• |
CMB.TECH: audited consolidated financial statements and related notes available on Form 20-F filed with the Securities and Exchange Commission (the “SEC”) on April 9, 2025, as
of and for the year ended December 31, 2024. CMB.TECH prepared these financial statements in accordance with IFRS as issued by the IASB.
|
• |
Golden Ocean: audited consolidated financial statements and related notes available on Form 20-F filed with the SEC on March 20, 2025, as of and for the year ended December 31,
2024. Golden Ocean prepared these financial statements under U.S. GAAP.
|
Transaction Accounting Adjustments
|
||||||||||||||||||||||||||||||||
Historical
|
Golden Ocean
|
Preliminary Purchase Price
|
Total Pro Forma
|
|||||||||||||||||||||||||||||
in thousands of USD
|
CMB.TECH
(IFRS) |
(IFRS)
(Note 2) |
Allocation
(Note 3)
|
Notes
|
Financing
(Note 4)
|
Other
(Note 5)
|
Total
|
Combined
(IFRS)
|
||||||||||||||||||||||||
ASSETS
NON-CURRENT ASSETS
|
3,434,227
|
3,192,339
|
715,126
|
—
|
—
|
715,126
|
7,341,692
|
|||||||||||||||||||||||||
Property, plant and equipment
|
3,269,427
|
3,119,219
|
561,906
|
—
|
—
|
561,906
|
6,950,552
|
|||||||||||||||||||||||||
Vessels—owned
|
2,617,484
|
3,038,699
|
432,926
|
3.1
|
—
|
—
|
432,926
|
6,089,109
|
||||||||||||||||||||||||
Right-of-use assets
|
1,910
|
80,520
|
128,980
|
3.1
|
—
|
—
|
128,980
|
211,410
|
||||||||||||||||||||||||
Assets under constructions
|
628,405
|
—
|
—
|
—
|
—
|
—
|
628,405
|
|||||||||||||||||||||||||
Other tangible assets
|
21,628
|
—
|
—
|
—
|
—
|
—
|
21,628
|
|||||||||||||||||||||||||
Prepayments
|
1,657
|
—
|
—
|
—
|
—
|
—
|
1,657
|
|||||||||||||||||||||||||
Intangible assets
|
16,187
|
—
|
153,220
|
3.2
|
—
|
—
|
153,220
|
169,407
|
||||||||||||||||||||||||
Financial assets
|
136,882
|
73,120
|
—
|
—
|
—
|
—
|
210,002
|
|||||||||||||||||||||||||
Deferred tax assets
|
10,074
|
—
|
—
|
—
|
—
|
—
|
10,074
|
|||||||||||||||||||||||||
CURRENT ASSETS
|
470,819
|
271,123
|
-1,316,025
|
1,281,767
|
-34,258
|
707,684
|
||||||||||||||||||||||||||
Inventory
|
26,500
|
22,045
|
—
|
—
|
—
|
—
|
48,545
|
|||||||||||||||||||||||||
Trade and other receivables
|
235,883
|
119,972
|
—
|
—
|
—
|
—
|
355,855
|
|||||||||||||||||||||||||
Current tax assets
|
3,984
|
—
|
—
|
—
|
—
|
—
|
3,984
|
|||||||||||||||||||||||||
Cash and cash equivalents
|
38,869
|
129,106
|
-1,316,025
|
3.3
|
1,281,767
|
-34,258
|
133,717
|
|||||||||||||||||||||||||
Assets classified as held for sale
|
165,583
|
—
|
—
|
—
|
—
|
—
|
165,583
|
|||||||||||||||||||||||||
TOTAL ASSETS
|
3,905,046
|
3,463,462
|
-600,899
|
1,281,767
|
680,868
|
8,049,376
|
||||||||||||||||||||||||||
EQUITY AND LIABILITIES EQUITY
|
1,192,324
|
1,999,563
|
-648,521
|
—
|
-18,700
|
-667,221
|
2,524,666
|
|||||||||||||||||||||||||
Equity attributable to owners of the Company
|
1,192,324
|
1,999,563
|
-648,521
|
—
|
-18,700
|
-667,221
|
2,524,666
|
|||||||||||||||||||||||||
Share capital
|
239,148
|
10,061
|
94,231
|
3.4
|
—
|
—
|
94,231
|
343,440
|
||||||||||||||||||||||||
Share premium
|
460,486
|
1,583,381
|
-226,310
|
3.4
|
—
|
—
|
-226,310
|
1,817,557
|
||||||||||||||||||||||||
Translation reserve
|
-2,045
|
—
|
—
|
—
|
—
|
—
|
-2,045
|
|||||||||||||||||||||||||
Hedging reserve
|
2,145
|
—
|
—
|
—
|
—
|
—
|
2,145
|
|||||||||||||||||||||||||
