|
Three
months ended
December 31, 2023
|
|
|
Three
months ended
December 31, 2022
|
|
|
Year ended
December 31, 2023
|
|
|
Year ended
December 31, 2022
|
|
|||||
Operating Revenue (1)
|
178,894
|
165,022
|
674,795
|
645,645
|
||||||||||||
Operating Income
|
78,854
|
85,134
|
343,218
|
354,185
|
||||||||||||
Net Income (2)
|
64,665
|
72,621
|
294,964
|
283,389
|
||||||||||||
Adjusted EBITDA (3)
|
127,137
|
99,986
|
462,058
|
398,350
|
||||||||||||
Normalized Net Income (3)
|
87,830
|
77,277
|
319,725
|
298,247
|
Three months ended
|
Year ended
|
|||||||||||||||||||||||
Days
|
Dec 31,
2023
|
Dec 31,
2022
|
Dec 31,
2023
|
Dec 31,
2022
|
Dec 31,
2021
|
Dec 31,
2020
|
||||||||||||||||||
Ownership days
|
6,256
|
5,980
|
24,285
|
23,725
|
19,427
|
16,044
|
||||||||||||||||||
Planned offhire - scheduled drydock
|
(74
|
)
|
(225
|
)
|
(701
|
)
|
(581
|
)
|
(752
|
)
|
(687
|
)
|
||||||||||||
Unplanned offhire
|
(26
|
)
|
(122
|
)
|
(233
|
)
|
(460
|
)
|
(260
|
)
|
(95
|
)
|
||||||||||||
Idle time
|
(20
|
)
|
nil
|
(62
|
)
|
(30
|
)
|
(88
|
)
|
(338
|
)
|
|||||||||||||
Operating days
|
6,136
|
5,633
|
23,289
|
22,654
|
18,327
|
14,924
|
||||||||||||||||||
Utilization
|
98.1
|
%
|
94.2
|
%
|
95.9
|
%
|
95.5
|
%
|
94.3
|
%
|
93.0
|
%
|
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
|
ZIM Norfolk (1)
|
9,115
|
31,764
|
2015
|
ZIM
|
2Q27
|
4Q27
|
65,000
|
Anthea Y (1)
|
9,115
|
31,890
|
2015
|
MSC
|
3Q25
|
4Q25
|
Footnote (3)
|
ZIM Xiamen (1)
|
9,115
|
31,820
|
2015
|
ZIM
|
3Q27
|
4Q27
|
65,000
|
MSC Tianjin
|
8,603
|
34,325
|
2005
|
MSC
|
3Q27
|
4Q27
|
19,000 (4)
|
MSC Qingdao
|
8,603
|
34,609
|
2004
|
MSC
|
2Q27
|
3Q27
|
23,000 (4)
|
GSL Ningbo
|
8,603
|
34,340
|
2004
|
MSC
|
3Q27
|
4Q27 (5)
|
Footnote (5)
|
GSL Alexandra
|
8,544
|
37,777
|
2004
|
Maersk
|
3Q25
|
3Q26
|
Footnote (6)
|
GSL Sofia
|
8,544
|
37,777
|
2003
|
Maersk
|
3Q25
|
3Q26
|
Footnote (6)
|
GSL Effie
|
8,544
|
37,777
|
2003
|
Maersk
|
3Q25
|
3Q26
|
Footnote (6)
|
GSL Lydia
|
8,544
|
37,777
|
2003
|
Maersk
|
2Q25
|
3Q26
|
Footnote (6)
|
GSL Eleni
|
7,847
|
29,261
|
2004
|
Maersk
|
3Q24
|
1Q25
|
16,500
|
GSL Kalliopi
|
7,847
|
29,105
|
2004
|
Maersk
|
3Q24
|
4Q24
|
18,900
|
GSL Grania
|
7,847
|
29,190
|
2004
|
Maersk
|
3Q24
|
1Q25
|
17,750
|
Mary (tbr Colombia Express) (1) (15)
|
6,927
|
23,424
|
2013
|
Hapag-Lloyd (7)
|
4Q28
|
1Q31 (7)
|
Footnote (7)
|
Kristina (1)
|
6,927
|
23,421
|
2013
|
CMA CGM (7)
|
3Q29
|
4Q31 (7)
|
25,910 (7)
|
Katherine (1)
|
6,927
|
23,403
|
2013
|
CMA CGM (7)
|
2Q29
|
2Q31 (7)
|
25,910 (7)
|
