Three
|
Three
|
|||
months
ended
|
months
ended
|
Year
ended
|
Year
ended
|
|
December 31, 2021
|
December 31, 2020
|
December 31, 2021
|
December 31, 2020
|
|
Operating Revenue (1)
|
153,529
|
69,970
|
447,954
|
282,813
|
Operating Income
|
82,197
|
25,846
|
237,517
|
104,758
|
Net Income (2)
|
66,095
|
10,752
|
163,232
|
37,568
|
Adjusted EBITDA (3)
|
85,410
|
38,674
|
252,202
|
163,186
|
Normalized Net Income (3)
|
66,095
|
11,312
|
170,681
|
49,566
|
Three months ended
|
Year ended
|
||||||
December 31,
|
December 31,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
||
Days
|
2021
|
2020
|
2021
|
2020
|
2019
|
2018
|
|
Ownership days
|
5,968
|
3,956
|
19,427
|
16,044
|
14,326
|
7,675
|
|
Planned offhire - scheduled drydock
|
(367)
|
(128)
|
(752)
|
(687)
|
(537)
|
(34)
|
|
Unplanned offhire
|
(62)
|
(16)
|
(260)
|
(95)
|
(105)
|
(17)
|
|
Idle time
|
(48)
|
(26)
|
(88)
|
(338)
|
(164)
|
(47)
|
|
Operating days
|
5,491
|
3,786
|
18,327
|
14,924
|
13,520
|
7,577
|
|
Utilization
|
92.0%
|
95.7%
|
94.3%
|
93.0%
|
94.4%
|
98.7%
|
Vessel Name
|
Capacity in TEUs
|
Lightweight (tons)
|
Year Built
|
Charterer
|
Earliest Charter Expiry Date
|
Latest Charter Expiry Date (2)
|
Daily Charter Rate $
|
CMA CGM Thalassa
|
11,040
|
38,577
|
2008
|
CMA CGM
|
4Q25
|
2Q26
|
47,200
|
UASC Al Khor (1)
|
9,115
|
31,764
|
2015
|
Hapag-Lloyd (3)
|
1Q27 (3)
|
3Q27 (3)
|
34,000 (3)
|
Anthea Y (1)
|
9,115
|
31,890
|
2015
|
COSCO
|
3Q23
|
4Q23
|
38,000
|
Maira XL(1)
|
9,115
|
31,820
|
2015
|
ONE (3)
|
2Q27 (3)
|
4Q27 (3)
|
31,650 (3)
|
MSC Tianjin
|
8,603
|
34,325
|
2005
|
MSC
|
2Q24
|
3Q24
|
19,000
|
MSC Qingdao (4)
|
8,603
|
34,609
|
2004
|
MSC
|
2Q24
|
1Q25
|
23,000
|
GSL Ningbo
|
8,603
|
34,340
|
2004
|
MSC
|
1Q23
|
3Q23
|
22,500
|
GSL Eleni
|
7,847
|
29,261
|
2004
|
Maersk
|
3Q24
|
4Q24 (5)
|
16,500 (5)
|
GSL Kalliopi
|
7,847
|
29,105
|
2004
|
Maersk
|
4Q22
|
1Q25 (5)
|
14,500 (5)
|
GSL Grania
|
7,847
|
29,190
|
2004
|
Maersk
|
4Q22
|
4Q24 (5)
|
14,500 (5)
|
Mary (1)
|
6,927
|
23,424
|
2013
|
CMA CGM
|
3Q23
|
4Q23
|
25,910
|
Kristina (1)
|
6,927
|
23,421
|
2013
|
CMA CGM
|
2Q24
|
3Q24
|
25,910
|
Katherine (1)
|
6,927
|
23,403
|
2013
|
CMA CGM
|
1Q24
|
2Q24
|
25,910
|
Alexandra (1)
|
6,927
|
23,348
|
2013
|
CMA CGM
|
1Q24
|
3Q24
|
25,910
|
Alexis (1)
|
6,882
|
23,919
|
2015
|
CMA CGM
|
1Q24
|
3Q24
|
25,910
|
Olivia I (1)
|
6,882
|
23,864
|
2015
|
CMA CGM
|
1Q24
|
2Q24
|
25,910
|
GSL Christen
|
6,840
|
27,954
|
2002
|
Maersk
|
3Q23
|
4Q23
|
35,000
|
GSL Nicoletta
|
6,840
|
28,070
|
2002
|
Maersk
|
3Q24
|
4Q24
|
35,750
|
CMA CGM Berlioz
|
6,621
|
26,776
|
2001
|
CMA CGM
|
4Q25
|
2Q26
|
37,750 (6)
|
Agios Dimitrios (4)
|
6,572
|
24,931
|
2011
|
MSC
|
4Q23
|
3Q24
|
20,000
|
GSL Vinia
|
6,080
|
23,737