Treasury shares
|
-284,508
|
-14,314
|
14,314
|
3.4
|
—
|
—
|
14,314
|
-284,508
|
||||||||||||||||||||||||
Retained earnings
|
777,098
|
420,435
|
-530,756
|
3.4
|
—
|
-18,700
|
-549,456
|
648,077
|
||||||||||||||||||||||||
Non-controlling interest
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||||
NON-CURRENT LIABILITIES
|
2,320,066
|
1,244,925
|
-56,076
|
1,298,173
|
—
|
1,242,097
|
4,807,088
|
|||||||||||||||||||||||||
Loans and borrowings
|
2,318,568
|
1,244,925
|
-56,076
|
1,298,173
|
—
|
1,242,097
|
4,805,590
|
|||||||||||||||||||||||||
Lease liabilities
|
1,451
|
56,076
|
-56,076
|
3.5
|
—
|
—
|
-56,076
|
1,451
|
||||||||||||||||||||||||
Bank loans
|
1,450,869
|
904,575
|
—
|
1,298,173
|
—
|
1,298,173
|
3,653,617
|
|||||||||||||||||||||||||
Other notes
|
198,887
|
—
|
—
|
—
|
—
|
—
|
198,887
|
|||||||||||||||||||||||||
Other loans
|
667,361
|
284,274
|
—
|
—
|
—
|
—
|
951,635
|
|||||||||||||||||||||||||
Deferred tax liabilities
|
438
|
—
|
—
|
—
|
—
|
—
|
438
|
|||||||||||||||||||||||||
Employee benefits
|
1,060
|
—
|
—
|
—
|
—
|
—
|
1,060
|
|||||||||||||||||||||||||
CURRENT LIABILITIES
|
392,656
|
218,974
|
103,698
|
-16.406
|
18,700
|
105,992
|
734,028
|
|||||||||||||||||||||||||
Lease liabilities
|
2,293
|
21,243
|
103,698
|
3.5
|
—
|
—
|
103,698
|
127,234
|
||||||||||||||||||||||||
Bank loans
|
201,937
|
107,809
|
—
|
-16,406
|
—
|
-16,406
|
293,340
|
|||||||||||||||||||||||||
Other notes
|
3,733
|
—
|
—
|
—
|
—
|
—
|
3,733
|
|||||||||||||||||||||||||
Other loans
|
95,724
|
16,117
|
—
|
—
|
—
|
—
|
111,841
|
|||||||||||||||||||||||||
Trade and other payables
|
79,591
|
73,805
|
—
|
—
|
18,700
|
18,700
|
172,096
|
|||||||||||||||||||||||||
Current tax liabilities
|
9,104
|
—
|
—
|
—
|
—
|
—
|
9,104
|
|||||||||||||||||||||||||
Provisions
|
274
|
—
|
—
|
—
|
—
|
—
|
274
|
|||||||||||||||||||||||||
TOTAL EQUITY and LIABILITIES
|
3,905,046
|
3,463,462
|
-600,899
|
1,281,767
|
—
|
680,868
|
8,049,376
|
in thousands of USD
|
Historical
CMB.TECH (IFRS)
|
Golden Ocean
(IFRS) (Note 2)
|
Preliminary Purchase Price
Allocation
|
Notes
|
Financing/Other
(Note 4/Note 5)
|
Total
|
Total Pro
Forma
Combined
(IFRS)
|
|||||||||||||||||||||
Revenue
|
940,246
|
968,420
|
—
|
—
|
—
|
1,908,666
|
||||||||||||||||||||||
Gain on disposal of vessels
|
635,019
|
21,427
|
—
|
—
|
—
|
656,446
|
||||||||||||||||||||||
Other operating income
|
50,660
|
—
|
—
|
—
|
—
|
50,660
|
||||||||||||||||||||||
Raw materials and consumables
|
-3,735
|
—
|
—
|
—
|
—
|
-3,735
|
||||||||||||||||||||||
Voyage expenses and commissions
|
-174,310
|
-192,890
|
—
|
—
|
—
|
-367,200
|
||||||||||||||||||||||
Vessel operating expenses
|
-199,646
|
-238,864
|
—
|
—
|
—
|
-438,510
|
||||||||||||||||||||||
Charter hire expenses
|
-138
|
-22,715
|
—
|
—
|
—
|
-22,853
|
||||||||||||||||||||||
Loss on disposal of vessels /other tangible assets
|
-2
|
—
|
—
|
—
|
—
|
-2
|
||||||||||||||||||||||
Deprecation tangible assets
|
-163,148
|
-141,627
|
-109,014
|
3.6
|
—
|
-109,014
|
-413,789
|
|||||||||||||||||||||
Amortization intangible assets
|
-2,881
|
—
|
—
|
—
|
—
|
-2,881
|
||||||||||||||||||||||
Impairment losses
|
-1,847
|
—
|
—
|
—
|
—
|
-1,847
|
||||||||||||||||||||||
General and administrative expenses
|
-77,766
|
-24,303
|
—
|
-18,700
|
-18,700
|
-120,769
|
||||||||||||||||||||||
