JACCAR Holdings SAS Bondholders information meeting, … · –Greenship Gas assets consisting of...
Transcript of JACCAR Holdings SAS Bondholders information meeting, … · –Greenship Gas assets consisting of...
1 | Strictly private & confidential | April 2017
JACCAR Holdings SAS Bondholders information meeting, ParisApril 4th, 2017
2 | Strictly private & confidential | April 2017
Contents
Sections
1 JACCAR Holdings financial situation 4
2 Possible restructuring plan for JACCAR Holdings 16
Appendix 41
3 | Strictly private & confidential | April 2017
JACCAR Holdings’ portfolio
80%51.9% 100% 50.1%94%
GAS
JACCAR OIL & GAS
FISHING
Fishing
Pure premium
seafood
16 vessels
SAPMER Holding
Assets being divested
CHINA
Electric vehicles
(ZAAP)
Sinopacific
shipbuilding
VIETNAM
Port operation
(Bourbon Ben Luc)
Digital printing (My
Lan Group)
OTHERS
OFFSHORE SUPPLY
BOURBON
Fleet1: 520
Established: 1948
GREENSHIP GAS
EVERGAS
Fleet: 24
Established: 2010
DRY BULK
GREENSHIP BULK
SETAF SAGET
JACCAR Holdings
MANAGEMENT &
EPC FOR MARINE
Manufacturing
WATTS
OFFSHORE
Engineering,
Contracting &
Supervision – JHW
Management and
Financing
JHW
Established: 1980
Fleet: 14
Fishing
4 | Strictly private & confidential | April 2017
1. JACCAR Holdings financial situation
5 | Strictly private & confidential | April 2017
GAV & NAV in M€
191
275
684818
1140
642
782
1 017
691 716 735
646
157
128
191
318
796
974
1,316
878
976
1,282
9911,032
1,020
1,360
917 906
0
200
400
600
800
1,000
1,200
1,400
2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
Gross Asset Value
Net Asset Value
GAV & NAV Evolution
1. JACCAR Holdings financial situation
Take over bid on
BOURBON
SINOPACIFIC
“bankruptcy”
Note:
E&Y review not yet finalized for 2016 NAV
6 | Strictly private & confidential | April 2017
2014 – 2016 NAV
Note:
E&Y review not yet finalized for 2016 NAV
1. JACCAR Holdings financial situation
BOURBON share valuation in 2016 includes 20% control premium above closing share price of €11.2
In 2016, Gas valuation includes the impact of Mortimer bond
327
36
63
67
261
255
709
547
1,360
906
2014 2016
Others Fishing Gas BOURBON
714 778
646
128
1,360
906
2014 2016
Net debt NAV
2014-2016 NAV
(€m)
2014 2016 2014 2016
7 | Strictly private & confidential | April 2017
In M€ 31/12/2016 31/12/2015 31/12/2014 31/12/2013 31/12/2012 31/12/2011 31/12/2010
Segment A 576 533 772 462 427 384 554
Bourbon 508 472 709 388 367 356 527
Sapmer 63 60 63 74 60 28 27
Others 4 - - - - - -
Segment B 276 241 293 199 145 70 34
Greenship 276 241 293 199 145 70 34
Segment C 55 144 294 358 460 537 695
SinoPacific 17 39 159 227 272 315 425
SOE - - - - - 35 41
Piriou - - - 4 22 18 19
Jaccar Capital Fund 0 15 18 18 42 47 71
Vietnam Capital Fund 6 6 11 22 21 12 17
Vietnam Opportunity - - - - - 3 4
Cathaya Fund 9 48 53 47 50 50 25
CBO Territoria 4 4 5 5 19 16 25
Other investments 18 32 49 35 35 42 69
Gross asset value 906 917 1,360 1,020 1,032 991 1,282
Financial debt (785) (765) (750) (290) (355) (327) (275)
Cash net 7 4 36 6 39 27 9
Net financial debt (778) (761) (714) (285) (316) (300) (266)
Net asset value 128 157 646 735 716 691 1,017
Number of shares 17,345,417 17,345,417 17,345,417 17,345,417 17,345,417 16,000,000 16,000,000
Net asset value per share 7.4 9.0 37.2 42.4 41.3 43.2 63.6
FY 2016 NAV Summary
Note:
E&Y review not yet finalized for 2016 NAV
1. JACCAR Holdings financial situation
