These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
| |
Title of each class
|
| |
Trading Symbol(s)
|
| |
Name of each exchange on which registered
|
| |||
| |
Common stock, $0.01 par value per share
|
| | | | DAC | | | |
New York Stock Exchange
|
|
| | U.S. GAAP ☒ | | |
International Financial Reporting Standards as issued by the International Accounting Standards Board ☐
|
| | Other ☐ | |
| | | |
Page
|
| |||
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 7 | | | |
| | | | | 37 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 94 | | | |
| | | | | 101 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 110 | | | |
| | | | | 125 | | | |
| | | | | 127 | | | |
| | | | | 128 | | | |
| | | | | 128 | | | |
| | | | | 128 | | | |
| | | | | 128 | | | |
| | | | | 129 | | | |
| | | | | 129 | | | |
| | | | | 129 | | | |
| | | | | 130 | | | |
| | | | | 130 | | | |
| | | | | 130 | | | |
| | | | | 130 | | | |
| | | | | 131 | | | |
| | | | | 131 | | | |
| | | | | 131 | | | |
| | | | | 131 | | | |
| | | | | 131 | | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | | |
In thousands, except per share amounts and other data
|
| |||||||||||||||||||||||||||
| STATEMENT OF OPERATIONS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating revenues
|
| | | $ | 461,594 | | | | | $ | 447,244 | | | | | $ | 458,732 | | | | | $ | 451,731 | | | | | $ | 498,332 | | |
|
Voyage expenses
|
| | | | (14,264 ) | | | | | | (11,593 ) | | | | | | (12,207 ) | | | | | | (12,587 ) | | | | | | (13,925 ) | | |
|
Vessel operating expenses
|
| | | | (110,946 ) | | | | | | (102,502 ) | | | | | | (104,604 ) | | | | | | (106,999 ) | | | | | | (109,384 ) | | |
|
Depreciation
|
| | | | (101,531 ) | | | | | | (96,505 ) | | | | | | (107,757 ) | | | | | | (115,228 ) | | | | | | (129,045 ) | | |
|
Amortization of deferred drydocking and special survey costs
|
| | | | (11,032 ) | | | | | | (8,733 ) | | | | | | (9,237 ) | | | | | | (6,748 ) | | | | | | (5,528 ) | | |
|
Impairment loss
|
| | | | — | | | | | | — | | | | | | (210,715 ) | | | | | | — | | | | | | (415,118 ) | | |
|
Bad debt expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,834 ) | | |
|
General and administrative expenses
|
| | | | (24,341 ) | | | | | | (26,837 ) | | | | | | (26,334 ) | | | | | | (22,672 ) | | | | | | (22,105 ) | | |
|
Gain/(loss) on sale of vessels
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (36 ) | | |
|
Income/(loss) from operations
|
| | | | 199,480 | | | | | | 201,074 | | | | | | (12,122 ) | | | | | | 187,497 | | | | | | (212,643 ) | | |
|
Interest income
|
| | | | 6,638 | | | | | | 6,414 | | | | | | 5,781 | | | | | | 5,576 | | | | | | 4,682 | | |
|
Interest expense
|
| | | | (53,502 ) | | | | | | (72,069 ) | | | | | | (85,706 ) | | | | | | (86,556 ) | | | | | | (82,966 ) | | |
|
Other finance expenses
|
| | | | (2,335 ) | | | | | | (2,702 ) | | | | | | (3,026 ) | | | | | | (4,126 ) | | | | | | (4,932 ) | | |
|
Equity income/(loss) on investments
|
| | | | 6,308 | | | | | | 1,602 | | | | | | 1,365 | | | | | | 965 | | | | | | (16,252 ) | | |
|
Gain on debt extinguishment
|
| | | | — | | | | | | — | | | | | | 116,365 | | | | | | — | | | | | | — | | |
|
Other income/(expenses), net
|
| | | | 593 | | | | | | 556 | | | | | | (50,456 ) | | | | | | (15,757 ) | | | | | | (41,602 ) | | |
|
Unrealized and realized losses on derivatives
|
| | | | (3,632 ) | | | | | | (3,622 ) | | | | | | (5,137 ) | | | | | | (3,694 ) | | | | | | (12,482 ) | | |
|
Total other expenses, net
|
| | | | (45,930 ) | | | | | | (69,821 ) | | | | | | (20,814 ) | | | | | | (103,592 ) | | | | | | (153,552 ) | | |
|
Net income/(loss)
|
| | | $ | 153,550 | | | | | $ | 131,253 | | | | | $ | (32,936 ) | | | | | $ | 83,905 | | | | | $ | (366,195 ) | | |
| PER SHARE DATA (1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic earnings/(loss) per share of common stock
|
| | | $ | 6.51 | | | | | $ | 8.29 | | | | | $ | (3.10 ) | | | | | $ | 10.70 | | | | | $ | (46.69 ) | | |
|
Diluted earnings/(loss) per share of common stock
|
| | | $ | 6.45 | | | | | $ | 8.09 | | | | | $ | (3.10 ) | | | | | $ | 10.70 | | | | | $ | (46.69 ) | | |
|
Basic weighted average number of shares (in thousands)
|
| | | | 23,589 | | | | | | 15,835 | | | | | | 10,623 | | | | | | 7,845 | | | | | | 7,843 | | |
|
Diluted weighted average number of shares (in thousands)
|
| | | | 23,805 | | | | | | 16,221 | | | | | | 10,623 | | | | | | 7,845 | | | | | | 7,843 | | |
|
Dividends declared per share
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| CASH FLOW DATA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net cash provided by operating activities
|
| | | $ | 265,679 | | | | | $ | 219,878 | | | | | $ | 164,686 | | | | | $ | 181,073 | | | | | $ | 261,967 | | |
|
Net cash provided by/(used in) investing activities
|
| | | | (170,736 ) | | | | | | (21,360 ) | | | | | | (8,250 ) | | | | | | 1,758 | | | | | | (9,379 ) | | |
|
Net cash used in financing activities
|
| | | | (168,450 ) | | | | | | (136,623 ) | | | | | | (148,868 ) | | | | | | (189,653 ) | | | | | | (251,130 ) | | |
|
Net increase/(decrease) in cash, cash equivalents and restricted cash
|
| | | | (73,507 ) | | | | | | 61,895 | | | | | | 7,568 | | | | | | (6,822 ) | | | | | | 1,458 | | |
| BALANCE SHEET DATA (at year end) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total current assets
|
| | | $ | 118,448 | | | | | $ | 190,386 | | | | | $ | 119,750 | | | | | $ | 125,999 | | | | | $ | 135,954 | | |
|
Total assets
|
| | | | 2,714,380 | | | | | | 2,683,019 | | | | | | 2,679,842 | | | | | | 2,986,396 | | | | | | 3,127,064 | | |
|
Total current liabilities, including current portion of long-term debt and leaseback obligation
|
| | | | 239,685 | | | | | | 223,080 | | | | | | 222,701 | | | | | | 2,379,839 | | | | | | 2,566,281 | | |
|
Current portion of long-term debt
|
| | | | 155,662 | | | | | | 119,673 | | | | | | 113,777 | | | | | | 2,329,601 | | | | | | 2,504,932 | | |
|
Current portion of long-term leaseback obligation
|
| | | | 24,515 | | | | | | 16,342 | | | | | | — | | | | | | — | | | | | | — | | |
|
Long-term debt, net of current portion
|
| | | | 1,187,345 | | | | | | 1,270,663 | | | | | | 1,508,108 | | | | | | — | | | | | | — | | |
|
Long-term leaseback obligation, net of current portion
|
| | | | 95,585 | | | | | | 121,872 | | | | | | — | | | | | | — | | | | | | — | | |
|
Other long-term liabilities
|
| | | | 156,188 | | | | | | 185,714 | | | | | | 258,180 | | | | | | 57,852 | | | | | | 73,070 | | |
|
Total stockholders’ equity
|
| | | $ | 1,035,577 | | | | | $ | 881,690 | | | | | $ | 690,853 | | | | | $ | 548,705 | | | | | $ | 487,713 | | |
|
Common stock shares outstanding (in thousands)
(1)
|
| | | | 20,449 | | | | | | 24,789 | | | | | | 15,237 | | | | | | 7,843 | | | | | | 7,843 | | |
|
Common stock at par value
(1)
|
| | | | 204 | | | | | | 248 | | | | | | 152 | | | | | | 78 | | | | | | 78 | | |
| OTHER DATA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Number of vessels at period end
|
| | | | 60 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | |
|
TEU capacity at period end
|
| | | | 371,262 | | | | | | 327,616 | | | | | | 327,616 | | | | | | 327,616 | | | | | | 329,588 | | |
|
Ownership days
|
| | | | 20,982 | | | | | | 20,075 | | | | | | 20,075 | | | | | | 20,075 | | | | | | 20,138 | | |
|
Operating days
|
| | | | 20,209 | | | | | | 19,736 | | | | | | 19,424 | | | | | | 19,345 | | | | | | 19,057 | | |
| | | |
As of December 31, 2020
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
(4)(5)
|
| ||||||
| | | |
(US Dollars in thousands)
|
| |||||||||
| Capitalization | | | | | | | | | | | | | |
|
Debt:
|
| | | | | | | | | | | | |
|
Total debt
(1)(2)
|
| | | $ | 1,505,794 | | | | | $ | 1,449,626 | | |
|
Stockholders’ equity:
|
| | | | | | | | | | | | |
|
Preferred stock, par value $0.01 per share; 100,000,000 preferred shares authorized and none issued; actual and as adjusted
|
| | | | — | | | | | | — | | |
|
Common stock, par value $0.01 per share; 750,000,000 shares authorized; 24,788,598 shares issued and 20,449,327 outstanding actual and 24,898,598 shares issued and 20,559,327 outstanding as adjusted
(3)
|
| | | | 204 | | | | | | 206 | | |
|
Additional paid-in capital
(3)
|
| | | | 755,390 | | | | | | 759,466 | | |
|
Accumulated other comprehensive loss
|
| | | | (86,669 ) | | | | | | (86,669 ) | | |
|
Retained earnings
|
| | | | 366,652 | | | | | | 366,652 | | |
|
Total stockholders’ equity
|
| | | | 1,035,577 | | | | | | 1,039,655 | | |
|
Total capitalization
|
| | | $ | 2,541,371 | | | | | $ | 2,489,281 | | |
|
Vessel Name
|
| |
Year
Built |
| |
Vessel
size (TEU) |
| |
Expiration
of charter (1) |
| |
Charterer
|
| |
Charter
Type (2) |
| |
Through
(3)
|
| |
Charter
rate (4) |
| |
Extension Options
(5)
|
| ||||||
|
Hyundai Ambition (ex MSC
Ambition) |
| | | | 2012 | | | | | | 13,100 | | | | June 2024 | | | HMM | | |
T/C
|
| | June 2024 | | |
$64,918
|
| |
+3 years at $60,418
|
|
|
Hyundai Speed (ex Maersk
Exeter) |
| | | | 2012 | | | | | | 13,100 | | | | June 2024 | | | HMM | | |
T/C
|
| | June 2024 | | |
$64,918
|
| |
+3 years at $60,418
|
|
|
Hyundai Smart (ex Maersk
Enping) |
| | | | 2012 | | | | | | 13,100 | | | | May 2024 | | | HMM | | |
T/C
|
| | May 2024 | | |
$64,918
|
| |
+3 years at $60,418
|
|
|
Hyundai Respect
(6)
|
| | | | 2012 | | | | | | 13,100 | | | | March 2024 | | | HMM | | |
T/C
|
| | March 2024 | | |
$64,918
|
| |
+3 years at $60,418
|
|
|
Hyundai Honour
(6)
|
| | | | 2012 | | | | | | 13,100 | | | | February 2024 | | | HMM | | |
T/C
|
| | February 2024 | | |
