount rate and forecasted cash flows | |||||
Lease receivables | Discounted cash flow | Discount rate | |||||
Other financial liabilities (consisting of secured and unsecured bank loans and lease liabilities) | Discounted cash flow | Discount rate | |||||
Other financial notes (consisting of unsecured notes) | List price | Not applicable | |||||
CMB.TECH & Euronav | Financial Report 2024 |
43 |
Contractual cash flows December 31, 2023 | ||||||||||
(in thousands of USD) | Note | Carrying Amount | Total | Less than 1 year | Between 1 and 5 years | More than 5 years | ||||
Non derivative financial liabilities | ||||||||||
Bank loans and other notes | 16 | 730,311 | 837,126 | 217,328 | 587,681 | 32,117 | ||||
Other borrowings | 16 | 163,546 | 214,641 | 99,058 | 40,363 | 75,220 | ||||
Lease liabilities | 16 | 36,856 | 37,732 | 33,806 | 3,651 | 276 | ||||
Current trade and other payables * | 17 | 106,613 | 106,613 | 106,613 | — | — | ||||
1,037,326 | 1,196,112 | 456,805 | 631,694 | 107,613 | ||||||
Derivative financial liabilities | ||||||||||
Interest rate swaps | 17 | 146 | (9) | (876) | 797 | 70 | ||||
146 | (9) | (876) | 797 | 70 | ||||||
CMB.TECH & Euronav | Financial Report 2024 |
44 |
Contractual cash flows June 30, 2024 | ||||||||||
(in thousands of USD) | Carrying Amount | Total | Less than 1 year | Between 1 and 5 years | More than 5 years | |||||
Non derivative financial liabilities | ||||||||||
Bank loans and other notes | 16 | 1,819,760 | 2,164,574 | 649,802 | 1,214,901 | 299,870 | ||||
Other borrowings | 16 | 577,173 | 810,706 | 134,888 | 186,643 | 489,175 | ||||
Lease liabilities | 16 | 5,102 | 5,635 | 3,075 | 2,214 | 346 | ||||
Current trade and other payables * | 17 | 71,649 | 71,649 | 71,649 | — | — | ||||
2,473,684 | 3,052,564 | 859,414 | 1,403,758 | 789,391 | ||||||
Derivative financial liabilities | ||||||||||
Interest rate swaps | 17 | — | 719 | (148) | 860 | 7 | ||||
— | 719 | (148) | 860 | 7 |
CMB.TECH & Euronav | Financial Report 2024 |
45 |
(in thousands of USD) | June 30, 2024 | December 31, 2023 | ||
Shareholders loans to joint ventures | 11,805 | 2 | ||
Derivatives | 1,008 | — | ||
Cash guarantees and deposits | 46,173 | 1,616 | ||
Other non-current receivables | 4,682 | 6 | ||
Lease receivables | 330 | 1,263 | ||
Total non-current receivables | 63,998 | 2,887 | ||
CMB.TECH & Euronav | Financial Report 2024 |
46 |
(in thousands of USD) | June 30, 2024 | December 31, 2023 | ||||
Receivable from contracts with customers | 137,854 | 88,544 | ||||
Receivable from contracts with customers - TI Pool | 87,115 | 169,339 | ||||
Accrued income | 12,877 | 13,706 | ||||
Accrued interest | 835 | 1352 | ||||
Deferred charges | 35,426 | 17,601 | ||||
Deferred fulfillment costs | 705 | 2,278 | ||||
Other receivables | 3,030 | 11,414 | ||||
Lease receivables | 1,742 | 1,591 | ||||
Derivatives | 1,401 | 1,286 | ||||
Total trade and other receivables | 280,985 | 307,111 | ||||
CMB.TECH & Euronav | Financial Report 2024 |
47 |
(in thousands of USD) | Note | Onerous contract | Total | ||
At January 1, 2024 | 598 | 598 | |||
Provisions used during the year | - | (163) | (163) | ||
Balance at June 30, 2024 | 435 | 435 | |||
Non-current | - | 125 | 125 | ||
Current | - | 310 | 310 | ||
Total | 435 | 435 | |||
CMB.TECH & Euronav | Financial Report 2024 |
48 |
(in thousands of USD) | Note | ||||
Vessels | 12 | 425,564 | |||
Assets under construction | 12 | 478,235 | |||
Other tangible assets | 12 | 23,650 | |||
Intangible assets | 13 | 3,538 | |||
Investments in equity accounted investees | 25 | 12,399 | |||
Receivables | - | 16,514 | |||
Deferred tax assets | - | 5,414 | |||
Current assets | - | 57,128 | |||
Cash and cash equivalents | - | 4,176 | |||
LT loans and borrowings | - | (532,439) | |||
Provisions | - | (111) | |||
Current liabilities | - | (138,038) | |||
Total identifiable net assets acquired | 356,030 | ||||
(in thousands of USD) | |||||
Consideration transferred | - | 1,153,000 | |||
Total identifiable net assets acquired | - | 356,030 | |||
796,970 |
CMB.TECH & Euronav | Financial Report 2024 |
49 |
(in thousands of USD) | June 30, 2024 | December 31, 2023 | ||||
Assets | ||||||
Interest in joint ventures | 16,237 | 518 | ||||
TOTAL ASSETS | 16,237 | 518 | ||||
ASSET | ||||
(in thousands of USD) | Investments in equity accounted investees | Shareholders loans | ||
Gross balance | 597 | 850 | ||
Offset investment with shareholders loan | 826 | (826) | ||
Balance at January 1, 2023 | 1,423 | 24 | ||
Reversal prior year offset investment with shareholders loan | (826) | 826 | ||
Group's share of profit (loss) for the period | (927) | — | ||
Gross balance | (330) | 850 | ||
Offset investment with shareholders loan | 848 | (848) | ||
Balance at December 31, 2023 | 518 | 2 | ||
Reversal prior year offset investment with shareholders loan | (848) | 848 | ||
Group's share of profit (loss) for the period | 2,570 | — | ||
Movement shareholders loans to joint ventures | — | (44) | ||
Capital increase / (decrease) in joint ventures | 1,063 | — | ||
Translation differences | (216) | 113 | ||
Business combinations | 12,399 | 11,638 | ||
Gross balance | 15,485 | 12,557 | ||
Offset investment with shareholders loan | 752 | (752) | ||
Balance at June 30, 2024 | 16,237 | 11,805 | ||
CMB.TECH & Euronav | Financial Report 2024 |
50 |
CMB.TECH & Euronav | Financial Report 2024 |
51 |
EURONAV NV | ||
(Registrant) | ||
Dated: August **, 2024 | By: | /s/ Alexander Saverys |
Alexander Saverys | ||
Chief Executive Officer |
CMB.TECH & Euronav | Financial Report 2024 |
52 |