8 | Strictly private & confidential | April 2017
7
375
55
128
410
276
785
576
Cash Gross asset value Corporate
debtNet asset
value
JACCAR Holdings Portfolio
913 913
in M€
906
Segment A Segment CSegment B Cash
Capital structure
Acquisition facility for
BOURBON takeover
1. JACCAR Holdings financial situation
Note: E&Y review not yet finalized for 2016 NAV
9 | Strictly private & confidential | April 2017
JACCAR Holdings takeover of BOURBON was done just before the sudden and sharp drop of oil
price:
– Gross Asset Value of BOURBON decreased by €200m despite the valuation of controlling interest
(>50%)
– Net debt funded BOURBON acquisition was €410m
The simultaneous crisis into the cyclical shipping activities has driven shipyards to near
bankruptcy, decreasing gross asset value related to Sinopacific by nearly €150m in two years
The resulting Net Asset Value decrease is around €520m which has had the following consequences
– The breach of covenants, specially the minimum NAV in relation to debt
– Difficulties to repay loans and bond in June 2016
1. JACCAR Holdings financial situation
JACCAR Holdings financial situation
10 | Strictly private & confidential | April 2017
BOURBON could not secure financing to purchase the gas activities from JACCAR which would
have provided $220m of cash to JACCAR Holdings
The disposal of the Bulk activity became hazardous due to the crisis in the cyclical business
Cash collection as dividends from BOURBON had to be dropped in favor of payments of dividends
in shares
1. JACCAR Holdings financial situation
Action plans to face liquidity failed to materialize
11 | Strictly private & confidential | April 2017
In order to rebalance its portfolio towards a long term contracted business into the gas midstream
segment, BOURBON decided in March 2016 to acquire JACCAR’s gas assets made of:
– Greenship Gas assets consisting of 17 gas carriers (o/w 13 at sea by that time)
– Evergas and Greenship Gas France, operating and contracting companies based in Denmark,
Copenhagen and in France
– JHW, EPC company based in China, Shanghai for a total equity of $320m of which $220m paid cash
and $100m by seller’s credit
In May 2016, in the midst of the challenged Offshore Supply market, BOURBON decided to
postpone its strategic move into the gas midstream segment and cancelled the acquisition project
1. JACCAR Holdings financial situation
BOURBON failed to purchase the gas activities
12 | Strictly private & confidential | April 2017
Dry bulk market has fallen to its 30-year lowest level due to (i) a massive oversupply mainly driven by
unnecessary billions of US$ deployed by private equity firms, mostly from the US, to put new tonnage at
work and (ii) a reduction in demand on the back of China’s growth unexpected and sharp slowdown
To overcome this shrinking market, large part of the dry bulk players, at the same time, had to
restructure their indebtedness and tap the private markets to recapitalize their balance sheet
–
2,000
4,000
6,000
8,000
10,000
12,000
14,000
16,000
18,000
Jan-12 Jan-13 Jan-14 Jan-15 Jan-16 Jan-17
BS
I w
eekly
ave
rage i
n U
S$ p
er
day
Baltic Supramax Index in US$ per day
BSI’s 30-year lowest
level was reached on
Feb 12, 2016 at
$2,591 per day
Source: BSI market data
1. JACCAR Holdings financial situation
Bulk activities could not be sold
The dry bulk industry faced an unique market collapse
