| 2022 | |||||
Operating Revenue | 3, 4 | $ | $ | ||
Operating Expenses | 5 | ( | ( | ||
Legal claims provision | 26 | ( | |||
Depreciation and amortisation | 14, 15, 16 | ( | ( | ||
Gross Profit | |||||
Share of profit of joint ventures and associates | 17 | ||||
Administrative and general expenses | 5 | ( | ( | ||
Gain on disposal of assets, net | 7 | ||||
Other operating income | |||||
Other operating expense | ( | ( | |||
Operating Profit | |||||
| Non-Operating (Expense) Income | |||||
| Finance expense on lease liabilities | 8 | ( | ( | ||
Finance expense on debt | 8 | ( | ( | ||
Loss on early extinguishment of debt | 8 | ( | |||
| Finance income | 8 | ||||
Foreign currency exchange loss, net | ( | ( | |||
Other non-operating income, net | |||||
Profit before income tax | |||||
Income tax expense | 9 | ( | ( | ||
Net Profit | $ | $ | |||
| Earnings per share: | |||||
Basic | 31 | $ | $ | ||
Diluted | 31 | $ | $ | ||
| Notes 1 to 33 are an integral part of these Consolidated Financial Statements. |
| Notes 2023 2022 | |||||
Net profit | $ | $ | |||
| Items that will not be reclassified subsequently to profit or loss: | |||||
Actuarial gain on pension schemes | 25 | ||||
Actuarial gain on pension scheme of joint venture | 17 | ||||
| Deferred tax adjustment on defined benefit and other post-employment | |||||
| benefit obligations | 9 | ( | ( | ||
| Items that may be reclassified subsequently to profit or loss: | |||||
Net (loss) income on cash flow hedges | ( | ||||
Reclassification of cash flow hedges to income statement | |||||
Net gain on cash flow hedges held by joint ventures | 17 | ||||
Deferred tax adjustment on cash flow hedges | 9 | ( | |||
Exchange differences arising on translation of foreign operations | ( | ||||
Deferred tax on translation of foreign operations | 9 | ( | |||
Exchange differences arising on translation of joint ventures and associates | 17 | ( | |||
Change in value of investment in equity instruments | 18 | ( | |||
Net profit recognised as other comprehensive income | |||||
Total comprehensive income | $ | $ |
Notes | 2023 | 2022 | |||
| ASSETS | |||||
| Current Assets: | |||||
Cash and cash equivalents | 10 | $ | $ | ||
Receivables, net | 11 | ||||
Inventories, net | 12 | ||||
Biological assets | 13 | ||||
Prepaid expenses | |||||
Derivative financial instruments | 22 | ||||
Income tax receivable | |||||
Other current assets | |||||
Total Current Assets | |||||
Property, plant and equipment | 14 | ||||
Right-o f -use assets | 15 | ||||
Investments in and advances to joint ventures and associates | 17 | ||||
Investment in equity and debt instruments | 18 | ||||
Deferred tax assets | 9 | ||||
Intangible assets and goodwill | 16 | ||||
Employee benefit assets | 25 | ||||
Derivative financial instruments | 22 | ||||
Insurance claims receivable | 19 | ||||
Other non-current assets | |||||
Total Non-Current Assets | |||||
Total Assets | $ | $ | |||
LIABILITIES AND SHAREHOLDERS’ EQUIT Y | |||||
| Current Liabilities: | |||||
Current maturities of long-term debt | 24 | $ | $ | ||
Current lease liabilities | 15 | ||||
Accounts payable | 20 | ||||
Accrued voyage expenses and unearned revenue | |||||
Dividend payable | 30 | ||||
Accrued expenses | |||||
Provisions | 26 | ||||
| Income tax payable | |||||
Derivative financial instruments | 22 | ||||
Other current liabilities | |||||
Total Current Liabilities | |||||
Long-term debt | 24 | ||||
Long-term lease liabilities | 15 | ||||
Deferred tax liabilities | 9 | ||||
Employee benefit liabilities | 25 | ||||
Derivative financial instruments | 22 | ||||
Long-term provisions | 26 | ||||
Other non-current liabilities | |||||
| Total Non-Current Liabilities | |||||
Total Liabilities | |||||
Shareholders’ Equity | 30 | ||||
Founder’s Shares | |||||
Common Shares | |||||
| Paid-in surplus | |||||
Retained earnings | |||||
Other components of equity | ( | ( | |||
Less – Treasury shares | ( | ( | |||
| Total Shareholders’ Equity | |||||
Total Liabilities and Shareholders’ Equity | $ | $ |
| Attributable to | |||||||||||||||||
| Common | Founder’s | Paid-in | Treasury | Retained | Foreign | Fair value | equity holders | ||||||||||
| (in thousands) | Shares | Shares | surplus | shares | earnings | currency (a) | Hedging (a) | (a) | of SNL | ||||||||
Balance, December 1, 2021 | $ | $ | $ | $ | ( | $ | $ | ( | $ | ( | $ | ( | $ | ||||
| Comprehensive income (loss) | |||||||||||||||||
Net profit | |||||||||||||||||
| Other comprehensive income (loss) | |||||||||||||||||
Translation adjustments, net | ( | ( | |||||||||||||||
| Remeasurement of post-employment | |||||||||||||||||
| benefit obligations, net of tax | |||||||||||||||||
Fair value adjustment on equity investments | |||||||||||||||||
Net gain on cash flow hedges and reclassifications to income statement, net of taxes | |||||||||||||||||
Total other comprehensive income (loss) | ( | ||||||||||||||||
Total comprehensive income (loss) | ( | ||||||||||||||||
| Transactions with shareholders | |||||||||||||||||
| Cash dividends paid – | |||||||||||||||||
$1.50 per Common Share ( b ) | ( | ( | |||||||||||||||
| Cash dividends paid – | |||||||||||||||||
$0.005 per Founder’s Share ( b) | ( | ( | |||||||||||||||
Total transactions with shareholders | ( | ( | |||||||||||||||
Balance, November 30, 2022 | $ | $ | $ | $ | ( | $ | $ | ( | $ | $ | ( | $ | |||||
| Comprehensive income (loss) | |||||||||||||||||
Net profit | |||||||||||||||||
| Other comprehensive income (loss) | |||||||||||||||||
Transfer related to disposal of equity investmen t | ( | ||||||||||||||||
Translation adjustments, net | |||||||||||||||||
| Remeasurement of post-employment | |||||||||||||||||
benefit obligations, net of tax | |||||||||||||||||
Fair value adjustment on equity investments | ( | ( | |||||||||||||||
Net loss on cash flow hedges and reclassifications to income statement, net of taxes | ( | ( | |||||||||||||||
Total other comprehensive income (loss) | ( | ( | |||||||||||||||
Total comprehensive income (loss) | ( | ( | |||||||||||||||
| Transactions with shareholders | |||||||||||||||||
| Cash dividends paid – | |||||||||||||||||
$2.25 per Common Share ( c ) | ( | ( | |||||||||||||||
| Cash dividends paid – | |||||||||||||||||
$0.005 per Founder’s Share (c) | ( | ( | |||||||||||||||
Total transactions with shareholders | ( | ( | |||||||||||||||
Balance, November 30, 2023 | $ | $ | $ | $ | ( | $ | $ | ( | $ | $ | ( | $ |
Notes 2023 | 2022 | ||||
Cash generated from operations | 32 | $ | $ | ||
Interest paid | ( | ( | |||
Debt issuance costs | ( | ( | |||
Interest received | |||||
Income taxes paid | ( | ( | |||
Net cash generated from operating activities | |||||
| Cash flows from investing activities | |||||
| Capital expenditures | 14 | ( | ( | ||
Purchase of intangible assets | 16 | ( | ( | ||
Investments in joint ventures and associates | 17 | ( | ( | ||
Proceeds from sales of assets | 14 | ||||
Repayment of advances to joint ventures | 17 | ||||
Advances to joint ventures | ( | ||||
Purchase of shares in equity instruments | 18 | ( | |||
Sale of shares in equity instruments | 18 | ||||
Other, net | ( | ||||
Net cash used in investing activities | ( | ( | |||
| Cash flows from financing activities | |||||
Decrease in short-term bank loans | 23 | ( | |||
Proceeds from issuance of long-term debt | 24 | ||||
Repayment of long-term debt | 24 | ( | ( | ||
Principal payments on leases | 15 | ( | ( | ||
Dividends paid | 30 | ( | ( | ||
Net cash used in financing activities | ( | ( | |||
Net increase in cash and cash equivalents | |||||
| Effect of exchange rate changes on cash and cash equivalents | ( | ||||
| Cash and cash equivalents at beginning of year | |||||
Cash and cash equivalents at end of year | $ | $ |
| For the year ended and as of | Tank | Stolt Sea | Stolt-Nielsen | Corporate | ||||||||
| November 30, 2023 | Tankers | Terminals | Containers | Farm | Gas | and Other | Total | |||||
| Operating revenue | $ 1,709,839 | $ | 299,815 | $ | 699,504 | $ | 110,831 | $ | — | $ | 229 | $ 2,820,218 |
MSC Flaminia provision | — | — | (155,000 ) | — | — | — | (155,000) | |||||
Depreciation and amortisation | (160,410 ) | (64,101) | (53,571) | (8,592) | — | (5,647 ) | (292,321 ) | |||||
| Share of profit (loss) of joint ventures | ||||||||||||
and associates | 44,214 | 25,922 | 1,989 | — | (9,860 ) | — | 62,265 | |||||
Operating profit (loss) | 371,076 | 104,968 | (37,831 ) | 24,352 | (10,396 ) | (32,522 ) | 419,647 | |||||
Finance expense (a) | (60,900 ) | (40,664 ) | (15,886) | (3,830 ) | (6,058 ) | 6,982 | (120,356) | |||||
Finance income | 393 | 261 | 530 | — | — | 6,558 | 7,742 | |||||
Profit (loss) before income tax | 309,216 | 64,445 | (56,489 ) | 20,054 | (15,085 ) | (12,707 ) | 309,434 | |||||
