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.
|
¨
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
SCORPIO TANKERS INC.
|
|
(Exact name of Registrant as specified in its charter)
|
|
|
|
(Translation of Registrant’s name into English)
|
|
|
|
Republic of the Marshall Islands
|
|
(Jurisdiction of incorporation or organization)
|
|
|
|
9, Boulevard Charles III Monaco 98000
|
|
(Address of principal executive offices)
|
|
|
|
Mr. Emanuele Lauro
|
|
+377-9798-5716
|
|
info@scorpiotankers.com
|
|
9, Boulevard Charles III Monaco 98000
|
|
(Name, Telephone, E-mail and/or Facsimile, and address of Company Contact Person)
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
Common stock, par value $0.01 per share
|
|
New York Stock Exchange
|
|
7.50% Senior Notes due 2017
|
|
New York Stock Exchange
|
|
6.75% Senior Notes due 2020
|
|
New York Stock Exchange
|
|
NONE
|
|
(Title of class)
|
|
NONE
|
|
(Title of class)
|
|
Yes
|
X
|
|
No
|
|
|
|
|
|
|
|
|
Yes
|
|
|
No
|
X
|
|
|
|
|
|
|
|
Yes
|
X
|
|
No
|
|
|
|
|
|
|
|
|
Yes
|
X
|
|
No
|
|
|
|
|
|
|
|
|
Large accelerated filer
x
|
|
Accelerated filer
¨
|
|
Non-accelerated filer
¨
|
|
|
|
U.S. GAAP
|
|
X
|
|
International Financial Reporting Standards as issued by the International Accounting Standards Board
|
|
|
|
Other
|
|
|
Item 17
|
|
|
Item 18
|
|
Yes
|
|
|
No
|
X
|
|
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
•
|
the strength of world economies and currencies;
|
|
•
|
general market conditions, including the market for our vessels, fluctuations in spot and charter rates and vessel values;
|
|
•
|
availability of financing and refinancing;
|
|
•
|
potential liability from pending or future litigation;
|
|
•
|
general domestic and international political conditions;
|
|
•
|
potential disruption of shipping routes due to accidents or political events;
|
|
•
|
vessels breakdowns and instances of off-hires;
|
|
•
|
competition within our industry;
|
|
•
|
the supply of and demand for vessels comparable to ours;
|
|
•
|
corruption, piracy, militant activities, political instability, terrorism, ethnic unrest in locations where we may operate;
|
|
•
|
delays and cost overruns in construction projects;
|
|
•
|
our level of indebtedness;
|
|
•
|
our ability to obtain financing and to comply with the restrictive and other covenants in our financing arrangements;
|
|
•
|
our need for cash to meet our debt service obligations;
|
|
•
|
our levels of operating and maintenance costs, including bunker prices, drydocking and insurance costs;
|
|
•
|
availability of skilled workers and the related labor costs;
|
|
•
|
compliance with governmental, tax, environmental and safety regulation;
|
|
•
|
any non-compliance with the U.S. Foreign Corrupt Practices Act of 1977 (FCPA) or other applicable regulations relating to bribery;
|
|
•
|
general economic conditions and conditions in the oil and natural gas industry;
|
|
•
|
effects of new products and new technology in our industry;
|
|
•
|
the failure of counterparties to fully perform their contracts with us;
|
|
•
|
our dependence on key personnel;
|
|
•
|
adequacy of insurance coverage;
|
|
•
|
our ability to obtain indemnities from customers;
|
|
•
|
changes in laws, treaties or regulations;
|
|
•
|
the volatility of the price of our common shares and our other securities; and
|
|
•
|
other factors described from time to time in the report we file and furnish with the U.S. Securities and Exchange Commission, or the SEC.
|
|
|
For the year ended December 31,
|
||||||||||||||||||
|
In thousands of U.S. dollars except per share and share data
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
Consolidated income statement data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Vessel revenue
|
$
|
755,711
|
|
|
$
|
342,807
|
|
|
$
|
207,580
|
|
|
$
|
115,381
|
|
|
$
|
82,110
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Vessel operating costs
|
(174,556
|
)
|
|
(78,823
|
)
|
|
(40,204
|
)
|
|
(30,353
|
)
|
|
(31,370
|
)
|
|||||
|
Voyage expenses
|
(4,432
|
)
|
|
(7,533
|
)
|
|
(4,846
|
)
|
|
(21,744
|
)
|
|
(6,881
|
)
|
|||||
|
Charterhire
|
(96,865
|
)
|
|
(139,168
|
)
|
|
(115,543
|
)
|
|
(43,701
|
)
|
|
(22,750
|
)
|
|||||
|
Impairment
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(66,611
|
)
|
|||||
|
Depreciation
|
(107,356
|
)
|
|
(42,617
|
)
|
|
(23,595
|
)
|
|
(14,818
|
)
|
|
(18,460
|
)
|
|||||
|
General and administrative expenses
|
(65,831
|
)
|
|
(48,129
|
)
|
|
(25,788
|
)
|
|
(11,536
|
)
|
|
(11,637
|
)
|
|||||
|
Write down of vessels held for sale and net loss from sales of vessels
|
(35
|
)
|
|
(3,978
|
)
|
|
(21,187
|
)
|
|
(10,404
|
)
|
|
—
|
|
|||||
|
Write-off of vessel purchase options
|
(731
|
)
|
|
—
|
|
|
|
|
|
|
|
||||||||
|
Gain on sale of VLGCs
|
—
|
|
|
—
|
|
|
41,375
|
|
|
—
|
|
|
—
|
|
|||||
|
Gain on sale of VLCCs
|
—
|
|
|
51,419
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Gain on sale of Dorian shares
|
1,179
|
|
|
10,924
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Re-measurement of investment in Dorian
|
—
|
|
|
(13,895
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total operating expenses
|
(448,627
|
)
|
|
(271,800
|
)
|
|
(189,788
|
)
|
|
(132,556
|
)
|
|
(157,709
|
)
|
|||||
|
Operating income/(loss)
|
307,084
|
|
|
71,007
|
|
|
17,792
|
|
|
(17,175
|
)
|
|
(75,599
|
)
|
|||||
|
Other income and expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Financial expenses
|
(89,596
|
)
|
|
(20,770
|
)
|
|
(2,705
|
)
|
|
(8,512
|
)
|
|
(7,060
|
)
|
|||||
|
Realized gain on derivative financial instruments
|
55
|
|
|
17
|
|
|
3
|
|
|
443
|
|
|
—
|
|
|||||
|
Unrealized (loss) / gain on derivative financial instruments
|
(1,255
|
)
|
|
264
|
|
|
567
|
|
|
(1,231
|
)
|
|
—
|
|
|||||
|
Financial income
|
145
|
|
|
203
|
|
|
1,147
|
|
|
35
|
|
|
51
|
|
|||||
|
Share of profit from associate
|
—
|
|
|
1,473
|
|
|
369
|
|
|
—
|
|
|
—
|
|
|||||
|
Other expense, net
|
1,316
|
|
|
(103
|
)
|
|
(158
|
)
|
|
(97
|
)
|
|
(119
|
)
|
|||||
|
Total other income and expense, net
|
(89,335
|
)
|
|
(18,916
|
)
|
|
(777
|
)
|
|
(9,362
|
)
|
|
(7,128
|
)
|
|||||
|
Net income/(loss)
|
$
|
217,749
|
|
|
$
|
52,091
|
|
|
$
|
17,015
|
|
|
$
|
(26,537
|
)
|
|
$
|
(82,727
|
)
|
|
Earnings/(loss) per common share:
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic earnings / (loss) per share
|
$
|
1.35
|
|
|
$
|
0.30
|
|
|
$
|
0.12
|
|
|
$
|
(0.64
|
)
|
|
$
|
(2.88
|
)
|
|
Diluted earnings / (loss) per share
|
$
|
1.20
|
|
|
$
|
0.30
|
|
|
$
|
0.11
|
|
|
$
|
(0.64
|
)
|
|
$
|
(2.88
|
)
|
|
Cash dividends declared per common share
|
$
|
0.495
|
|
|
$
|
0.390
|
|
|
$
|
0.130
|
|
|
—
|
|
|
—
|
|
||
|
Basic weighted average shares outstanding
|
161,436,449
|
|
|
171,851,061
|
|
|
146,504,055
|
|
|
41,413,339
|
|
|
28,704,876
|
|
|||||
|
Diluted weighted average shares outstanding
|
199,739,326
|
|
|
176,292,802
|
|
|
148,339,378
|
|
|
41,413,339
|
|
|
28,704,876
|
|
|||||
|
|
As of December 31,
|
||||||||||||||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
Balance sheet data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
$
|
200,970
|
|
|
$
|
116,143
|
|
|
$
|
78,845
|
|
|
$
|
87,165
|
|
|
$
|
36,833
|
|
|
Vessels and drydock
|
3,087,753
|
|
|
1,971,878
|
|
|
530,270
|
|
|
395,412
|
|
|
322,458
|
|
|||||
|
Vessels under construction
|
132,218
|
|
|
404,877
|
|
|
649,526
|
|
|
50,251
|
|
|
60,333
|
|
|||||
|
Total assets
|
3,523,455
|
|
|
2,804,643
|
|
|
1,646,676
|
|
|
573,280
|
|
|
448,230
|
|
|||||
|
Current and non-current debt
(3)
|
2,049,989
|
|
|
1,571,522
|
|
|
167,129
|
|
|
142,459
|
|
|
145,568
|
|
|||||
|
Shareholders’ equity
|
1,413,885
|
|
|
1,162,848
|
|
|
1,450,723
|
|
|
414,790
|
|
|
286,853
|
|
|||||
|
|
For the year ended December 31,
|
||||||||||||||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
Cash flow data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net cash inflow/(outflow)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating activities
|
$
|
391,975
|
|
|
$
|
93,916
|
|
|
$
|
(5,655
|
)
|
|
$
|
(1,928
|
)
|
|
$
|
(12,452
|
)
|
|
Investing activities
|
(703,418
|
)
|
|
(1,158,234
|
)
|
|
(935,101
|
)
|
|
(90,155
|
)
|
|
(122,573
|
)
|
|||||
|
Financing activities
|
396,270
|
|
|
1,101,616
|
|
|
932,436
|
|
|
142,415
|
|
|
103,671
|
|
|||||
|
(1)
|
In the year ended December 31, 2011, we recorded an impairment charge of $66.6 million for 12 owned vessels.
|
|
(2)
|
Basic earnings per share is calculated by dividing the net income/(loss) attributable to equity holders of the parent by the weighted average number of common shares outstanding. Diluted earnings per share is calculated by adjusting the net income/(loss) attributable to equity holders of the parent and the weighted average number of common shares used for calculating basic earnings per share for the effects of all potentially dilutive shares. Such potentially dilutive common shares are excluded when the effect would be to increase earnings per share or reduce a loss per share.
|
|
(3)
|
Current and non-current debt as of December 31, 2015, 2014, 2013, 2012 and 2011 is shown net of deferred financing fees of $55.8 million, $47.1 million, $2.4 million, $3.5 million and $5.3 million, respectively.
|
|
|
For the year ended December 31,
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
Average Daily Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Time charter equivalent per day
(1)
|
$
|
23,163
|
|
|
$
|
15,935
|
|
|
$
|
14,369
|
|
|
$
|
12,960
|
|
|
$
|
12,898
|
|
|
Vessel operating costs per day
(2)
|
6,564
|
|
|
6,802
|
|
|
6,781
|
|
|
7,605
|
|
|
7,581
|
|
|||||
|
Aframax/LR2
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE per revenue day
(1)
|
30,544
|
|
|
18,621
|
|
|
12,718
|
|
|
10,201
|
|
|
14,951
|
|
|||||
|
Vessel operating costs per day
(2)
|
6,865
|
|
|
6,789
|
|
|
8,203
|
|
|
8,436
|
|
|
6,960
|
|
|||||
|
Panamax/LR1
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE per revenue day
(1)
|
21,804
|
|
|
16,857
|
|
|
12,599
|
|
|
14,264
|
|
|
14,743
|
|
|||||
|
Vessel operating costs per day
(2)
|
8,440
|
|
|
8,332
|
|
|
7,756
|
|
|
7,714
|
|
|
7,891
|
|
|||||
|
MR
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE per revenue day
(1)
|
21,803
|
|
|
15,297
|
|
|
16,546
|
|
|
12,289
|
|
|
12,092
|
|
|||||
|
Vessel operating costs per day
(2)
|
6,461
|
|
|
6,580
|
|
|
6,069
|
|
|
6,770
|
|
|
6,748
|
|
|||||
|
Handymax
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE per revenue day
(1)
|
19,686
|
|
|
14,528
|
|
|
12,862
|
|
|
13,069
|
|
|
11,343
|
|
|||||
|
Vessel operating costs per day
(2)
|
6,473
|
|
|
6,704
|
|
|
6,852
|
|
|
7,594
|
|
|
7,619
|
|
|||||
|
Fleet data
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Average number of owned vessels
(3)
|
72.70
|
|
|
31.60
|
|
|
15.94
|
|
|
10.81
|
|
|
11.29
|
|
|||||
|
Average number of time chartered-in vessels
(3)
|
16.90
|
|
|
26.30
|
|
|
22.85
|
|
|
9.18
|
|
|
4.95
|
|
|||||
|
Drydock
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Expenditures for drydock (in thousands of U.S. dollars)
|
$
|
—
|
|
|
$
|
1,290
|
|
|
$
|
—
|
|
|
$
|
2,869
|
|
|
$
|
2,624
|
|
|
(1)
|
Freight rates are commonly measured in the shipping industry in terms of time charter equivalent, or TCE, per revenue day. Vessels in the pool and on time charter do not incur significant voyage expenses; therefore, the revenue for pool vessels and time charter vessels is the same as their TCE revenue. Please see “Item 5. Operating and Financial Review and Prospects- Important Financial and Operational Terms and Concepts” for a discussion of TCE revenue, revenue days and voyage expenses.
|
|
(2)
|
Vessel operating costs per day represent vessel operating costs, as such term is defined in “Item 5. Operating and Financial Review and Prospects-Important Financial and Operational Terms and Concepts,” divided by the number of days the vessel is owned during the period.
|
|
(3)
|
For a definition of items listed under “Fleet Data,” please see the section of this annual report entitled “Item 5. Operating and Financial Review and Prospects.”
|
|
•
|
supply and demand for energy resources and oil and petroleum products;
|
|
•
|
regional availability of refining capacity and inventories;
|
|
•
|
global and regional economic and political conditions, including armed conflicts, terrorist activities, and strikes;
|
|
•
|
the distance over which oil and oil products are to be moved by sea;
|
|
•
|
changes in seaborne and other transportation patterns;
|
|
•
|
environmental and other legal and regulatory developments;
|
|
•
|
weather and natural disasters;
|
|
•
|
competition from alternative sources of energy; and
|
|
•
|
international sanctions, embargoes, import and export restrictions, nationalizations and wars.
|
|
•
|
supply and demand for energy resources and oil and petroleum products;
|
|
•
|
the number of newbuilding orders and deliveries, including slippage in deliveries;
|
|
•
|
the number of shipyards and ability of shipyards to deliver vessels;
|
|
•
|
the scrapping rate of older vessels;
|
|
•
|
conversion of tankers to other uses;
|
|
•
|
the number of product tankers trading crude or "dirty" oil products (such as fuel oil);
|
|
•
|
the number of vessels that are out of service, namely those that are laid up, drydocked, awaiting repairs
|
|
•
|
environmental concerns and regulations;
|
|
•
|
product imbalances (affecting the level of trading activity);
|
|
•
|
developments in international trade, including refinery additions and closures;
|
|
•
|
port or canal congestion; and
|
|
•
|
speed of vessel operation.
|
|
•
|
\
pay dividends and make capital expenditures if we do not repay amounts drawn under our debt facilities or if there is another default under our debt facilities;
|
|
•
|
incur additional indebtedness, including the issuance of guarantees;
|
|
•
|
create liens on our assets;
|
|
•
|
change the flag, class or management of our vessels or terminate or materially amend the management agreement relating to each vessel;
|
|
•
|
sell our vessels;
|
|
•
|
merge or consolidate with, or transfer all or substantially all our assets to, another person; or
|
|
•
|
enter into a new line of business.
|
|
|
|
|
Drawdown amount
|
|
|
|
|
|
|
|
|
Credit Facility
|
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
|
|
|
1
|
|
BNP Paribas Credit Facility
|
|
$17.3
|
|
February 2016
|
|
STI Battery
|
(1)
|
|
2
|
|
ING Credit Facility
|
|
26.0
|
|
March 2016
|
|
STI Grace
|
(2)
|
|
|
Vessel Name
|
|
Year Built
|
|
DWT
|
|
Ice class
|
|
Employment
|
|
Vessel type
|
|
|
|
|
||||
|
|
Owned vessels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
1
|
|
STI Brixton
|
|
2014
|
|
38,000
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
||
|
2
|
|
STI Comandante
|
|
2014
|
|
38,000
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
||
|
3
|
|
STI Pimlico
|
|
2014
|
|
38,000
|
|
|
1A
|
|
Time Charter (5)
|
|
Handymax
|
|
|
|
|
||
|
4
|
|
STI Hackney
|
|
2014
|
|
38,000
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
||
|
5
|
|
STI Acton
|
|
2014
|
|
38,000
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
||
|
6
|
|
STI Fulham
|
|
2014
|
|
38,000
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
||
|
7
|
|
STI Camden
|
|
2014
|
|
38,000
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
||
|
8
|
|
STI Battersea
|
|
2014
|
|
38,000
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
||
|
9
|
|
STI Wembley
|
|
2014
|
|
38,000
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
||
|
10
|
|
STI Finchley
|
|
2014
|
|
38,000
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
||
|
11
|
|
STI Clapham
|
|
2014
|
|
38,000
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
||
|
12
|
|
STI Poplar
|
|
2014
|
|
38,000
|
|
|
1A
|
|
Time Charter (5)
|
|
Handymax
|
|
|
|
|
||
|
13
|
|
STI Hammersmith
|
|
2015
|
|
38,000
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
||
|
14
|
|
STI Rotherhithe
|
|
2015
|
|
38,000
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
||
|
15
|
|
STI Amber
|
|
2012
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
16
|
|
STI Topaz
|
|
2012
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
17
|
|
STI Ruby
|
|
2012
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
18
|
|
STI Garnet
|
|
2012
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
19
|
|
STI Onyx
|
|
2012
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
20
|
|
STI Sapphire
|
|
2013
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
21
|
|
STI Emerald
|
|
2013
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
22
|
|
STI Beryl
|
|
2013
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
23
|
|
STI Le Rocher
|
|
2013
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
24
|
|
STI Larvotto
|
|
2013
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
25
|
|
STI Fontvieille
|
|
2013
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
26
|
|
STI Ville
|
|
2013
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
27
|
|
STI Duchessa
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
28
|
|
STI Opera
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
29
|
|
STI Texas City
|
|
2014
|
|
52,000
|
|
|
—
|
|
Time Charter (6)
|
|
MR
|
|
|
|
|
||
|
30
|
|
STI Meraux
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
31
|
|
STI Chelsea
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
32
|
|
STI San Antonio
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
33
|
|
STI Venere
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
34
|
|
STI Virtus
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
35
|
|
STI Powai
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
36
|
|
STI Aqua
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
37
|
|
STI Dama
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
38
|
|
STI Olivia
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
39
|
|
STI Mythos
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
40
|
|
STI Benicia
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
41
|
|
STI Regina
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
42
|
|
STI St. Charles
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
43
|
|
STI Mayfair
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
44
|
|
STI Yorkville
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
45
|
|
STI Milwaukee
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
46
|
|
STI Battery
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
47
|
|
STI Soho
|
|
2014
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
48
|
|
STI Memphis
|
|
2014
|
|
52,000
|
|
|
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
49
|
|
STI Tribeca
|
|
2015
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
50
|
|
STI Gramercy
|
|
2015
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
51
|
|
STI Bronx
|
|
2015
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
52
|
|
STI Pontiac
|
|
2015
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
53
|
|
STI Manhattan
|
|
2015
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
54
|
|
STI Queens
|
|
2015
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
55
|
|
STI Osceola
|
|
2015
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
56
|
|
STI Notting Hill
|
|
2015
|
|
52,000
|
|
|
1B
|
|
Time Charter (7)
|
|
MR
|
|
|
|
|
||
|
57
|
|
STI Seneca
|
|
2015
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
58
|
|
STI Westminster
|
|
2015
|
|
52,000
|
|
|
1B
|
|
Time Charter (7)
|
|
MR
|
|
|
|
|
||
|
59
|
|
STI Brooklyn
|
|
2015
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
60
|
|
STI Black Hawk
|
|
2015
|
|
52,000
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
|
|
|
|
||
|
61
|
|
STI Elysees
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
62
|
|
STI Madison
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
63
|
|
STI Park
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
64
|
|
STI Orchard
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
65
|
|
STI Sloane
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
66
|
|
STI Broadway
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
67
|
|
STI Condotti
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
68
|
|
STI Rose
|
|
2015
|
|
109,999
|
|
|
—
|
|
Time Charter (8)
|
|
LR2
|
|
|
|
|
||
|
69
|
|
STI Veneto
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
70
|
|
STI Alexis
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
71
|
|
STI Winnie
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
72
|
|
STI Oxford
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
73
|
|
STI Lauren
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
74
|
|
STI Connaught
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
75
|
|
STI Spiga
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
76
|
|
STI Savile Row
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
77
|
|
STI Kingsway
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
78
|
|
STI Carnaby
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Total owned DWT
|
|
|
|
4,903,982
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Vessel Name
|
|
Year Built
|
|
DWT
|
|
Ice class
|
|
Employment
|
|
Vessel type
|
Daily Base Rate
|
|
Expiry (9)
|
|
||||
|
|
Time chartered-in vessels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
79
|
|
Kraslava
|
|
2007
|
|
37,258
|
|
|
1B
|
|
SHTP (1)
|
|
Handymax
|
$
|
14,150
|
|
|
18-May-16
|
|
|
80
|
|
Krisjanis Valdemars
|
|
2007
|
|
37,266
|
|
|
1B
|
|
SHTP (1)
|
|
Handymax
|
$
|
14,150
|
|
|
01-May-16
|
|
|
81
|
|
Iver Prosperity
|
|
2007
|
|
37,412
|
|
|
—
|
|
SHTP (1)
|
|
Handymax
|
$
|
13,500
|
|
|
03-Apr-16
|
|
|
82
|
|
Miss Mariarosaria
|
|
2011
|
|
47,499
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
$
|
15,250
|
|
|
26-May-16
|
(10)
|
|
83
|
|
Vukovar
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
$
|
17,034
|
|
|
01-May-18
|
|
|
84
|
|
Targale
|
|
2007
|
|
49,999
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
$
|
15,200
|
|
|
17-May-16
|
(11)
|
|
85
|
|
Gan-Trust
|
|
2013
|
|
51,561
|
|
|
—
|
|
SMRP(2)
|
|
MR
|
$
|
17,500
|
|
|
06-Jan-17
|
(12)
|
|
86
|
|
Hellespont Progress
|
|
2006
|
|
73,728
|
|
|
—
|
|
SPTP (3)
|
|
LR1
|
$
|
16,250
|
|
|
18-Mar-17
|
(13)
|
|
87
|
|
Densa Crocodile
|
|
2015
|
|
105,408
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
$
|
22,600
|
|
|
07-Feb-17
|
(14)
|
|
88
|
|
Densa Alligator
|
|
2013
|
|
105,708
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
$
|
24,875
|
|
|
17-Sep-16
|
(15)
|
|
89
|
|
STI Lombard
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
$
|
10,000
|
|
|
03-May-16
|
(16)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Total time chartered-in DWT
|
|
|
|
705,828
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Newbuildings currently under construction
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Vessel Name
|
|
Yard
|
|
DWT
|
|
|
|
Vessel type
|
|
|
|
|
|
|
||||
|
90
|
|
Hull 2601 - TBN STI Galata
|
|
HMD
|
(17)
|
52,000
|
|
|
|
|
MR
|
|
|
|
|
|
|
||
|
91
|
|
Hull 2602 - TBN STI Taskim
|
|
HMD
|
(17)
|
52,000
|
|
|
|
|
MR
|
|
|
|
|
|
|
||
|
92
|
|
Hull 2603 - TBN STI Leblon
|
|
HMD
|
(17)
|
52,000
|
|
|
|
|
MR
|
|
|
|
|
|
|
||
|
93
|
|
Hull 2604 - TBN STI La Boca
|
|
HMD
|
(17)
|
52,000
|
|
|
|
|
MR
|
|
|
|
|
|
|
||
|
94
|
|
Hull 2605 - TBN STI San Telmo
|
|
HMD
|
(17)
|
52,000
|
|
|
|
|
MR
|
|
|
|
|
|
|
||
|
95
|
|
Hull 2606 - TBN STI Jurere
|
|
HMD
|
(17)
|
52,000
|
|
|
|
|
MR
|
|
|
|
|
|
|
||
|
96
|
|
Hull 2607 - TBN STI Esles II
|
|
HMD
|
(17)
|
52,000
|
|
|
|
|
MR
|
|
|
|
|
|
|
||
|
97
|
|
Hull 2608 - TBN STI Jardins
|
|
HMD
|
(17)
|
52,000
|
|
|
|
|
MR
|
|
|
|
|
|
|
||
|
98
|
|
Hull S3120 - TBN STI Selatar
|
|
SSME
|
(18)
|
109,999
|
|
|
|
|
LR2
|
|
|
|
|
|
|
||
|
99
|
|
Hull S3121 - TBN STI Rambla
|
|
SSME
|
(18)
|
109,999
|
|
|
|
|
LR2
|
|
|
|
|
|
|
||
|
100
|
|
Hull 5003 - TBN STI Grace
|
|
DHSC
|
(19)
|
109,999
|
|
|
|
|
LR2
|
|
|
|
|
|
|
||
|
101
|
|
Hull 5004 - TBN STI Jermyn
|
|
DHSC
|
(19)
|
109,999
|
|
|
|
|
LR2
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Total newbuilding product tankers DWT
|
|
855,996
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Total Fleet DWT
|
|
|
|
6,465,806
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(1)
|
This vessel operates in or is expected to operate in the Scorpio Handymax Tanker Pool (SHTP). SHTP is operated by Scorpio Commercial Management (SCM). SHTP and SCM are related parties to the Company.
|
|
(2)
|
This vessel operates in or is expected to operate in the Scorpio MR Pool (SMRP). SMRP is operated by SCM. SMRP is a related party to the Company.
|
|
(3)
|
This vessel operates in or is expected to operate in the Scorpio Panamax Tanker Pool (SPTP). SPTP is operated by SCM. SPTP is a related party to the Company.
|
|
(4)
|
This vessel operates in or is expected to operate in the Scorpio LR2 Pool (SLR2P). SLR2P is operated by SCM. SLR2P is a related party to the Company.
|
|
(5)
|
This vessel is currently time chartered-out to an unrelated third-party for three years at $18,000 per day. This time charter is scheduled to expire in January 2019.
|
|
(6)
|
This vessel is currently time chartered-out to an unrelated third party for two years and the agreement expires at the end of March 2016. The agreement also contains a 50% profit sharing provision whereby we split all of the vessel's profits above the daily base rate with the charterer. Upon expiration of this time charter agreement, this vessel is expected to join the SMRP.
|
|
(7)
|
This vessel is currently time chartered-out to an unrelated third-party for three years at $20,500 per day. This time charter is scheduled to expire in December 2018.
|
|
(8)
|
This vessel is currently time chartered-out to an unrelated third-party for three years at $28,000 per day. This time charter is scheduled to expire in February 2019.
|
|
(9)
|
Redelivery from the charterer is plus or minus 30 days from the expiry date.
|
|
(10)
|
We have an option to extend the charter for an additional year at $16,350 per day.
|
|
(11)
|
We have an option to extend the charter for an additional year at $16,200 per day.
|
|
(12)
|
In October 2015, we extended the charter for an additional year at $17,500 per day effective January 2016. We have an option to extend the charter for an additional year at $18,000 per day.
|
|
(13)
|
In February 2016, we extended the charter for an additional year at $17,250 per day effective March 2016.
