Index
|
|
Page
|
|
INTERIM UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS AS AT MARCH 31, 2021 AND DECEMBER 31, 2020
|
|
F-1
|
|
INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2021 AND 2020
|
|
F-2
|
|
INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2021 AND 2020
|
|
F-3
|
|
INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY FOR THE THREE MONTHS ENDED MARCH 31, 2021 AND 2020
|
|
F-4
|
|
NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
|
F-5
|
|
As of
|
|||||||||||
Note
|
March 31,
2021
|
December 31,
2020
|
|||||||||
ASSETS
|
|||||||||||
CURRENT ASSETS
|
|||||||||||
Cash and cash equivalents
|
$
|
142,209
|
$
|
80,757
|
|||||||
Restricted cash
|
6,859
|
825
|
|||||||||
Accounts receivable, net
|
2,236
|
2,532
|
|||||||||
Inventories
|
5,979
|
6,316
|
|||||||||
Prepaid expenses and other current assets
|
10,872
|
6,711
|
|||||||||
Due from related parties
|
5
|
2,739
|
1,472
|
||||||||
Total current assets
|
$
|
170,894
|
$
|
98,613
|
|||||||
NON - CURRENT ASSETS
|
|||||||||||
Vessels in operation
|
3
|
$
|
1,130,840
|
$
|
1,140,583
|
||||||
Advances for vessels acquisitions and other additions
|
3
|
1,197
|
1,364
|
||||||||
Deferred charges, net
|
22,180
|
22,951
|
|||||||||
Restricted cash, net of current portion
|
13,607
|
10,680
|
|||||||||
Total non - current assets
|
1,167,824
|
1,175,578
|
|||||||||
TOTAL ASSETS
|
$
|
1,338,718
|
$
|
1,274,191
|
|||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|||||||||||
CURRENT LIABILITIES
|
|||||||||||
Accounts payable
|
$
|
10,545
|
$
|
10,557
|
|||||||
Accrued liabilities
|
11,261
|
19,127
|
|||||||||
Current portion of long - term debt
|
4
|
73,482
|
76,681
|
||||||||
Deferred revenue
|
5,671
|
5,623
|
|||||||||
Due to related parties
|
5
|
257
|
225
|
||||||||
Total current liabilities
|
101,216
|
112,213
|
|||||||||
LONG - TERM LIABILITIES
|
|||||||||||
Long - term debt, net of current portion and deferred financing costs
|
4
|
$
|
684,484
|
$
|
692,775
|
||||||
Intangible liabilities - charter agreements
|
3,960
|
4,462
|
|||||||||
Total non - current liabilities
|
688,444
|
697,237
|
|||||||||
Total liabilities
|
$
|
789,660
|
$
|
809,450
|
|||||||
Commitments and Contingencies
|
6
|
—
|
—
|
||||||||
SHAREHOLDERS' EQUITY
|
|||||||||||
Class A common shares - authorized
214,000,000 shares with a $0.01 par value
36,283,468 shares issued and outstanding (2020 – 17,741,008 shares)
|
7
|
$
|
362
|
$
|
177
|
||||||
Series B Preferred Shares - authorized
44,000 shares with a $0.01 par value
27,178 shares issued and outstanding (2020 – 22,822 shares)
|
7
|
—
|
—
|
||||||||
Series C Preferred Shares - authorized
250,000 shares with a $0.01 par value
Nil shares issued and outstanding (2020 - 250,000 shares)
|
7
|
—
|
3
|
||||||||
Additional paid in capital
|
666,331
|
586,355
|
|||||||||