$64,918
|
| |
+3 years at $60,418
|
|
|
Express Rome
|
| | | | 2011 | | | | | | 10,100 | | | | February 2022 | | | Hapag Lloyd | | |
T/C
|
| | May 2021 | | |
$27,000
|
| | | |
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | February 2022 | | |
$28,000
|
| |
+3 months at $28,000
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
+10 up to 14 months at $29,000
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
+10 up to 14 months at $30,000
|
|
|
Express Berlin
|
| | | | 2011 | | | | | | 10,100 | | | | April 2022 | | | Yang Ming | | |
T/C
|
| | April 2022 | | |
$27,750
|
| |
+4 months at $27,750
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
+10.5 to 13.5 months at $27,750
|
|
|
Express Athens
|
| | | | 2011 | | | | | | 10,100 | | | | February 2022 | | | Hapag Lloyd | | |
T/C
|
| | May 2021 | | |
$27,000
|
| | | |
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | February 2022 | | |
$28,000
|
| |
+3 months at $28,000
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
+10 up to 14 months at $29,000
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
+10 up to 14 months at $30,000
|
|
|
Le Havre
|
| | | | 2006 | | | | | | 9,580 | | | | April 2023 | | | MSC | | |
T/C
|
| | April 2023 | | |
$23,000
|
| |
+4 months at $23,000
|
|
|
Pusan C
|
| | | | 2006 | | | | | | 9,580 | | | | March 2023 | | | MSC | | |
T/C
|
| | March 2023 | | |
$23,000
|
| |
+4 months at $23,000
|
|
|
Bremen (ex CPO
Bremen) |
| | | | 2009 | | | | | | 9,012 | | | | December 2022 | | | MSC | | |
T/C
|
| | December 2022 | | |
$23,000
|
| |
+2 months at $23,000
|
|
|
C Hamburg (ex CPO Hamburg)
|
| | | | 2009 | | | | | | 9,012 | | | | January 2023 | | | MSC | | |
T/C
|
| | January 2023 | | |
$23,000
|
| |
+2 months at $23,000
|
|
|
Niledutch Lion
|
| | | | 2008 | | | | | | 8,626 | | | | February 2022 | | | Niledutch | | |
T/C
|
| | February 2022 | | |
$28,000
|
| |
+3 months at $28,000
|
|
|
Charleston (ex SM Charleston)
|
| | | | 2005 | | | | | | 8,533 | | | | December 2021 | | | RCL | | |
T/C
|
| | December 2021 | | |
$30,000
|
| |
+2 months at $30,000
|
|
|
CMA CGM
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Melisande
|
| | | | 2012 | | | | | | 8,530 | | | | May 2024 | | | CMA CGM | | |
T/C
|
| | November 2023 | | |
$43,000
|
| | | |
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | May 2024 | | |
at market
(7)
|
| |
+6 months at market
(7)
|
|
|
CMA CGM Attila
|
| | | | 2011 | | | | | | 8,530 | | | | October 2023 | | | CMA CGM | | |
T/C
|
| | April 2023 | | |
$43,000
|
| | | |
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | October 2023 | | |
at market
(7)
|
| |
+6 months at market
(7)
|
|
|
Vessel Name
|
| |
Year
Built |
| |
Vessel
size (TEU) |
| |
Expiration
of charter (1) |
| |
Charterer
|
| |
Charter
Type (2) |
| |
Through
(3)
|
| |
Charter
rate (4) |
| |
Extension Options
(5)
|
| | | ||||||||||
|
CMA CGM Tancredi
|
| | | | 2011 | | | | | | 8,530 | | | | November 2023 | | | CMA CGM | | |
T/C
|
| | May 2023 | | |
$43,000
|
| | | | ||||||
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | November 2023 | | |
at market
(7)
|
| |
+6 months at market
(7)
|
| | | ||||
|
CMA CGM Bianca
|
| | | | 2011 | | | | | | 8,530 | | | | January 2024 | | | CMA CGM | | |
T/C
|
| | July 2023 | | |
$43,000
|
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | January 2024 | | |
at market
(7)
|
| |
+6 months at market
(7)
|
| | | ||||
|
CMA CGM Samson
|
| | | | 2011 | | | | | | 8,530 | | | | March 2024 | | | CMA CGM | | |
T/C
|
| | September 2023 | | |
$43,000
|
| | | | | | | | ||
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | March 2024 | | |
at market
(7)
|
| |
+6 months at market
(7)
|
| | | ||||
|
America
|
| | | | 2004 | | | | | | 8,468 | | | | February 2023 | | | MSC | | |
T/C
|
| | February 2023 | | |
$22,000
|
| |
+4 months at $22,000
|
| | | ||||
|
Europe
|
| | | | 2004 | | | | | | 8,468 | | | | March 2023 | | | MSC | | |
T/C
|
| | March 2023 | | |
$22,000
|
| |
+4 months at $22,000
|
| | | ||||
|
Phoebe
|
| | | | 2005 | | | | | | 8,463 | | | | April 2022 | | | ONE | | |
T/C
|
| | April 2022 | | |
$24,000
|
| |
+4 months at $24,000
|
| | | ||||
|
CMA CGM Moliere
|
| | | | 2009 | | | | | | 6,500 | | | | February 2022 | | | CMA CGM | | |
T/C
|
| | August 2021 | | |
$34,350
|
| | | | | | | | ||
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | February 2022 | | |
at market
(7)
|
| |
+6 months at market
(7)
|
| | | ||||
|
CMA CGM Musset
|
| | | | 2010 | | | | | | 6,500 | | | | August 2022 | | | CMA CGM | | |
T/C
|
| | February 2022 | | |
$34,350
|
| | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | August 2022 | | |
at market
(7)
|
| |
+6 months at market
(7)
|
| | | ||||
|
CMA CGM Nerval
|
| | | | 2010 | | | | | | 6,500 | | | | October 2022 | | | CMA CGM | | |
T/C
|
| | April 2022 | | |
$34,350
|
| | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | October 2022 | | |
at market
(7)
|
| |
+6 months at market
(7)
|
| | | ||||
|
CMA CGM Rabelais
|
| | | | 2010 | | | | | | 6,500 | | | | December 2022 | | | CMA CGM | | |
T/C
|
| | June 2022 | | |
$34,350
|
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | December 2022 | | |
at market
(7)
|
| |
+6 months at market
(7)
|
| | | ||||
|
CMA CGM Racine
|
| | | | 2010 | | | | | | 6,500 | | | | January 2023 | | | CMA CGM | | |
T/C
|
| | July 2022 | | |
$34,350
|
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | January 2023 | | |
at market
(7)
|
| |
+6 months at market
(7)
|
| | | ||||
|
YM Mandate
|
| | | | 2010 | | | | | | 6,500 | | | | January 2028 | | | Yang Ming | | |
B/B
|
| | January 2028 | | |
$26,890
|
| |
+8 months at $26,890
|
| | | ||||
|
YM Maturity
|
| | | | 2010 | | | | | | 6,500 | | | | April 2028 | | | Yang Ming | | |
B/B
|
| | April 2028 | | |
$26,890
|
| |
+8 months at $26,890
|
| | | ||||
|
Dimitra C
|
| | | | 2002 | | | | | | 6,402 | | | | January 2023 | | | Hapag Lloyd | | |
T/C
|
| | January 2023 | | |
$20,000
|
| |
+3 months at $20,000
|
| | | ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
+12 months at $21,500
|
| | | ||||
|
Performance
|
| | | | 2002 | | | | | | 6,402 | | | | June 2021 | | | CMA CGM | | |
T/C
|
| | June 2021 | | |
$16,500
|
| |
+1 month at 16,500
|
| | | ||||
|
Rio Grande (ex ZIM Rio
Grande) |
| | | | 2008 | | | | | | 4,253 | | | | December 2021 | | | KMTC | | |
T/C
|
| | December 2021 | | |
$24,500
|
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
+2 months at $24,500
|
| | | ||||
|
ZIM Sao Paolo
|
| | | | 2008 | | | | | | 4,253 | | | | February 2023 | | | ZIM | | |
T/C
|
| | March 2021 | | |
$8,300
|
| | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | | | February 2023 | | |
$21,150
|
| |
+4 months at $21,150
|
| | | ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
+13 months at $25,000
|
| | | ||||
|
ZIM Kingston
|
| | | | 2008 | | | | | | 4,253 | | | | April 2023 | | | ZIM | | |
T/C
|
| | April 2021 | | |
$10,500
|
| |
+4 months at $25,500
|
| | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | April 2023 | | |
$25,500
|
| | | | ||||||
|
ZIM Monaco
|
| | | | 2009 | | | | | | 4,253 | | | | July 2022 | | | ZIM | | |
T/C
|
| | July 2022 | | |
$20,000
|
| |
+2 months at $20,000
|
| | | ||||
|
ZIM Dalian
|
| | | | 2009 | | | | | | 4,253 | | | | May 2021 | | | ZIM | | |
T/C
|
| | May 2021 | | |
$13,700
|
| | | | | | ||||
| | | | | | | | | | | | | | | | November 2022 | | | KMTC | | |
T/C
|
| | November 2022 | | |
$30,750
|
| |
+4 months at $30,750
|
| | | ||||
|
ZIM Luanda
|
| | | | 2009 | | | | | | 4,253 | | | | May 2021 | | | ZIM | | |
T/C
|
| | May 2021 | | |
$13,700
|
| |
+3 months at $13,700
|
| | | ||||
|
Seattle C
|
| | | | 2007 | | | | | | 4,253 | | | | September2021 | | | CMA CGM | | |
T/C
|
| | September 2021 | | |
$25,000
|
| |
+2.5 month at $25,000
|
| | | | | ||
|
Vancouver
(ex YM Vancouver)
|
| | | | 2007 | | | | | | 4,253 | | | | December 2021 | | | OOCL | | |
T/C
|
| | December 2021 | | |
$23,500
|
| |
+2 months at $23,500
|
| | | | | | |
|
Derby D
|
| | | | 2004 | | | | | | 4,253 | | | | January 2022 | | | CMA CGM | | |
T/C
|
| | March 2021 | | |
$8,750
|
| | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | January 2022 | | |
$25,000
|
| |
+1 month at $25,000
|
| | | ||||
|
ANL Tongala
|
| | | | 2004 | | | | | | 4,253 | | | | March 2021 | | | CMA CGM | | |
T/C
|
| | March 2021 | | |
$8,750
|
| |
+ 3 months at $8,750
|
| | | ||||
|
Dimitris C
|
| | | | 2001 | | | | | | 3,430 | | | | January 2022 | | | CMA CGM | | |
T/C
|
| | March 2021 | | |
$8,250
|
| | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | January 2022 | | |
$21,500
|
| |
+2 months at $21,500
|
| | | ||||
|
Express Argentina
|
| | | | 2010 | | | | | | 3,400 | | | | March 2021 | | | Maersk | | |
T/C
|
| | March 2021 | | |
$6,650
|
| |
+4 months at $6,650
|
| | | | | | |
|
Express Brazil
|
| | | | 2010 | | | | | | 3,400 | | | | September2021 | | | CMA CGM | | |
T/C
|
| | September 2021 | | |
$15,750
|
| |
+3 months at $15,750
|
| | | ||||
|
Express France
|
| | | | 2010 | | | | | | 3,400 | | | | October 2021 | | | CMA CGM | | |
T/C
|
| | October 2021 | | |
$15,750
|
| |
+3 months at $15,750
|
| | | ||||
|
Express Spain
|
| | | | 2011 | | | | | | 3,400 | | | | January 2022 | | | Cosco | | |
T/C
|
| | January 2022 | | |
$20,400
|
| |
+2 months at $20,400
|
| | | ||||
|
Express Black Sea
|
| | | | 2011 | | | | | | 3,400 | | | | January 2022 | | | Cosco | | |
T/C
|
| | January 2022 | | |
$21,150
|
| |
+2 months at $21,150
|
| | | | | | |
|
Singapore
|
| | | | 2004 | | | | | | 3,314 | | | | October 2021 | | | SM Lines | | |
T/C
|
