Three
|
Three
|
Six
|
Six
|
|||||||||||||
months ended
|
months ended
|
months ended
|
months ended
|
|||||||||||||
June 30, 2024
|
June 30, 2023
|
June 30, 2024
|
June 30, 2023
|
|||||||||||||
Operating Revenues (1)
|
174,997
|
162,080
|
354,558
|
321,371
|
||||||||||||
Operating Income
|
93,842
|
85,109
|
190,941
|
170,207
|
||||||||||||
Net Income (2)
|
85,643
|
75,392
|
175,149
|
147,612
|
||||||||||||
Adjusted EBITDA (3)
|
122,349
|
108,166
|
247,712
|
213,072
|
||||||||||||
Normalized Net Income (3)
|
86,657
|
73,975
|
175,712
|
149,539
|
Three months ended
|
Six months ended
|
Year ended
|
||||||||||||||||||||||||||||||
June 30,
|
June 30,
|
June 30,
|
June 30,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
|||||||||||||||||||||||||
Days
|
2024
|
2023
|
2024
|
2023
|
2023
|
2022
|
2021
|
2020
|
||||||||||||||||||||||||
Ownership days
|
6,188
|
5,930
|
12,376
|
11,773
|
24,285
|
23,725
|
19,427
|
16,044
|
||||||||||||||||||||||||
Planned offhire - scheduled drydock
|
(153)
|
|
(236)
|
|
(186)
|
|
(436)
|
|
(701)
|
|
(581)
|
|
(752)
|
|
(687)
|
|
||||||||||||||||
Unplanned offhire
|
(29)
|
|
(72)
|
|
(69)
|
(174)
|
|
(233)
|
|
(460)
|
|
(260)
|
|
(95)
|
|
|||||||||||||||||
Idle time
|
(2)
|
|
(20)
|
|
(2)
|
|
(20)
|
|
(62)
|
|
(30)
|
|
(88)
|
|
(338)
|
|
||||||||||||||||
Operating days
|
6,005
|
5,602
|
12,120
|
11,143
|
23,289
|
22,654
|
18,327
|
14,924
|
||||||||||||||||||||||||
Utilization
|
97.0%
|
|
94.5%
|
|
97.9%
|
|
94.6%
|
|
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
|
34,243
|
2005
|
MSC
|
3Q27
|
4Q27
|
19,000(4)
|
|
|||||||||||||||||
MSC Qingdao
|
8,603
|
34,609
|
2004
|
MSC
|
3Q27
|
4Q27
|
23,000(4)
|
|
|||||||||||||||||
GSL Ningbo
|
8,603
|
34,340
|
2004
|
MSC
|
3Q27
|
4Q27
|
Footnote (5)
|
||||||||||||||||||
GSL Alexandra
|
8,544
|
37,809
|
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
|
4Q27
|
2Q29
|
16,500(7)
|
||||||||||||||||||
GSL Kalliopi
|
7,847
|
29,261
|
2004
|
Maersk
|
1Q28
|
2Q29
|
18,900(7)
|
||||||||||||||||||
GSL Grania
|
7,847
|
29,261
|
2004
|
Maersk
|
4Q27
|
2Q29
|
17,750(7)
|
|
|||||||||||||||||
Colombia Express (ex Mary) (1) (16)
|
7,072
|
23,424
|
2013
|
Hapag-Lloyd (8)
|
4Q28
|
1Q31
|
Footnote (8)
|
||||||||||||||||||
Kristina (1)
|
7,072
|
23,421
|
2013
|
CMA CGM (8)
|
4Q29
|
4Q31
|
25,910(8)
|
|
|||||||||||||||||
Katherine (tbr Costa Rica Express(1)(16)
|
7,072
|
23,403
|
2013
|
Hapag-Lloyd (8)
|
2Q29
|
3Q31
|
Footnote (8)
|
||||||||||||||||||
Alexandra (1)
|
7,072
|
23,348
|
2013
|
CMA CGM (8)
|
2Q29
|
3Q31
|
25,910(8)
|
|
|||||||||||||||||
Alexis (1)
|
6,910
|
23,919
|
2015
|
CMA CGM (8)
|
3Q29
|
4Q31
|
25,910(8)
|
|
|||||||||||||||||
Olivia I (1)
|
6,910
|
23,864