Alexandra (1)
|
6,927
|
23,348
|
2013
|
CMA CGM (7)
|
2Q29
|
3Q31 (7)
|
25,910 (7)
|
Alexis (1)
|
6,882
|
23,919
|
2015
|
CMA CGM (7)
|
2Q29
|
3Q31 (7)
|
25,910 (7)
|
Olivia I (1)
|
6,882
|
23,864
|
2015
|
CMA CGM (7)
|
2Q29
|
3Q31 (7)
|
25,910 (7)
|
GSL Christen
|
6,840
|
27,954
|
2002
|
OOCL
|
3Q24
|
4Q24
|
20,500
|
GSL Nicoletta
|
6,840
|
28,070
|
2002
|
Maersk
|
3Q24
|
1Q25
|
35,750
|
CMA CGM Berlioz
|
6,621
|
26,776
|
2001
|
CMA CGM
|
4Q25
|
2Q26
|
37,750
|
Agios Dimitrios
|
6,572
|
24,931
|
2011
|
MSC
|
2Q27
|
3Q27
|
20,000 (4)
|
GSL Vinia
|
6,080
|
23,737
|
2004
|
Maersk
|
3Q24
|
1Q25
|
13,250
|
GSL Christel Elisabeth
|
6,080
|
23,745
|
2004
|
Maersk
|
2Q24
|
1Q25
|
13,250
|
GSL Dorothea
|
5,992
|
24,243
|
2001
|
Maersk
|
3Q24
|
3Q26
|
18,600 (8)
|
GSL Arcadia
|
6,008
|
24,858
|
2000
|
Maersk
|
2Q24
|
1Q26
|
18,600 (8)
|
GSL Violetta
|
6,008
|
24,873
|
2000
|
Maersk
|
4Q24
|
4Q25
|
18,600 (8)
|
GSL Maria
|
6,008
|
24,414
|
2001
|
Maersk
|
4Q24
|
1Q27
|
18,600 (8)
|
GSL MYNY
|
6,008
|
24,873
|
2000
|
Maersk
|
3Q24
|
1Q26
|
18,600 (8)
|
GSL Melita
|
6,008
|
24,848
|
2001
|
Maersk
|
3Q24
|
3Q26
|
18,600 (8)
|
GSL Tegea
|
5,992
|
24,308
|
2001
|
Maersk
|
3Q24
|
3Q26
|
18,600 (8)
|
Tasman
|
5,936
|
25,010
|
2000
|
Maersk
|
2Q24
|
2Q24
|
20,000
|
ZIM Europe
|
5,936
|
25,010
|
2000
|
ZIM
|
1Q24
|
2Q24
|
24,250
|
Ian H
|
5,936
|
25,128
|
2000
|
ZIM
|
2Q24
|
4Q24
|
32,500
|
GSL Tripoli
|
5,470
|
22,259
|
2009
|
Maersk
|
4Q24
|
4Q27
|
36,500 (9)
|
GSL Kithira
|
5,470
|
22,108
|
2009
|
Maersk
|
4Q24
|
1Q28
|
36,500 (9)
|
GSL Tinos
|
5,470
|
22,067
|
2010
|
Maersk
|
4Q24
|
4Q27
|
36,500 (9)
|
GSL Syros
|
5,470
|
22,098
|
2010
|
Maersk
|
4Q24
|
4Q27
|
36,500 (9)
|
Dolphin II
|
5,095
|
20,596
|
2007
|
OOCL
|
1Q25
|
3Q25
|
53,500
|
Orca I
|
5,095
|
20,633
|
2006
|
Maersk
|
2Q24
|
4Q25
|
21,000 (10)
|
CMA CGM Alcazar
|
5,089
|
20,087
|
2007
|
CMA CGM
|
3Q26
|
1Q27
|
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
|
3Q27
|
1Q28
|
Footnote (11)
|
CMA CGM Jamaica
|
4,298
|
17,272
|
2006
|
CMA CGM
|
1Q28
|
2Q28
|
Footnote (11)
|
CMA CGM Sambhar
|
4,045
|
17,429
|
2006
|
CMA CGM
|
1Q28
|
2Q28
|
Footnote (11)
|
CMA CGM America
|
4,045
|
17,428
|
2006
|
CMA CGM
|
1Q28
|
2Q28
|
Footnote (11)
|
GSL Rossi
|
3,421
|
16,420
|
2012
|
ZIM
|
1Q26
|
3Q26
|
38,875 (12)
|
GSL Alice
|
3,421
|
16,543
|
2014
|
CMA CGM
|
2Q25
|
2Q25
|
20,500
|
GSL Eleftheria
|
3,404
|
16,642
|
2013
|
Maersk
|
3Q25
|
4Q25
|
37,975
|
GSL Melina
|
3,404
|
16,703
|
2013
|
Hapag-Lloyd
|
2Q24
|
3Q24
|
21,000
|
GSL Valerie
|
2,824
|