|
|
(14)
|
In November 2015, we declared an option to extend the charter for an additional year at $22,600 per day effective February 2016. We have entered into an agreement with a third-party whereby we split all of the vessel's profits and losses above or below the daily base rate.
|
|
(15)
|
We have an option to extend the charter for an additional year at $26,925 per day.
|
|
(16)
|
This vessel was delivered in August 2015 under a bareboat charter-in agreement for $10,000 per day for up to nine months. We are obligated to take ownership of the vessel, and pay the remaining 90% of the contract price, at the conclusion of the bareboat charter (or at any point prior, at our discretion).
|
|
(17)
|
These newbuilding vessels are being constructed at HMD. All eight vessels are expected to be delivered to us during 2017.
|
|
(18)
|
These newbuilding vessels are being constructed at SSME. One vessel is expected to be delivered in the third quarter of 2016 and one in the fourth quarter of 2016.
|
|
(19)
|
These newbuilding vessels are being constructed at DHSC. One vessel is expected to be delivered in the first quarter of 2016 and one in the second quarter of 2016
|
|
|
|
Crude Oil
|
|
Products
|
|
Veg Oils/
Chemicals
|
|
Total
|
||||||||
|
Year
|
|
Mill T
|
|
% Y-o-Y
|
|
Mill T
|
|
% Y-o-Y
|
|
Mill T
|
|
% Y-o-Y
|
|
Mill T
|
|
% Y-o-Y
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2000
|
|
1,764
|
|
|
|
498
|
|
|
|
111
|
|
|
|
2,372
|
|
|
|
2001
|
|
1,818
|
|
3.1%
|
|
496
|
|
-0.4%
|
|
114
|
|
3.0%
|
|
2,428
|
|
2.3%
|
|
2002
|
|
1,828
|
|
0.5%
|
|
514
|
|
3.6%
|
|
122
|
|
7.0%
|
|
2,463
|
|
1.5%
|
|
2003
|
|
1,937
|
|
6.0%
|
|
524
|
|
1.9%
|
|
129
|
|
5.9%
|
|
2,590
|
|
5.1%
|
|
2004
|
|
2,043
|
|
5.5%
|
|
571
|
|
9.0%
|
|
141
|
|
9.5%
|
|
2,755
|
|
6.4%
|
|
2005
|
|
2,076
|
|
1.6%
|
|
618
|
|
8.2%
|
|
156
|
|
10.5%
|
|
2,850
|
|
3.4%
|
|
2006
|
|
2,086
|
|
0.5%
|
|
648
|
|
4.9%
|
|
166
|
|
6.5%
|
|
2,900
|
|
1.8%
|
|
2007
|
|
2,102
|
|
0.8%
|
|
695
|
|
7.3%
|
|
170
|
|
2.5%
|
|
2,967
|
|
2.3%
|
|
2008
|
|
2,111
|
|
0.4%
|
|
745
|
|
7.2%
|
|
169
|
|
-0.6%
|
|
3,025
|
|
2.0%
|
|
2009
|
|
2,025
|
|
-4.1%
|
|
733
|
|
-1.6%
|
|
178
|
|
5.4%
|
|
2,936
|
|
-2.9%
|
|
2010
|
|
2,066
|
|
2.0%
|
|
791
|
|
7.9%
|
|
189
|
|
6.2%
|
|
3,046
|
|
3.7%
|
|
2011
|
|
2,032
|
|
-1.6%
|
|
842
|
|
6.4%
|
|
194
|
|
2.6%
|
|
3,068
|
|
0.7%
|
|
2012
|
|
2,075
|
|
2.1%
|
|
849
|
|
0.8%
|
|
202
|
|
4.2%
|
|
3,126
|
|
1.9%
|
|
2013
|
|
2,011
|
|
-3.1%
|
|
881
|
|
3.8%
|
|
211
|
|
4.1%
|
|
3,103
|
|
-0.8%
|
|
2014
|
|
2,028
|
|
0.8%
|
|
883
|
|
0.2%
|
|
215
|
|
2.1%
|
|
3,126
|
|
0.8%
|
|
2015
(1)
|
|
2,085
|
|
2.8%
|
|
905
|
|
2.5%
|
|
224
|
|
4.2%
|
|
3,214
|
|
2.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAGR (2010-2015)
|
0.2%
|
|
|
|
2.7%
|
|
|
|
3.4%
|
|
|
|
1.1%
|
|
|
|
|
CAGR (2005-2015)
|
0.0%
|
|
|
|
3.9%
|
|
|
|
3.7%
|
|
|
|
1.2%
|
|
|
|
|
Vessel Type
|
Deadweight Tons
|
Number of
|
% of Fleet
|
Capacity
|
% of Fleet
|
|
|
(DWT)
|
Vessels
|
|
(M DWT )
|
|
|
|
|
|
|
|
|
|
Crude Tankers
|
|
|
|
|
|
|
VLCC/ULCC
|
200,000+
|
658
|
33.8
|
202.5
|
56.6
|
|
Suezmax
|
120-199,999
|
487
|
25.1
|
75.6
|
21.1
|
|
Aframax
|
80-119,999
|
676
|
34.8
|
72.7
|
20.3
|
|
Panamax
|
55-79,999
|
87
|
4.5
|
6.0
|
1.7
|
|
Handymax
|
10-54,999
|
36
|
1.9
|
0.8
|
0.2
|
|
Total Crude Fleet
|
|
1,944
|
100.0
|
357.6
|
100.0
|
|
|
|
|
|
|
|
|
Product Tankers (1)
|
|
|
|
|
|
|
Long Range 2 (LR2)
|
80,000+
|
307
|
12.6
|
34.0
|
25.1
|
|
Long Range 1 (LR1)
|
55-79,999
|
330
|
13.6
|
24.1
|
17.8
|
|
Medium Range 2 (MR2)
|
40-54,999
|
1,538
|
63.3
|
71.4
|
52.7
|
|
Medium Range 1 (MR1)
|
25-39,999
|
123
|
5.1
|
4.1
|
3.0
|
|
Handy
|
10-24,999
|
130
|
5.4
|
1.9
|
1.4
|
|
Total Product Fleet
|
|
2,428
|
100.0
|
135.5
|
100.0
|
|
|
|
|
|
|
|
|
Total Fleet
|
|
|
|
|
|
|
VLCC/ULCC
|
200,000+
|
658
|
15.1
|
202.5
|
41.1
|
|
Suezmax
|
120-199,999
|
487
|
11.1
|
75.6
|
15.3
|
|
Aframax
|
80-119,999
|
983
|
22.5
|
106.7
|
21.6
|
|
Panamax
|
55-79,999
|
417
|
9.5
|
30.1
|
6.1
|
|
Handy/Handymax
|
10-54,999
|
1,827
|
41.8
|
78.2
|
15.9
|
|
Total Tanker Fleet
|
|
4,372
|
100.0
|
493.1
|
100.0
|
|
(1)
|
Includes product and product/chemical tankers, excludes chemical tankers
|
|
Total Product Fleet
|
|
|
|
|
|
Scheduled Year of Delivery
|
|
||||||||
|
|
Deadweight Tons (Dwt)
|
Existing Fleet
|
Orderbook
|
% Fleet
|
2016
|
|
2017
|
|
2018
|
|
2019+
|
|
|||
|
Vessel Size
|
No
|
M dwt
|
No
|
M Dwt
|
No
|
Dwt
|
No
|
M Dwt
|
No
|
M Dwt
|
No
|
M Dwt
|
No
|
M Dwt
|
|
|
Long Range 2 (LR2)
|
80,000+
|
307
|
34.0
|
78
|
8.8
|
25.4
|
25.9
|
40
|
4.6
|
33
|
3.7
|
5
|
0.6
|
—
|
—
|
|
Long Range 1 (LR1)
|
55-79,999
|
330
|
24.1
|
63
|
4.6
|
19.1
|
19.2
|
29
|
2.1
|
27
|
2.0
|
7
|
0.5
|
—
|
—
|
|
Medium Range 2 (MR2)
|
37-54,999
|
1,538
|
71.4
|
209
|
10.2
|
13.6
|
14.3
|
108
|
5.3
|
71
|
3.4
|
18
|
0.9
|
12
|
0.6
|
|
Medium Range 1 (MR1)
|
25-36,999
|
123
|
4.1
|
10
|
0.3
|
8.1
|
7.7
|
2
|
0.1
|
5
|
0.1
|
1
|
—
|
2
|
0.1
|
|
Handy
|
10-24,999
|
130
|
1.9
|
24
|
0.4
|
18.5
|
21.8
|
9
|
0.2
|
9
|
0.2
|
6
|
0.1
|
—
|
—
|
|
Total
|
|
2,428
|
135.5
|
384
|
24.3
|
15.8
|
18.0
|
188
|
12.2
|
145
|
9.4
|
37
|
2.1
|
14
|
0.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Of Which:
|
|
|
|
|
|
|
|
||||||||
|
Product Tankers
|
Deadweight Tons (Dwt)
|
Existing Fleet
|
Orderbook
|
% Fleet
|
2016
|
|
2017
|
|
2018
|
|
2019+
|
|
|||
|
|
No
|
M dwt
|
No
|
M Dwt
|
No
|
Dwt
|
No
|
M Dwt
|
No
|
M Dwt
|
No
|
M Dwt
|
No
|
M Dwt
|
|
|
Long Range 2 (LR2)
|
80,000+
|
302
|
33.5
|
78
|
8.8
|
25.8
|
26.3
|
40
|
4.6
|
33
|
3.7
|
5
|
0.6
|
0
|
0.0
|
|
Long Range 1 (LRI)
|
55-79,999
|
301
|
22.1
|
59
|
4.4
|
19.6
|
19.8
|
25
|
1.9
|
27
|
2.0
|
7
|
0.5
|
0
|
0.0
|
|
Medium Range 2 (MR2)
|
37-54,999
|
487
|
22.5
|
17
|
0.8
|
3.5
|
3.7
|
10
|
0.5
|
2
|
0.1
|
1
|
0.1
|
4
|
0.2
|
|
Medium Range 1 (MR1)
|
25-36,999
|
80
|
2.6
|
5
|
0.2
|
6.3
|
6.2
|
2
|
0.1
|
3
|
0.1
|
0
|
0.0
|
0
|
0.0
|
|
Handy
|
10-24,999
|
129
|
1.9
|
11
|
0.2
|
8.5
|
10.4
|
1
|
0.0
|
8
|
0.1
|
2
|
0.0
|
0
|
0.0
|
|
Total
|
|
1,299
|
82.6
|
170
|
14.3
|
13.1
|
17.4
|
78
|
7.0
|
73
|
6.0
|
15
|
1.2
|
4
|
0.2
|
|
|
|
|
|
|
|
|
|
||||||||
|
Product/Chemical
|
Deadweight Tons (Dwt)
|
Existing Fleet
|
Orderbook
|
% Fleet
|
2016
|
|
2017
|
|
2018
|
|
2019+
|
|
|||
|
|
No
|
M dwt
|
No
|
M Dwt
|
No
|
Dwt
|
No
|
M Dwt
|
No
|
M Dwt
|
No
|
M Dwt
|
No
|
M Dwt
|
|
|
Long Range 2 (LR2)
|
80,000+
|
5
|
0.5
|
0
|
0.0
|
0.0
|
0.0
|
0
|
0.0
|
0
|
0.0
|
0
|
0.0
|
0
|
0.0
|
|
Long Range 1 (LRI)
|
55-79,999
|
29
|
2.0
|
4
|
0.3
|
13.8
|
12.9
|
4
|
0.3
|
0
|
0.0
|
0
|
0.0
|
0
|
0.0
|
|
Medium Range 2 (MR2)
|
37-54,999
|
1,051
|
48.9
|
192
|
9.4
|
18.3
|
19.1
|
98
|
4.8
|
69
|
3.3
|
17
|
0.9
|
8
|
0.4
|
|
Medium Range 1 (MR1)
|
25-36,999
|
43
|
1.5
|
5
|
0.2
|
11.6
|
10.3
|
0
|
0.0
|
2
|
0.1
|
1
|
0.0
|
2
|
0.1
|
|
Handy
|
10-24,999
|
1
|
—
|
13
|
0.2
|
nm
|
nm
|
8
|
0.1
|
1
|
0.0
|
4
|
0.1
|
0
|
0.0
|
|
Total
|
|
1,129
|
52.9
|
214
|
10.0
|
19.0
|
18.9
|
110
|
5.2
|
72
|
3.4
|
22
|
0.9
|
10
|
0.5
|
|
Year
|
Caribs
|
NW Europe
|
West Africa
|
AG
|
|
|
USAC
|
NW Europe
|
Caribs/USES
|
Japan
|
|
|
40-70,000 DWT
|
70-100,000 DWT
|
150-160,000 DWT
|
280-300,000 DWT
|
|
|
|
|
|
|
|
2000
|
28,375
|
40,375
|
40,950
|
52,450
|
|
2001
|
26,300
|
35,308
|
31,992
|
36,891
|
|
2002
|
16,567
|
22,800
|
19,325
|
21,667
|
|
2003
|
28,833
|
41,883
|
37,367
|
49,342
|
|
2004
|
42,158
|
55,408
|
64,792
|
95,258
|
|
2005
|
34,933
|
57,517
|
40,883
|
59,125
|
|
2006
|
28,792
|
47,067
|
40,142
|
51,142
|
|
2007
|
30,100
|
41,975
|
35,392
|
45,475
|
|
2008
|
36,992
|
56,408
|
52,650
|
89,300
|
|
2009
|
13,450
|
19,883
|
20,242
|
29,483
|
|
2010
|
17,950
|
27,825
|
19,658
|
40,408
|
|
2011
|
11,000
|
12,283
|
8,909
|
19,933
|
|
2012
|
15,245
|
9,625
|
10,517
|
17,617
|
|
2013
|
14,783
|
12,000
|
7,500
|
16,417
|
|
2014
|
18,217
|
33,075
|
21,200
|
24,892
|
|
2015
|
28,500
|
44,500
|
40,900
|
68,600
|
|
Feb-16
|
24,000
|
30,900
|
30,400
|
50,000
|
|
•
|
Increased trade due to higher stocking activity and improved demand for oil products
|
|
•
|
Longer voyage distances because of refining capacity additions in Asia
|
|
•
|
Product tankers also carrying crude encouraged by firm freight rates for dirty tankers
|
|
•
|
Lower bunker prices contributing to higher net earnings
|
|
Year End
|
30,000
|
50,000
|
75,000
|
110,000
|
160,000
|
300,000
|
|
|
DWT
|
DWT
|
DWT
|
DWT
|
DWT
|
DWT
|
|
|
|
|
|
|
|
|
|
2000
|
n/a
|
31.5
|
36.5
|
41.0
|
49.5
|
76.0
|
|
2001
|
n/a
|
27.0
|
33.5
|
38.0
|
47.0
|
72.0
|
|
2002
|
n/a
|
26.5
|
31.0
|
36.0
|
44.0
|
66.0
|
|
2003
|
28.5
|
30.5
|
34.5
|
40.0
|
52.0
|
73.0
|
|
2004
|
34.0
|
39.0
|
41.0
|
57.0
|
68.0
|
105.0
|
|
2005
|
37.5
|
42.0
|
43.0
|
59.0
|
71.0
|
120.0
|
|
2006
|
40.5
|
47.5
|
50.0
|
65.0
|
78.0
|
128.0
|
|
2007
|
46.0
|
54.0
|
64.0
|
78.0
|
90.0
|
146.0
|
|
2008
|
40.0
|
46.5
|
57.0
|
71.5
|
87.0
|
142.0
|
|
2009
|
31.0
|
36.0
|
42.5
|
52.0
|
62.0
|
101.0
|
|
2010
|
33.0
|
36.0
|
46.0
|
57.0
|
67.0
|
105.0
|
|
2011
|
31.5
|
36.0
|
44.0
|
52.8
|
61.7
|
99.0
|
|
2012
|
30.0
|
33.0
|
42.0
|
48.0
|
56.5
|
92.0
|
|
2013
|
31.0
|
35.0
|
43.0
|
51.5
|
59.0
|
93.5
|
|
2014
|
32.9
|
36.9
|
45.5
|
54.0
|
64.8
|
98.5
|
|
2015
|
32.0
|
36.0
|
45.0
|
52.0
|
63.0
|
94.0
|
|
Feb-16
|
32.0
|
35.0
|
44.0
|
51.0
|
63.0
|
93.0
|
|
Year End
|
30,000
|
45,000
|
75,000
|
95,000
|
150,000
|
300,000
|
|
|
DWT
|
DWT
|
DWT
|
DWT
|
DWT
|
DWT
|
|
Age
|
5 Yrs
|
5 Yrs
|
5 Yrs
|
5 Yrs
|
5 Yrs
|
5 Yrs
|
|
2000
|
25.5
|
25.5
|
28.5
|
36.5
|
44.0
|
70.0
|
|
2001
|
25.0
|
25.0
|
25.5
|
34.5
|
41.5
|
63.0
|
|
2002
|
21.5
|
21.5
|
21.0
|
29.5
|
39.0
|
55.0
|
|
2003
|
29.5
|
29.5
|
24.0
|
37.0
|
47.0
|
70.0
|
|
2004
|
42.0
|
42.0
|
38.0
|
57.0
|
73.0
|
112.0
|
|
2005
|
45.5
|
45.5
|
39.0
|
58.0
|
75.0
|
110.0
|
|
2006
|
47.5
|
47.5
|
48.0
|
63.0
|
77.0
|
115.0
|
|
2007
|
52.0
|
52.0
|
59.0
|
68.5
|
91.5
|
130.0
|
|
2008
|
42.0
|
42.0
|
46.0
|
55.0
|
77.0
|
110.0
|
|
2009
|
24.0
|
24.0
|
32.5
|
38.0
|
53.0
|
77.5
|
|
2010
|
21.5
|
24.0
|
35.0
|
42.0
|
58.0
|
85.5
|
|
2011
|
22.5
|
27.0
|
32.0
|
33.5
|
45.5
|
58.0
|
|
2012
|
20.0
|
24.0
|
25.0
|
27.5
|
40.0
|
57.0
|
|
2013
|
21.0
|
29.0
|
31.0
|
32.0
|
42.0
|
60.0
|
|
2014
|
20.2
|
27.1
|
32.4
|
38.6
|
50.0
|
73.1
|
|
2015
|
20.0
|
27.0
|
36.0
|
46.0
|
60.0
|
80.0
|
|
Feb-16
|
20.0
|
27.0
|
34.0
|
45.0
|
57.0
|
75.0
|
|
•
|
injury to, destruction or loss of, or loss of use of, natural resources and related assessment costs;
|
|
•
|
injury to, or economic losses resulting from, the destruction of real and personal property;
|
|
•
|
net loss of taxes, royalties, rents, fees or net profits resulting from injury, destruction or loss of real or personal property, or natural resources;
|
|
•
|
loss of subsistence use of natural resources that are injured, destroyed or lost;
|
|
•
|
lost profits or impairment of earning capacity due to injury, destruction or loss of real or personal property or natural resources; and
|
|
•
|
net cost of increased or additional public services necessitated by removal activities following a discharge of oil, such as protection from fire, safety or health hazards, and loss of subsistence use of natural resources.
|
|
•
|
on-board installation of automatic identification systems to provide a means for the automatic transmission of safety-related information from among similarly equipped ships and shore stations, including information on a ship’s identity, position, course, speed and navigational status;
|
|
•
|
on-board installation of ship security alert systems, which do not sound on the vessel but only alert the authorities on shore;
|
|
•
|
the development of vessel security plans;
|
|
•
|
ship identification number to be permanently marked on a vessel’s hull;
|
|
•
|
a continuous synopsis record kept onboard showing a vessel’s history, including the name of the ship, the state whose flag the ship is entitled to fly, the date on which the ship was registered with that state, the ship’s identification
|
|
•
|
compliance with flag state security certification requirements.
|
|
•
|
Annual Surveys.
For seagoing ships, annual surveys are conducted for the hull and the machinery, including the electrical plant, and where applicable for special equipment classed, within three months before or after each anniversary date of the date of commencement of the class period indicated in the certificate.
|
|
•
|
Intermediate Surveys.
Extended annual surveys are referred to as intermediate surveys and typically are conducted two and one-half years after commissioning and each class renewal. Intermediate surveys are to be carried out at or between the occasion of the second or third annual survey.
|
|
•
|
Class Renewal Surveys.
Class renewal surveys, also known as special surveys, are carried out for the ship’s hull, machinery, including the electrical plant, and for any special equipment classed, at the intervals indicated by the character of classification for the hull. At the special survey, the vessel is thoroughly examined, including audio-gauging to determine the thickness of the steel structures. Should the thickness be found to be less than class requirements, the classification society would prescribe steel renewals. The classification society may grant a one-year grace period for completion of the special survey. Substantial amounts of money may have to be spent for steel renewals to pass a special survey if the vessel experiences excessive wear and tear. In lieu of the special survey every four or five years, depending on whether a grace period was granted, a vessel owner has the option of arranging with the classification society for the vessel’s hull or machinery to be on a continuous survey cycle, in which every part of the vessel would be surveyed within a five-year cycle.
|
|
•
|
Voyage charters
, which are charters for short intervals that are priced on current, or “spot,” market rates.
|
|
•
|
Time charters
, which are chartered to customers for a fixed period of time at rates that are generally fixed, but may contain a variable component based on inflation, interest rates, or current market rates.
|
|
•
|
Commercial Pools
, whereby we participate with other shipowners to operate a large number of vessels as an integrated transportation system, which offers customers greater flexibility and a higher level of service while achieving scheduling efficiencies. Pools negotiate charters primarily in the spot market. The size and scope of these pools enable them to enhance utilization rates for pool vessels by securing backhaul voyages and COAs (described below), thus generating higher effective TCE revenues than otherwise might be obtainable in the spot market.
|
|
•
|
For all types of vessels in contractual relationships, we are responsible for crewing and other vessel operating costs for our owned vessels and the charterhire expense for vessels that we time charter-in.
|
|
|
Voyage Charter
|
|
Time Charter
|
|
Commercial Pool
|
|
Typical contract length
|
Single voyage
|
|
One year or more
|
|
Varies
|
|
Hire rate basis
(1)
|
Varies
|
|
Daily
|
|
Varies
|
|
Voyage expenses
(2)
|
We pay
|
|
Customer pays
|
|
Pool pays
|
|
Vessel operating costs for owned vessels
(3)
|
We pay
|
|
We pay
|
|
We pay
|
|
Charterhire expense for vessels chartered-in
(3)
|
We pay
|
|
We pay
|
|
We pay
|
|
Off-hire
(4)
|
Customer does not pay
|
|
Customer does not pay
|
|
Pool does not pay
|
|
(1)
|
“Hire rate”
refers to the basic payment from the charterer for the use of the vessel.
|
|
(2)
|
“Voyage expenses”
refers to expenses incurred due to a vessel’s traveling from a loading port to a discharging port, such as fuel (bunker) cost, port expenses, agent’s fees, canal dues and extra war risk insurance, as well as commissions.
|
|
(3)
|
“Vessel operating costs”
and
"Charterhire expens
e
"
are
defined below under “—Important Financial and Operational Terms and Concepts.”
|
|
(4)
|
“Off-hire”
refers to the time a vessel is not available for service due primarily to scheduled and unscheduled repairs or drydockings. For time chartered-in vessels, we do not pay the charterhire expense when the vessel is off-hire.
|
|
•
|
charges related to the depreciation of the historical cost of our owned vessels (less an estimated residual value) over the estimated useful lives of the vessels; and
|
|
•
|
charges related to the amortization of drydocking expenditures over the estimated number of years to the next scheduled drydocking.
|
|
•
|
global and regional economic and political conditions;
|
|
•
|
increases and decreases in production of and demand for crude oil and petroleum products;
|
|
•
|
increases and decreases in OPEC oil production quotas;
|
|
•
|
the distance crude oil and petroleum products need to be transported by sea; and
|
|
•
|
developments in international trade and changes in seaborne and other transportation patterns.
|
|
•
|
50 vessels had fair values less costs to sell in excess of their carrying amount.
|
|
•
|
30 vessels had fair values less costs to sell less than their carrying amount which served as indicators of impairment. We performed a value in use calculation for each of these vessels which resulted in no impairment being recognized.
|
|
•
|
Three vessels were designated as held for sale and, in accordance with our accounting policy for vessels held for sale, were written down to their fair value less costs to sell.
|
|
•
|
36 vessels had fair values less costs to sell in excess of their carrying amount.
|
|
•
|
18 vessels had fair values less costs to sell less than their carrying amount which served as indicators of impairment. We prepared a value in use calculation for each of these vessels which resulted in no impairment being recognized.
|
|
•
|
reports by industry analysts and data providers that focus on our industry and related dynamics affecting vessel values;
|
|
•
|
news and industry reports of similar vessel sales;
|
|
•
|
news and industry reports of sales of vessels that are not similar to our vessels where we have made certain adjustments in an attempt to derive information that can be used as part of our estimates;
|
|
•
|
approximate market values for our vessels or similar vessels that we have received from shipbrokers, whether solicited or unsolicited, or that shipbrokers have generally disseminated;
|
|
•
|
offers that we may have received from potential purchasers of our vessels; and
|
|
•
|
vessel sale prices and values of which we are aware through both formal and informal communications with shipowners, shipbrokers, industry analysts and various other shipping industry participants and observers.