|
2004
|
Maersk
|
3Q24
|
2Q25
|
13,250
|
GSL Christel Elisabeth
|
6,080
|
23,745
|
2004
|
Maersk
|
2Q24
|
2Q25
|
13,250
|
GSL Dorothea
|
5,992
|
24,243
|
2001
|
Maersk
|
3Q24
|
3Q26
|
18,600 (7)
|
GSL Arcadia
|
6,008
|
24,858
|
2000
|
Maersk
|
2Q24
|
1Q26
|
18,600 (7)
|
GSL Violetta
|
6,008
|
24,873
|
2000
|
Maersk
|
4Q24
|
4Q25
|
18,600 (7)
|
GSL Maria
|
6,008
|
24,414
|
2001
|
Maersk
|
4Q24
|
1Q27
|
18,600 (7)
|
GSL MYNY
|
6,008
|
24,873
|
2000
|
Maersk
|
3Q24
|
1Q26
|
18,600 (7)
|
GSL Melita
|
6,008
|
24,848
|
2001
|
Maersk
|
3Q24
|
3Q26
|
18,600 (7)
|
GSL Tegea
|
5,992
|
24,308
|
2001
|
Maersk
|
3Q24
|
3Q26
|
18,600 (7)
|
Tasman
|
5,936
|
25,010
|
2000
|
Maersk
|
1Q22
|
1Q24
|
12,500 (8)
|
ZIM Europe
|
5,936
|
25,010
|
2000
|
ZIM
|
1Q24
|
3Q24
|
14,500 (9)
|
Ian H
|
5,936
|
25,128
|
2000
|
ZIM
|
2Q24
|
4Q24
|
32,500 (9)
|
GSL Tripoli
|
5,470
|
22,259
|
2009
|
Maersk
|
3Q24
|
4Q27
|
36,500 (10)
|
GSL Kithira
|
5,470
|
22,108
|
2009
|
Maersk
|
4Q24
|
1Q28
|
36,500 (10)
|
GSL Tinos
|
5,470
|
22,067
|
2010
|
Maersk
|
3Q24
|
4Q27
|
36,500 (10)
|
GSL Syros
|
5,470
|
22,098
|
2010
|
Maersk
|
3Q24
|
4Q27
|
36,500 (10)
|
Dolphin II
|
5,095
|
20,596
|
2007
|
OOCL
|
1Q25
|
2Q25
|
24,500 (11)
|
Orca I
|
5,095
|
20,633
|
2006
|
Maersk
|
2Q24
|
4Q25
|
21,000 (12)
|
CMA CGM Alcazar
|
5,089
|
20,087
|
2007
|
CMA CGM
|
3Q26
|
4Q26
|
35,500
|
GSL Château d’If
|
5,089
|
19,994
|
2007
|
CMA CGM
|
4Q26
|
1Q27
|
35,500
|
GSL Susan
|
4,363
|
17,309
|
2008
|
CMA CGM
|
3Q22
|
4Q22
|
22,000
|
CMA CGM Jamaica
|
4,298
|
17,272
|
2006
|
CMA CGM
|
3Q22
|
3Q23
|
25,350
|
CMA CGM Sambhar
|
4,045
|
17,429
|
2006
|
CMA CGM
|
3Q22
|
3Q23
|
25,350
|
CMA CGM America
|
4,045
|
17,428
|
2006
|
CMA CGM
|
3Q22
|
2Q23
|
25,350
|
GSL Rossi
|
3,421
|
16,420
|
2012
|
Gold Star/ZIM
|
1Q26
|
3Q26
|
20,000 (13)
|
GSL Alice
|
3,421
|
16,543
|
2014
|
CMA CGM
|
1Q23
|
2Q23
|
21,500
|
GSL Eleftheria
|
3,404
|
16,642
|
2013
|
Maersk
|
3Q25
|
4Q25
|
37,975
|
GSL Melina
|
3,404
|
16,703
|
2013
|
Maersk
|
2Q23
|
3Q23
|
24,500
|
GSL Valerie
|
2,824
|
11,971
|
2005
|
ZIM
|
1Q25
|
3Q25
|
13,250 (14)
|
Matson Molokai
|
2,824
|
11,949
|
2007
|
Matson
|
2Q25
|
3Q25
|
20,250 (15)
|
GSL Lalo
|
2,824
|
11,950
|
2006
|
ONE
|
4Q22
|
1Q23
|
18,500
|
GSL Mercer
|
2,824
|
11,970
|
2007
|
ONE
|
4Q24
|
1Q25
|
35,750
|
Athena
|
2,762
|
13,538
|
2003
|
Hapag-Lloyd
|
2Q24
|
2Q24
|
21,500
|
GSL Elizabeth
|
2,741
|
11,507
|
2006
|
ONE
|
3Q22
|
1Q23
|
18,500
|
GSL Chloe
|
2,546
|
12,212
|
2012
|
ONE
|
4Q24
|
1Q25
|
33,000
|
GSL Maren
|
2,546
|
12,243
|
2014
|
Westwood
|
4Q22
|
1Q23
|
19,250
|
Maira
|
2,506
|
11,453
|
2000
|
Hapag-Lloyd
|
1Q23
|
2Q23
|
14,450
|
Nikolas
|
2,506
|
11,370
|
2000
|
CMA CGM
|
1Q23
|
1Q23
|
16,000
|
Newyorker
|
2,506
|
11,463