11,971
|
2005
|
ZIM
|
1Q25
|
3Q25
|
32,939 (13)
|
Matson Molokai
|
2,824
|
11,949
|
2007
|
Matson
|
2Q25
|
3Q25
|
36,600
|
GSL Lalo
|
2,824
|
11,950
|
2006
|
MSC
|
1Q24
|
2Q24
|
17,500
|
GSL Mercer
|
2,824
|
11,970
|
2007
|
ONE
|
4Q24
|
2Q25
|
35,750
|
Athena
|
2,762
|
13,538
|
2003
|
Hapag-Lloyd
|
2Q24
|
2Q24
|
21,500
|
GSL Elizabeth
|
2,741
|
11,507
|
2006
|
Unifeeder
|
1Q24
|
2Q24
|
15,250
|
Beethoven (tbr GSL Chloe) (15)
|
2,546
|
12,212
|
2012
|
ONE
|
4Q24
|
1Q25
|
33,000
|
GSL Maren
|
2,546
|
12,243
|
2014
|
Swire
|
1Q24
|
2Q24
|
18,200
|
Maira
|
2,506
|
11,453
|
2000
|
Hapag-Lloyd
|
3Q24
|
4Q24
|
16,000
|
Nikolas
|
2,506
|
11,370
|
2000
|
CMA CGM
|
1Q24
|
1Q24
|
16,750
|
Newyorker
|
2,506
|
11,463
|
2001
|
CMA CGM
|
1Q24
|
3Q24
|
20,700
|
Manet
|
2,272
|
11,727
|
2001
|
OOCL
|
4Q24
|
2Q25
|
32,000
|
Keta
|
2,207
|
11,731
|
2003
|
CMA CGM
|
1Q25
|
1Q25
|
25,000
|
Julie
|
2,207
|
11,731
|
2002
|
MSC |
2Q25
|
3Q25
|
Footnote (14)
|
Kumasi
|
2,207
|
11,791
|
2002
|
Wan Hai
|
1Q25
|
2Q25
|
38,000
|
Akiteta
|
2,207
|
11,731
|
2002
|
OOCL
|
4Q24
|
1Q25
|
32,000
|
(1)
|
Modern design, high reefer capacity, fuel-efficient vessel.
|
(2)
|
In many instances charterers have the option to 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 December 31, 2023 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)
|
Anthea Y. The charter is expected to generate annualized Adjusted EBITDA of approximately $11.8 million.
|
(4)
|
MSC Tianjin, MSC Qingdao and Agios Dimitrios were each forward fixed for minimum 36 months – maximum 38 months. The new charters are expected to commence between 2Q 2024
and 3Q 2024, after the vessels are drydocked and are expected to generate annualized Adjusted EBITDA of approximately $6.9 million, $5.2 million, and $5.9 million, respectively. MSC Qingdao & Agios Dimitrios are fitted with
Exhaust Gas Cleaning Systems (“scrubbers”).
|
(5)
|
GSL Ningbo was chartered to MSC at $22,500 per day to 3Q 2023. Thereafter, the charter was extended by 48 to 52 months, at a rate expected to generate annualized Adjusted
EBITDA of approximately $16.5 million.
|
(6)
|
GSL Alexandra, GSL Sofia, GSL Effie and GSL Lydia delivered in 2Q 2023. Contract cover for each vessel is for a minimum firm period of 24 months from the date each vessel
was delivered, with charterers holding one year extension options. The vessels are expected to generate aggregate Adjusted EBITDA of approximately $76.6 million over the minimum firm period, increasing to $95.3 million if all options
are exercised.
