|
|
NORDIC AMERICAN OFFSHORE LTD.
|
|||||
|
|
(registrant)
|
|||||
Dated: November 15, 2016
|
|
|
By:
|
|
/S/ HERBJØRN HANSSON
|
||
|
|
|
Herbjørn Hansson
Chairman, Chief Executive Officer and President
|
||||
|
|
|
· |
Earnings per share (EPS) has been: -$0.42 for 3Q2016, -$0.36 for 2Q2016 and -$0.13 for 3Q2015.
|
· |
EPS does not take into account financial risk. i.e. the debt level of a company.
|
· |
Operating cash flow per share has been: -$0.16 for 3Q2016, -$0.12 for 2Q2016 and $0.04 for 3Q2015.
|
· |
NAO had at the end of 3Q2016 total net debt of $127.5m for its ten vessel fleet, or about $12.7m per vessel. The credit facility of $150m matures in March 2020.
|
· |
NAO has a low cash breakeven level of about $11,500 per day per vessel, including financing and G&A costs.
|
NORDIC AMERICAN OFFSHORE LTD.
|
||||||||||||||||||||
|
||||||||||||||||||||
CONSOLIDATED CONDENSED STATEMENTS OF OPERATION
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||||||
Sep. 30, 2016 (unaudited)
|
Jun. 30, 2016 (unaudited)
|
Sep. 30, 2015 (unaudited)
|
Sep. 30, 2016 (unaudited)
|
Sep. 30, 2015 (unaudited)
|
||||||||||||||||
Amounts in USD '000
|
||||||||||||||||||||
Net Charter Revenue
|
3,960
|
5,070
|
7,954
|
13,882
|
28,164
|
|||||||||||||||
Vessel Operating Costs
|
(6,122
|
)
|
(6,482
|
)
|
(6,049
|
)
|
(18,556
|
)
|
(18,866
|
)
|
||||||||||
General and Administrative Costs
|
(1,249
|
)
|
(1,076
|
)
|
(912
|
)
|
(3,436
|
)
|
(3,197
|
)
|
||||||||||
Depreciation Cost
|
(4,264
|
)
|
(4,010
|
)
|
(3,358
|
)
|
(11,915
|
)
|
(10,630
|
)
|
||||||||||
Operating Costs
|
(11,635
|
)
|
(11,568
|
)
|
(10,318
|
)
|
(33,906
|
)
|
(32,694
|
)
|
||||||||||
Net Operating Loss
|
(7,675
|
)
|
(6,498
|
)
|
(2,364
|
)
|
(20,024
|
)
|
(4,530
|
)
|
||||||||||
Interest Income
|
2
|
2
|
0
|
7
|
34
|
|||||||||||||||
Interest Costs
|
(1,020
|
)
|
(786
|
)
|
(466
|
)
|
(2,367
|
)
|
(1,306
|
)
|
||||||||||
Other Financial Income (Costs)
|
55
|
(109
|
)
|
(271
|
)
|
66
|
(605
|
)
|
||||||||||||
Total Other Costs
|
(962
|
)
|
(893
|
)
|
(737
|
)
|
(2,294
|
)
|
(1,877
|
)
|
||||||||||
Income taxes
|
(0
|
)
|
(0
|
)
|
0
|
(0
|
)
|
0
|
||||||||||||
Net Loss
|
(8,637
|
)
|
(7,392
|
)
|
(3,101
|
)
|
(22,318
|
)
|
(6,407
|
)
|
||||||||||
Basic Loss per Shares
|
(0.42
|
)
|
(0.36
|
)
|
(0.13
|
)
|
(1.06
|
)
|
(0.27
|
)
|
||||||||||
Basic Weighted Average Number of Common Shares Outstanding
|
20,705,616
|
20,779,781
|
23,172,624
|
21,024,011
|
23,343,195
|
|||||||||||||||
Common Shares Outstanding
|
20,686,847
|
20,713,748
|
22,931,396
|
20,686,847
|
22,931,396
|
Amounts in USD '000
|
Sep. 30, 2016
(unaudited)
|
Sep. 30, 2015
(unaudited)
|
Dec. 31, 2015
(unaudited)1 |
|||||||||
Cash and Cash Equivalents
|
3,667
|
7,432
|
5,339
|
|||||||||
Accounts Receivable, net
|
2,215
|
3,714
|
3,975
|
|||||||||
Prepaid Expenses
|
1,273
|
275
|
385
|
|||||||||
Inventory
|
1,441
|
930
|
794
|
|||||||||
Other Current Assets
|
974
|
3,590
|
4,072
|
|||||||||
Total current assets
|
9,570
|
15,941
|
14,565
|
|||||||||
Vessels, Net
|
371,187
|
317,519
|
313,642
|
|||||||||
Deposit on Contracts for Vessels
|
0
|
7,962
|
7,993
|
|||||||||
Other Non-current Assets
|
897
|
1,256
|
1,167
|
|||||||||
Total non-current assets
|
372,084