|
|
|
|
|
|
Carrying value as of,
|
|
|||||||
|
|
Vessel Name
|
Year Built
|
|
December 31, 2015
|
|
December 31, 2014
|
|
|||||
|
1
|
|
STI Highlander
|
2007
|
|
N/A
|
|
|
20.7
|
|
(1)
|
||
|
2
|
|
STI Harmony
|
2007
|
|
N/A
|
|
|
28.8
|
|
(1)
|
||
|
3
|
|
STI Heritage
|
2008
|
|
N/A
|
|
|
30.2
|
|
(1)
|
||
|
4
|
|
Venice
|
2001
|
|
N/A
|
|
|
11.9
|
|
(1)
|
||
|
5
|
|
STI Amber
|
2012
|
|
34.0
|
|
(2)
|
35.5
|
|
|
||
|
6
|
|
STI Topaz
|
2012
|
|
34.1
|
|
(2)
|
35.7
|
|
|
||
|
7
|
|
STI Ruby
|
2012
|
|
34.2
|
|
(2)
|
35.7
|
|
|
||
|
8
|
|
STI Garnet
|
2012
|
|
34.3
|
|
(2)
|
35.8
|
|
|
||
|
9
|
|
STI Onyx
|
2012
|
|
34.3
|
|
(2)
|
35.8
|
|
|
||
|
10
|
|
STI Sapphire
|
2013
|
|
34.1
|
|
(2)
|
35.6
|
|
|
||
|
11
|
|
STI Emerald
|
2013
|
|
34.0
|
|
(2)
|
35.4
|
|
|
||
|
12
|
|
STI Beryl
|
2013
|
|
33.2
|
|
(3)
|
34.6
|
|
|
||
|
13
|
|
STI Le Rocher
|
2013
|
|
33.7
|
|
(2)
|
35.1
|
|
|
||
|
14
|
|
STI Larvotto
|
2013
|
|
33.7
|
|
(2)
|
35.1
|
|
|
||
|
15
|
|
STI Fontvieille
|
2013
|
|
33.7
|
|
(2)
|
35.1
|
|
|
||
|
16
|
|
STI Ville
|
2013
|
|
34.0
|
|
(2)
|
35.5
|
|
|
||
|
17
|
|
STI Duchessa
|
2014
|
|
32.2
|
|
(3)
|
33.5
|
|
|
||
|
18
|
|
STI Wembley
|
2014
|
|
31.5
|
|
(3)
|
32.7
|
|
|
||
|
19
|
|
STI Opera
|
2014
|
|
32.0
|
|
(3)
|
33.3
|
|
|
||
|
20
|
|
STI Texas City
|
2014
|
|
36.4
|
|
(2)
|
37.9
|
|
|
||
|
21
|
|
STI Meraux
|
2014
|
|
36.8
|
|
(2)
|
38.3
|
|
|
||
|
22
|
|
STI San Antonio
|
2014
|
|
36.9
|
|
(2)
|
38.4
|
|
|
||
|
23
|
|
STI Venere
|
2014
|
|
32.0
|
|
(3)
|
33.3
|
|
|
||
|
24
|
|
STI Virtus
|
2014
|
|
32.1
|
|
(3)
|
33.4
|
|
|
||
|
25
|
|
STI Aqua
|
2014
|
|
32.3
|
|
(3)
|
33.6
|
|
|
||
|
26
|
|
STI Dama
|
2014
|
|
32.3
|
|
(3)
|
33.6
|
|
|
||
|
27
|
|
STI Mythos
|
2014
|
|
32.0
|
|
(3)
|
33.5
|
|
|
||
|
28
|
|
STI Benicia
|
2014
|
|
37.7
|
|
(2)
|
39.2
|
|
|
||
|
29
|
|
STI Regina
|
2014
|
|
32.5
|
|
(3)
|
33.8
|
|
|
||
|
30
|
|
STI St. Charles
|
2014
|
|
36.3
|
|
(2)
|
37.7
|
|
|
||
|
31
|
|
STI Yorkville
|
2014
|
|
32.9
|
|
(3)
|
34.2
|
|
|
||
|
32
|
|
STI Milwaukee
|
2014
|
|
38.9
|
|
(2)
|
40.3
|
|
|
||
|
33
|
|
STI Battery
|
2014
|
|
33.1
|
|
(3)
|
34.3
|
|
|
||
|
34
|
|
STI Brixton
|
2014
|
|
30.9
|
|
(3)
|
32.2
|
|
|
||
|
35
|
|
STI Comandante
|
2014
|
|
30.7
|
|
(3)
|
32.0
|
|
|
||
|
36
|
|
STI Pimlico
|
2014
|
|
31.0
|
|
(3)
|
32.4
|
|
|
||
|
37
|
|
STI Hackney
|
2014
|
|
30.9
|
|
(3)
|
32.3
|
|
|
||
|
38
|
|
STI Acton
|
2014
|
|
31.5
|
|
(3)
|
32.7
|
|
|
||
|
39
|
|
STI Fulham
|
2014
|
|
31.2
|
|
(3)
|
32.5
|
|
|
||
|
40
|
|
STI Camden
|
2014
|
|
31.1
|
|
(3)
|
32.5
|
|
|
||
|
41
|
|
STI Finchley
|
2014
|
|
31.4
|
|
(3)
|
32.6
|
|
|
||
|
42
|
|
STI Clapham
|
2014
|
|
31.7
|
|
(3)
|
32.7
|
|
|
||
|
43
|
|
STI Poplar
|
2014
|
|
31.7
|
|
(3)
|
32.7
|
|
|
||
|
44
|
|
STI Elysees
|
2014
|
|
50.1
|
|
(3)
|
52.0
|
|
|
||
|
45
|
|
STI Madison
|
2014
|
|
50.4
|
|
(3)
|
52.3
|
|
|
||
|
46
|
|
STI Park
|
2014
|
|
50.4
|
|
(3)
|
52.3
|
|
|
||
|
47
|
|
STI Orchard
|
2014
|
|
50.0
|
|
(3)
|
51.8
|
|
|
||
|
48
|
|
STI Sloane
|
2014
|
|
50.9
|
|
(3)
|
52.6
|
|
|
||
|
49
|
|
STI Broadway
|
2014
|
|
49.9
|
|
(3)
|
51.7
|
|
|
||
|
50
|
|
STI Condotti
|
2014
|
|
50.9
|
|
(3)
|
52.8
|
|
|
||
|
51
|
|
STI Battersea
|
2014
|
|
31.2
|
|
(3)
|
32.4
|
|
|
||
|
52
|
|
STI Chelsea
|
2014
|
|
32.2
|
|
(3)
|
33.6
|
|
|
||
|
53
|
|
STI Lexington
|
2014
|
|
32.2
|
|
(3)
|
33.5
|
|
|
||
|
54
|
|
STI Powai
|
2014
|
|
32.2
|
|
(3)
|
33.5
|
|
|
||
|
55
|
|
STI Mayfair
|
2014
|
|
33.5
|
|
(3)
|
34.6
|
|
|
||
|
56
|
|
STI Soho
|
2014
|
|
33.0
|
|
(3)
|
33.9
|
|
|
||
|
57
|
|
STI Olivia
|
2014
|
|
32.3
|
|
(3)
|
33.7
|
|
|
||
|
58
|
|
STI Tribeca
|
2015
|
|
34.0
|
|
(3)
|
N/A
|
|
(4)
|
||
|
59
|
|
STI Hammersmith
|
2015
|
|
32.1
|
|
(3)
|
N/A
|
|
(4)
|
||
|
60
|
|
STI Rotherhithe
|
2015
|
|
32.2
|
|
(3)
|
N/A
|
|
(4)
|
||
|
61
|
|
STI Rose
|
2015
|
|
59.1
|
|
(2)
|
N/A
|
|
(4)
|
||
|
62
|
|
STI Gramercy
|
2015
|
|
33.2
|
|
(3)
|
N/A
|
|
(4)
|
||
|
63
|
|
STI Veneto
|
2015
|
|
51.1
|
|
(3)
|
N/A
|
|
(4)
|
||
|
64
|
|
STI Alexis
|
2015
|
|
59.3
|
|
(2)
|
N/A
|
|
(4)
|
||
|
65
|
|
STI Bronx
|
2015
|
|
34.0
|
|
(3)
|
N/A
|
|
(4)
|
||
|
66
|
|
STI Pontiac
|
2015
|
|
38.9
|
|
(2)
|
N/A
|
|
(4)
|
||
|
67
|
|
STI Manhattan
|
2015
|
|
33.9
|
|
(3)
|
N/A
|
|
(4)
|
||
|
68
|
|
STI Winnie
|
2015
|
|
52.1
|
|
(3)
|
N/A
|
|
(4)
|
||
|
69
|
|
STI Oxford
|
2015
|
|
52.3
|
|
(3)
|
N/A
|
|
(4)
|
||
|
70
|
|
STI Queens
|
2015
|
|
33.9
|
|
(3)
|
N/A
|
|
(4)
|
||
|
71
|
|
STI Osceola
|
2015
|
|
39.3
|
|
(2)
|
N/A
|
|
(4)
|
||
|
72
|
|
STI Lauren
|
2015
|
|
52.3
|
|
(3)
|
N/A
|
|
(4)
|
||
|
73
|
|
STI Connaught
|
2015
|
|
52.0
|
|
(3)
|
N/A
|
|
(4)
|
||
|
74
|
|
STI Notting Hill
|
2015
|
|
37.7
|
|
(2)
|
N/A
|
|
(4)
|
||
|
75
|
|
STI Spiga
|
2015
|
|
58.3
|
|
(3)
|
N/A
|
|
(4)
|
||
|
76
|
|
STI Seneca
|
2015
|
|
39.4
|
|
(2)
|
N/A
|
|
(4)
|
||
|
77
|
|
STI Savile Row
|
2015
|
|
59.5
|
|
(2)
|
N/A
|
|
(4)
|
||
|
78
|
|
STI Westminster
|
2015
|
|
37.9
|
|
(2)
|
N/A
|
|
(4)
|
||
|
79
|
|
STI Brooklyn
|
2015
|
|
34.1
|
|
(3)
|
N/A
|
|
(4)
|
||
|
80
|
|
STI Kingsway
|
2015
|
|
59.8
|
|
(2)
|
N/A
|
|
(4)
|
||
|
81
|
|
STI Memphis
|
2015
|
|
37.1
|
|
(2)
|
N/A
|
|
(4)
|
||
|
82
|
|
STI Lombard
|
2015
|
|
60.1
|
|
(2)
|
N/A
|
|
(4)
|
||
|
83
|
|
STI Carnaby
|
2015
|
|
60.1
|
|
(2)
|
N/A
|
|
(4)
|
||
|
84
|
|
STI Black Hawk
|
2015
|
|
37.5
|
|
(2)
|
N/A
|
|
(4)
|
||
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
$
|
3,087.7
|
|
|
$
|
2,042.8
|
|
|
|
|
|
|
For the year ended December 31,
|
|
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2015
|
|
2014
|
|
Change
|
|
Change
|
|||||||
|
Vessel revenue
|
|
$
|
755,711
|
|
|
$
|
342,807
|
|
|
$
|
412,904
|
|
|
120
|
%
|
|
Vessel operating costs
|
|
(174,556
|
)
|
|
(78,823
|
)
|
|
(95,733
|
)
|
|
(121
|
)%
|
|||
|
Voyage expenses
|
|
(4,432
|
)
|
|
(7,533
|
)
|
|
3,101
|
|
|
41
|
%
|
|||
|
Charterhire
|
|
(96,865
|
)
|
|
(139,168
|
)
|
|
42,303
|
|
|
30
|
%
|
|||
|
Depreciation
|
|
(107,356
|
)
|
|
(42,617
|
)
|
|
(64,739
|
)
|
|
(152
|
)%
|
|||
|
General and administrative expenses
|
|
(65,831
|
)
|
|
(48,129
|
)
|
|
(17,702
|
)
|
|
(37
|
)%
|
|||
|
Write down of vessels held for sale and net loss from sales of vessels
|
|
(35
|
)
|
|
(3,978
|
)
|
|
3,943
|
|
|
99
|
%
|
|||
|
Write-off of vessel purchase options
|
|
(731
|
)
|
|
—
|
|
|
(731
|
)
|
|
N/A
|
|
|||
|
Gain on sale of VLCCs
|
|
—
|
|
|
51,419
|
|
|
(51,419
|
)
|
|
(100
|
)%
|
|||
|
Gain on sale of Dorian shares
|
|
1,179
|
|
|
10,924
|
|
|
(9,745
|
)
|
|
(89
|
)%
|
|||
|
Re-measurement of investment in Dorian
|
|
—
|
|
|
(13,895
|
)
|
|
13,895
|
|
|
100
|
%
|
|||
|
Financial expenses
|
|
(89,596
|
)
|
|
(20,770
|
)
|
|
(68,826
|
)
|
|
(331
|
)%
|
|||
|
Realized gain on derivative financial instruments
|
|
55
|
|
|
17
|
|
|
38
|
|
|
224
|
%
|
|||
|
Unrealized (loss) / gain on derivative financial instruments
|
|
(1,255
|
)
|
|
264
|
|
|
(1,519
|
)
|
|
(575
|
)%
|
|||
|
Financial income
|
|
145
|
|
|
203
|
|
|
(58
|
)
|
|
(29
|
)%
|
|||
|
Share of profit from associate
|
|
—
|
|
|
1,473
|
|
|
(1,473
|
)
|
|
(100
|
)%
|
|||
|
Other expenses, net
|
|
1,316
|
|
|
(103
|
)
|
|
1,419
|
|
|
1,378
|
%
|
|||
|
Net income
|
|
$
|
217,749
|
|
|
$
|
52,091
|
|
|
$
|
165,658
|
|
|
318
|
%
|
|
|
|
For the year
|
|
|
|
|
|||||||||
|
|
|
ended December 31,
|
|
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2015
|
|
2014
|
|
Change
|
|
Change
|
|||||||
|
Pool revenue
|
|
$
|
697,406
|
|
|
$
|
280,857
|
|
|
$
|
416,549
|
|
|
148
|
%
|
|
Voyage revenue (spot market)
|
|
38,259
|
|
|
48,112
|
|
|
(9,853
|
)
|
|
(20
|
)%
|
|||
|
Time charter-out revenue
|
|
19,896
|
|
|
13,538
|
|
|
6,358
|
|
|
47
|
%
|
|||
|
Other revenue
|
|
150
|
|
|
300
|
|
|
(150
|
)
|
|
(50
|
)%
|
|||
|
Gross revenue
|
|
755,711
|
|
|
342,807
|
|
|
412,904
|
|
|
120
|
%
|
|||
|
Voyage expenses
|
|
(4,432
|
)
|
|
(7,533
|
)
|
|
3,101
|
|
|
41
|
%
|
|||
|
TCE revenue
(1)
|
|
751,279
|
|
|
335,274
|
|
|
416,005
|
|
|
124
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE Revenue per day:
(1)
|
|
|
|
|
|
|
|
|
|||||||
|
Pool
|
|
$
|
23,689
|
|
|
$
|
15,837
|
|
|
$
|
7,852
|
|
|
50
|
%
|
|
Time charter-out
|
|
18,553
|
|
|
15,194
|
|
|
3,359
|
|
|
22
|
%
|
|||
|
Voyage
|
|
17,596
|
|
|
16,798
|
|
|
798
|
|
|
5
|
%
|
|||
|
Consolidated TCE revenue per day
|
|
23,163
|
|
|
15,935
|
|
|
7,228
|
|
|
45
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue days:
|
|
|
|
|
|
|
|
|
|||||||
|
Pool - owned vessels
|
|
23,482
|
|
|
8,183
|
|
|
15,299
|
|
|
187
|
%
|
|||
|
Pool - time chartered-in vessels
|
|
5,966
|
|
|
9,551
|
|
|
(3,585
|
)
|
|
(38
|
)%
|
|||
|
Time-charter out - owned vessels
|
1,027
|
|
|
852
|
|
|
175
|
|
|
21
|
%
|
||||
|
Voyage - owned vessels
|
|
1,796
|
|
|
2,401
|
|
|
(605
|
)
|
|
(25
|
)%
|
|||
|
Voyage - time chartered-in vessels
|
171
|
|
|
50
|
|
|
121
|
|
|
242
|
%
|
||||
|
Total revenue days
|
|
32,442
|
|
|
21,037
|
|
|
11,405
|
|
|
54
|
%
|
|||
|
•
|
Short-term time charters: We consider short-term time charters (less than one year) as spot market voyages. Vessels delivered under our Newbuilding Program during 2015 were employed on short-term time charters (up to 120 days) for a total of 1,914 days during the year ended December 31, 2015 and earned TCE revenues of $18,124 per day. Vessels delivered under our Newbuilding Program were employed on similar short-term time charters for a total of 2,177 days during the year ended December 31, 2014 and earned TCE revenues of $16,089 per day.
|
|
•
|
Spot market voyages:
SN Azzurra
operated in the spot voyage for 53 days during the year ended December 31, 2015.
Noemi
,
Senatore
,
Venice
and
SN Azzurra
operated in the spot market for a total of 274 days during the year ended December 31, 2014.
|
|
•
|
In 2015, we entered into time charter-out agreements with an unrelated third-party for two ice-class 1B MR product tankers,
STI Notting Hill
and
STI Westminster
, each for three years at $20,500 per day. These time charters commenced in November and December 2015, respectively.
|
|
•
|
In 2014, we took delivery of four MR product tankers under our Newbuilding Program that commenced long-term time charters upon their deliveries from the shipyard.
STI Texas City
began a two year time charter in March 2014 at $16,000 per day and
STI Meraux, STI San Antonio
and
STI Benicia
began one year time charterers in May 2014, May 2014 and September 2014, respectively, each at $15,500 per day. The charters for
STI Meraux, STI San Antonio
and
STI Benicia
expired during 2015. Each time charter had a 50% profit sharing provision whereby we split all of the vessels profits above the daily base rate with the charterer. As such, given the improvement in market fundamentals during 2015, the TCE rates earned on these vessels, after considering the profit sharing mechanisms, improved during the year ended December 31, 2015.
|
|
•
|
Newbuilding vessels delivered (including vessels under our Newbuilding Program and one time chartered-in vessel) commencing short-term time charters (less than 120 days) upon their deliveries from the shipyard. While these time charters are agreed to at fixed TCE rates, they incurred voyage costs prior to their entry into the Scorpio Group Pools for items such as bunker expenses (to their first port of loading) and tank cleaning costs. The number of days for vessels on short-term time charter-out decreased to 1,914 days from 2,177 days for the years ended December 31, 2015 and 2014, respectively.
|
|
•
|
A decrease in the number of days vessels operated in the spot market (excluding short term time charters) to 53 days from 274 days during the years ended December 31, 2015 and 2014, respectively.
|
|
•
|
These decreases were offset by an increase in commercial management fees paid to SCM, a related party, for vessels employed on long-term time charters to $0.7 million from $0.3 million during the years ended December 31, 2015 and 2014, respectively.
|
|
•
|
During the year ended December 31, 2015, we recorded a loss of $2.1 million on the sale of
STI Highlander
in October 2015. This loss was offset by an aggregate gain of $2.0 million recorded for the sales of
Venice
,
STI Harmony
and
STI Heritage,
which were sold in March 2015, April 2015 and April 2015, respectively.
|
|
•
|
During the year ended December 31, 2014, we recorded a $4.0 million write-down as a result of the designation of
STI Heritage
and
STI Harmony
as held for sale and the corresponding write-down to the lower of their carrying value and fair value less estimated costs to sell at that date.
|
|
•
|
In July 2015 we sold our investment in Dorian to two unrelated third parties and recorded an aggregate gain of $1.2 million.
|
|
•
|
In June 2014, we acquired 7,500,000 of our common shares from an existing shareholder in exchange for 3,422,665 common shares of Dorian in a privately negotiated transaction. As a result of the disposal of the Dorian shares, we recognized a gain of $10.9 million.
|
|
•
|
Financial expenses for the year ended December 31, 2015 primarily consisted of interest expense ($72.2 million) and amortization of loan fees ($17.4 million).
|
|
•
|
Financial expenses for the year ended December 31, 2014 primarily consisted of interest expense ($15.9 million) and amortization of loan fees ($4.8 million).
|
|
•
|
The unrealized loss for the year ended December 31, 2015 results from the unrealized loss recorded on a profit and loss sharing arrangement whereby 50% of the profits and losses above or below the charterhire rate relating to an LR2 vessel that is time chartered-in by us, are shared with a third-party that neither owns nor operates this vessel. This agreement has been recorded as a derivative, recorded at fair value with any resultant gain or loss recognized in the consolidated statement of income.
|
|
•
|
The unrealized gain for the year ended December 31, 2014 relates to the adjustment to record interest rate swaps that did not qualify for hedge accounting, to their fair market value. These swaps were terminated in March 2015.
|
|
|
|
For the year
|
|
|
|
|
|||||||||
|
LR2 segment
|
|
ended December 31,
|
|
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2015
|
|
2014
|
|
Change
|
|
Change
|
|||||||
|
Vessel revenue
|
|
$
|
208,250
|
|
|
$
|
67,124
|
|
|
$
|
141,126
|
|
|
210
|
%
|
|
Vessel operating costs
|
|
(36,682
|
)
|
|
(4,830
|
)
|
|
(31,852
|
)
|
|
(659
|
)%
|
|||
|
Voyage expenses
|
|
(194
|
)
|
|
(73
|
)
|
|
(121
|
)
|
|
(166
|
)%
|
|||
|
Charterhire
|
|
(27,816
|
)
|
|
(45,756
|
)
|
|
17,940
|
|
|
39
|
%
|
|||
|
Depreciation
|
|
(29,125
|
)
|
|
(3,067
|
)
|
|
(26,058
|
)
|
|
(850
|
)%
|
|||
|
General and administrative expenses
|
|
(1,456
|
)
|
|
(237
|
)
|
|
(1,219
|
)
|
|
(514
|
)%
|
|||
|
Unrealized loss on derivative financial instruments
|
|
(1,255
|
)
|
|
—
|
|
|
(1,255
|
)
|
|
N/A
|
|
|||
|
Financial expenses
|
|
—
|
|
|
(509
|
)
|
|
509
|
|
|
100
|
%
|
|||
|
Financial income
|
|
12
|
|
|
1
|
|
|
11
|
|
|
1,100
|
%
|
|||
|
Segment profit
|
|
$
|
111,734
|
|
|
$
|
12,653
|
|
|
$
|
99,081
|
|
|
783
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE per revenue day
|
|
$
|
30,544
|
|
|
$
|
18,621
|
|
|
$
|
11,923
|
|
|
64
|
%
|
|
Owned vessel operating costs per day
|
|
6,865
|
|
|
6,789
|
|
|
(76
|
)
|
|
(1
|
)%
|
|||
|
Revenue days - owned vessels
|
|
5,339
|
|
|
707
|
|
|
4,632
|
|
|
655
|
%
|
|||
|
Revenue days - time chartered-in vessels
|
|
1,461
|
|
|
2,894
|
|
|
(1,433
|
)
|
|
(50
|
)%
|
|||
|
Owned vessel operating days
|
|
5,343
|
|
|
707
|
|
|
4,636
|
|
|
656
|
%
|
|||
|
Average number of owned vessels
|
|
14.6
|
|
|
1.9
|
|
|
12.7
|
|
|
668
|
%
|
|||
|
Average number of time chartered-in vessels
|
|
4.0
|
|
|
7.9
|
|
|
(3.9
|
)
|
|
(49
|
)%
|
|||
|
|
Vessel
|
Delivery Date
|
|
|
|
1
|
|
STI Rose
|
January 2015
|
|
|
2
|
|
STI Veneto
|
February 2015
|
|
|
3
|
|
STI Alexis
|
February 2015
|
|
|
4
|
|
STI Winnie
|
March 2015
|
|
|
5
|
|
STI Oxford
|
April 2015
|
|
|
6
|
|
STI Lauren
|
May 2015
|
|
|
7
|
|
STI Connaught
|
May 2015
|
|
|
8
|
|
STI Spiga
|
June 2015
|
|
|
9
|
|
STI Savile Row
|
June 2015
|
|
|
10
|
|
STI Kingsway
|
August 2015
|
|
|
11
|
|
STI Lombard
|
August 2015
|
(1)
|
|
12
|
|
STI Carnaby
|
September 2015
|
|
|
(1)
|
STI Lombard
was delivered in August 2015 under a bareboat charter-in agreement for up to nine months at $10,000 per day. We have the obligation to purchase the vessel at the conclusion of the bareboat charter and pay the remaining 90% of the contract price, or $53.1 million.
|
|
|
|
For the year
|
|
|
|
|
|||||||||
|
Panamax/LR1 segment
|
|
ended December 31,
|
|
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2015
|
|
2014
|
|
Change
|
|
Change
|
|||||||
|
Vessel revenue
|
|
$
|
36,679
|
|
|
$
|
57,901
|
|
|
$
|
(21,222
|
)
|
|
(37
|
)%
|
|
Vessel operating costs
|
|
(2,144
|
)
|
|
(10,530
|
)
|
|
8,386
|
|
|
80
|
%
|
|||
|
Voyage expenses
|
|
(1,186
|
)
|
|
(4,826
|
)
|
|
3,640
|
|
|
75
|
%
|
|||
|
Charterhire
|
|
(21,616
|
)
|
|
(27,250
|
)
|
|
5,634
|
|
|
21
|
%
|
|||
|
Depreciation
|
|
—
|
|
|
(3,194
|
)
|
|
3,194
|
|
|
100
|
%
|
|||
|
General and administrative expenses
|
|
(96
|
)
|
|
(409
|
)
|
|
313
|
|
|
77
|
%
|
|||
|
Write-down of vessel held for sale and gain on sales of vessels
|
|
2,019
|
|
|
(3,978
|
)
|
|
5,997
|
|
|
151
|
%
|
|||
|
Other income, net
|
|
1,397
|
|
|
—
|
|
|
1,397
|
|
|
N/A
|
|
|||
|
Segment profit
|
|
$
|
15,053
|
|
|
$
|
7,714
|
|
|
$
|
7,339
|
|
|
95
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE per revenue day
|
|
$
|
21,804
|
|
|
$
|
16,857
|
|
|
$
|
4,947
|
|
|
29
|
%
|
|
Owned vessel operating costs per day
|
|
8,440
|
|
|
8,332
|
|
|
(108
|
)
|
|
(1
|
)%
|
|||
|
Revenue days - owned vessels
|
|
228
|
|
|
1,230
|
|
|
(1,002
|
)
|
|
(81
|
)%
|
|||
|
Revenue days - time chartered-in vessels
|
|
1,398
|
|
|
1,936
|
|
|
(538
|
)
|
|
(28
|
)%
|
|||
|
Owned vessel operating days
|
|
254
|
|
|
1,264
|
|
|
(1,010
|
)
|
|
(80
|
)%
|
|||
|
Average number of owned vessels
|
|
0.7
|
|
|
3.5
|
|
|
(2.8
|
)
|
|
(80
|
)%
|
|||
|
Average number of time chartered-in vessels
|
|
3.9
|
|
|
5.3
|
|
|
(1.4
|
)
|
|
(26
|
)%
|
|||
|
•
|
During the year ended December 31, 2015, we recorded an aggregate gain of $2.0 million for the sales of
Venice
,
STI Harmony
and
STI Heritage,
which were sold in March 2015, April 2015 and April 2015, respectively.
|
|
•
|
During the year ended December 31, 2014, we recorded a $4.0 million write-down as a result of the designation of
STI Heritage
and
STI Harmony
as held for sale and the corresponding write-down to the lower of their carrying value and fair value less estimated costs to sell at that date.
