24
1 Corporate Presentation December, 2019

Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

  • Upload
    others

  • View
    2

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

1

Corporate Presentation

December, 2019

Page 2: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

2

FORWARD-LOOKING STATEMENTS

MATTERS DISCUSSED IN THIS PRESENTATION MAY CONSTITUTE FORWARD-LOOKING STATEMENTS. THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 PROVIDES SAFE HARBOR PROTECTIONS FOR FORWARD-LOOKING STATEMENTS IN ORDER TO ENCOURAGE COMPANIES TO PROVIDE PROSPECTIVE INFORMATION ABOUT THEIR BUSINESS. FORWARD-LOOKING STATEMENTS INCLUDE STATEMENTS CONCERNING PLANS, OBJECTIVES, GOALS, STRATEGIES, FUTURE EVENTS OR PERFORMANCE, AND UNDERLYING ASSUMPTIONS AND OTHER STATEMENTS, WHICH ARE OTHER THAN STATEMENTS OF HISTORICAL FACTS.

FLEX LNG LTD. (“FLEX LNG” OR “THE COMPANY”) DESIRES TO TAKE ADVANTAGE OF THE SAFE HARBOR PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND IS INCLUDING THIS CAUTIONARY STATEMENT IN CONNECTION WITH THIS SAFE HARBOR LEGISLATION. THE WORDS "BELIEVE," "EXPECT," "ANTICIPATE," "ESTIMATE," "INTEND," "PLAN," "TARGET," "PROJECT," "LIKELY," "MAY," "WILL," "WOULD," "COULD" AND SIMILAR EXPRESSIONS IDENTIFY FORWARD-LOOKING STATEMENTS.

THE FORWARD-LOOKING STATEMENTS IN THIS PRESENTATION ARE BASED UPON VARIOUS ASSUMPTIONS, MANY OF WHICH ARE BASED, IN TURN, UPON FURTHER ASSUMPTIONS, INCLUDING WITHOUT LIMITATION, MANAGEMENT’S EXAMINATION OF HISTORICAL OPERATING TRENDS, DATA CONTAINED IN THE COMPANY’S RECORDS AND OTHER DATA AVAILABLE FROM THIRD PARTIES. ALTHOUGH FLEX LNG BELIEVES THAT THESE ASSUMPTIONS WERE REASONABLE WHEN MADE, BECAUSE THESE ASSUMPTIONS ARE INHERENTLY SUBJECT TO SIGNIFICANT UNCERTAINTIES AND CONTINGENCIES WHICH ARE DIFFICULT OR IMPOSSIBLE TO PREDICT AND ARE BEYOND THE COMPANY’S CONTROL, THERE CAN BE NO ASSURANCE THAT THE COMPANY WILL ACHIEVE OR ACCOMPLISH THESE EXPECTATIONS, BELIEFS OR PROJECTIONS. FLEX LNG UNDERTAKES NO OBLIGATION, AND SPECIFICALLY DECLINES ANY OBLIGATION, EXCEPT AS REQUIRED BY LAW, TO PUBLICLY UPDATE OR REVISE ANY FORWARD-LOOKING STATEMENTS, WHETHER AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.

IN ADDITION TO THESE IMPORTANT FACTORS, OTHER IMPORTANT FACTORS THAT, IN THE COMPANY’S VIEW, COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE DISCUSSED IN THE FORWARD-LOOKING STATEMENTS INCLUDE: UNFORESEEN LIABILITIES, FUTURE CAPITAL EXPENDITURES, THE STRENGTH OF WORLD ECONOMIES AND CURRENCIES, GENERAL MARKET CONDITIONS, INCLUDING FLUCTUATIONS IN CHARTER RATES AND VESSEL VALUES, CHANGES IN DEMAND IN THE LNG TANKER MARKET, CHANGES IN THE COMPANY’S OPERATING EXPENSES, INCLUDING BUNKER PRICES, DRY-DOCKING AND INSURANCE COSTS, THE FUEL EFFICIENCY OF THE COMPANY’S VESSELS, THE MARKET FOR THE COMPANY’S VESSELS, AVAILABILITY OF FINANCING AND REFINANCING, ABILITY TO COMPLY WITH COVENANTS IN SUCH FINANCING ARRANGEMENTS, FAILURE OF COUNTERPARTIES TO FULLY PERFORM THEIR CONTRACTS WITH THE COMPANY, CHANGES IN GOVERNMENTAL RULES AND REGULATIONS OR ACTIONS TAKEN BY REGULATORY AUTHORITIES, INCLUDING THOSE THAT MAY LIMIT THE COMMERCIAL USEFUL LIVES OF LNG TANKERS, POTENTIAL LIABILITY FROM PENDING OR FUTURE LITIGATION, GENERAL DOMESTIC AND INTERNATIONAL POLITICAL CONDITIONS, POTENTIAL DISRUPTION OF SHIPPING ROUTES DUE TO ACCIDENTS OR POLITICAL EVENTS, VESSEL BREAKDOWNS AND INSTANCES OF OFF-HIRE, AND OTHER FACTORS, INCLUDING THOSE THAT MAY BE DESCRIBED FROM TIME TO TIME IN THE REPORTS AND OTHER DOCUMENTS THAT THE COMPANY FILES WITH OR FURNISHES TO THE U.S. SECURITIES AND EXCHANGE COMMISSION (“SEC”).