|
(7)
|
Colombia Express (ex Mary), Kristina, Katherine, Alexandra, Alexis, Olivia I were forward fixed to Hapag-Lloyd for five years, followed by two periods of 12 months each
at the option of the charterer. The new charter for Colombia Express (ex Mary) commenced in early 2024. The new charters for the remaining vessels are scheduled to commence as each of the existing charters expire, on a staggered
basis, between approximately 2Q 2024 and late 2024. The charters are expected to generate average annualized Adjusted EBITDA of approximately $13.1 million per ship.
|
(8)
|
GSL Maria, GSL Violetta, GSL Arcadia, GSL MYNY, GSL Melita, GSL Tegea and GSL Dorothea. Contract cover for each ship is for a firm period of at least three years from the
date each vessel was delivered in 2021, 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.
|
(9)
|
GSL Tripoli, GSL Kithira, GSL Tinos, and GSL Syros. Ultra-high reefer ships of 5,470 TEU each. Contract cover on each ship is for a firm period of three years, from their
delivery dates in 2021, at a rate of $36,500 per day, with a period of an additional three years (at $17,250 per day) at charterers’ option.
|
(10)
|
Orca I. Chartered at $21,000 per day through to the median expiry of the charter in 2Q 2024; thereafter the charterer has the option in 1Q 2024 to charter the vessel for
a further 12-14 months at the same rate from 3Q 2024.
|
(11)
|
GSL Susan, CMA CGM Jamaica, CMA CGM Sambhar and CMA CGM America were chartered at rates expected to generate average annualized Adjusted EBITDA of approximately $11.2
million per vessel.
|
(12)
|
GSL Rossi. Chartered at an average rate of $36,474 per day, $38,000 to 1Q 2025 and $35,000 for the remaining period.
|
(13)
|
GSL Valerie. Chartered at an average rate of $32,939 per day, $36,000 to 1Q 2024 and $32,000 for the remaining period.
|
(14)
|
Julie. Chartered at a rate expected to generate annualized Adjusted EBITDA of approximately $2.0 million.
|
(15)
|
“tbr” means “to be renamed”. On January 3, 2024, Mary was renamed to Colombia Express. On January 26, 2024, Beethoven was renamed to GSL Chloe.
|
A. |
Adjusted EBITDA
|
Three months
ended
December 31,
2023
|
|
Three months
ended
December 31,
2022
|
|
Year
ended
December 31,
2023
|
|
Year
ended
December 31,
2022
|
|
|||||
Net income available to Common Shareholders
|
64,665
|
72,621
|
294,964
|
283,389
|
||||||||
Adjust:
|
Depreciation and amortization
|
24,391
|
20,656
|
91,727
|
81,303
|
|||||||
|
Amortization of intangible liabilities
|
(1,517
|
(8,433
|
)
|
(8,080
|
)
|
(41,158
|
)
|
||||
|
Impairment of vessels
|
18,830
|
3,033
|
18,830
|
3,033
|
|||||||
|
Fair value adjustment on derivative asset
|
4,335
|
1,623
|
5,372
|
(9,685
|
)
|
||||||
|
Interest income
|
(2,882
|
(1,317
|
)
|
(9,777
|
)
|
(2,512
|
)
|
||||
|
Interest expense
|
11,201
|
10,405
|
44,824
|
75,289
|
|||||||
|
Share based compensation
|
2,505
|
2,222
|
10,189
|
10,104
|
|||||||
|
Earnings allocated to preferred shares
|
2,384
|
2,384
|
9,536
|
9,536
|
|||||||
|
Income tax
|
443
|
-
|
448
|
(50
|
)
|
||||||
|
Effect from straight lining time charter modifications
|
2,782
|
(3,208
|
)
|
4,025
|
(10,899
|
)
|
|||||
Adjusted EBITDA
|
127,137
|
99,986
|
462,058
|
398,350
|
B. |
Normalized net income
|
Three months
ended
December 31,
2023
|
|
Three months
ended
December 31,
2022
|
|
Year ended
December 31,
2023
|
|
Year ended
December 31,
2022
|
||||||
Net income available to Common Shareholders
|
64,665
|
72,621
|
294,964
|
283,389
|
||||||||
Adjust:
|
Fair value adjustment on derivative assets
|
4,335
|
1,623
|
5,372
|
(9,685
|
)
|
||||||
Impairment of vessels
|
18,830
|
3,033
|
18,830
|
3,033
|
||||||||
Premium paid on redemption of 2024 Notes
|
-
|
-
|
-
|
2,350
|
||||||||
Accelerated write off of deferred financing charges related to redemption of 2024 Notes
|
-
|
-
|
-
|
2,104
|
||||||||
Accelerated write off of premium related to redemption of 2024 Notes
|
-
|
-
|
-
|
(1,344
|
)
|
|||||||