13 | Strictly private & confidential | April 2017
1. JACCAR Holdings financial situation
Bulk activities could not be sold (cont’d)
Greenship Bulk value was negatively influenced by the down cycle in bulk shipping
– Vessel value went down from $25m to $12m, breaking the loan to value covenant
– Setaf operations could not generate the cash needed to repay banks loans
– Despite a mandate to sell Greenship Bulk given to investment advisors early 2016, meaningful purchase
proposals could not be obtained from the market
Banks actions led to:
– Disposal of 4 vessels under the pressure of Nordea resulting in $12m per ship and leaving a total
shortfall of $4m which was paid out of available cash
– Orderly disposals of the remaining of the fleet (14 vessels) at above $17m per ship, leaving a surplus
available for unitholders
The expected value initially planned from the resale of JACCAR bulk activities for loan repayments
of JACCAR loans could not be reached which made the bridge loan part of the BOURBON takeover
financing (Tranche C), impossible to be repaid on time
14 | Strictly private & confidential | April 2017
BOURBON 2016 dividend had to be taken in shares
– BOURBON cash preservation strategy was implemented by the board under the pressure of the down
cycle in the oil offshore industry
– JACCAR Holdings had to commit to take the dividend in shares
– No cash was therefore available to repay in 2016 annuity due on the loan having financed BOURBON
shares acquisition (tranche A)
JACCAR Holdings has therefore defaulted on the loan which triggered the need for restructuring
under standstill granted by the banks
1. JACCAR Holdings financial situation
BOURBON 2016 dividend in share
15 | Strictly private & confidential | April 2017
JACCAR Holdings has been facing liquidity situation that could lead to insolvency without
adequate restructuring
– Postpone repayment of bank loans
– Re-define the existing pre IPO bond maturity and cost
– Balance the cash repayments of loans and bond with possible cash collection from dividends and
disposal of assets
The full repayment is possible provided the time required to restore value on JACCAR’s core
portfolio is given by creditors to management
Jacques de Chateauvieux is personally committed to manage the next 5 years and puts creditors
full repayments ahead of any personal consideration
1. JACCAR Holdings financial situation
JACCAR Holdings financial situation
16 | Strictly private & confidential | April 2017
2. Possible restructuring plan for JACCAR Holdings
17 | Strictly private & confidential | April 2017
JACCAR Holdings controlling shareholder has decided to focus on 3 businesses and repay all corporate
debt within 5 years: SAPIENS action plan
We believe that the value creation of the SAPIENS portfolio would easily repay the loans and bond, should
enough time be given to management
In the 3 businesses, the drivers of value creation are different and not correlated
The successful restructuring plan has to be comprehensive, fair to all stakeholders and take the Common
Good as its golden rule
Jacques de Chateauvieux is committed to make it happen and repay all.
2. Possible restructuring plan for JACCAR Holdings
Key elements to define the proper restructuring
18 | Strictly private & confidential | April 2017
JACCAR Holdings has decided:
To focus on 3 businesses: Offshore, Gas and Fishing and dispose of everything else