|
326,737
|
322,802
|
|||||||||
Total Assets
|
381,654
|
342,677
|
337,367
|
|||||||||
Accounts Payable
|
497
|
1,115
|
641
|
|||||||||
Accounts Payable, related party
|
633
|
511
|
596
|
|||||||||
Other Current Liabilities
|
3,189
|
6,033
|
6,498
|
|||||||||
Total Current liabilities
|
4,319
|
7,659
|
7,735
|
|||||||||
Long-term Debt
|
132,000
|
42,000
|
47,000
|
|||||||||
Other Long-term Liabilities
|
685
|
2,147
|
1,775
|
|||||||||
Total Non-current Liabilities
|
132,685
|
44,147
|
48,775
|
|||||||||
Shareholders' Equity
|
244,649
|
290,871
|
280,857
|
|||||||||
Total Liabilities and Shareholders' Equity
|
381,654
|
342,677
|
337,367
|
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW
|
Nine Months Ended
|
Twelve Months Ended
|
||||||||||
Sep. 30, 2016
|
Sep. 30, 2015
|
Dec. 31, 2015
|
||||||||||
Amounts in USD '000
|
(unaudited)
|
(unaudited)
|
(unaudited)1
|
|||||||||
Net Cash Provided by (Used in) Operating Activities
|
(11,011
|
)
|
7,627
|
5,987
|
||||||||
Investment in Vessels
|
(61,584
|
)
|
(63,480
|
)
|
(63,529
|
)
|
||||||
Down payment on Contracts
|
0
|
(1,661
|
)
|
(1,693
|
)
|
|||||||
Net Cash Provided by (Used in) Investing Activities
|
(61,584
|
)
|
(65,141
|
)
|
(65,222
|
)
|
||||||
Net Proceeds from Issuance of Common Stock
|
0
|
0
|
(17
|
)
|
||||||||
Proceeds from Use of Credit Facility
|
85,000
|
42,000
|
47,000
|
|||||||||
Credit Facility Costs
|
0
|
(1,217
|
)
|
(1,217
|
)
|
|||||||
Repurchase of Treasury Stock
|
(8,513
|
)
|
(3,451
|
)
|
(5,590
|
)
|
||||||
Cash Dividends Paid to Shareholders
|
(5,376
|
)
|
(18,484
|
)
|
(21,922
|
)
|
||||||
Net Cash Provided by (Used in) Financing Activities
|
71,111
|
18,848
|
18,253
|
|||||||||
Net Increase (Decrease) in Cash and Cash Equivalents
|
(1,484
|
)
|
(38,666
|
)
|
(40,982
|
)
|
||||||
Effect of exchange rate changes on Cash
|
(188
|
)
|
(300
|
)
|
(78
|
)
|
||||||
Cash and Cash Equivalents at Beginning of Period
|
5,339
|
46,398
|
46,398
|
|||||||||
Cash and Cash Equivalents at End of Period
|
3,667
|
7,432
|
5,339
|
NORDIC AMERICAN OFFSHORE LTD.
|
||||||||||||||||||||
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES |
Three Months Ended
|
Nine Months Ended
|
||||||||||||||||||
Amounts in USD '000
|
Sep. 30, 2016
(unaudited)
|
Jun. 30, 2016
(unaudited)
|
Sep. 30, 2015
(unaudited)
|
Sep. 30, 2016
(unaudited)
|
Sep. 30, 2015
(unaudited)
|
|||||||||||||||
Net Operating Loss
|
(7,675
|
)
|
(6,498
|
)
|
(2,364
|
)
|
(20,024
|
)
|
(4,530
|
)
|
||||||||||
Depreciation Costs
|
4,264
|
4,010
|
3,358
|
11,915
|
10,630
|
|||||||||||||||
Operating Cash Flow (1)
|
(3,410
|
)
|
(2,488
|
)
|
994
|
(8,109
|
)
|
6,100
|
Herbjørn Hansson, Chairman
Nordic American Offshore Ltd.
Tel: +1 866 805 9504 or +47 90 14 62 91
|
Jan H. A. Moller, Head of I&R & Financial Manager
Nordic American Offshore Ltd.
Tel: +47 33 42 73 00 or +47 90 11 53 75
|
Marianne Lie, Executive Vice Chair
Nordic American Offshore Ltd.
Tel.: +47 91 64 55 06
|
Tor-Øyvind Bjørkli, Managing Director
Nordic American Offshore Ltd.
Tel: +47 90 62 70 14
|
Turid M. Sørensen, CFO
Nordic American Offshore Ltd.
Tel: +47 33 42 73 00 or +47 90 57 29 27
Web-site: www.nao.bm
|
Gary J. Wolfe
Seward & Kissel LLP
New York, USA
Tel: +1 212 574 1223
|
|