Result from operating activities
|
1,002,452
|
369,448
|
-109,014
|
-18,700
|
-127,714
|
1,244,186
|
||||||||||||||||||||||
Finance income
|
38,689
|
22,084
|
—
|
—
|
—
|
60,773
|
||||||||||||||||||||||
Finance expenses
|
-169,339
|
-108,593
|
—
|
-99,666
|
-99,666
|
-377,598
|
||||||||||||||||||||||
Net finance expense
|
-130,650
|
-86,509
|
—
|
-99,666
|
-99,666
|
-316,825
|
||||||||||||||||||||||
Share of result of equity-accounted investees, net of tax
|
920
|
-4.070
|
—
|
—
|
—
|
-3,150
|
||||||||||||||||||||||
Profit (loss) before income tax
|
872,722
|
278,869
|
-109,014
|
-118,366
|
-227,380
|
924,211
|
||||||||||||||||||||||
Income tax benefit (expense)
|
-1,893
|
-548
|
—
|
—
|
—
|
-2,441
|
||||||||||||||||||||||
Profit (loss) for the period
|
870,829
|
278,321
|
-109,014
|
-118,366
|
-227,380
|
921,7700
|
||||||||||||||||||||||
Attributable to:
Owners of the Company
|
870,829
|
278,321
|
-109,014
|
-118,366
|
-227,380
|
921,770
|
||||||||||||||||||||||
Non-controlling interests
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
Weighted number of shares
|
196,041,579
|
199,403,293
|
291,994,513
|
|||||||||||||||||||||||||
Basic and diluted earnings per share (in USD)
|
4.44
|
1.40
|
3.16
|
Historical
|
Reclassifications and selected adjustments from
U.S. GAAP to IFRS(1) |
|||||||||||||||||||||||
in thousands of USD
|
Golden
Ocean (U.S. GAAP) |
Drydock
Expenses Note 2.1 |
Accrued Interests
Note 2.2 |
Luboils Note 2.3
|
Total (IFRS)
Adjustments |
Golden Ocean
(IFRS) |
||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||
NON-CURRENT ASSETS
|
3,092,753
|
99,586
|
—
|
—
|
99,586
|
3,192,339
|
||||||||||||||||||
Property, plant and equipment
|
3,019,633
|
99,586
|
—
|
—
|
99,586
|
3,119,219
|
||||||||||||||||||
Vessels - owned
|
2,959,129
|
79,570
|
—
|
—
|
79,570
|
3,038,699
|
||||||||||||||||||
Right-of-use assets
|
60,504
|
20,016
|
—
|
—
|
20,016
|
80,520
|
||||||||||||||||||
Assets under construction
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Other tangible assets
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Prepayments
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Intangible assets
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Financial assets
|
73,120
|
—
|
—
|
—
|
—
|
73,120
|
||||||||||||||||||
CURRENT ASSETS
|
286,541
|
—
|
—
|
-15,418
|
-15,418
|
271,123
|
||||||||||||||||||
Inventory
|
37,463
|
—
|
—
|
-15,418
|
-15,418
|
22,045
|
||||||||||||||||||
Trade and other receivables
|
119,972
|
—
|
—
|
—
|
—
|
119,972
|
||||||||||||||||||
Current tax assets
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Cash and cash equivalents
|
129,106
|
—
|
—
|
—
|
—
|
129,106
|
||||||||||||||||||
Assets classified as held for sale
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
TOTAL ASSETS
|
3,379,294
|
99,586
|
—
|
-15,418
|
84,168
|
3,463,462
|
||||||||||||||||||
EQUITY AND LIABILITES
|
||||||||||||||||||||||||
EQUITY
|
1,899,977
|
99,586
|
—
|
—
|
99,586
|
1,999,563
|
||||||||||||||||||
Equity attributable to owners of the Company
|
1,899,977
|
99,586
|
—
|
—
|
99,586
|
1,999,563
|
||||||||||||||||||
Share capital
|
10,061
|
—
|
—
|
—
|
—
|
10,061
|
||||||||||||||||||
Share premium
|
1,583,381
|
—
|
—
|
—
|
—
|
1,583,381
|
||||||||||||||||||
Translation reserve