|
|
|
|
For the year
|
|
|
|
|
|||||||||
|
MR segment
|
|
ended December 31,
|
|
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2015
|
|
2014
|
|
Change
|
|
Change
|
|||||||
|
Vessel revenue
|
|
$
|
368,203
|
|
|
$
|
151,716
|
|
|
$
|
216,487
|
|
|
143
|
%
|
|
Vessel operating costs
|
|
(100,476
|
)
|
|
(52,561
|
)
|
|
(47,915
|
)
|
|
(91
|
)%
|
|||
|
Voyage expenses
|
|
(2,516
|
)
|
|
(1,963
|
)
|
|
(553
|
)
|
|
(28
|
)%
|
|||
|
Charterhire
|
|
(20,678
|
)
|
|
(27,772
|
)
|
|
7,094
|
|
|
26
|
%
|
|||
|
Depreciation
|
|
(59,859
|
)
|
|
(30,920
|
)
|
|
(28,939
|
)
|
|
(94
|
)%
|
|||
|
General and administrative expenses
|
|
(4,329
|
)
|
|
(2,315
|
)
|
|
(2,014
|
)
|
|
(87
|
)%
|
|||
|
Write-off of vessel purchase options
|
|
(731
|
)
|
|
—
|
|
|
(731
|
)
|
|
N/A
|
|
|||
|
Financial income
|
|
27
|
|
|
8
|
|
|
19
|
|
|
238
|
%
|
|||
|
Other expenses, net
|
|
(20
|
)
|
|
(51
|
)
|
|
31
|
|
|
61
|
%
|
|||
|
Segment profit
|
|
$
|
179,621
|
|
|
$
|
36,142
|
|
|
$
|
143,479
|
|
|
397
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE per revenue day
|
|
$
|
21,803
|
|
|
$
|
15,297
|
|
|
$
|
6,506
|
|
|
43
|
%
|
|
Owned vessel operating costs per day
|
|
6,461
|
|
|
6,580
|
|
|
119
|
|
|
2
|
%
|
|||
|
Revenue days - owned vessels
|
|
15,464
|
|
|
7,906
|
|
|
7,558
|
|
|
96
|
%
|
|||
|
Revenue days - time chartered-in vessels
|
|
1,319
|
|
|
1,884
|
|
|
(565
|
)
|
|
(30
|
)%
|
|||
|
Owned vessel operating days
|
|
15,550
|
|
|
7,957
|
|
|
7,593
|
|
|
95
|
%
|
|||
|
Average number of owned vessels
|
|
42.6
|
|
|
21.8
|
|
|
20.8
|
|
|
95
|
%
|
|||
|
Average number of time chartered-in vessels
|
|
3.6
|
|
|
5.2
|
|
|
(1.6
|
)
|
|
(31
|
)%
|
|||
|
|
Vessel
|
Delivery Date
|
|
|
1
|
|
STI Tribeca
|
January 2015
|
|
2
|
|
STI Gramercy
|
January 2015
|
|
3
|
|
STI Bronx
|
February 2015
|
|
4
|
|
STI Pontiac
|
March 2015
|
|
5
|
|
STI Manhattan
|
March 2015
|
|
6
|
|
STI Queens
|
April 2015
|
|
7
|
|
STI Osceola
|
April 2015
|
|
8
|
|
STI Notting Hill
|
May 2015
|
|
9
|
|
STI Seneca
|
June 2015
|
|
10
|
|
STI Westminster
|
June 2015
|
|
11
|
|
STI Brooklyn
|
July 2015
|
|
12
|
|
STI Memphis
|
August 2015
|
|
13
|
|
STI Black Hawk
|
September 2015
|
|
|
|
For the year
|
|
|
|
|
|||||||||
|
Handymax segment
|
|
ended December 31,
|
|
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2015
|
|
2014
|
|
Change
|
|
Change
|
|||||||
|
Vessel revenue
|
|
$
|
142,429
|
|
|
$
|
65,766
|
|
|
$
|
76,663
|
|
|
117
|
%
|
|
Vessel operating costs
|
|
(35,254
|
)
|
|
(10,902
|
)
|
|
(24,352
|
)
|
|
(223
|
)%
|
|||
|
Voyage expenses
|
|
(536
|
)
|
|
(671
|
)
|
|
135
|
|
|
20
|
%
|
|||
|
Charterhire
|
|
(26,755
|
)
|
|
(38,390
|
)
|
|
11,635
|
|
|
30
|
%
|
|||
|
Depreciation
|
|
(18,372
|
)
|
|
(5,436
|
)
|
|
(12,936
|
)
|
|
(238
|
)%
|
|||
|
General and administrative expenses
|
|
(1,390
|
)
|
|
(450
|
)
|
|
(940
|
)
|
|
(209
|
)%
|
|||
|
Loss from the sale of vessel
|
|
(2,054
|
)
|
|
—
|
|
|
(2,054
|
)
|
|
N/A
|
|
|||
|
Financial income
|
|
7
|
|
|
2
|
|
|
5
|
|
|
250
|
%
|
|||
|
Segment profit
|
|
$
|
58,075
|
|
|
$
|
9,919
|
|
|
$
|
48,156
|
|
|
485
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE per revenue day
|
|
$
|
19,686
|
|
|
$
|
14,528
|
|
|
$
|
5,158
|
|
|
36
|
%
|
|
Owned vessel operating costs per day
|
|
6,473
|
|
|
6,704
|
|
|
231
|
|
|
3
|
%
|
|||
|
Revenue days - owned vessels
|
|
5,274
|
|
|
1,593
|
|
|
3,681
|
|
|
231
|
%
|
|||
|
Revenue days - time chartered-in vessels
|
|
1,959
|
|
|
2,887
|
|
|
(928
|
)
|
|
(32
|
)%
|
|||
|
Owned vessel operating days
|
|
5,400
|
|
|
1,620
|
|
|
3,780
|
|
|
233
|
%
|
|||
|
Average number of owned vessels
|
|
14.8
|
|
|
4.4
|
|
|
10.4
|
|
|
236
|
%
|
|||
|
Average number of time chartered-in vessels
|
|
5.4
|
|
|
7.9
|
|
|
(2.5
|
)
|
|
(32
|
)%
|
|||
|
|
Vessel
|
Delivery Date
|
|
1
|
STI Hammersmith
|
January 2015
|
|
2
|
STI Rotherhithe
|
January 2015
|
|
|
|
For the year ended December 31,
|
|
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2014
|
|
2013
|
|
Change
|
|
Change
|
|||||||
|
Vessel revenue
|
|
$
|
342,807
|
|
|
$
|
207,580
|
|
|
$
|
135,227
|
|
|
65
|
%
|
|
Vessel operating costs
|
|
(78,823
|
)
|
|
(40,204
|
)
|
|
(38,619
|
)
|
|
(96
|
)%
|
|||
|
Voyage expenses
|
|
(7,533
|
)
|
|
(4,846
|
)
|
|
(2,687
|
)
|
|
(55
|
)%
|
|||
|
Charterhire
|
|
(139,168
|
)
|
|
(115,543
|
)
|
|
(23,625
|
)
|
|
(20
|
)%
|
|||
|
Depreciation
|
|
(42,617
|
)
|
|
(23,595
|
)
|
|
(19,022
|
)
|
|
(81
|
)%
|
|||
|
General and administrative expenses
|
|
(48,129
|
)
|
|
(25,788
|
)
|
|
(22,341
|
)
|
|
(87
|
)%
|
|||
|
Write down of vessels held for sale and loss from sales of vessels
|
|
(3,978
|
)
|
|
(21,187
|
)
|
|
17,209
|
|
|
81
|
%
|
|||
|
Gain on sale of VLGCs
|
|
—
|
|
|
41,375
|
|
|
(41,375
|
)
|
|
(100
|
)%
|
|||
|
Gain on sale of VLCCs
|
|
51,419
|
|
|
—
|
|
|
51,419
|
|
|
N/A
|
|
|||
|
Gain on sale of Dorian shares
|
|
10,924
|
|
|
—
|
|
|
10,924
|
|
|
N/A
|
|
|||
|
Re-measurement of investment in Dorian
|
|
(13,895
|
)
|
|
—
|
|
|
(13,895
|
)
|
|
N/A
|
|
|||
|
Financial expenses
|
|
(20,770
|
)
|
|
(2,705
|
)
|
|
(18,065
|
)
|
|
(668
|
)%
|
|||
|
Realized gain on derivative financial instruments
|
|
17
|
|
|
3
|
|
|
14
|
|
|
467
|
%
|
|||
|
Unrealized gain on derivative financial instruments
|
|
264
|
|
|
567
|
|
|
(303
|
)
|
|
(53
|
)%
|
|||
|
Financial income
|
|
203
|
|
|
1,147
|
|
|
(944
|
)
|
|
(82
|
)%
|
|||
|
Share of profit from associate
|
|
1,473
|
|
|
369
|
|
|
1,104
|
|
|
299
|
%
|
|||
|
Other expenses, net
|
|
(103
|
)
|
|
(158
|
)
|
|
55
|
|
|
35
|
%
|
|||
|
Net income
|
|
$
|
52,091
|
|
|
$
|
17,015
|
|
|
$
|
35,076
|
|
|
206
|
%
|
|
|
|
For the year
|
|
|
|
|
|||||||||
|
|
|
ended December 31,
|
|
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2014
|
|
2013
|
|
Change
|
|
Change
|
|||||||
|
Pool revenue
|
|
$
|
280,857
|
|
|
$
|
190,017
|
|
|
$
|
90,840
|
|
|
48
|
%
|
|
Time charter-out revenue
|
|
13,538
|
|
|
—
|
|
|
13,538
|
|
|
N/A
|
|
|||
|
Voyage revenue (spot market)
|
|
48,112
|
|
|
17,563
|
|
|
30,549
|
|
|
174
|
%
|
|||
|
Other revenue
|
|
300
|
|
|
—
|
|
|
300
|
|
|
N/A
|
|
|||
|
Gross revenue
|
|
342,807
|
|
|
207,580
|
|
|
135,227
|
|
|
65
|
%
|
|||
|
Voyage expenses
|
|
(7,533
|
)
|
|
(4,846
|
)
|
|
(2,687
|
)
|
|
55
|
%
|
|||
|
TCE revenue
(1)
|
|
335,274
|
|
|
202,734
|
|
|
132,540
|
|
|
65
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE Revenue per day:
(1)
|
|
|
|
|
|
|
|
|
|||||||
|
Pool
|
|
$
|
15,837
|
|
|
$
|
14,246
|
|
|
$
|
1,591
|
|
|
11
|
%
|
|
Time charter-out
|
|
15,194
|
|
|
—
|
|
|
15,194
|
|
|
N/A
|
|
|||
|
Voyage
|
|
16,798
|
|
|
16,499
|
|
|
299
|
|
|
2
|
%
|
|||
|
Consolidated TCE revenue per day
|
|
15,935
|
|
|
14,369
|
|
|
1,566
|
|
|
11
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue days:
|
|
|
|
|
|
|
|
|
|||||||
|
Pool - owned vessels
|
|
8,183
|
|
|
5,323
|
|
|
2,860
|
|
|
54
|
%
|
|||
|
Pool - time chartered-in vessels
|
|
9,551
|
|
|
8,015
|
|
|
1,536
|
|
|
19
|
%
|
|||
|
Time-charter out - owned vessels
|
852
|
|
|
—
|
|
|
852
|
|
|
N/A
|
|
||||
|
Voyage - owned vessels
|
|
2,401
|
|
|
445
|
|
|
1,956
|
|
|
440
|
%
|
|||
|
Voyage - time chartered-in vessels
|
50
|
|
|
326
|
|
|
(276
|
)
|
|
(85
|
)%
|
||||
|
Total revenue days
|
|
21,037
|
|
|
14,109
|
|
|
6,928
|
|
|
49
|
%
|
|||
|
•
|
Short term time charters: We consider short-term time charters (less than one year) as spot market voyages. Vessels delivered under our Newbuilding Program were employed on short-term time charters (up to 120 days) for a total of 2,177 days during the year ended December 31, 2014. Vessels delivered under our Newbuilding Program during 2013 were employed on similar short-term time charters for a total of 445 days during the year ended December 31, 2013.
|
|
•
|
Spot market voyages:
Noemi
,
Senatore
,
Venice
and
SN Azzurra
operated in the spot market for a total of 274 days during the year ended December 31, 2014.
Gan-Trust, SN Federica, King Douglas
, and
Nave Orion
operated in the spot voyage for 321 days during the year ended December 31, 2013.
|
|
|
|
For the year
|
|
|
|
|
|||||||||
|
LR2 segment
|
|
ended December 31,
|
|
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2014
|
|
2013
|
|
Change
|
|
Change
|
|||||||
|
Vessel revenue
|
|
$
|
67,124
|
|
|
$
|
28,204
|
|
|
$
|
38,920
|
|
|
138
|
%
|
|
Vessel operating costs
|
|
(4,830
|
)
|
|
(3,211
|
)
|
|
(1,619
|
)
|
|
(50
|
)%
|
|||
|
Voyage expenses
|
|
(73
|
)
|
|
—
|
|
|
(73
|
)
|
|
N/A
|
|
|||
|
Charterhire
|
|
(45,756
|
)
|
|
(29,341
|
)
|
|
(16,415
|
)
|
|
(56
|
)%
|
|||
|
Depreciation
|
|
(3,067
|
)
|
|
(1,750
|
)
|
|
(1,317
|
)
|
|
(75
|
)%
|
|||
|
General and administrative expenses
|
|
(237
|
)
|
|
(154
|
)
|
|
(83
|
)
|
|
(54
|
)%
|
|||
|
Write down of vessel held for sale
|
|
—
|
|
|
(6,185
|
)
|
|
6,185
|
|
|
100
|
%
|
|||
|
Financial expenses
|
|
(509
|
)
|
|
(847
|
)
|
|
338
|
|
|
40
|
%
|
|||
|
Financial income
|
|
1
|
|
|
—
|
|
|
1
|
|
|
N/A
|
|
|||
|
Other expenses, net
|
|
—
|
|
|
(10
|
)
|
|
10
|
|
|
100
|
%
|
|||
|
Segment profit / (loss)
|
|
$
|
12,653
|
|
|
$
|
(13,294
|
)
|
|
$
|
25,947
|
|
|
195
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE per revenue day
|
|
$
|
18,621
|
|
|
$
|
12,718
|
|
|
$
|
5,903
|
|
|
46
|
%
|
|
Owned vessel operating costs per day
|
|
6,789
|
|
|
8,203
|
|
|
1,414
|
|
|
17
|
%
|
|||
|
Revenue days - owned vessels
|
|
707
|
|
|
345
|
|
|
362
|
|
|
105
|
%
|
|||
|
Revenue days - time chartered-in vessels
|
|
2,894
|
|
|
1,873
|
|
|
1,021
|
|
|
55
|
%
|
|||
|
Owned vessel operating days
|
|
707
|
|
|
365
|
|
|
342
|
|
|
94
|
%
|
|||
|
Average number of owned vessels
|
|
1.9
|
|
|
1.0
|
|
|
0.9
|
|
|
90
|
%
|
|||
|
Average number of time chartered-in vessels
|
|
7.9
|
|
|
5.1
|
|
|
2.8
|
|
|
55
|
%
|
|||
|
|
Vessel
|
Delivery Date
|
|
1
|
STI Elysees
|
July 2014
|
|
2
|
STI Madison
|
September 2014
|
|
3
|
STI Park
|
September 2014
|
|
4
|
STI Orchard
|
October 2014
|
|
5
|
STI Sloane
|
November 2014
|
|
6
|
STI Condotti
|
November 2014
|
|
7
|
STI Broadway
|
November 2014
|
|
|
|
For the year
|
|
|
|
|
|||||||||
|
Panamax/LR1 segment
|
|
ended December 31,
|
|
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2014
|
|
2013
|
|
Change
|
|
Change
|
|||||||
|
Vessel revenue
|
|
$
|
57,901
|
|
|
$
|
41,683
|
|
|
$
|
16,218
|
|
|
39
|
%
|
|
Vessel operating costs
|
|
(10,530
|
)
|
|
(14,276
|
)
|
|
3,746
|
|
|
26
|
%
|
|||
|
Voyage expenses
|
|
(4,826
|
)
|
|
(3,858
|
)
|
|
(968
|
)
|
|
(25
|
)%
|
|||
|
Charterhire
|
|
(27,250
|
)
|
|
(14,363
|
)
|
|
(12,887
|
)
|
|
(90
|
)%
|
|||
|
Depreciation
|
|
(3,194
|
)
|
|
(7,275
|
)
|
|
4,081
|
|
|
56
|
%
|
|||
|
General and administrative expenses
|
|
(409
|
)
|
|
(536
|
)
|
|
127
|
|
|
24
|
%
|
|||
|
Write down of vessels held for sale
|
|
(3,978
|
)
|
|
(15,002
|
)
|
|
11,024
|
|
|
73
|
%
|
|||
|
Realized gain on derivative financial instruments
|
|
—
|
|
|
3
|
|
|
(3
|
)
|
|
(100
|
)%
|
|||
|
Unrealized gain on derivative financial instruments
|
—
|
|
|
186
|
|
|
(186
|
)
|
|
(100
|
)%
|
||||
|
Segment profit / (loss)
|
|
$
|
7,714
|
|
|
$
|
(13,438
|
)
|
|
$
|
21,152
|
|
|
157
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE per revenue day
|
|
$
|
16,857
|
|
|
$
|
12,599
|
|
|
$
|
4,258
|
|
|
34
|
%
|
|
Owned vessel operating costs per day
|
|
8,332
|
|
|
7,756
|
|
|
(576
|
)
|
|
(7
|
)%
|
|||
|
Revenue days - owned vessels
|
|
1,230
|
|
|
1,825
|
|
|
(595
|
)
|
|
(33
|
)%
|
|||
|
Revenue days - time chartered-in vessels
|
|
1,936
|
|
|
1,180
|
|
|
756
|
|
|
64
|
%
|
|||
|
Owned vessel operating days
|
|
1,264
|
|
|
1,825
|
|
|
(561
|
)
|
|
(31
|
)%
|
|||
|
Average number of owned vessels
|
|
3.5
|
|
|
5.0
|
|
|
(1.5
|
)
|
|
(30
|
)%
|
|||
|
Average number of time chartered-in vessels
|
|
5.3
|
|
|
3.2
|
|
|
2.1
|
|
|
66
|
%
|
|||
|
|
|
For the year
|
|
|
|
|
|||||||||
|
MR segment
|
|
ended December 31,
|
|
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2014
|
|
2013
|
|
Change
|
|
Change
|
|||||||
|
Vessel revenue
|
|
$
|
151,716
|
|
|
$
|
101,488
|
|
|
$
|
50,228
|
|
|
49
|
%
|
|
Vessel operating costs
|
|
(52,561
|
)
|
|
(20,069
|
)
|
|
(32,492
|
)
|
|
(162
|
)%
|
|||
|
Voyage expenses
|
|
(1,963
|
)
|
|
(977
|
)
|
|
(986
|
)
|
|
(101
|
)%
|
|||
|
Charterhire
|
|
(27,772
|
)
|
|
(40,753
|
)
|
|
12,981
|
|
|
32
|
%
|
|||
|
Depreciation
|
|
(30,920
|
)
|
|
(13,278
|
)
|
|
(17,642
|
)
|
|
(133
|
)%
|
|||
|
General and administrative expenses
|
|
(2,315
|
)
|
|
(1,030
|
)
|
|
(1,285
|
)
|
|
(125
|
)%
|
|||
|
Financial income
|
|
8
|
|
|
4
|
|
|
4
|
|
|
100
|
%
|
|||
|
Other expenses, net
|
|
(51
|
)
|
|
(21
|
)
|
|
(30
|
)
|
|
(143
|
)%
|
|||
|
Segment profit
|
|
$
|
36,142
|
|
|
$
|
25,364
|
|
|
$
|
10,778
|
|
|
42
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE per revenue day
|
|
$
|
15,297
|
|
|
$
|
16,546
|
|
|
$
|
(1,249
|
)
|
|
(8
|
)%
|
|
Owned vessel operating costs per day
|
|
6,580
|
|
|
6,069
|
|
|
(511
|
)
|
|
(8
|
)%
|
|||
|
Revenue days - owned vessels
|
|
7,906
|
|
|
3,233
|
|
|
4,673
|
|
|
145
|
%
|
|||
|
Revenue days - time chartered-in vessels
|
|
1,884
|
|
|
2,839
|
|
|
(955
|
)
|
|
(34
|
)%
|
|||
|
Owned vessel operating days
|
|
7,957
|
|
|
3,265
|
|
|
4,692
|
|
|
144
|
%
|
|||
|
Average number of owned vessels
|
|
21.8
|
|
|
8.9
|
|
|
12.9
|
|
|
145
|
%
|
|||
|
Average number of time chartered-in vessels
|
|
5.2
|
|
|
7.8
|
|
|
(2.6
|
)
|
|
(33
|
)%
|
|||
|
|
Vessel
|
Delivery Date
|
|
|
1
|
|
STI Duchessa
|
January 2014
|
|
2
|
|
STI Opera
|
January 2014
|
|
3
|
|
STI Texas City
|
March 2014
|
|
4
|
|
STI Meraux
|
April 2014
|
|
5
|
|
STI Chelsea
|
May 2014
|
|
6
|
|
STI San Antonio
|
May 2014
|
|
7
|
|
STI Lexington
|
May 2014
|
|
8
|
|
STI Venere
|
June 2014
|
|
9
|
|
STI Virtus
|
June 2014
|
|
10
|
|
STI Powai
|
July 2014
|
|
11
|
|
STI Aqua
|
July 2014
|
|
12
|
|
STI Dama
|
July 2014
|
|
13
|
|
STI Olivia
|
August 2014
|
|
14
|
|
STI Mythos
|
August 2014
|
|
15
|
|
STI Regina
|
September 2014
|
|
16
|
|
STI Benicia
|
September 2014
|
|
17
|
|
STI St. Charles
|
September 2014
|
|
18
|
|
STI Mayfair
|
October 2014
|
|
19
|
|
STI Yorkville
|
October 2014
|
|
20
|
|
STI Milwaukee
|
November 2014
|
|
21
|
|
STI Battery
|
December 2014
|
|
22
|
|
STI Soho
|
December 2014
|
|
|
Vessel
|
Delivery Date
|
|
1
|
STI Sapphire
|
January 2013
|
|
2
|
STI Emerald
|
March 2013
|
|
3
|
STI Beryl
|
April 2013
|
|
4
|
STI Le Rocher
|
July 2013
|
|
5
|
STI Larvotto
|
July 2013
|
|
6
|
STI Fontvieille
|
August 2013
|
|
7
|
STI Ville
|
September 2013
|
|
|
|
For the year
|
|
|
|
|
|||||||||
|
Handymax segment
|
|
ended December 31,
|
|
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2014
|
|
2013
|
|
Change
|
|
Change
|
|||||||
|
Vessel revenue
|
|
$
|
65,766
|
|
|
$
|
36,205
|
|
|
$
|
29,561
|
|
|
82
|
%
|
|
Vessel operating costs
|
|
(10,902
|
)
|
|
(2,648
|
)
|
|
(8,254
|
)
|
|
(312
|
)%
|
|||
|
Voyage expenses
|
|
(671
|
)
|
|
(11
|
)
|
|
(660
|
)
|
|
(6,000
|
)%
|
|||
|
Charterhire
|
|
(38,390
|
)
|
|
(31,086
|
)
|
|
(7,304
|
)
|
|
(23
|
)%
|
|||
|
Depreciation
|
|
(5,436
|
)
|
|
(1,292
|
)
|
|
(4,144
|
)
|
|
(321
|
)%
|
|||
|
General and administrative expenses
|
|
(450
|
)
|
|
(118
|
)
|
|
(332
|
)
|
|
(281
|
)%
|
|||
|
Financial income
|
|
2
|
|
|
—
|
|
|
2
|
|
|
N/A
|
|
|||
|
Segment profit
|
|
$
|
9,919
|
|
|
$
|
1,050
|
|
|
$
|
8,869
|
|
|
845
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE per revenue day
|
|
$
|
14,528
|
|
|
$
|
12,862
|
|
|
$
|
1,666
|
|
|
13
|
%
|
|
Owned vessel operating costs per day
|
|
6,704
|
|
|
6,852
|
|
|
148
|
|
|
2
|
%
|
|||
|
Revenue days - owned vessels
|
|
1,593
|
|
|
365
|
|
|
1,228
|
|
|
336
|
%
|
|||
|
Revenue days - time chartered-in vessels
|
|
2,887
|
|
|
2,450
|
|
|
437
|
|
|
18
|
%
|
|||
|
Owned vessel operating days
|
|
1,620
|
|
|
365
|
|
|
1,255
|
|
|
344
|
%
|
|||
|
Average number of owned vessels
|
|
4.4
|
|
|
1.0
|
|
|
3.4
|
|
|
340
|
%
|
|||
|
Average number of time chartered-in vessels
|
|
7.9
|
|
|
6.7
|
|
|
1.2
|
|
|
18
|
%
|
|||
|
|
Vessel
|
Delivery Date
|
|
1
|
STI Comandante
|
May 2014
|
|
2
|
STI Brixton
|
June 2014
|
|
3
|
STI Pimlico
|
July 2014
|
|
4
|
STI Hackney
|
August 2014
|
|
5
|
STI Acton
|
September 2014
|
|
6
|
STI Fulham
|
September 2014
|
|
7
|
STI Camden
|
September 2014
|
|
8
|
STI Battersea
|
October 2014
|
|
9
|
STI Wembley
|
October 2014
|
|
10
|
STI Finchley
|
November 2014
|
|
11
|
STI Clapham
|
November 2014
|
|
12
|
STI Poplar
|
December 2014
|
|
|
|
|
Drawdown amount
|
|
|
|
|
|
|
|
|
Credit Facility
|
|
(in millions of U.S. Dollars)
|
|
Drawdown date
|
|
Collateral
|
|
|
|
1
|
|
BNP Paribas Credit Facility
|
|
$17.3
|
|
February 2016
|
|
STI Battery
|
(1)
|
|
2
|
|
ING Credit Facility
|
|
26.0
|
|
March 2016
|
|
STI Grace
|
(2)
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
|
2013
|
||||||
|
Cash flow data
|
|
|
|
|
|
|
|
|
|||
|
Net cash inflow/(outflow)
|
|
|
|
|
|
|
|
|
|||
|
Operating activities
|
$
|
391,975
|
|
|
$
|
93,916
|
|
|
$
|
(5,655
|
)
|
|
Investing activities
|
(703,418
|
)
|
|
(1,158,234
|
)
|
|
(935,101
|
)
|
|||
|
Financing activities
|
396,270
|
|
|
1,101,616
|
|
|
932,436
|
|
|||
|
|
|
For the year ended December 31,
|
|
|
|
Percentage
|
|
|||||||||
|
In thousands of U.S. dollars
|
|
2015
|
|
2014
|
|
Change
|
|
Change
|
|
|||||||
|
Vessel revenue
|
|
$
|
755,711
|
|
|
$
|
342,807
|
|
|
$
|
412,904
|
|
|
120
|
%
|
(1)
|
|
Vessel operating costs
|
|
(174,556
|
)
|
|
(78,823
|
)
|
|
(95,733
|
)
|
|
(121
|
)%
|
(1)
|
|||
|
Voyage expenses
|
|
(4,432
|
)
|
|
(7,533
|
)
|
|
3,101
|
|
|
41
|
%
|
(1)
|
|||
|
Charterhire
|
|
(96,865
|
)
|
|
(139,168
|
)
|
|
42,303
|
|
|
30
|
%
|
(1)
|
|||
|
General and administrative expenses - cash
|
|
(32,144
|
)
|
|
(18,403
|
)
|
|
(13,741
|
)
|
|
(75
|
)%
|
(1) (2)
|
|||
|
Financial expenses - cash
|
|
(61,082
|
)
|
|
(10,606
|
)
|
|
(50,476
|
)
|
|
(476
|
)%
|
(1) (3)
|
|||
|
Drydock payments
|
|
—
|
|
|
(1,290
|
)
|
|
1,290
|
|
|
100
|
%
|
|
|||
|
Change in working capital
|
|
3,360
|
|
|
6,334
|
|
|
(2,974
|
)
|
|
(47
|
)%
|
(4)
|
|||
|
Other
|
|
1,983
|
|
|
598
|
|
|
1,385
|
|
|
232
|
%
|
(5)
|
|||
|
Operating cash flow
|
|
$
|
391,975
|
|
|
$
|
93,916
|
|
|
$
|
298,059
|
|
|
317
|
%
|
|
|
|
|
For the year ended December 31,
|
|
|
|
Percentage
|
|
|||||||||
|
In thousands of U.S. dollars
|
|
2014
|
|
2013
|
|
Change
|
|
Change
|
|
|||||||
|
Vessel revenue
|
|
$
|
342,807
|
|
|
$
|
207,580
|
|
|
$
|
135,227
|
|
|
65
|
%
|
(1)
|
|
Vessel operating costs
|
|
(78,823
|
)
|
|
(40,204
|
)
|
|
(38,619
|
)
|
|
(96
|
)%
|
(1)
|
|||
|
Voyage expenses
|
|
(7,533
|
)
|
|
(4,846
|
)
|
|
(2,687
|
)
|
|
(55
|
)%
|
(1)
|
|||
|
Charterhire
|
|
(139,168
|
)
|
|
(115,543
|
)
|
|
(23,625
|
)
|
|
(20
|
)%
|
(1)
|
|||
|
General and administrative expenses - cash
|
|
(18,403
|
)
|
|
(12,646
|
)
|
|
(5,757
|
)
|
|
(46
|
)%
|
(1) (2)
|
|||
|
Financial expenses - cash
|
|
(10,606
|
)
|
|
(2,373
|
)
|
|
(8,233
|
)
|
|
(347
|
)%
|
(1) (3)
|
|||
|
Drydock payments
|
|
(1,290
|
)
|
|
(1,469
|
)
|
|
179
|
|
|
12
|
%
|
|
|||
|
Change in working capital
|
|
6,334
|
|
|
(37,199
|
)
|
|
43,533
|
|
|
117
|
%
|
(4)
|
|||
|
Other
|
|
598
|
|
|
1,045
|
|
|
(447
|
)
|
|
(43
|
)%
|
|
|||
|
Operating cash flow
|
|
$
|
93,916
|
|
|
$
|
(5,655
|
)
|
|
$
|
99,571
|
|
|
1,761
|
%
|
|
|
|
|
For the year ended December 31,
|
|
|
|
Percentage
|
|
|||||||||
|
In thousands of U.S. dollars
|
|
2015
|
|
2014
|
|
Change
|
|
Change
|
|
|||||||
|
Cash inflows
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net proceeds from the sale of our shares held in Dorian
|
|
$
|
142,436
|
|
|
$
|
—
|
|
|
$
|
142,436
|
|
|
N/A
|
|
|
|
Net proceeds from the sale of our seven VLCCs under construction
|
|
—
|
|
|
141,710
|
|
|
(141,710
|
)
|
|
(100
|
)%
|
|
|||
|
Net proceeds from the sales of vessels
|
|
90,820
|
|
|
71,960
|
|
|
18,860
|
|
|
26
|
%
|
(1)
|
|||
|
Deposits received for vessel purchases
|
|
—
|
|
|
31,277
|
|
|
(31,277
|
)
|
|
(100
|
)%
|
(2)
|
|||
|
Total investing cash inflows
|
|
233,256
|
|
|
244,947
|
|
|
(11,691
|
)
|
|
(5
|
)%
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cash outflows
|
|
|
|
|
|
|
|
|
|
|||||||
|
Final delivery installments and other costs
|
|
(749,453
|
)
|
|
(1,097,847
|
)
|
|
348,394
|
|
|
32
|
%
|
(3)
|
|||
|
Scheduled installment payments and other costs
|
|
(118,205
|
)
|
|
(305,334
|
)
|
|
187,129
|
|
|
61
|
%
|
(4)
|
|||
|
Purchase of STI Memphis (2014-built)
|
|
(37,628
|
)
|
|
—
|
|
|
(37,628
|
)
|
|
N/A
|
|
|
|||
|
Deposits returned for vessel purchases
|
|
(31,277
|
)
|
|
—
|
|
|
(31,277
|
)
|
|
N/A
|
|
(2)
|
|||
|
Other
|
|
(111
|
)
|
|
—
|
|
|
(111
|
)
|
|
N/A
|
|
|
|||
|
Total investing cash outflows
|
|
(936,674
|
)
|
|
(1,403,181
|
)
|
|
466,507
|
|
|
33
|
%
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net cash outflow from investing activities
|
|
$
|
(703,418
|
)
|
|
$
|
(1,158,234