Accumulated deficit
|
(117,635
|
)
|
(121,794
|
)
|
|||||||
Total shareholders' equity
|
549,058
|
464,741
|
|||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,338,718
|
$
|
1,274,191
|
Three months ended
March 31,
|
|||||||||||
Note
|
2021
|
2020
|
|||||||||
OPERATING REVENUES
|
|||||||||||
Time charter revenues (include related party revenues of $32,195 and $37,676 for each of the periods ended March 31, 2021 and 2020, respectively)
|
72,980
|
70,947
|
|||||||||
OPERATING EXPENSES
|
|||||||||||
Vessels operating expenses (include related party vessels operating expenses of $3,290 and $3,037 for each of the periods ended March 31, 2021 and 2020, respectively)
|
24,286
|
25,512
|
|||||||||
Time charter and voyage expenses (include related party time charter and voyage expenses of $689 and $610 for each of the periods ended March 31, 2021 and 2020, respectively)
|
1,765
|
3,469
|
|||||||||
Depreciation and amortization
|
3
|
12,383
|
11,548
|
||||||||
Impairment of vessels
|
3
|
—
|
7,585
|
||||||||
General and administrative expenses
|
4,274
|
2,437
|
|||||||||
Operating Income
|
30,272
|
20,396
|
|||||||||
NON-OPERATING INCOME/(EXPENSES)
|
|||||||||||
Interest income
|
243
|
638
|
|||||||||
Interest and other finance expenses (include of $5,764 and $2,271 Notes premium for each of the three months ended March 31, 2021 and 2020, respectively)
|
(25,256
|
)
|
(19,555
|
)
|
|||||||
Other income, net
|
384
|
21
|
|||||||||
Total non-operating expenses
|
(24,629
|
)
|
(18,896
|
)
|
|||||||
Income before income taxes
|
5,643
|
1,500
|
|||||||||
Income taxes
|
—
|
—
|
|||||||||
Net Income
|
5,643
|
1,500
|
|||||||||
Earnings allocated to Series B Preferred Shares
|
7
|
(1,484
|
)
|
(879
|
)
|
||||||
Net Income available to Common Shareholders
|
$
|
4,159
|
$
|
621
|
|||||||
Earnings per Share
|
|||||||||||
Weighted average number of Class A common shares outstanding
|
|||||||||||
Basic
|
9
|
31,965,287
|
17,556,738
|
||||||||
Diluted
|
9
|
32,019,281
|
17,560,639
|
||||||||
|
|||||||||||
Net Earnings per Class A common share
|
|||||||||||
Basic
|
9
|
$
|
0.13
|
$
|
0.02
|
||||||
Diluted
|
9
|
$
|
0.13
|
$
|
0.02
|
Three months ended
March 31,
|
|||||||||||
Note
|
2021
|
2020
|
|||||||||
Cash flows from operating activities:
|
|||||||||||
Net Income
|
5,643
|
1,500
|
|||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
|||||||||||
Depreciation and amortization
|
12,383
|
11,548
|
|||||||||
Impairment of vessels
|
3
|
—
|
7,585
|
||||||||
Amortization of deferred financing costs
|
4
|
4,406
|
927
|
||||||||
Amortization of original issue discount/premium on repurchase of notes
|
7,044
|
2,139
|
|||||||||
Amortization of intangible liabilities/assets - charter agreements
|
(502
|
)
|
479
|
||||||||
Share based compensation
|
8
|
1,704
|
429
|
||||||||