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Hedging reserve
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Treasury shares
|
-14,314
|
—
|
—
|
—
|
—
|
-14,314
|
||||||||||||||||||
Retained earnings
|
320,849
|
99,586
|
—
|
—
|
99,586
|
420,435
|
||||||||||||||||||
Non-controlling interest
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
NON-CURRENT LIABILITIES
|
1,244,925
|
—
|
—
|
—
|
—
|
1,244,925
|
||||||||||||||||||
Loans and borrowing
|
1,244,925
|
—
|
—
|
—
|
—
|
1,244,925
|
||||||||||||||||||
Lease liabilities
|
56,076
|
—
|
—
|
—
|
—
|
56,076
|
||||||||||||||||||
Bank loans
|
904,575
|
—
|
—
|
—
|
—
|
904,575
|
||||||||||||||||||
Other notes
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Other loans
|
284,274
|
—
|
—
|
—
|
—
|
284,274
|
||||||||||||||||||
Deferred tax liabilities
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Employee benefits
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
CURRENT LIABILITIES
|
234,392
|
—
|
—
|
-15,418
|
-15,418
|
218,974
|
||||||||||||||||||
Lease liabilities
|
21,243
|
—
|
—
|
—
|
—
|
21,243
|
||||||||||||||||||
Bank loans
|
98,040
|
—
|
9,769
|
—
|
9,769
|
107,809
|
||||||||||||||||||
Other notes
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Other loans
|
15,808
|
—
|
309
|
—
|
309
|
16,117
|
||||||||||||||||||
Trade and other payables
|
99,301
|
—
|
-10,078
|
-15,418
|
-25,496
|
73,805
|
||||||||||||||||||
Current tax liabilities
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Provisions
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
TOTAL EQUITY AND LIABILITIES
|
3,379,294
|
99,586
|
—
|
-15,418
|
84,168
|
3,463,462
|
Historical
|
Selected adjustments from U.S.
GAAP to IFRS |
|||||||||||||||
in thousands of US Dollars
|
Golden Ocean
(U.S. GAAP)
|
Drydock Expenses
|
Total (IFRS) Adjustments
|
Golden Ocean (IFRS)
|
||||||||||||
Revenue
|
968,420
|
—
|
—
|
968,420
|
||||||||||||
Gain on Disposal of Vessels
|
21,427
|
—
|
—
|
21,427
|
||||||||||||
Other Operating Income
|
—
|
—
|
—
|
—
|
||||||||||||
Raw Materials and Consumables
|
—
|
—
|
—
|
—
|
||||||||||||
Voyage Expenses and Commissions
|
-192,890
|
—
|
—
|
-192,890
|
||||||||||||
Vessel Operating Expenses
|
-293,971
|
55,107
|
55,107
|
-238,864
|
||||||||||||
Charter Hire Expenses
|
-22,715
|
—
|
—
|
-22,715
|
||||||||||||
Loss on Disposal of Vessels/Other Tangible Assets
|
—
|
—
|
—
|
—
|
||||||||||||
Depreciation Tangible Assets
|
-141,627
|
—
|
—
|
-141,627
|
||||||||||||
Amortization Intangible Assets
|
—
|
—
|
—
|
—
|
||||||||||||
Impairment Losses
|
—
|
—
|
—
|
—
|
||||||||||||
General and Administrative Expenses
|
-24,303
|
—
|
—
|
-24,303
|
||||||||||||
RESULTS FROM OPERATING ACTIVITIES
|
314,341
|
55,107
|
55,107
|
369,448
|
||||||||||||
Finance Income
|
22,084
|
—
|
—
|
22,084
|
||||||||||||
Finance Expenses
|
-108,593
|
—
|
—
|
-108,593
|
||||||||||||
Net Finance Expense
|
-86,509
|
—
|
—
|
-86,509
|
||||||||||||
Share of Result of Equity-Accounted Investees, Net of Tax
|
-4,070
|
—
|
—
|
-4,070
|
||||||||||||
Profit (Loss) Before Income Tax
|
223,762
|
55,107
|
55,107
|
278,869
|
||||||||||||
Income Tax Benefit (Expense)
|
-548
|
—
|
—
|
-548
|
||||||||||||
Profit (Loss) for the Period
|
223,214
|
55,107
|
55,107
|
278,321
|
||||||||||||
Attributable to:
|
||||||||||||||||
Owners of the Company