|
2001
|
CMA CGM
|
1Q24
|
3Q24
|
20,700
|
Manet
|
2,272
|
11,727
|
2001
|
OOCL
|
4Q24
|
1Q25
|
32,000 (16)
|
Keta
|
2,207
|
11,731
|
2003
|
CMA CGM
|
1Q25
|
1Q25
|
25,000
|
Julie
|
2,207
|
11,731
|
2002
|
Sea Consortium
|
1Q23
|
2Q23
|
20,000
|
Kumasi
|
2,207
|
11,791
|
2002
|
Wan Hai
|
1Q25
|
2Q25
|
38,000 (17)
|
Akiteta (18)
|
2,207
|
11,731
|
2002
|
OOCL
|
4Q24
|
1Q25
|
32,000
|
GSL Amstel
|
1,118
|
5,167
|
2008
|
CMA CGM
|
3Q23
|
3Q23
|
11,900
|
(1)
|
Modern design, high reefer capacity, fuel-efficient vessel.
|
|
(2)
|
In many instances charterers have the option to further extend a charter beyond the nominal latest expiry date by the amount of time that the vessel was off hire during the course of that
charter. This additional charter time (“Offhire Extension”) is computed at the end of the initially contracted charter period. The Latest Charter Expiry Dates shown in this table have been adjusted to reflect offhire accrued up to the date of
issuance of this release plus estimated offhire scheduled to occur during the remaining lifetimes of the respective charters. However, as actual offhire can only be calculated at the end of each charter, in some cases actual Offhire Extensions
– if invoked by charterers - may exceed the Latest Charter Expiry Dates indicated.
|
|
(3)
|
UASC Al Khor & Maira XL. On November 22, 2021 we announced the forward fixture of these two ships, upon the expiry of their existing charters in the second or third quarters of 2022, to a
leading liner operator for approximately five years each at a charter rate of $65,000 per day.
|
|
(4)
|
MSC Qingdao & Agios Dimitrios are fitted with Exhaust Gas Cleaning Systems (“scrubbers”).
|
|
(5)
|
GSL Eleni delivered 2Q2019 and is chartered for five years; GSL Kalliopi (delivered 4Q2019) and GSL Grania (delivered 3Q2019) are chartered for three years plus two successive periods of one
year at the option of the charterer. During the option periods the charter rates for GSL Kalliopi and GSL Grania are $18,900 per day and $17,750 per day respectively.
|
|
(6)
|
CMA CGM Berlioz. Chartered at $34,000 per day through end-December 2021, at which time the rate increased to $37,750 per day.
|
|
(7)
|
On February 9, 2021 we announced that we had contracted to purchase seven ships of approximately 6,000 TEU each, which have now been delivered. Contract cover for each ship is for a firm
period of at least three years from the date each vessel is delivered, with charterers holding a one-year extension option on each charter (at a rate of $12,900 per day), followed by a second option (at a rate of $12,700 per day) with the
period determined by - and terminating prior to - each vessel’s 25th year drydocking & special survey.
