XML 40 R27.htm IDEA: XBRL DOCUMENT

Financial instruments (Tables)

12 Months Ended

Dec. 31, 2017

Financial instruments (Tables) [Abstract]

(Dollars in thousands)	Carrying amount
Financial assets	2017		2016
Cash and cash equivalents*		77,292		109,295
Accounts receivable and accrued revenues		42,212		34,461
Total	$	119,504	$	143,756

Financial liabilities	2017		2016
Accounts payables and accrued expenses		17,427	$	12,378
Derivative financial liabilities, current		545		2,257
Current portion long-term debt		65,053		57,521
Long-term debt		721,151		643,974
Derivative financial liabilities, non-current		-		442
Total financial liabilities	$	804,177	$	716,572

Categories of financial instruments

(Dollars in thousands)	Carrying amount
Financial assets	2017		2016
Cash and cash equivalents		77,292		109,295
Loans and receivables		42,212		34,461
Total	$	119,504	$	143,756

(Dollars in thousands)
Financial liabilities		2017		2016
Fair value through profit or loss	$	545	$	2,699
Financial liabilities at amortized cost		803,631		713,873
Total		804,177		716,572

Derivatives - interest rate swaps

		Notional amount				Fair value
(Dollars in thousands)	Expires	2017		2016		2017		2016
Swap pays 2.7775%, receive floating	Jun. 16, 2017	$	-		21,438		-		171
Swap pays 3.0275%, receive floating	Oct. 24, 2017	$	-		22,458		-		340
Swap pays 3.315%, receive floating	Jun. 29, 2018	$	19,396		21,438		156		608
Swap pays 3.565%, receive floating	Jun. 29, 2018	$	20,417		22,458		187		708
Swap pays 2.865%, receive floating	Jun. 29, 2018	$	35,729		39,813		202		872
Total carrying amount		$	75,542		127,604		545		2,699

Interest-bearing debt

		Remaining		Carrying amount
(Dollars in thousands)	Interest	notional		2017		2016
Nordea Samco Credit Facility	LIBOR + 2.50 %		220,207		217,921		256,166
Credit Agricole Credit Facility	LIBOR + 2.19 %		69,315		68,591		75,601
Danish Ship Finance Credit Facility	LIBOR + 2.25 %		44,200		43,937		46,432
Nordea/DNB Credit Facility	LIBOR + 2.25 %		45,000		44,647		47,012
Nordea/DNB Credit Facility	LIBOR + 2.75 %		9,988		9,884		37,579
ABN Amro Credit Facility	LIBOR + 2.60 %		121,268		119,844		128,790
Nordea BW VLCC Acquisition Credit Facility	LIBOR + 2.40 %		185,346		183,119		-
Convertible Senior Notes	4.50%		105,826		98,262		109,916
Total carrying amount			801,150		786,204		701,495

Reconciliation of liabilities arising from financing activities

The table below details changes in liabilities arising from financing activities, including both cash and non-cash changes. Liabilities arising from financing activities are those for which cash flows were, or future cash flows will be, classified in the Company's consolidated statement of cash flows as cash flows from financing activities.

						Non-cash changes
	As of January 1, 2017	Financing cash flows(1)	Repurchase convertible notes			Amortization	Equity component of convertible notes		Other changes(2)			As of December 31, 2017
Bank loans	591,579	93,157				3,206						687,942
Convertible Senior Notes	109,916			(17,104	)	4,170		2,213		(932	)	98,262
Total (3)	701,495	93,157		(17,104	)	7,375		2,213		(932	)	786,204

(1)

The cash flows from bank loans make up the net amount of issuance of long-term debt and repayment of long-term debt in the statement of cash flows.

(2)

Other changes include (gain)/loss from repurchase of convertible notes.

(3)

The reconciliation does not include interest swaps, which are described in note 8.