|
2015
|
Hapag-Lloyd (8)
|
3Q29
|
3Q31
|
Footnote (8)
|
||||||||||||||||||
GSL Christen
|
6,840
|
27,954
|
2002
|
OOCL
|
4Q27
|
1Q28
|
20,500(9)
|
||||||||||||||||||
GSL Nicoletta
|
6,840
|
28,070
|
2002
|
Maersk
|
1Q28
|
2Q28
|
35,750(9)
|
||||||||||||||||||
CMA CGM Berlioz
|
7,023
|
26,776
|
2001
|
CMA CGM
|
4Q25
|
2Q26
|
37,750
|
||||||||||||||||||
Agios Dimitrios
|
6,572
|
24,931
|
2011
|
MSC
|
2Q27
|
3Q27
|
Footnote (4)
|
||||||||||||||||||
GSL Vinia
|
6,080
|
23,737
|
2004
|
Maersk
|
3Q24
|
1Q25
|
13,250
|
||||||||||||||||||
GSL Christel Elisabeth
|
6,080
|
23,745
|
2004
|
Maersk
|
3Q24
|
1Q25
|
13,250
|
||||||||||||||||||
GSL Dorothea
|
5,992
|
24,243
|
2001
|
Maersk
|
2Q25
|
3Q26
|
12,900(10)
|
||||||||||||||||||
GSL Arcadia
|
6,008
|
24,858
|
2000
|
Maersk
|
1Q25
|
1Q26
|
12,900(10)
|
||||||||||||||||||
GSL Violetta
|
6,008
|
24,873
|
2000
|
Maersk
|
4Q24
|
4Q25
|
18,600(10)
|
||||||||||||||||||
GSL Maria
|
6,008
|
24,414
|
2001
|
Maersk
|
4Q24
|
1Q27
|
18,600(10)
|
||||||||||||||||||
GSL MYNY
|
6,008
|
24,876
|
2000
|
Maersk
|
2Q25
|
1Q26
|
18,600(10)
|
||||||||||||||||||
GSL Melita
|
6,008
|
24,848
|
2001
|
Maersk
|
3Q25
|
3Q26
|
12,900(10)
|
||||||||||||||||||
GSL Tegea
|
5,994
|
24,308
|
2001
|
Maersk
|
3Q25
|
3Q26
|
12,900(10)
|
||||||||||||||||||
Tasman
|
5,936
|
25,010
|
2000
|
Maersk
|
1Q25
|
1Q25
|
21,500
|
||||||||||||||||||
Dimitris Y (ex ZIM Europe) (22)
|
5,936
|
25,010
|
2000
|
ONE
|
2Q25
|
3Q25
|
33,900
|
||||||||||||||||||
Ian H
|
5,936
|
25,128
|
2000
|
ZIM
|
3Q24
|
4Q24
|
32,500
|
||||||||||||||||||
GSL Tripoli
|
5,470
|
22,109
|
2009
|
Maersk
|
3Q27
|
4Q27
|
36,500(11)
|
||||||||||||||||||
GSL Kithira
|
5,470
|
22,259
|
2009
|
Maersk
|
4Q24
|
1Q28
|
36,500(11)
|
||||||||||||||||||
GSL Tinos
|
5,470
|
22,068
|
2010
|
Maersk
|
3Q27
|
4Q27
|
36,500(11)
|
||||||||||||||||||
GSL Syros
|
5,470
|
22,099
|
2010
|
Maersk
|
4Q27
|
4Q27
|
36,500(11)
|
||||||||||||||||||
Dolphin II
|
5,095
|
20,596
|
2007
|
OOCL
|
1Q25
|
3Q25
|
53,500
|
||||||||||||||||||
Orca I
|
5,095
|
20,633
|
2006
|
Maersk
|
2Q25
|
4Q25
|
21,000
|
||||||||||||||||||
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 (12)
|
||||||||||||||||||
CMA CGM Jamaica
|
4,298
|
17,272
|
2006
|
CMA CGM
|
1Q28
|
2Q28
|
Footnote (12)
|
||||||||||||||||||
CMA CGM Sambhar
|
4,045
|
17,355
|
2006
|
CMA CGM
|
1Q28
|
2Q28
|
Footnote (12)
|
||||||||||||||||||
CMA CGM America
|
4,045
|
17,355
|
2006
|
CMA CGM
|
1Q28
|
2Q28
|
Footnote (12)
|
||||||||||||||||||
GSL Rossi
|
3,421
|
16,420
|
2012
|
ZIM
|
1Q26
|
3Q26
|
35,961(13)
|
|
|||||||||||||||||
GSL Alice
|
3,421
|
16,543
|
2014
|
CMA CGM
|
2Q25
|
2Q25
|
20,500
|
||||||||||||||||||
GSL Eleftheria
|
3,421
|