|
)
|
|
$
|
454,816
|
|
|
39
|
%
|
|
|
|
|
For the year ended December 31,
|
|
|
|
Percentage
|
|
|||||||||
|
In thousands of U.S. dollars
|
|
2014
|
|
2013
|
|
Change
|
|
Change
|
|
|||||||
|
Cash inflows
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net proceeds from the sale of seven VLCCs under construction
|
|
$
|
141,710
|
|
|
$
|
—
|
|
|
$
|
141,710
|
|
|
N/A
|
|
|
|
Net proceeds from the sales of vessels
|
|
71,960
|
|
|
—
|
|
|
71,960
|
|
|
N/A
|
|
(1)
|
|||
|
Deposits received for vessel purchases
|
|
31,277
|
|
|
—
|
|
|
31,277
|
|
|
N/A
|
|
(2)
|
|||
|
Investing cash inflows total
|
|
244,947
|
|
|
—
|
|
|
244,947
|
|
|
N/A
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cash outflows
|
|
|
|
|
|
|
|
|
|
|||||||
|
Final delivery installments and other costs
|
|
(1,097,847
|
)
|
|
(149,384
|
)
|
|
(948,463
|
)
|
|
(635
|
)%
|
(3)
|
|||
|
Scheduled installment payments and other costs
|
|
(305,334
|
)
|
|
(618,064
|
)
|
|
312,730
|
|
|
51
|
%
|
(4)
|
|||
|
Payments made related to our investment in Dorian
|
|
—
|
|
|
(167,653
|
)
|
|
167,653
|
|
|
100
|
%
|
(5)
|
|||
|
Investing cash outflows total
|
|
(1,403,181
|
)
|
|
(935,101
|
)
|
|
(468,080
|
)
|
|
(50
|
)%
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net cash outflow from investing activities
|
|
$
|
(1,158,234
|
)
|
|
$
|
(935,101
|
)
|
|
$
|
(223,133
|
)
|
|
(24
|
)%
|
|
|
|
|
For the year ended December 31,
|
|
|
|
Percentage
|
|
|||||||||
|
In thousands of U.S. dollars
|
|
2015
|
|
2014
|
|
Change
|
|
Change
|
|
|||||||
|
Cash inflows
|
|
|
|
|
|
|
|
|
|
|||||||
|
Drawdowns from our secured credit facilities
|
|
$
|
643,550
|
|
|
$
|
1,114,284
|
|
|
$
|
(470,734
|
)
|
|
(42
|
)%
|
(1)
|
|
Gross proceeds from the issuance of our Convertible Notes
|
|
—
|
|
|
360,000
|
|
|
(360,000
|
)
|
|
(100
|
)%
|
|
|||
|
Gross proceeds from the issuance of our senior unsecured notes due 2020 and 2017
|
|
—
|
|
|
105,500
|
|
|
(105,500
|
)
|
|
(100
|
)%
|
|
|||
|
Gross proceeds from the issuance of common stock
|
|
159,747
|
|
|
—
|
|
|
159,747
|
|
|
N/A
|
|
|
|||
|
Total financing cash inflows
|
|
803,297
|
|
|
1,579,784
|
|
|
(776,487
|
)
|
|
(49
|
)%
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cash outflows
|
|
|
|
|
|
|
|
|
|
|||||||
|
Repayments on our secured credit facilities
|
|
(226,260
|
)
|
|
(74,674
|
)
|
|
(151,586
|
)
|
|
(203
|
)%
|
(1)
|
|||
|
Dividend payments
|
|
(87,056
|
)
|
|
(70,495
|
)
|
|
(16,561
|
)
|
|
(23
|
)%
|
|
|||
|
Common stock repurchases
|
|
(76,028
|
)
|
|
(276,294
|
)
|
|
200,266
|
|
|
72
|
%
|
(2)
|
|||
|
Debt issuance costs
|
|
(8,497
|
)
|
|
(45,670
|
)
|
|
37,173
|
|
|
81
|
%
|
(3)
|
|||
|
Equity issuance costs
|
|
(7,554
|
)
|
|
(42
|
)
|
|
(7,512
|
)
|
|
(17,886
|
)%
|
|
|||
|
Repurchase of our Convertible Notes
|
|
(1,632
|
)
|
|
—
|
|
|
(1,632
|
)
|
|
N/A
|
|
|
|||
|
Convertible Notes issuance costs
|
|
—
|
|
|
(10,993
|
)
|
|
10,993
|
|
|
100
|
%
|
|
|||
|
Total financing cash outflows
|
|
(407,027
|
)
|
|
(478,168
|
)
|
|
71,141
|
|
|
15
|
%
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net cash inflow from financing activities
|
|
$
|
396,270
|
|
|
$
|
1,101,616
|
|
|
$
|
(705,346
|
)
|
|
(64
|
)%
|
|
|
|
|
2015
|
|
2014
|
||||||||||||
|
|
|
Drawdowns
|
|
Repayments
|
|
Drawdowns
|
|
Repayments
|
||||||||
|
In thousands of U.S. dollars
|
|
|
|
|
|
|
|
|
||||||||
|
2010 Revolving Credit Facility
|
|
$
|
—
|
|
|
$
|
(41,456
|
)
|
|
$
|
72,416
|
|
|
$
|
(30,960
|
)
|
|
2011 Credit Facility
|
|
—
|
|
|
(7,935
|
)
|
|
52,008
|
|
|
(7,103
|
)
|
||||
|
STI Spirit Credit Facility
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,736
|
)
|
||||
|
Newbuilding Credit Facility
|
|
—
|
|
|
(5,998
|
)
|
|
—
|
|
|
(5,998
|
)
|
||||
|
2013 Credit Facility
|
|
127,700
|
|
|
(83,970
|
)
|
|
393,400
|
|
|
(8,877
|
)
|
||||
|
K-Sure Credit Facility
|
|
261,100
|
|
|
(18,261
|
)
|
|
197,160
|
|
|
—
|
|
||||
|
KEXIM Credit Facility
|
|
30,300
|
|
|
(29,350
|
)
|
|
399,300
|
|
|
—
|
|
||||
|
Nomura Term Margin Loan Facility
|
|
30,000
|
|
|
(30,000
|
)
|
|
—
|
|
|
—
|
|
||||
|
ING Credit Facility
|
|
35,000
|
|
|
(292
|
)
|
|
—
|
|
|
—
|
|
||||
|
ABN AMRO Credit Facility
|
|
142,200
|
|
|
(2,370
|
)
|
|
—
|
|
|
—
|
|
||||
|
BNP Paribas Credit Facility
|
|
17,250
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Finance lease payments -
STI Lombard
|
|
—
|
|
|
(6,628
|
)
|
|
—
|
|
|
—
|
|
||||
|
|
|
$
|
643,550
|
|
|
$
|
(226,260
|
)
|
|
$
|
1,114,284
|
|
|
$
|
(74,674
|
)
|
|
|
|
For the year ended December 31,
|
|
|
|
Percentage
|
|
|||||||||
|
In thousands of U.S. dollars
|
|
2014
|
|
2013
|
|
Change
|
|
Change
|
|
|||||||
|
Cash inflows
|
|
|
|
|
|
|
|
|
|
|||||||
|
Drawdowns from our secured credit facilities
|
|
$
|
1,114,284
|
|
|
$
|
52,050
|
|
|
$
|
1,062,234
|
|
|
2,041
|
|
(1)
|
|
Gross proceeds from the issuance of our Convertible Notes
|
|
360,000
|
|
|
—
|
|
|
360,000
|
|
|
N/A
|
|
|
|||
|
Gross proceeds from the issuance of our senior unsecured notes
|
|
105,500
|
|
|
—
|
|
|
105,500
|
|
|
N/A
|
|
|
|||
|
Gross proceeds from the issuance of common stock
|
|
—
|
|
|
983,537
|
|
|
(983,537
|
)
|
|
(100
|
)%
|
|
|||
|
Total financing cash inflows
|
|
1,579,784
|
|
|
1,035,587
|
|
|
544,197
|
|
|
53
|
%
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cash outflows
|
|
|
|
|
|
|
|
|
|
|||||||
|
Repayments on our secured credit facilities
|
|
(74,674
|
)
|
|
(28,410
|
)
|
|
(46,264
|
)
|
|
(163
|
)%
|
(1)
|
|||
|
Dividend payments
|
|
(70,495
|
)
|
|
(24,353
|
)
|
|
(46,142
|
)
|
|
(189
|
)%
|
|
|||
|
Repurchases of common stock
|
|
(276,294
|
)
|
|
—
|
|
|
(276,294
|
)
|
|
N/A
|
|
(2)
|
|||
|
Debt issuance costs
|
|
(45,670
|
)
|
|
(14,693
|
)
|
|
(30,977
|
)
|
|
(211
|
)%
|
(3)
|
|||
|
Equity issuance costs
|
|
(42
|
)
|
|
(35,695
|
)
|
|
35,653
|
|
|
100
|
%
|
|
|||
|
Convertible Notes issuance costs
|
|
(10,993
|
)
|
|
—
|
|
|
(10,993
|
)
|
|
N/A
|
|
|
|||
|
Financing cash outflows total
|
|
(478,168
|
)
|
|
(103,151
|
)
|
|
(375,017
|
)
|
|
(364
|
)%
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net cash inflow from financing activities
|
|
$
|
1,101,616
|
|
|
$
|
932,436
|
|
|
$
|
169,180
|
|
|
18
|
%
|
|
|
|
|
2014
|
|
2013
|
||||||||||||
|
|
|
Drawdowns
|
|
Repayments
|
|
Drawdowns
|
|
Repayments
|
||||||||
|
In thousands of U.S. dollars
|
|
|
|
|
|
|
|
|
||||||||
|
2010 Revolving Credit Facility
|
|
$
|
72,416
|
|
|
$
|
(30,960
|
)
|
|
$
|
—
|
|
|
$
|
(17,239
|
)
|
|
2011 Credit Facility
|
|
52,008
|
|
|
(7,103
|
)
|
|
52,050
|
|
|
(3,516
|
)
|
||||
|
Spirit Credit Facility
|
|
—
|
|
|
(21,736
|
)
|
|
—
|
|
|
(1,657
|
)
|
||||
|
Newbuilding Credit Facility
|
|
—
|
|
|
(5,998
|
)
|
|
—
|
|
|
(5,998
|
)
|
||||
|
2013 Credit Facility
|
|
393,400
|
|
|
(8,877
|
)
|
|
—
|
|
|
—
|
|
||||
|
K-Sure Credit Facility
|
|
197,160
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
KEXIM Credit Facility
|
|
399,300
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
$
|
1,114,284
|
|
|
$
|
(74,674
|
)
|
|
$
|
52,050
|
|
|
$
|
(28,410
|
)
|
|
In thousands of U.S. dollars
|
|
Amount outstanding at December 31, 2015
|
|
Amount Outstanding at March 17, 2016
|
|
Availability as of the date of this report
|
|
||||||
|
2011 Credit Facility
|
|
$
|
100,976
|
|
|
$
|
100,976
|
|
|
$
|
—
|
|
|
|
Newbuilding Credit Facility
|
|
71,843
|
|
|
71,843
|
|
|
—
|
|
|
|||
|
2013 Credit Facility
|
|
428,253
|
|
|
410,053
|
|
|
—
|
|
(1)
|
|||
|
K-Sure Credit Facility
|
|
440,000
|
|
|
406,706
|
|
|
—
|
|
(2)
|
|||
|
KEXIM Credit Facility
|
|
400,250
|
|
|
383,425
|
|
|
—
|
|
(3)
|
|||
|
Credit Suisse Credit Facility
|
|
—
|
|
|
—
|
|
|
61,200
|
|
(4)
|
|||
|
ING Credit Facility
|
|
34,708
|
|
|
60,417
|
|
|
71,500
|
|
(5)
|
|||
|
ABN AMRO Credit Facility
|
|
139,830
|
|
|
137,460
|
|
|
—
|
|
|
|||
|
BNP Paribas Credit Facility
|
|
17,250
|
|
|
33,925
|
|
|
—
|
|
(1)
|
|||
|
Scotiabank Credit Facility
|
|
—
|
|
|
—
|
|
|
36,000
|
|
(6)
|
|||
|
Senior unsecured notes
|
|
105,500
|
|
|
105,500
|
|
|
—
|
|
|
|||
|
Convertible Notes
|
|
358,500
|
|
|
358,500
|
|
|
—
|
|
(7)
|
|||
|
Finance Lease
|
|
53,372
|
|
|
53,040
|
|
|
—
|
|
|
|||
|
Total
|
|
$
|
2,150,482
|
|
|
$
|
2,121,845
|
|
|
$
|
168,700
|
|
|
|
•
|
a first priority mortgage over the relevant collateralized vessels;
|
|
•
|
a first priority assignment of earnings, insurances and charters from the mortgaged vessels for the specific facility;
|
|
•
|
a pledge of earnings generated by the mortgaged vessels for the specific facility; and
|
|
•
|
a pledge of the equity interests of each vessel owning subsidiary under the specific facility.
|
|
•
|
In January 2014, we drew down $72.4 million and in March 2014, we paid $22.5 million into this facility as a result of the sales of
Noemi
and
Senatore
. We also wrote-off a total of $0.2 million of deferred financing fees as part of these debt repayments.
|
|
•
|
In March 2015, we paid $6.1 million into this facility as a result of the sale of
Venice
(in addition to a $1.8 million scheduled principal payment relating to
STI Harmony
,
STI Heritage
and
STI Highlander
).
|
|
•
|
In April 2015, we paid $25.6 million into this facility as a result of the sales of
STI Harmony
and
STI Heritage.
We also wrote-off a total of $21,465 of deferred financing fees as part of these debt repayments.
|
|
•
|
In June 2015, the 2010 Revolving Credit Facility matured and we made an $8.0 million principal payment to settle all amounts outstanding. The mortgage on
STI Highlander
(the only vessel collateralized under this facility at the time) was released.
|
|
•
|
The ratio of net debt to capitalization shall be no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth (i.e. shareholders’ equity) shall be no less than $150.0 million plus 25% of cumulative positive net income (on a consolidated basis) for each fiscal quarter from July 1, 2010 going forward and 50% of the value of any new equity issues from July 1, 2010 going forward.
|
|
•
|
The ratio of EBITDA to interest expense shall be no less than 2.00 to 1.00. Such ratio shall be calculated quarterly on a trailing four quarter basis. In addition, we are restricted from paying dividends unless our EBITDA to interest expense ratio is 2.00 to 1.00 or greater. EBITDA, as defined in the loan agreement, excludes non-cash charges such as impairment.
|
|
•
|
Consolidated liquidity (defined as cash and cash equivalents) must not be less than $25 million, of which unrestricted cash and cash equivalents shall be not less than $15.0 million, until we own, directly or indirectly, more than 15 vessels, at which time the amount increases by $750,000 per each additional vessel.
|
|
•
|
The aggregate fair market value of the collateral vessels shall at all times be no less than 150% of the then aggregate outstanding principal amount of loans under the credit facility.
|
|
•
|
The ratio of net debt to capitalization shall be no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth (i.e. shareholders equity) shall be no less than $150.0 million plus 25% of cumulative positive net income (on a consolidated basis) for each fiscal quarter from July 1, 2010 going forward and 50% of the value of any new equity issues from July 2, 2010 going forward.
|
|
•
|
The ratio of EBITDA to interest expense shall be no less than 2.50 to 1.00. Such ratio shall be calculated quarterly on a trailing four quarter basis. EBITDA, as defined in the loan agreement, excludes non-cash charges such as impairment.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or 5% of total indebtedness.
|
|
•
|
The aggregate fair market value of the collateral vessels shall at all times be no less than 140% (120% if the vessel is subject to acceptable long term employment) of the aggregate principal amount outstanding plus a pro rata amount of any allocable swap exposure for the credit facility.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth no less than (i) $150.0 million plus 25% of cumulative positive net income (on a consolidated basis) for each fiscal quarter beginning on July 1, 2010 and (ii) 50% of the value of any new equity issues from July 1, 2010 going forward.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or 5% of total indebtedness.
|
|
•
|
The aggregate fair market value of the Collateral Vessels shall at all times be no less than 140% of the then aggregate outstanding principal amount of loans under the credit facility.
|
|
Drawdown amount
|
|
|
|
|
|
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
|
|
$35.4
|
|
January 2015
|
|
STI Alexis
|
|
|
19.5
|
|
March 2015
|
|
STI Pontiac
|
(1)
|
|
19.3
|
|
April 2015
|
|
STI Osceola
|
|
|
35.1
|
|
June 2015
|
|
STI Spiga
|
(2)
|
|
18.5
|
|
June 2015
|
|
STI Seneca
|
|
|
(1)
|
In October 2015, we refinanced the amount borrowed relating to
STI Pontiac
by repaying $18.9 million on our 2013 Credit Facility and drawing down $17.5 million under our ING Credit Facility (as described below).
|
|
(2)
|
In July 2015, we refinanced the amount borrowed relating to
STI Spiga
by repaying $35.1 million on our 2013 Credit Facility
and drawing down $35.1 million under our ABN AMRO Credit Facility (as described below).
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth no less than $677.3 million plus (i) 25% of cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after October 1, 2013 and (ii) 50% of the value of any new equity issues occurring on or after October 1, 2013.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00 calculated on a trailing four quarter basis.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or 5% of total indebtedness.
|
|
•
|
The aggregate fair market value of the vessels provided as collateral under the facility shall at all times be no less than 135% of the then aggregate outstanding principal amount of loans under the credit facility.
|
|
Drawdown amount
|
|
|
|
|
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
|
$19.9
|
|
January 2015
|
|
STI Gramercy
|
|
19.5
|
|
February 2015
|
|
STI Bronx
|
|
19.5
|
|
March 2015
|
|
STI Manhattan
|
|
30.3
|
|
March 2015
|
|
STI Winnie
|
|
30.3
|
|
April 2015
|
|
STI Oxford
|
|
19.5
|
|
April 2015
|
|
STI Queens
|
|
30.3
|
|
April 2015
|
|
STI Lauren
|
|
30.3
|
|
April 2015
|
|
STI Connaught
|
|
21.0
|
|
May 2015
|
|
STI Notting Hill
|
|
21.0
|
|
June 2015
|
|
STI Westminster
|
|
19.5
|
|
July 2015
|
|
STI Brooklyn
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth no less than $677.3 million plus (i) 25% of cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after October 1, 2013 and (ii) 50% of the value of any new equity issues occurring on or after October 1, 2013.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00 calculated on a trailing four quarter basis.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or 5% of total indebtedness.
|
|
•
|
The aggregate fair market value of the vessels provided as collateral under the facility shall at all times be no less than 135% of the then aggregate outstanding principal amount of loans under the credit facility.
|
|
Drawdown amount
|
|
|
|
|
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
|
$30.3
|
|
January 2015
|
|
STI Veneto
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth no less than $677.3 million plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after October 1, 2013 and (ii) 50% of the value of new equity issues occurring on or after October 1, 2013.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00 calculated on a trailing four quarter basis.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel.
|
|
•
|
The aggregate of the FMV of the vessels provided as collateral under the facility shall at all times be no less than 140% of the then aggregate outstanding principal amount of the loans under the credit facility.
|
|
Drawdown amount
|
|
|
|
|
|
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
|
|
$35.7
|
|
July 2015
|
|
STI Savile Row
|
|
|
35.1
|
|
August 2015
|
|
STI Spiga
|
(1)
|
|
35.7
|
|
August 2015
|
|
STI Kingsway
|
|
|
35.7
|
|
September 2015
|
|
STI Carnaby
|
|
|
(1)
|
In July 2015, we refinanced the amount borrowed relating to
STI Spiga
by repaying $35.1 million on our 2013 Credit Facility
and drawing down $35.1 million from our ABN AMRO Credit Facility.
|
|
•
|
The ratio of net debt to total capitalization not more than 0.60 to 1:00.
|
|
•
|
Consolidated tangible net worth of not less than $677.3 million plus (a) 25% of the positive consolidated net income for each fiscal quarter commencing on or after October 1, 2013 and (b) 50% of the value of the equity proceeds realized from any issuance of equity interests occurring on or after October 1, 2013.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00 calculated on a trailing four quarter basis.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel.
|
|
•
|
The aggregate of the FMV of the vessels provided as collateral under the facility shall at all times be no less than 135% of the then aggregate outstanding principal amount of the loans under the credit facility.
|
|
Drawdown amount
|
|
|
|
|
|
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
|
|
$17.5
|
|
September 2015
|
|
STI Black Hawk
|
|
|
17.5
|
|
October 2015
|
|
STI Pontiac
|
(1)
|
|
(1)
|
In October 2015, we refinanced the amount borrowed relating to
STI Pontiac
by repaying $18.9 million on our 2013 Credit Facility and drawing down $17.5 million under our ING Credit Facility.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth no less than $677.3 million plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after October 1, 2013 and (ii) 50% of the value of new equity issues occurring on or after October 1, 2013.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00 calculated on a trailing four quarter basis.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel.
|
|
•
|
The aggregate of the FMV of the vessels provided as collateral under the facility shall at all times be no less than 140% of the then aggregate outstanding principal amount of the loans under the credit facility.
|
|
Drawdown amount
|
|
|
|
|
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
|
$17.3
|
|
December 2015
|
|
STI Memphis
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth no less than $677.3 million plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after October 1, 2013 and (ii) 50% of the value of new equity issues occurring on or after October 1, 2013.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00 calculated on a trailing four quarter basis.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel.
|
|
•
|
The aggregate of the FMV of the vessels provided as collateral under the facility shall at all times be no less than 135% of the then aggregate outstanding principal amount of the loans under the credit facility.
|
|
•
|
Net borrowings shall not equal or exceed 70% of total assets.
|
|
•
|
Net worth shall always exceed $650.0 million.
|
|
Record Date
|
|
Dividends per share
|
|
Share Adjusted Conversion Rate
(1)
|
||
|
August 22, 2014
|
|
$
|
0.100
|
|
|
82.8556
|
|
November 25, 2014
|
|
$
|
0.120
|
|
|
84.0184
|
|
March 13, 2015
|
|
$
|
0.120
|
|
|
85.2216
|
|
May 21, 2015
|
|
$
|
0.125
|
|
|
86.3738
|
|
August 14, 2015
|
|
$
|
0.125
|
|
|
87.4349
|
|
November 24, 2015
|
|
$
|
0.125
|
|
|
88.6790
|
|
March 10, 2016
|
|
$
|
0.125
|
|
|
90.5311
|
|
|
|
|
|
|
||
|
(1) Per $1,000 principal amount.
|
||||||
|
•
|
during any calendar quarter commencing after the calendar quarter ending on September 30, 2014 (and only during such calendar quarter), if the last reported sale price of the common stock for at least 15 trading days (whether or not consecutive) during a period of 25 consecutive trading days ending on the last trading day of the immediately preceding calendar quarter is greater than or equal to 130% of the conversion price on each applicable trading day;
|
|
•
|
during the five business day period after any five consecutive trading day period (the “measurement period”) in which the trading price (as defined below) per $1,000 principal amount of Convertible Notes for each trading day of the measurement period was less than 98% of the product of the last reported sale price of our common stock and the conversion rate on each such trading day;
|
|
•
|
if the Company calls any or all of the Convertible Notes for redemption, at any time prior to the close of business on the scheduled trading day immediately preceding the redemption date; or
|
|
•
|
upon the occurrence of specified corporate events as defined in the indenture (e.g. consolidations, mergers, a binding share exchange or the transfer or lease of all or substantially all of our assets).
|
|
•
|
Net borrowings shall not equal or exceed 70% of total assets.
|
|
•
|
Net worth shall always exceed $650.0 million.