| | October 2021 | | |
$17,100
|
| |
+2 months at $17,100
|
| | | ||||
|
Colombo
|
| | | | 2004 | | | | | | 3,314 | | | | December 2021 | | | Cosco | | |
T/C
|
| | December 2021 | | |
$20,400
|
| |
+2 months at $20,400
|
| | | ||||
|
Zebra (ex MSC Zebra)
|
| | | | 2001 | | | | | | 2,602 | | | | August 2021 | | | Evergreen | | |
T/C
|
| | August 2021 | | |
$15,000
|
| |
+2 months at $15,000
|
| | | ||||
|
Danae C
|
| | | | 2001 | | | | | | 2,524 | | | | February 2022 | | | SITC | | |
T/C
|
| | February 2022 | | |
$20,000
|
| |
+2 months at $20,000
|
| | | ||||
|
Amalia C
|
| | | | 1998 | | | | | | 2,452 | | | | May 2021 | | | OOCL | | |
T/C
|
| | May 2021 | | |
$12,200
|
| |
+2 months at $12,200
|
| | | ||||
|
Vladivostok
|
| | | | 1997 | | | | | | 2,200 | | | | October 2021 | | | Maersk | | |
T/C
|
| | October 2021 | | |
$14,000
|
| |
+6 months at $14,000
|
| | | ||||
|
Stride
|
| | | | 1997 | | | | | | 2,200 | | | | February 2022 | | | Evergreen | | |
T/C
|
| | March 2021 | | |
$6,600
|
| | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | February 2022 | | |
$14,500
|
| |
+1 month at $14,500
|
| | | | | ||
|
Sprinter
|
| | | | 1997 | | | | | | 2,200 | | | | December 2021 | | | Evergreen | | |
T/C
|
| | December 2021 | | |
$14,000
|
| |
+1.5 months at $14,000
|
| | | ||||
|
Vessel Name
|
| |
Year
Built |
| |
Vessel
size (TEU) |
| |
Expiration
of charter (1) |
| |
Charterer
|
| |
Charter
Type (2) |
| |
Through
(3)
|
| |
Charter
rate (4) |
| |
Extension Options
(5)
|
| | ||||||||
|
Future
|
| | | | 1997 | | | | | | 2,200 | | | | November 2021 | | | Evergreen | | |
T/C
|
| | November 2021 | | |
$14,000
|
| |
+2 months at $14,000
|
| | | |
|
Advance
|
| | | | 1997 | | | | | | 2,200 | | | | January 2022 | | | Evergreen | | |
T/C
|
| | March 2021 | | |
$ 6,600
|
| | | | | ||
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | January 2022 | | |
$14,500
|
| |
+1 month at $14,500
|
| | | |
|
Bridge
|
| | | | 1998 | | | | | | 2,200 | | | | April 2022 | | | Samudera | | |
T/C
|
| | April 2021 | | |
$ 8,100
|
| | | | | ||
| | | | | | | | | | | | | | | | | | | | | |
T/C
|
| | April 2022 | | |
$15,000
|
| |
+2 months at $15,000
|
| | ||
|
Highway
|
| | | | 1998 | | | | | | 2,200 | | | | March 2021 | | | Cosco | | |
T/C
|
| | March 2021 | | |
$10,000
|
| |
+1.5 months at $10,000
|
| | ||
|
Progress C
|
| | | | 1998 | | | | | | 2,200 | | | | December 2021 | | | Evergreen | | |
T/C
|
| | December 2021 | | |
$14,000
|
| |
+1.5 months at $14,000
|
| | ||
|
Gemini Vessels
|
| |
Year
Built |
| |
Vessel
size (TEU) |
| |
Expiration
of charter (1) |
| |
Charterer
|
| |
Charter
Type (2) |
| |
Through
(3)
|
| |
Charter
rate (4) |
| |
Extension Options
(5)
|
| | ||||||||
|
Belita
(8)
|
| | | | 2006 | | | | | | 8,533 | | | | September 2021 | | | CMA CGM | | |
T/C
|
| | September 2021 | | |
$25,000
|
| |
+4 months at $25,000
|
| | ||
|
Catherine C
(8)
|
| | | | 2001 | | | | | | 6,422 | | | | January 2023 | | | MSC | | |
T/C
|
| | January 2023 | | |
$18,000
|
| |
+4 months at $18,000
|
| | ||
|
Leo C
(8)
|
| | | | 2002 | | | | | | 6,422 | | | | August 2022 | | | MSC | | |
T/C
|
| | August 2022 | | |
$18,000
|
| |
+4 months at $18,000
|
| | ||
|
Suez Canal
(8)(9)
|
| | | | 2002 | | | | | | 5,610 | | | | March 2023 | | | TS Lines | | |
T/C
|
| | March 2023 | | |
$30,000
|
| |
+4 months at $30,000
|
| | ||
|
Genoa
(8)(9)
|
| | | | 2002 | | | | | | 5,544 | | | | September 2021 | | | Sealead | | |
T/C
|
| | September 2021 | | |
$21,000
|
| |
+2 months at $21,000
|
| | | |
| | | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
|
Number of vessels
|
| | | | 5 | | | | | | 7 | | | | | | 7 | | |
|
Company
|
| |
Vessel Name
|
| |
Year Built
|
| |
TEU
|
| |
Date of vessel delivery
|
|
| Blackwell Seaways Inc. | | | Niledutch Lion | | | 2008 | | | 8,626 | | | January 23, 2020 | |
| Rewarding International Shipping Inc. | | | Phoebe | | | 2005 | | | 8,463 | | | April 14, 2020 | |
| Oceancarrier (No.1) Corp. | | | Charleston | | | 2005 | | | 8,533 | | | June 10, 2020 | |
| Oceancarrier (No. 2) Corp. | | | Bremen (ex CPO Bremen) | | | 2009 | | | 9,012 | | | December 3, 2020 | |
| Oceancarrier (No. 3) Corp. | | | C Hamburg (ex CPO Hamburg) | | | 2009 | | | 9,012 | | |
December 15, 2020
|
|
| | | |
2021
|
| |
2022 – 2023
|
| |
2024 – 2025
|
| |
2026 – 2028
|
| |
Total
|
| |||||||||||||||
|
Contracted revenue (in millions)
(1)
|
| | | $ | 478.7 | | | | | $ | 500.8 | | | | | $ | 76.6 | | | | | $ | 42.7 | | | | |
$
|
1,098.8
|
| |
|
Number of vessels whose charters are set to expire in the respective period
(2)
|
| | | | 28 | | | | | | 25 | | | | | | 5 | | | | | | 2 | | | | |
|
60
|
| |
|
TEUs on expiring charters in the respective period
|
| | | | 97,795 | | | | | | 194,967 | | | | | | 65,500 | | | | | | 13,000 | | | | |
|
371,262
|
| |
|
Contracted Operating days
(3)
|
| | | | 16,156 | | | | | | 12,250 | | | | | | 2,034 | | | | | | 1,586 | | | | |
|
32,026
|
| |
|
Total Operating days
(3)
. .
|
| | | | 21,748 | | | | | | 43,316 | | | | | | 43,316 | | | | | | 61,117 | | | | |
|
169,497
|
| |
|
Contracted Operating days/Total Operating days
|
| | | | 74.3 % | | | | | | 28.3 % | | | | | | 4.7 % | | | | | | 2.6 % | | | | |
|
18.9
%
|
| |
|
Number of Vessels
|
| |
2021
|
| |
2022 – 2023
|
| |
2024 – 2025
|
| |
2026 – 2028
|
| |
Total
|
| |||||||||||||||
|
60
|
| | | $ | 478.7 | | | | | $ | 500.8 | | | | | $ | 76.6 | | | | | $ | 42.7 | | | | |
$
|
1,098.8
|
| |
| | | |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2018 |
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
|
Net cash provided by operating activities
|
| | | $ | 265,679 | | | | | $ | 219,878 | | | | | $ | 164,686 | | |
|
Net cash used in investing activities
|
| | | $ | (170,736 ) | | | | | $ | (21,360 ) | | | | | $ | (8,250 ) | | |
|
Net cash used in financing activities
|
| | | $ | (168,450 ) | | | | | $ | (136,623 ) | | | | | $ | (148,868 ) | | |
| | | |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2018 |
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
|
Net income/(loss)
|
| | | $ | 153,550 | | | | | $ | 131,253 | | | | | $ | (32,936 ) | | |
|
Depreciation
|
| | | | 101,531 | | | | | | 96,505 | | | | | | 107,757 | | |
|
Amortization of deferred drydocking & special survey costs
|
| | | | 11,032 | | | | | | 8,733 | | | | | | 9,237 | | |
|
Amortization of deferred realized losses of cash flow interest rate swaps
|
| | | | 3,632 | | | | | | 3,622 | | | | | | 3,694 | | |
|
Amortization of finance costs and debt discount
|
| | | | 16,817 | | | | | | 16,866 | | | | | | 14,957 | | |
|
Finance costs accrued (Exit Fees under our Bank Agreement)
|
| | | | 521 | | | | | | 556 | | | | | | 2,059 | | |
|
Interest income
|
| | | | (6,638 ) | | | | | | (6,414 ) | | | | | | (5,781 ) | | |
|
Interest expense
|
| | | | 36,687 | | | | | | 55,203 | | | | | | 70,749 | | |
|
EBITDA
|
| | | | 317,132 | | | | | | 306,324 | | | | | | 169,736 | | |
|
Gain on debt extinguishment
|
| | | | — | | | | | | — | | | | | | (116,365 ) | | |
|
Refinancing professional fees
|
| | | | — | | | | | | — | | | | | | 51,313 | | |
|
Impairment loss
|
| | | | — | | | | | | — | | | | | | 210,715 | | |
|
Accelerated amortization of accumulated other comprehensive loss
|
| | | | — | | | | | | — | | | | | | 1,443 | | |
|
Stock based compensation
|
| | | | 1,199 | | | | | | 4,241 | | | | | | 1,006 | | |
|
Adjusted EBITDA
|
| | | $ | 318,331 | | | | | $ | 310,565 | | | | | $ | 317,848 | | |
|
Payments due by period ended
|
| |
Fixed
principal repayments |
| |
Variable
principal repayments |
| |
Final
payments* |
| |
Total
principal payments |
| ||||||||||||
|
December 31, 2021
|
| | | $ | 132,003 | | | | | $ | 23,943 | | | | | | — | | | | | $ | 155,946 | | |
|
December 31, 2022
|
| | | | 100,823 | | | | | | — | | | | | | — | | | | | | 100,823 | | |
|
December 31, 2023
|
| | | | 83,594 | | | | | | — | | | | | $ | 693,336 | | | | | | 776,930 | | |
|
December 31, 2024
|
| | | | 6,400 | | | | | | — | | | | | | 287,095 | | | | | | 293,495 | | |
|
December 31, 2025
|
| | | | 3,200 | | | | | | — | | | | | | 29,350 | | | | | | 32,550 | | |
|
Total long-term debt
|
| | | $ | 326,020 | | | | | $ | 23,943 | | | | | $ | 1,009,781 | | | | | $ | 1,359,744 | | |
| | Instalments due by period ended: | | | | | | | |
| |
December 31, 2021
|
| | | $ | 30,916 | | |
| |
December 31, 2022
|
| | | | 30,915 | | |
| |
December 31, 2023
|
| | | | 30,915 | | |
| |
Until May 2024
|
| | | | 46,249 | | |
| |
Total leaseback instalments
|
| | | | 138,995 | | |
| |
Less: Imputed interest
|
| | | | (15,605 ) | | |
| |
Total leaseback obligation
|
| | | | 123,390 | | |
| |
Less: Deferred finance costs, net
|
| | | | (3,290 ) | | |
| |
Less: Current leaseback obligation
|
| | | | (24,515 ) | | |
| |
Leaseback obligation, net of current portion
|
| | | $ | 95,585 | | |
|
Credit Facility
|
| |
Outstanding
Principal Amount (in millions) (1) |
| |
Collateral Vessels
|
|
| The Royal Bank of Scotland $475.5 mil. Facility (2)(3) | | |
$433.4
|
| | The Progress C , the Highway , the Bridge , the Zim Monaco , the Express Argentina , the Express France , the Express Spain , the CMA CGM Racine, the America , the CMA CGM Melisande, the Hyundai Smart ( ex Maersk Enping) , the Express Berlin, the Le Havre and the Derby D | |
| HSH Nordbank — Aegean Baltic Bank — Piraeus Bank $382.5 mil. Facility (2)(3) | | |
$351.8
|
| | The Vladivostok , the Advance , the Stride , the Future , the Sprinter , the Amalia C , the Zebra ( ex MSC Zebra) , the Danae C , the Dimitris C, the Performance, the Europe, the Dimitra C, the Hyundai Speed ( ex Maersk Exeter) , the Express Rome , the CMA CGM Rabelais , the Pusan C and the ANL Tongala | |