FOR A MORE COMPLETE DISCUSSION OF CERTAIN OF THESE AND OTHER RISKS AND UNCERTAINTIES ASSOCIATED WITH THE COMPANY, PLEASE REFER TO THE REPORTS AND OTHER DOCUMENTS THAT FLEX LNG FILES WITH OR FURNISHES TO THE SEC.

THIS PRESENTATION IS NOT AN OFFER TO PURCHASE OR SELL, OR A SOLICITATION OF AN OFFER TO PURCHASE OR SELL, ANY SECURITIES OR A SOLICITATION OF ANY VOTE OR APPROVAL.

Page 3: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

3

BRAND NEW STATE-OF-THE-ART FLEET

1) Source: Company

ME-GI X-DF ME-GI with Full

Reliquefaction System

ME-GI with Partial Reliquefaction System

High Pressure Low pressure

Endeavour (2018)

Courageous (2019)

Freedom (2020)

Vigilant (2021)

Source: Company

Enterprise (2018)

Ranger (2018)

Rainbow (2018)

Constellation (2019)

Resolute (2020)

Artemis (2020) Aurora (2020)

Amber (2020)

Volunteer (2021)

Initial Flex LNG vessels $210M equity

$257.5m debt raised

Acquired in 2017: $329m equity raised $550m debt raised

Acquired in 2018: $300m equity raised

$629m ECA financing secured for the five 2020 newbuildings

Page 4: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

4

DEVELOPING A FIRST CLASS LNG SHIPPING COMPANY

HARDWARE:

13 state-of-the-art LNG carriers:

• Six delivered by Aug 2019

• Seven for delivery 2020/21

• >170,000 cbm cargo size

• Efficient 2-stroke engines

PEOPLE:

Recruited mgt teams and in-house ship mgt. from October 2019

• Commercial and operations

• Technical and crewing

• Finance and accounting

SOFTWARE:

• Systems and routines

• Process and integration

• Best practices from Seatankers

FINANCING:

• Raised $629m equity 2017/18

• Raised approx. $1.4bn debt

• OSE and NYSE listing

Page 5: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

5

RECENT DEVELOPMENTS

1) Time Charter Equivalent rate and Adjusted EBITDA are non-GAAP measures. A reconciliation to the most directly comparable GAAP measure is included in the Q3-19 earnings report

Delivered Revenues of $29.8m vs. $19.0m for Q2-19

Achieved Time Charter Equivalent(1) rate of $58.2kpdr in line with guidance of ~$60kpdr

Delivered Adjusted EBITDA(1) of $21.8m vs. $11.3m for Q2-19

Executed $525m of loans for Flex Endeavour/Enterprise/Ranger/Courageous during Q3-19

Secured new attractive $629m financing for five newbuildings

Q4-19 booked with Revenue guidance of ~$50m to ~$55m

Flex LNG Fleet Management received Document of Compliance (DOC) in October

Implemented Sustainability Accounting Standards Board (SASB) reporting in relation to ESG

Dividend of $0.10 per share declared for Q3-19

Entered into a TCP with Gunvor for Flex Artemis ex yard, scheduled delivery Aug 2020 Period is for up ten years of which first five years are firm with elements of variable rate of hire across the charter period

