XML 47 R34.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Segment Reporting - Condensed Consolidated Balance Sheet (Details) - USD ($)
$ in Millions
Jun. 30, 2024
Dec. 31, 2023
Jun. 30, 2023
Dec. 31, 2022
Intangible assets        
Goodwill $ 1.8 $ 1.8 $ 1.8  
Other intangible assets 2.2 1.8 1.1  
Total intangible assets 4.0 3.6 3.6  
Tangible fixed assets        
Land and buildings 4.1 5.5 5.3  
Vessels and capitalized dry-docking 2,528.7 2,070.2 2,149.4  
Prepayments on vessels 0.0 86.0 4.4 $ 0.0
Other non-current assets under construction 3.9 4.2 0.0  
Other plant and operating equipment 3.5 4.4 4.8  
Total tangible fixed assets 2,540.2 2,170.3 2,163.9  
Financial assets        
Investments in joint ventures 0.1 0.1 0.0  
Loan receivables 4.5 4.5 4.6  
Deferred tax asset 0.3 0.4 0.3  
Other investments 0.5 0.0 0.0  
Total financial assets 5.4 5.0 4.9  
Total non-current assets 2,549.6 2,178.9 2,172.4  
Inventories 69.4 61.7 66.9  
Trade receivables 244.1 211.0 226.3  
Other receivables 45.4 60.5 102.8  
Prepayments 12.2 15.2 12.4  
Cash and cash equivalents incl. restricted cash 532.4 295.6 269.0  
Current assets excl. assets held-for-sale 903.5 644.0 677.4  
Assets held-for-sale 12.4 47.2 10.8  
Total current assets 915.9 691.2 688.2  
TOTAL ASSETS 3,465.5 2,870.1 2,860.6  
EQUITY AND LIABILITIES        
Total equity 2,043.7 1,666.1 1,566.3 $ 1,503.7
Liabilities        
Non-current tax liability related to held-over gains 45.2 45.2 45.2  
Deferred tax liability 2.4 3.6 4.6  
Borrowings 1,083.0 886.9 856.2  
Other non-current liabilities 3.5 3.0 2.9  
Total non-current liabilities 1,134.1 938.7 908.9  
Borrowings 175.0 172.7 297.5  
Trade payables 47.4 43.0 38.5  
Current tax liabilities 1.5 0.6 1.3  
Other liabilities 57.1 45.2 40.5  
Provisions 0.6 0.6 6.8  
Deferred income 6.1 3.2 0.8  
Total current liabilities 287.7 265.3 385.4  
Total liabilities 1,421.8 1,204.0 1,294.3  
TOTAL EQUITY AND LIABILITIES 3,465.5 2,870.1 2,860.6  
Tanker segment        
Intangible assets        
Other intangible assets 1.1 0.9 0.7  
Total intangible assets 1.1 0.9 0.7  
Tangible fixed assets        
Land and buildings 3.8 4.9 4.5  
Vessels and capitalized dry-docking 2,545.7 2,081.7 2,160.1  
Prepayments on vessels   86.0    
Other plant and operating equipment 2.7 3.3 3.5  
Total tangible fixed assets 2,552.2 2,175.9 2,168.1  
Financial assets        
Investments in joint ventures 0.1 0.1    
Loan receivables 4.5 4.5 4.6  
Deferred tax asset 0.3 0.4 0.3  
Other investments 0.5      
Total financial assets 5.4 5.0 4.9  
Total non-current assets 2,558.7 2,181.8 2,173.7  
Inventories 64.9 58.0 61.1  
Trade receivables 240.7 206.2 221.3  
Other receivables 40.3 58.8 100.6  
Prepayments 11.8 10.7 10.1  
Cash and cash equivalents incl. restricted cash 524.2 290.7 264.9  
Current assets excl. assets held-for-sale 881.9 624.4 658.0  
Assets held-for-sale 12.4 47.2 10.8  
Total current assets 894.3 671.6 668.8  
TOTAL ASSETS 3,453.0 2,853.4 2,842.5  
EQUITY AND LIABILITIES        
Total equity 2,041.0 1,661.3 1,561.7  
Liabilities        
Non-current tax liability related to held-over gains 45.2 45.2 45.2  
Deferred tax liability 2.2 3.3 4.3  
Borrowings 1,081.5 884.0 852.6  
Other non-current liabilities 3.0 2.2 2.4  
Total non-current liabilities 1,131.9 934.7 904.5  
Borrowings 172.2 169.7 293.4  
Trade payables 45.2 39.6 35.7  
Current tax liabilities 1.1   1.3  
Other liabilities 56.6 44.8 39.4  
Provisions     6.5  
Deferred income 5.0 2.7    
Total current liabilities 280.1 257.4 376.3  
Total liabilities 1,412.0 1,192.1 1,280.8  
TOTAL EQUITY AND LIABILITIES 3,453.0 2,853.4 2,842.5  
Marine Exhaust segment        
Intangible assets        
Goodwill 1.8 1.8 1.8  
Other intangible assets 1.1 0.9 1.1  