|
|
In thousands of U.S. dollars
|
As of December 31, 2015
|
||
|
Total minimum lease payments - 2016
|
54,335
|
|
|
|
Less amount representing interest
|
(963
|
)
|
|
|
Future net minimum lease payments
|
$
|
53,372
|
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Vessel and Drydock
|
$
|
60,974
|
|
|
—
|
|
|
|
Accumulated depreciation
|
(910
|
)
|
|
—
|
|
||
|
|
$
|
60,064
|
|
|
$
|
—
|
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Liabilities
|
|
|
|
||||
|
Derivative financial instrument (interest rate swap - current)
|
$
|
—
|
|
|
$
|
(205
|
)
|
|
Derivative financial instrument (profit and loss agreement - current)
|
(1,175
|
)
|
|
—
|
|
||
|
Derivative financial instrument (profit and loss agreement - non-current)
|
(80
|
)
|
|
—
|
|
||
|
Total liabilities
|
$
|
(1,255
|
)
|
|
$
|
(205
|
)
|
|
|
|
|
Month
|
|
|
|
|
|
|
Name
|
|
Delivered
|
|
Type
|
|
|
|
1
|
|
STI Tribeca
|
|
January 2015
|
|
MR
|
|
|
2
|
|
STI Hammersmith
|
|
January 2015
|
|
Handymax
|
|
|
3
|
|
STI Rotherhithe
|
|
January 2015
|
|
Handymax
|
|
|
4
|
|
STI Rose
|
|
January 2015
|
|
LR2
|
|
|
5
|
|
STI Gramercy
|
|
January 2015
|
|
MR
|
|
|
6
|
|
STI Veneto
|
|
February 2015
|
|
LR2
|
|
|
7
|
|
STI Alexis
|
|
February 2015
|
|
LR2
|
|
|
8
|
|
STI Bronx
|
|
February 2015
|
|
MR
|
|
|
9
|
|
STI Pontiac
|
|
March 2015
|
|
MR
|
|
|
10
|
|
STI Manhattan
|
|
March 2015
|
|
MR
|
|
|
11
|
|
STI Winnie
|
|
March 2015
|
|
LR2
|
|
|
12
|
|
STI Oxford
|
|
April 2015
|
|
LR2
|
|
|
13
|
|
STI Queens
|
|
April 2015
|
|
MR
|
|
|
14
|
|
STI Osceola
|
|
April 2015
|
|
MR
|
|
|
15
|
|
STI Lauren
|
|
May 2015
|
|
LR2
|
|
|
16
|
|
STI Connaught
|
|
May 2015
|
|
LR2
|
|
|
17
|
|
STI Notting Hill
|
|
May 2015
|
|
MR
|
|
|
18
|
|
STI Spiga
|
|
June 2015
|
|
LR2
|
|
|
19
|
|
STI Seneca
|
|
June 2015
|
|
MR
|
|
|
20
|
|
STI Savile Row
|
|
June 2015
|
|
LR2
|
|
|
21
|
|
STI Westminster
|
|
June 2015
|
|
MR
|
|
|
22
|
|
STI Brooklyn
|
|
July 2015
|
|
MR
|
|
|
23
|
|
STI Kingsway
|
|
August 2015
|
|
LR2
|
|
|
24
|
|
STI Lombard
|
|
August 2015
|
|
LR2
|
(1)
|
|
25
|
|
STI Carnaby
|
|
September 2015
|
|
LR2
|
|
|
26
|
|
STI Black Hawk
|
|
September 2015
|
|
MR
|
|
|
|
In millions of U.S. Dollars
|
||
|
Q1 2016 - installment payments made
|
$
|
56.9
|
|
|
Q1 2016 - remaining installment payment
|
15.3
|
|
|
|
Q2 2016
|
74.7
|
|
|
|
Q3 2016
|
36.7
|
|
|
|
Q4 2016
|
44.0
|
|
|
|
Q1 2017
|
57.3
|
|
|
|
Q2 2017
|
46.6
|
|
|
|
Q3 2017
|
54.1
|
|
|
|
Q4 2017
|
43.3
|
|
|
|
|
|
||
|
Total
|
$
|
428.9
|
|
|
|
Name
|
|
Year built
|
|
Type
|
|
Delivery
(1)
|
|
Charter Expiration
|
|
Rate ($/ day)
|
|
|
|
|
|
|
|||||||||||
|
1
|
|
Kraslava
|
|
2007
|
|
Handymax
|
|
January-11
|
|
May-16
|
|
14,150
|
|
|
2
|
|
Krisjanis Valdemars
|
|
2007
|
|
Handymax
|
|
February-11
|
|
May-16
|
|
14,150
|
|
|
3
|
|
Iver Prosperity
|
|
2007
|
|
Handymax
|
|
September-13
|
|
April-16
|
|
13,500
|
|
|
4
|
|
Miss Mariarosaria
|
|
2011
|
|
MR
|
|
May-15
|
|
May-16
|
|
15,250
|
(2)
|
|
5
|
|
Vukovar
|
|
2015
|
|
MR
|
|
May-15
|
|
May-18
|
|
17,034
|
|
|
6
|
|
Targale
|
|
2007
|
|
MR
|
|
May-12
|
|
May-16
|
|
15,200
|
(3)
|
|
7
|
|
Gan-Trust
|
|
2013
|
|
MR
|
|
January-13
|
|
January-17
|
|
17,500
|
(4)
|
|
8
|
|
Hellespont Progress
|
|
2006
|
|
LR1
|
|
March-14
|
|
March-16
|
|
16,250
|
(5)
|
|
9
|
|
Densa Crocodile
|
|
2015
|
|
LR2
|
|
February-15
|
|
February-17
|
|
22,600
|
(6)
|
|
10
|
|
Densa Alligator
|
|
2013
|
|
LR2
|
|
September-13
|
|
September-16
|
|
24,875
|
(7)
|
|
11
|
|
STI Lombard
|
|
2015
|
|
LR2
|
|
August-15
|
|
May-16
|
|
10,000
|
(8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time Charters That Expired Through March 17, 2016
|
|
|||||||||||
|
1
|
|
USMA
|
|
2007
|
|
MR
|
|
January-13
|
|
January-15
|
|
14,500
|
|
|
2
|
|
FPMC P Ideal
|
|
2012
|
|
LR2
|
|
January-13
|
|
January-15
|
|
15,500
|
|
|
3
|
|
Fair Seas
|
|
2008
|
|
LR2
|
|
January-13
|
|
March-15
|
|
17,500
|
|
|
4
|
|
Southport
|
|
2008
|
|
LR2
|
|
December-13
|
|
February-15
|
|
15,700
|
|
|
5
|
|
Jinan
|
|
2003
|
|
Handymax
|
|
April-13
|
|
April-15
|
|
12,600
|
|
|
6
|
|
Nave Orion
|
|
2013
|
|
MR
|
|
March-13
|
|
April-15
|
|
14,300
|
|
|
7
|
|
FPMC P Hero
|
|
2011
|
|
LR2
|
|
April-13
|
|
May-15
|
|
15,500
|
|
|
8
|
|
Histria Azure
|
|
2007
|
|
Handymax
|
|
April-12
|
|
June-15
|
|
13,550
|
|
|
9
|
|
SN Azzurra
|
|
2003
|
|
LR1
|
|
December-13
|
|
June-15
|
|
13,600
|
|
|
10
|
|
SN Federica
|
|
2003
|
|
LR1
|
|
February-13
|
|
September-15
|
|
12,500
|
|
|
11
|
|
Khawr Aladid
|
|
2006
|
|
LR2
|
|
August-13
|
|
August-15
|
|
15,400
|
|
|
12
|
|
Histria Coral
|
|
2006
|
|
Handymax
|
|
July-11
|
|
October-15
|
|
13,550
|
|
|
13
|
|
Swarna Jayanti
|
|
2010
|
|
LR2
|
|
March-14
|
|
October-15
|
|
16,250
|
|
|
14
|
|
FPMC P Eagle
|
|
2009
|
|
LR1
|
|
September-12
|
|
October-15
|
|
14,525
|
|
|
15
|
|
Histria Perla
|
|
2005
|
|
Handymax
|
|
July-11
|
|
November-15
|
|
13,550
|
|
|
16
|
|
King Douglas
|
|
2008
|
|
LR1
|
|
August-13
|
|
January-16
|
|
15,000
|
|
|
(1)
|
Represents delivery date or estimated delivery date.
|
|
(2)
|
We have an option to extend the charter for an additional year at $16,350 per day.
|
|
(3)
|
We have an option to extend the charter for an additional year at $16,200 per day.
|
|
(4)
|
In October 2015, we extended the charter for an additional year at $17,500 per day effective January 2016. We have an option to extend the charter for an additional year at $18,000 per day.
|
|
(5)
|
In February 2016, we extended the charter for an additional year at $17,250 per day effective March 2016.
|
|
(6)
|
In November 2015, we extended the charter for an additional year at $22,600 per day effective February 2016. We have entered into an agreement with a third-party whereby we split all of the vessel's profits and losses above or below the daily base rate.
|
|
(7)
|
We have an option to extend the charter for an additional year at $26,925 per day.
|
|
(8)
|
This vessel was delivered in August 2015 under a bareboat charter-in agreement for $10,000 per day for up to nine months. We are obligated to take ownership of the vessel, and pay the remaining 90% of the contract price, at the conclusion of the bareboat charter (or at any point prior, at our discretion).
|
|
Dividends
|
|
Date
|
|
|
per share
|
|
Paid
|
|
|
$0.025
|
|
June 25, 2013
|
|
|
$0.035
|
|
September 25, 2013
|
|
|
$0.07
|
|
December 18, 2013
|
|
|
$0.08
|
|
March 26, 2014
|
|
|
$0.09
|
|
June 12, 2014
|
|
|
$0.10
|
|
September 10, 2014
|
|
|
$0.12
|
|
December 12, 2014
|
|
|
$0.12
|
|
March 30, 2015
|
|
|
$0.125
|
|
June 10, 2015
|
|
|
$0.125
|
|
September 4, 2015
|
|
|
$0.125
|
|
December 11, 2015
|
|
|
$0.125
|
|
March 30, 2016
|
*
|
|
•
|
an aggregate of 8,273,709 of our common shares that are being held as treasury shares at an average price of $9.19 per share (7,527,070 shares were purchased at an average price at $9.32 under the Securities Repurchase Program; the remaining shares were purchased in the first quarter of 2015 under the previous buyback program).
|
|
•
|
$1.5 million face value of our Convertible Notes at an average price of $1,088.10 per $1,000 principal amount (all of the Convertible Notes were purchased under the Securities Repurchase Program).
|
|
|
Less than
|
|
1 to 3
|
|
3 to 5
|
|
More than
|
||||||||
|
In thousands of U.S. dollars
|
1 year
|
|
years
|
|
years
|
|
5 years
|
||||||||
|
Secured bank loans
(1)
|
$
|
128,285
|
|
|
$
|
333,740
|
|
|
$
|
658,652
|
|
|
$
|
512,433
|
|
|
Estimated interest payments on secured bank loans
(2)
|
58,627
|
|
|
121,261
|
|
|
80,898
|
|
|
13,455
|
|
||||
|
Bank loans - commitment fees
(3)
|
767
|
|
|
153
|
|
|
—
|
|
|
—
|
|
||||
|
Time charter-in commitments
(4)
|
38,033
|
|
|
9,399
|
|
|
—
|
|
|
—
|
|
||||
|
Derivative financial instruments - profit or loss agreement
(5)
|
1,200
|
|
|
83
|
|
|
—
|
|
|
—
|
|
||||
|
Technical management fees
(6)
|
23,063
|
|
|
23,000
|
|
|
—
|
|
|
—
|
|
||||
|
Commercial management fees
(7)
|
10,312
|
|
|
10,284
|
|
|
—
|
|
|
—
|
|
||||
|
Newbuilding installments
(8)
|
227,571
|
|
|
201,281
|
|
|
—
|
|
|
—
|
|
||||
|
Convertible Notes
(9)
|
—
|
|
|
—
|
|
|
358,500
|
|
|
—
|
|
||||
|
Convertible Notes - estimated interest payments
(10)
|
8,516
|
|
|
17,029
|
|
|
8,514
|
|
|
—
|
|
||||
|
Senior unsecured notes
(11)
|
—
|
|
|
51,750
|
|
|
53,750
|
|
|
—
|
|
||||
|
Senior unsecured notes - estimated interest payments
(12)
|
7,509
|
|
|
11,138
|
|
|
5,412
|
|
|
—
|
|
||||
|
Finance lease
(13)
|
54,335
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total
|
$
|
558,218
|
|
|
$
|
779,118
|
|
|
$
|
1,165,726
|
|
|
$
|
525,888
|
|
|
(1)
|
Represents principal payments due on our secured credit facilities based on our outstanding borrowings as of December 31, 2015.
|
|
(2)
|
Represents estimated interest payments on our secured credit facilities. These payments were estimated by taking into consideration the margin on each credit facility and the forward curve calculated from the term structure of interest swap rates as published by the US Federal Reserve as of December 31, 2015.
|
|
Year 1
|
0.86
|
%
|
|
|
Year 2
|
1.46
|
%
|
|
|
Year 3
|
1.88
|
%
|
|
|
Year 4
|
2.12
|
%
|
|
|
Year 5
|
2.28
|
%
|
|
|
Year 6
|
2.41
|
%
|
(1)
|
|
Year 7
|
2.64
|
%
|
|
|
(1)
|
The US Federal Reserve does not publish six year swap rates. As such, we interpolated the year six forward rate using an average of the five and seven year US Federal Reserve published swap rates.
|
|
Facility
|
Margin
|
|
|
|
2011 Credit Facility
|
3.50
|
%
|
|
|
Newbuilding Credit Facility
|
2.70
|
%
|
|
|
2013 Credit Faculty
|
3.50
|
%
|
|
|
KEXIM
|
3.25
|
%
|
|
|
KEXIM Commercial Tranche
|
3.25
|
%
|
(1)
|
|
KEXIM Guarantee Notes
|
1.70
|
%
|
|
|
K-Sure
|
2.25
|
%
|
|
|
K-Sure Commercial Tranche
|
3.25
|
%
|
(2)
|
|
ING Credit Facility
|
1.95
|
%
|
|
|
ABN AMRO Credit Facility
|
2.15
|
%
|
|
|
BNP Paribas Credit Facility
|
1.95
|
%
|
|
|
(1)
|
Borrowings under the KEXIM Commercial Tranche bear interest at LIBOR plus an applicable margin of 3.25% from the effective date of the agreement to the fifth anniversary thereof and 3.75% thereafter until the maturity date.
|
|
(2)
|
Borrowings under the K-Sure Commercial Tranche bear interest at LIBOR plus an applicable margin of 3.25% from the effective date of the agreement to the fifth anniversary thereof and 3.75% thereafter until the maturity date in respect of the Commercial Tranche.
|
|
(3)
|
As of December 31, 2015, a commitment fee equal to 40% of the applicable margin is payable on the unused daily portion of our ING Credit Facility and BNP Paribas Credit Facility and a commitment fee equal to 1% of the amounts available is payable on the unused daily portion of our Credit Suisse Credit Facility. Our 2011 Credit Facility, Newbuilding Credit Facility, 2013 Credit Facility, KEXIM Credit Facility, K-Sure Credit Facility and ABN AMRO Credit Facility were fully drawn as of December 31, 2015.
|
|
(4)
|
Represents amounts due under our time charter-in agreements as of December 31, 2015.
|
|
(5)
|
Represents estimated payments related to a profit and loss sharing arrangement whereby 50% of the profits and losses relating to
Densa Crocodile
, above or below the charterhire rate, are shared with a third-party that neither owns nor operates this vessel. This amount is estimated by comparing published time charter rates as of December 31, 2015 to the charterhire rate in the agreement.
|
|
(6)
|
We pay our technical manager, SSM, $685 per day per owned vessel. These fees are subject to a two year notice period under our technical management agreement which would be due and payable upon the sale of a vessel.
|
|
(7)
|
We pay our commercial manager, SCM, $250 per vessel per day for LR2 vessels, $300 per vessel per day for LR1 vessels, $325 per vessel per day for MR and Handymax vessels plus a 1.50% commission on gross revenue for vessels that are
|
|
(8)
|
Represents obligations under our agreements with HMD, DHSC and SSME for the construction of 12 vessels under our Newbuilding Program as of December 31, 2015.
|
|
(9)
|
Represents the principal due at maturity on our Convertible Notes as of December 31, 2015.
|
|
(10)
|
Represents estimated interest payments on our Convertible Notes. The Convertible Notes bear interest at a coupon rate of 2.375% per annum and mature in July 2019.
|
|
(11)
|
Represents the principal due at maturity on our Senior Unsecured Notes Due 2020 and our Senior Unsecured Notes Due 2017 as of December 31, 2015.
|
|
(12)
|
Represents estimated interest payments on our Senior Unsecured Notes Due 2020 and our Senior Unsecured Notes Due 2017 as of December 31, 2015. These notes bear interest at coupon rates of 6.75% and 7.50%, respectively.
|
|
(13)
|
Represents the remaining minimum lease payments under our finance lease for
STI Lombard
.
|
|
Name
|
|
Age
|
|
Position
|
|
Emanuele A. Lauro
|
|
37
|
|
Chairman, Class I Director, and Chief Executive Officer
|
|
Robert Bugbee
|
|
55
|
|
President and Class II Director
|
|
Cameron Mackey
|
|
47
|
|
Chief Operating Officer and Class III Director
|
|
Brian Lee
|
|
49
|
|
Chief Financial Officer
|
|
Filippo Lauro
|
|
39
|
|
Vice President
|
|
Luca Forgione
|
|
39
|
|
General Counsel
|
|
Anoushka Kachelo
|
|
36
|
|
Secretary
|
|
Alexandre Albertini
|
|
39
|
|
Class III Director
|
|
Ademaro Lanzara
|
|
73
|
|
Class I Director
|
|
Donald C. Trauscht
|
|
82
|
|
Class II Director
|
|
Marianne Økland
|
|
53
|
|
Class III Director
|
|
Jose Tarruella
|
|
44
|
|
Class II Director
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of US dollars
|
2015
|
|
2014
|
|
2013
|
||||||
|
Short-term employee benefits (salaries)
|
$
|
15,601
|
|
|
$
|
7,454
|
|
|
$
|
5,433
|
|
|
Share-based compensation
(1)
|
26,911
|
|
|
23,553
|
|
|
10,274
|
|
|||
|
Total
|
$
|
42,512
|
|
|
$
|
31,007
|
|
|
$
|
15,707
|
|
|
(1)
|
Represents the amortization of restricted stock issued under our equity incentive plans. See Note 14 to our Consolidated Financial Statements included herein for further description.
|
|
•
|
In October 2013, we reserved an additional 6,376,044 common shares, par value $0.01 per share, for issuance pursuant to the plan. All other terms of the plan remained unchanged.
|
|
•
|
In September 2014, we reserved an additional 1,088,131 common shares, par value $0.01 per share, for issuance pursuant to the plan. All other terms of the plan remained unchanged.
|
|
•
|
In May 2015, we reserved an additional 1,755,443 common shares, par value $0.01 per share, for issuance pursuant to the plan. All other terms of the plan remained unchanged.
|
|
Name
|
|
No. of Shares
|
|
% Owned
(5)
|
||
|
Emanuele A. Lauro
(1)
|
|
3,747,223
|
|
|
2.17
|
%
|
|
Robert Bugbee
(2)
|
|
3,398,734
|
|
|
1.96
|
%
|
|
Cameron Mackey
(3)
|
|
2,468,289
|
|
|
1.43
|
%
|
|
Brian M. Lee
(4)
|
|
1,873,142
|
|
|
1.08
|
%
|
|
All other officers and directors individually
|
|
*
|
|
|
*
|
|
|
(1)
|
Includes 2,987,791 shares of restricted stock from the 2010 Equity Incentive Plan and the 2013 Equity Incentive Plan.
|
|
(2)
|
Includes 2,987,791 shares of restricted stock from the 2010 Equity Incentive Plan and the 2013 Equity Incentive Plan.
|
|
(3)
|
Includes 2,026,249 shares of restricted stock from the 2010 Equity Incentive Plan and the 2013 Equity Incentive Plan.
|
|
(4)
|
Includes 1,486,691 shares of restricted stock from the 2010 Equity Incentive Plan and the 2013 Equity Incentive Plan.
|
|
(5)
|
Based on 173,035,794 common shares outstanding as of March 17, 2016.
|
|
Name
|
|
No. of Shares
|
|
% Owned
(4)
|
|
|
Wellington Management Group LLP
*
|
|
15,885,311
|
|
(1)
|
9.2%
|
|
Dimensional Fund Advisors LP
*
|
|
12,945,705
|
|
(2)
|
7.5%
|
|
Putnam Investments LLC
**
|
|
10,362,065
|
|
(3)
|
6.0%
|
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Pool revenue
(1)
|
|
|
|
|
|
|
|
|
||||
|
Scorpio MR Pool Limited
|
|
$
|
315,925
|
|
|
$
|
112,826
|
|
|
$
|
89,597
|
|
|
Scorpio Handymax Tanker Pool Limited
|
|
138,736
|
|
|
54,052
|
|
|
36,199
|
|
|||
|
Scorpio Panamax Tanker Pool Limited
|
|
34,613
|
|
|
46,925
|
|
|
36,018
|
|
|||
|
Scorpio LR2 Pool Limited
|
|
208,132
|
|
|
67,054
|
|
|
28,203
|
|
|||
|
Vessel operating costs
(2)
|
|
(18,393
|
)
|
|
(7,947
|
)
|
|
(3,703
|
)
|
|||
|
Commissions
(3)
|
|
(746
|
)
|
|
(771
|
)
|
|
(218
|
)
|
|||
|
Administrative expenses
(4)
|
|
(9,331
|
)
|
|
(4,823
|
)
|
|
(1,944
|
)
|
|||
|
(1)
|
These transactions relate to revenue earned in the Scorpio Group Pools. The Scorpio Group Pools are related party affiliates.
|
|
(2)
|
These transactions represent technical management fees charged by SSM, a related party affiliate, which are included in vessel operating costs in the consolidated statement of income. We believe our technical management fees are at arms-length rates as they were based on contracted rates that were the same as those charged to other vessels managed by SSM at the time the management agreements were entered into. In June 2013, this fee was increased to $685 per vessel per day from $548 per vessel per day for technical management.
|
|
(3)
|
These transactions represent the expense due to SCM, a related party affiliate, for commissions related to the commercial management services provided by SCM under the Commercial Management Agreement (see description below). Each vessel pays a commission of 1.25% of their gross revenue when not in the Scorpio Group Pools. These expenses are included in voyage expenses in the consolidated statement of income.
|
|
(4)
|
We have an Administrative Services Agreement with Scorpio Services Holding Limited, or SSH, for the provision of administrative staff and office space, and administrative services, including accounting, legal compliance, financial and information technology services. SSH is a related party to us. We reimburse SSH for the reasonable direct or indirect expenses it incurs in providing us with the administrative services described above. SSH also arranges vessel sales and purchases for us. The services provided to us by SSH may be sub-contracted to other entities within the Scorpio Group.
|
|
•
|
The expense for the year ended December 31, 2015 of $
9.3 million
included (i) the flat fee of $
1.4 million
charged by SCM, which was included in voyage expenses on the consolidated statement of income, (ii) administrative fees of $
6.8 million
charged by SSH which was included in general and administrative expenses in the consolidated statement of income, (iii) restricted stock amortization of $
0.9 million
, which relates to the issuance of an aggregate 508,500 shares of restricted stock to SSH employees for no cash consideration in May 2014, September 2014 and July 2015 (see Note 14 for further description of these issuances and their vesting conditions in the consolidated statement of income) and (iv) reimbursement expenses of $
0.2 million
that were included in general and administrative expenses in the consolidated statement of income.
|
|
•
|
The expense for the year ended December 31, 2014 of $4.8 million included (i) the flat fee of $1.3 million charged by SCM, which was included in voyage expenses in the consolidated statement of income, (ii) administrative fees of $3.1 million charged by SSH, which was included in general and administrative expenses in the consolidated statement of income, (iii) restricted stock amortization of $0.3 million, which relates to the issuance of an aggregate 218,000 shares of restricted stock to SSH employees for no cash consideration in May and September 2014, and was included in general and administrative expenses in the consolidated statement of income, and (iv) the reimbursement of expenses of $0.1 million which were included in general and administrative expenses in the consolidated statement of income.
|
|
•
|
The expense for the year ended December 31, 2013 of $1.9 million included (i) the flat fee of $0.3 million charged by SCM which was included in voyage expenses in the consolidated statement of income, and (ii) administrative fees of $1.6 million charged by SSH which was included in general and administrative expenses in the consolidated statement of income.
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Assets:
|
|
|
|
|
|
||
|
Accounts receivable (due from the Scorpio Group Pools)
(1)
|
$
|
59,475
|
|
|
$
|
74,125
|
|
|
Accounts receivable (SSM)
|
2,348
|
|
|
121
|
|
||
|
Accounts receivable (SCM)
|
—
|
|
|
1
|
|
||
|
Other assets (pool working capital contributions)
(2)
|
19,256
|
|
|
4,115
|
|
||
|
Liabilities:
|
|
|
|
|
|
||
|
Accounts payable and accrued expenses (owed to the Scorpio Group Pools)
|
610
|
|
|
3,894
|
|
||
|
Accounts payable and accrued expenses (SSM)
|
484
|
|
|
276
|
|
||
|
Accounts payable and accrued expenses (SCM)
|
175
|
|
|
774
|
|
||
|
Accounts payable and accrued expenses (SSH)
(3)
|
77
|
|
|
3,160
|
|
||
|
Deposit from Scorpio Bulkers Inc.
(4)
|
—
|
|
|
31,277
|
|
||
|
(1)
|
Amounts include
$8.6 million
and
$5.6 million
of working capital contributions made on behalf of our vessels to the Scorpio Group Pools as of December 31, 2015 and 2014, respectively. Upon entrance into such pools, all vessels are required to make working capital contributions of both cash and bunkers. These amounts are accounted for and repaid as follows:
|
|
•
|
For vessels in the Scorpio Handymax Tanker Pool, the contribution amount is repaid, without interest, upon a vessel’s exit from each pool no later than six months after the exit date. Bunkers on board a vessel exiting the pool are credited against such repayment at the actual invoice price of the bunkers. For all owned vessels we assume that these contributions will not be repaid within 12 months and are thus classified as non-current within other assets on the consolidated balance sheets. For time chartered-in vessels we classify the amounts as current (within accounts receivable) or non-current (within other assets) according to the expiration of the contract.
|
|
•
|
For vessels in the Scorpio MR Pool and Scorpio Panamax Tanker Pool, the contribution amount is repaid, without interest, when such vessel has earned sufficient net revenues to cover the value of such working capital initially deposited. Accordingly, we classify such amounts as current (within accounts receivable).
|
|
•
|
For vessels in the Scorpio LR2 Pool, the contribution amount is repaid, without interest, upon a vessel’s exit from each pool. Bunkers on board a vessel exiting the pool are credited against such repayment at the actual invoice price of the bunkers. For all owned vessels we assume that these contributions will not be repaid within 12 months and are thus classified as non-current within other assets on the consolidated balance sheets. For time chartered-in vessels we classify the amounts as current (within accounts receivable) or non-current (within other assets) according to the expiration of the contract.
|
|
(2)
|
Represents the non-current portion of working capital receivables as described above.
|
|
(3)
|
At December 31, 2014, this amount relates to commissions payable to SSH relating to the deliveries of eight vessels.
|
|
(4)
|
In December 2014, we agreed to purchase four LR2 product tankers from Scorpio Bulkers Inc., a related party, and received an option to purchase two additional LR2 product tankers. Pursuant to this agreement, we received $31.3 million as a security deposit for the scheduled installments on these vessels that were expected to occur prior to the closing date of the sale. This amount was reimbursed to Scorpio Bulkers Inc. in July 2015 upon the closing of the transaction to purchase four LR2 product tankers. The option to purchase two additional LR2 product tankers expired unexercised in May 2015.
|
|
•
|
During the year ended December 31, 2015, we paid SSH an aggregate fee of $12.6 million in connection with our purchase and taking delivery of 29 vessels
and our sale of four vessels. Additionally, as a result of the sale of
STI Highlander
in 2015, we paid a $0.5 million termination fee due under the vessel's commercial management fee agreement with SCM and $0.5 million termination fee due under the vessel's technical management fee agreement with SSM.
|
|
•
|
During the year ended December 31, 2014, we paid SSH an aggregate fee of $26.1 million, which consisted of $11.7 million related to the purchase and delivery of 33 newbuilding vessels, $14.0 million relating to the purchase and sale of our seven VLCCs under construction, and $0.4 million relating to the sales of
Noemi
and
Senatore.
|
|
•
|
During the year ended December 31, 2013, we paid SSH an aggregate fee of $9.1 million, which consisted of $2.5 million related to the purchase and delivery of seven newbuilding vessels in 2013 and $6.6 million on the purchase and subsequent sale of our VLGC business to Dorian in November 2013.
|
|
Date Paid
|
|
Dividends per Share
|
|
June 25, 2013
|
|
$0.025
|
|
September 25, 2013
|
|
$0.035
|
|
December 18, 2013
|
|
$0.070
|
|
March 26, 2014
|
|
$0.080
|
|
June 12, 2014
|
|
$0.090
|
|
September 10, 2014
|
|
$0.100
|
|
December 12, 2014
|
|
$0.120
|
|
March 30, 2015
|
|
$0.120
|
|
June 10, 2015
|
|
$0.125
|
|
September 4, 2015
|
|
$0.125
|
|
December 11, 2015
|
|
$0.125
|
|
For the Year Ended
|
|
High
|
|
Low
|
|
December 31, 2011
|
|
$12.18
|
|
$4.28
|
|
December 31, 2012
|
|
7.50
|
|
4.93
|
|
December 31, 2013
|
|
12.48
|
|
6.92
|
|
December 31, 2014
|
|
11.91
|
|
6.48
|
|
December 31, 2015
|
|
11.64
|
|
7.50
|
|
|
|
|
|
|
|
For the Quarter Ended:
|
|
High
|
|
Low
|
|
March 31, 2014
|
|
$11.91
|
|
$9.01
|
|
June 30, 2014
|
|
10.21
|
|
8.57
|
|
September 30, 2014
|
|
10.19
|
|
8.21
|
|
December 31, 2014
|
|
9.09
|
|
6.48
|
|
March 31, 2015
|
|
9.64
|
|
7.64
|
|
June 30, 2015
|
|
10.51
|
|
8.92
|
|
September 30, 2015
|
|
11.64
|
|
8.34
|
|
December 31, 2015
|
|
10.33
|
|
7.50
|
|
March 31, 2016 (through and including March 17, 2016)
|
|
7.99
|
|
4.66
|
|
|
|
|
|
|
|
Most Recent Six Months:
|
|
High
|
|
Low
|
|
September 2015
|
|
$10.07
|
|
$8.83
|
|
October 2015
|
|
10.33
|
|
9.01
|
|
November 2015
|
|
9.49
|
|
8.35
|
|
December 2015
|
|
9.13
|
|
7.50
|
|
January 2016
|
|
7.99
|
|
5.26
|
|
February 2016
|
|
6.60
|
|
4.66
|
|
March 2016 (through and including March 17, 2016)
|
|
6.43
|
|
5.45
|
|
•
|
any person who is the beneficial owner of 15% or more of our outstanding voting stock; or
|
|
•
|
any person who is our affiliate or associate and who held 15% or more of our outstanding voting stock at any time within three years before the date on which the person's status as an interested shareholder is determined, and the affiliates and associates of such person.