Page 6: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

6

• 1960s to mid-2000s • Traditional liner model (P2P) • Back2back contracts 20yr+ • Steam engine

“LNG 1.0” : 2000: ≈100MMtpa “LNG 2.0” : 2010: ≈200MMtpa “LNG 3.0” : 2020: ≈400MMtpa

• Mid-2000s to yesterday • Portfolio players • Term contracts (7-15yrs) • DFDE/TFDE engine (4 stroke)

• The way of the future • Commoditization of LNG • Shorter term contracts (1-7yrs) • DF-2 stroke slow speed engine

MARKET FOR SEABORNE LNG TRANSPORT MATURING

1) Source: Poten

-

0.50

1.00

1.50

138 ST (2.Gen) 160k TFDE 174k SS-2S

-38%

-58%

Fuel Consumption Kg/CBM

Page 7: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

7

0

10

20

30

40

50

60

70

80

# o

f V

ess

els

STGE/RHST/UST DFDE/TFDE SSD MEGI/X-DF Steam

LNG 3.0: THE GRANULAR VIEW

1) Source: Poten, Company

• Older steam tonnage becoming increasingly obsolete both commercially and economically, but also environmentally

LNG 2.0 3rd/4th gen D/TFDE + QMAX/FLEX + Hybrid ~230 ships

LNG 3.0 5th gen MEGI/XDF+Arc7 ~170 ships

LNG 1.0 1st/2nd gen steam ~200 ships

Page 8: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

8

• $629m attractive debt financing secured for five newbuildings delivering in 2020

• Korea Eximbank (KEXIM) to provide $379m in direct loans and guarantees

• Commercial banks to provide $250m loan

• Accordion up-size option of up to $50m ($10m per vessel) in case of long-term charter(1)

• $379m KEXIM commitment is for up to 12 years(2)

• Commercial bank loan tenor of 5 years from final drawdown, expected November 2020

• Average repayment profile of 20 years for facilities

• Average margin(3) ~2.2% p.a. above LIBOR, i.e. all-in interest cost of ~4% p.a.

• Attractive cash breakeven level of ~$43,000/day per vessel(4)

• No requirement for firm employment and financial covenants linked to balance sheet:

• Book equity > 25%; Min available liquidity > $25m & > 5% NIBD; positive consolidated working capital

• Financing subject to final documentation and customary closing conditions expected to be fulfilled prior to delivery of newbuildings

$629,000,000 FINANCING SECURED FOR 2020 NEWBUILDINGS

1) Accordion is uncommitted and subject to acceptable TCP and credit approval by banks 2) According to OECD framework for ECA financing with profile 12 years. Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee premium 4) Based on 5-year interest rate swap of 1.70% p.a. and vessel operating expense of $13,000 per day, excluding general admin costs

Facility Agent:

ECA lender/guarantor:

ECA Coordinator:

Page 9: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

9

ATTRACTIVE LONG-TERM FINANCING SECURED

1) Assumes $50m revolving facility under $100m term loan fully drawn. The $629m ECA facility remains subject final documentation and customary closing conditions. Repayment schedule for $629m ECA facility based on scheduled delivery dates for the five newbuildings. The 12-year ECA tranche under the $629m ECA facility will mature at same time as the $250m commercial tranche if commercial tranche is not refinanced on terms acceptable to the ECA lenders.

• 10-year sale and charterback transaction maturing July 2029

• All-in cost of ~6% p.a.

• 20 year annuity style repayment profile (21.5 years age-adjusted)

Endeavour/Enterprise - $300m Sale and Charterback

Rainbow - $157.5m Sale and Leaseback

• 10-year sale and leaseback transaction maturing July 2028

• Interest at LIBOR + 3.50% p.a.

• 20 year repayment profile

• Five-year bank facility maturing August 2024

• Interest at LIBOR + 2.35% p.a.

• 20 year repayment profile

• Five-year bank facility maturing July 2024

• Interest at LIBOR + 2.25% p.a.