| Citibank $114 mil. Facility (3) | | |
$63.1
|
| | The CMA CGM Moliere and the CMA CGM Musset | |
| Citibank $123.9 mil. Facility (3) | | |
$85.3
|
| | The Rio Grande (ex Zim Rio Grande) , the Zim Sao Paolo and the Zim Kingston | |
| Citibank $120 mil. Facility (2)(3) | | |
$93.7
|
| | The Colombo , the Seattle C , the Vancouver (ex YM Vancouver) , the Singapore and the Express Athens | |
| Citibank — Eurobank $37.6 mil. Facility (3) | | |
$17.7
|
| | The Hyundai Ambition ( ex MSC Ambition) | |
| Club Facility $206.2 mil (3) . | | |
$124.4
|
| | The Zim Dalian , the Express Brazil, the | |
|
Credit Facility
|
| |
Outstanding
Principal Amount (in millions) (1) |
| |
Collateral Vessels
|
|
| | | | | | |
YM Maturity
, the
Express Black Sea
and
|
|
| | | | | | | the CMA CGM Attila | |
| Credit Suisse $171.8 mil. Facility (3) | | |
$101.3
|
| | The Zim Luanda , the CMA CGM Nerval and the YM Mandate | |
|
Sinosure-Cexim-Citibank-ABN Amro $203.4 mil. Facility
|
| |
$20.3
|
| | The CMA CGM Tancredi , the CMA CGM Bianca and the CMA CGM Samson | |
| Macquarie Bank $58 mil. Facility | | |
$56.0
|
| | The Niledutch Lion , the Phoebe, the Bremen ( ex CPO Bremen) and the C Hamburg ( ex CPO Hamburg) | |
| SinoPac $13.3 mil. Facility | | |
$12.8
|
| | The Charleston ( ex SM Charleston) | |
| | | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | | |
Total
|
| |
Less than
1 year (2021) |
| |
2 – 3 years
(2022 – 2023) |
| |
4 – 5 years
(2024 – 2025) |
| |
More than
5 years |
| |||||||||||||||
| | | |
in thousands of Dollars
|
| |||||||||||||||||||||||||||
|
Long-term debt obligations of contractual fixed debt principal repayments
(1)
|
| | | $ | 1,359,744 | | | | | $ | 155,946 | | | | | $ | 877,753 | | | | | $ | 326,045 | | | | | | — | | |
|
Long-term leaseback obligations
(2)
|
| | | $ | 123,390 | | | | | $ | 24,515 | | | | | $ | 53,418 | | | | | $ | 45,457 | | | | | | — | | |
|
Accumulated accrued interest
(3)
|
| | | $ | 154,469 | | | | | $ | 18,036 | | | | | $ | 76,295 | | | | | $ | 60,138 | | | | | | — | | |
|
Interest on long-term debt obligations
(4)
|
| | | $ | 107,848 | | | | | $ | 41,396 | | | | | $ | 61,414 | | | | | $ | 5,038 | | | | | | — | | |
|
Payments to our manager
(5)
|
| | | $ | 87,459 | | | | | $ | 24,601 | | | | | $ | 43,477 | | | | | $ | 19,381 | | | | | | — | | |
|
Total
(6)
|
| | | $ | 1,832,910 | | | | | $ | 264,494 | | | | | $ | 1,112,357 | | | | | $ | 456,059 | | | | | | — | | |
|
Vessel
|
| |
TEU
|
| |
Year
Built |
| |
Net Book Value
December 31, 2020 (In thousands of Dollars) |
| |
Net Book Value
December 31, 2019 (In thousands of Dollars) |
| ||||||||||||
|
Hyundai Honour
(2)
|
| | | | 13,100 | | | | | | 2012 | | | | | $ | 135,617 | | | | | $ | 136,125 | | |
|
Hyundai Respect
(2)
|
| | | | 13,100 | | | | | | 2012 | | | | | | 135,684 | | | | | | 135,730 | | |
|
Hyundai Smart (ex Maersk Exeter)
(2)
|
| | | | 13,100 | | | | | | 2012 | | | | | | 137,091 | | | | | | 137,795 | | |
|
Hyundai Speed (ex Maersk Enping)
(2)
|
| | | | 13,100 | | | | | | 2012 | | | | | | 137,666 | | | | | | 137,232 | | |
|
Hyundai Ambition (ex MSC Ambition)
(2)
|
| | | | 13,100 | | | | | | 2012 | | | | | | 138,241 | | | | | | 138,305 | | |
|
Express Berlin
(2)
|
| | | | 10,100 | | | | | | 2011 | | | | | | 108,644 | | | | | | 113,459 | | |
|
Express Rome
(2)
|
| | | | 10,100 | | | | | | 2011 | | | | | | 109,127 | | | | | | 113,949 | | |
|
Express Athens
(2)
|
| | | | 10,100 | | | | | | 2011 | | | | | | 109,275 | | | | | | 114,085 | | |
|
Le Havre
(2)
|
| | | | 9,580 | | | | | | 2006 | | | | | | 53,903 | | | | | | 51,615 | | |
|
Pusan C
(2)
|
| | | | 9,580 | | | | | | 2006 | | | | | | 52,821 | | | | | | 50,719 | | |
|
Bremen (ex CPO Bremen)
|
| | | | 9,012 | | | | | | 2009 | | | | | | 31,193 | | | | | | — | | |
|
C Hamburg (ex CPO Hamburg)
|
| | | | 9,012 | | | | | | 2009 | | | | | | 31,189 | | | | | | — | | |
|
Niledutch Lion
|
| | | | 8,626 | | | | | | 2008 | | | | | | 27,508 | | | | | | — | | |
|
Charleston (ex SM Charleston)
|
| | | | 8,533 | | | | | | 2005 | | | | | | 23,610 | | | | | | — | | |
|
CMA CGM Melisande
(2)
|
| | | | 8,530 | | | | | | 2012 | | | | | | 91,535 | | | | | | 94,653 | | |
|
CMA CGM Attila
(2)
|
| | | | 8,530 | | | | | | 2011 | | | | | | 86,855 | | | | | | 90,619 | | |
|
CMA CGM Tancredi
(2)
|
| | | | 8,530 | | | | | | 2011 | | | | | | 88,772 | | | | | | 92,607 | | |
|
CMA CGM Bianca
(2)
|
| | | | 8,530 | | | | | | 2011 | | | | | | 89,271 | | | | | | 93,096 | | |
|
CMA CGM Samson
(2)
|
| | | | 8,530 | | | | | | 2011 | | | | | | 89,359 | | | | | | 93,105 | | |
| America (2) | | | | | 8,468 | | | | | | 2004 | | | | | | 43,266 | | | | | | 40,992 | | |
| Europe (2) | | | | | 8,468 | | | | | | 2004 | | | | | | 42,275 | | | | | | 40,435 | | |
|
Phoebe
|
| | | | 8,463 | | | | | | 2005 | | | | | | 26,062 | | | | | | — | | |
|
CMA CGM Moliere
(2)
|
| | | | 6,500 | | | | | | 2009 | | | | | | 64,954 | | | | | | 67,133 | | |
|
CMA CGM Musset
(2)
|
| | | | 6,500 | | | | | | 2010 | | | | | | 65,714 | | | | | | 68,720 | | |
|
CMA CGM Nerval
(2)
|
| | | | 6,500 | | | | | | 2010 | | | | | | 66,213 | | | | | | 69,222 | | |
|
CMA CGM Rabelais
(2)
|
| | | | 6,500 | | | | | | 2010 | | | | | | 66,932 | | | | | | 69,958 | | |
|
CMA CGM Racine
(2)
|
| | | | 6,500 | | | | | | 2010 | | | | | | 66,930 | | | | | | 69,936 | | |
|
Vessel
|
| |
TEU
|
| |
Year
Built |
| |
Net Book Value
December 31, 2020 (In thousands of Dollars) |
| |
Net Book Value
December 31, 2019 (In thousands of Dollars) |
| ||||||||||||
|
YM Mandate
|
| | | | 6,500 | | | | | | 2010 | | | | | | 69,833 | | | | | | 73,063 | | |
|
YM Maturity
|
| | | | 6,500 | | | | | | 2010 | | | | | | 70,807 | | | | | | 74,048 | | |
|
Performance
|
| | | | 6,402 | | | | | | 2002 | | | | | | 8,940 | | | | | | 8,755 | | |
|
Dimitra C
|
| | | | 6,402 | | | | | | 2002 | | | | | | 9,052 | | | | | | 8,406 | | |
|
Seattle C
(1)
|
| | | | 4,253 | | | | | | 2007 | | | | | | 10,611 | | | | | | 10,902 | | |
|
Vancouver (ex YM Vancouver)
(1)
|
| | | | 4,253 | | | | | | 2007 | | | | | | 10,576 | | | | | | 10,906 | | |
|
Rio Grande (ex ZIM Rio Grande)
(1)
|
| | | | 4,253 | | | | | | 2008 | | | | | | 12,176 | | | | | | 12,585 | | |
|
ZIM Sao Paolo
(1)
|
| | | | 4,253 | | | | | | 2008 | | | | | | 12,675 | | | | | | 13,106 | | |
|
ZIM Kingston
(1)
|
| | | | 4,253 | | | | | | 2008 | | | | | | 12,977 | | | | | | 13,414 | | |
|
ZIM Monaco
(1)
|
| | | | 4,253 | | | | | | 2009 | | | | | | 13,374 | | | | | | 13,826 | | |
|
ZIM Dalian
(1)
|
| | | | 4,253 | | | | | | 2009 | | | | | | 13,791 | | | | | | 14,255 | | |
|
ZIM Luanda
(1)
|
| | | | 4,253 | | | | | | 2009 | | | | | | 14,366 | | | | | | 14,870 | | |
|
Derby D
|
| | | | 4,253 | | | | | | 2004 | | | | | | 5,197 | | | | | | 5,196 | | |
|
ANL Tongala
|
| | | | 4,253 | | | | | | 2004 | | | | | | 5,333 | | | | | | 5,394 | | |
|
Dimitris C
|
| | | | 3,430 | | | | | | 2001 | | | | | | 5,055 | | | | | | 4,919 | | |
|
Express Brazil
|
| | | | 3,400 | | | | | | 2010 | | | | | | 6,736 | | | | | | 6,876 | | |
|
Express France
|
| | | | 3,400 | | | | | | 2010 | | | | | | 6,717 | | | | | | 6,854 | | |
|
Express Spain
|
| | | | 3,400 | | | | | | 2011 | | | | | | 7,044 | | | | | | 7,196 | | |
|
Express Argentina
|
| | | | 3,400 | | | | | | 2010 | | | | | | 6,704 | | | | | | 6,843 | | |
|
Express Black Sea
|
| | | | 3,400 | | | | | | 2011 | | | | | | 7,285 | | | | | | 7,435 | | |
| Colombo (1) | | | | | 3,314 | | | | | | 2004 | | | | | | 9,079 | | | | | | 9,423 | | |
| Singapore (1) | | | | | 3,314 | | | | | | 2004 | | | | | | 9,088 | | | | | | 9,420 | | |
|
Zebra (ex MSC Zebra)
|
| | | | 2,602 | | | | | | 2001 | | | | | | 4,083 | | | | | | 3,932 | | |
|
Danae C
|
| | | | 2,524 | | | | | | 2001 | | | | | | 3,992 | | | | | | 4,004 | | |
|
Amalia C
|
| | | | 2,452 | | | | | | 1998 | | | | | | 3,236 | | | | | | 3,259 | | |
|
Advance
|
| | | | 2,200 | | | | | | 1997 | | | | | | 2,686 | | | | | | 2,686 | | |
|
Future
|
| | | | 2,200 | | | | | | 1997 | | | | | | 2,679 | | | | | | 2,679 | | |
|
Sprinter
|
| | | | 2,200 | | | | | | 1997 | | | | | | 2,689 | | | | | | 2,689 | | |
|
Stride
|
| | | | 2,200 | | | | | | 1997 | | | | | | 2,686 | | | | | | 2,686 | | |
|
Progress C
|
| | | | 2,200 | | | | | | 1998 | | | | | | 2,690 | | | | | | 2,690 | | |
|
Bridge
|
| | | | 2,200 | | | | | | 1998 | | | | | | 2,687 | | | | | | 2,687 | | |
|
Highway
|
| | | | 2,200 | | | | | | 1998 | | | | | | 2,692 | | | | | | 2,692 | | |
|
Vladivostok
|
| | | | 2,200 | | | | | | 1997 | | | | | | 2,689 | | | | | | 2,689 | | |
| Total | | | | | | | | | | | | | | | | $ | 2,479,937 | | | | | $ | 2,389,874 | | |
| | |||||||||||||||||||||||||
|
Vessel/Year Built
|
| |
Break Even
re-chartering rate (7) ($ per day) |
| |
Assumed
Rechartering Rate (8) /Percentage difference between break even and assumed re-chartering rates (9) ($ per day)/(%) |
| |
1 year
charter rate historical average of last 1 year ($ per day) |
| |
1 year
charter rate historical average of last 3 years ($ per day) |
| |
1 year
charter rate historical average of last 5 years ($ per day) |
| |
1 year
charter rate historical average of last 10 years ($ per day) |
| |
1 year
charter rate historical average of last 15 years ($ per day) |
| |||||||||||||||||||||
|
5 × 13,100 TEU vessels (2012)
(1)
|
| | | $ | 20,332 | | | | | $ | 40,200/49.4 % | | | | | $ | 37,048 | | | | | $ | 31,557 | | | | | $ | 25,527 | | | | | $ | 34,276 | | | | | $ | 40,274 | | |
|
3 × 10,100 TEU vessels (2011)
(2)