Changes in operating assets and liabilities:
|
|||||||||||
Increase in accounts receivable and other assets
|
(3,865
|
)
|
(208
|
)
|
|||||||
Decrease/(increase) in inventories
|
337
|
(396
|
)
|
||||||||
(Decrease)/increase in accounts payable and other liabilities
|
(6,066
|
)
|
6,595
|
||||||||
Decrease in related parties' balances, net
|
5
|
(1,235
|
)
|
(1,934
|
)
|
||||||
Increase/(decrease) in deferred revenue
|
48
|
(3,309
|
)
|
||||||||
Net cash provided by operating activities
|
$
|
19,897
|
$
|
25,355
|
|||||||
Cash flows from investing activities:
|
|||||||||||
Acquisition of vessels
|
—
|
(23,060
|
)
|
||||||||
Cash paid for vessel expenditures
|
(1,905
|
)
|
(1,108
|
)
|
|||||||
Advances for vessel acquisitions and other additions
|
(248
|
)
|
(200
|
)
|
|||||||
Cash paid for drydockings
|
(1,587
|
)
|
(4,072
|
)
|
|||||||
Net cash used in investing activities
|
$
|
(3,740
|
)
|
$
|
(28,440
|
)
|
|||||
Cash flows from financing activities:
|
|||||||||||
Proceeds from issuance of 2024 Notes
|
15,096
|
19,193
|
|||||||||
Repurchase of 2022 Notes, including premium
|
(239,183
|
)
|
(57,197
|
)
|
|||||||
Proceeds from drawdown of credit facilities
|
236,200
|
47,000
|
|||||||||
Repayment of credit facilities
|
(30,817
|
)
|
(13,452
|
)
|
|||||||
Repayment of refinanced debt
|
—
|
(44,366
|
)
|
||||||||
Deferred financing costs paid
|
(4,236
|
)
|
(880
|
)
|
|||||||
Proceeds from offering of Class A common shares, net of offering costs
|
67,984
|
(39
|
)
|
||||||||
Proceeds from offering of Series B preferred shares, net of offering costs
|
7
|
10,696
|
3,803
|
||||||||
Series B Preferred Shares - dividends paid
|
(1,484
|
)
|
(879
|
)
|
|||||||
Net cash provided by/(used in) financing activities
|
$
|
54,256
|
$
|
(46,817
|
)
|
||||||
Net increase/(decrease) in cash and cash equivalents and restricted cash
|
70,413
|
(49,902
|
)
|
||||||||
Cash and cash equivalents and restricted cash at beginning of the period
|
92,262
|
147,636
|
|||||||||
Cash and cash equivalents and restricted cash at end of the period
|
$
|
162,675
|
$
|
97,734
|
|||||||
Supplementary Cash Flow Information:
|
|||||||||||
Cash paid for interest
|
$
|
14,469
|
$
|
11,189
|
|||||||
Non-cash investing activities:
|
|||||||||||
Unpaid drydocking expenses
|
949
|
2,037
|
|||||||||
Unpaid vessel expenditures
|
2,461
|
3,436
|
|||||||||
Non-cash financing activities:
|
|||||||||||
Unpaid offering costs
|
226
|
—
|
Number of Common Shares
at par value $0.01
|
Number of
Series B Preferred Shares
at par value $0.01
|
Number of
Series C Preferred Shares
at par value $0.01
|
Common
Shares
|
Series B
Preferred Shares
|
Series C
Preferred Shares
|
Additional
paid-in
capital
|
(Accumulated
Deficit)
|
Total
Shareholders'
Equity
|
||||||||||||||||||||||||||||
Balance
at December 31, 2019
|
17,556,738
|
14,428
|
250,000
|
$