Income tax (expense) benefit | (3,816 ) | (14,432) | 18,089 | (5,065) | — | (7,559 ) | (12,783 ) | |||||
Net profit (loss) | 305,400 | 50,013 | (38,400 ) | 14,989 | (15,085 ) | (20,266 ) | 296,651 | |||||
| Balance Sheet | ||||||||||||
Capital expenditures (b) | 102,283 | 76,320 | 68,154 | 17,573 | — | 5,772 | 270,102 | |||||
Investments in and advances to j oint ventures and associates | 237,940 | 308,268 | 27,853 | — | 76,102 | — | 650,163 | |||||
Intangible assets and goodwill | 10,489 | 1,584 | 18,730 | 317 | — | 9,163 | 40,283 | |||||
Segment assets | 2,117,714 | 1,387,962 | 666,447 | 153,711 | 133,889 | 524,000 | 4,983,723 |
| For the year ended and as of | Tank | Stolt Sea | Stolt-Nielsen | Corporate | |||||||||
| November 30, 2022 | Tankers | Terminals | Containers | Farm | Gas | and Other | Total | ||||||
| Operating revenue | $ 1,497,108 | $ | 276,177 | $ | 894,647 | $ | 102,688 | $ | – | $ | 1,223 | $ | 2,771,843 |
Depreciation and amortisation | (158,399 ) | (62,784 ) | (47,290 ) | (7,813 ) | – | (5,837) | (282,123 ) | ||||||
| Share of profit (loss) of joint ventures | |||||||||||||
and associates | 30,001 | 25,111 | 1,470 | – | (2,619 ) | – | 53,963 | ||||||
Operating profit (loss) | 205,124 | 89,208 | 172,728 | 19,544 | (3,028 ) | (36,044) | 447,532 | ||||||
Finance expense (a) | (55,305 ) | (36,957 ) | (14,144 ) | (3,501 ) | (5,638 ) | (18,243) | (133,788 ) | ||||||
Finance income | 432 | 313 | 668 | – | – | 2,566 | 3,979 | ||||||
Profit (loss) before income tax | 149,562 | 51,896 | 156,681 | 15,875 | (8,635 ) | (56,460) | 308,919 | ||||||
Income tax expense | (3,311 ) | (6,731 ) | (12,500 ) | (4,872 ) | – | (650) | (28,064 ) | ||||||
Net profit (loss) | 146,251 | 45,165 | 144,181 | 11,003 | (8,635 ) | (57,110) | 280,855 | ||||||
| Balance Sheet | |||||||||||||
Capital expenditures (b) | 99,384 | 68,377 | 28,830 | 5,356 | – | 5,906 | 207,853 | ||||||
| Investments in and advances | |||||||||||||
| to joint ventures and associates | 234,137 | 281,141 | 25,865 | – | 81,801 | – | 622,944 | ||||||
Intangible assets and goodwill | 6,223 | 1,882 | 15,879 | 240 | – | 11,655 | 35,879 | ||||||
Segment assets | 2,114,816 | 1,328,731 | 624,689 | 130,247 | 160,944 | 369,483 | 4,728,910 |
| For the years ended November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
| Operating Revenue: | ||||
| Tankers: | ||||
US | $ | $ | 533,074 | 484,429 |
South America | 94,878 | 37,398 | ||
The Netherlands | 116,445 | 101,26 4 | ||
Belgium | 66,484 | 72,356 | ||
Other Europe | 92,750 | 82,902 | ||
South Korea | 63,001 | 54,449 | ||
Malaysia | 87,340 | 73,543 | ||
Indonesia | 142,238 | 72,896 | ||
China | 101,708 | 96,852 | ||
Other Asia | 71,394 | 105,389 | ||
Saudi Arabia | 112,654 | 82,839 | ||
Qatar | 56,025 | 39,091 | ||
Other Middle East | 91,406 | 113,532 | ||
Africa | 67,224 | 77,602 | ||
Other | 13,218 | 2,566 | ||
$ | $ | 1,709,839 | 1,497,108 | |
| Terminals: | ||||
US | $ | $ | 176,631 | 164,742 |
Singapore | 42,263 | 40,109 | ||
Australia and New Zealand | 19,612 | 16,480 | ||
Brazil | 25,449 | 22,743 | ||
United Kingdom | 21,314 | 19,640 | ||
The Netherlands | 14,546 | 12,463 | ||
$ | $ | 299,815 | 276,177 | |
| Tank Containers: | ||||
US | $ | $ | 135,233 | 144,087 |
South America | 39,891 | 48,575 | ||
France | 54,044 | 75,19 4 | ||
The Netherlands | 43,186 | 54,697 | ||
Ital y | 24,168 | 30,489 | ||
German y | 16,250 | 24,233 | ||
Other Europe | 35,212 | 50,001 | ||
Singapore | 81,602 | 117,189 | ||
Japan | 24,521 | 39,701 | ||
China | 114,302 | 161,799 | ||
India | 27,043 | 40,950 | ||
Other Asia | 39,497 | 60,870 | ||
Middle East | 22,623 | 25,735 | ||
Other | 41,932 | 21,127 | ||
$ | $ | 699,504 | 894,647 | |
| Stolt Sea Farm: | ||||
US | $ | $ | 7,097 | 6,199 |
Spain | 40,420 | 38,368 | ||
France | 16,798 | 15,808 | ||
Ital y | 17,398 | 16,36 4 | ||
German y | 5,943 | 4,519 | ||
Other Europe | 22,789 | 21,106 | ||
Other | 386 | 324 | ||
$ | $ | 110,831 | 102,688 | |
| For the year ended November 30, 2023 | Tank | |||||||||||
| (in thousands) | Tankers | Terminals | Containers | Stolt Sea Farm | Other | Total | ||||||
| Operating revenue recognised over time: | ||||||||||||
Freight revenue | $ | 1,473,908 | $ | – | $ | 506,264 | $ | – | $ | – | $ | 1,980,172 |
Storage and throughput revenue | – | 202,310 | – | – | – | 202,310 | ||||||
1,473,908 | 202,310 | 506,264 | – | – | 2,182,482 | |||||||
| Operating revenue recognised at a point in time: | ||||||||||||
| Demurrage, bunker surcharge and ancillary | ||||||||||||
| revenue | 235,931 | – | 193,240 | – | – | 429,171 | ||||||
Turbot and sole | – | – | – | 110,831 | – | 110,831 | ||||||
Railcar revenue | – | 22,480 | – | – | – | 22,480 | ||||||
Utility revenue | – | 30,840 | – | – | – | 30,840 | ||||||
Dock, product handling and other revenue | – | 44,185 | – | – | 229 | 44,414 | ||||||
235,931 | 97,505 | 193,240 | 110,831 | 229 | 637,736 | |||||||
$ | 1,709,839 | $ | 299,815 | $ | 699,504 | $ | 110,831 | $ | 229 | $ | 2,820,218 |
| For the year ended November 30, 2022 | Tank | |||||||||||
| (in thousands) | Tankers | Terminals | Containers | Stolt Sea Farm | Other | Total | ||||||
| Operating revenue recognised over time: | ||||||||||||
Freight revenue | $ | 1,226,124 | $ | – | $ | 679,787 | $ | – | $ | – | $ | 1,905,911 |
Storage and throughput revenue | – | 183,205 | – | – | – | 183,205 | ||||||
1,226,124 | 183,205 | 679,787 | – | – | 2,089,116 | |||||||
| Operating revenue recognised at a point in time: | ||||||||||||
| Demurrage, bunker surcharge and ancillary | ||||||||||||
| revenue | 270,984 | – | 214,860 | – | – | 485,844 | ||||||
Turbot and sole | – | – | – | 102,688 | – | 102,688 | ||||||
Railcar revenue | – | 24,595 | – | – | – | 24,595 | ||||||
Utility revenue | – | 29,037 | – | – | – | 29,037 | ||||||
Dock, product handling and other revenue | – | 39,340 | – | – | 1,223 | 40,563 | ||||||
270,984 | 92,972 | 214,860 | 102,688 | 1,223 | 682,727 | |||||||
$ | 1,497,108 | $ | 276,177 | $ | 894,647 | $ | 102,688 | $ | 1,223 | $ | 2,771,843 |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
| Non-current Assets: | ||||
| Terminals: | ||||
US | $ | $ | 440,126 | 442,955 |
The Netherlands | 54,772 | 56,149 | ||
Singapore | 196,458 | 205,192 | ||
Australia and New Zealand | 145,747 | 145,057 | ||
United Kingdom | 118,727 | 89,512 | ||
Brazil | 49,892 | 43,719 | ||
South Korea | 123,738 | 117,423 | ||
Belgium | 115,879 | 107,311 | ||
China | 35,707 | 37,199 | ||
Taiwan | 24,309 | 12,787 | ||
Other | 9,834 | 7,921 | ||
$ | $ | 1,315,189 | 1,265,225 | |
| Stolt Sea Farm: | ||||
Spain | $ | $ | 48,847 | 38,008 |
Norway | 812 | 861 | ||
Portugal | 12,924 | 9,211 | ||
Iceland | 9,581 | 10,236 | ||
France | 1,263 | 1,377 | ||
$ | $ | 73,427 | 59,693 | |
| For the years ended November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Operating revenue from the rendering of services | $ | 2,709,387 | $ | 2,669,155 |
Operating revenue from the sale of goods | 110,831 | 102,688 | ||
$ | 2,820,218 | $ | 2,771,843 | |
| For the years ended November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Bunker fuel costs | $ | 334,802 | $ | 379,310 |
Charter and lease expenses | 303,084 | 234,435 | ||
Ocean and inland freight charges | 250,153 | 405,687 | ||
Operating employees’ benefit expenses | 212,555 | 199,896 | ||
Port charges | 179,546 | 159,540 | ||
Maintenance and repairs | 69,678 | 59,611 | ||
Cleaning costs | 45,409 | 42,004 | ||
Tank container ancillary billable costs | 46,950 | 56,297 | ||
Repositioning of tank containers | 38,486 | 34,015 | ||
Ship supplies and provisions | 33,858 | 31,666 | ||
Storage and other tank container move-related costs | 29,246 | 27,714 | ||
Facilities and utilities | 33,069 | 32,360 | ||
Expenses related to biological assets | 38,245 | 23,831 | ||
Commissions | 35,339 | 28,111 | ||
Insurance | 24,384 | 32,950 | ||
Service element of leases | 19,891 | 19,529 | ||
Voyage costs | 12,172 | 16,851 | ||
Barging and trans-shipments | 5,423 | 12,014 | ||
Owning costs | 7,700 | 9,687 | ||
Packing expenses | 6,376 | 7,937 | ||
Regulatory costs | 7,769 | 4,385 | ||
Rail expenses | 6,106 | 6,269 | ||
Sublet expenses | 5,487 | 8,778 | ||
Purchase of biological assets | 1,768 | 7,264 | ||
Biological assets market valuation adjustment | (3,914 ) | 974 | ||
Other expenses | 2,211 | 10,493 | ||
Total operating expenses | $ | 1,745,793 | $ | 1,851,608 |
Legal claims provision (see Note 26) | $ | 155,000 | $ | – |
| For the years ended November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Administrative and general employees’ benefit expenses | $ | 213,641 | $ | 197,232 |
Information systems | 16,869 | 14,958 | ||
Professional fees | 12,281 | 9,918 | ||
Travel and entertainment expenses | 7,620 | 5,567 | ||
Office expenses | 7,314 | 5,726 | ||
Legal fees | 2,455 | 3,282 | ||
Management fee to joint venture | 2,613 | 1,928 | ||