|
| | | $ | 23,524 | | | | | $ | 33,400/29.6 % | | | | | $ | 28,877 | | | | | $ | 24,981 | | | | | $ | 20,543 | | | | | $ | 28,395 | | | | | $ | 33,493 | | |
|
2 × 9,580 TEU vessels (2006)
(3)
|
| | | $ | 15,526 | | | | | $ | 27,300/43.1 % | | | | | $ | 27,461 | | | | | $ | 23,749 | | | | | $ | 19,570 | | | | | $ | 27,339 | | | | | $ | 32,338 | | |
|
5 × 8,530 TEU vessels (2011 – 2012)
(4)
|
| | | $ | 15,968 | | | | | $ | 29,900/46.6 % | | | | | $ | 24,601 | | | | | $ | 21,261 | | | | | $ | 17,605 | | | | | $ | 25,210 | | | | | $ | 29,995 | | |
|
2 × 8,468 TEU vessels (2004)
(5)
|
| | | $ | 14,318 | | | | | $ | 21,200/32.5 % | | | | | $ | 24,432 | | | | | $ | 21,114 | | | | | $ | 17,489 | | | | | $ | 25,087 | | | | | $ | 29,858 | | |
|
5 × 6,500 TEU vessels (2009 – 2010)
(6)
|
| | | $ | 15,334 | | | | | $ | 17,700/13.4 % | | | | | $ | 18,625 | | | | | $ | 16,958 | | | | | $ | 13,840 | | | | | $ | 17,755 | | | | | $ | 22,305 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Dr. John Coustas | | | 64 | | | President and CEO and Class I Director | |
| Iraklis Prokopakis | | | 70 | | | Senior Vice President, Chief Operating Officer and Treasurer and Class II Director | |
| Evangelos Chatzis | | | 47 | | | Chief Financial Officer and Secretary | |
| Dimitris Vastarouchas | | | 53 | | | Deputy Chief Operating Officer | |
| Petros Christodoulou | | | 60 | | | Class I Director | |
| Myles R. Itkin | | | 73 | | | Class I Director | |
| Anthony Kandylidis | | | 43 | | | Class II Director | |
| Miklós Konkoly-Thege | | | 77 | | | Class III Director | |
| William Repko | | | 71 | | | Class III Director | |
| | | |
Number of
Shares of Common Stock Owned |
| |
Percentage
of Common Stock |
| ||||||
| Executive Officers and Directors: | | | | | | | | | | | | | |
|
John Coustas
(1)
Chairman, President and Chief Executive Officer |
| | | | 7,776,535 | | | | | | 37.8 % | | |
|
Iraklis Prokopakis
Director, Senior Vice President and Chief Operating Officer |
| | | | 267,637 | | | | | | 1.3 % | | |
|
Evangelos Chatzis
Chief Financial Officer and Secretary |
| | | | 188,315 | | | | | | * | | |
|
Dimitris Vastarouchas
Deputy Chief Operating Officer |
| | | | 52,138 | | | | | | * | | |
|
Myles R. Itkin
Director |
| | | | 2,000 | | | | | | * | | |
|
Miklós Konkoly-Thege
Director |
| | | | 17,284 | | | | | | * | | |
|
William Repko
Director |
| | | | 2,000 | | | | | | * | | |
|
Petros Christodoulou
Director |
| | | | 2,000 | | | | | | * | | |
|
Anthony Kandylidis
Director |
| | | | 2,000 | | | | | | * | | |
|
All executive officers and directors as a group (9 persons)
|
| | | | 8,309,909 | | | | | | 40.4 % | | |
| 5% Beneficial Owners: | | | | | | | | | | | | | |
|
Danaos Investment Limited as Trustee of the 883 Trust
(2)
|
| | | | 7,776,535 | | | | | | 37.8 % | | |
|
RBF Capital LLC
(3)
|
| | | | 1,435,161 | | | | | | 7.0 % | | |
|
No Street GP LP
(4)
|
| | | | 1,150,000 | | | | | | 5.6 % | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(in thousands of
dollars) |
| |||||||||
|
Audit fees
|
| | | $ | 456.4 | | | | | $ | 472.8 | | |
|
Audit-related fees
|
| | | | — | | | | | | — | | |
|
Total fees
|
| | | $ | 456.4 | | | | | $ | 472.8 | | |
| | | | | | F-2 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | | | | | F-8 | | | |
| | | | | | F-9 | | | |
| | | | | | F-10 | | |
| | | | | | |
As of
|
| |||||||||
| | | |
Notes
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
|
ASSETS
|
| | | | | | | | | | | | | | | |
|
CURRENT ASSETS
|
| | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| |
3
|
| | | $ | 65,663 | | | | | $ | 139,170 | | |
|
Accounts receivable, net
|
| | | | | | | 7,556 | | | | | | 7,145 | | |
|
Inventories
|
| | | | | | | 9,619 | | | | | | 8,494 | | |
|
Prepaid expenses
|
| | | | | | | 855 | | | | | | 1,458 | | |
|
Due from related parties
|
| |
11
|
| | | | 20,426 | | | | | | 20,512 | | |
|
Other current assets
|
| | | | | | | 14,329 | | | | | | 13,607 | | |
|
Total current assets
|
| | | | | | | 118,448 | | | | | | 190,386 | | |
|
NON-CURRENT ASSETS
|
| | | | | | | | | | | | | | | |
|
Fixed assets at cost, net of accumulated depreciation of $941,960 (2019: $840,429)
|
| |
4
|
| | | | 2,479,937 | | | | | | 2,389,874 | | |
|
Deferred charges, net
|
| |
5
|
| | | | 17,339 | | | | | | 11,455 | | |
|
Investments in affiliates
|
| |
6
|
| | | | 15,273 | | | | | | 8,965 | | |
|
Other non-current assets
|
| |
7
|
| | | | 83,383 | | | | | | 82,339 | | |
|
Total non-current assets
|
| | | | | | | 2,595,932 | | | | | | 2,492,633 | | |
|
Total assets
|
| | | | | | $ | 2,714,380 | | | | | $ | 2,683,019 | | |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | |
|
CURRENT LIABILITIES
|
| | | | | | | | | | | | | | | |
|
Accounts payable
|
| | | | | | $ | 10,613 | | | | | $ | 11,168 | | |
|
Accrued liabilities
|
| |
8
|
| | | | 10,960 | | | | | | 8,527 | | |
|
Current portion of long-term debt, net
|
| |
10
|
| | | | 155,662 | | | | | | 119,673 | | |
|
Current portion of long-term leaseback obligation, net
|
| |
4
|
| | | | 24,515 | | | | | | 16,342 | | |
|
Accumulated accrued interest, current portion
|
| |
10
|
| | | | 18,036 | | | | | | 34,137 | | |
|
Unearned revenue
|
| |
7
|
| | | | 19,476 | | | | | | 17,960 | | |
|
Other current liabilities
|
| |
10
|
| | | | 423 | | | | | | 15,273 | | |
|
Total current liabilities
|
| | | | | | | 239,685 | | | | | | 223,080 | | |
|
LONG-TERM LIABILITIES
|
| | | | | | | | | | | | | | | |
|
Long-term debt, net
|
| |
10
|
| | | | 1,187,345 | | | | | | 1,270,663 | | |
|
Long-term leaseback obligation, net of current portion
|
| |
4
|
| | | | 95,585 | | | | | | 121,872 | | |
|
Accumulated accrued interest, net of current portion
|
| |
10
|
| | | | 136,433 | | | | | | 156,583 | | |
|
Unearned revenue, net of current portion
|
| |
7
|
| | | | 19,574 | | | | | | 28,528 | | |
|
Other long-term liabilities
|
| | | | | | | 181 | | | | | | 603 | | |
|
Total long-term liabilities
|
| | | | | | | 1,439,118 | | | | | | 1,578,249 | | |
|
Total liabilities
|
| | | | | | | 1,678,803 | | | | | | 1,801,329 | | |
|
Commitments and Contingencies
|
| |
16
|
| | | | — | | | | | | — | | |
|
STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | |
|
Preferred stock (par value $0.01, 100,000,000 preferred shares authorized and not
issued as of December 31, 2020 and December 31, 2019) |
| |
18
|
| | | | — | | | | | | — | | |
|
Common stock (par value $0.01, 750,000,000 common shares authorized as of
December 31, 2020 and December 31, 2019. 24,788,598 and 24,789,312 shares issued as of December 31, 2020 and December 31, 2019; and 20,449,327 and 24,789,312 shares outstanding as of December 31, 2020 and December 31, 2019, respectively) |
| |
18
|
| | | | 204 | | | | | | 248 | | |
|
Additional paid-in capital
|
| | | | | | | 755,390 | | | | | | 785,274 | | |
|
Accumulated other comprehensive loss
|
| |
7,13
|
| | | | (86,669 ) | | | | | | (116,934 ) | | |
|
Retained earnings
|
| | | | | | | 366,652 | | | | | | 213,102 | | |
|
Total stockholders’ equity
|
| | | | | | | 1,035,577 | | | | | | 881,690 | | |
|
Total liabilities and stockholders’ equity
|
| | | | | | $ | 2,714,380 | | | | | $ | 2,683,019 | | |
| | | | | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
Notes
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
OPERATING REVENUES
|
| |
14, 15
|
| | | $ | 461,594 | | | | | $ | 447,244 | | | | | $ | 458,732 | | |
| OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | |
|
Voyage expenses
|
| |
11
|
| | | | (14,264 ) | | | | | | (11,593 ) | | | | | | (12,207 ) | | |
|
Vessel operating expenses
|
| |
11
|
| | | | (110,946 ) | | | | | | (102,502 ) | | | | | | (104,604 ) | | |
|
Depreciation
|
| |
4
|
| | | | (101,531 ) | | | | | | (96,505 ) | | | | | | (107,757 ) | | |
|
Amortization of deferred drydocking and special survey costs
|
| |
5
|
| | | | (11,032 ) | | | | | | (8,733 ) | | | | | | (9,237 ) | | |
|
Impairment loss
|
| |
4
|
| | | | — | | | | | | — | | | | | | (210,715 ) | | |
|
General and administrative expenses
|
| |
11
|
| | | | (24,341 ) | | | | | | (26,837 ) | | | | | | (26,334 ) | | |
|
Income/(loss) from operations
|
| | | | | | | 199,480 | | | | | | 201,074 | | | | | | (12,122 ) | | |
| OTHER INCOME (EXPENSES): | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | | | | 6,638 | | | | | | 6,414 | | | | | | 5,781 | | |
|
Interest expense
|
| | | | | | | (53,502 ) | | | | | | (72,069 ) | | | | | | (85,706 ) | | |
|
Other finance expenses
|
| | | | | | | (2,335 ) | | | | | | (2,702 ) | | | | | | (3,026 ) | | |
|
Equity income on investments
|
| |
6
|
| | | | 6,308 | | | | | | 1,602 | | | | | | 1,365 | | |
|
Gain on debt extinguishment
|
| |
10
|
| | | | — | | | | | | — | | | | | | 116,365 | | |
|
Other income/(expense), net
|
| |
10
|
| | | | 593 | | | | | | 556 | | | | | | (50,456 ) | | |
|
Loss on derivatives
|
| |
13
|
| | | | (3,632 ) | | | | | | (3,622 ) | | | | | | (5,137 ) | | |
|
Total Other Expenses, net
|
| | | | | | | (45,930 ) | | | | | | (69,821 ) | | | | | | (20,814 ) | | |
|
Net Income/(Loss)
|
| | | | | | $ | 153,550 | | | | | $ | 131,253 | | | | | $ | (32,936 ) | | |
| EARNINGS/(LOSS) PER SHARE | | | | | | | | | | | | | | | | | | | | | | |
|
Basic earnings/(loss) per share of common stock
|
| | | | | | $ | 6.51 | | | | | $ | 8.29 | | | | | $ | (3.10 ) | | |
|
Diluted earnings/(loss) per share of common stock
|
| | | | | | $ | 6.45 | | | | | $ | 8.09 | | | | | $ | (3.10 ) | | |
|
Basic weighted average number of common shares
|
| |
19
|
| | | | 23,588,994 | | | | | | 15,834,913 | | | | | | 10,622,839 | | |
|
