
Financial statements Notes to the consolidated financial statements continued
3. Critical accounting estimates and judgements
in applying accounting policies continued
e) Fair Value of Holdco and SPVs continued
Charter-free valuations – delivered vessels
In estimating the fair value of each underlying SPV, the Board has
approved the valuation methodology for valuing the shipping vessel
assets held by the SPVs. The fair value of the shipping vessel assets
are determined by two independent, recognised ship valuation
companies selected by the Board to provide charter-free valuations
for each vessel being Hartland Shipping Services Limited and
Braemar ACM Valuations Limited. The TMI Group takes the
arithmetical mean of the two valuations to determine the value of a
vessel. The values are based on the professional valuers’ assessment
of what a willing seller and a willing buyer would pay for the vessel at
the time of valuation. When valuing a particular vessel, the valuers
will take into account the vessel’s type, size and standard
specifications, comparable recent sales, buyers’ and sellers’ price
expectations for vessels currently being offered in the market, and
freight market sentiment; adjustment is made for age and survey
position, and also for particular specification features, such as
Ballast Water Treatment Systems and energy saving devices.
Charter-free valuations – vessels sold but not yet delivered
The Board have determined that the best representation of the fair
value is the agreed selling price of these vessels under the relevant
memoranda of agreements. At 31 March 2023, there were no
vessels sold but not delivered (31 March 2022: Four vessels with a
fair value of US$54.5 million).
Charter-free valuations – vessels purchased but not yet delivered
The vessels purchased but not yet delivered are valued in the same
way that delivered vessels are as stated above, with the exception
that the purchase consideration under the relevant memoranda of
agreements is deferred until the delivery of the ships. As such, the
Board have determined that any fair value movement in the market
value as determined by the arithmetical mean of the two
independents valuations by Hartland Shipping Services Limited
and Braemar ACM Valuations Limited of the undelivered vessels
above or below the purchase consideration is recognised in the fair
value of the Company’s investment in Holdco. At 31 March 2023,
there were no vessels purchased but not yet delivered (31 March
2022: none).
Adjustments for charter leases
The charter-free independent valuations are then adjusted for any
significant differences on any vessel’s charter with remaining lease
contracts that are greater than 12 months in length attached to a
vessel, based on premium/discount to the forward freight
agreement (“FFAs”) benchmark rates. At 31 March 2023, the Board
have determined that no adjustment was necessary for charter
leases to the charter-free valuations as they were deemed
immaterial (31 March 2022: no adjustments).
Vessels under construction
Vessels under construction are included at fair value. At 31 March
2023, the fair value of the vessel under construction is determined
based on the difference in the net present value ("NPV") of future
payments in accordance with the terms of the original vessel
construction contract, and the prevailing market value for the
vessel construction contract, as determined by the independent
ship valuation brokers, for the new vessel.
Investment in Grindrod
At 31 March 2023, the Company has determined that the fair value
of the Grindrod investment, held through the Company’s wholly
owned SPV, Good Falkirk (MI Limited, (the “Grindrod investment”)
should be based on a fair value provided by a third-party independent
globally recognised accountancy firm (the “Independent valuer”) and
approved by the Board. The Independent valuer used an Adjusted
Net Asset Value (“NAV”) approach to valuing the Grindrod investment.
The unadjusted Grindrod NAV is prepared in accordance with IFRS at
31 March 2023 and provided by the Grindrod finance team to the
Independent valuer. The Independent valuer then applied the
following adjustments, aligning them to the Company’s accounting
policies, to the reported unadjusted Grindrod NAV:
• Owned/delivered vessels – within the unadjusted Grindrod NAV, the
vessels held are carried at cost less depreciation and impairment.
The Independent valuer, in alignment with the Company’s accounting
policy, replaces this value with a fair value of the Grindrod vessel
assets based on the arithmetical mean of two valuations as
determined by the two independent valuers providing charter-free
valuations for each vessel. At 31 March 2023, for owned/delivered
vessels, a fair value uplift of US$113.5 million was applied to the
unadjusted Grindrod NAV;
• For vessels sold but not yet delivered – the Independent valuer
determined that the best representation of the fair value is the
agreed selling price under the relevant memoranda of agreements,
of these vessels. At 31 March 2023, for vessels sold but not yet
delivered, a fair value uplift of US$6.4 million was applied to the
unadjusted Grindrod NAV;
• Chartered-in Vessels (with option to purchase) – the Independent
valuer determined that to be the net present value (“NPV”) of the
difference between the expected fair value of the vessels as at
the expected option exercise date and the option purchase price
(in accordance with the agreed terms outlined in each respective
option agreement), i.e. the Fair Value uplift on the option purchase
price. At 31 March 2023, for Chartered-in Vessels (with option to
purchase), a fair value uplift of US$32.8 million was applied to the
unadjusted Grindrod NAV;
• Adjustments for charter leases – As the brokers’ valuations are
prepared on a charter-free basis, the Independent Valuer assessed
the difference in value arising from the contracted charter versus
market rate, and where the difference is material, factors the
adjustment into the valuation. At 31 March 2023, the Independent
value concluded that no further adjustments should be made for
charter leases given the immaterial nature of any adjustments.
At 31 March 2022, the Board have determined that the fair value of
the Group’s 26.6% stake in Grindrod, should be based on the listed
closing price at the reporting date. In their assessment, at 31 March
2022, the Board deemed the Grindrod shares were actively traded on
a public stock exchange and, therefore, concluded that the closing
listed share price was an appropriate determination of the fair value.
At 31 March 2022, Grindrod’s share price was US$25.44 per share.
f) Share based payments
The valuation of the share awards granted to members of the
Executive Team under the Long-term Incentive Plan are determined
by means of valuation models and are dependent on estimates and
assumptions relating to the inputs to those models. Details of the
inputs used can be found in note 10.
Page 66
I
Taylor Maritime Investments Limited Annual report and audited consolidated financial statements