Investor relations and publicity | 2,433 | 1,441 | ||
Communication expenses | 1,101 | 961 | ||
Office lease expenses | 1,305 | 1,191 | ||
Board fees and expenses | 1,803 | 908 | ||
Bank non-interest fees | 1,602 | 1,768 | ||
Other | 2,375 | 4,142 | ||
Total administrative and general expenses | $ | 273,412 | $ | 249,022 |
| For the years ended November 30, | ||||
| (in thousands, except employee data) | 2023 | 2022 | ||
Salaries | $ | 282,808 | $ | 269,383 |
Profit sharing and long-term incentive programmes | 38,845 | 34,921 | ||
Social security expenses | 23,568 | 20,694 | ||
Pension expenses for defined contribution plans (Note 25) | 20,990 | 20,451 | ||
Temporary and contract employees | 14,739 | 10,420 | ||
Travel of seafarers and relocation | 13,804 | 14,999 | ||
Medical and life insurance | 12,155 | 11,280 | ||
Training | 7,733 | 5,652 | ||
Expatriate expenses | 1,401 | 1,212 | ||
Pension expenses for defined benefit plans and post-retirement benefit plan (Note 25) | 906 | 1,120 | ||
Other benefits | 9,247 | 6,996 | ||
Total employee benefit expenses | $ | 426,196 | $ | 397,128 |
| Average number of employees: | ||||
Tankers* | 4,632 | 4,652 | ||
Tank Containers | 823 | 805 | ||
Terminals | 627 | 607 | ||
Stolt Sea Farm | 522 | 494 | ||
Other | 78 | 65 | ||
Total average number of employees | 6,682 | 6,623 |
| For the years ended November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
| Fees payable to the Group auditors and associates for the audit of the Consolidated Financial | ||||
Statements and subsidiary statutory audits | $ | $ | 3,006 | 2,832 |
Fees payable to the Group auditors and associates for other services as detailed below | 296 | 286 | ||
Total fees | $ | $ | 3,302 | 3,118 |
Tax services | $ | $ | 27 | 43 |
Half-year reviews | 120 | 100 | ||
Other | 149 | 143 | ||
Total non-audit fees | $ | $ | 296 | 286 |
| For the years ended November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Gain on sale of ships | $ | 2,994 | $ | 4,549 |
Gain on sale of tank containers | 923 | 1,329 | ||
Gain on sale of fixed asset investments | – | 704 | ||
Loss on sale of other assets | (311 ) | (1,020 ) | ||
$ | 3,606 | $ | 5,562 |
| For the years ended November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
| Finance expense on debt | ||||
Interest on loans | $ | $ | 107,856 | 101,831 |
Amortisation of debt issuance costs | 5,287 | 7,585 | ||
Realised gain on interest rate swaps (Note 22) | (6,434 ) | (532 ) | ||
Commitment fees | 2,577 | 3,749 | ||
Other interest expense | 1,211 | 406 | ||
Total interest expense | 110,497 | 113,039 | ||
Less interest capitalised to property, plant and equipment | (1,530 ) | (851 ) | ||
$ | $ | 108,967 | 112,188 | |
| Loss on early extinguishment of debt | ||||
| Debt issuance costs and fees on early extinguishment of the Export-Import Bank of China (“CEXIM”) and | ||||
Standard Chartered Bank debt | $ | – | $ | 11,149 |
| Finance expense on lease liabilities | ||||
Interest on lease liabilities | $ | 11,389 | $ | 10,451 |
| Finance income | ||||
Interest from joint ventures | $ | 872 | $ | 1,911 |
Interest on bank deposits | 6,412 | 1,869 | ||
Other | 458 | 199 | ||
$ | 7,742 | $ | 3,979 |
| For the years ended November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Current income tax expense | $ | 21,152 | $ | 15,683 |
Adjustments in respect of prior years | (4,815) | 734 | ||
16,337 | 16,417 | |||
Deferred income tax (benefit) expense | (2,287) | 10,883 | ||
Adjustments in respect of prior years | (1,267) | 764 | ||
(3,554) | 11,647 | |||
Total income tax expense | $ | 12,783 | $ | 28,064 |
| For the years ended November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Profit before income tax expense | $ | 309,434 | $ | 308,919 |
Tax at the Bermuda statutory tax rate | – | – | ||
Differences between the Bermuda and other tax rates | 130,673 | 101,816 | ||
Non-taxable income and disallowed expenses | (112,975 ) | (80,778 ) | ||
Provision for uncertain tax positions, net of releases | 10,877 | 2,712 | ||
Changes in the recognition of tax losses | (553 ) | 2,006 | ||
Adjustments in respect of prior years | (3,559 ) | 1,498 | ||
Other differences, net | (11,680 ) | 810 | ||
Total income tax expense | $ | 12,783 | $ | 28,064 |
| Accelerated tax | Retirement benefit | |||||||||||
| depreciation | obligations | Tax losses | Derivatives | Other | Total | |||||||
Balance, December 1, 2021 | $ | (89,226 ) $ | 5,909 | $ | 26,283 | $ | 582 | $ | (2,335 ) $ | (58,787) | ||
(Charge) credit to income statement | (127 ) | 55 | (11,914 ) | – | 339 | (11,647) | ||||||
Charge to Other comprehensive income | – | (2,993 ) | – | (1,128) | (884 ) | (5,005) | ||||||
Exchange differences | 808 | (119 ) | (342) | – | 348 | 695 | ||||||
Balance, November 30, 2022 | $ | (88,545 ) $ | 2,852 | $ | 14,027 | $ | (546) $ | (2,532 ) $ | (74,744) | |||
(Charge) credit to income statement | (1,625 ) | (368 ) | 3,220 | – | 2,327 | 3,554 | ||||||
Credit (charge) to Other comprehensive income | – | (343 ) | – | 1,169 | – | 826 | ||||||
Reallocations | 2,384 | (3,278 ) | – | – | 492 | (402) | ||||||
Exchange differences | (465 ) | – | (9 ) | (3) | (129 ) | (606) | ||||||
Balance, November 30, 2023 | $ | (88,251 ) $ | (1,137 ) $ | 17,238 | $ | 620 | $ | 158 | $ | (71,372) | ||
| As of November 30, | |||
| (in thousands) | 2023 | 2022 | |
Deferred tax liabilities | $ | (90,516 ) $ | (80,232 ) |
Deferred tax assets | 19,144 | 5,488 | |
$ | (71,372 ) $ | (74,744 ) |
| Less than 12 | More than 12 | |||
| (in thousands) | Months | Months | Total | |
Deferred tax liabilities | $ | (1,719 ) $ | (88,797 ) $ | (90,516) |
| Deferred tax assets | 266 | 18,878 | 19,144 | |
$ | (1,453 ) $ | (69,919 ) $ | (71,372) |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Cash deposit | $ | 176,780 | $ | 71,040 |
Short-term time deposits | 269,735 | 81,101 | ||
Cash and cash equivalents | $ | 446,515 | $ | 152,141 |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Customer trade receivables | $ | 319,826 | $ | 347,457 |
Contract assets | 14,124 | 15,433 | ||
Receivable from Deltech Corporation (“Deltech”) (see Note 19) | 13,000 | – | ||
Accrued revenue | 7,831 | 7,556 | ||
Insurance receivable | 1,241 | – | ||
Interest | 536 | 1,464 | ||
Other | 6,039 | 3,438 | ||
362,597 | 375,348 | |||
Allowance for impairment on customer trade and accrued receivables | (21,278 ) | (21,618 ) | ||
Receivables, net | $ | 341,319 | $ | 353,730 |
2023 | 2022 | |||||||
| (in thousands) | <1 year | >1 year | <1 year | >1 year | ||||
Balance, December 1 | $ | 15,433 | $ | – | $ | 15,068 | $ | – |
Transfer to trade receivables | (507,573) | – | (679,422) | – | ||||
Revenue recognised (current year performance obligations) | 506,264 | – | 679,787 | – | ||||
Balance, November 30 | $ | 14,124 | $ | – | $ | 15,433 | $ | – |
| November 30, 2023 | ||||||||
| (in thousands) | Terminals | SSF | Other | Total | ||||
Raw materials | $ | – | $ | 261 | $ | 107 | $ | 368 |
Consumables | 576 | – | 1,768 | 2,344 | ||||
Finished goods | – | 5,678 | – | 5,678 | ||||
$ | 576 | $ | 5,939 | $ | 1,875 | $ | 8,390 |
| November 30, 2022 | ||||||||
| (in thousands) | Terminals | SSF | Other | Total | ||||
Raw materials | $ | – | $ | 292 | $ | 93 | $ | 385 |
Consumables | 518 | – | 1,906 | 2,424 | ||||
Finished goods | – | 7,373 | – | 7,373 | ||||
$ | 518 | $ | 7,665 | $ | 1,999 | $ | 10,182 |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Turbot and sole | $ | 54,812 | $ | 46,181 |
| (in thousands) | 2023 | 2022 | ||
Balance at December 1, | $ | 46,181 | $ | 50,344 |
Increases owing to production and purchases | 63,435 | 52,424 | ||
Gain (loss) from change in fair value | 3,914 | (974 ) | ||
Effect of changes in foreign currency rates | 1,857 | (4,397 ) | ||
Decreases owing to mortalities | (1,136 ) | (894 ) | ||
Transfer to inventory | (59,439 ) | (50,322 ) | ||
Balance at November 30, | $ | 54,812 | $ | 46,181 |
| For the years ended November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Total fair value adjustment of turbot and sole recognised in operating expenses | $ | 3,914 | $ | (974 ) |
| For the years ended and | ||
| as of November 30, | ||
| (in tonnes) | 2023 | 2022 |
Volume of biomass harvested during the year (live weight) | 8,250 | 7,556 |
Volume of biomass in the water at year end (live weight) | 4,310 | 4,446 |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Total turbot and sole held at cost included in the balance sheet | $ | 4,061 | $ | 3,133 |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Total turbot and sole held at fair value included in the balance sheet | $ | 50,751 | $ | 43,048 |
| Average Years | |
Buildings | 15 to 50 |
| Ships and barges | |
Ships | 25 to 30 |
Barges | 25 to 38 |
Tank containers | 10 to 20 |