16,642
|
2013
|
Maersk
|
3Q25
|
4Q25
|
37,975
|
||||||||||||||||||
GSL Melina
|
3,404
|
16,703
|
2013
|
Hapag-Lloyd (14)
|
4Q26
|
4Q26
|
21,000(14)
|
|
|||||||||||||||||
GSL Valerie
|
2,824
|
11,971
|
2005
|
ZIM
|
1Q25
|
3Q25
|
32,000
|
||||||||||||||||||
Matson Molokai
|
2,824
|
11,949
|
2007
|
Matson
|
2Q25
|
3Q25
|
36,600
|
||||||||||||||||||
GSL Lalo
|
2,824
|
11,950
|
2006
|
MSC
|
2Q25
|
3Q25
|
18,000
|
||||||||||||||||||
GSL Mercer
|
2,824
|
11,970
|
2007
|
ONE
|
4Q24
|
2Q25
|
35,750
|
||||||||||||||||||
Athena
|
2,980
|
13,538
|
2003
|
MSC
|
2Q25
|
3Q25
|
17,500
|
||||||||||||||||||
GSL Elizabeth
|
2,741
|
11,530
|
2006
|
Maersk
|
2Q26
|
2Q26
|
20,360
|
||||||||||||||||||
GSL Chloe (ex Beethoven) (16)
|
2,546
|
12,212
|
2012
|
ONE
|
4Q24
|
1Q25
|
33,000
|
||||||||||||||||||
GSL Maren
|
2,546
|
12,243
|
2014
|
OOCL
|
1Q26
|
2Q26
|
16,500
|
||||||||||||||||||
Maira
|
2,506
|
11,453
|
2000
|
Hapag-Lloyd
|
3Q24
|
4Q24
|
16,000
|
||||||||||||||||||
Nikolas
|
2,506
|
11,370
|
2000
|
Maersk
|
4Q24
|
4Q24
|
14,250
|
||||||||||||||||||
Newyorker
|
2,506
|
11,463
|
2001
|
Maersk
|
1Q25
|
2Q25
|
17,250
|
||||||||||||||||||
Manet
|
2,288
|
11,534
|
2001
|
OOCL
|
4Q24
|
2Q25
|
32,000
|
||||||||||||||||||
Kumasi
|
2,220
|
11,652
|
2002
|
Wan Hai
|
1Q25
|
2Q25
|
38,000
|
||||||||||||||||||
Akiteta
|
2,220
|
11,592
|
2002
|
OOCL
|
4Q24
|
1Q25
|
32,000
|
||||||||||||||||||
Keta
|
2,207
|
11,731
|
2003
|
CMA CGM
|
1Q25
|
1Q25
|
25,000
|
||||||||||||||||||
Julie
|
2,207
|
11,731
|
2002
|
MSC
|
2Q25
|
3Q25
|
Footnote (15)
|
(1)
|
Modern design, high reefer capacity, fuel-efficient “ECO” 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 June 30, 2024, 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, $8.1 million, and $5.9 million, respectively. Agios Dimitrios new charter commenced in 2Q 2024. MSC
Qingdao & Agios Dimitrios are fitted with Exhaust Gas Cleaning Systems (“scrubbers”).
|
(5)
|
GSL Ningbo is chartered 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)
|
GSL Eleni, GSL Kalliopi and GSL Grania, were forward fixed with direct continuation for 35 – 38 months, after which the charterer has the option to extend each charter
for further 12 – 16 months. The charter is expected to generate annualized Adjusted EBITDA of approximately $9.7 million per ship for the firm period.
|
(8)
|
Colombia Express (ex Mary), Kristina, Katherine (tbr Costa Rica Express), Alexandra, Alexis, Olivia I were forward fixed to Hapag-Lloyd for 60 months +/-45 days, 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 3Q 2024 and late 2024. The charters are expected to generate average annualized Adjusted EBITDA of approximately $13.1 million per ship.