Accelerated write off of deferred financing charges related to full repayment of Hellenic Credit Facility
|
-
|
-
|
-
|
298
|
||||||||
Accelerated write off of deferred financing charges related to full repayment of Hayfin Credit Facility
|
-
|
-
|
-
|
2,822
|
||||||||
Prepayment fee on repayment of Hayfin Credit Facility
|
-
|
-
|
-
|
11,229
|
||||||||
Prepayment fee on repayment of Blue Ocean Credit Facility
|
-
|
-
|
-
|
3,968
|
||||||||
Accelerated write off of deferred financing charges related to full repayment of Blue Ocean Credit Facility
|
-
|
-
|
-
|
83
|
||||||||
Accelerated write off of deferred financing charges related to partial repayment of HCOB-CACIB Credit Facility
|
-
|
-
|
108
|
-
|
||||||||
Forfeit of certain stock-based compensation awards
|
-
|
-
|
451
|
-
|
||||||||
Normalized net income
|
87,830
|
77,277
|
319,725
|
298,247
|
C. |
Normalized Earnings per Share
|
|
Three months
ended
December 31,
2023
|
|
|
Three months
ended
December 31,
2022
|
|
|
Year ended
December 31,
2023
|
|
|
Year ended
December 31,
2022
|
|
|||||
EPS as reported (USD)
|
1.84
|
2.01
|
8.33
|
7.74
|
||||||||||||
Normalized net income adjustments-Class A common shares (in thousands USD)
|
23,165
|
4,656
|
24,761
|
14,858
|
||||||||||||
Weighted average number of Class A Common shares
|
35,203,657
|
36,073,240
|
35,405,458
|
36,603,134
|
||||||||||||
Adjustment on EPS (USD)
|
0.65
|
0.13
|
0.70
|
0.41
|
||||||||||||
Normalized EPS (USD)
|
2.49
|
2.14
|
9.03
|
8.15
|
• |
future operating or financial results;
|
• |
expectations regarding the strength of 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 and the recent escalation of the Israel-Gaza conflict;
|
• |
the potential disruption of shipping routes, including due to lower water levels in the Panama Canal and the ongoing attacks by Houthis in the Red Sea;
|
• |
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 and their ability and willingness to pay charterhire to us in accordance with the charters and our expectations regarding the same;
|
• |
the overall health and condition of the U.S. and global financial markets;
|
• |
our financial condition and liquidity, including our ability to obtain additional financing to fund capital expenditures, vessel acquisitions and for other general corporate purposes and our ability to meet our financial covenants and
repay our borrowings;
|
• |
our expectations relating to dividend payments and expectations of our ability to make such payments including the availability of cash and the impact of constraints under our loan agreements;
|
• |
future acquisitions, business strategy and expected capital spending;
|
• |
operating expenses, availability of key employees, crew, number of off-hire days, drydocking and survey requirements, costs of regulatory compliance, insurance costs and general and administrative 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 vessel operation, including piracy, discharge of pollutants and vessel accidents and damage including total or constructive total loss;
|
• |
estimated future capital expenditures needed to preserve our capital base;
|
• |
our expectations about the availability of vessels to purchase, the time that it may take to construct new vessels, or the useful lives of our vessels;
|
• |
our continued ability to enter into or renew charters including the re-chartering of vessels on the expiry of existing charters, or to secure profitable employment for our vessels in the spot market;
|
• |
our ability to realize expected benefits from our acquisition of secondhand vessels;
|
• |
our ability to capitalize on our management’s and 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;
|
• |
changes in laws and regulations (including environmental rules and regulations);
|
• |
potential liability from future litigation; and
|
• |
other important factors described from time to time in the reports we file with the U.S. Securities and Exchange Commission (the “SEC”).