Through action plan “SAPIENS” to have no debt and guarantee outstanding by 2022
SAPIENS action plan
JACCAR Holdings
80%51.9% 100% 94%
GAS
JACCAR OIL & GAS
FISHING
Fishing
Pure premium
seafood
16 vessels
SAPMER Holding
OFFSHORE SUPPLY
BOURBON
Fleet: 520
Established: 1948
GREENSHIP GAS
EVERGAS
Fleet: 24
Established: 2010
MANAGEMENT &
EPC FOR MARINE
Manufacturing
WATTS
OFFSHORE
Engineering,
Contracting &
Supervision – JHW
Management and
Financing
JHW
Fishing
2. Possible restructuring plan for JACCAR Holdings
19 | Strictly private & confidential | April 2017
The Offshore cycle will provide recovery momentum which should benefit to BOURBON value and be used at repayment time if not before
3 businesses, 3 different drivers… not correlated
JACCAR Holdings
GasOffshore Fishing and Processing
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
0
20
40
60
80
100
120
140
160
180
2015a 2016a 2017e 2018e 2019e 2020e 2021e
EBITDA in MUS$
EBITDA backed by long term contract in %
Growth backed by long term contract
EBITDA
250
300
350
400
450
500
550
600
650
700
2015a 2016a 2017e 2018e 2019e 2020e 2021e
EBITDAR in MEUR
Manage through the cycle
EBITDAR
down cycle
mid cycle
up cycle
-30
-20
-10
0
10
20
30
40
50
2014a 2015a 2016e 2017e 2018e 2019e
Access to premium seafood resources
EBITDA
Toothfish Lobster Tuna Total EBITDAin MEUR
With the delivery of the last Dragon vessels (27,500m3 for INEOS), raise new money to fund growth in the midstream Ethane logistic service between the US and Asia. Those vessels being secured by long term contract businesses
Grow the value of the fish through processing, marketing and branding following the proven recovering of fishing efficiency
2. Possible restructuring plan for JACCAR Holdings
0
150
300
450
600
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
Supply and IMR vessels
Crew boats
Total fleet
_ Fleet (#of vessels)
_ Vessels delivered from Chinese shipyard
(cumulative numbers)
0
50
100
150
200
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
0
4000
8000
12000
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
_As of 2002, focus on offshore marine services to become the world leader
BECOMING THE #1 WORLD PLAYER OF
OFFSHORE MARINE SERVICES
0
500
1000
1500
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
Revenues EBITDAR
_ Revenues and cash generation (€m)
_ People
CAGR 2002-2015: 19%
2. Possible restructuring plan for JACCAR Holdings
20 | Strictly private & confidential | April 2017
BOURBON CORPORATION
€ million 2012 2013 2014 2015 2016
Revenues 1 186,9 1 311,9 1 346,4 1 329,6 1 020,6
EBITDAR 383,0 450,3 488,1 520,6 366,8
EBITDA 406,2 575,7 438,3 341,7 178,5
Net Result 41,9 115,0 73,7 - 76,6 - 279,6
Equity 1 411,8 1 484,8 1 625,0 1 564,3 1 255,5
Net debt 2 060,5 1 702,0 1 348,5 1 395,5 1 468,2
Net Debt/Equity1,5 1,1 0,8 0,9 1,2
Net Debt/EBITDA 5,1 3,0 3,1 4,1 8,2
2. Possible restructuring plan for JACCAR Holdings
21 | Strictly private & confidential | April 2017
A YOUNG AND MODERN FLEET: 7.8 YEARS ON
AVERAGE
Deep Water Services:
89 vesselsAverage age: 9.3 years
Engineering &
Project Management
Shallow Water Services:
133 vesselsAverage age: 6.5 years
Support to Offshore
Fields:
22 vesselsAverage age: 7 years
Personal Transportation:
269 vesselsAverage age: 8.1 years
IMR Services:
19 ROVsAverage age: 5.5 years
MARINE SERVICES SUBSEA SERVICES
2. Possible restructuring plan for JACCAR Holdings