|
(9)
|
GSL Nicoletta and GSL Christen were forward fixed for 39 - 42 months and 38.5 - 41.5 months, respectively. The charters are expected to generate average annualized
Adjusted EBITDA of approximately $11.4 million per ship.
|
(10)
|
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. GSL Arcadia, GSL Dorothea, GSL Tegea, GSL Melita charterer’s first options were exercised in 1Q 2024 and GSL MYNY in 2Q 2024.
|
(11)
|
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. GSL Tripoli, GSL Syros, and GSL Tinos charterer’s options were exercised in 2Q 2024.
|
(12)
|
GSL Susan, CMA CGM Jamaica, CMA CGM Sambhar and CMA CGM America are chartered at rates expected to generate average annualized Adjusted EBITDA of approximately $11.2
million per vessel.
|
(13)
|
GSL Rossi. Chartered at an average rate of $35,961 per day, $38,000 to 1Q 2025 and $35,000 for the remaining period.
|
(14)
|
GSL Melina. Chartered to Maersk for 27 – 28 months from July 2024. The charter is expected to generate average annualized Adjusted EBITDA of approximately $7.9 million.
|
(15)
|
Julie. Chartered at a rate expected to generate average annualized Adjusted EBITDA of approximately $2.0 million.
|
(16)
|
On January 3, 2024, Mary was renamed to Colombia Express. On January 26, 2024, Beethoven was renamed to GSL Chloe. On April 19, 2024, Zim Europe was renamed to Dimitris
Y. On July 9, 2024 Katherine was renamed to Costa Rica Express.
|
A. |
Adjusted EBITDA
|
Three
|
Three
|
Six
|
Six
|
||||||||||||||
months
|
months
|
months
|
months
|
||||||||||||||
ended
|
ended
|
ended
|
ended
|
||||||||||||||
June 30,
|
June 30,
|
June 30,
|
June 30,
|
||||||||||||||
2024
|
2023
|
2024
|
2023
|
||||||||||||||
Net income available to Common Shareholders
|
85,643
|
75,392
|
175,149
|
147,612
|
|||||||||||||
Adjust:
|
Depreciation and amortization
|
24,540
|
22,172
|
48,810
|
43,356
|
||||||||||||
|
Amortization of intangible liabilities
|
(1,502
|
)
|
(1,681
|
)
|
(3,005
|
)
|
(5,045
|
)
|
||||||||
|
Fair value adjustment on derivative asset
|
1,014
|
(1,417
|
)
|
764
|
1,368
|
|||||||||||
|
Interest income
|
(4,143
|
)
|
(2,582
|
)
|
(7,827
|
)
|
(4,394
|
)
|
||||||||
|
Interest expense
|
9,893
|
10,905
|
20,343
|
22,008
|
||||||||||||
Share based compensation
|
2,156
|
2,505
|
4,460
|
5,179
|
|||||||||||||
|
Earnings allocated to preferred shares
|
2,384
|
2,384
|
4,768
|
4,768
|
||||||||||||
Income tax
|
1
|
5
|
1
|
5
|
|||||||||||||
|
Effect from straight lining time charter modifications
|
2,363
|
483
|
4,249
|
(1,785
|
)
|
|||||||||||
Adjusted EBITDA
|
122,349
|
108,166
|
247,712
|
213,072
|
B. |
Normalized net income
|
Three
|
Three
|
Six
|
Six
|
||||||||||||||
months
|
months
|
months
|
months
|
||||||||||||||
ended
|
ended
|
ended
|
ended
|
||||||||||||||
June 30,
|
June 30,
|
June 30,
|
June 30,
|
||||||||||||||
2024
|
2023
|
2024
|
2023
|
||||||||||||||
Net income available to Common Shareholders
|
85,643
|
75,392
|
175,149
|
147,612
|
|||||||||||||
Adjust:
|
Fair value adjustment on derivative assets
|
1,014
|
(1,417
|
)
|
764
|
1,368
|
|||||||||||
|
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
|
||||||||||||
|
Effect from new share-based compensation awards plus acceleration and forfeit of certain share-based compensation awards
|
-
|
-
|
(201
|
)
|
-
|
|||||||||||
Normalized net income
|
86,657
|
73,975
|
175,712
|
149,539
|
C. |
Normalized Earnings per Share
|
Three
|
Three
|
Six
|
Six
|
|||||||||||||
months
|
months
|
months
|
months
|
|||||||||||||
ended
|
ended
|
ended
|
ended
|
|||||||||||||
June 30,
|
June 30,
|
June 30,
|
June 30,
|
|||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
EPS as reported (USD)
|
2.43
|
2.13
|
4.98
|
4.15
|
||||||||||||
Normalized net income adjustments-Class A common shares (in thousands USD)
|
1,014
|
(1,417
|
)
|
563
|
1,927
|
|||||||||||
Weighted average number of Class A Common shares
|
35,174,969
|
35,375,684
|
35,201,716
|
35,533,273
|
||||||||||||
Adjustment on EPS (USD)
|
0.03
|
(0.04
|
)
|
0.01
|
0.06
|
|||||||||||
Normalized EPS (USD)
|
2.46
|
2.09
|
4.99
|
4.21
|
• |
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”).