| Plant and equipment: | |
Terminal tanks and structures | 10 to 40 |
Terminal other support equipment and other assets | 10 to 30 |
SSF transportation equipment | 4 to 5 |
SSF operating equipment and other assets | 5 to 15 |
Other assets | 3 to 20 |
Leasehold improvements | 5 to 10 |
| Cost | Ships and | Tank | Plant and | Leasehold | Construction | ||||||||
| (In thousands) | Land | Buildings | Barges | Containers | Equipment | Improvements | In Progress | Total | |||||
Balance at December 1, 2021 | $ 58,687 | $ 141,976 | $ 3,142,921 | $ | 475,957 | $ | 1,524,773 | $ | 8,871 | $ | 67,448 | $ 5,420,633 | |
Additions | 136 | 7,462 | 54,288 | 19,389 | 8,682 | 1,994 | 110,869 | 202,820 | |||||
Grant receipts | – | (89 ) | – | – | (347) | – | – | (436) | |||||
Disposals and retirements | – | (20 ) | (13,153 ) | (4,427 ) | (13,986) | (1,004 ) | – | (32,590) | |||||
| Net foreign exchange | |||||||||||||
differences | (3,404 ) | (9,156 ) | (5,697 ) | (810 ) | (27,967) | (215 ) | (1,563) | (48,812) | |||||
Transfers | – | 1,066 | 30,950 | – | 51,573 | – | (83,589) | – | |||||
Reclasses and other Balance at November 30, | – | (5 ) | – | – | (148) | (92 ) | 60 | (185) | |||||
| 2022 | $ | 55,419 | $ 141,234 | $ 3,209,309 | $ | 490,109 | $ | 1,542,580 | $ | 9,554 | $ | 93,225 | $ 5,541,430 |
Additions | 4,314 | 2,340 | 91,838 | 60,574 | 6,052 | 934 | 96,235 | 262,287 | |||||
Grant receipts | – | (153 ) | – | – | (1,312) | – | – | (1,465) | |||||
Disposals and retirements | – | (1,360 ) | (33,584 ) | (8,414 ) | (6,814) | (71 ) | (253) | (50,496) | |||||
| Net foreign exchange | |||||||||||||
differences | 1,386 | 2,488 | 3,298 | (39 ) | 15,181 | 78 | 1,908 | 24,300 | |||||
Transfers | 3,588 | 788 | 27,885 | – | 46,405 | 22 | (78,688) | – | |||||
Reclasses and other Balance at November 30, | – | (4 ) | (3 ) | – | (21) | 26 | 182 | 180 | |||||
2023 | $ | 64,707 | $ 145,333 | $ 3,298,743 | $ | 542,230 | $ | 1,602,071 | $ | 10,543 | $ | 112,609 | $ 5,776,236 |
| Accumulated depreciation | ||||||||||||||
| and impairment | Ships and | Plant and | Leasehold | Construction | ||||||||||
| (in thousands) | Land | Buildings | Barges | Tank Containers | Equipment | Improvements | In Progress | Total | ||||||
Balance at December 1, 2021 | $ | – | $ | 55,602 | $ 1,613,240 | $ | 241,154 | $ | 648,347 | $ | 6,153 | $ | – | $ 2,564,496 |
Depreciation expense | – | 4,735 | 135,595 | 18,321 | 66,463 | 693 | – | 225,807 | ||||||
Disposals and retirements | – | (19 ) | (11,073 ) | (3,055 ) | (13,855) | (994 ) | – | (28,996) | ||||||
| Net foreign exchange | ||||||||||||||
differences | – | (3,329 ) | (3,081 ) | (534 ) | (10,900) | (149 ) | – | (17,993) | ||||||
Reclasses and other Balance at November 30, | – | 363 | 366 | – | (495) | (47 ) | – | 187 | ||||||
2022 | $ | – | $ | 57,352 | $ 1,735,047 | $ | 255,886 | $ | 689,560 | $ | 5,656 | $ | – | $ 2,743,501 |
Depreciation expense | – | 5,332 | 135,957 | 19,429 | 68,486 | 853 | – | 230,057 | ||||||
Disposals and retirements | – | (1,342 ) | (32,468 ) | (6,605 ) | (6,263) | (70 ) | – | (46,748) | ||||||
| Net foreign exchange | ||||||||||||||
| differences | – | 681 | 1,681 | (16 ) | 7,363 | 31 | – | 9,740 | ||||||
Reclasses and other Balance at November 30, | – | 34 | 2 | (2 ) | (865) | 15 | – | (816) | ||||||
2023 | $ | – | $ | 62,057 | $ 1,840,219 | $ | 268,692 | $ | 758,281 | $ | 6,485 | $ | – | $ 2,935,734 |
| Net book value: | ||||||||||||||
At November 30, 2022 | $ 55,419 | $ | 83,882 | $ 1,474,262 | $ | 234,223 | $ | 853,020 | $ | 3,898 | $ | 93,225 | $ 2,797,929 | |
At November 30, 2023 | $ 64,707 | $ | 83,276 | $ 1,458,524 | $ | 273,538 | $ | 843,790 | $ | 4,058 | $ | 112,609 | $ 2,840,502 |
| Cost | Ships and | Tank | Plant and | ||||||||
| (in thousands) | Land | Buildings | Barges | Containers | Equipment | Total | |||||
Balance at December 1, 2021 | $ 74,449 | $ | 18,930 | $ | 88,178 | $ | 91,691 | $ | 6,732 | $ | 279,980 |
New leases and other increases | 18,536 | 4,606 | 21,651 | 53,738 | 3,809 | 102,340 | |||||
Retirements and other decreases | (4,378 ) | (1,855 ) | (2,775 ) | (48,831 ) | (706 ) | (58,545) | |||||
Net foreign exchange differences | (1,889 ) | (1,667 ) | (1,786 ) | (489) | (238 ) | (6,069) | |||||
Balance at November 30, 2022 | $ 86,718 | $ | 20,014 | $ | 105,268 | $ | 96,109 | $ | 9,597 | $ | 317,706 |
New leases and other increases | 4,036 | 5,428 | 19,283 | 39,983 | 1,526 | 70,256 | |||||
Retirements and other decreases | (987 ) | (5,027 ) | (10,932 ) | (14,123 ) | (1,145 ) | (32,214) | |||||
Net foreign exchange differences | (199 ) | 408 | 1,098 | (27 ) | 255 | 1,535 | |||||
Balance at November 30, 2023 | $ 89,568 | $ | 20,823 | $ | 114,717 | $ | 121,942 | $ | 10,233 | $ | 357,283 |
| Accumulated depreciation | Ships and | Tank | Plant and | |||||||||
| (in thousands) | Land | Buildings | Barges | Containers | Equipment | Total | ||||||
Balance at December 1, 2021 | $ | 5,420 | $ | 7,205 | $ | 29,382 | $ | 32,318 | $ | 2,607 | $ | 76,932 |
Depreciation expense | 3,032 | 4,031 | 20,609 | 22,619 | 1,270 | 51,561 | ||||||
Retirements and other decreases | (547 ) | (1,684 ) | (2,775 ) | (19,061 ) | (615 ) | (24,682) | ||||||
Net foreign exchange differences | (152 ) | (502 ) | (2,031 ) | (255 ) | (51 ) | (2,991) | ||||||
Reclasses and other | (6 ) | 21 | – | – | 433 | 448 | ||||||
Balance at November 30, 2022 | $ | 7,747 | $ | 9,071 | $ | 45,185 | $ | 35,621 | $ | 3,644 | $ | 101,268 |
Depreciation expense | 3,281 | 4,118 | 22,245 | 26,877 | 1,265 | 57,786 | ||||||
Retirements and other decreases | (181 ) | (4,366 ) | (10,432 ) | (14,887 ) | (849 ) | (30,715) | ||||||
Net foreign exchange differences | 96 | 201 | 231 | (26 ) | 66 | 568 | ||||||
Reclasses and other | (161 ) | (343 ) | – | 101 | 508 | 105 | ||||||
Balance at November 30, 2023 | $ 10,782 | $ | 8,681 | $ | 57,229 | $ | 47,686 | $ | 4,634 | $ | 129,012 | |
| Net book value: | ||||||||||||
At November 30, 2022 | $ 78,971 | $ | 10,943 | $ | 60,083 | $ | 60,488 | $ | 5,953 | $ | 216,438 | |
At November 30, 2023 | $ 78,786 | $ | 12,142 | $ | 57,488 | $ | 74,256 | $ | 5,599 | $ | 228,271 |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
| Contractual undiscounted cash flows: | ||||
| Less than: | ||||
1 year | $ | $ | 66,440 | 58,823 |
2 years | 50,304 | 47,664 | ||
3 years | 33,017 | 33,474 | ||
4 years | 25,079 | 19,431 | ||
5 years | 16,632 | 14,403 | ||
Thereafter | 152,668 | 154,415 | ||
Total undiscounted cash flows | 344,140 | 328,210 | ||
Total lease liabilities (discounted based on the Group’s incremental borrowing rate) | 238,207 | 223,584 | ||
Less current maturities | (55,456 ) | (49,017 ) | ||
Non-current | $ | $ | 182,751 | 174,567 |
2023 | 2022 | |||
| Less than: | ||||
1 year | $ | 3,801 | $ | 2,214 |
2 years | 443 | 570 | ||
3 years | 283 | 397 | ||
4 years | 139 | 173 | ||
5 years | 30 | 48 | ||
$ | 4,696 | $ | 3,402 |
| Customer | ||||||||||||
| Relations/ | Computer | |||||||||||
| (in thousands) | Goodwill | Trademark | Contracts | Software | Other | Total | ||||||
| Cost: | ||||||||||||
Balance, December 1, 2021 | $ | 33,727 | $ | 1,478 | $ | 7,645 | $ | 63,450 | $ | 874 | $ 107,174 | |
Additions | – | – | – | 3,824 | 27 | 3,851 | ||||||
Disposals and retirements | – | – | – | (8,798 ) | (101 ) | (8,899 ) | ||||||
Net foreign exchange differences | (1,181 ) | (121) | (534 ) | (3,673 ) | (77 ) | (5,586 ) | ||||||
Reclasses | – | – | – | 14 | 30 | 44 | ||||||
Balance, November 30, 2022 | $ | 32,546 | $ | 1,357 | $ | 7,111 | $ | 54,817 | $ | 753 | $ | 96,584 |
Additions | – | – | – | 7,892 | 135 | 8,027 | ||||||
Disposals and retirements | – | – | – | (851 ) | – | (851 ) | ||||||
Net foreign exchange differences | 755 | – | – | 1,375 | 383 | 2,513 | ||||||
Balance, November 30, 2023 | $ | 33,301 | $ | 1,357 | $ | 7,111 | $ | 63,233 | $ | 1,271 | $ 106,273 | |
| Accumulated amortisation: | ||||||||||||
Balance, December 1, 2021 | $ | 12,394 | $ | 1,478 | $ | 7,551 | $ | 46,134 | $ | 650 | $ | 68,207 |
Amortisation charge for the year | – | – | 94 | 4,564 | 97 | 4,755 | ||||||
Disposals and retirements | – | – | – | (8,798 ) | (101 ) | (8,899 ) | ||||||
Net foreign exchange differences | – | (121) | (534 ) | (2,549 ) | (56 ) | (3,260 ) | ||||||
Reclasses and other | – | – | – | (64 ) | (34 ) | (98 ) | ||||||
Balance, November 30, 2022 | $ | 12,394 | $ | 1,357 | $ | 7,111 | $ | 39,287 | $ | 556 | $ | 60,705 |
Amortisation charge for the year | – | – | – | 4,367 | 111 | 4,478 | ||||||
Disposals and retirements | – | – | – | (851 ) | – | (851 ) | ||||||
Net foreign exchange differences | – | – | – | 1,275 | 371 | 1,646 | ||||||
Reclasses and other | – | – | – | (1 ) | 13 | 12 | ||||||
Balance, November 30, 2023 | $ | 12,394 | $ | 1,357 | $ | 7,111 | $ | 44,077 | $ | 1,051 | $ | 65,990 |
| Net book value: | ||||||||||||