22 | Strictly private & confidential | April 2017
A DIVERSIFIED GEOGRAPHICAL FOOT PRINT
More than
9,000
employees
89
nationalities
Present in over
45
countries
Around
60%
local employees
513
Vessels
Adjusted revenues
1,102
Million euros
2. Possible restructuring plan for JACCAR Holdings
23 | Strictly private & confidential | April 2017
19.0%
10.0%
7.0%
6.0%
6.0%
6.0%
4.0%
3.0%3.0%2.0%
34.0%
PETROBRAS
TECHNIP
MARINE NATIONALE
OTHERS
A BALANCED PORTFOLIO OF CUSTOMERS
The Bourbon Trieste in Nigeria, under contract with TUPNI
2016
ABU DHABI
NAT OIL CY
PERENCO
TOTAL
CHEVRON
EXXON
BP
PEMEX
1.IOCs: International Oil Companies
2.NOCs: National Oil Companies
*According to the annual average turnover generated by BOURBON
46%
22%
15%
13%
4%
Supermajors
Contractors
IOCs2
NOCs1
2. Possible restructuring plan for JACCAR Holdings
24 | Strictly private & confidential | April 2017
56%
14%
20%
10%
A BALANCED REVENUES PORTFOLIO
31%
26%
23%
20% Deep
Shallow
Crew
IMR
Commodities Specialties
Africa
EMM
Americas
Asia
68%
6%
5%
21%
MPSV
90 %
2%5%3%
CREW
49%
9%
38%
4%
PSV+FSIV
32%
31%
22%
15%
AHTS
v
140 22
235102
Segments
Operational areas
2. Possible restructuring plan for JACCAR Holdings
25 | Strictly private & confidential | April 2017
_Local partnerships for secured access to market, compliant with national local content rules
LOCAL PARTNERS FOR ACCESS TO MARKET
True partnership: share know-how, share asset ownership, share key positions
JV
Project JV
Affiliates
2. Possible restructuring plan for JACCAR Holdings
26 | Strictly private & confidential | April 2017
TIDEWATER
HORNBECK
MAERSK
FARSTAD
SOLSTADPOSH
DEEP SEA
SIEM
DOF
-
200
400
600
800
- 500 1,000 1,500 2,000
TIDEWATERHORNBECK
MAERSK
FARSTADSOLSTAD
POSH
DEEP SEASIEM
DOF
GULFMARK -
200
400
600
800
- 500 1,000 1,500 2,000
12 months 2015
BOURBON CASH GENERATION RESILIENCYE
BIT
DA
R
Revenues
In millions $
EB
ITD
AR
Revenues
In millions $
Source: Public information, BOURBON
GULFMARK
12 months 2016
US Competitors North Sea Competitors Asian Competitors
BOURBON
BOURBON
PACIFIC RADIANCEPACIFIC RADIANCE
2. Possible restructuring plan for JACCAR Holdings
27 | Strictly private & confidential | April 2017
TIDEWATER
HORNBECK
MAERSK
FARSTAD
SOLSTAD
POSHDEEP SEA
SIEM
DOF
-
100
200
300
400
500
- 200 400 600 800 1,000 1,200 1,400
TIDEWATER
HORNBECK
MAERSK
FARSTAD
SOLSTAD
POSH
DEEP SEA SIEM
DOF
GULFMARK
-
100
200
300
400
500
- 200 400 600 800 1,000 1,200 1,400
12 months 2015
DOWN CYCLE IMPACT ON OSV COMPETITORSE
BIT
DA
R
Revenues
In millions $
EB
ITD
AR
Revenues
In millions $
Source: Public information, BOURBON
12 months 2016
US Competitors North Sea Competitors Asian Competitors
SOLSTAD +
FARSTAD
PACIFIC RADIANCEPACIFIC
RADIANCE
GULFMARK
2. Possible restructuring plan for JACCAR Holdings
28 | Strictly private & confidential | April 2017
40%
50%
60%
70%
80%
90%
100%
Q32014
Q42014
Q12015
Q22015
Q32015
Q42015
Q12016
Q22016
Q32016
Q42016
Deep Shallow Crew boat Subsea
Quarterly evolution of utilization rates
In%
Source: BOURBON
Quarterly evolution revenues vs UR
Base 100Base 100
0
20
40
60
80
100
120
Q32014
Q42014
Q12015
Q22015
Q32015
Q42015
Q12016
Q22016
Q32016
Q42016
Revenues UR
# FTE 511.3 # 89 # 133 # 269 # 22
BOURBON IS OVERALL MORE RESILIENT
READY FOR THE RECOVERY 2. Possible restructuring plan for JACCAR Holdings
29 | Strictly private & confidential | April 2017
BOURBON: WHAT NEXT?