|
As of,
|
||||||||
June 30, 2024
|
December 31, 2023
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
171,279
|
$
|
138,640
|
||||
Time deposits
|
53,000
|
14,000
|
||||||
Restricted cash
|
58,864
|
56,803
|
||||||
Accounts receivable, net
|
11,647
|
4,741
|
||||||
Inventories
|
15,571
|
15,764
|
||||||
Prepaid expenses and other current assets
|
39,418
|
40,464
|
||||||
Derivative asset
|
22,612
|
24,639
|
||||||
Due from related parties
|
886
|
626
|
||||||
Total current assets
|
$
|
373,277
|
$
|
295,677
|
||||
NON - CURRENT ASSETS
|
||||||||
Vessels in operation
|
$
|
1,631,405
|
$
|
1,664,101
|
||||
Advances for vessels' acquisitions and other additions
|
21,488
|
12,210
|
||||||
Deferred charges, net
|
72,805
|
73,720
|
||||||
Other non - current assets
|
22,564
|
23,935
|
||||||
Derivative asset, net of current portion
|
13,834
|
16,867
|
||||||
Restricted cash, net of current portion
|
67,141
|
85,270
|
||||||
Total non - current assets
|
1,829,237
|
1,876,103
|
||||||
TOTAL ASSETS
|
$
|
2,202,514
|
$
|
2,171,780
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$
|
18,398
|
$
|
17,601
|
||||
Accrued liabilities
|
29,105
|
28,538
|
||||||
Current portion of long-term debt
|
173,677
|
193,253
|
||||||
Current portion of deferred revenue
|
41,177
|
40,331
|
||||||
Due to related parties
|
621
|
717
|
||||||
Total current liabilities
|
$
|
262,978
|
$
|
280,440
|
||||
LONG-TERM LIABILITIES
|
||||||||
Long - term debt, net of current portion and deferred financing costs
|
$
|
539,008
|
$
|
619,175
|
||||
Intangible liabilities-charter agreements
|
2,657
|
5,662
|
||||||
Deferred revenue, net of current portion
|
66,815
|
82,115
|
||||||
Total non - current liabilities
|
608,480
|
706,952
|
||||||
Total liabilities
|
$
|
871,458
|
$
|
987,392
|
||||
Commitments and Contingencies
|
-
|
-
|
||||||
SHAREHOLDERS' EQUITY
|
||||||||
Class A common shares - authorized 214,000,000 shares with a $0.01 par value 35,260,029 shares issued and outstanding (2023 –
35,188,323 shares)
|
$
|
353
|
$
|
351
|
||||
Series B Preferred Shares - authorized 104,000 shares with a $0.01 par value 43,592 shares issued and outstanding (2023 – 43,592 shares)
|
-
|
-
|
||||||
Additional paid in capital
|
676,056
|
676,592
|
||||||
Retained earnings
|
636,785
|
488,105
|
||||||
Accumulated other comprehensive income
|
17,862
|
19,340
|
||||||
Total shareholders' equity
|
1,331,056
|
1,184,388
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
2,202,514
|
$
|
2,171,780
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
OPERATING REVENUES
|
||||||||||||||||
Time charter revenues
|
$
|
173,495
|
$
|
160,399
|
$
|
351,553
|
$
|
316,326
|
||||||||
Amortization of intangible liabilities-charter agreements
|
1,502
|
1,681
|
3,005
|
5,045
|
||||||||||||
Total Operating Revenues
|
174,997
|
162,080
|
354,558
|
321,371
|
||||||||||||
OPERATING EXPENSES:
|
||||||||||||||||
Vessel operating expenses (include related party vessel operating expenses of $5,385 and $4,556 for each of the three month periods ended June 30, 2024 and 2023, respectively, and $10,808 and $8,901 for each