|
223,214
|
55,107
|
55,107
|
278,321
|
||||||||||||
Non-Controlling Interests
|
—
|
—
|
—
|
—
|
||||||||||||
Weighted Number of Shares
|
199,403,293
|
199,403,293
|
199,403,293
|
|||||||||||||
Basic and Diluted Earnings Per Share (in USD)
|
1.12
|
0.28
|
1.40
|
Total purchase price consideration
|
1,178,960
|
|||||||
paid in cash
|
1,178,960
|
|||||||
paid in shares
|
—
|
|||||||
Fair value of net assets acquired and liabilities assumed
|
2,513,847
|
|||||||
Share acquired
|
40,8036
|
%
|
1,025,740
|
|||||
Goodwill
|
153,220
|
Total purchase and merger price consideration
|
137,065
|
|||||||
paid in cash
|
137,065
|
|||||||
paid in shares
|
—
|
|||||||
Fair value of net assets acquired and liabilities assumed
|
2,513,847
|
|||||||
Share acquired
|
8,5437
|
%
|
214,776
|
|||||
Shown as an increase of equity
|
77,711
|
Total purchase and merger price consideration
|
1,461,363
|
|||||||
paid in cash
|
—
|
|||||||
paid in shares
|
1,461,363
|
|||||||
Fair value of net assets acquired and liabilities assumed
|
2,513,847
|
|||||||
Share acquired
|
50,6527
|
%
|
1,273,331
|
|||||
Shown as a decrease of equity
|
-188,032
|
in thousands of US Dollars
|
||||
Estimated fair values of net assets acquired and liabilities assumed:
|
||||
Property, plant and equipment (Note 3.1)
|
3,681,125
|
|||
Financial assets
|
73,120
|
|||
Current assets
|
271,123
|
|||
Current and non-current bank loans
|
-1,012,384
|
|||
Other loans
|
-300,391
|
|||
Current lease liabilities
|
-124,941
|
|||
Other current and non-current liabilities
|
-73,805
|
|||
Fair value of net assets acquired and liabilities assumed
|
2,513,847
|
in thousands of USD
|
Elimination of Golden Ocean historic equity balances
|
IFRS reclassification of drydock expenses
|
Equity increase on subsequent share purchases
|
Capital increase upon merger
|
Total impact
|
|||||||||||||||
Equity attributable to owners of the Company
|
-1,899,977
|
-99,586
|
77,711
|
1,273,331
|
-648,521
|
|||||||||||||||
Share capital
|
-10,061
|
0
|
0
|
104,292
|
94,231
|
|||||||||||||||
Share premium
|
-1,583,381
|
0
|
0
|
1,357,071
|
-226,310
|
|||||||||||||||
Translation reserve
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||
Hedging reserve
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||
Treasury shares
|
14,314
|
0
|
0
|
0
|
14,314
|
|||||||||||||||
Retained earnings
|
-320,849
|
-99,586
|
77,711
|
-188,032
|
-530,756
|
• |
$16.4 million of debt issuance costs related to the bridge facilities,
|
• |
$1.64 million as amortization of debt issuance costs associated with the refinancing facility and
|
• |
$81.6 million of interest expenses related to both facilities.
|
(i) |
CMB.TECH estimates a total of $15.7 million in transaction costs for it to complete the Merger. The actual transaction costs incurred could differ materially from this estimate. These costs
mainly consist of advisory and other professional fees and have been recorded to accrued expenses and retained earnings.
|
(ii) |
Golden Ocean estimates a total of $3 million in transaction costs for it to complete the Merger. The actual transaction costs incurred could differ materially from this estimate. These costs
mainly consist of advisory and other professional fees and have been recorded to accrued expenses and retained earnings.
|