Diluted weighted average number of common shares
|
| |
19
|
| | | | 23,805,251 | | | | | | 16,220,697 | | | | | | 10,622,839 | | |
| | | | | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
Notes
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
Net Income/(Loss)
|
| | | | | | $ | 153,550 | | | | | $ | 131,253 | | | | | $ | (32,936 ) | | |
|
Other comprehensive income/(loss):
|
| | | | | | | | | | | | | | | | | | | | | |
|
Unrealized gain/(loss) on available for sale securities
|
| |
7
|
| | | | 26,633 | | | | | | (1,846 ) | | | | | | (9,771 ) | | |
|
Amortization of deferred realized losses on cash flow hedges
|
| |
13
|
| | | | 3,632 | | | | | | 3,622 | | | | | | 3,694 | | |
|
Accelerated amortization of deferred realized losses on cash flow hedges
|
| |
13
|
| | | | — | | | | | | — | | | | | | 1,443 | | |
|
Total Other Comprehensive Income/(Loss)
|
| | | | | | | 30,265 | | | | | | 1,776 | | | | | | (4,634 ) | | |
|
Comprehensive Income/(Loss)
|
| | | | | | $ | 183,815 | | | | | $ | 133,029 | | | | | $ | (37,570 ) | | |
| | | |
Common Stock
|
| |
Additional
paid-in capital |
| |
Accumulated
other comprehensive loss |
| |
Retained
earnings |
| |
Total
|
| |||||||||||||||||||||
| | | |
Number
of shares |
| |
Par
value |
| ||||||||||||||||||||||||||||||
|
As of January 1, 2018
|
| | | | 7,843 | | | | | $ | 78 | | | | | $ | 547,918 | | | | | $ | (114,076 ) | | | | | $ | 114,785 | | | | | $ | 548,705 | | |
|
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,936 ) | | | | | | (32,936 ) | | |
|
Paid-in capital
|
| | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | 10,000 | | |
|
Issuance of common stock
|
| | | | 7,096 | | | | | | 71 | | | | | | 168,641 | | | | | | — | | | | | | — | | | | | | 168,712 | | |
|
Stock compensation
|
| | | | 298 | | | | | | 3 | | | | | | 1,003 | | | | | | — | | | | | | — | | | | | | 1,006 | | |
|
Net movement in other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,634 ) | | | | | | — | | | | | | (4,634 ) | | |
|
As of December 31, 2018
|
| | | | 15,237 | | | | | $ | 152 | | | | | $ | 727,562 | | | | | $ | (118,710 ) | | | | | $ | 81,849 | | | | | $ | 690,853 | | |
|
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 131,253 | | | | | | 131,253 | | |
|
Issuance of common stock
|
| | | | 9,418 | | | | | | 94 | | | | | | 53,473 | | | | | | — | | | | | | — | | | | | | 53,567 | | |
|
Stock compensation
|
| | | | 134 | | | | | | 2 | | | | | | 4,239 | | | | | | — | | | | | | — | | | | | | 4,241 | | |
|
Net movement in other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,776 | | | | | | — | | | | | | 1,776 | | |
|
As of December 31, 2019
|
| | | | 24,789 | | | | | $ | 248 | | | | | $ | 785,274 | | | | | $ | (116,934 ) | | | | | $ | 213,102 | | | | | $ | 881,690 | | |
|
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 153,550 | | | | | | 153,550 | | |
|
Repurchase of common stock
|
| | | | (4,339 ) | | | | | | (44 ) | | | | | | (31,083 ) | | | | | | — | | | | | | — | | | | | | (31,127 ) | | |
|
Stock compensation
|
| | | | (1 ) | | | | | | — | | | | | | 1,199 | | | | | | — | | | | | | — | | | | | | 1,199 | | |
|
Net movement in other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 30,265 | | | | | | — | | | | | | 30,265 | | |
|
As of December 31, 2020
|
| | | | 20,449 | | | | | $ | 204 | | | | | $ | 755,390 | | | | | $ | (86,669 ) | | | | | $ | 366,652 | | | | | $ | 1,035,577 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
|
Net income/(loss)
|
| | | $ | 153,550 | | | | | $ | 131,253 | | | | | $ | (32,936 ) | | |
| Adjustments to reconcile net income/(loss) to net cash provided by operating activities | | | | | | | | | | | | | | | | | | | |
|
Depreciation
|
| | | | 101,531 | | | | | | 96,505 | | | | | | 107,757 | | |
|
Amortization of deferred drydocking and special survey costs
|
| | | | 11,032 | | | | | | 8,733 | | | | | | 9,237 | | |
|
Impairment losses
|
| | | | — | | | | | | — | | | | | | 210,715 | | |
|
Amortization of finance costs
|
| | | | 11,657 | | | | | | 10,795 | | | | | | 11,771 | | |
|
Exit fee accrued on debt
|
| | | | 521 | | | | | | 556 | | | | | | 2,059 | | |
|
Debt discount amortization
|
| | | | 5,690 | | | | | | 6,071 | | | | | | 3,186 | | |
|
Gain on debt extinguishment
|
| | | | — | | | | | | — | | | | | | (116,365 ) | | |
|
PIK interest
|
| | | | 2,911 | | | | | | 3,375 | | | | | | 1,433 | | |
|
Payments for drydocking and special survey costs deferred
|
| | | | (16,916 ) | | | | | | (7,157 ) | | | | | | (13,306 ) | | |
|
Stock based compensation
|
| | | | 1,199 | | | | | | 4,241 | | | | | | 1,006 | | |
|
Amortization of deferred realized losses on interest rate swaps
|
| | | | 3,632 | | | | | | 3,622 | | | | | | 5,137 | | |
|
Equity income on investments
|
| | | | (6,308 ) | | | | | | (1,602 ) | | | | | | (1,365 ) | | |
| (Increase)/Decrease in: | | | | | | | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (411 ) | | | | | | 2,080 | | | | | | (2,723 ) | | |
|
Inventories
|
| | | | (1,125 ) | | | | | | 390 | | | | | | (43 ) | | |
|
Prepaid expenses
|
| | | | 603 | | | | | | (244 ) | | | | | | 20 | | |
|
Due from related parties
|
| | | | 86 | | | | | | (2,542 ) | | | | | | 16,037 | | |
|
Other assets, current and non-current
|
| | | | 3,635 | | | | | | (17,354 ) | | | | | | (13,728 ) | | |
| Increase/(Decrease) in: | | | | | | | | | | | | | | | | | | | |
|
Accounts payable
|
| | | | (181 ) | | | | | | 114 | | | | | | (894 ) | | |
|
Accrued liabilities
|
| | | | 2,433 | | | | | | (3,295 ) | | | | | | (3,456 ) | | |
|
Unearned revenue, current and long-term
|
| | | | (7,438 ) | | | | | | (14,995 ) | | | | | | (17,529 ) | | |
|
Other liabilities, current and long-term
|
| | | | (422 ) | | | | | | (668 ) | | | | | | (1,327 ) | | |
|
Net cash provided by operating activities
|
| | | | 265,679 | | | | | | 219,878 | | | | | | 164,686 | | |
| Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
|
Vessels additions
|
| | | | (170,661 ) | | | | | | (5,680 ) | | | | | | (2,830 ) | | |
|
Advances for vessels additions
|
| | | | — | | | | | | (13,173 ) | | | | | | (5,420 ) | | |
|
Advances for vessels acquisition
|
| | | | — | | | | | | (2,507 ) | | | | | | — | | |
|
Investments
|
| | | | (75 ) | | | | | | — | | | | | | — | | |
|
Net cash used in investing activities
|
| | | | (170,736 ) | | | | | | (21,360 ) | | | | | | (8,250 ) | | |
| Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
|
Proceeds from long-term debt
|
| | | | 69,850 | | | | | | — | | | | | | 325,852 | | |
|
Payments of long-term debt
|
| | | | (146,747 ) | | | | | | (262,572 ) | | | | | | (440,990 ) | | |
|
Proceeds from sale-leaseback of vessels
|
| | | | 139,080 | | | | | | 146,523 | | | | | | — | | |
|
Payments of leaseback obligation
|
| | | | (153,904 ) | | | | | | (8,309 ) | | | | | | — | | |
|
Payments of accumulated accrued interest
|
| | | | (25,639 ) | | | | | | (35,358 ) | | | | | | (8,556 ) | | |
|
Finance costs
|
| | | | (19,963 ) | | | | | | (30,474 ) | | | | | | (35,005 ) | | |
|
Repurchase of common stock
|
| | | | (31,127 ) | | | | | | — | | | | | | — | | |
|
Paid-in capital
|
| | | | — | | | | | | 54,440 | | | | | | 10,000 | | |
|
Share issuance costs
|
| | | | — | | | | | | (873 ) | | | | | | (169 ) | | |
|
Net cash used in financing activities
|
| | | | (168,450 ) | | | | | | (136,623 ) | | | | | | (148,868 ) | | |
|
Net increase/(decrease) in cash, cash equivalents and restricted cash
|
| | | | (73,507 ) | | | | | | 61,895 | | | | | | 7,568 | | |
|
Cash, cash equivalents and restricted cash, beginning of year
|
| | | | 139,170 | | | | | | 77,275 | | | | | | 69,707 | | |
|
Cash, cash equivalents and restricted cash, end of year
|
| | | $ | 65,663 | | | | | $ | 139,170 | | | | | $ | 77,275 | | |
| Supplemental cash flow information | | | | | | | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | 35,215 | | | | | $ | 54,868 | | | | | $ | 71,915 | | |
|
Company
|
| |
Date of Incorporation
|
| |
Vessel Name
|
| |
Year
Built |
| |
TEU
(1)
|
| |||
|
Megacarrier (No. 1) Corp.
|
| |
September 10, 2007
|
| | Hyundai Honour | | |
2012
|
| | | | 13,100 | | |
|
Megacarrier (No. 2) Corp.
|
| |
September 10, 2007
|
| | Hyundai Respect | | |
2012
|
| | | | 13,100 | | |
|
Megacarrier (No. 3) Corp.
|
| |
September 10, 2007
|
| | Hyundai Smart (ex Maersk Enping) | | |
2012
|
| | | | 13,100 | | |
|
Megacarrier (No. 4) Corp.
|
| |
September 10, 2007
|
| | Hyundai Speed (ex Maersk Exeter) | | |
2012
|
| | | | 13,100 | | |
|
Megacarrier (No. 5) Corp.
|
| |
September 10, 2007
|
| |
Hyundai Ambition (ex MSC Ambition)
|
| |
2012
|
| | | | 13,100 | | |
|
CellContainer (No. 6) Corp.
|
| | October 31, 2007 | | | Express Berlin | | |
2011
|
| | | | 10,100 | | |
|
CellContainer (No. 7) Corp.
|
| | October 31, 2007 | | | Express Rome | | |
2011
|
| | | | 10,100 | | |
|
CellContainer (No. 8) Corp.
|
| | October 31, 2007 | | | Express Athens | | |
2011
|
| | | | 10,100 | | |
|
Karlita Shipping Co. Ltd.
|
| |
February 27, 2003
|
| | Pusan C | | |
2006
|
| | | | 9,580 | | |
|
Ramona Marine Co. Ltd.
|
| |
February 27, 2003
|
| | Le Havre | | |
2006
|
| | | | 9,580 | | |
|
Oceancarrier (No. 2) Corp.
|
| | October 15, 2020 | | | Bremen (ex CPO Bremen) | | |
2009
|
| | | | 9,012 | | |
|
Oceancarrier (No. 3) Corp.
|
| | October 15, 2020 | | | C Hamburg (ex CPO Hamburg) | | |
2009
|
| | | | 9,012 | | |
|
Blackwell Seaways Inc.
|
| | January 9, 2020 | | | Niledutch Lion | | |
2008
|
| | | | 8,626 | | |
|
Oceancarrier (No. 1) Corp.
|
| |
February 19, 2020
|
| | Charleston (ex SM Charleston) | | |
2005
|
| | | | 8,533 | | |
|
Teucarrier (No. 5) Corp.