• 17.9 year repayment profile (19 years age-adjusted)

$m

Amortization Schedule(1)

Constellation/Courageous - $250m Term Loan Facility

Ranger - $100m Term Loan and Revolving Credit Facility

-

100

200

300

400

4Q 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032

$300M Sale and Charterback $157.5M Sale and Leasback $100M Term Loan $250M Term Loan $629M ECA Facility

Page 10: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

10

Limited remaining capex(1)

• Remaining capex of $126m per vessel for Flex Vigilant and Flex Volunteer scheduled for delivery in 2021

• In line with recent bank financings and well below Hyundai Glovis sale and charterback of $150m per vessel

42,000

43,000

44,000

45,000

46,000

47,000

48,000

49,000

4Q 2019 2020 2021 2022 2023

LIMITED REMAINING CAPEX AND ATTRACTIVE CASH BREAKEVEN LEVELS

$m

$/day per vessel

1) The $629m ECA facility for the 2020 newbuildings remains subject final documentation and customary closing conditions. 2) Based on 5-year interest rate swap of 1.70% p.a., vessel operating expense of $13,000 per day and scheduled delivery of 2020 newbuildings. Excluding general admin expenses.

126

126

56

629 1,286

349

-

200

400

600

800

1,000

1,200

1,400

Newbuilding capex Pre-paid capex Financing 2020 NBs Net capex 2020 NBs Capex 2021 NBs

Attractive cash breakeven levels(2)

• Cash breakeven level projected to decline over next years due to attractive terms on recent financings, reduced leverage and lower interest expenses