At November 30, 2022 | $ | 20,152 | $ | – | $ | – | $ | 15,530 | $ | 197 | $ | 35,879 |
At November 30, 2023 | $ | 20,907 | $ | – | $ | – | $ | 19,156 | $ | 220 | $ | 40,283 |
| 2023 | As of November 30, | ||||||
| 2023 | % Voting | ||||||
(in thousands) | Location | % Shares | Rights | 2023 | 2022 | ||
| Joint Ventures: | |||||||
| Tankers’ material joint ventures: | |||||||
NYK Stolt Tankers S.A. | Panama | 50 | 50 | $ | $ | 54,969 | 50,717 |
Stolt NYK Asia Pacific Services Inc. | Singapore | 50 | 50 | 2,689 | 30,376 | ||
NYK Stolt Shipholding Inc. | Singapore | 50 | 50 | 66,576 | 41,428 | ||
Shanghai SC-Stolt Shipping Ltd | China | 49 | 50 | 38,707 | 36,852 | ||
Hassel Shipping 4 AS Tankers’ non-material joint ventures: | Norway | 50 | 50 | 66,500 | 67,191 | ||
SIA LAPA, Ltd | Latvia | 70 | 50 | 2,418 | 1,628 | ||
Shanghai New Xing Yang Marine Services Co. Ltd | China | 40 | 40 | – | 6 | ||
231,859 | 228,198 | ||||||
| Terminals’ material joint ventures: | |||||||
Advario Stolthaven Antwerp, NV | Belgium | 50 | 50 | 115,879 | 105,811 | ||
Jeong-IL Stolthaven Ulsan Co. Ltd | South Korea | 50 | 50 | 123,738 | 117,423 | ||
Tianjin Lingang Stolthaven Terminal Co. | China | 65 | 50 | 24,564 | 25,281 | ||
Tianjin Lingang Stolthaven Jetty Company | China | 40 | 50 | 11,144 | 11,918 | ||
| Terminals’ non-material joint ventures: | |||||||
Stolthaven Revivegen Kaohsiung Co., Ltd | Taiwan | 49 | 50 | 24,309 | 12,787 | ||
Stolthaven (Westport) Sdn. Bhd. | Malaysia | 49 | 50 | 6,715 | 6,537 | ||
306,349 | 279,757 | ||||||
| Tank Containers’ non-material joint ventures: | |||||||
Hyop Woon Stolt Transportation Services Co. Ltd | South Korea | 50 | 50 | 3,808 | 3,690 | ||
Kanoo Tank Services Ltd. | Saudi Arabia | 60 | 60 | 16,883 | 16,242 | ||
Vado Tank Cleaning SRL | Italy | 50 | 50 | 1,549 | 1,251 | ||
Laem Chabang Tank Service Co. Ltd. | Thailand | 49 | 49 | 1,653 | 1,415 | ||
FSTS CO., Ltd | Thailand | 49 | 49 | 1,144 | 967 | ||
Joint Tank Services FZCO | United Arab Emirates | 40 | 40 | 1,229 | 667 | ||
26,266 | 24,232 | ||||||
| Stolt-Nielsen Gas’ material joint venture: | |||||||
Avenir LNG Limited | Bermuda | 47 | 47 | 76,102 | 81,801 | ||
Subtotal | 640,576 | 613,988 |
| Non-material associates: | |||||||
Brovig SS II Indre Selskap | Norway | 50 | 50 | 5,917 | 5,775 | ||
Essberger & Stolt Tankers GMbH & Co KG | Germany | 28 | 28 | 164 | 164 | ||
N.C. Stolt Transportation Services Co. Ltd | Japan | 50 | 50 | 1,159 | 1,208 | ||
Norterminal A.S. | Norway | 25 | 25 | 674 | 757 | ||
N.C. Stolt Chuyko Transportation Services Co. Ltd | Japan | 35 | 35 | 428 | 425 | ||
Other | 1,245 | 627 | |||||
Subtotal | 9,587 | 8,956 | |||||
$ | 650,163 | $ | 622,944 |
| Joint | ||||
| (in thousands) | Ventures | Associates | Total | |
Balance, December 1, 2021 | $ 603,509 | $ | 8,397 | $ 611,906 |
Share of profit of joint ventures and associates | 53,279 | 684 | 53,963 | |
Dividends | (40,808 ) | (252 ) | (41,060 ) | |
Net foreign exchange differences | (30,807 ) | (485) | (31,292 ) | |
Net gain on cash flow hedges held by joint ventures | 8,743 | – | 8,743 | |
Repayment of advances to joint ventures, net | (1,700 ) | – | (1,700 ) | |
Reclass from short-term advances to joint ventures, net | 7,101 | – | 7,101 | |
Net actuarial gain on pension schemes held by joint venture | 1,476 | – | 1,476 | |
Investment in joint venture and associate | 13,687 | 627 | 14,314 | |
Other | (492 ) | (15) | (507 ) | |
Balance, November 30, 2022 | $ 613,988 | $ | 8,956 | $ 622,944 |
Share of profit of joint ventures and associates | 61,693 | 572 | 62,265 | |
Dividends | (64,467 ) | (365 ) | (64,832 ) | |
Net foreign exchange differences | 4,131 | (192) | 3,939 | |
Net gain on cash flow hedges held by joint ventures | 1,068 | – | 1,068 | |
Repayment of advances to joint ventures, net | (14,595 ) | – | (14,595 ) | |
Net actuarial gain on pension schemes held by joint venture | 524 | – | 524 | |
Investment in joint venture and associate | 38,557 | 618 | 39,175 | |
Other | (323 ) | (2 ) | (325 ) | |
Balance, November 30, 2023 | $ 640,576 | $ | 9,587 | $ 650,163 |
| NYK Stolt | Stolt NYK Asia | NYK Stolt | Shanghai SC-Stolt | Hassel Shipping | |||||||||||||||||
| Tankers S.A. | Pacific Services Inc. | Shipholding Inc. | Shipping Ltd | 4 AS | |||||||||||||||||
| (in thousands) | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||||||||||
| Selected Balance | |||||||||||||||||||||
| Sheet Information | |||||||||||||||||||||
| Cash and cash | |||||||||||||||||||||
equivalents | $ | 14,582 | $ | 15,982 | $ | 1,806 | $ | 7,825 | $ | 2,877 | $ | 16,276 | $ | 25,781 | $ 24,497 | $ | 14,249 | $ | 20,375 | ||
Current assets, other than cash | 19,050 | 18,873 | 4,253 | 15,583 | 12,312 | 750 | 7,355 | 7,518 | 25,725 | 29,757 | |||||||||||
Current assets | 33,632 | 34,855 | 6,059 | 23,408 | 15,189 | 17,026 | 33,136 | 32,015 | 39,974 | 50,132 | |||||||||||
Non-current assets | 217,721 | 223,721 | – | 42,000 | 162,636 | 173,042 | 49,956 | 47,916 | 284,566 | 291,911 | |||||||||||
Total Assets | 251,353 | 258,576 | 6,059 | 65,408 | 177,825 | 190,068 | 83,092 | 79,931 | 324,540 | 342,043 | |||||||||||
Financial liabilities, other than accounts | |||||||||||||||||||||
payable | 13,405 | 13,124 | – | – | 5,410 | 9,382 | – | – | 14,384 | 14,384 | |||||||||||
| Other current | |||||||||||||||||||||
liabilities | 5,411 | 6,464 | 680 | 4,655 | – | 139 | 4,098 | 6,160 | – | 2,217 | |||||||||||
Current liabilities | 18,816 | 19,588 | 680 | 4,655 | 5,410 | 9,521 | 4,098 | 6,160 | 14,384 | 16,601 | |||||||||||
Financial liabilities | 122,599 | 168,309 | – | – | 39,264 | 97,692 | – | – | 184,613 | 198,997 | |||||||||||
| Total non-current | |||||||||||||||||||||
liabilities | 122,599 | 168,309 | – | – | 39,264 | 97,692 | – | – | 184,613 | 198,997 | |||||||||||
Net Assets | $ 109,938 | $ | 70,679 | $ | 5,379 | $ | 60,753 | $ 133,151 | $ | 82,855 | $ | 78,994 | $ 73,771 | $ 125,543 | $ 126,445 | ||||||
| Selected Income | |||||||||||||||||||||
| Statement | |||||||||||||||||||||
| Information | |||||||||||||||||||||
Operating revenue | $ | 95,961 | $ | 72,169 | $ 103,875 | $100,566 | $ | 52,825 | $ | 41,250 | $ | 41,949 | $ 49,169 | $ | 100,709 | $ | 81,588 | ||||
Depreciation and amortisation | 15,506 | 15,173 | – | – | 12,536 | 12,733 | 4,392 | 4,652 | 13,628 | 13,649 | |||||||||||
Finance income | – | – | 1,807 | 854 | 271 | 143 | – | – | 1,176 | 112 | |||||||||||
Finance expense | 9,821 | 6,478 | – | – | 2,347 | 2,382 | – | – | 12,444 | 10,754 | |||||||||||
Profit (loss) before taxes | 28,468 | 16,921 | 6,626 | 12,790 | 8,384 | (723) | 7,081 | 9,597 | 37,709 | 20,168 | |||||||||||
Income tax expense | – | – | – | – | – | – | 1,930 | 2,310 | – | – | |||||||||||
Net profit (loss) | 28,468 | 16,921 | 6,626 | 12,790 | 8,384 | (723) | 5,151 | 7,287 | 37,709 | 20,168 | |||||||||||
Other comprehensive income (loss) | 791 | 6,716 | – | – | (87 ) | 2,310 | (623 ) | (8,453 ) | 1,389 | 8,459 | |||||||||||
Total comprehensive income (loss) | $ | 29,259 | $ | 23,637 | $ | 6,626 | $ | 12,790 | $ | 8,297 | $ | 1,587 | $ | $ | 4,528 | (1,166 ) $ | 39,098 | $ | 28,627 | ||
Dividends received by Group | $ | – | $ | – | $ | 31,000 | $ | – | $ | – | $ | – | $ | $ | – | 2,528 | $ | 20,000 | $ | 28,500 | |
| Advario Stolthaven Antwerp, | Jeong-IL Stolthaven Ulsan | Tianjin Lingang | Stolthaven | Tianjin Lingang | Stolthaven | ||||||||||||
| NV | Co. Ltd | Terminal Co. | Jetty Company | ||||||||||||||
| (in thousands) | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||||||||
| Selected Balance Sheet Information | |||||||||||||||||
Cash and cash equivalents | $ | 4,041 | 9,367 | $ | $ | 13 | 15 | $ | $ | 3,595 | $ | 3,890 | $ | 2,522 | $ | 2,493 | |
Current assets, other than cash | 26,497 | 21,953 | 26,085 | 28,014 | 1,012 | 1,326 | 3,988 | 4,905 | |||||||||
Current assets | 30,538 | 31,320 | 26,098 | 28,029 | 4,607 | 5,216 | 6,510 | 7,398 | |||||||||
Non-current assets | 329,763 | 322,756 | 369,439 | 369,776 | 34,365 | 36,030 | 22,692 | 24,063 | |||||||||
Total Assets | 360,301 | 354,076 | 395,537 | 397,805 | 38,972 | 41,246 | 29,202 | 31,461 | |||||||||
| Financial liabilities, other than accounts | |||||||||||||||||
payable | 31,488 | 34,402 | 71,070 | 63,564 | 1,401 | 2,116 | – | – | |||||||||
Other current liabilities | 13,593 | 12,177 | 11,215 | 32,911 | 2,140 | 3,639 | 1,028 | 1,348 | |||||||||
Current liabilities | 45,081 | 46,579 | 82,285 | 96,475 | 3,541 | 5,755 | 1,028 | 1,348 | |||||||||
Financial liabilities | 78,136 | 88,004 | 74,352 | 74,217 | 4,777 | 7,111 | – | – | |||||||||
Non-current liabilities | 43,977 | 44,927 | – | 829 | – | – | – | – | |||||||||
Total non-current liabilities | 122,113 | 132,931 | 74,352 | 75,046 | 4,777 | 7,111 | – | – | |||||||||