OWNER SHIPMAN CONTRACTING ACCESS TO MARKET
NEW SERVICE
TO CLIENT
Smart shippingB Alliance
Business model evolution
Real time
monitoringApps
Machine learning
Remote control
Automation
Business Intelligence
BOURBON VALUE CHAIN: IMPACT OF DIGITAL
2. Possible restructuring plan for JACCAR Holdings
31 | Strictly private & confidential | April 2017
32 | Strictly private & confidential | April 2017
778 778
128
675
906
1,453
1 2Net debt NAV
BOURBON @ 11.2 +20% premium vs BOURBON @ 23.0 +20 % premium
▪ The restructuring period is aiming at not only recovering a higher BOURBON value but also to
benefit from the proposed developments into Gas and Fishing that is not taken into
consideration in the above graph
(€m)
2. Possible restructuring plan for JACCAR Holdings
Possible impact of BOURBON recovery
36 3667 67
255 255
547
1,094906
1,453
Others Fishing Gas BOURBON
33 | Strictly private & confidential | April 2017
2. Possible restructuring plan for JACCAR Holdings
Ship Owning Ship Operation expertise Ship EPC expertise
JACCAR Holdings activity in Gas
34 | Strictly private & confidential | April 2017
Vessels % of fully delivered revenue
LPG 5k cbm
Ethylene 12k cbm
LNG/multigas 27k cbm
6 x vessels
9 x vessels
8 x vessels
12%
37%
51%
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
0
20
40
60
80
100
120
140
160
180
2015a 2016a 2017e 2018e 2019e 2020e 2021e
EBITDA in MUS$
EBITDA backed by long term contract in %
Growth backed by long term contract
EBITDA
Note: Including new building program
Growth backed by long term contract
EBITDA
2. Possible restructuring plan for JACCAR Holdings
Gas activity is increasingly based on long term contracts
35 | Strictly private & confidential | April 2017
New developments will be carried out only with long term contracts and safe and secured financing
32,000m3 INEOS Max
85,000m3 VLEC
Growth in Gas midstream segment
1
2
Growth in US
Ethane supply
2. Possible restructuring plan for JACCAR Holdings
32,000m3 INEOS Max1
85,000m3 VLEC2
36 | Strictly private & confidential | April 2017
Growth in Gas midstream segment (cont’d)
2. Possible restructuring plan for JACCAR Holdings
37 | Strictly private & confidential | April 2017
SAPMER: first impact of recovery action plan
2. Possible restructuring plan for JACCAR Holdings
SAPMER SA recovery can be summarized as follows:
in €m 2012 2013 2014 2015 2016
Revenues 93,1 91,6 87,6 87,2 129,5
Ebitda 24,2 17,6 1,4 5,7 30,0
Net results 8,6 4,1 -11,9 -6,1 12,1
Equity 45,9 50,3 39,5 34,9 48,6
Total net debt 91,2 83,9 81,7 74,3 77,4
Debt / Equity 1,98 1,67 2,07 2,13 1,59
Net debt / Ebitda 3,8 4,8 58,4 13,0 2,6
38 | Strictly private & confidential | April 2017
SAPMER: a leading brand for natural premium seafood
2. Possible restructuring plan for JACCAR Holdings
SAPMER operations improvements in its tuna business explains the recovery experienced in 2016 and
that should continue its trend in 2017
SAPMER will further improve the performance of its operation and focus on premium natural seafood
marketed under its brand on the high end markets
2014 2015 2016
Number of vessels (full time equivalent) 5 5 5
Average tonnage catch per vessel (t) 4 482 4 338 6 679
Average costs of fishing operations per kg (base 100 in 2014) 100 104 75
Average selling price (base 100 in 2014) 100 101 129
Lobster Toothfish Tuna steak Tuna sashimi
39 | Strictly private & confidential | April 2017
Restructuring key success factors
The successful restructuring plans are, in our opinion the following
1. Full dedication of Jacques de Chateauvieux and its devoted team at corporate and affiliate levels
2. 5 years without undue obligations to sell JACCAR’s core assets unless a predefined valuation is
reached
3. Flexibility: what to sell, in which percentage, where, to whom, in order to:
– Protect each affiliate own’s development
– Maximize repayment capabilities
– While implementing SAPIENS action plan