|
|
(8)
|
Tasman. 12-month extension at charterer’s option is callable in 2Q2022, at an increased rate of $20,000 per day.
|
|
(9)
|
A package agreement with ZIM, for direct charter extensions on two 5,900 TEU ships: Ian H, at a rate of $32,500 per day from May 2021, and ZIM Europe (formerly Dimitris Y), at a rate of
$24,250 per day, from May 2022.
|
|
(10)
|
On June 16, 2021 we announced that we had contracted to purchase four ultra-high reefer ships of 5,470 TEU each. These ships delivered in September and October of 2021. Contract cover on each
ship is for a firm period of three years at a rate of $36,500 per day, with a period of an additional three years (at $17,250 per day) at charterers’ option.
|
|
(11)
|
Dolphin II. Chartered to OOCL at $24,500 per day through April 2022, at which time the rate will increase to $53,500 per day.
|
|
(12)
|
Orca I. Chartered at $21,000 per day through to the median expiry of the charter in 2Q2024; thereafter the charterer has the option to charter the vessel for a further 12-14 months at the same
rate.
|
|
(13)
|
GSL Rossi. Chartered to Gold Star / ZIM to March 2022 at a rate of $20,000 per day; thereafter the rate increases to an average of $38,875 per day.
|
|
(14)
|
GSL Valerie: chartered to ZIM at $13,250 per day to January 2022; thereafter the rate increases to an average of $35,600 per day-$40,000 for the first 12 months, $36,000 for the next 12 months
and $32,000 for the remaining period.
|
|
(15)
|
Matson Molokai. Chartered to Matson at $20,250 per day to May 2022 after which the rate increases to $36,500 per day.
|
|
(16)
|
Manet. Chartered to OOCL at a rate of $32,000 per day upon completion of dry-docking.
|
|
(17)
|
Kumasi. Chartered to Wan Hai at a rate of $38,000 per day upon completion of dry-docking.
|
|
(18)
|
Akiteta, formerly Marie Delmas. Chartered to OOCL at a rate of $32,000 per day upon completion of dry-docking. Note that this charter was formerly attributed to Kumasi, but was switched to
Akiteta due to vessel positioning and availability.
|
(1)
|
Dial-in: (877) 445-2556 or (908) 982-4670; Passcode: 7693412
|
(2)
|
Live Internet webcast and slide presentation: http://www.globalshiplease.com
|
Three
|
Three
|
Twelve
|
Twelve
|
|||
months
|
months
|
months
|
months
|
|||
ended
|
ended
|
ended
|
ended
|
|||
December 31,
|
December 31,
|
December 31,
|
December 31,
|
|||
2021
|
2020
|
2021
|
2020
|
|||
Net income available to Common Shareholders
|
66,095
|
10,752
|
163,232
|
37,568
|
||
Adjust:
|
Depreciation and amortization
|
19,245
|
12,008
|
61,563
|
46,978
|
|
Amortization of intangible liabilities
|
(18,362)
|
(453)
|
(45,430)
|
(541)
|
||
Impairment of vessels
|
-
|
-
|
-
|
8,497
|
||
(Gain)/loss on sale of vessels
|
-
|
-
|
(7,770)
|
244
|
||
Interest income
|
(80)
|
(59)
|
(449)
|
(956)
|
||
Interest expense
|
14,925
|
14,821
|
69,227
|
65,354
|
||
Share based compensation
|
1,205
|
358
|
3,510
|
1,998
|
||
Earnings allocated to preferred shares
|
2,384
|
1,248
|
8,263
|
3,995
|
||
Income tax
|
(2)
|
(1)
|
56
|
49
|
||
Adjusted EBITDA
|
85,410
|
38,674
|
252,202
|
163,186
|
Three
months
ended
December 31,
2021
|
Three
months
ended
December 31,
2020
|
Twelve
months
Ended
December 31,
2021
|
Twelve
months
ended
December 31,
2020
|
||
|
|
|
|
||
Net income available to Common Shareholders
|
66,095
|
10,752
|
163,232
|
37,568
|
|
|
|
|
|
||
Adjust:
|
(Gain)/loss on sale of vessels
|
-
|
-
|
(7,770)
|
244
|
Prepayment fee on repayment of Odyssia Credit Facilities
|
-
|
-
|
1,438
|
-
|
|
Prepayment fee on partial repayment of Blue Ocean Credit Facility
|
-
|
-
|
1,618
|
-
|
|
Prepayment fee on repayment of Hayfin Facility
|
-
|
|
175
|
|
|
Impairment of vessels
|
-
|
-
|
-
|
8,497
|
|
Accelerated stock based compensation expense due to vesting and new awards of fully vested incentive shares
|
-
|
-
|
1,346
|
426
|
|
Premium paid on redemption of 2022 Notes
|
-
|
560
|
5,764
