Last week, I blogged about the estimated current valuation of First Ship Lease Trust (FSL) and mentioned that since the current market value of the ships exceeds the loan amount, the probability of successful refinancing is quite high. However, the more important factor in determining successful refinancing is whether future cashflows are sufficient to meet the loan obligations. In this post, I will estimate the future cashflows of FSL and determine whether it is a viable business going forward.
For FSL to be viable, its cash inflows must be sufficient to cover its cash outflows. On a Bare Boat Charter Equivalent (BBCE) basis, the annual cash inflow must be able to cover the trust's operating expenses, loan principal repayment and interest expenses. For FY2016, the trust operating expenses (comprising management fees, trustee fees and other trust expenses) amount to USD4.8M, loan principal repayment is USD42.7M (excluding early repayment) and interest expense is USD9.6M. The total non-discretionary cash outflow is USD57.1M. Assuming that loan principal repayment remains the same after refinancing, the only item that will change much from year to year is interest expense. Thus, FSL must be able to generate cash inflows of between USD50M to USD57M annually, otherwise, there is a risk that it might run out of cash and be liquidated in a fire sale like Rickmers Maritime.
On the cash inflow side, FSL generates revenue from 3 types of charters, namely, voyage charter, time charter and bareboat charter. In a voyage charter, FSL acts as a shipping company like NOL to provide a service to ship goods between places. It bears all the costs necessary to provide the service. Among the 3 types of charters, on a comparable basis, voyage charters generate the highest revenue and costs. In addition, it also has to bear the risks of finding sufficient goods to ship at good freight rates. The consolidation of container shipping lines last year shows the high risks that shipping companies have to bear for providing voyage charters. As far as possible, FSL avoids having voyage charters.
At the other end of the spectrum, in a bareboat charter, FSL only provides the ship. All other expenses are borne by the charterer. Thus, bareboat charters generate the lowest revenue and costs among the 3 types of charters. This is the preferred type of charters for FSL, as the cashflow is the most steady.
In the middle of the spectrum are time charters, in which FSL bears the cost of the ship, crew, dry-docking, ship insurance, etc. while the charterer bears the cost of the bunkers, port charges, etc. Based on the financial results for FY2016, the BBCE revenue of a time charter is about 60% of the time charter revenue.
Besides the 3 types of charters, FSL also entered into a pool or Revenue Sharing Agreement (RSA) for some of its ships. Due to an oversupply of ships, FSL might not be able to find a charterer for some of the ships. Thus, it entered the ships in a pool to share revenue among similar ships. As an example, supposed there are 10 ships in a pool, but only 8 ships are hired on average. The 10 ships will share the revenue generated from the 8 ships. Thus, each ship will get only 80% of the revenue the ship would have in a time charter. Hence, for ships in a pool or RSA, there is a potential discount factor to consider in estimating the BBCE revenue based on the utilisation of the ships in the pool.
After discussing the various types of charters and pool arrangement, can FSL generate sufficient cash inflows of between USD50M to USD57M every year to meet its operating expenses and loan obligations? While I cannot predict what charter rates FSL can obtain in the future, we can at least assess whether FSL can generate sufficient cashflows based on historical charter rates. In its AGM presentation, FSL disclosed the current and average time charter rates in the past 5 years for its ships. Fig. 1 below compares FSL's charter rates against the 5-year average and current time charter rates in the market, as well as FSL's BBCE revenue in FY2016 against the BBCE revenue implied by the 5-year average and current time charter rates. As shown in the figure, some of the charter rates have fallen significantly. The last column provides a rough estimate of the sustainable BBCE revenue assuming that the existing charters are reset to the lower of the 5-year average or current charter rates. This figure also takes into consideration the possible utilisation rate for ships currently or likely to enter into a pool when their existing charters expire.
|Fig. 1: Charter Rates and Estimated Sustainable BBCE Revenue|
Based on the assumptions in the figure, the estimated sustainable BBCE revenue is USD43M, which is below the non-discretionary cash outflow of between USD50M to USD57M mentioned earlier. Thankfully, the BBCE revenue will not fall immediately from USD72.9M in FY2016 to USD43M as some of the more lucrative charters will not expire until mid 2020. Fig. 2 below shows the estimated annual BBCE revenue for each type of ships from FY2017 till FY2022.
|Fig. 2: Estimated Annual BBCE Revenue|
From FY2017 till FY2019, FSL is still able to generate BBCE revenue of USD63M, before falling to USD53M in FY2020 and USD43M in FY2021 and beyond. Based on the above estimated annual BBCE revenue and annual cash outflows, the year-by-year cashflows are estimated below.
|Fig. 3: Estimated Annual Cashflows |
Thankfully for FSL, just as the BBCE revenue begins to fall from FY2019 to FY2021, the loan principal repayment also ends around the same period, resulting in positive cashflows every year. By FY2021, FSL would have repaid its entire loan of USD192.5M and the remaining cashflow could be used to resume distributions to shareholders or buy new ships. The estimated balance sheet, excluding the value of ships which is subject to variable impairment losses, is shown in Fig. 4 below.
|Fig. 4: Estimated Balance Sheet |
By FY2020, the current assets (CA) would have exceeded the total liabilities. The value of FSL would be CA - Total Liabilities + Market Value of Ships.
Hence, based on the estimated future cashflows of FSL, it is likely to meet the loan obligations, providing another reason for believing why refinancing will likely to be successful.
Having said the above, the viability of FSL will depend very much on the Panamax containers, which are very lucrative when compared against the current charter rates in the market. They are currently leased to Yang Ming Marine Transport Corp. If Yang Ming were to default or fail, FSL will run out of cash unless the banks allow it a longer period to pay down the loan. This is definitely a high-risk game.
P.S. I am vested in FSL.
See related blog posts:
Click here to read the full article