|
| |
September 17, 2007
|
| | CMA CGM Melisande | | |
2012
|
| | | | 8,530 | | |
|
Teucarrier (No. 1) Corp.
|
| | January 31, 2007 | | | CMA CGM Attila | | |
2011
|
| | | | 8,530 | | |
|
Teucarrier (No. 2) Corp.
|
| | January 31, 2007 | | | CMA CGM Tancredi | | |
2011
|
| | | | 8,530 | | |
|
Teucarrier (No. 3) Corp.
|
| | January 31, 2007 | | | CMA CGM Bianca | | |
2011
|
| | | | 8,530 | | |
|
Teucarrier (No. 4) Corp.
|
| | January 31, 2007 | | | CMA CGM Samson | | |
2011
|
| | | | 8,530 | | |
|
Oceanew Shipping Ltd.
|
| | January 14, 2002 | | | Europe | | |
2004
|
| | | | 8,468 | | |
|
Oceanprize Navigation Ltd.
|
| | January 21, 2003 | | | America | | |
2004
|
| | | | 8,468 | | |
|
Rewarding International Shipping Inc.
|
| | October 1, 2019 | | | Phoebe | | |
2005
|
| | | | 8,463 | | |
|
Boxcarrier (No. 2) Corp.
|
| | June 27, 2006 | | | CMA CGM Musset | | |
2010
|
| | | | 6,500 | | |
|
Boxcarrier (No. 3) Corp.
|
| | June 27, 2006 | | | CMA CGM Nerval | | |
2010
|
| | | | 6,500 | | |
|
Boxcarrier (No. 4) Corp.
|
| | June 27, 2006 | | | CMA CGM Rabelais | | |
2010
|
| | | | 6,500 | | |
|
Boxcarrier (No. 5) Corp.
|
| | June 27, 2006 | | | CMA CGM Racine | | |
2010
|
| | | | 6,500 | | |
|
Boxcarrier (No. 1) Corp.
|
| | June 27, 2006 | | | CMA CGM Moliere | | |
2009
|
| | | | 6,500 | | |
|
Expresscarrier (No. 1) Corp.
|
| | March 5, 2007 | | | YM Mandate | | |
2010
|
| | | | 6,500 | | |
|
Expresscarrier (No. 2) Corp.
|
| | March 5, 2007 | | | YM Maturity | | |
2010
|
| | | | 6,500 | | |
|
Actaea Company Limited
|
| | October 14, 2014 | | | Performance | | |
2002
|
| | | | 6,402 | | |
|
Asteria Shipping Company Limited
|
| | October 14, 2014 | | | Dimitra C | | |
2002
|
| | | | 6,402 | | |
|
Continent Marine Inc.
|
| | March 22, 2006 | | | Zim Monaco | | |
2009
|
| | | | 4,253 | | |
|
Medsea Marine Inc.
|
| | May 8, 2006 | | | Zim Dalian | | |
2009
|
| | | | 4,253 | | |
|
Blacksea Marine Inc.
|
| | May 8, 2006 | | | Zim Luanda | | |
2009
|
| | | | 4,253 | | |
|
Bayview Shipping Inc.
|
| | March 22, 2006 | | | Rio Grande (ex Zim Rio Grande) | | |
2008
|
| | | | 4,253 | | |
|
Channelview Marine Inc.
|
| | March 22, 2006 | | | Zim Sao Paolo | | |
2008
|
| | | | 4,253 | | |
|
Balticsea Marine Inc.
|
| | March 22, 2006 | | | Zim Kingston | | |
2008
|
| | | | 4,253 | | |
|
Company
|
| |
Date of Incorporation
|
| |
Vessel Name
|
| |
Year
Built |
| |
TEU
(1)
|
| |||
|
Seacarriers Services Inc.
|
| | June 28, 2005 | | | Seattle C | | |
2007
|
| | | | 4,253 | | |
|
Seacarriers Lines Inc.
|
| | June 28, 2005 | | | Vancouver (ex YM Vancouver) | | |
2007
|
| | | | 4,253 | | |
|
Containers Services Inc.
|
| | May 30, 2002 | | | ANL Tongala | | |
2004
|
| | | | 4,253 | | |
|
Containers Lines Inc.
|
| | May 30, 2002 | | | Derby D | | |
2004
|
| | | | 4,253 | | |
|
Boulevard Shiptrade S.A
|
| |
September 12, 2013
|
| | Dimitris C | | |
2001
|
| | | | 3,430 | | |
|
CellContainer (No. 4) Corp.
|
| | March 23, 2007 | | | Express Spain | | |
2011
|
| | | | 3,400 | | |
|
CellContainer (No. 5) Corp.
|
| | March 23, 2007 | | | Express Black Sea | | |
2011
|
| | | | 3,400 | | |
|
CellContainer (No. 1) Corp.
|
| | March 23, 2007 | | | Express Argentina | | |
2010
|
| | | | 3,400 | | |
|
CellContainer (No. 2) Corp.
|
| | March 23, 2007 | | | Express Brazil | | |
2010
|
| | | | 3,400 | | |
|
CellContainer (No. 3) Corp.
|
| | March 23, 2007 | | | Express France | | |
2010
|
| | | | 3,400 | | |
|
Wellington Marine Inc.
|
| | January 27, 2005 | | | Singapore | | |
2004
|
| | | | 3,314 | | |
|
Auckland Marine Inc.
|
| | January 27, 2005 | | | Colombo | | |
2004
|
| | | | 3,314 | | |
|
Vilos Navigation Company Ltd.
|
| | May 30, 2013 | | | Zebra (ex MSC Zebra) | | |
2001
|
| | | | 2,602 | | |
|
Trindade Maritime Company
|
| | April 10, 2013 | | | Amalia C | | |
1998
|
| | | | 2,452 | | |
|
Sarond Shipping Inc.
|
| | January 18, 2013 | | | Danae C | | |
2001
|
| | | | 2,524 | | |
|
Speedcarrier (No. 7) Corp.
|
| | December 6, 2007 | | | Highway | | |
1998
|
| | | | 2,200 | | |
|
Speedcarrier (No. 6) Corp.
|
| | December 6, 2007 | | | Progress C | | |
1998
|
| | | | 2,200 | | |
|
Speedcarrier (No. 8) Corp.
|
| | December 6, 2007 | | | Bridge | | |
1998
|
| | | | 2,200 | | |
|
Speedcarrier (No. 1) Corp.
|
| | June 28, 2007 | | | Vladivostok | | |
1997
|
| | | | 2,200 | | |
|
Speedcarrier (No. 2) Corp.
|
| | June 28, 2007 | | | Advance | | |
1997
|
| | | | 2,200 | | |
|
Speedcarrier (No. 3) Corp.
|
| | June 28, 2007 | | | Stride | | |
1997
|
| | | | 2,200 | | |
|
Speedcarrier (No. 5) Corp.
|
| | June 28, 2007 | | | Future | | |
1997
|
| | | | 2,200 | | |
|
Speedcarrier (No. 4) Corp.
|
| | June 28, 2007 | | | Sprinter | | |
1997
|
| | | | 2,200 | | |
| | | | | | |
Year ended
December 31, |
| |||||||||||||||
| | | |
Location of Reclassification into Income
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
Amortization of deferred realized
losses on cash flow hedges |
| |
Net unrealized and realized losses on derivatives
|
| | | $ | 3,632 | | | | | $ | 3,622 | | | | | $ | 3,694 | | |
|
Accelerated amortization of
deferred realized losses on cash flow hedges |
| |
Net unrealized and realized losses on derivatives
|
| | | | — | | | | | | — | | | | | | 1,443 | | |
|
Total Reclassifications
|
| | | | | | $ | 3,632 | | | | | $ | 3,622 | | | | | $ | 5,137 | | |
| | | |
As of
December 31, 2020 |
| |
As of
December 31, 2019 |
| |
As of
December 31, 2018 |
| |
As of
December 31, 2017 |
| ||||||||||||
|
Cash and cash equivalents
|
| | | $ | 65,663 | | | | | $ | 139,170 | | | | | $ | 77,275 | | | | | $ | 66,895 | | |
|
Restricted cash
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,812 | | |
|
Total
|
| | | $ | 65,663 | | | | | $ | 139,170 | | | | | $ | 77,275 | | | | | $ | 69,707 | | |
| | | |
Vessel
Costs |
| |
Accumulated
Depreciation |
| |
Net Book
Value |
| |||||||||
|
As of January 1, 2018
|
| | | $ | 3,559,161 | | | | | $ | (763,190 ) | | | | | $ | 2,795,971 | | |
|
Additions
|
| | | | 2,830 | | | | | | — | | | | | | 2,830 | | |
|
Impairment Loss
|
| | | | (337,738 ) | | | | | | 127,023 | | | | | | (210,715 ) | | |
|
Depreciation
|
| | | | — | | | | | | (107,757 ) | | | | | | (107,757 ) | | |
|
As of December 31, 2018
|
| | | $ | 3,224,253 | | | | | $ | (743,924 ) | | | | | $ | 2,480,329 | | |
|
Additions
|
| | | | 6,050 | | | | | | — | | | | | | 6,050 | | |
|
Depreciation
|
| | | | — | | | | | | (96,505 ) | | | | | | (96,505 ) | | |
|
As of December 31, 2019
|
| | | $ | 3,230,303 | | | | | $ | (840,429 ) | | | | | $ | 2,389,874 | | |
|
Additions
|
| | | | 191,594 | | | | | | — | | | | | | 191,594 | | |
|
Depreciation
|
| | | | — | | | | | | (101,531 ) | | | | | | (101,531 ) | | |
|
As of December 31, 2020
|
| | | $ | 3,421,897 | | | | | $ | (941,960 ) | | | | | $ | 2,479,937 | | |
|
Company
|
| |
Vessel Name
|
| |
Year
Built |
| |
TEU
|
| |
Date of vessel delivery
|
|
| Blackwell Seaways Inc. | | | Niledutch Lion | | |
2008
|
| | 8,626 | | |
January 23, 2020
|
|
|
Rewarding International Shipping Inc.