4. The final restructuring plan should be fair and balanced for each stakeholders and guided by its
effective contribution to the Common Good
2. Possible restructuring plan for JACCAR Holdings
40 | Strictly private & confidential | April 2017
Conclusion
Since July 2016, JACCAR Holdings and the banks have been in discussions under standstills
provisions, the last one ended January 26, 2017
Since then JACCAR Holdings became a French SAS (simplified joint stock company) company
registered in Marseille, France
The banks prioritized a solution where 4 to 5 years would be given to the management to restore
value and orderly dispose of assets to fully repay the loans and the bond
Among the different options, not all of them have the same consequences on the maturity,
principal repayment, the level of remuneration and the timing of interest payments, notably for the
bond
JACCAR Holdings pre IPO bond being listed, the company will communicate on the proposed
solution in accordance with the relevant regulations
41 | Strictly private & confidential | April 2017
Appendix
42 | Strictly private & confidential | April 2017
As at 31 Dec 2016, NAV was at 128M€ (*), decreasing by 29M€ (i.e.18%) from 157M€ at as 31 dec 2015,
mainly due to
– Bourbon value increased 36M€ from 472M€ to 508M€ as a combination of the following impacts
• Bourbon price further fell to 11.5€/share from 13.4 €/share
• JH received additional 3.7M Bourbon shares as dividend
• JH records premium 20% on market value of Bourbon shares due to controlling rate of 51.9%
– Bulk was revalued using market price of vessels sold. Consequently, Bulk value in portfolio dropped by
28M€. Provision for loss of Maypole and Mayfly vessels further removed 5M€ from JH’s NAV
– Revaluation of GAS using market value of the fleet lifted up its value by 18M€
– Bankruptcy of Sinopacific and Zhejiang/ Dayang yards lead to drop of 16M€ in the portfolio
– Provision for loss lowered Cathaya Fund value by 8M€
– Disposal of other assets in Segment C (APMG, Viet Au and Hiep Phuoc) at different prices compared to
valuation last period led to a write down of 12M€
– Interest payment of 25M€ and increase interest payables of 9M€
NAV per share at 31 Dec 2016 dropped to 7.4€/share from 9.0€/share in dec-2015
(*) E&Y review not yet finalized
FY 2016 key events
43 | Strictly private & confidential | April 2017
Dividend
43M€
157
128
(68)
91
18
(33)
(16) (8)
(12)
43
(39)
(11)
10
(3)
-
50
100
150
200
250
1 2 3 4 5 6 7 8 9 10 11 12 13 14
Change in value
-16M€
Disposal
-12M€
FS 2016
-39M€
FX impact
-2M€
in M€
Bridge of NAV during 2016
(a) Bourbon average 1 month share price fell from 13.4€ to 11.5€(b) Bourbon control premium at 20% of market value (c) Change in GAS’s valuation method: from Transaction price to
Market Value of the fleet(d) Bulk business value dropped due to 28M€ revaluation of Bulk &
5M€ provision for loss at Maypole and Mayfly
(e) Sino Pacific bankruptcy (f) Cathaya value fell mainly due to provision for loss (g) Divestment of APMG and HIPC at different prices compared to valuation last
period (-2M€ for APMG and -9M€ for HIPC) (h) 3.7M shares dividend of Bourbon (i) Mainly includes 25M€ interest payment and 9M€ increase in interest payables
Others
-3M€
NAV
2015
NAV
2016
Bourbon
(a)
Bourbon
(b)
Greenship
GAS (c)Bulk
Business
(d)
SinoPacific
(e)
AMPG
Viet Au
HIPC
(g)
Bourbon
(h)
(i) OthersNet
Debt
Segment A Segment CSegment B
Cathaya
(f)
2016 NAV variance vs. 2015
1. JACCAR Holdings financial 2016
A. NAV
Note: E&Y review not yet finalized for 2016 NAV
44 | Strictly private & confidential | April 2017
Disclaimer (1/2)
Certain statements contained in this document are forward-looking statements (including objectives and trends), which address our
vision of the financial condition, results of operations, strategy, expected future business and financial performance of Jaccar
Holdings and Bourbon SA.