|
175
|
$
|
-
|
$
|
3
|
$
|
565,586
|
$
|
(159,362
|
)
|
$
|
406,402
|
||||||||||||||||||||
Issuance of Restricted Stock Units (Note 8)
|
—
|
—
|
—
|
—
|
—
|
—
|
429
|
—
|
429
|
|||||||||||||||||||||||||||
Issuance of Class A common shares, net of offering costs
|
—
|
—
|
—
|
—
|
—
|
—
|
(39
|
)
|
—
|
(39
|
)
|
|||||||||||||||||||||||||
Net Income for the period
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
1,500
|
1,500
|
|||||||||||||||||||||||||||
Series B Preferred Shares dividend (Note 7)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(879
|
)
|
(879
|
)
|
|||||||||||||||||||||||||
Issuance of Series B Preferred shares, net of offering costs
|
—
|
1,646
|
—
|
—
|
—
|
—
|
4,003
|
—
|
4,003
|
|||||||||||||||||||||||||||
Balance
at March 31, 2020
|
17,556,738
|
16,074
|
250,000
|
$
|
175
|
$
|
—
|
$
|
3
|
$
|
569,979
|
$
|
(158,741
|
)
|
$
|
411,416
|
||||||||||||||||||||
Balance
at December 31, 2020
|
17,741,008
|
22,822
|
250,000
|
$
|
177
|
$
|
—
|
$
|
3
|
$
|
586,355
|
$
|
(121,794
|
)
|
$
|
464,741
|
||||||||||||||||||||
Issuance of Restricted Stock Units (Note 8)
|
45,313
|
—
|
—
|
—
|
—
|
—
|
1,704
|
—
|
1,704
|
|||||||||||||||||||||||||||
Issuance of Class A common shares, net of offering costs
|
5,541,959
|
—
|
—
|
55
|
—
|
—
|
67,703
|
—
|
67,758
|
|||||||||||||||||||||||||||
Conversion of Series C Preferred shares to Class A common shares (Note 7)
|
12,955,188
|
—
|
(250,000
|
)
|
130
|
—
|
(3
|
)
|
(127
|
)
|
—
|
—
|
||||||||||||||||||||||||
Net Income for the period
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
5,643
|
5,643
|
|||||||||||||||||||||||||||
Series B Preferred Shares dividend (Note 7)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(1,484
|
)
|
(1,484
|
)
|
|||||||||||||||||||||||||
Issuance of Series B Preferred Shares, net of offering costs (Note 7)
|
—
|
4,356
|
—
|
—
|
—
|
—
|
10,696
|
—
|
10,696
|
|||||||||||||||||||||||||||
Balance
at March 31, 2021
|
36,283,468
|
27,178
|
—
|
$
|
362
|
$
|
—
|
$
|
—
|
$
|
666,331
|
$
|
(117,635
|
)
|
$
|
549,058
|
1. |
Description of Business
|
Company Name (1)
|
Fleet
|
Country of
Incorporation
|
Vessel
Name
|
Capacity in TEUs
(2)
|
Year
Built
|
Earliest Charter
Expiry Date
|
Global Ship Lease 54 LLC
|
GSL
|
Liberia
|
CMA CGM Thalassa
|
11,040
|
2008
|
4Q25
|
Laertis Marine LLC
|
Poseidon
|
Marshall Islands
|
UASC Al Khor
|
9,115
|
2015
|
1Q22
|
Penelope Marine LLC
|
Poseidon
|
Marshall Islands
|
Maira XL
|
9,115
|
2015
|
2Q22
|
Telemachus Marine LLC
|
Poseidon
|
Marshall Islands
|
Anthea Y
|
9,115
|
2015
|
3Q23
|
Global Ship Lease 53 LLC
|
GSL
|
Liberia
|
MSC Tianjin
|
8,603
|
2005
|
2Q24
|
Global Ship Lease 52 LLC
|
GSL
|
Liberia
|
MSC Qingdao
|
8,603
|
2004
|
2Q24
|
Global Ship Lease 43 LLC
|
GSL
|
Liberia
|
GSL Ningbo
|
8,603
|
2004
|
1Q23
|
Global Ship Lease 30 Limited
|