|
2,831
|
|
Accelerated write off of deferred financing charges related to redemption of 2022 Notes
|
-
|
-
|
3,745
|
-
|
|
Accelerated write off of original issue discount related to redemption of 2022 Notes
|
-
|
-
|
1,133
|
-
|
|
|
|
|
|
||
Normalized net income
|
66,095
|
11,312
|
170,681
|
49,566
|
Three
|
Three
|
Twelve
|
Twelve
|
||
months
|
months
|
months
|
months
|
||
ended
|
ended
|
ended
|
ended
|
||
December 31,
|
December 31,
|
December 31,
|
December 31,
|
||
2021
|
2020
|
2021
|
2020
|
||
EPS as reported (USD)
|
1.84
|
0.35
|
4.65
|
1.23
|
|
Normalized net income adjustments-Class A common shares (in thousands USD)
|
-
|
324
|
7,449
|
6,992
|
|
Weighted average number of Class A Common shares
|
35,891,587
|
17,741,008
|
35,125,003
|
17,687,137
|
|
Adjustment on EPS (USD)
|
-
|
0.02
|
0.21
|
0.39
|
|
Normalized EPS (USD)
|
1.84
|
0.37
|
4.86
|
1.62
|
•
|
future operating or financial results;
|
|
•
|
expectations regarding the future growth of the container shipping industry, including the rates of annual demand and supply growth;
|
|
•
|
geo-political events such as the conflict in Ukraine;
|
|
•
|
the length and severity of the ongoing outbreak of the novel coronavirus (COVID-19) around the world and governmental responses thereto;
|
|
•
|
the financial condition of our charterers, particularly CMA CGM, our principal charterer and main source of operating revenue, and their ability to pay charterhire in accordance with the charters;
|
|
•
|
Global Ship Lease’s financial condition and liquidity, including its level of indebtedness or ability to obtain additional financing to fund capital expenditures, ship acquisitions and other general corporate
purposes;
|
|
•
|
Global Ship Lease’s ability to meet its financial covenants and repay its credit facilities;
|
|
•
|
Global Ship Lease’s expectations relating to dividend payments and forecasts of its ability to make such payments including the availability of cash and the impact of constraints under its credit facilities;
|
•
|
risks relating to the acquisition of Poseidon Containers and Global Ship Lease’s ability to realize the anticipated benefits of the acquisition;
|
|
•
|
future acquisitions, business strategy and expected capital spending;
|
|
•
|
operating expenses, availability of crew, number of off-hire days, drydocking and survey requirements and insurance costs;
|
|
•
|
general market conditions and shipping industry trends, including charter rates and factors affecting supply and demand;
|
|
•
|
assumptions regarding interest rates and inflation;
|
|
•
|
changes in the rate of growth of global and various regional economies;
|
|
•
|
risks incidental to ship operation, including piracy, discharge of pollutants and ship accidents and damage including total or constructive total loss;
|
|
•
|
estimated future capital expenditures needed to preserve its capital base;
|
|
•
|
Global Ship Lease’s expectations about the availability of ships to purchase, the time that it may take to construct new ships, or the useful lives of its ships;
|
|
•
|
Global Ship Lease’s continued ability to enter into or renew long-term, fixed-rate charters or other ship employment arrangements;
|
|
•
|
Global Ship Lease’s ability to realize expected benefits from its acquisition of secondhand vessels;
|
|
•
|
the continued performance of existing long-term, fixed-rate time charters;
|
|
•
|
Global Ship Lease’s ability to capitalize on its management’s and board of directors’ relationships and reputations in the containership industry to its advantage;
|
|
•
|
changes in governmental and classification societies’ rules and regulations or actions taken by regulatory authorities;
|
|
•
|
expectations about the availability of insurance on commercially reasonable terms;
|
|
•
|
unanticipated changes in laws and regulations including taxation;
|
|
•
|
potential liability from future litigation.