|
| | Phoebe | | |
2005
|
| | 8,463 | | |
April 14, 2020
|
|
| Oceancarrier (No.1) Corp. | | | Charleston | | |
2005
|
| | 8,533 | | |
June 10, 2020
|
|
| Oceancarrier (No. 2) Corp. | | | Bremen (ex CPO Bremen) | | |
2009
|
| | 9,012 | | |
December 3, 2020
|
|
| Oceancarrier (No. 3) Corp. | | |
C Hamburg (ex CPO Hamburg)
|
| |
2009
|
| | 9,012 | | |
December 15, 2020
|
|
| | Instalments due by period ended: | | | | | | | |
| |
December 31, 2021
|
| | | $ | 30,916 | | |
| |
December 31, 2022
|
| | | | 30,915 | | |
| |
December 31, 2023
|
| | | | 30,915 | | |
| |
Until May 2024
|
| | | | 46,249 | | |
| |
Total leaseback instalments
|
| | | | 138,995 | | |
| |
Less: Imputed interest
|
| | | | (15,605 ) | | |
| |
Total leaseback obligation
|
| | | | 123,390 | | |
| |
Less: Deferred finance costs, net
|
| | | | (3,290 ) | | |
| |
Less: Current leaseback obligation
|
| | | | (24,515 ) | | |
| |
Leaseback obligation, net of current portion
|
| | | $ | 95,585 | | |
| | | |
Drydocking and
Special Survey Costs |
| |||
|
As of January 1, 2018
|
| | | $ | 8,962 | | |
|
Additions
|
| | | | 13,306 | | |
|
Amortization
|
| | | | (9,237 ) | | |
|
As of December 31, 2018
|
| | | $ | 13,031 | | |
|
Additions
|
| | | | 7,157 | | |
|
Amortization
|
| | | | (8,733 ) | | |
|
As of December 31, 2019
|
| | | $ | 11,455 | | |
|
Additions
|
| | | | 16,916 | | |
|
Amortization
|
| | | | (11,032 ) | | |
|
As of December 31, 2020
|
| | | $ | 17,339 | | |
|
Company
|
| |
Vessel Name
|
| |
Year
Built |
| |
TEU
|
| |
Date of vessel delivery
|
|
| Averto Shipping S.A. | | |
Suez Canal
|
| |
2002
|
| | 5,610 | | |
July 20, 2015
|
|
| Sinoi Marine Ltd. | | | Genoa | | |
2002
|
| | 5,544 | | |
August 2, 2015
|
|
| Kingsland International Shipping Limited | | |
Catherine C
|
| |
2001
|
| | 6,422 | | |
September 21, 2015
|
|
| Leo Shipping and Trading S.A. | | | Leo C | | |
2002
|
| | 6,422 | | |
February 4, 2016
|
|
| Springer Shipping Co | | | Belita | | |
2006
|
| | 8,533 | | |
August 26, 2019
|
|
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
Current assets
|
| | | $ | 11,524 | | | | | $ | 6,242 | | | | | | | | |
|
Non-current assets
|
| | | $ | 69,149 | | | | | $ | 69,740 | | | | | | | | |
|
Current liabilities
|
| | | $ | 7,585 | | | | | $ | 9,892 | | | | | | | | |
|
Long-term liabilities
|
| | | $ | 41,920 | | | | | $ | 47,795 | | | | | | | | |
|
Net operating revenues
|
| | | $ | 31,844 | | | | | $ | 20,264 | | | | | $ | 18,885 | | |
|
Net income
|
| | | $ | 12,873 | | | | | $ | 3,268 | | | | | $ | 2,787 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| Available for sale securities: | | | | | | | | | | | | | |
|
ZIM notes, net
|
| | | $ | 43,559 | | | | | $ | 20,078 | | |
|
HMM notes, net
|
| | | | 19,328 | | | | | | 11,377 | | |
|
Equity participation ZIM
|
| | | | 75 | | | | | | — | | |
|
Advances for vessels additions
|
| | | | — | | | | | | 18,800 | | |
|
Advances for vessels acquisition
|
| | | | — | | | | | | 2,507 | | |
|
Other assets
|
| | | | 20,421 | | | | | | 29,577 | | |
|
Total
|
| | | $ | 83,383 | | | | | $ | 82,339 | | |
|
Description of securities
|
| |
Amortized cost
basis |
| |
Fair value
|
| |
Unrealized loss
|
| |||||||||
| December 31, 2020 | | | | | | | | | | | | | | | | | | | |
|
ZIM notes
|
| | | $ | 49,871 | | | | | $ | 43,559 | | | | | $ | (6,312 ) | | |
|
HMM notes
|
| | | | 24,607 | | | | | | 19,328 | | | | | | (5,279 ) | | |
|
Total
|
| | | $ | 74,478 | | | | | $ | 62,887 | | | | | $ | (11,591 ) | | |
| December 31, 2019 | | | | | | | | | | | | | | | | | | | |
|
ZIM notes
|
| | | $ | 47,171 | | | | | $ | 20,078 | | | | | $ | (27,093 ) | | |
|
HMM notes
|
| | | | 22,508 | | | | | | 11,377 | | | | | | (11,131 ) | | |
|
Total
|
| | | $ | 69,679 | | | | | $ | 31,455 | | | | | $ | (38,224 ) | | |
| | | |
Unrealized loss
on available for sale securities |
| |||
|
Balance as of January 1, 2018
|
| | | $ | (26,607 ) | | |
|
Unrealized loss on available for sale securities
|
| | | | (9,771 ) | | |
|
Balance as of December 31, 2018
|
| | | | (36,378 ) | | |
|
Unrealized loss on available for sale securities
|
| | | | (1,846 ) | | |
|
Balance as of December 31, 2019
|
| | | $ | (38,224 ) | | |
|
Unrealized gain on available for sale securities
|
| | | | 26,633 | | |
|
Balance as of December 31, 2020
|
| | | $ | (11,591 ) | | |
| | | |
2020
|
| |
2019
|
| ||||||
|
Accrued payroll
|
| | | $ | 1,008 | | | | | $ | 809 | | |
|
Accrued interest
|
| | | | 2,137 | | | | | | 3,910 | | |
|
Accrued dry-docking expenses
|
| | | | 2,177 | | | | | | — | | |
|
Accrued expenses
|
| | | | 5,638 | | | | | | 3,808 | | |
|
Total
|
| | | $ | 10,960 | | | | | $ | 8,527 | | |
| |
2021
|
| | | $ | 478,692 | | |
| |
2022
|
| | | | 310,499 | | |
| |
2023
|
| | | | 190,308 | | |
| |
2024
|
| | | | 57,070 | | |
| |
2025
|
| | | | 19,571 | | |
| |
2026 and thereafter
|
| | | | 42,642 | | |
| |
Total future rentals
|
| | | $ | 1,098,782 | | |
|
Credit Facility
|
| |
Balance as of
December 31, 2020 |
| |
Balance as of
December 31, 2019 |
| ||||||
|
The Royal Bank of Scotland $475.5 mil. Facility
|
| | | $ | 433,412 | | | | | $ | 458,604 | | |
|
HSH Nordbank AG – Aegean Baltic Bank – Piraeus Bank $382.5 mil. Facility
|
| | | | 351,759 | | | | | | 372,340 | | |
|
Citibank $114 mil. Facility
|
| | | | 63,061 | | | | | | 74,402 | | |
|
Credit Suisse $171.8 mil. Facility
|
| | | | 101,254 | | | | | | 115,759 | | |
|
Citibank – Eurobank $37.6 mil. Facility
|
| | | | 17,669 | | | | | | 27,455 | | |
|
Club Facility $206.2 mil.
|
| | | | 124,427 | | | | | | 143,389 | | |
|
Sinosure Cexim – Citibank – ABN Amro $203.4 mil. Facility
|
| | | | 20,340 | | | | | | 40,680 | | |
|
Citibank $123.9 mil. Facility
|
| | | | 85,280 | | | | | | 88,793 | | |
|
Citibank $120 mil. Facility
|
| | | | 93,742 | | | | | | 100,245 | | |
|
Macquarie Bank $58 mil. Facility
|
| | | | 56,000 | | | | | | — | | |
|
SinoPac $13.3 mil. Facility
|
| | | | 12,800 | | | | | | — | | |
|
Fair value of debt
|
| | | | (14,304 ) | | | | | | (19,994 ) | | |
|
Comprehensive Financing Plan exit fees accrued
|
| | | | 22,660 | | | | | | 22,139 | | |
|
Total long-term debt
|
| | | $ | 1,368,100 | | | | | $ | 1,423,812 | | |
|
Less: Deferred finance costs, net
|
| | | | (25,093 ) | | | | | | (33,476 ) | | |
|
Less: Current portion, net
|
| | | | (155,662 ) | | | | | | (119,673 ) | | |
|
Total long-term debt net of current portion and deferred finance cost
|
| | | $ | 1,187,345 | | | | | $ | 1,270,663 | | |
|
Payments due by period ended
|
| |
Fixed principal
repayments |
| |
Variable principal
repayments |
| |
Final
payments* |
| |
Total
principal payments |
| ||||||||||||
|
December 31, 2021
|
| | | $ | 132,003 | | | | | $ | 23,943 | | | | | | — | | | | | $ | 155,946 | | |
|
December 31, 2022
|
| | | | 100,823 | | | | | | | | | | | | — | | | | | | 100,823 | | |
|
December 31, 2023
|
| | | | 83,594 | | | | | | | | | | | $ | 693,336 | | | | | | 776,930 | | |
|
December 31, 2024
|
| | | | 6,400 | | | | | | | | | | | | 287,095 | | | | | | 293,495 | | |
|
December 31, 2025
|
| | | | 3,200 | | | | | | | | | | | | 29,350 | | | | | | 32,550 | | |
|
Total long-term debt
|
| | | $ | 326,020 | | | | | $ | 23,943 | | | | | $ | 1,009,781 | | | | | $ | 1,359,744 | | |
| | | |
As of December 31, 2020
|
| |
As of December 31, 2019
|
| | | | | | | | ||||||||||||||||||||
| | | |
Book Value
|
| |
Fair Value
|
| |
Book Value
|
| |
Fair Value
|
| | | | ||||||||||||||||||
| | | |
(in thousands of $)
|
| | | | | | | | | | |||||||||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 65,663 | | | | | $ | 65,663 | | | | | $ | 139,170 | | | | | $ | 139,170 | | | | | | ||||||
|
ZIM notes
|
| | | $ | 43,559 | | | | | $ | 43,559 | | | | | $ | 20,078 | | | | | $ | 20,078 | | | | | | ||||||
|
HMM notes
|
| | | $ | 19,328 | | | | | $ | 19,328 | | | | | $ | 11,377 | | | | | $ | 11,377 | | | | | | ||||||
|
Long-term debt, including current portion
|
| | | $ | 1,368,100 | | | | | $ | 1,368,100 | | | | | $ | 1,423,812 | | | | | $ | 1,423,812 | | | | | | ||||||
| | | |
Fair Value Measurements
as of December 31, 2020 |
| | | | | | | | | | |||||||||||||||||||||
| | | |
Total
|
| |
(Level I)
|
| |
(Level II)
|
| |
(Level III)
|
| | | | ||||||||||||||||||
| | | |
(in thousands of $)
|
| | | | | | | | | | |||||||||||||||||||||
|
ZIM notes
(1)
|
| | | $ | 43,559 | | | | | $ | — | | | | | $ | 43,559 | | | | | $ | — | | | | | | ||||||
|
HMM notes
(1)
|
| | | $ | 19,328 | | | | | $ | — | | | | | $ | 19,328 | | | | | $ | — | | | | | | ||||||
| | | |
Fair Value Measurements
as of December 31, 2020 |
| | | | | | | | | | |||||||||||||||||||||
| | | |
Total
|
| |
(Level I)
|
| |
(Level II)
|
| |
(Level III)
|
| | | | ||||||||||||||||||
| | | |
(in thousands of $)
|
| | | | | | | | | | |||||||||||||||||||||
|
Long-term debt, including current portion
(2)
|
| | | $ | 1,368,100 | | | | | $ | — | | | | | $ | 1,368,100 | | | | | $ | — | | | | | | ||||||
| | | |
Fair Value Measurements
as of December 31, 2019 |
| | | | | | | | | | |||||||||||||||||||||
| | | |
Total
|
| |
(Level I)
|
| |
(Level II)
|
| |
(Level III)
|
| | | | ||||||||||||||||||
| | | |
(in thousands of $)
|
| | | | | | | | | | |||||||||||||||||||||
|
ZIM notes
(1)
|
| | | $ | 20,078 | | | | | $ | — | | | | | $ | 20,078 | | | | | $ | — | | | | | | ||||||
|
HMM notes
(1)
|
| | | $ | 11,377 | | | | | $ | — | | | | | $ | 11,377 | | | | | $ | — | | | | | | ||||||
| | | |
Fair Value Measurements
as of December 31, 2019 |
| | | | | | | | | | |||||||||||||||||||||
| | | |
Total
|
| |
(Level I)
|
| |
(Level II)
|
| |
(Level III)
|
| | | | ||||||||||||||||||
| | | |
(in thousands of $)
|
| | | | | | | | | | |||||||||||||||||||||
|
Long-term debt, including current portion
(2)
|
| | | $ | 1,423,812 | | | | | $ | — | | | | | $ | 1,423,812 | | | | | $ | — | | | | | | ||||||
|
Charterer
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
CMA CGM
|
| | | | 36 % | | | | | | 36 % | | | | | | 35 % | | |
|
HMM Korea
|
| | | | 24 % | | | | | | 24 % | | | | | | 24 % | | |
|
YML
|
| | | | 8 % | | | | | | 13 % | | | | | | 16 % | | |
|
Continent
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
|
Australia – Asia
|
| | | $ | 203,991 | | | | | $ | 222,328 | | | | | $ | 255,476 | | |
|
Europe
|
| | | | 242,704 | | | | | | 211,312 | | | | | | 196,880 | | |
|
America
|
| | | | 14,899 | | | | | | 13,604 | | | | | | 6,376 | | |
|
Total Revenue
|
| | | $ | 461,594 | | | | | $ | 447,244 | | | | | $ | 458,732 | | |
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| Numerator: | | | | | | | | | | | | | | | | | | | |
|
Net income/(loss)
|
| | | $ | 153,550 | | | | | $ | 131,253 | | | | | $ | (32,936 ) | | |
| Denominator (number of shares in thousands): | | | | | | | | | | | | | | | | | | | |
|
Basic weighted average common shares outstanding
|
| | | | 23,589 | | | | | | 15,835 | | | | | | 10,623 | | |
| Effect of dilutive securities: | | | | | | | | | | | | | | | | | | | |
|
Share based compensation
|
| | | | 216 | | | | | | 386 | | | | | | — | | |
|
Diluted weighted average common shares outstanding
|
| | | | 23,805 | | | | | | 16,221 | | | | | | 10,623 | | |
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|