—
|
Marshall Islands
|
GSL Eleni
|
7,847
|
2004
|
3Q24(3)
|
Global Ship Lease 31 Limited
|
—
|
Marshall Islands
|
GSL Kalliopi
|
7,847
|
2004
|
4Q22(3)
|
Global Ship Lease 32 Limited
|
—
|
Marshall Islands
|
GSL Grania
|
7,847
|
2004
|
4Q22(3)
|
Alexander Marine LLC
|
Poseidon
|
Marshall Islands
|
Mary
|
6,927
|
2013
|
3Q23
|
Hector Marine LLC
|
Poseidon
|
Marshall Islands
|
Kristina
|
6,927
|
2013
|
2Q24
|
Ikaros Marine LLC
|
Poseidon
|
Marshall Islands
|
Katherine
|
6,927
|
2013
|
1Q24
|
Philippos Marine LLC
|
Poseidon
|
Marshall Islands
|
Alexandra
|
6,927
|
2013
|
1Q24
|
Aristoteles Marine LLC
|
Poseidon
|
Marshall Islands
|
Alexis
|
6,882
|
2015
|
1Q24
|
Menelaos Marine LLC
|
Poseidon
|
Marshall Islands
|
Olivia I
|
6,882
|
2015
|
1Q24
|
Global Ship Lease 48 LLC
|
GSL
|
Liberia
|
CMA CGM Berlioz
|
6,621
|
2001
|
2Q21
|
Leonidas Marine LLC
|
Poseidon
|
Marshall Islands
|
Agios Dimitrios
|
6,572
|
2011
|
4Q23
|
Global Ship Lease 35 LLC
|
—
|
Liberia
|
GSL Nicoletta
|
6,840
|
2002
|
3Q24(5)
|
Global Ship Lease 36 LLC
|
—
|
Liberia
|
GSL Christen
|
6,840
|
2002
|
3Q23(4)
|
Global Ship Lease 33 LLC
|
—
|
Liberia
|
GSL Vinia
|
6,080
|
2004
|
3Q24
|
Global Ship Lease 34 LLC
|
—
|
Liberia
|
GSL Christel Elisabeth
|
6,080
|
2004
|
2Q24
|
Tasman Marine LLC
|
Poseidon
|
Marshall Islands
|
Tasman
|
5,936
|
2000
|
1Q22
|
Hudson Marine LLC
|
Poseidon
|
Marshall Islands
|
Dimitris Y
|
5,936
|
2000
|
1Q24(6)
|
Drake Marine LLC
|
Poseidon
|
Marshall Islands
|
Ian H
|
5,936
|
2000
|
2Q24(6)
|
Hephaestus Marine LLC
|
Poseidon
|
Marshall Islands
|
Dolphin II
|
5,095
|
2007
|
1Q22
|
1. |
Description of Business (continued)
|
Company Name (1)
|
Fleet
|
Country of
Incorporation
|
Vessel Name
|
Capacity in TEUs
(2)
|
Year
Built |
Earliest Charter
Expiry Date
|
Zeus One Marine LLC
|
Poseidon
|
Marshall Islands
|
Orca I
|
5,095
|
2006
|
2Q24(7)
|
Global Ship Lease 47 LLC
|
GSL
|
Liberia
|
GSL Château d’If
|
5,089
|
2007
|
4Q21
|
GSL Alcazar Inc.
|
GSL
|
Marshall Islands
|
CMA CGM Alcazar
|
5,089
|
2007
|
3Q21
|
Global Ship Lease 50 LLC
|
GSL
|
Liberia
|
CMA CGM Jamaica
|
4,298
|
2006
|
3Q22
|
Global Ship Lease 49 LLC
|
GSL
|
Liberia
|
CMA CGM Sambhar
|
4,045
|
2006
|
3Q22
|
Global Ship Lease 51 LLC
|
GSL
|
Liberia
|
CMA CGM America
|
4,045
|
2006
|
3Q22
|
Global Ship Lease 42 LLC
|
GSL
|
Liberia
|
GSL Valerie
|
2,824
|
2005
|
3Q21
|
Pericles Marine LLC
|
Poseidon
|
Marshall Islands
|
Athena
|
2,762
|
2003
|
1Q24(8)
|
Aris Marine LLC
|
Poseidon
|
Marshall Islands
|
Maira
|
2,506
|
2000
|
1Q23
|
Aphrodite Marine LLC
|
Poseidon
|
Marshall Islands
|
Nikolas
|
2,506
|
2000
|
1Q23
|
Athena Marine LLC
|
Poseidon
|
Marshall Islands
|
Newyorker
|
2,506
|
2001
|
1Q21
|
Global Ship Lease 46 LLC
|
GSL
|
Liberia
|
La Tour
|
2,272
|
2001
|
2Q21
|
Global Ship Lease 38 LLC
|
GSL
|
Liberia
|
Manet
|
2,272
|