|
|
•
|
certain mergers or consolidations of us or any direct or indirect majority-owned subsidiary of ours;
|
|
•
|
any sale, lease, exchange, mortgage, pledge, transfer or other disposition of our assets or of any subsidiary of ours having an aggregate fair market value equal to 10% or more of either the aggregate fair market value of all of our assets, determined on a combined basis, or the aggregate value of all of our outstanding stock;
|
|
•
|
certain transactions that result in the issuance or transfer by us of any stock of ours to the interested shareholder;
|
|
•
|
any transaction involving us or any of our subsidiaries that has the effect of increasing the proportionate share of any class or series of stock, or securities convertible into any class or series of stock, of ours or any such subsidiary that is owned directly or indirectly by the interested shareholder or any affiliate or associate of the interested shareholder; and
|
|
•
|
any receipt by the interested shareholder of the benefit directly or indirectly (except proportionately as a shareholder) of any loans, advances, guarantees, pledges or other financial benefits provided by or through us.
|
|
•
|
before a person became an interested shareholder, our board of directors approved either the business combination or the transaction in which the shareholder became an interested shareholder;
|
|
•
|
upon consummation of the transaction which resulted in the shareholder becoming an interested shareholder, the interested shareholder owned at least 85% of our voting stock outstanding at the time the transaction commenced, other than certain excluded shares;
|
|
•
|
at or following the transaction in which the person became an interested shareholder, the business combination is approved by our board of directors and authorized at an annual or special meeting of shareholders, and not by written consent, by the affirmative vote of the holders of at least two-thirds of our outstanding voting stock that is not owned by the interest shareholder;
|
|
•
|
the shareholder was or became an interested shareholder prior to the closing of our initial public offering in 2010;
|
|
•
|
a shareholder became an interested shareholder inadvertently and (i) as soon as practicable divested itself of ownership of sufficient shares so that the shareholder ceased to be an interested shareholder; and (ii) would not, at any time within the three-year period immediately prior to a business combination between us and such shareholder, have been an interested shareholder but for the inadvertent acquisition of ownership; or
|
|
•
|
the business combination is proposed prior to the consummation or abandonment of and subsequent to the earlier of the public announcement or the notice required under our amended and restated articles of incorporation which (i) constitutes one of the transactions described in the following sentence; (ii) is with or by a person who either was not an interested shareholder during the previous three years or who became an interested shareholder with the approval of the board; and (iii) is approved or not opposed by a majority of the members of the board of directors then in office (but not less than one) who were directors prior to any person becoming an interested shareholder during the previous three years or were recommended for election or elected to succeed such directors by a majority of such directors. The proposed transactions referred to in the preceding sentence are limited to:
|
|
(i)
|
a merger or consolidation of us (except for a merger in respect of which, pursuant to the BCA, no vote of our shareholders is required);
|
|
(ii)
|
a sale, lease, exchange, mortgage, pledge, transfer or other disposition (in one transaction or a series of transactions), whether as part of a dissolution or otherwise, of assets of us or of any direct or indirect majority-owned subsidiary of ours (other than to any direct or indirect wholly-owned subsidiary or to us) having an aggregate fair market value equal to 50% or more of either the aggregate fair market value of all of our assets determined on a consolidated basis or the aggregate fair market value of all the outstanding shares; or
|
|
(iii)
|
a proposed tender or exchange offer for 50% or more of our outstanding voting stock.
|
|
•
|
we have, or are considered to have, a fixed place of business in the United States involved in the earning of United States source shipping income; and
|
|
•
|
substantially all of our United States source shipping income is attributable to regularly scheduled transportation, such as the operation of a vessel that follows a published schedule with repeated sailings at regular intervals between the same points for voyages that begin or end in the United States.
|
|
•
|
at least 75% of our gross income for such taxable year consists of passive income (e.g., dividends, interest, capital gains and rents derived other than in the active conduct of a rental business); or
|
|
•
|
at least 50% of the average value of our assets during such taxable year produce, or are held for the production of, passive income.
|
|
•
|
the excess distribution or gain would be allocated ratably over the Non-Electing Holder’s aggregate holding period for the common shares;
|
|
•
|
the amount allocated to the current taxable year, and any taxable year prior to the first taxable year in which we were a PFIC, would be taxed as ordinary income and would not be “qualified dividend income”; and
|
|
•
|
the amount allocated to each of the other taxable years would be subject to tax at the highest rate of tax in effect for the applicable class of taxpayer for that year, and an interest charge for the deemed tax deferral benefit would be imposed with respect to the resulting tax attributable to each such other taxable year.
|
|
•
|
the gain is effectively connected with the Non-United States Holder’s conduct of a trade or business in the United States (and, if the Non-United States Holder is entitled to the benefits of a United States income tax treaty with respect to that gain, that gain is attributable to a permanent establishment maintained by the Non-United States Holder in the United States); or
|
|
•
|
the Non-United States Holder is an individual who is present in the United States for 183 days or more during the taxable year of disposition and other conditions are met.
|
|
•
|
fail to provide an accurate taxpayer identification number;
|
|
•
|
are notified by the IRS that you have failed to report all interest or dividends required to be shown on your United States federal income tax returns; or
|
|
•
|
in certain circumstances, fail to comply with applicable certification requirements.
|
|
|
|
As of December 31,
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
In thousands of U.S. dollars
|
|
2016
|
|
2017 - 2018
|
|
2019 -2020
|
|
Thereafter
|
||||||||
|
Principal payments floating rate debt
|
|
$
|
128,285
|
|
|
$
|
333,740
|
|
|
$
|
658,652
|
|
|
$
|
512,433
|
|
|
Principal payments fixed rate debt
|
|
53,372
|
|
|
51,750
|
|
|
412,250
|
|
|
—
|
|
||||
|
Total principal payments on outstanding debt
|
|
$
|
181,657
|
|
|
$
|
385,490
|
|
|
$
|
1,070,902
|
|
|
$
|
512,433
|
|
|
•
|
an aggregate of 8,273,709 of our common shares that are being held as treasury shares at an average price of $9.19 per share (7,527,070 shares were purchased at an average price at $9.32 under the May 2015 $250 million Securities Repurchase Program; the remaining 746,639 shares were purchased at an average price of $7.91 per share in the first quarter of 2015 under the July 2014 stock buyback program).
|
|
•
|
$1.5 million face value of our Convertible Notes at an average price of $1,088.10 per $1,000 principal amount (all of the Convertible Notes were purchased under the May 2015 $250 million Securities Repurchase Program). See Note 11 for a description of this transaction.
|
|
Period
|
|
Total number of shares purchased
|
|
Average price paid per share
|
|
Total number of shares purchased as part of publicly announced program
|
|
Maximum amount that may yet be expected on share repurchases under program
|
|
||||||
|
February
|
|
746,639
|
|
|
$
|
7.91
|
|
|
746,639
|
|
|
$
|
69,314,426
|
|
|
|
July
|
|
270,349
|
|
|
$
|
10.06
|
|
|
270,349
|
|
|
$
|
245,648,653
|
|
(1)
|
|
August
|
|
3,866,155
|
|
|
$
|
9.91
|
|
|
3,866,155
|
|
|
$
|
207,327,563
|
|
|
|
September
|
|
469,201
|
|
|
$
|
9.38
|
|
|
469,201
|
|
|
$
|
202,926,561
|
|
|
|
October
|
|
225,000
|
|
|
$
|
9.04
|
|
|
225,000
|
|
|
$
|
200,893,506
|
|
|
|
November
|
|
943,290
|
|
|
$
|
8.78
|
|
|
943,290
|
|
|
$
|
192,614,963
|
|
|
|
December
|
|
1,753,075
|
|
|
$
|
8.20
|
|
|
1,753,075
|
|
|
$
|
178,246,542
|
|
|
|
Total
|
|
8,273,709
|
|
|
$
|
9.19
|
|
|
8,273,709
|
|
|
$
|
178,246,542
|
|
|
|
Exhibit
Number
|
Description
|
|
1.1
|
Amended and Restated Articles of Incorporation of the Company (1)
|
|
1.2
|
Amended and Restated Bylaws of the Company (3)
|
|
1.3
|
Articles of Amendment to the Amended and Restated Articles of Incorporation of the Company (11)
|
|
2.1
|
Form of Stock Certificate (1)
|
|
2.3
|
Form of Senior Debt Securities Indenture (5)
|
|
2.4
|
Form of Subordinated Debt Securities Indenture (5)
|
|
2.5
|
Base Indenture, dated May 12, 2014, by and between the Company and Deutsche Bank Trust Company (9)
|
|
2.6
|
Supplemental Indenture to the Base Indenture, dated May 12, 2014, by and between the Company and Deutsche Bank Trust Company Americas, as trustee, relating to the Company’s 6.75% Senior Notes due 2020 (9)
|
|
2.7
|
Indenture, dated June 30, 2014, by and between the Company and Deutsche Bank Trust Company Americas, as trustee, relating to the Company’s 2.375% Convertible Notes due 2019 (11)
|
|
2.8
|
Second Supplemental Indenture to the Base Indenture, dated October 31, 2014, by and between the Company and Deutsche Bank Trust Company Americas, as trustee, relating to the Company’s 7.50% Senior Notes due 2017 (10)
|
|
4.1
|
2010 Revolving Credit Facility, as amended and restated on July 12, 2011 (6)
|
|
4.2
|
Letter Agreement to 2010 Revolving Credit Facility (as amended and restated on July 12, 2011), dated September 22, 2011 (6)
|
|
4.3
|
First Amendatory Agreement to 2010 Revolving Credit Facility (as amended and restated on July 12, 2011), dated December 22, 2011 (6)
|
|
4.4
|
2010 Equity Incentive Plan (3)
|
|
4.5
|
2013 Amended and Restated Equity Incentive Plan (8)
|
|
4.6
|
Administrative Services Agreement between the Company and Liberty Holding Company Ltd. (2)
|
|
4.7
|
Master Agreement between the Company, SSM and SCM dated January 24, 2013 (7)
|
|
4.8
|
STI Spirit Credit Facility, dated March 9, 2011 (4)
|
|
4.9
|
Letter Agreement to STI Spirit Credit Facility, dated September 28, 2011 (6)
|
|
4.10
|
First Amendatory Agreement to STI Spirit Credit Facility, dated December 30, 2011 (6)
|
|
4.11
|
2011 Credit Facility, dated May 3, 2011 (6)
|
|
4.12
|
Letter Agreement to 2011 Credit Facility, dated September 22, 2011 (6)
|
|
4.13
|
First Amendatory Agreement to 2011 Credit Facility, dated June 27, 2011 (6)
|
|
4.14
|
Second Amendatory Agreement to 2011 Credit Facility, dated December 22, 2011 (6)
|
|
4.15
|
Newbuilding Credit Facility, dated December 21, 2011 (6)
|
|
4.16
|
2013 Credit Facility, dated July 2, 2013 (8)
|
|
4.17
|
KEXIM Credit Facility, dated February 28, 2014 (8)
|
|
4.18
|
K-Sure Credit Facility, dated February 24, 2014 (8)
|
|
4.19
|
Second Supplemental Agreement to ING Credit Facility, dated February 29, 2016
|
|
4.20
|
ABN AMRO Credit Facility, dated July 16, 2015
|
|
4.21
|
First Amendment Agreement to ABN AMRO Credit Facility, dated September 15, 2015
|
|
4.22
|
Second Amendment Agreement to ABN AMRO Credit Facility, dated October 20, 2015
|
|
4.23
|
Credit Suisse Credit Facility, dated October 30, 2015
|
|
4.24
|
BNP Paribas Credit Facility, dated December 18, 2015
|
|
8.1
|
Subsidiaries of the Company
|
|
11.1
|
Code of Ethics (7)
|
|
11.2
|
Whistleblower Policy (8)
|
|
11.3
|
Whistleblower Policy - Environmental (8)
|
|
12.1
|
Rule 13a-14(a)/15d-14(a) Certification of Principal Executive Officer
|
|
12.2
|
Rule 13a-14(a)/15d-14(a) Certification of Principal Financial Officer
|
|
13.1
|
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
13.2
|
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
15.1
|
Consent of Drewry Shipping Consultants, Ltd.
|
|
(1)
|
Filed as an Exhibit to the Company’s Amended Registration Statement on Form F-1/A (Amendment No. 1) (File No. 333-164940) on March 10, 2010, and incorporated by reference herein.
|
|
(2)
|
Filed as an Exhibit to the Company’s Amended Registration Statement on Form F-1/A (Amendment No. 2) (File No. 333-164940) on March 18, 2010, and incorporated by reference herein.
|
|
(3)
|
Filed as an Exhibit to the Company’s Annual Report filed on Form 20-F on June 29, 2010, and incorporated by reference herein.
|
|
(4)
|
Filed as an Exhibit to the Company’s Annual Report filed on Form 20-F on April 21, 2011, and incorporated by reference herein.
|
|
(5)
|
Filed as an Exhibit to the Company’s Registration Statement on Form F-3 (File No. 333-173929) on May 4, 2011, and incorporated by reference herein.
|
|
(6)
|
Filed as an Exhibit to the Company’s Annual Report on Form 20-F on April 13, 2012, as amended, and incorporated by reference herein.
|
|
(7)
|
Filed as an Exhibit to the Company’s Annual Report on Form 20-F on March 29, 2013, and incorporated by reference herein.
|
|
(8)
|
Filed as an Exhibit to the Company's Annual Report on Form 20-F on March 31, 2014, and incorporated by reference herein.
|
|
(9)
|
Filed as an Exhibit to the Company’s Report on Form 6-K on May 13, 2014, and incorporated by reference herein.
|
|
(10)
|
Filed as an Exhibit to the Company’s Report on Form 6-K on October 31, 2014, and incorporated by reference herein.
|
|
(11)
|
Filed as an Exhibit to the Company's Annual Report on Form 20-F on March 31, 2015, and incorporated by reference herein.
|
|
Scorpio Tankers Inc.
|
|
(Registrant)
|
|
|
|
/s/ Emanuele Lauro
|
|
Emanuele Lauro
|
|
Chief Executive Officer
|
|
|
Page
|
|
|
|
|
As of
|
||||||
|
In thousands of U.S. dollars
|
Notes
|
|
December 31, 2015
|
|
December 31, 2014
|
||||
|
Assets
|
|
|
|
|
|
|
|||
|
Current assets
|
|
|
|
|
|
|
|||
|
Cash and cash equivalents
|
2
|
|
$
|
200,970
|
|
|
$
|
116,143
|
|
|
Accounts receivable
|
3
|
|
69,017
|
|
|
78,201
|
|
||
|
Prepaid expenses and other current assets
|
|
|
3,585
|
|
|
2,420
|
|
||
|
Inventories
|
|
|
6,575
|
|
|
6,075
|
|
||
|
Vessels held for sale
|
4
|
|
—
|
|
|
70,865
|
|
||
|
Total current assets
|
|
|
280,147
|
|
|
273,704
|
|
||
|
Non-current assets
|
|
|
|
|
|
|
|||
|
Vessels and drydock
|
4/6
|
|
3,087,753
|
|
|
1,971,878
|
|
||
|
Vessels under construction
|
5/6
|
|
132,218
|
|
|
404,877
|
|
||
|
Other assets
|
7
|
|
23,337
|
|
|
23,728
|
|
||
|
Available for sale investment
|
8
|
|
—
|
|
|
130,456
|
|
||
|
Total non-current assets
|
|
|
3,243,308
|
|
|
2,530,939
|
|
||
|
Total assets
|
|
|
$
|
3,523,455
|
|
|
$
|
2,804,643
|
|
|
Current liabilities
|
|
|
|
|
|
|
|||
|
Current portion of long-term debt
|
11
|
|
124,503
|
|
|
87,163
|
|
||
|
Debt related to vessels held for sale
|
11
|
|
—
|
|
|
32,932
|
|
||
|
Finance lease liability
|
11
|
|
53,372
|
|
|
—
|
|
||
|
Accounts payable
|
9
|
|
25,683
|
|
|
14,929
|
|
||
|
Accrued expenses
|
10
|
|
32,643
|
|
|
55,139
|
|
||
|
Derivative financial instruments
|
12
|
|
1,175
|
|
|
205
|
|
||
|
Total current liabilities
|
|
|
237,376
|
|
|
190,368
|
|
||
|
Non-current liabilities
|
|
|
|
|
|
|
|||
|
Long-term debt
|
11
|
|
1,872,114
|
|
|
1,451,427
|
|
||
|
Derivative financial instruments
|
12
|
|
80
|
|
|
—
|
|
||
|
Total non-current liabilities
|
|
|
1,872,194
|
|
|
1,451,427
|
|
||
|
Total liabilities
|
|
|
2,109,570
|
|
|
1,641,795
|
|
||
|
Shareholders’ equity
|
|
|
|
|
|
|
|||
|
Issued, authorized and fully paid-in share capital:
|
|
|
|
|
|
|
|||
|
Common stock, $0.01 par value per share; 400,000,000 shares authorized; 175,335,400 and 164,574,542 issued and outstanding shares as of December 31, 2015 and December 31, 2014, respectively.
|
14
|
|
2,224
|
|
|
2,033
|
|
||
|
Additional paid-in capital
|
14
|
|
1,729,314
|
|
|
1,550,956
|
|
||
|
Treasury shares
|
14
|
|
(427,311
|
)
|
|
(351,283
|
)
|
||
|
Accumulated other comprehensive loss
|
|
|
—
|
|
|
(10,878
|
)
|
||
|
Retained earnings / (accumulated deficit)
|
|
|
109,658
|
|
|
(27,980
|
)
|
||
|
Total shareholders’ equity
|
|
|
1,413,885
|
|
|
1,162,848
|
|
||
|
Total liabilities and shareholders’ equity
|
|
|
$
|
3,523,455
|
|
|
$
|
2,804,643
|
|
|
|
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars except per share and share data
|
|
Notes
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vessel revenue
|
|
16
|
|
$
|
755,711
|
|
|
$
|
342,807
|
|
|
$
|
207,580
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vessel operating costs
|
|
|
|
(174,556
|
)
|
|
(78,823
|
)
|
|
(40,204
|
)
|
|||
|
Voyage expenses
|
|
|
|
(4,432
|
)
|
|
(7,533
|
)
|
|
(4,846
|
)
|
|||
|
Charterhire
|
|
17
|
|
(96,865
|
)
|
|
(139,168
|
)
|
|
(115,543
|
)
|
|||
|
Depreciation
|
|
4
|
|
(107,356
|
)
|
|
(42,617
|
)
|
|
(23,595
|
)
|
|||
|
General and administrative expenses
|
|
18
|
|
(65,831
|
)
|
|
(48,129
|
)
|
|
(25,788
|
)
|
|||
|
Write down of vessels held for sale and net loss from sales of vessels
|
|
4
|
|
(35
|
)
|
|
(3,978
|
)
|
|
(21,187
|
)
|
|||
|
Write-off of vessel purchase options
|
|
4
|
|
(731
|
)
|
|
—
|
|
|
—
|
|
|||
|
Gain on sale of VLGCs
|
|
8
|
|
—
|
|
|
—
|
|
|
41,375
|
|
|||
|
Gain on sale of VLCCs
|
|
5
|
|
—
|
|
|
51,419
|
|
|
—
|
|
|||
|
Gain on sale of Dorian shares
|
|
8
|
|
1,179
|
|
|
10,924
|
|
|
—
|
|
|||
|
Re-measurement of investment in Dorian
|
|
8
|
|
—
|
|
|
(13,895
|
)
|
|
—
|
|
|||
|
Total operating expenses
|
|
|
|
(448,627
|
)
|
|
(271,800
|
)
|
|
(189,788
|
)
|
|||
|
Operating income
|
|
|
|
307,084
|
|
|
71,007
|
|
|
17,792
|
|
|||
|
Other (expense) and income, net
|
|
|
|
|
|
|
|
|
||||||
|
Financial expenses
|
|
19
|
|
(89,596
|
)
|
|
(20,770
|
)
|
|
(2,705
|
)
|
|||
|
Realized gain on derivative financial instruments
|
|
12
|
|
55
|
|
|
17
|
|
|
3
|
|
|||
|
Unrealized (loss) / gain on derivative financial instruments
|
|
12
|
|
(1,255
|
)
|
|
264
|
|
|
567
|
|
|||
|
Financial income
|
|
|
|
145
|
|
|
203
|
|
|
1,147
|
|
|||
|
Share of income from associate
|
|
8
|
|
—
|
|
|
1,473
|
|
|
369
|
|
|||
|
Other expenses, net
|
|
17
|
|
1,316
|
|
|
(103
|
)
|
|
(158
|
)
|
|||
|
Total other expense, net
|
|
|
|
(89,335
|
)
|
|
(18,916
|
)
|
|
(777
|
)
|
|||
|
Net income
|
|
|
|
$
|
217,749
|
|
|
$
|
52,091
|
|
|
$
|
17,015
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Equity holders of the parent
|
|
|
|
$
|
217,749
|
|
|
$
|
52,091
|
|
|
$
|
17,015
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Basic
|
|
21
|
|
$
|
1.35
|
|
|
$
|
0.30
|
|
|
$
|
0.12
|
|
|
Diluted
|
|
21
|
|
$
|
1.20
|
|
|
$
|
0.30
|
|
|
$
|
0.11
|
|
|
Basic weighted average shares outstanding
|
|
21
|
|
161,436,449
|
|
|
171,851,061
|
|
|
146,504,055
|
|
|||
|
Diluted weighted average shares outstanding
|
|
21
|
|
199,739,326
|
|
|
176,292,802
|
|
|
148,339,378
|
|
|||
|
|
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
|
Notes
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net income
|
|
|
|
$
|
217,749
|
|
|
$
|
52,091
|
|
|
$
|
17,015
|
|
|
Other comprehensive income / (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Items that may be reclassified subsequently to income or loss
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Change in value of available for sale investment
|
|
8
|
|
10,801
|
|
|
(10,801
|
)
|
|
—
|
|
|||
|
Cash flow hedges
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Unrealized gain on derivative financial instruments
|
|
12
|
|
77
|
|
|
135
|
|
|
117
|
|
|||
|
Other comprehensive income / (loss)
|
|
|
|
10,878
|
|
|
(10,666
|
)
|
|
117
|
|
|||
|
Total comprehensive income
|
|
|
|
$
|
228,627
|
|
|
$
|
41,425
|
|
|
$
|
17,132
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Equity holders of the parent
|
|
|
|
$
|
228,627
|
|
|
$
|
41,425
|
|
|
$
|
17,132
|
|
|
In thousands of U.S. dollars except share data
|
Number of shares outstanding
|
|
Share capital
|
|
Additional paid-in capital
|
|
Treasury shares
|
|
(Accumulated deficit) / retained earnings
|
|
Accumulated other comprehensive (loss) / income
|
|
Total
|
|||||||||||||
|
Balance as of January 1, 2013
|
63,827,846
|
|
|
$
|
650
|
|
|
$
|
519,493
|
|
|
$
|
(7,938
|
)
|
|
$
|
(97,086
|
)
|
|
$
|
(329
|
)
|
|
$
|
414,790
|
|
|
Net income for the period
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,015
|
|
|
—
|
|
|
17,015
|
|
||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
117
|
|
|
117
|
|
||||||
|
Net proceeds from follow on offerings
|
118,828,578
|
|
|
1,188
|
|
|
946,774
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
947,962
|
|
||||||
|
Issuance of restricted stock
|
8,999,998
|
|
|
90
|
|
|
(90
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Amortization of restricted stock
|
—
|
|
|
—
|
|
|
13,142
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,142
|
|
||||||
|
Dividends paid, $0.13 per share
(1)
|
—
|
|
|
—
|
|
|
(24,353
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,353
|
)
|
||||||
|
Shares issued for acquisition of vessels
|
7,135,080
|
|
|
71
|
|
|
81,979
|
|
|
—
|
|
|
—
|
|
|
|
|
|
82,050
|
|
||||||
|
Balance as of December 31, 2013
|
198,791,502
|
|
|
$
|
1,999
|
|
|
$
|
1,536,945
|
|
|
$
|
(7,938
|
)
|
|
$
|
(80,071
|
)
|
|
$
|
(212
|
)
|
|
$
|
1,450,723
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Balance as of January 1, 2014
|
198,791,502
|
|
|
$
|
1,999
|
|
|
$
|
1,536,945
|
|
|
$
|
(7,938
|
)
|
|
$
|
(80,071
|
)
|
|
$
|
(212
|
)
|
|
$
|
1,450,723
|
|
|
Net income for the period
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
52,091
|
|
|
—
|
|
|
52,091
|
|
||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,666
|
)
|
|
(10,666
|
)
|
||||||
|
Issuance of restricted stock
|
3,362,176
|
|
|
34
|
|
|
(34
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Amortization of restricted stock
|
—
|
|
|
—
|
|
|
29,726
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,726
|
|
||||||
|
Dividends paid, $0.39 per share
(1)
|
—
|
|
|
—
|
|
|
(70,495
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(70,495
|
)
|
||||||
|
Purchase of treasury shares
|
(37,579,136
|
)
|
|
—
|
|
|
—
|
|
|
(343,345
|
)
|
|
—
|
|
|
—
|
|
|
(343,345
|
)
|
||||||
|
Equity component of the Convertible Notes, net of issuance costs (see Note 11)
|
—
|
|
|
—
|
|
|
59,464
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
59,464
|
|
||||||
|
Shares issued for acquisition of vessels (see Note 5)
|
—
|
|
|
—
|
|
|
(4,650
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,650
|
)
|
||||||
|
Balance as of December 31, 2014
|
164,574,542
|
|
|
$
|
2,033
|
|
|
$
|
1,550,956
|
|
|
$
|
(351,283
|
)
|
|
$
|
(27,980
|
)
|
|
$
|
(10,878
|
)
|
|
$
|
1,162,848
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Balance as of January 1, 2015
|
164,574,542
|
|
|
$
|
2,033
|
|
|
$
|
1,550,956
|
|
|
$
|
(351,283
|
)
|
|
$
|
(27,980
|
)
|
|
$
|
(10,878
|
)
|
|
$
|
1,162,848
|
|
|
Net income for the period
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
217,749
|
|
|
—
|
|
|
217,749
|
|
||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,878
|
|
|
10,878
|
|
||||||
|
Net proceeds from follow on offerings
|
17,177,123
|
|
|
172
|
|
|
152,022
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
152,194
|
|
||||||
|
Issuance of restricted stock
|
1,857,444
|
|
|
19
|
|
|
(19
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Amortization of restricted stock
|
—
|
|
|
—
|
|
|
33,687
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33,687
|
|
||||||
|
Dividends paid, $0.495 per share
(1)
|
—
|
|
|
—
|
|
|
(6,945
|
)
|
|
—
|
|
|
(80,111
|
)
|
|
—
|
|
|
(87,056
|
)
|
||||||
|
Purchase of treasury shares
|
(8,273,709
|
)
|
|
—
|
|
|
—
|
|
|
(76,028
|
)
|
|
—
|
|
|
—
|
|
|
(76,028
|
)
|
||||||
|
Equity component of repurchase of the Convertible Notes (see Note 11)
|
—
|
|
|
—
|
|
|
(387
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(387
|
)
|
||||||
|
Balance as of December 31, 2015
|
175,335,400
|
|
|
$
|
2,224
|
|
|
$
|
1,729,314
|
|
|
$
|
(427,311
|
)
|
|
$
|
109,658
|
|
|
$
|
—
|
|
|
$
|
1,413,885
|
|
|
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
Notes
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Operating activities
|
|
|
|
|
|
|
|
|
|
||||
|
Net income
|
|
|
$
|
217,749
|
|
|
$
|
52,091
|
|
|
$
|
17,015
|
|
|
Gain on sale of VLGCs
|
8
|
|
—
|
|
|
—
|
|
|
(41,375
|
)
|
|||
|
Gain on sale of VLCCs
|
5
|
|
—
|
|
|
(51,419
|
)
|
|
—
|
|
|||
|
Gain on sale of Dorian Shares
|
8
|
|
(1,179
|
)
|
|
(10,924
|
)
|
|
—
|
|
|||
|
Re-measurement of investment in Dorian
|
8
|
|
—
|
|
|
13,895
|
|
|
—
|
|
|||
|
Write down of vessels held for sale and net loss from sales of vessels
|
4
|
|
35
|
|
|
3,978
|
|
|
21,187
|
|
|||
|
Write-off of vessel purchase options
|
4
|
|
731
|
|
|
—
|
|
|
—
|
|
|||
|
Depreciation
|
4
|
|
107,356
|
|
|
42,617
|
|
|
23,595
|
|
|||
|
Amortization of restricted stock
|
14
|
|
33,687
|
|
|
29,726
|
|
|
13,142
|
|
|||
|
Amortization of deferred financing fees
|
|
|
17,418
|
|
|
4,834
|
|
|
332
|
|
|||
|
Straight-line adjustment for charterhire expense
|
|
|
—
|
|
|
3
|
|
|
53
|
|
|||
|
Share of profit from associate
|
8
|
|
—
|
|
|
(1,473
|
)
|
|
(369
|
)
|
|||
|
Unrealized loss / (gain) on derivative financial instruments
|
12
|
|
1,255
|
|
|
(264
|
)
|
|
(567
|
)
|
|||
|
Amortization of acquired time charter contracts
|
|
|
513
|
|
|
478
|
|
|
—
|
|
|||
|
Accretion of Convertible Notes
|
11
|
|
11,096
|
|
|
5,330
|
|
|
—
|
|
|||
|
Gain on repurchase of Convertible Notes
|
|
|
(46
|
)
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
388,615
|
|
|
88,872
|
|
|
33,013
|
|
|||
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
||||
|
Drydock payments
|
|
|
—
|
|
|
(1,290
|
)
|
|
(1,469
|
)
|
|||
|
Increase in inventories
|
|
|
(1,909
|
)
|
|
(3,218
|
)
|
|
(687
|
)
|
|||
|
Decrease / (increase) in accounts receivable
|
|
|
9,184
|
|
|
(5,660
|
)
|
|
(36,104
|
)
|
|||
|
Increase in prepaid expenses and other current assets
|
|
|
(1,615
|
)
|
|
(154
|
)
|
|
(823
|
)
|
|||
|
Increase in other assets
|
|
|
(14,153
|
)
|
|
(2,901
|
)
|
|
(1,849
|
)
|
|||
|
Increase/(decrease) in accounts payable
|
|
|
775
|
|
|
6,471
|
|
|
(2,021
|
)
|
|||
|
Increase in accrued expenses
|
|
|
11,206
|
|
|
12,070
|
|
|
4,285
|
|
|||
|
Interest rate swap termination payment
|
|
|
(128
|
)
|
|
(274
|
)
|
|
—
|
|
|||
|
|
|
|
3,360
|
|
|
5,044
|
|
|
(38,668
|
)
|
|||
|
Net cash inflow / (outflow) from operating activities
|
|
|
391,975
|
|
|
93,916
|
|
|
(5,655
|
)
|
|||
|
Investing activities
|
|
|
|
|
|
|
|
|
|
||||
|
Acquisition of vessels and payments for vessels under construction
|
|
|
(905,397
|
)
|
|
(1,403,181
|
)
|
|
(767,448
|
)
|
|||
|
Proceeds from disposal of vessels
|
|
|
90,820
|
|
|
213,670
|
|
|
—
|
|
|||
|
VLGC installment payments
|
|
|
—
|
|
|
—
|
|
|
(83,070
|
)
|
|||
|
Investment in associate
|
|
|
—
|
|
|
—
|
|
|
(84,583
|
)
|
|||
|
Proceeds from sale of Dorian shares
|
|
|
142,436
|
|
|
—
|
|
|
—
|
|
|||
|
Deposit (returned)/received for vessel purchases
|
|
|
(31,277
|
)
|
|
31,277
|
|
|
—
|
|
|||
|
Net cash outflow from investing activities
|
|
|
(703,418
|
)
|
|
(1,158,234
|
)
|
|
(935,101
|
)
|
|||
|
Financing activities
|
|
|
|
|
|
|
|
|
|
||||
|
Debt repayments
|
|
|
(226,260
|
)
|
|
(74,674
|
)
|
|
(28,410
|
)
|
|||
|
Issuance of debt
|
|
|
643,550
|
|
|
1,219,784
|
|
|
52,050
|
|
|||
|
Debt issuance costs
|
|
|
(8,497
|
)
|
|
(45,670
|
)
|
|
(14,693
|
)
|
|||
|
(Repayment) / proceeds of Convertible Notes
|
|
|
(1,632
|
)
|
|
360,000
|
|
|
—
|
|
|||
|
Convertible Notes issuance costs
|
|
|
—
|
|
|
(10,993
|
)
|
|
—
|
|
|||
|
Gross proceeds from issuance of common stock
|
|
|
159,747
|
|
|
—
|
|
|
983,537
|
|
|||
|
Equity issuance costs
|
|
|
(7,554
|
)
|
|
(42
|
)
|
|
(35,695
|
)
|
|||
|
Dividends paid
|
|
|
(87,056
|
)
|
|
(70,495
|
)
|
|
(24,353
|
)
|
|||
|
Repurchase of common stock
|
|
|
(76,028
|
)
|
|
(276,294
|
)
|
|
—
|
|
|||
|
Net cash inflow from financing activities
|
|
|
396,270
|
|
|
1,101,616
|
|
|
932,436
|
|
|||
|
Increase / (decrease) in cash and cash equivalents
|
|
|
84,827
|
|
|
37,298
|
|
|
(8,320
|
)
|
|||
|
Cash and cash equivalents at January 1,
|
|
|
116,143
|
|
|
78,845
|
|
|
87,165
|
|
|||
|
Cash and cash equivalents at December 31,
|
|
|
$
|
200,970
|
|
|
$
|
116,143
|
|
|
$
|
78,845
|
|
|
Supplemental information:
|
|
|
|
|
|
|
|
|
|
||||
|
Interest paid
|
|
|
$
|
63,418
|
|
|
$
|
24,507
|
|
|
$
|
6,497
|
|
|
1.