Page 11: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

11

DÉJÀ VU IN FREIGHT MARKET

1) Source: Clarkson SIN, KPLER

9

11

13

15

17

19

21

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

MT

Japan, South Korea and China Imports

5Y-High/Low 5Y Average 2019

Severe weather in China amounts to ~35% of drop

Jul, 60 750 Aug, 67 600

Sep, 66 875

Nov, 113 200

-

20 000

40 000

60 000

80 000

100 000

120 000

140 000

160 000

180 000

200 000

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

USD

/ D

ay

Spot market development

2019 TFDE 5Y Average TFDE 174 CBM 2-S 2019

Page 12: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

12

LACK OF AVAILABLE SHIPS DRIVING RATES

1) Source: Affinity, Clarksons

Nov-19, 1.11%

0.0%

0.5%

1.0%

1.5%

2.0%

2.5%

3.0%

3.5%

4.0%

4.5%

5.0%

0

2

4

6

8

10

12

14

16

18

20Ja

n-1

8

Jan

-18

Feb

-18

Feb

-18

Mar

-18

Mar

-18

Mar

-18

Ap

r-1

8

Ap

r-1

8

May

-18

May

-18

Jun

-18

Jun

-18

Jul-

18

Jul-

18

Au

g-1

8

Au

g-1

8

Au

g-1

8

Sep

-18

Sep

-18

Oct

-18

Oct

-18

No

v-1

8

No

v-1

8

Dec

-18

Dec

-18

Jan

-19

Jan

-19

Feb

-19

Feb

-19

Mar

-19

Mar

-19

Mar

-19

Ap

r-1

9

Ap

r-1

9

May

-19

May

-19

Jun

-19

Jun

-19

Jul-

19

Jul-

19

Au

g-1

9

Au

g-1

9

Au

g-1

9

Sep

-19

Sep

-19

Oct

-19

Oct

-19

No

v-1

9

No

v-1

9

% o

f Fleet # o

f V

esse

ls

Available vessels / % of Fleet

Total Open Vessels - LHS % of Fleet - RHS

Page 13: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

13

Asia Asia

Europe

Europe

Middle East

Middle East

Latin America

Latin America

0

5

10

15

20

25

9M-2018 9M-2019

US Exports by Region 9M 2018 vs. 9M 2019

MM

t

+15 %

MORE CARGOES GOING EAST AGAIN

1) Source: Poten, KPLER

1.2

1.3

1.4

1.5

1.6

1.7

1.8

1.9

0

1

2

3

4

5

6

7

8

9

10

Qtr1 Qtr2 Qtr3 Qtr4 Qtr1 Qtr2 Qtr3 Qtr4 Qtr1 Qtr2 Qtr3 Qtr4 Qtr1 Qtr2 Qtr3

2016 2017 2018 2019

Asia Europe Middle East Latin America Weighted Multiplier

Current trading pattern affects vessel multiplier

MM

t

# Vessel /Year

Page 14: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

14

RETURN OF FLOATING STORAGE

1) Source: Bloomberg, CME, Poten 2) Source: KPLER

0.0

2.0

4.0

6.0

8.0

10.0

12.0

14.0

JKM Asia TTF Europe Henry Hub USATTF Future JKM Future Henry Hub FutureJCC 13%

$ /

MM

btu

LNG Prices

Oil price is the price basis for about 71% of cargoes¹

0

5

10

15

20

25

30

35

34 35 36 37 38 39 40 41 42 43 44 45 46 47 48

# o

f V

esse

ls

Week #

Floating storage2

Atlantic MEI Asia

Page 15: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

15

COMPETITIVE NEWBUILDING SLOTS

1) Source. Poten, Clarkssons SIN

2

4 5

6 6

3 3 4

2

1

3

1

1

1

5 5

7

5

8 7

7

7

4

1

5

3

0

2

4

6

8

10

12

14

16

Qtr4 Qtr1 Qtr2 Qtr3 Qtr4 Qtr1 Qtr2 Qtr3 Qtr4 Qtr1 Qtr2 Qtr3 Qtr1

2019 2020 2021 2022 2023

# V

esse

ls

Order book for large LNG Carriers

Committed

Flex

Uncommitted

New ships will replace old ships

Page 16: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

16

LNG VOLUMES GROWING AS EXPECTED

1) Source: KPLER

Oct-17, 293.15

Oct-18, 320.43

Oct-19, 358.59

200

220

240

260

280

300

320

340

360 Global LNG Exports (12m rolling-sum)

CAGR: 10,6%

0.5

8.6 7.8

1.2

0.5 3.8 1.5

11.0

2.2

1.0

14.3

15.4

16.8

4.5

0

10

20

30

40

50

60

70

80

90

0.0

5.0

10.0

15.0

20.0

25.0

30.0

35.0

40.0

2018 2019 2020 2021

MM

tpa

New nameplate capacity

Argentina AustraliaCameroon IndonesiaMalaysia RussiaUS Accum Production

Page 17: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

17

Likely FIDs Country Volume

(Mmtpa) Time

Woodfibre LNG 2.1 2019

Rovuma LNG 15.2 2020

Qatargas expansion 33-50 2020

Pluto Train 2 5.0 2020

Energia Costa Azul I 3.3 2020

Driftwood LNG Phase 1 16.6 2020

Nigeria LNG Train 7 7.7 2020

PNG T3/Papua LNG 8.0 2020

Total FID volumes 91-108

8.5

29.3

8.9

9

9

30.3

18.5

2.5

18.5

30.9 16.5 0.9

19.8

2.4

3.4

2.5

12.9

2

1.2

3.6 1.5

3.8 0

10

20

30

40

50

60

70

20

10

20

11

20

12

20

13

20

14

20

15

20

16

20

17

20

18

20

19

Australia North America Russia Africa Southeast Asia

MMtpa

RECORD NUMBER OF NEW VOLUMES SANCTIONED

1) Source: BNEF, Company

Golden Pass: 15,6 Mmtpa, brownfield Sabine Pass T6: 4,5 Mmtpa, brownfield, Mozambique : 12,9 Mmtpa, greenfield Calcasieu Pass : 10,8 Mmtpa, greenfield Arctic LNG-2: 19.8 Mmtpa, greenfield

Page 18: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

18

COMPELLING LONG-TERM OUTLOOK

1) Source: McKinsey

Page 19: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

19

• Significantly improved market conditions impacting financial results positively

• Attractive long-term financing secured for five of remaining seven newbuildings

• Industry leading cash break-even levels

• Very strong capitalization, liquidity position and track record on raising attractive financing

• In-house technical ship management in place

• Flex LNG very well positioned for a long term fundamental positive LNG outlook

• Dividend of $0.10 per share declared for Q3-19

SUMMARY

Page 20: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

20

www.flexlng.com

Page 21: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

21

INCOME STATEMENT

1) Adjusted EBITDA is a non-GAAP measure. A reconciliation to the most directly comparable GAAP measure is included in the Q3-19 earnings report

• Revenues of $29.8m vs. $19.0m for Q2-19

• Adjusted EBITDA(1) of $21.8m vs. $11.3m for Q2-19

• Administrative expenses impacted by costs associated with NYSE listing and establishment of in-house technical ship management

• Increase in interest expense due to drawdown of $250m facility for Flex Constellation and Flex Courageous in June and August, respectively, and increased leverage on Flex Endeavour and Flex Enterprise following closing of $300m Hyundai Glovis sale and charterback in July

