STOLT-NIELSEN LIMITED
UNAUDITED CONDENSED CONSOLIDATED INTERIM
FINANCIAL STATEMENTS
For the Three and Nine Months Ended August 31, 2017
STOLT-NIELSEN LIMITED TABLE OF CONTENTS
Condensed Consolidated Interim Income Statement for the Three and Nine Months Ended August
- 31, 2017 and 2016
- 3
Condensed Consolidated Interim Statement of Other Comprehensive Income for the Three and
- Nine Months Ended August 31, 2017 and 2016
- 4
- 5
- Condensed Consolidated Interim Balance Sheet as of August 31, 2017 and November 30, 2016
Condensed Consolidated Interim Statement of Changes in Shareholders’ Equity for the Nine
- Months Ended August 31, 2017 and 2016
- 6
Condensed Consolidated Interim Statement of Cash Flows for the Nine Months Ended August 31,
- 2017 and 2016
- 7
- 8
- Notes to the Condensed Consolidated Interim Financial Statements
- Responsibility Statement
- 16
STOLT-NIELSEN LIMITED
CONDENSED CONSOLIDATED INTERIM INCOME STATEMENT
(UNAUDITED)
- Notes
- Three months ended
- Nine months ended
August 31,
2017
August 31,
2016
August 31,
2017
August 31,
2016
(in thousands, except per share data)
Operating Revenue Operating Expenses
Gross Margin
- 4
- $
- 474,069
(316,008)
158,061
- $
- 1,416,910
(933,426)
483,484
- $
- 513,750
(342,569)
171,181
- $
- 1,490,248
(990,182)
500,066
Depreciation and amortization
Gross Profit
(58,071)
99,990
(176,022)
307,462
(66,828) 104,353
(195,924)
304,142
Share of profit of joint ventures and associates Administrative and general expenses Gain (loss) on disposal of assets, net Other operating income
8,605
(52,709)
(1,999)
375
28,082
(153,557)
73
4,657
(54,579)
1,241
13,034
(160,336)
(1,426)
1,487
6
1,001
492
Other operating expense
Operating Profit
(1,627) 52,635
(3,358)
179,703
(161)
56,003
(850)
156,051
Non-Operating Income (Expense):
Finance expense Finance income
(25,269)
635
(78,821)
1,827
(33,045)
795
(98,677)
2,965
Foreign currency exchange loss, net Other non-operating income, net
Profit before Income Tax
(1,422)
165
26,744
(2,691)
2,255
102,273
(2,408)
112
21,457
(2,927)
717
58,129
Income tax
Net Profit
(4,624) 22,120
(11,808)
90,465
(3,110) 18,347
(8,868) 49,261
$$
$$
$$
$$
Attributable to:
Equity holders of SNL Non-controlling interests
22,173
(53)
22,120
90,327
138
90,465
18,490
(143)
18,347
49,249
12
49,261
Earnings per Share:
Net profit attributable to SNL shareholders
- Basic
- $
$
0.40 0.40
$$
$$
1.64 1.64
$$
0.30 0.30
0.80 0.80
Diluted
See notes to the condensed consolidated interim financial statements.
3
STOLT-NIELSEN LIMITED
CONDENSED CONSOLIDATED INTERIM STATEMENT OF
OTHER COMPREHENSIVE INCOME
(UNAUDITED)
- Three months ended
- Nine months ended
August 31,
2017
August 31,
2016
August 31,
2017
August 31,
2016
(in thousands)
- $
- 22,120
- $
- $
- 90,465
- Net profit for the period
- $
- 18,347
- 49,261
Items that will not be reclassified subsequently to profit or loss:
Remeasurement of post-employment benefit obligations
Deferred tax adjustment on post-employment benefit obligations
(14,125)
5,240
(1,960)
1,500
——
——
Items that may be reclassified subsequently to profit or loss:
Net loss on cash flow hedges Reclassification of cash flow hedges to income statement
(111,271)
111,370
(136,935)
146,825
(53,937)
50,082
(60,530)
54,036
Net (loss) income on cash flow hedges held by joint ventures and associates
Deferred tax adjustment on cash flow hedges Exchange differences arising on translation of foreign operations
Deferred tax on translation of foreign operations Exchange differences arising on translation of joint ventures and associates
Change in value of available-for-sale financial assets
- 1,041
- 5,061
(936)
343
850 343
- —
- —
4,374
(500)
18,249 (1,187)
21,035
43
45,043
(303)
3,106 7,478
5,080
(14,216)
13,992
7,692
(3,704) 20,618 38,965
18,557 (6,337) 51,199
Net income recognised as other comprehensive
- income
- 15,598
- 37,718
- $
- $
- $
- 104,457
- Total comprehensive income
- $
- 100,460
Attributable to:
Equity holders of SNL Non-controlling interests
$$
37,771
(53)
37,718
$$
$$
104,319
138
104,457
$$
39,108
(143)
38,965
100,448
12
100,460
See notes to the condensed consolidated interim financial statements.