|
December 31, 2021
|
December 31, 2020
|
||||
ASSETS
|
|
|
|
||
CURRENT ASSETS
|
|||||
Cash and cash equivalents
|
$
|
75,180
|
|
$
|
80,757
|
Restricted cash
|
24,894
|
825
|
|||
Accounts receivable, net
|
3,220
|
|
|
2,532
|
|
Inventories
|
11,410
|
6,316
|
|||
Prepaid expenses and other current assets
|
25,224
|
|
|
6,711
|
|
Derivative asset
|
533
|
-
|
|||
Due from related parties
|
2,897
|
1,472
|
|||
Total current assets
|
$
|
143,358
|
|
$
|
98,613
|
NON-CURRENT ASSETS
|
|||||
Vessels in operation
|
$
|
1,682,816
|
|
$
|
1,140,583
|
Advances for vessels acquisitions and other additions
|
6,139
|
1,364
|
|||
Deferred charges, net
|
37,629
|
22,951
|
|||
Other non-current assets
|
14,010
|
-
|
|||
Derivative asset, net of current portion
|
6,694
|
-
|
|||
Restricted cash, net of current portion
|
103,468
|
|
|
10,680
|
|
Total non-current assets
|
1,850,756
|
|
1,175,578
|
||
TOTAL ASSETS
|
$
|
1,994,114
|
|
$
|
1,274,191
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|||||
CURRENT LIABILITIES
|
|
|
|||
Accounts payable
|
$
|
13,159
|
$
|
10,557
|
|
Accrued liabilities
|
32,249
|
|
|
19,127
|
|
Current portion of long-term debt
|
190,316
|
76,681
|
|||
Current portion of deferred revenue
|
8,496
|
|
|
5,623
|
|
Due to related parties
|
543
|
225
|
|||
Total current liabilities
|
$
|
244,763
|
|
$
|
112,213
|
LONG-TERM LIABILITIES
|
|||||
Long-term debt, net of current portion and deferred financing costs
|
$
|
880,134
|
|
$
|
692,775
|
Intangible liabilities-charter agreements
|
55,376
|
|
4,462
|
||
Deferred revenue, net of current portion
|
101,288
|
-
|
|||
Total non-current liabilities
|
1,036,798
|
|
|
697,237
|
|
Total liabilities
|
$
|
1,281,561
|
$
|
809,450
|
|
Commitments and Contingencies
|
|||||
SHAREHOLDERS' EQUITY
|
|
|
|||
Class A common shares - authorized
214,000,000 shares with a $0.01 par value 36,464,109 shares issued and outstanding (2020 – 17,741,008 shares) |
365
|
177
|
|||
Series B Preferred Shares - authorized
44,000 shares with a $0.01 par value 43,592 shares issued and outstanding (2020 – 22,822 shares) |
-
|
-
|
|||
Series C Preferred Shares - authorized
250,000 shares with a $0.01 par value Nil shares issued and outstanding (2020 - 250,000 shares) |
-
|
|
|
3
|
|
Additional paid in capital
|
698,463
|
586,355
|
|||
Retained earnings/(accumulated deficit)
|
13,498
|
|
|
(121,794)
|
|
Accumulated other comprehensive income
|
227
|
-
|
|||
Total shareholders' equity
|
712,553
|
464,741
|
|||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,994,114
|
|
$
|
1,274,191
|
Three months ended December 31,
|
Twelve months ended December 31,
|
||||||||||
2021
|
2020
|
2021
|
2020
|
||||||||
OPERATING REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
Time charter revenue (includes related party revenues of $39,686 and $32,604 for the three month periods ended December 31, 2021 and 2020, respectively, and $144,681 and $142,826 for the twelve month periods ended
December 31, 2021 and 2020, respectively)
|
$
|
135,167
|
$
|
69,517
|
$
|
402,524
|
$
|
282,272
|
|||
Amortization of intangible liabilities-charter agreements (includes related party amortization of intangible liabilities-charter agreements of $3,358 and $453 for the three month periods ended December 31, 2021 and
2020, respectively, and $6,882 and $1,782 for the twelve month periods ended December 31, 2021 and 2020, respectively)
|
18,362
|
453
|
45,430
|
541