|
December 31, 2023
|
December 31, 2022
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
138,640
|
$
|
120,130
|
||||
Time deposits
|
14,000
|
8,550
|
||||||
Restricted cash
|
56,803
|
28,363
|
||||||
Accounts receivable, net
|
4,741
|
3,684
|
||||||
Inventories
|
15,764
|
12,237
|
||||||
Prepaid expenses and other current assets
|
40,464
|
33,765
|
||||||
Derivative asset
|
24,639
|
29,645
|
||||||
Due from related parties
|
626
|
673
|
||||||
Total current assets
|
$
|
295,677
|
$
|
237,047
|
||||
NON - CURRENT ASSETS
|
||||||||
Vessels in operation
|
$
|
1,664,101
|
$
|
1,623,307
|
||||
Advances for vessels' acquisitions and other additions
|
12,210
|
4,881
|
||||||
Deferred charges, net
|
73,720
|
54,663
|
||||||
Other non - current assets
|
23,935
|
31,022
|
||||||
Derivative asset, net of current portion
|
16,867
|
33,858
|
||||||
Restricted cash, net of current portion
|
85,270
|
121,437
|
||||||
Total non - current assets
|
1,876,103
|
1,869,168
|
||||||
TOTAL ASSETS
|
$
|
2,171,780
|
$
|
2,106,215
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$
|
17,601
|
$
|
22,755
|
||||
Accrued liabilities
|
28,538
|
36,038
|
||||||
Current portion of long-term debt
|
193,253
|
189,832
|
||||||
Current portion of deferred revenue
|
40,331
|
12,569
|
||||||
Due to related parties
|
717
|
572
|
||||||
Total current liabilities
|
$
|
280,440
|
$
|
261,766
|
||||
LONG-TERM LIABILITIES
|
||||||||
Long - term debt, net of current portion and deferred financing costs
|
$
|
619,175
|
$
|
744,557
|
||||
Intangible liabilities-charter agreements
|
5,662
|
14,218
|
||||||
Deferred revenue, net of current portion
|
82,115
|
119,183
|
||||||
Total non - current liabilities
|
706,952
|
877,958
|
||||||
Total liabilities
|
$
|
987,392
|
$
|
1,139,724
|
||||
Commitments and Contingencies
|
- |
-
|
||||||
SHAREHOLDERS' EQUITY
|
||||||||
Class A common shares - authorized 214,000,000 shares with a $0.01 par value 35,188,323 shares issued and outstanding (2022 – 35,990,288 shares)
|
$
|
351
|
$
|
359
|
||||
Series B Preferred Shares - authorized 104,000 shares with a $0.01 par value 43,592 shares issued and outstanding (2022 – 43,592 shares)
|
-
|
-
|
||||||
Additional paid in capital
|
676,592
|
688,262
|
||||||
Retained earnings
|
488,105
|
246,390
|
||||||
Accumulated other comprehensive income
|
19,340
|
31,480
|
||||||
Total shareholders' equity
|
1,184,388
|
966,491
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
2,171,780
|
$
|
2,106,215
|
Three months ended December 31,
|
Years ended December 31,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
OPERATING REVENUES
|
||||||||||||||||
Time charter revenue (include related party revenues of $nil and $nil for each of the three month periods ended December 31, 2023 and 2022, respectively, and $nil and $66,929 for each of the years ended
December 31, 2023 and 2022, respectively)
|
$
|
177,377
|
$
|
156,589
|
$
|
666,715
|
$
|
604,487
|
||||||||
Amortization of intangible liabilities-charter agreements (includes related party amortization of intangible liabilities-charter agreements of $nil and $nil for the three month periods ended December 31, 2023
and 2022, respectively, and $nil and $5,385 for each of the years ended December 31, 2023 and 2022, respectively)
|
1,517
|
8,433
|
8,080
|
41,158
|
||||||||||||
Total Operating Revenues
|
178,894
|
165,022
|
674,795
|
645,645
|
||||||||||||
OPERATING EXPENSES:
|
||||||||||||||||