Total intangible assets 2.9 2.7 2.9  
Tangible fixed assets        
Land and buildings 0.3 0.6 0.8  
Prepayments on vessels     4.9  
Other non-current assets under construction 4.2 4.5    
Other plant and operating equipment 0.8 1.1 1.3  
Total tangible fixed assets 5.3 6.2 7.0  
Financial assets        
Total non-current assets 8.2 8.9 9.9  
Inventories 4.7 3.7 5.8  
Trade receivables 3.8 5.0 5.2  
Other receivables 5.1 1.7 2.2  
Prepayments 0.4 4.5 2.3  
Cash and cash equivalents incl. restricted cash 8.2 4.9 4.1  
Current assets excl. assets held-for-sale 22.2 19.8 19.6  
Total current assets 22.2 19.8 19.6  
TOTAL ASSETS 30.4 28.7 29.5  
EQUITY AND LIABILITIES        
Total equity 10.0 9.9 6.8  
Liabilities        
Deferred tax liability 0.2 0.3 0.3  
Borrowings 1.5 2.9 3.6  
Other non-current liabilities 0.5 0.8 0.5  
Total non-current liabilities 2.2 4.0 4.4  
Borrowings 2.8 3.0 4.1  
Trade payables 2.3 3.4 3.4  
Current tax liabilities 0.4      
Other liabilities 0.8 0.5 1.1  
Provisions 0.6   0.3  
Deferred income 11.3 7.3 9.4  
Total current liabilities 18.2 14.8 18.3  
Total liabilities 20.4 18.8 22.7  
TOTAL EQUITY AND LIABILITIES 30.4 28.7 29.5  
Total        
Intangible assets        
Goodwill 1.8 1.8 1.8  
Other intangible assets 2.2 1.8 1.8  
Total intangible assets 4.0 3.6 3.6  
Tangible fixed assets        
Land and buildings 4.1 5.5 5.3  
Vessels and capitalized dry-docking 2,528.7 2,070.2 2,149.4  
Prepayments on vessels   86.0 4.4  
Other non-current assets under construction 3.9 4.2    
Other plant and operating equipment 3.5 4.4 4.8  
Total tangible fixed assets 2,540.2 2,170.3 2,163.9  
Financial assets        
Investments in joint ventures 0.1 0.1    
Loan receivables 4.5 4.5 4.6  
Deferred tax asset 0.3 0.4 0.3  
Other investments 0.5 0.0    
Total financial assets 5.4 5.0 4.9  
Total non-current assets 2,549.6 2,178.9 2,172.4  
Inventories 69.4 61.7 66.9  
Trade receivables 244.1 211.0 226.3  
Other receivables 45.4 60.5 102.8  
Prepayments 12.2 15.2 12.4  
Cash and cash equivalents incl. restricted cash 532.4 295.6 269.0  
Current assets excl. assets held-for-sale 903.5 644.0 677.4  
Assets held-for-sale 12.4 47.2 10.8  
Total current assets 915.9 691.2 688.2  
TOTAL ASSETS 3,465.5 2,870.1 2,860.6  
EQUITY AND LIABILITIES        
Total equity 2,043.7 1,666.0 1,566.3  
Liabilities        
Non-current tax liability related to held-over gains 45.2 45.2 45.2  
Deferred tax liability 2.4 3.6 4.6  
Borrowings 1,083.0 886.9 856.2  
Other non-current liabilities 3.5 3.0 2.9  
Total non-current liabilities 1,134.1 938.7 908.9  
Borrowings 175.0 172.7 297.5  
Trade payables 47.4 43.0 38.5  
Current tax liabilities 1.5 0.6 1.3  
Other liabilities 57.1 45.2 40.5  
Provisions 0.6 0.6 6.8  
Deferred income 6.1 3.3 0.8  
Total current liabilities 287.7 265.4 385.4  
Total liabilities 1,421.8 1,204.1 1,294.3  
TOTAL EQUITY AND LIABILITIES 3,465.5 2,870.1 2,860.6  
Inter-segment elimination        
Tangible fixed assets        
Vessels and capitalized dry-docking (17.0) (11.5) (10.7)  
Prepayments on vessels     (0.5)  
Other non-current assets under construction (0.3) (0.3)    
Total tangible fixed assets (17.3) (11.8) (11.2)  
Financial assets        
Total non-current assets (17.3) (11.8) (11.2)  
Inventories (0.2)      
Trade receivables (0.4) (0.2) (0.2)  
Current assets excl. assets held-for-sale (0.6) (0.2) (0.2)  
Total current assets (0.6) (0.2) (0.2)  
TOTAL ASSETS (17.9) (12.0) (11.4)  
EQUITY AND LIABILITIES        
Total equity (7.3) (5.2) (2.2)  
Liabilities        
Trade payables (0.1)   (0.6)  
Other liabilities (0.3) (0.1)    
Deferred income (10.2) (6.7) (8.6)  
Total current liabilities (10.6) (6.8) (9.2)  
Total liabilities (10.6) (6.8) (9.2)  
TOTAL EQUITY AND LIABILITIES $ (17.9) $ (12.0) $ (11.4)