|
|||||||
Total Operating Revenues
|
|
153,529
|
|
69,970
|
|
447,954
|
|
282,813
|
|||
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
Vessel operating expenses (includes related party vessel operating expenses of $4,539 and $3,199 for the three month periods ended December 31, 2021 and 2020, respectively, and $15,294 and $12,580 for the twelve month
periods ended December 31, 2021 and 2020, respectively)
|
43,612
|
27,713
|
130,304
|
102,837
|
|||||||
Time charter and voyage expenses (includes related party time charter and voyage expenses of $1,218 and $645 for the three month periods ended December 31, 2021 and 2020, respectively, and $3,583 and $2,446 for the
twelve months period ended December 31, 2021 and 2020, respectively)
|
|
4,789
|
|
|
2,431
|
|
|
13,100
|
|
|
11,149
|
Depreciation and amortization
|
19,245
|
12,008
|
61,563
|
46,978
|
|||||||
Impairment of vessels
|
|
-
|
|
|
-
|
|
|
-
|
|
|
8,497
|
General and administrative expenses
|
3,686
|
1,972
|
13,240
|
8,350
|
|||||||
(Gain)/loss on sale of vessels
|
|
-
|
|
|
-
|
|
|
(7,770)
|
|
|
244
|
Operating Income
|
|
82,197
|
|
25,846
|
|
237,517
|
|
104,758
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
NON-OPERATING INCOME/(EXPENSES)
|
|||||||||||
Interest income
|
|
80
|
|
|
59
|
|
|
449
|
|
|
956
|
Interest and other finance expenses (include of $5,764 and $2,831 Notes premium for the years ended December 31, 2021 and 2020, respectively)
|
(14,925)
|
(14,821)
|
(69,227)
|
(65,354)
|
|||||||
Other income, net
|
|
1,125
|
|
|
915
|
|
|
2,812
|
|
|
1,252
|
Total non-operating expenses
|
|
(13,720)
|
|
(13,847)
|
|
(65,966)
|
|
(63,146)
|
|||
Income before income taxes
|
|
68,477
|
|
|
11,999
|
|
|
171,551
|
|
|
41,612
|
Income taxes
|
2
|
1
|
(56)
|
(49)
|
|||||||
Net Income
|
$
|
68,479
|
|
$
|
12,000
|
|
$
|
171,495
|
|
$
|
41,563
|
Earnings allocated to Series B Preferred Shares
|
(2,384)
|
(1,248)
|
(8,263)
|
(3,995)
|
|||||||
Net Income available to Common Shareholders
|
$
|
66,095
|
|
$
|
10,752
|
|
$
|
163,232
|
|
$
|
37,568
|
Three months ended December 31,
|
Twelve months ended December 31,
|
||||||||||||
2021
|
2020
|
2021
|
2020
|
||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
||
Net income
|
$
|
68,479
|
$
|
12,000
|
$
|
171,495
|
$
|
41,563
|
|||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
||
Depreciation and amortization
|
$
|
19,245
|
$
|
12,008
|
$
|
61,563
|
$
|
46,978
|
|||||
Impairment of vessels
|
|
-
|
|
|
-
|
|
|
-
|
|
|
8,497
|
||
(Gain)/loss on sale of vessel
|
-
|
-
|
(7,770)
|
244
|
|||||||||
Amortization of deferred financing costs
|
|
1,469
|
|
|
1,055
|
|
|
8,279
|
|
|
4,085
|
||
Amortization of original issue discount/premium on repurchase of notes
|
(119)
|
814
|
8,615
|
3,269
|
|||||||||
Amortization of intangible liabilities-charter agreements
|
|
(18,362)
|
|
|
(453)
|
|
|
(45,430)
|
|
|
(541)
|
||
Share based compensation
|
1,205
|
358
|
3,510
|
1,998
|
|||||||||
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||
(Increase)/decrease in accounts receivable and other assets
|
$
|
(10,656)
|
$
|
1,062
|
$
|
(33,211)
|
$
|
3,132
|
|||||
Increase in inventories
|
|
(2,149)
|
|
|
(901)
|
|
|
(5,094)
|
|
|
(721)
|
||
Increase in derivative asset
|
(7,000)
|
-
|
(7,000)
|
-
|
|||||||||
Increase/(decrease) in accounts payable and other liabilities
|
7,111
|
(4,155)
|
5,939
|
(2,215)
|
|||||||||
(Decrease)/increase in related parties' balances, net