2001
|
4Q21
|
Global Ship Lease 40 LLC
|
GSL
|
Liberia
|
Keta
|
2,207
|
2003
|
3Q21
|
Global Ship Lease 41 LLC
|
GSL
|
Liberia
|
Julie
|
2,207
|
2002
|
2Q21(9)
|
Global Ship Lease 45 LLC
|
GSL
|
Liberia
|
Kumasi
|
2,207
|
2002
|
3Q21
|
Global Ship Lease 44 LLC
|
GSL
|
Liberia
|
Marie Delmas
|
2,207
|
2002
|
3Q21
|
(1) All subsidiaries are 100% owned, either directly or indirectly;
|
(2) Twenty-foot Equivalent Units;
|
(3) 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;
|
(4) GSL Christen is chartered for 2 – 10 months, at charterer’s option. The charter commenced in July 2020; Thereafter the charter will be extended,
in direct continuation, for 27—30 months;
|
(5) GSL Nicoletta commenced a charter with MSC in 3Q2020; upon conclusion of that charter, GSL Nicoletta will be chartered to Maersk for 36—40
months;
|
(6) A package agreement with ZIM, for direct charter extensions on two 5,900 TEU ships: Ian H, from May 2021 to 3Q2024, and Dimitris Y, from May 2022
to median expiry of the charter in 2Q2024.; On April 9, 2021, Dimiris Y renamed to Zim Europe;
|
(7) Charter with Maersk ending in 2Q2021. Thereafter, the charter will be extended in direct continuation for 36—39; thereafter Maersk has the option
to charter the vessel for a further 12-14 months;
(8) Athena is chartered to MSC until April 2021. Thereafter Athena will be chartered to Hapag-Lloyd for 35—37 months;
(9) Charter to May 2021; thereafter extended in direct continuation on confidential terms.
|
Vessel Name
|
Capacity
in TEUs |
Lightweight
(tons) |
Year
Built |
Charterer
|
|||
GSL Arcadia
|
6,008
|
24,858
|
2000
|
Maersk
|
|||
GSL MYNY
|
6,008
|
24,873
|
2000
|
Maersk
|
|||
GSL Melita
|
6,008
|
24,848
|
2001
|
Maersk
|
|||
GSL Maria
|
6,008
|
24,414
|
2001
|
Maersk
|
|||
GSL Violetta
|
6,008
|
24,873
|
2000
|
Maersk
|
|||
GSL Tegea
|
6,008
|
24,308
|
2001
|
Maersk
|
|||
GSL Dorothea
|
6,008
|
24,243
|
2001
|
Maersk
|
2. |
Summary of Significant Accounting Policies and Disclosures
|
(a) |
Basis of Presentation
|
2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
(b) |
Principles of Consolidation
|
(c) |
Use of estimates
|
(d) |
Vessels in operation
|
2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
(e) |
Assets Held for Sale
|
(f) |
Impairment of Long-lived assets
|
2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
(g) |
Revenue recognition and related expense
|
(h) |
Fair Value Measurement and Financial Instruments
|
(h) |
Fair Value Measurement and Financial Instruments (continued)
|
(i) |
Recent accounting pronouncements
|
3. |
Vessels in Operation
|
Vessel Cost,
as adjusted for
|
Accumulated
|
Net Book
|
||||||||||
Impairment charges
|
Depreciation
|
Value
|
||||||||||
As of January 1, 2020
|
$
|
1,306,936
|
$
|
(151,350
|
)
|
$
|
1,155,586
|
|||||
Additions
|
41,710
|
—
|
41,710
|