of the six month periods ended June 30, 2024 and 2023, respectively)
|
47,180
|
43,407
|
95,038
|
86,169
|
||||||||||||
Time charter and voyage expenses (include related party time charter and voyage expenses of $2,125 and $1,942 for each of the three month periods ended June 30, 2024 and 2023, respectively, and $4,317 and
$3,662 for each of the six month periods ended June 30, 2024 and 2023, respectively)
|
5,386
|
6,681
|
10,631
|
12,139
|
||||||||||||
Depreciation and amortization
|
24,540
|
22,172
|
48,810
|
43,356
|
||||||||||||
General and administrative expenses
|
4,049
|
4,711
|
9,138
|
9,500
|
||||||||||||
Operating Income
|
93,842
|
85,109
|
190,941
|
170,207
|
||||||||||||
NON-OPERATING INCOME/(EXPENSES)
|
||||||||||||||||
Interest income
|
4,143
|
2,582
|
7,827
|
4,394
|
||||||||||||
Interest and other finance expenses
|
(9,893
|
)
|
(10,905
|
)
|
(20,343
|
)
|
(22,008
|
)
|
||||||||
Other income/(expenses), net
|
950
|
(422
|
)
|
2,257
|
1,160
|
|||||||||||
Fair value adjustment on derivative asset
|
(1,014
|
)
|
1,417
|
(764
|
)
|
(1,368
|
)
|
|||||||||
Total non-operating expenses
|
(5,814
|
)
|
(7,328
|
)
|
(11,023
|
)
|
(17,822
|
)
|
||||||||
Income before income taxes
|
88,028
|
77,781
|
179,918
|
152,385
|
||||||||||||
Income taxes
|
(1
|
)
|
(5
|
)
|
(1
|
)
|
(5
|
)
|
||||||||
Net Income
|
88,027
|
77,776
|
179,917
|
152,380
|
||||||||||||
Earnings allocated to Series B Preferred Shares
|
(2,384
|
)
|
(2,384
|
)
|
(4,768
|
)
|
(4,768
|
)
|
||||||||
Net Income available to Common Shareholders
|
$
|
85,643
|
$
|
75,392
|
$
|
175,149
|
$
|
147,612
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
$
|
88,027
|
$
|
77,776
|
$
|
179,917
|
$
|
152,380
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
$
|
24,540
|
$
|
22,172
|
$
|
48,810
|
$
|
43,356
|
||||||||
Amounts reclassified to/(from) other comprehensive income
|
311
|
(137
|
)
|
551
|
(176
|
)
|
||||||||||
Amortization of derivative assets’ premium
|
1,154
|
1,045
|
2,295
|
1,936
|
||||||||||||
Amortization of deferred financing costs
|
1,138
|
1,361
|
2,322
|
2,836
|
||||||||||||
Amortization of intangible liabilities-charter agreements
|
(1,502
|
)
|
(1,681
|
)
|
(3,005
|
)
|
(5,045
|
)
|
||||||||
Fair value adjustment on derivative asset
|
1,014
|
(1,417
|
)
|
764
|
1,368
|
|||||||||||
Stock-based compensation expense
|
2,156
|
2,505
|
4,460
|
5,179
|
||||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||
(Increase)/decrease in accounts receivable and other assets
|
$
|
(1,581
|
)
|
$
|
3,893
|
$
|
(4,489
|
)
|
$
|
(2,462
|
)
|
|||||
(Increase)/decrease in inventories
|
(328
|
)
|
(1,855
|
)
|
193
|
(1,162
|
)
|
|||||||||
Increase in derivative asset
|
(28
|
)
|
-
|
(28
|
)
|
-
|
||||||||||
Increase/(decrease) in accounts payable and other liabilities
|
5,945
|
1,240
|
(139
|
)
|
(5,916
|
)
|
||||||||||
(Increase)/decrease in related parties' balances, net
|
(739
|
)
|
890
|
(356
|
)
|
745
|
||||||||||