Vessel operating expenses (include related party vessel operating expenses of $5,014 and $3,956 for each of the three month periods ended December 31, 2023 and 2022, respectively, and $19,086 and $16,642 for
each of the years ended December 31, 2023 and 2022, respectively)
|
46,953
|
45,561
|
179,221
|
167,444
|
||||||||||||
Time charter and voyage expenses (include related party time charter and voyage expenses of $2,194 and $1,643 for the three month periods ended December 31, 2023 and 2022, respectively, and $7,995 and $6,289
for each of the years ended December 31, 2023 and 2022, respectively)
|
5,397
|
6,560
|
23,582
|
21,154
|
||||||||||||
Depreciation and amortization
|
24,391
|
20,656
|
91,727
|
81,303
|
||||||||||||
Impairment of vessels
|
18,830
|
3,033
|
18,830
|
3,033
|
||||||||||||
General and administrative expenses
|
4,469
|
4,078
|
18,217
|
18,526
|
||||||||||||
Operating Income
|
78,854
|
85,134
|
343,218
|
354,185
|
||||||||||||
NON-OPERATING INCOME/(EXPENSES)
|
||||||||||||||||
Interest income
|
2,882
|
1,317
|
9,777
|
2,512
|
||||||||||||
Interest and other finance expenses
|
(11,201
|
)
|
(10,405
|
)
|
(44,824
|
)
|
(75,289
|
)
|
||||||||
Other income, net
|
1,292
|
582
|
2,149
|
1,782
|
||||||||||||
Fair value adjustment on derivative asset
|
(4,335
|
)
|
(1,623
|
)
|
(5,372
|
)
|
9,685
|
|||||||||
Total non-operating expenses
|
(11,362
|
)
|
(10,129
|
)
|
(38,270
|
)
|
(61,310
|
)
|
||||||||
Income before income taxes
|
67,492
|
75,005
|
304,948
|
292,875
|
||||||||||||
Income taxes
|
(443
|
)
|
-
|
(448
|
)
|
50
|
||||||||||
Net Income
|
67,049
|
75,005
|
304,500
|
292,925
|
||||||||||||
Earnings allocated to Series B Preferred Shares
|
(2,384
|
)
|
(2,384
|
)
|
(9,536
|
)
|
(9,536
|
)
|
||||||||
Net Income available to Common Shareholders
|
$
|
64,665
|
$
|
72,621
|
$
|
294,964
|
$
|
283,389
|
Three months ended December 31,
|
Years ended December 31,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
$
|
67,049
|
$
|
75,005
|
$
|
304,500
|
$
|
292,925
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
$
|
24,391
|
$
|
20,656
|
$
|
91,727
|
$
|
81,303
|
||||||||
Impairment of vessels
|
18,830
|
3,033
|
18,830
|
3,033
|
||||||||||||
Amounts reclassified to/(from) other comprehensive income
|
294
|
(1,091
|
)
|
214
|
(1,091
|
)
|
||||||||||
Amortization of derivative assets’ premium
|
1,186
|
624
|
4,271
|
1,123
|
||||||||||||
Amortization of deferred financing costs
|
1,411
|
1,482
|
5,526
|
11,233
|
||||||||||||
Amortization of original issue premium on repurchase of notes
|
-
|
-
|
-
|
762
|
||||||||||||
Amortization of intangible liabilities-charter agreements
|
(1,517
|
)
|
(8,433
|
)
|
(8,080
|
)
|
(41,158
|
)
|
||||||||
Fair value adjustment on derivative asset
|
4,335
|
1,623
|
5,372
|
(9,685
|
)
|
|||||||||||
Prepayment fees on debt repayment
|
-
|
-
|
-
|
15,197
|
||||||||||||
Stock-based compensation expense
|
2,505
|
2,222
|
10,189
|
10,104
|
||||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||
Decrease/(increase) in accounts receivable and other assets
|
$
|
2,842
|
$
|
(12,012
|
)
|
$
|
(669
|
)
|
$
|
(26,017
|
)
|
|||||
Increase in inventories
|
(1,650
|
)
|
(682
|
)
|
(3,527
|
)
|
(827
|
)
|
||||||||
Increase in derivative asset
|
-
|
-
|
-
|
(15,370
|
)
|
|||||||||||
Increase/(decrease) in accounts payable and other liabilities
|
208
|
12,298
|
(5,890
|
)
|
11,835
|
|||||||||||
Decrease/(increase) in related parties' balances, net
|
192
|
(294
|
)
|
192
|
2,253
|
|||||||||||
(Decrease)/increase in deferred revenue
|
(8,838
|
)
|
2,929
|
(9,306
|
)
|
21,968