4
STOLT-NIELSEN LIMITED
CONDENSED CONSOLIDATED INTERIM BALANCE SHEET
(UNAUDITED)
- August 31,
- November 30,
2016
Notes
2017
(in thousands)
ASSETS Current Assets:
Cash and cash equivalents Marketable securities Restricted cash
- $
- 85,952
- $
- 92,784
11,399
87
—
101
Receivables Inventories
236,835
8,271
201,634
5,940
Biological assets Prepaid expenses Derivative financial instruments Income tax receivable Assets held for sale
41,980 59,276
5,624
44,027 52,987
5,670 1,759 1,559
9
7,814
—
Other current assets
40,953
49,085
466,931
3,195,556
536,654
56,848 14,653 47,739
3,796
80,200
1,426
17,415
3,954,287 4,421,218
Total Current Assets
Property, plant and equipment Investments in and advances to joint ventures and associates Investments in equity instruments Deferred tax assets Intangible assets and goodwill Employee benefit assets Deposit for newbuildings Derivative financial instruments Other assets
486,806
3,384,720
575,597
50,511
67
15,019 52,031
4,574
29,182
7,890
16,732
669
Total Non-Current Assets Total Assets
4,136,256
- 4,623,062
- $
$
$$
LIABILITIES AND SHAREHOLDERS’ EQUITY Current Liabilities:
Short-term bank loans Current maturities of long-term debt and finance leases Accounts payable Accrued voyage expenses Accrued expenses
88
8,100
548,874
71,732 53,199
188,128
2,292
—
342,260
82,111 52,624
189,717
2,877
Provisions Income tax payable
9,745
8,130
Dividend payable Derivative financial instruments Other current liabilities
Total Current Liabilities
Long-term debt and finance leases Deferred tax liabilities Employee benefit liabilities Derivative financial instruments Long-term provisions
59
27,550 18,001 26,703
952,709
1,796,251
60,964 49,634
167,639
3,575
—
55,257 33,655
768,246
2,174,648
68,396
89
52,840 93,318
2,569
Other liabilities
7,208
6,858
Total Non-Current Liabilities Total Liabilities
2,398,979 3,167,225
2,084,921 3,037,630
Shareholder’s Equity
Founder’s shares Common shares
16
64,134
16
64,134
Paid-in surplus
150,108
150,108
Retained earnings Other components of equity
1,487,868
(197,643)
1,504,483
(51,486)
1,452,997
2,840
1,466,551
(249,302)
1,431,507
(51,486)
1,380,021
3,567
Less – Treasury shares
Equity Attributable to Equity Holders of SNL
Non-controlling interests
5
Total Shareholders’ Equity Total Liabilities and Shareholders’ Equity
1,455,837 4,623,062
1,383,588 4,421,218
$
$
See notes to the condensed consolidated interim financial statements.
5
STOLT-NIELSEN LIMITED
CONDENSED CONSOLIDATED INTERIM
STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY
(UNAUDITED)
Attributable to Equity Holders of SNL
Foreign
Common Shares
Founder’s Shares
Paid-in Surplus
Treasury Shares
Retained Earnings
Currency
(a)
Fair Value
(a)
Non-Controlling Interests
Shareholders’
- Equity Total
- Hedging (a)
- Total
(in thousands, except for share data)
Balance, November 30, 2015 Comprehensive income (loss)
Net profit
- $
- 64,134
—
- $
- 16
——
- $
- 314,754
—
- $
- (214,416) $ 1,416,395
- $
- (158,854)
—
- $
- (56,311) $
- (40,239) $
- 1,325,479
90,327
- $
- 3,757
138
—
- $
- 1,329,236
- 90,465
- —
—
90,327
—
——
——
Other comprehensive income (loss)
- Translation adjustments, net
- —
- —
- 22,142
- 22,142
- 22,142
Remeasurement of post-employment
- benefit obligations, net of tax
- —
—
——
——
——
(8,885)
—
——
- —
- —
—
(8,885) 14,951
——
(8,885) 14,951
Net income on cash flow hedges
14,951
Fair value adjustment equity
- investments
- —
- —
- —
- —
- —
- —
- —
- (14,216)
- (14,216)
- —
- (14,216)
Total other comprehensive (loss)
- income
- —
- —
- —
- —
- (8,885)
- 22,142
- 14,951
- (14,216)
- 13,992
- —
- 13,992
- Total comprehensive income (loss)
- —
- —
- —
- —
- 81,442
- 22,142
- 14,951
- (14,216)
- 104,319
- 138
- 104,457
Transactions with shareholders
Purchase of 167,000 Treasury shares Dividends
——
——
——
(1,716)
—
——
——
——
——
(1,716)
—
- —
- (1,716)
- )
- (283)
- (283
Cash dividend paid - $0.50 per
- Common shares
- —
- —
- —
- —
- (27,473)
- —
- —
- —
- (27,473)
- —
- (27,473)
Total transactions with shareholders
- —
- —
16
—
- (1,716)
- (27,473 )
- —
- —
- —
- (29,189)
- (283)
- (29,472)
- Balance, August 31, 2016
- $
$
- 64,134
- $
$
$$
- 314,754
- $
$
(216,132) $ 1,470,364
(51,486) $ 1,466,551
$$
- (136,712)
- $
$
- (41,360) $
- (54,455) $
- 1,400,609
- $
- 3,612
- $
- 1,404,221
Balance, November 30, 2016 Comprehensive income (loss)
Net profit
- 64,134
- 16
- 150,108
- (172,788)
- (29,978)$
- (46,536) $
- 1,380,021
- $
- 3,567
- $
- 1,383,588
- —
- —
- —
- —
- 49,249
- —
- —
- —
- 49,249
- 12
- 49,261
Other comprehensive income (loss)
Translation adjustments, net Net loss on cash flow hedges
——
——
——
——
——
63,297
—
- —
- —
—
- 63,297
- —
—
63,297
- (5,301)
- (5,301)
- (5,301 )
Remeasurement of post-employment
- benefit obligations, net of tax
- —
—
——
——
——
(460 )
—
——
——
- —
- (460 )
- —
—
(460)
Fair value adjustment equity investments
- (6,337)
- (6,337 )
- (6,337)
Total other comprehensive income
- (loss)
- —
—
——
——
——
- (460)
- 63,297
- (5,301)
- (6,337)
- 51,199
- —
- 51,199