(Decrease)/increase in deferred revenue
|
(7,526
|
)
|
4,028
|
(14,454
|
)
|
12,240
|
||||||||||
Payments for drydocking and special survey costs (1)
|
(7,105
|
)
|
(14,325
|
)
|
(10,742
|
)
|
(23,052
|
)
|
||||||||
Unrealized foreign exchange (gain)/loss
|
(1
|
)
|
1
|
(4
|
)
|
1
|
||||||||||
Net cash provided by operating activities
|
$
|
105,475
|
$
|
95,496
|
$
|
206,095
|
$
|
182,228
|
||||||||
Cash flows from investing activities:
|
||||||||||||||||
Acquisition of vessels
|
$
|
-
|
$
|
(123,300
|
)
|
$
|
-
|
$
|
(123,300
|
)
|
||||||
Cash paid for vessel expenditures
|
(948
|
)
|
(3,369
|
)
|
(4,703
|
)
|
(4,551
|
)
|
||||||||
Advances for vessel acquisitions and other additions
|
(5,894
|
)
|
(2,713
|
)
|
(7,527
|
)
|
(5,945
|
)
|
||||||||
Net proceeds from sale of vessel
|
-
|
-
|
-
|
5,940
|
||||||||||||
Time deposits acquired
|
(39,000
|
)
|
(3,000
|
)
|
(39,000
|
)
|
(4,050
|
)
|
||||||||
Net cash used in investing activities
|
$
|
(45,842
|
)
|
$
|
(132,382
|
)
|
$
|
(51,230
|
)
|
$
|
(131,906
|
)
|
||||
Cash flows from financing activities:
|
||||||||||||||||
Proceeds from drawdown of credit facilities
|
$
|
-
|
$
|
76,000
|
$
|
-
|
$
|
76,000
|
||||||||
Repayment of credit facilities/sale and leaseback
|
(49,981
|
)
|
(47,215
|
)
|
(102,063
|
)
|
(100,271
|
)
|
||||||||
Deferred financing costs paid
|
-
|
(1,140
|
)
|
-
|
(1,140
|
)
|
||||||||||
Cancellation of Class A common shares
|
-
|
(6,992
|
)
|
(4,994
|
)
|
(16,980
|
)
|
|||||||||
Class A common shares-dividend paid
|
(13,255
|
)
|
(13,340
|
)
|
(26,469
|
)
|
(26,691
|
)
|
||||||||
Series B preferred shares-dividend paid
|
(2,384
|
)
|
(2,384
|
)
|
(4,768
|
)
|
(4,768
|
)
|
||||||||
Net cash (used in)/provided by financing activities
|
$
|
(65,620
|
)
|
$
|
4,929
|
$
|
(138,294
|
)
|
$
|
(73,850
|
)
|
|||||
Net (decrease)/increase in cash and cash equivalents and restricted cash
|
(5,987
|
)
|
(31,957
|
)
|
16,571
|
(23,528
|
)
|
|||||||||
Cash and cash equivalents and restricted cash at beginning of the period
|
303,271
|
278,359
|
280,713
|
269,930
|
||||||||||||
Cash and cash equivalents and restricted cash at end of the period
|
$
|
297,284
|
$
|
246,402
|
$
|
297,284
|
$
|
246,402
|
||||||||
Supplementary Cash Flow Information:
|
||||||||||||||||
Cash paid for interest
|
14,724
|
16,875
|
30,626
|
33,329
|
||||||||||||
Cash received from interest rate caps
|
6,184
|
8,839
|
14,366
|
15,916
|
||||||||||||
Non-cash financing activities:
|
||||||||||||||||
Unrealized (loss)/gain on derivative assets
|
(3,184
|
)
|
2,803
|
(4,324
|
)
|
(5,231
|
)
|
(1) |
The Company has made reclassifications to the prior year statement of cash flows to correct and reclassify 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 $11,995 and $18,300 for the three months and six months ended June 30, 2023, respectively. The Company
evaluated the reclassifications from both a quantitative and qualitative perspective and determined the impacts were immaterial to the previously issued interim financial statements.
|