|||||||||
Disposals
|
(7,058
|
)
|
—
|
(7,058
|
)
|
|||||||
Depreciation
|
—
|
(41,158
|
)
|
(41,158
|
)
|
|||||||
Impairment loss
|
(43,803
|
)
|
35,306
|
(8,497
|
)
|
|||||||
As of December 31, 2020
|
$
|
1,297,785
|
$
|
(157,202
|
)
|
$
|
1,140,583
|
|||||
Additions
|
654
|
—
|
654
|
|||||||||
Depreciation
|
—
|
(10,397
|
)
|
(10,397
|
)
|
|||||||
As of March 31, 2021
|
$
|
1,298,439
|
$
|
(167,599
|
)
|
$
|
1,130,840
|
3. |
Vessels in Operation (continued)
|
4. |
Long-Term Debt
|
Facilities
|
March 31,
2021
|
December 31,
2020
|
||||||
2022 Notes
|
$
|
233,436
|
$
|
322,723
|
||||
Less redemptions and repurchases
|
(233,436
|
)
|
(89,287
|
)
|
||||
2022 Notes (a)
|
$
|
—
|
$
|
233,436
|
||||
New Hayfin Facility (b)
|
229,640
|
—
|
||||||
2024 Notes (c)
|
74,915
|
59,819
|
||||||
Syndicated Senior Secured Credit Facility (CACIB, ABN, CIT, Siemens, CTBC, Bank Sinopac, Palatine) (d)
|
231,800
|
238,000
|
||||||
Blue Ocean Junior Credit Facility (d, e)
|
26,205
|
38,500
|
||||||
Deutsche, CIT, HCOB, Entrust, Blue Ocean Credit Facility (f)
|
145,761
|
149,055
|
||||||
Hayfin Credit Facility (g)
|
5,833
|
5,833
|
||||||
Hellenic Bank Credit Facility (h)
|
47,700
|
49,700
|
||||||
Chailease Credit Facility (i)
|
7,128
|
7,596
|
||||||
Total
|
$
|
768,982
|
$
|
781,939
|
||||
Less: Current portion of 2022 Notes (a)
|
—
|
(26,240
|
)
|
|||||
Less: Current portion of long-term debt
|
(73,482
|
)
|
(50,441
|
)
|
||||
Less: Original issue discount of 2022 Notes (a)
|
—
|
(1,133
|
)
|
|||||
Less: Original issue premium/(discount) of 2024 Notes (c)
|
17
|
(147
|
)
|
|||||
Less: Deferred financing costs (k)
|
(11,033
|
)
|
(11,203
|
)
|
||||
Non-current portion of Long-Term Debt
|
$
|
684,484
|
$
|
692,775
|
a) |
9.875% First Priority Secured Notes due 2022
|
4. |
Long-Term Debt (continued)
|
a) |
9.875% First Priority Secured Notes due 2022 (continued)
|
b) |
$236.2 Million Senior secured loan facility with Hayfin Capital Management, LLP
|
4. |
Long-Term Debt (continued)
|
c) |
8.00% Senior Unsecured Notes due 2024
|
d) |
$268.0 Million Syndicated Senior Secured Credit Facility (CACIB, ABN, CIT, Siemens, CTBC, Bank Sinopac, Palatine)
|
e) |
$38.5 Million Blue Ocean Junior Credit Facility
|
4. |
Long-Term Debt (continued)
|
f) |
$180.5 Million Deutsche, CIT, HCOB, Entrust, Blue Ocean Credit Facility
|
g) |
$65.0 Million Hayfin Credit Facility
|
4. |
Long-Term Debt (continued)
|
h) |
$59.0 Million Hellenic Bank Credit Facility
|
i) |
$9.0 Million Chailease Credit Facility
|
j) |
Repayment Schedule
|
Payment due by period ended
|
Amount
|
|||
March 31, 2022
|
$
|
73,482
|
||
March 31, 2023
|
199,937
|
|||
March 31, 2024
|
60,075
|
|||
March 31, 2025
|
310,808
|
|||
March 31, 2026 and thereafter
|
124,680
|
|||
|
$
|
768,982
|
4. |
Long-Term Debt (continued)
|
k) |
Deferred Financing Costs