When used in this document, words such as “anticipate”, “believe”, “estimate”, “expect”, “may”, “intend”, "predict," "hope," "can,"
"will," "should," "is designed to," "with the intent", "in our opinion ", "potential”, "possible ," “plan” and other words of similar import
are intended to identify forward-looking statements. Such statements include, without limitation, projections for improvements in
process and operations, revenues and operating margin growth, cash flow, performance, new products and services, current and
future markets for products and services and other trend projections as well as new business opportunities.
Although Jaccar Holdings believes that the expectation reflected in such forward-looking statements are reasonable, such
statements are not guarantees of future performance. Actual results may differ materially from the forward-looking statements as a
result of a number of risks and uncertainties, many of which are outside our control, including without limitations:
- foreign exchange fluctuations, fluctuations in oil and natural gas prices, changes in oil companies investment policies in the
exploration and production sector,
- the growth in competing fleets, which saturates the market,
- the impossibility of predicting specific client demands,
- political instability in certain activity zones, ecological considerations and general economic conditions
Please refer to the most recent Reference Document (Document de référence) filed by Bourbon SA with the French Autorité des
marchés financiers for additional information in relation to such factors, risks and uncertainties.
Accordingly, we caution you against relying on forward-looking statements. The forward-looking statements abovementioned are
made as of the date of this document and neither Jaccar Holdings nor any of its subsidiaries undertake any obligation to update or
review such forward-looking statements whether as a result of new information, future events or otherwise. Consequently neither
Jaccar Holdings nor any of its subsidiaries are liable for any consequences that could result from the use of any of the above
statements.
45 | Strictly private & confidential | April 2017
Disclaimer (2/2)
The information contained in this document (the “Information”) does not constitute an offer or invitation to sell or purchase, or any
solicitation of any offer to purchase or subscribe for, any securities of Jaccar Holdings or Bourbon SA. Neither this document, nor
any part of it, shall form the basis of, or be relied upon in connection with, any contract or commitment whatsoever. This Information
is solely for your information on a confidential basis and may not be reproduced, redistributed or sent, in whole or in part, to any
other person, including by email or by any other means of electronic communication. In particular, neither this Information nor any
copy of it may be taken, transmitted or distributed, directly or indirectly, in the United States, Canada, Australia or Japan. The
distribution of this Information in other jurisdictions may be restricted by law and accordingly, recipients of this Information represent
that they are able to receive the Information without contravention of any unfulfilled registration requirements or other legal
restrictions in the jurisdiction in which they reside or conduct business. There will be no sale of the securities described herein in any
state or jurisdiction in which such offer, sale or solicitation would be unlawful.
No representation or warranty, express or implied, is made as to, and no reliance should be placed upon, the fairness, accuracy,
completeness or correctness of the Information or opinions and Jaccar Holdings and its employees or representatives acting on the
Jaccar Holdings’ behalf do not accept any responsibility or any liability (in negligence or otherwise) whatsoever for/or make any
representation or warranty, express or implied, as to the truth, fullness, accuracy or completeness of the Information (or whether any
information has been omitted from the Information) or any other information relating to Jaccar Holdings or Bourbon SA, their
subsidiaries or associated companies, whether written, oral or in a visual or electronic form, and howsoever transmitted or made
available or for any loss or damages of any kind which may arise from any use of (or reliance upon) this document or its contents, by
you or others, or otherwise in connection with the Information.
The Information includes only summary information, are expressly qualified in their entirety by the factors referred to above and does
not purport to be comprehensive. The Information and opinions are provided as at the date of this presentation and are subject to
change. Neither Jaccar Holdings nor its employees or representatives acting on the Jaccar Holdings’ behalf undertake to update this
document. You should not rely on any representations or undertakings inconsistent with the above paragraphs. Your receipt and use
of this document constitutes notice and acceptance of the foregoing.
Before purchasing any securities of Jaccar Holdings you should take steps to ensure that you understand and have made an
independent assessment of the suitability and appropriateness thereof, and the nature and extent of your exposure to risk of loss in
light of your own objectives, financial and operational resources and other relevant circumstances. You should take such
independent investigations and such professional advice as you consider necessary or appropriate for such purpose.