|
|
(1,444)
|
|
|
971
|
|
|
(1,107)
|
|
|
2,504
|
||
Increase/(decrease) in deferred revenue
|
102,602
|
(492)
|
104,160
|
(4,364)
|
|||||||||
Unrealized foreign exchange gain
|
|
(5)
|
|
|
-
|
|
|
-
|
|
|
-
|
||
Net cash provided by operating activities
|
$
|
160,376
|
$
|
22,267
|
$
|
263,949
|
$
|
104,429
|
|||||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||
Acquisition of vessels and intangibles
|
$
|
(36,000)
|
$
|
-
|
$
|
(463,750)
|
$
|
(23,060)
|
|||||
Cash paid for vessel expenditures
|
|
(1,853)
|
|
|
(520)
|
|
|
(4,611)
|
|
|
(4,089)
|
||
Advances for vessel acquisitions and other additions
|
1,043
|
(64)
|
(3,276)
|
(4,541)
|
|||||||||
Cash paid for drydockings
|
|
(11,660)
|
|
|
(4,657)
|
|
|
(19,226)
|
|
|
(14,756)
|
||
Net proceeds from sale of vessels
|
-
|
-
|
16,514
|
6,852
|
|||||||||
Net cash used in investing activities
|
$
|
(48,470)
|
|
$
|
(5,241)
|
|
$
|
(474,349)
|
|
$
|
(39,594)
|
||
Cash flows from financing activities:
|
|||||||||||||
Proceeds from issuance of 2024 Notes
|
$
|
-
|
|
$
|
861
|
|
$
|
22,701
|
|
$
|
20,054
|
||
Repurchase of 2022 Notes, including premium
|
-
|
(32,356)
|
(239,183)
|
(91,971)
|
|||||||||
Proceeds from drawdown of credit facilities and sale and leaseback
|
|
30,000
|
|
|
-
|
|
|
744,506
|
|
|
47,000
|
||
Repayment of credit facilities and sale and leaseback
|
(37,835)
|
(17,509)
|
(115,502)
|
(64,311)
|
|||||||||
Repayment of refinanced debt
|
|
-
|
|
|
-
|
|
|
(149,632)
|
|
|
(44,366)
|
||
Deferred financing costs paid
|
(1,885)
|
(231)
|
(13,790)
|
(1,193)
|
|||||||||
Net proceeds from offering and repurchase of Class A common shares, net of offering costs
|
|
-
|
|
|
-
|
|
|
67,549
|
|
|
(74)
|
||
Retirement of Class A common shares
|
-
|
-
|
(10,000)
|
-
|
|||||||||
Proceeds from offering of Series B preferred shares, net of offering costs
|
(20)
|
11,811
|
51,234
|
18,647
|
|||||||||
Class A common shares-dividend paid
|
|
(9,235)
|
|
|
-
|
|
|
(27,940)
|
|
|
-
|
||
Series B Preferred Shares-dividend paid
|
(2,384)
|
(1,248)
|
(8,263)
|
(3,995)
|
|||||||||
Net cash (used in)/provided by financing activities
|
$
|
(21,359)
|
|
$
|
(38,672)
|
|
$
|
321,680
|
|
$
|
(120,209)
|
||
Net increase/(decrease) in cash and cash equivalents and restricted cash
|
90,547
|
(21,646)
|
111,280
|
(55,374)
|
|||||||||
Cash and cash equivalents and restricted cash at beginning of the period
|
|
112,995
|
|
|
113,908
|
|
|
92,262
|
|
|
147,636
|
||
Cash and cash equivalents and restricted cash at end of the period
|
$
|
203,542
|
$
|
92,262
|
$
|
203,542
|
$
|
92,262
|
|||||
Supplementary Cash Flow Information:
|
|
|
|
|
|
|
|
|
|
|
|
||
Cash paid for interest
|
$
|
13,238
|
$
|
19,655
|
$
|
49,528
|
$
|
59,769
|
|||||
Non-cash Investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||
Unpaid drydocking expenses
|
5,799
|
1,061
|
5,799
|
1,321
|
|||||||||
Unpaid vessel expenditures
|
|
6,257
|
|
|
1,459
|
|
|
6,257
|
|
|
4,127
|
||
Unpaid advances for vessels acquisitions and other additions
|
1,499
|
-
|
1,499
|
-
|
|||||||||
Acquisition of vessels and intangibles
|
4,209
|
-
|
96,344
|
-
|
|||||||||
Non-cash financing activities:
|
|||||||||||||
Issuance of 2024 Notes for the acquisition of vessels
|
-
|
-
|
35,000
|
-
|
|||||||||
Premium on the 2024 Notes issued for the acquisition of vessels
|
-
|
-
|
1,680
|
-
|
|||||||||
Net unrealized gain on interest rate cap
|
227
|
-
|
227
|
-
|