|
March 31,
2021
|
December 31,
2020
|
|||||||
Opening balance
|
$
|
11,203
|
$
|
14,095
|
||||
Expenditure in the period
|
4,236
|
1,193
|
||||||
Amortization included within interest expense
|
(4,406
|
)
|
(4,085
|
)
|
||||
Closing balance
|
$
|
11,033
|
$
|
11,203
|
l) |
Debt covenants-securities
|
5. |
Related Party Transactions
|
5. |
Related Party Transactions (continued)
|
6. |
Commitments and Contingencies
|
Period ending
|
Amount
|
|||
March 31, 2022
|
$
|
276,997
|
||
March 31, 2023
|
208,787
|
|||
March 31, 2024
|
148,413
|
|||
March 31, 2025
|
28,418
|
|||
Thereafter
|
8,686
|
|||
Total minimum lease revenue, net of address commissions
|
$
|
671,301
|
7. |
Share Capital
|
8. |
Share-Based Compensation
|
|
Restricted Stock Units
|
|||||||||||
|
Number of Units
|
|||||||||||
|
Number
|
Weighted Average
Fair Value on
Grant Date
|
Actual
Fair Value on
Vesting Date
|
|||||||||
Unvested as at January 1, 2020
|
1,246,096
|
$
|
3.79
|
n/a
|
||||||||
Vested in 2020
|
(317,188
|
)
|
—
|
4.45
|
||||||||
Unvested as at December 31, 2020
|
928,908
|
$
|
3.79
|
n/a
|
||||||||
Granted on March 11, 2021
|
61,625
|
11.72
|
n/a
|
|||||||||
Vested in three months ended March 31, 2021
|
(901,716
|
)
|
n/a
|
3.83
|
||||||||
Unvested as at March 31, 2021
|
88,817
|
$
|
5.08
|
n/a
|
9. |
Earnings per Share
|
Three months ended
March 31,
|
||||||||
2021
|
2020
|
|||||||
Numerator:
|
||||||||
Net income attributable to common shareholders
|
$
|
4,159
|
$
|
621
|
||||
Undistributed income attributable to Series C participating preferred shares
|
—
|
(264
|
)
|
|||||
Net income available to common shareholders, basic and diluted
|
$
|
4,159
|
$
|
357
|
||||
Net income available to:
|
4,159
|
357
|
||||||
Class A, basic and diluted
|
||||||||
Denominator:
|
||||||||
Class A Common shares
|
||||||||
Basic weighted average number of common shares outstanding
|
31,965,287
|
17,556,738
|
||||||
Plus weighted average number of RSUs with service conditions
|
53,994
|
3,901
|
||||||
Common share and common share equivalents, dilutive
|
32,019,281
|
17,560,639
|
||||||
Basic earnings per share:
|
||||||||
Class A
|
0.13
|
0.02
|
||||||
Diluted earnings per share:
|
||||||||
Class A
|
0.13
|
0.02
|
||||||
Series C Preferred Shares-basic and diluted earnings per share:
|
||||||||
Undistributed income attributable to Series C participating preferred shares
|
$
|
—
|
$
|
264
|
||||
Basic weighted average number of Series C Preferred shares outstanding, as converted
|
—
|
12,955,188
|
||||||
Plus weighted average number of RSUs with service conditions
|
—
|
2,879
|
||||||
Dilutive weighted average number of Series C Preferred shares outstanding, as converted
|
—
|
12,958,067
|
||||||
Basic earnings per share
|
n/a
|
0.02
|
||||||
Diluted earnings per share
|
n/a
|
0.02
|
10. |
Subsequent events
|