• Unrealized non-cash loss on interest rate swaps of $0.9m in Q3-19 compared to $2.2m in Q2-19

• Non-cash write-off of debt issuance cost of $3.4m relating to re-financing of $315m facility

Sept 30, 2019 Jun 30, 2019

Vessel operating revenues 29,814 19,018

Voyage expenses -994 -1,113 Vessel operating expenses -4,618 -5,165

Administrative expenses -2,286 -1,506

Depreciation -7,840 -6,308

Operating income/(loss) 14,076 4,926

Finance income 264 204

Interest expense -9,437 -6,853

(Loss)/gain on derivatives -915 -2,229 Write-off of debt issuance costs -3,388 -

Other financial items -133 33

Income/(loss) before tax 467 -3,919

Income tax credit/(expense) 1 -

Net income/(loss) 468 -3,919

Unaudited Figures in thousand of $Three months ended

Page 22: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

22

BALANCE SHEET

• Assets consist of six vessels in operation and seven newbuildings under construction as per Sep 30, 2019

• Increase in Vessels and equipment due to delivery of Flex Courageous

• Vessel purchase prepayments of $349.5m relates to remaining seven newbuildings

• Total interest bearing debt of $737.2m, of which $34.3m is due next 12 months

• Solid liquidity situation quarter end:

• $56.5m free cash

• $50m available RCF under $100m facility

• $270m available under Sterna RCF

• Equity ratio of 52%

Unaudited Figures in thousand of $ Sept 30, 2019 Jun 30, 2019

AssetsCurrent assetsCash, restricted cash and cash equivalents 56,554 26,444

Other current assets 16,570 9,899

Non-current assets

Vessels and equipment 1,155,835 982,459 Other fixed assets 5 5 Vessel purchase prepayment 349,472 385,472 Derivative instruments receivable 269 -

Total Assets 1,578,705 1,404,279

Liabilities and EquityCurrent liabilitiesCurrent portion of long-term debt 34,261 29,996 Derivative instruments payable 3,521 2,257

Other current liabilities 17,272 15,107

Non-current liabilities

Long-term debt 702,893 536,762

Other non-current liabilities 3 1

Total equity 820,755 820,156

Total Equity and Liabilities 1,578,705 1,404,279

Page 23: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

23

CASHFLOW

• Net cash flow from operating activities of $8.4m

• Newbuilding capex of $145.2m relates to final payment upon delivery of Flex Courageous

• Prepayment of long-term debt relates to $315m facility

• Proceeds from long-term debt:

• $125m drawdown Flex Courageous

• $300m from Hyundai Glovis SCB

• $100m from refinancing Flex Ranger

Sept 30, 2019 Jun 30, 2019

Net income/(loss) 468 -3,919 Working capital adjustments -4,506 4,685

Other non-cash items 12,461 8,612 Net cash flow from operating activities 8,423 9,378

Purchase of other fixed assets -3 -

Newbuilding capex -145,214 -146,199 Net cash flow used in investing activities -145,217 -146,199

Repayment of long-term debt -9,078 -5,906

Repayment of revolving credit facility -50,000 - Prepayment of long-term debt -294,000 -

Proceeds from long-term debt 525,000 123,537 Financing costs -5,014 - Other -4 18

Net cash flow from financing activities 166,904 117,649

Net cash flow 30,110 -19,172Cash balance at the beginning of period 26,444 45,616

Cash balance at the end of period 56,554 26,444

Three months endedUnaudited Figures in thousand of $

Page 24: Corporate Presentation · Tenor is subject to rollover of commercial bank loan at acceptable terms, otherwise maturity at same time as commercial bank loan 3) Including KEXIM guarantee

24

IMPLEMENTING SASB ESG REPORTING

1) Source: : Texas A&M University

• Flex LNG has implemented the Sustainability Accounting Standards Board (SASB) guidelines and will publish a yearly ESG report based on this framework. The report includes information about:

» Environmental Footprint of Fuel Use

» Ecological Impacts

» Business Ethics

» Health & Safety

• The ESG report also includes valuable information about our commitment to the UN’s Sustainable Development Goals:

» Good Health and Well-Being

» Life Below Water

» Place, Justice and Strong Institutions

• The ESG report can be found on www.flexlng.com/ESG

Estimated emission reduction vs. coal(1)