|
||||||||||
Payments for drydock and special survey costs(1)
|
(5,779
|
)
|
(8,792
|
)
|
(38,341
|
)
|
(30,105
|
)
|
||||||||
Unrealized foreign exchange (gain)/loss
|
-
|
(1
|
)
|
-
|
1
|
|||||||||||
Net cash provided by operating activities
|
$
|
105,459
|
$
|
88,567
|
$
|
375,008
|
$
|
327,484
|
||||||||
Cash flows from investing activities:
|
||||||||||||||||
Acquisition of vessels
|
$
|
-
|
$
|
-
|
$
|
(123,300
|
)
|
$
|
-
|
|||||||
Cash paid for vessel expenditures
|
(7,017
|
)
|
(1,031
|
)
|
(19,586
|
)
|
(5,460
|
)
|
||||||||
Advances for vessel acquisitions and other additions
|
(2,801
|
)
|
(937
|
)
|
(9,587
|
)
|
(3,772
|
)
|
||||||||
Net proceeds from sale of vessel
|
-
|
-
|
5,940
|
-
|
||||||||||||
Time deposits withdrawal/(acquired)
|
-
|
8,850
|
(5,450
|
)
|
(650
|
)
|
||||||||||
Net cash (used in)/provided by investing activities
|
$
|
(9,818
|
)
|
$
|
6,882
|
$
|
(151,983
|
)
|
$
|
(9,882
|
)
|
|||||
Cash flows from financing activities:
|
||||||||||||||||
Repurchase of 2024 Notes, including premium
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
(119,871
|
)
|
|||||||
Proceeds from drawdown of credit facilities
|
-
|
-
|
76,000
|
60,000
|
||||||||||||
Proceeds from 2027 Secured Notes
|
-
|
-
|
-
|
350,000
|
||||||||||||
Repayment of credit facilities and sale and leaseback
|
(51,081
|
)
|
(49,976
|
)
|
(202,348
|
)
|
(167,056
|
)
|
||||||||
Repayment of refinanced debt, including prepayment fees
|
-
|
-
|
-
|
(276,671
|
)
|
|||||||||||
Deferred financing costs paid
|
-
|
-
|
(1,140
|
)
|
(9,655
|
)
|
||||||||||
Cancellation of Class A common shares
|
(1,548
|
)
|
(5,101
|
)
|
(21,969
|
)
|
(20,011
|
)
|
||||||||
Proceeds from offering of Series B preferred shares, net of offering costs
|
-
|
(17
|
)
|
-
|
(17
|
)
|
||||||||||
Class A common shares-dividend paid
|
(13,258
|
)
|
(13,548
|
)
|
(53,249
|
)
|
(50,497
|
)
|
||||||||
Series B preferred shares-dividend paid
|
(2,384
|
)
|
(2,384
|
)
|
(9,536
|
)
|
(9,536
|
)
|
||||||||
Net cash used in financing activities
|
$
|
(68,271
|
)
|
$
|
(71,026
|
)
|
$
|
(212,242
|
)
|
$
|
(243,314
|
)
|
||||
Net increase in cash and cash equivalents and restricted cash
|
27,370
|
24,423
|
10,783
|
74,288
|
||||||||||||
Cash and cash equivalents and restricted cash at beginning of the period
|
253,343
|
245,507
|
269,930
|
195,642
|
||||||||||||
Cash and cash equivalents and restricted cash at end of the period
|
$
|
280,713
|
$
|
269,930
|
$
|
280,713
|
$
|
269,930
|
||||||||
Supplementary Cash Flow Information:
|
||||||||||||||||
Cash paid for interest
|
16,985
|
17,019
|
67,997
|
51,490
|
||||||||||||
Cash received from interest rate caps
|
8,169
|
5,998
|
32,549
|
9,245
|
||||||||||||
Non-cash financing activities:
|
||||||||||||||||
Unpaid offering costs
|
-
|
283
|
-
|
283
|
||||||||||||
Unrealized (loss)/gain on derivative assets
|
(11,014
|
)
|
(4,042
|
)
|
(16,625
|
)
|
31,221
|
(1) |
During the year ended December 31, 2023, the Company corrected prior year statements of cash flows and reclassified payments for drydocking and special survey costs from investing outflows to operating outflows which resulted in a
decrease in investing outflows and increase in operating outflows of $4,741 and $24,457 for the three months and year ended December 31, 2022, respectively. The Company evaluated the reclassifications from both a quantitative and
qualitative perspective and determined the impacts were immaterial to the previously issued interim and annual financial statements.
|