Net Assets | $ | 193,107 | 174,566 | $ | $ | 238,900 | 226,284 | $ | $ 30,654 | $ | 28,380 | $ 28,174 | $ | 30,113 | |||
| Selected Income Statement Information | |||||||||||||||||
Operating revenue | $ | 107,970 | 102,334 | $ | $ | 96,325 | 90,910 | $ | $ 11,144 | $ | 11,338 | $ | 7,080 | $ | 9,144 | ||
Depreciation and amortisation | 32,117 | 30,986 | 12,531 | 11,751 | 2,775 | 2,912 | 1,310 | 1,392 | |||||||||
Finance income | – | – | – | – | – | – | 26 | 41 | |||||||||
Finance expense | 3,158 | 3,993 | 4,959 | 2,936 | 614 | 512 | – | – | |||||||||
Profit before taxes | 18,914 | 20,511 | 35,694 | 34,796 | 2,489 | 1,238 | 2,593 | 4,365 | |||||||||
Income tax expense | 4,798 | 5,402 | 7,608 | 7,630 | (1 ) | – | 653 | 1,094 | |||||||||
Net profit | 14,116 | 15,109 | 28,086 | 27,166 | 2,490 | 1,238 | 1,940 | 3,271 | |||||||||
Other comprehensive income (loss) | 8,825 | (11,075) | (44 ) | (21,410 ) | (217 ) | (3,150 ) | (245) | (3,423) | |||||||||
Total comprehensive income (loss) | $ | 22,941 | 4,034 | $ | $ | 28,042 | 5,756 | $ | $ | 2,273 | $ | (1,912 ) $ | 1,695 | $ | (152) | ||
Dividends received by Group | $ | 2,200 | – | $ | $ | 7,706 | 6,053 | $ | $ | – | $ | – | $ | 1,453 | $ | 1,201 | |
| NYK Stolt | Stolt NYK Asia | NYK Stolt | Shanghai SC-Stolt | Hassel | ||||||||||||||||
| Tankers S.A. | Pacific Services Inc. | Shipholding Inc. | Shipping Ltd | Shipping 4 AS | ||||||||||||||||
| (in thousands) | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||||||||||
| Net Assets: | ||||||||||||||||||||
Balance, December 1 | $ | 70,679 | $ | 47,027 | $ 60,753 | $ | 47,966 | $ | 82,855 | $ | 81,268 | $ | $ 73,771 | 80,093 | $ 126,445 | $ | 154,819 | |||
Profit (loss) for the year | 28,468 | 16,921 | 6,626 | 12,790 | 8,384 | (723) | 5,151 | 7,287 | 37,709 | 20,168 | ||||||||||
Capital contribution | 10,000 | – | – | – | 42,000 | – | – | – | – | – | ||||||||||
Dividends | – | – | (62,000) | – | – | – | – | (5,159 ) | (40,000) | (57,000) | ||||||||||
Other comprehensive income (loss) | 791 | 6,716 | – | – | (87) | 2,310 | (623 ) | (8,453 ) | 1,389 | 8,459 | ||||||||||
Other Balance, November | – | 15 | – | (3 ) | (1) | – | 695 | 3 | – | (1) | ||||||||||
30 | 109,938 | 70,679 | 5,379 | 60,753 | 133,151 | 82,855 | 78,994 | 73,771 | 125,543 | 126,445 | ||||||||||
Percentage owned | 50% | 50% | 50% | 50% | 50% | 50% | 49% | 49% | 50% | 50% | ||||||||||
Interest in j oint venture | 54,969 | 35,340 | 2,689 | 30,377 | 66,576 | 41,428 | 38,707 | 36,148 | 62,772 | 63,223 | ||||||||||
| Purchase adjustment | ||||||||||||||||||||
| to property | – | – | – | – | – | – | – | – | 3,727 | 3,968 | ||||||||||
Eliminations of transactions with the Group | – | (422 ) | – | – | – | – | – | – | – | – | ||||||||||
Advances | – | 15,799 | – | – | – | – | – | – | – | – | ||||||||||
Other Investment in and advances to joint | – | – | – | (1 ) | – | – | – | 704 | 1 | – | ||||||||||
ventures | $ | 54,969 | $ | 50,717 | $ | 2,689 | $ | 30,376 | $ | 66,576 | $ | 41,428 | $ | $ | 38,707 | 36,852 | $ | 66,500 | $ | 67,191 |
| Advario Stolthaven | Jeong-IL Stolthaven Ulsan | Tianjin Lingang Stolthaven | Tianjin Lingang Stolthaven | |||||||||||||
| Antwerp, NV | Co. Ltd | Terminal Co. | Jetty Company | |||||||||||||
| (in thousands) | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||||||||
| Net Assets: | ||||||||||||||||
Balance, December 1 | $ 174,566 | $ 170,532 | $226,284 | 232,634 | $ | $ | 28,380 | 30,292 | $ | $ | 30,113 | $ | 33,267 | |||
Profit for the year | 14,116 | 15,109 | 28,086 | 27,166 | 2,490 | 1,238 | 1,940 | 3,271 | ||||||||
Dividends | (4,400 ) | (15,413 | – | (12,106 ) | ) | – | – | (3,632 ) | (3,002) | |||||||
Other comprehensive (loss) income | 8,825 | (11,075) | (21,410 ) | (44 ) | (217 ) | (3,150 ) | (245 ) | (3,423) | ||||||||
Other | – | – | – | (13 ) | 1 | – | (2 ) | – | ||||||||
Balance, November 30 | 193,107 | 174,566 | 238,900 | 226,284 | 30,654 | 28,380 | 28,174 | 30,113 | ||||||||
Percentage owned | 50% | 50% | 50% | 50% | 65% | 65% | 40% | 40% | ||||||||
Interest in joint venture | 96,553 | 87,283 | 119,450 | 113,142 | 19,925 | 18,447 | 11,270 | 12,045 | ||||||||
Advances | – | – | – | – | 4,639 | 6,834 | – | – | ||||||||
Purchase adjustment to property | 3,083 | 3,130 | – | – | – | – | – | – | ||||||||
Goodwill | 14,672 | 13,478 | 4,288 | 4,281 | – | – | – | – | ||||||||
Other Investment in and advances | 1,571 | 1,920 | – | – | – | – | (126 ) | (127) | ||||||||
to joint ventures | $ | $ 115,879 | 105,811 | $123,738 | 117,423 | $ | $ | 24,564 | 25,281 | $ | $ | 11,144 | $ | 11,918 | ||
| For the years ended | ||||
| November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
| Joint Ventures | ||||
Profit before taxes | $ | $ | 11,985 | 10,147 |
Income tax expense | 1,855 | 1,706 | ||
Net profit | 10,130 | 8,441 | ||
Other comprehensive loss | (946 ) | (2,181 ) | ||
Total comprehensive income | $ | $ | 9,184 | 6,260 |
| For the years ended | ||||
| November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
| Associates | ||||
Profit before taxes | $ | 414 | $ | 1,340 |
Income tax (benefit) expense | (154 ) | 181 | ||
Net profit | 568 | 1,159 | ||
Other comprehensive loss | (1,293 ) | (1,052 ) | ||
Total comprehensive income | $ | (725 ) $ | 107 | |
| As of November 30, | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||||||
| (in thousands, except for per share amounts) | Golar LNG Limited | GBL | CoolCo | |||||||||
Number of equity shares | 2,673 | 2,673 | 6,111 | 6,111 | – | 940 | ||||||
Percentage of shareholding as of November 30 | 2.5% | 2.5% | 9.4% | 9.8% | – | 1.8% | ||||||
Share price as of November 30 | $ | 21.53 | $ | 25.07 | $ | 2.04 | $ | 1.80 | $ | – | $ | 12.56 |
Dividends received | 1,336 | – | – | – | – | – | ||||||
(Loss) gain on FVTOCI | (9,301) | 35,467 | 1,266 | 4,626 | (261) | 2,588 | ||||||
Cumulative (loss) gain on FVTOCI | (48,680) | (39,379) | 7,236 | 5,970 | – | 2,588 | ||||||
Value of investment | $ | 57,703 | $ | 67,004 | $ | 12,478 | $ | 11,012 | $ | – | $ | 11,798 |
| As of November 30, | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||||||
| (in thousands, except for per share amounts) | Kingfish | Odfjell SE | Total | |||||||||
Number of equity shares | 9,238 | 9,238 | 5,014 | 5,014 | ||||||||
Percentage of shareholding as of November 30 | 8.3% | 10.0% | 8.3% | 8.3% | ||||||||
Share price as of November 30 | $ | 0.78 | $ | 1.12 | $ | 10.55 | $ | 8.58 | ||||
Dividends received | – | – | 6,323 | 1,225 | $ | 7,659 | $ | 1,225 | ||||
(Loss) gain on FVTOCI | (3,167) | 2,938 | 9,868 | 22,310 | (1,595) | 67,929 | ||||||
Cumulative (loss) gain on FVTOCI | (229) | 2,938 | 32,178 | 22,310 | (9,495) | (5,573) | ||||||
Convertible loan | 2,652 | – | – | – | 2,652 | – | ||||||
Value of investment | $ | 9,813 | $ | 10,328 | $ | 52,870 | $ | 43,002 | $ | 132,864 | $ | 143,144 |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Trade payables | $ | 106,787 | $ | 96,828 |
Withholding and value added tax | 7,553 | 6,413 | ||
Insurance premiums payable | 46 | 82 | ||
Other | 309 | 1,552 | ||
$ | 114,695 | $ | 104,875 |
| Contract liabilities | ||||||||
2023 | 2022 | |||||||
| (in thousands) | <1 year | >1 year | <1 year | >1 year | ||||
Balance, December 1 | $ | 41,707 | $ | – | $ | 29,092 | $ | – |
Revenue recognised (from opening balance) | (41,707) | – | (29,092 ) | – | ||||
Revenue recognised (current year) | (1,432,201) | – | (1,197,032 ) | – | ||||
Cash received in advance of performance obligation | 1,479,251 | – | 1,238,739 | – | ||||
Balance, November 30 | $ | 47,050 | $ | – | $ | 41,707 | $ | – |
| As of November 30, 2023 | |||
| Not | |||
| (in thousands) | Impaired | Impaired | |
Current | $ 176,400 | $ | 429 |
Up to 30 days past due | 62,642 | 438 | |
31 to 60 days past due | 18,195 | 327 | |
61 to 90 days past due | 12,262 | 347 | |
Greater than 91 days past due | 29,049 | 19,737 | |
$ 298,548 | $ | 21,278 |
| As of November 30, 2022 | ||||
| Not | ||||
| (in thousands) | Impaired | Impaired | ||
Current | $ | 187,428 | $ | 213 |
Up to 30 days past due | 78,027 | 694 | ||
31 to 60 days past due | 22,539 | 475 | ||
61 to 90 days past due | 14,620 | 304 | ||
Greater than 91 days past due | 23,225 | 19,932 | ||
$ | 325,839 | $ | 21,618 |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Allowance for impairment on customer trade and accrued receivables, brought forward | $ | 21,618 | $ | 20,129 |
Impairment recognised, net | 1,861 | 1,893 | ||
Accounts written off | (2,201) | (404) | ||
Balance at the end of the year | $ | 21,278 | $ | 21,618 |
November 30, 2023 | November 30, 2022 | |||||||||||||||
| Total | Total | |||||||||||||||
| carrying | carrying | |||||||||||||||
| (in thousands) | Current | Non-current | value | Fair value | Current | Non-current | value | Fair value | ||||||||
| Financial Assets | ||||||||||||||||
| Financial assets at FVTOCI | ||||||||||||||||
| Investments in equity instruments | ||||||||||||||||
– listed | $ | – | $ | 132,864 | $ | 132,864 | $ | 132,864 | $ | – | $ | 143,144 | $ | 143,144 | $ | 143,144 |
| Financial assets at amortised cost | ||||||||||||||||
Cash and cash equivalents | 446,515 | – | 446,515 | 446,515 | 152,141 | – | 152,141 | 152,141 | ||||||||
Trade receivables | 341,319 | – | 341,319 | 341,319 | 353,730 | – | 353,730 | 353,730 | ||||||||
| Loans and advances to joint ventures | ||||||||||||||||
and associates | – | 25,764 | 25,764 | 25,764 | – | 40,037 | 40,037 | 40,037 | ||||||||
Other current assets | 47,082 | – | 47,082 | 47,082 | 37,585 | – | 37,585 | 37,585 | ||||||||
$ 834,916 | $ | 158,628 | $ | 993,544 | $ | 993,544 | $ | 543,456 | $ | 183,181 | $ | 726,637 | $ | 726,637 |
| Financial Liabilities | |||||||||||||||
| Financial liabilities at amortised cost | |||||||||||||||
| Accounts payables, excluding | |||||||||||||||
| withholding and value added taxes | $ 107,142 | $ | – | $ | 107,142 | $ | 107,142 | $ | 98,463 | $ | – | $ | 98,463 | $ | 98,463 |
| Accrued expenses and accrued | |||||||||||||||
voyage expenses | 311,858 | – | 311,858 | 311,858 | 320,311 | – | 320,311 | 320,311 | |||||||
Dividend payable | 53,591 | – | 53,591 | 53,591 | 53,591 | – | 53,591 | 53,591 | |||||||
| Long-term lease obligations, including | |||||||||||||||
| current maturities | 55,456 | 182,751 | 238,207 | 238,207 | 49,017 | 174,567 | 223,584 | 223,584 | |||||||
Short-term loans and long-term debt, including current maturities and excluding debt issuance costs | 258,889 | 1,594,576 | 1,853,465 | 1,911,088 | 293,109 | 1,691,112 | 1,984,221 | 2,032,219 | |||||||
Other current liabilities | 55,569 | – | 55,569 | 55,569 | 49,407 | – | 49,407 | 49,407 | |||||||
$ 842,505 | $ 1,777,327 | $ | 2,619,832 | $ 2,677,455 | $ 863,898 | $ 1,865,679 | $ 2,729,577 | $ 2,777,575 |
November 30, 2023 | November 30, 2022 | |||||||||||||||
| Total | Total | |||||||||||||||
| carrying | carrying | |||||||||||||||
| (in thousands) | Current | Non-current | value | Fair value | Current | Non-current | value | Fair value | ||||||||
| Derivative Financial Instruments | ||||||||||||||||
| at Fair Value | ||||||||||||||||
A ssets | ||||||||||||||||
| Foreign currency exchange contracts | ||||||||||||||||
– cash flow hedges | $ | 794 | $ | – | $ | 794 | $ | 794 | $ | 1,065 | $ | – | $ | 1,065 | $ | 1,065 |
Interest rate swaps | 5,256 | 4,788 | 10,044 | 10,044 | 5,640 | 6,590 | 12,230 | 12,230 | ||||||||
| Cross-currency interest rate swaps | ||||||||||||||||
| – cash flow hedges | 46 | – | 46 | 46 | 1,840 | – | 1,840 | 1,840 | ||||||||
$ | 6,096 | $ | 4,788 | $ | 10,884 | $ | 10,884 | $ | 8,545 | $ | 6,590 | $ | 15,135 | $ | 15,135 | |
| Liabilities | ||||||||||||||||
| Cross-currency interest rate swaps | ||||||||||||||||
– cash flow hedges | $ | 11,470 | $ | 3,780 | $ | 15,250 | $ | 15,250 | $ | 1,274 | $ | 5,851 | $ | 7,125 | $ | 7,125 |
| Foreign currency exchange contracts | ||||||||||||||||
– cash flow hedges | 470 | – | 470 | 470 | 692 | – | 692 | 692 | ||||||||
Interest rate swaps | – | 3,876 | 3,876 | 3,876 | 205 | – | 205 | 205 | ||||||||
$ | 11,940 | $ | 7,656 | $ | 19,596 | $ | 19,596 | $ | 2,171 | $ | 5,851 | $ | 8,022 | $ | 8,022 |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Interest rate derivatives | $ | 5,093 | $ | 12,453 |
Cross-currency interest rate swaps | (1,537 ) | 8,548 | ||
Foreign currency derivatives | – | (10 ) | ||
Foreign exchange and interest rate hedges held by joint ventures | 5,486 | 4,418 | ||
Deferred income tax gain on the interest rate derivatives | 645 | (524) | ||
$ | 9,687 | $ | 24,885 |
| Purchase | ||
| (in local currency, thousands) | 2023 | 2022 |
Euro | 43,000 | 45,000 |
Singapore dollar | 14,000 | 8,000 |
British pound | 14,000 | 5,000 |
| For the year ended November 30, 2023 | Less than | More than | ||||||||
| (in thousands) | 1 yr | 2-3 yrs | 4-5 yrs | 5 yrs | Total | |||||
| Contractual obligations: | ||||||||||
Accounts payable, excluding withholding and value added taxes | $ | 107,142 | $ | – | $ | – | $ | – | $ | 107,142 |
Accrued expenses and dividend payable | 365,449 | – | – | – | 365,449 | |||||
Long-term lease liabilities, including current maturities | 55,456 | 68,490 | 31,978 | 82,283 | 238,207 | |||||
Interest on long-term lease liabilities | 10,958 | 14,857 | 9,733 | 70,385 | 105,933 | |||||
Long-term debt, including current maturities | 258,889 | 669,539 | 529,957 | 395,080 | 1,853,465 | |||||
Interest on long-term debt | 93,404 | 154,866 | 88,913 | 34,277 | 371,460 | |||||
Derivative financial liabilities | 11,732 | 5,427 | 3,489 | 995 | 21,643 | |||||
Other current liabilities | 55,569 | – | – | – | 55,569 | |||||
Total contractual obligations | $ | 958,599 | $ | 913,179 | $ | 664,070 | $ | 583,020 | $ | 3,118,868 |
| For the year ended November 30, 2022 | Less than | More than | ||||||||
| (in thousands) | 1 yr | 2-3 yrs | 4-5 yrs | 5 yrs | Total | |||||
| Contractual obligations: | ||||||||||
Accounts payable, excluding withholding and value added taxes | $ | 98,463 | $ | – | $ | – | $ | – | $ | 98,463 |
Accrued expenses and dividend payable | 373,902 | – | – | – | 373,902 | |||||
Long-term lease liabilities, including current maturities | 49,017 | 67,454 | 24,653 | 82,460 | 223,584 | |||||
Interest on long-term lease liabilities | 9,806 | 13,684 | 9,181 | 71,955 | 104,626 | |||||
Long-term debt, including current maturities | 293,109 | 817,069 | 450,480 | 423,563 | 1,984,221 | |||||
Interest on long-term debt | 96,282 | 117,539 | 72,890 | 41,542 | 328,253 | |||||
Derivative financial liabilities | 2,240 | 6,223 | – | – | 8,463 | |||||
Other current liabilities | 49,407 | – | – | – | 49,407 | |||||
Total contractual obligations | $ | 972,226 | $ | 1,021,969 | $ | 557,204 | $ | 619,520 | $ | 3,170,919 |
| (in thousands) | Notes | 2023 | 2022 | |
| Preferred ship fixed-rate mortgages: | ||||
Fixed interest rates ranging from 2.7% to 5.4% (2022: 2.7% to 5.4%), maturities vary through 2038 | (i) $ | 443,404 | $ | 494,636 |
| Preferred ship variable-rate mortgages: | ||||
Interest rates ranging from 7.6% to 8.3% (2022: 2.6% to 7.6%), maturities vary through 2031 | (ii) | 313,622 | 355,732 | |
Senior secured credit facilities | (iii) | 887,096 | 839,214 | |
Senior unsecured bond issues | (iv) | 178,924 | 258,381 | |
| Bank loans: | ||||
Interest rates ranging from 1.5% to 2.1% (2022: 1.5% to 2.1%), maturities vary through 2028 | 13,555 | 18,816 | ||
1,836,601 | 1,966,779 | |||
Less – current maturities | (255,109 ) | (288,958 ) | ||
$ | 1,581,492 | $ | 1,677,821 |
| At December | Exchange | Other | At November | |||||||
| (in thousands) | 1, 2022 | Cash flow | differences | movements | 30, 2023 | |||||
Cash deposits | $ | 71,040 | $ | 101,715 | $ | 4,025 | $ | – | $ | 176,780 |
Short-term time deposits | 81,101 | 188,634 | – | – | 269,735 | |||||
Cash and cash equivalents | 152,141 | 290,349 | 4,025 | – | 446,515 | |||||
| Borrowings: | ||||||||||
Long-term debt, including current maturities | (1,966,779 ) | 127,905 | 3,643 | (1,370 ) | (1,836,601 ) | |||||
Lease liabilities, including current maturities | (223,584 ) | 54,495 | (1,180 ) | (67,938 ) | (238,207 ) | |||||
Net debt | $ (2,038,222) $ | 472,749 | $ | 6,488 | $ | (69,308) | $ (1,628,293 ) | |||
| At December | Exchange | Other | At November | |||||||
| (in thousands) | 1, 2021 | Cash flow | differences | movements | 30, 2022 | |||||
Cash deposits | $ | 111,639 | $ | (39,011 ) $ | (1,588 ) $ | – | $ | 71,040 | ||
Short-term time deposits | 12,229 | 68,872 | – | – | 81,101 | |||||
Cash and cash equivalents | 123,868 | 29,861 | (1,588 ) | – | 152,141 | |||||
| Borrowings: | ||||||||||
Short-term bank loans | (40,000 ) | 40,000 | – | – | – | |||||
Long-term debt, including current maturities | (2,185,644 ) | 200,208 | 25,934 | (7,277 ) | (1,966,779 ) | |||||
Lease liabilities, including current maturities | (210,450 ) | 51,210 | 5,856 | (70,200 ) | (223,584 ) | |||||
Net debt | $ (2,312,226) $ | 321,279 | $ | 30,202 | $ | (77,477 ) | $ (2,038,222) | |||
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Non-current assets | $ | 21,292 | $ | 20,602 |
Non-current liabilities | (19,937 ) | (20,342 ) | ||
Net pension asset | $ | 1,355 | $ | 260 |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Present value of funded obligations | $ | (168,950 ) $ | (177,630 ) | |
Fair value of plans assets | 170,305 | 177,890 | ||
$ | 1,355 | $ | 260 | |
| For the years ended | ||||
| November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Service cost | $ | 408 | $ | 567 |
Interest cost, net | 166 | 233 | ||
Cost of plan administration | 332 | 320 | ||
Net periodic benefit cost | $ | 906 | $ | 1,120 |
| For the years ended | ||||
| November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Effect of changes in demographic assumptions | $ | 7 | $ | (322 ) |
Effect of changes in financial assumptions | (7,225 ) | 59,727 | ||
Effect of experience assumptions | (796 ) | 332 | ||
Return on plan assets (excluding interest income) | 6,657 | (56,502 ) | ||
Remeasurements recognised in other comprehensive income | $ | (1,357 ) $ | 3,235 | |
| For the years ended | ||||
| November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Benefit obligations at beginning of year | $ | 177,630 | $ | 247,310 |
Current service cost | 408 | 567 | ||
Interest cost | 8,633 | 5,885 | ||
Benefits paid | (10,425 ) | (13,171 ) | ||
Foreign exchange rate changes | 718 | (3,224 ) | ||
| Remeasurements: | ||||
Effect of changes in demographic assumptions | 7 | 322 | ||
Effect of changes in financial assumptions | (7,225 ) | (59,727 ) | ||
Effect of experience adjustments | (796 ) | (332 ) | ||
Benefits obligation at end of year | $ | 168,950 | $ | 177,630 |
| For the years ended | ||||
| November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Fair value of plan assets at beginning of year | $ | 177,890 | $ | 240,960 |
Return on plan assets (excluding interest income) | (6,657) | (56,502 ) | ||
Interest income | 8,467 | 5,652 | ||
Company contributions | 443 | 4,080 | ||
Foreign exchange rate changes | 919 | (2,809 ) | ||
Benefits paid | (10,425) | (13,171 ) | ||
Expenses paid | (332 ) | (320 ) | ||
Fair value of plan assets at end of year | $ | 170,305 | $ | 177,890 |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Actives | $ | 26,718 | $ | 32,216 |
Vested former employees not yet retired | 28,584 | 32,352 | ||
Retirees | 113,648 | 113,062 | ||
$ | 168,950 | $ | 177,630 | |
| As of November 30, | ||
2023 | 2022 | |
Actives | 1,002 | 975 |
Vested former employees not yet retired | 476 | 499 |
Retirees | 715 | 695 |
2,193 | 2,169 |
| As of November 30, | ||
2023 | 2022 | |
| Weighted-average assumptions to determine projected benefit obligations: | ||
Discount rate | 5.45 % | 5.02 % |
Rate of compensation increase | 3.54 % | 4.07 % |
Rate of pension increases | 3.12 % | 3.02 % |
Rate of price inflation | 3.14 % | 3.07 % |
| Life expectancy for an individual currently at 65: | ||
Male | 21.0 yrs | 20.8 yrs |
Female | 23.0 yrs | 22.9 yrs |
| Impact on Defined Benefit Obligation | |||
Change in Assumption | Increase in Assumption | Decrease in Assumption | |
Discount rate | 0.25% | Decrease by 2.3% | Increase by 2.5% |
Salary growth rate | 0.25% | Increase by 1.9% | Decrease by 1.9% |
Pension growth rate | 0.25% | Increase by 2.0% | Decrease by 2.1% |
Increase by 1 Year in Assumption | Decrease by 1 Year in Assumption | ||
Life expectancy | Increase by 2.2% | Decrease by 2.3% |
| As of November 30, | ||||||
| (in thousands) | 2023 | % | 2022 | % | ||
Cash and cash equivalents | $ | 7,354 | 4% | $ | 24,429 | 14% |
Equity instruments | 39,483 | 23% | 40,780 | 23% | ||
Debt instruments | 117,130 | 69% | 104,895 | 59% | ||
Real estate | 3,260 | 2% | 3,970 | 2% | ||
Investment funds | 1,820 | 1% | 1,602 | 1% | ||
Assets held by insurance company | 190 | – | 356 | – | ||
Other | 1,068 | 1% | 1,858 | 1% | ||
Total | $ 170,305 | 100% | $ | 177,890 | 100% | |
| As of November 30, 2023 | Less than | Between | Between | More than 5 | ||||||
| (in thousands) | a year | 1-2 years | 2-5 years | years | Total | |||||
Pension benefits | $ | 11,781 | $ | 22,487 | $ | 24,927 | $ | 60,556 | $ 119,751 | |
Post-employment benefits | 478 | 773 | 611 | 1,292 | 3,154 | |||||
Total | $ | 12,259 | $ | 23,260 | $ | 25,538 | $ | 61,848 | $ | 122,905 |
| As of November 30, 2022 | Less than | Between | Between | More than 5 | ||||||
| (in thousands) | a year | 1-2 years | 2-5 years | years | Total | |||||
Pension benefits | $ | 11,108 | $ | 21,932 | $ | 22,670 | $ | 59,191 | $ 114,901 | |
Post-employment benefits | 467 | 945 | 694 | 1,360 | 3,466 | |||||
Total | $ | 11,575 | $ | 22,877 | $ | 23,364 | $ | 60,551 | $ | 118,367 |
| Claims | Environmental | |||||||
| (in thousands) | provision | provision | Restructuring | Total | ||||
Balance at December 1, 2022 | $ | 4,495 | $ | 214 | $ | 34 | $ | 4,743 |
Additional provisions recognised, net | 159,231 | 423 | 119 | 159,773 | ||||
Reclass of MSC Flaminia Provision from long-term | 139,000 | – | – | 139,000 | ||||
Reductions arising from payments | (1,119) | (56 ) | (126 ) | (1,301) | ||||
Net foreign exchange differences | (41) | – | 10 | (31) | ||||
Balance at November 30, 2023 | $ | 301,566 | $ | 581 | $ | 37 | $ | 302,184 |
| Asset retirement | Claims | |||||
| (in thousands) | obligations | provision | Total | |||
Balance at December 1, 2022 | $ | 482 | $ | 156,685 | $ | 157,167 |
Additional (reversal) provisions recognised, net | 1,439 | (2,441 ) | (1,002) | |||
Reclass of MSC Flaminia Provision to short-term | – | (139,000 ) | (139,000) | |||
Net foreign exchange differences | 12 | 17 | 29 | |||
Balance at November 30, 2023 | $ | 1,933 | $ | 15,261 | $ | 17,194 |
| For the years ended November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Board fees | $ | 1,132 | $ | 908 |
Salary and benefits | 5,928 | 4,624 | ||
Profit sharing | 3,104 | 2,546 | ||
Long-term incentives | 1,424 | 986 | ||
Defined benefit pension cost | 81 | 3,185 | ||
Defined contribution pension cost | 416 | 297 | ||
Total compensation and benefits | $ | 12,085 | $ | 12,546 |
Average number of key managers included | 10 | 8 |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
| Joint ventures: | ||||
| Amounts due from the Group | $ | 30,337 | $ | 25,918 |
Amounts due to the Group | 35,836 | 50,581 |
| For the years ended November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
| Joint Ventures | ||||
| Charter hire revenue | $ | $ | 196,670 | 153,757 |
Tank container cleaning station revenue | 10,742 | 8,881 | ||
Charter hire expense | 63,265 | 59,543 | ||
Management, freight and joint service commission and other expenses | 35,076 | 27,007 | ||
| Finance expense | 872 | 1,049 | ||
| Other expense | 519 | 503 | ||
| Associates | ||||
Bareboat revenue | $ | $ | 4,348 | 4,280 |
| Commission, management and other revenue | 2,613 | 1,928 | ||
Tank container cleaning station revenue | 3,280 | 3,050 |
| Founder’s Shares | Common Shares | |||
| par value $0.001 per share | par value $1 per share | |||
Shares Issued | Treasury Shares | Shares Issued | Treasury Shares | |
Balance at November 30, 2022 and 2023 | 14,630,949 | 1,250,000 | 58,523,796 | 5,000,000 |
| As of November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Short-term loans, long-term debt and lease liabilities | $ | 2,074,808 | $ | 2,190,363 |
Equity attributable to equity holders of SNL less intangible assets and excluding other components of equity | 2,069,889 | 1,894,272 | ||
Debt to tangible net worth | 1.00 | 1.16 |
| For the years ended November 30, | ||||
| (in thousands, except per share data) | 2023 | 2022 | ||
Net profit | $ | 296,651 | $ | 280,855 |
Less: Dividends on Founder’s Shares | (67 ) | (67 ) | ||
Net profit attributable to holders of Common Shares | $ | 296,584 | $ | 280,788 |
Basic and diluted weighted average shares outstanding | 53,524 | 53,524 | ||
Basic earnings per share | $ | 5.54 | $ | 5.25 |
Diluted earnings per share | $ | 5.54 | $ | 5.25 |
| For the years ended November 30, | ||||
| (in thousands) | 2023 | 2022 | ||
Net profit | $ | 296,651 | $ | 280,855 |
| Adjustments to reconcile net profit to net cash from operating activities: | ||||
Depreciation of property, plant and equipment | 287,843 | 277,368 | ||
Amortisation of intangible assets | 4,478 | 4,755 | ||
Finance expense, net | 112,614 | 129,809 | ||
Net periodic benefit expense of defined benefit pension plans | 906 | 1,120 | ||
Income tax expense | 12,783 | 28,064 | ||
Share of profit of joint ventures and associates | (62,265) | (53,963 ) | ||
Fair value adjustment on biological assets | (3,914 ) | 974 | ||
Foreign currency exchange (gain) loss, net | (3,199) | 1,291 | ||
Gain on disposal of assets, net | (3,606) | (5,562 ) | ||
| Changes in assets and liabilities: | ||||
Decrease (increase) in receivables | 26,630 | (11,293 ) | ||
Decrease in restricted cash | – | 6,096 | ||
Decrease (increase) in inventories | 1,692 | (3,863 ) | ||
Increase in biological assets | (2,752 ) | (518 ) | ||
Increase in prepaid expenses and other current assets | (23,978) | (6,100 ) | ||
Increase in accounts payable and other current liabilities | 156,309 | 74,779 | ||
Contributions to defined benefit pension plans | (1,794) | (4,080 ) | ||
Insurance proceeds related to MSC Flaminia lawsuit | 133,000 | – | ||
Dividends from joint ventures and associates | 43,832 | 41,060 | ||
Other, net | (887) | 633 | ||
Cash generated from operations | $ | 974,343 | $ | 761,425 |