|
General information and significant accounting policies
|
|
(1)
|
Time charter revenue is recognized as services are performed based on the daily rates specified in the time charter contract.
|
|
(2)
|
Voyage charter agreements are charter hires, where a contract is made in the spot market for the use of a vessel for a specific voyage for a specified charter rate. Revenue from voyage charter agreements is recognized as voyage revenue on a pro-rata basis over the duration of the voyage on a discharge to discharge basis. In the application of this policy, we do not begin recognizing revenue until (i) the amount of revenue can be measured reliably, (ii) it is probable that the economic benefits associated with the transaction will flow to the entity, (iii) the transactions stage of completion at the balance sheet date can be measured reliably and (iv) the costs incurred and the costs to complete the transaction can be measured reliably.
|
|
(3)
|
Pool revenue for each vessel is determined in accordance with the profit sharing terms specified within each pool agreement. In particular, the pool manager aggregates the revenues and expenses of all of the pool participants and distributes the net earnings to participants based on:
|
|
•
|
the pool points (vessel attributes such as cargo carrying capacity, fuel consumption, and construction characteristics are taken into consideration); and
|
|
•
|
the number of days the vessel participated in the pool in the period
.
We recognize pool revenue on a monthly basis, when the vessel has participated in a pool during the period and the amount of pool revenue for the month can be estimated reliably. We receive estimated vessel earnings based on the known number of days the vessel has participated in the pool, the contract terms, and the estimated monthly pool revenue. On a quarterly basis, we receive a report from the pool which identifies the number of days the vessel participated in the pool, the total pool points for the period, the total pool revenue for the period, and the calculated share of pool revenue for the vessel. We review the quarterly report for consistency with each vessel’s pool agreement and vessel management records. The estimated pool revenue is reconciled quarterly, coinciding with our external reporting periods, to the actual pool revenue earned, per the pool report. Consequently, in our financial statements, reported revenues represent actual pooled revenues. While differences do arise in the performance of these quarterly reconciliations, such differences are not material to total reported revenues.
|
|
•
|
it has been acquired principally for the purpose of selling in the near future; or
|
|
•
|
it is a part of an identified portfolio of financial instruments that we manage together and has a recent actual pattern of short-term profit-taking; or
|
|
•
|
it is a derivative that is not designated and effective as a hedging instrument.
|
|
•
|
significant financial difficulty of the issuer or counterparty; or
|
|
•
|
default or delinquency in interest or principal payments; or
|
|
•
|
it becomes probable that the borrower will enter bankruptcy or financial re-organization.
|
|
•
|
50 vessels had fair values less costs to sell in excess of their carrying amount.
|
|
•
|
30 vessels had fair values less costs to sell less than their carrying amount. We prepared a value in use calculation for each these vessels which resulted in no impairment being recognized.
|
|
•
|
We did not obtain independent broker valuations for our 12 vessels under construction. To assess their carrying values for impairment, we prepared value in use calculations which resulted in no impairment being recognized.
|
|
•
|
Amendment to IAS 19 - Employee benefits: Employee contributions
|
|
•
|
Annual improvement 2010-2012
|
|
•
|
Annual improvement 2011-2013
|
|
•
|
Amendment to IAS 16 & IAS 38 - Clarification of Acceptable Methods of Depreciation and Amortization
|
|
•
|
Amendment to IAS 16 & IAS 41 - Agriculture: Bearer Plants
|
|
•
|
Amendment to IAS 27 - Equity Method in Separate Financial Statements
|
|
•
|
Amendment to IFRS 10 and IAS 28 - Sale or Contribution of Assets between an Investor and its Associate or Joint Venture
|
|
•
|
Amendment to IFRS 11 - Joint arrangements
|
|
•
|
Amendment to IAS 1 - Disclosure Initiative
|
|
•
|
Amendment to IFRS 10, IFRS 12 and IAS 28 - Investment entities: Applying the Consolidation Exception
|
|
•
|
Annual improvement 2012-2014
|
|
•
|
IFRS 9 - Financial Instruments
|
|
•
|
IFRS 14 - Regulatory deferral accounts
|
|
2.
|
Cash and cash equivalents
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Cash at banks
|
$
|
200,187
|
|
|
$
|
115,695
|
|
|
Cash on vessels
|
783
|
|
|
448
|
|
||
|
|
$
|
200,970
|
|
|
$
|
116,143
|
|
|
3.
|
Accounts receivable
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Scorpio MR Pool Limited
|
$
|
35,238
|
|
|
$
|
28,289
|
|
|
Scorpio LR2 Pool Limited
|
15,301
|
|
|
22,326
|
|
||
|
Scorpio Panamax Tanker Pool Limited
|
4,459
|
|
|
11,846
|
|
||
|
Scorpio Handymax Tanker Pool Limited
|
4,477
|
|
|
11,664
|
|
||
|
Receivables from the Scorpio Group Pools
|
59,475
|
|
|
74,125
|
|
||
|
|
|
|
|
||||
|
Scorpio Ship Management S.A.M. (SSM)
|
2,346
|
|
|
—
|
|
||
|
Receivables related to vessels under construction
|
—
|
|
|
1,647
|
|
||
|
Freight and time charter receivables
|
498
|
|
|
724
|
|
||
|
Insurance receivables
|
3,012
|
|
|
245
|
|
||
|
Other receivables
|
3,686
|
|
|
1,460
|
|
||
|
|
$
|
69,017
|
|
|
$
|
78,201
|
|
|
4.
|
Vessels
|
|
In thousands of U.S. dollars
|
Vessels
|
|
Drydock
|
|
Total
|
|||||||
|
Cost
|
|
|
|
|
|
|
||||||
|
|
As of January 1, 2015
|
$
|
1,992,229
|
|
|
$
|
41,012
|
|
|
2,033,241
|
|
|
|
|
Additions
(1)
|
1,221,361
|
|
|
21,838
|
|
|
1,243,199
|
|
|||
|
|
Sale of vessel
(2)
|
(25,223
|
)
|
|
(811
|
)
|
|
(26,034
|
)
|
|||
|
|
As of December 31, 2015
|
3,188,367
|
|
|
62,039
|
|
|
3,250,406
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Accumulated depreciation and impairment
|
|
|
|
|
|
|||||||
|
|
As of January 1, 2015
|
(54,928
|
)
|
|
(6,435
|
)
|
|
(61,363
|
)
|
|||
|
|
Charge for the period
|
(96,390
|
)
|
|
(10,966
|
)
|
|
(107,356
|
)
|
|||
|
|
Loss on vessel sold
(3)
|
(2,054
|
)
|
|
—
|
|
|
(2,054
|
)
|
|||
|
|
Sale of vessel
(2)
|
7,309
|
|
|
811
|
|
|
8,120
|
|
|||
|
|
As of December 31, 2015
|
(146,063
|
)
|
|
(16,590
|
)
|
|
(162,653
|
)
|
|||
|
Net book value
|
|
|
|
|
|
|||||||
|
|
As of December 31, 2015
|
$
|
3,042,304
|
|
|
$
|
45,449
|
|
|
$
|
3,087,753
|
|
|
|
|
|
|
|
|
|
||||||
|
Cost
|
|
|
|
|
|
|
||||||
|
|
As of January 1, 2014
|
$
|
566,583
|
|
|
$
|
12,102
|
|
|
578,685
|
|
|
|
|
Additions
(4)
|
1,515,888
|
|
|
31,200
|
|
|
1,547,088
|
|
|||
|
|
Transfer to vessels held for sale
(5)
|
(90,242
|
)
|
|
(2,290
|
)
|
|
(92,532
|
)
|
|||
|
|
As of December 31, 2014
|
1,992,229
|
|
|
41,012
|
|
|
2,033,241
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Accumulated depreciation and impairment
|
|
|
|
|
|
|||||||
|
|
As of January 1, 2014
|
(45,021
|
)
|
|
(3,394
|
)
|
|
(48,415
|
)
|
|||
|
|
Charge for the period
|
(37,880
|
)
|
|
(4,737
|
)
|
|
(42,617
|
)
|
|||
|
|
Write-offs of vessels held for sale
(6)
|
(3,276
|
)
|
|
(702
|
)
|
|
(3,978
|
)
|
|||
|
|
Transfer to vessels held for sale
(5)
|
31,249
|
|
|
2,398
|
|
|
33,647
|
|
|||
|
|
As of December 31, 2014
|
(54,928
|
)
|
|
(6,435
|
)
|
|
(61,363
|
)
|
|||
|
Net book value
|
|
|
|
|
|
|||||||
|
|
As of December 31, 2014
|
$
|
1,937,301
|
|
|
$
|
34,577
|
|
|
$
|
1,971,878
|
|
|
(1)
|
Additions in 2015 primarily relate to the deliveries of 27 vessels and corresponding calculations of notional drydock on these vessels.
|
|
(2)
|
Represents the net book value of
STI Highlander
, which was sold in October 2015.
|
|
(3)
|
Represents the loss recorded upon the sale of
STI Highlander
in October 2015.
|
|
(4)
|
Additions in 2014 primarily relate to the deliveries of 41 newbuilding vessels and corresponding calculations of notional drydock on these vessels.
|
|
(5)
|
Represents the reclassification of the net book value of
STI Heritage
and
STI Harmony
from “Vessels” to “Vessels Held for Sale” in December 2014.
|
|
(6)
|
Represents the write-off to remeasure
STI Heritage,
STI Harmony
and
Venice
at the lower of their carrying amount and fair value less costs to sell at December 31, 2014. These vessels were sold during the year ended December 31, 2015 as described below.
|
|
|
|
|
Month
|
|
Vessel
|
|
|
|
|
Name
|
|
Delivered
|
|
Type
|
|
|
|
1
|
|
STI Tribeca
|
|
January 2015
|
|
MR
|
|
|
2
|
|
STI Hammersmith
|
|
January 2015
|
|
Handymax
|
|
|
3
|
|
STI Rotherhithe
|
|
January 2015
|
|
Handymax
|
|
|
4
|
|
STI Rose
|
|
January 2015
|
|
LR2
|
|
|
5
|
|
STI Gramercy
|
|
January 2015
|
|
MR
|
|
|
6
|
|
STI Veneto
|
|
February 2015
|
|
LR2
|
|
|
7
|
|
STI Alexis
|
|
February 2015
|
|
LR2
|
|
|
8
|
|
STI Bronx
|
|
February 2015
|
|
MR
|
|
|
9
|
|
STI Pontiac
|
|
March 2015
|
|
MR
|
|
|
10
|
|
STI Manhattan
|
|
March 2015
|
|
MR
|
|
|
11
|
|
STI Winnie
|
|
March 2015
|
|
LR2
|
|
|
12
|
|
STI Oxford
|
|
April 2015
|
|
LR2
|
|
|
13
|
|
STI Queens
|
|
April 2015
|
|
MR
|
|
|
14
|
|
STI Osceola
|
|
April 2015
|
|
MR
|
|
|
15
|
|
STI Lauren
|
|
May 2015
|
|
LR2
|
|
|
16
|
|
STI Connaught
|
|
May 2015
|
|
LR2
|
|
|
17
|
|
STI Notting Hill
|
|
May 2015
|
|
MR
|
|
|
18
|
|
STI Spiga
|
|
June 2015
|
|
LR2
|
|
|
19
|
|
STI Seneca
|
|
June 2015
|
|
MR
|
|
|
20
|
|
STI Savile Row
|
|
June 2015
|
|
LR2
|
|
|
21
|
|
STI Westminster
|
|
June 2015
|
|
MR
|
|
|
22
|
|
STI Brooklyn
|
|
July 2015
|
|
MR
|
|
|
23
|
|
STI Kingsway
|
|
August 2015
|
|
LR2
|
|
|
24
|
|
STI Memphis
|
|
August 2015
|
|
MR
|
|
|
25
|
|
STI Lombard
|
|
August 2015
|
|
LR2
|
(1)
|
|
26
|
|
STI Carnaby
|
|
September 2015
|
|
LR2
|
|
|
27
|
|
STI Black Hawk
|
|
September 2015
|
|
MR
|
|
|
(1)
|
STI Lombard
was delivered in August 2015 under a bareboat charter-in agreement for up to nine months at $10,000 per day. We have the obligation to purchase the vessel at the conclusion of the bareboat charter (or at any point prior, at the Company's discretion).
|
|
Credit Facility
|
|
Vessel Name
|
|
Net Book Value
(In millions of U.S. dollars) |
||
|
2011 Credit Facility
|
|
STI Onyx
|
|
$
|
34.3
|
|
|
2011 Credit Facility
|
|
STI Sapphire
|
|
34.1
|
|
|
|
2011 Credit Facility
|
|
STI Emerald
|
|
34.0
|
|
|
|
2011 Credit Facility
|
|
STI Beryl
|
|
33.2
|
|
|
|
2011 Credit Facility
|
|
STI Le Rocher
|
|
33.7
|
|
|
|
2011 Credit Facility
|
|
STI Larvotto
|
|
33.7
|
|
|
|
2011 Credit Facility
|
|
STI Duchessa
|
|
32.2
|
|
|
|
2013 Credit Facility
|
|
STI Wembley
|
|
31.5
|
|
|
|
2013 Credit Facility
|
|
STI Fontvieille
|
|
33.7
|
|
|
|
2013 Credit Facility
|
|
STI Ville
|
|
34.0
|
|
|
|
2013 Credit Facility
|
|
STI Opera
|
|
32.0
|
|
|
|
2013 Credit Facility
|
|
STI Texas City
|
|
36.4
|
|
|
|
2013 Credit Facility
|
|
STI Meraux
|
|
36.8
|
|
|
|
2013 Credit Facility
|
|
STI San Antonio
|
|
36.9
|
|
|
|
2013 Credit Facility
|
|
STI Venere
|
|
32.0
|
|
|
|
2013 Credit Facility
|
|
STI Virtus
|
|
32.1
|
|
|
|
2013 Credit Facility
|
|
STI Aqua
|
|
32.3
|
|
|
|
2013 Credit Facility
|
|
STI Dama
|
|
32.3
|
|
|
|
2013 Credit Facility
|
|
STI Mythos
|
|
32.0
|
|
|
|
2013 Credit Facility
|
|
STI Benicia
|
|
37.7
|
|
|
|
2013 Credit Facility
|
|
STI Regina
|
|
32.5
|
|
|
|
2013 Credit Facility
|
|
STI St. Charles
|
|
36.3
|
|
|
|
2013 Credit Facility
|
|
STI Yorkville
|
|
32.9
|
|
|
|
2013 Credit Facility
|
|
STI Milwaukee
|
|
38.9
|
|
|
|
2013 Credit Facility
|
|
STI Battery
|
|
33.1
|
|
|
|
2013 Credit Facility
|
|
STI Osceola
|
|
39.3
|
|
|
|
2013 Credit Facility
|
|
STI Seneca
|
|
39.4
|
|
|
|
2013 Credit Facility
|
|
STI Rose
|
|
59.1
|
|
|
|
2013 Credit Facility
|
|
STI Alexis
|
|
59.3
|
|
|
|
ABN AMRO Credit Facility
|
|
STI Spiga
|
|
58.3
|
|
|
|
ABN AMRO Credit Facility
|
|
STI Savile Row
|
|
59.5
|
|
|
|
ABN AMRO Credit Facility
|
|
STI Kingsway
|
|
59.8
|
|
|
|
ABN AMRO Credit Facility
|
|
STI Carnaby
|
|
60.0
|
|
|
|
BNP Paribas Credit Facility
|
|
STI Memphis
|
|
37.1
|
|
|
|
ING Credit Facility
|
|
STI Black Hawk
|
|
37.5
|
|
|
|
ING Credit Facility
|
|
STI Pontiac
|
|
38.9
|
|
|
|
KEXIM Credit Facility
|
|
STI Brixton
|
|
30.9
|
|
|
|
KEXIM Credit Facility
|
|
STI Comandante
|
|
30.7
|
|
|
|
KEXIM Credit Facility
|
|
STI Pimlico
|
|
31.0
|
|
|
|
KEXIM Credit Facility
|
|
STI Hackney
|
|
30.9
|
|
|
|
KEXIM Credit Facility
|
|
STI Acton
|
|
31.5
|
|
|
|
KEXIM Credit Facility
|
|
STI Fulham
|
|
31.2
|
|
|
|
KEXIM Credit Facility
|
|
STI Camden
|
|
31.1
|
|
|
|
KEXIM Credit Facility
|
|
STI Finchley
|
|
31.4
|
|
|
|
KEXIM Credit Facility
|
|
STI Clapham
|
|
31.7
|
|
|
|
KEXIM Credit Facility
|
|
STI Poplar
|
|
31.7
|
|
|
|
KEXIM Credit Facility
|
|
STI Elysees
|
|
50.1
|
|
|
|
KEXIM Credit Facility
|
|
STI Madison
|
|
50.4
|
|
|
|
KEXIM Credit Facility
|
|
STI Park
|
|
50.4
|
|
|
|
KEXIM Credit Facility
|
|
STI Orchard
|
|
50.0
|
|
|
|
KEXIM Credit Facility
|
|
STI Sloane
|
|
50.9
|
|
|
|
KEXIM Credit Facility
|
|
STI Broadway
|
|
49.9
|
|
|
|
KEXIM Credit Facility
|
|
STI Condotti
|
|
50.9
|
|
|
|
KEXIM Credit Facility
|
|
STI Veneto
|
|
51.1
|
|
|
|
KSURE Credit Facility
|
|
STI Battersea
|
|
31.2
|
|
|
|
KSURE Credit Facility
|
|
STI Hammersmith
|
|
32.1
|
|
|
|
KSURE Credit Facility
|
|
STI Rotherhithe
|
|
32.2
|
|
|
|
KSURE Credit Facility
|
|
STI Chelsea
|
|
32.2
|
|
|
|
KSURE Credit Facility
|
|
STI Lexington
|
|
32.2
|
|
|
|
KSURE Credit Facility
|
|
STI Powai
|
|
32.2
|
|
|
|
KSURE Credit Facility
|
|
STI Olivia
|
|
32.3
|
|
|
|
KSURE Credit Facility
|
|
STI Mayfair
|
|
33.5
|
|
|
|
KSURE Credit Facility
|
|
STI Soho
|
|
33.0
|
|
|
|
KSURE Credit Facility
|
|
STI Tribeca
|
|
34.0
|
|
|
|
KSURE Credit Facility
|
|
STI Gramercy
|
|
33.2
|
|
|
|
KSURE Credit Facility
|
|
STI Bronx
|
|
34.0
|
|
|
|
KSURE Credit Facility
|
|
STI Manhattan
|
|
33.9
|
|
|
|
KSURE Credit Facility
|
|
STI Queens
|
|
33.9
|
|
|
|
KSURE Credit Facility
|
|
STI Notting Hill
|
|
37.7
|
|
|
|
KSURE Credit Facility
|
|
STI Westminster
|
|
37.9
|
|
|
|
KSURE Credit Facility
|
|
STI Brooklyn
|
|
34.1
|
|
|
|
KSURE Credit Facility
|
|
STI Winnie
|
|
52.1
|
|
|
|
KSURE Credit Facility
|
|
STI Oxford
|
|
52.3
|
|
|
|
KSURE Credit Facility
|
|
STI Lauren
|
|
52.3
|
|
|
|
KSURE Credit Facility
|
|
STI Connaught
|
|
52.0
|
|
|
|
Newbuilding Credit Facility
|
|
STI Amber
|
|
34.0
|
|
|
|
Newbuilding Credit Facility
|
|
STI Topaz
|
|
34.1
|
|
|
|
Newbuilding Credit Facility
|
|
STI Ruby
|
|
34.2
|
|
|
|
Newbuilding Credit Facility
|
|
STI Garnet
|
|
34.3
|
|
|
|
|
|
|
|
|
||
|
|
|
Total
|
|
$
|
3,027.5
|
|
|
5.
|
Vessels under construction
|
|
In thousands of U.S. dollars
|
|
||
|
Balance as of January 1, 2014
|
$
|
649,526
|
|
|
Installment payments and other capitalized expenses
|
1,370,565
|
|
|
|
Sale of VLCCs
(1)
|
(90,293
|
)
|
|
|
Capitalized interest
|
17,500
|
|
|
|
Transferred to operating vessels and drydock
|
(1,542,421
|
)
|
|
|
Balance as of December 31, 2014
|
$
|
404,877
|
|
|
|
|
||
|
Installment payments and other capitalized expenses
|
873,179
|
|
|
|
Capitalized interest
|
5,571
|
|
|
|
Transferred to operating vessels and drydock
|
(1,150,678
|
)
|
|
|
Write-off of vessel purchase options
|
(731
|
)
|
|
|
Balance as of December 31, 2015
|
$
|
132,218
|
|
|
(1)
|
Represents installment payments and other capitalized costs on seven VLCC newbuilding contracts that were sold in March 2014.
|
|
|
In millions of U.S. dollars
|
||
|
Q1 2016 - installment payments made
|
$
|
56.9
|
|
|
Q1 2016 - remaining installment payment
|
15.3
|
|
|
|
Q2 2016
|
74.7
|
|
|
|
Q3 2016
|
36.7
|
|
|
|
Q4 2016
|
44.0
|
|
|
|
Q1 2017
|
57.3
|
|
|
|
Q2 2017
|
46.6
|
|
|
|
Q3 2017
|
54.1
|
|
|
|
Q4 2017
|
43.3
|
|
|
|
|
|
||
|
Total
|
$
|
428.9
|
|
|
6.
|
Carrying values of vessels and vessels under construction
|
|
•
|
50 vessels had fair values less costs to sell in excess of their carrying amount.
|
|
•
|
30 vessels had fair values less costs to sell less than their carrying amount. We prepared a value in use calculation for each these vessels which resulted in no impairment being recognized.
|
|
•
|
We did not obtain independent broker valuations for our 12 vessels under construction. To assess their carrying values for impairment, we prepared value in use calculations which resulted in no impairment being recognized.
|
|
•
|
Three vessels were held for sale and written down to their fair value less estimated costs to sell
|
|
•
|
36 vessels had fair values less costs to sell in excess of their carrying amount.
|
|
•
|
18 vessels had fair values less costs to sell less than their carrying amount. We prepared a value in use calculation for each these vessels which resulted in no impairment being recognized.
|
|
•
|
We did not obtain independent broker valuations for the remaining 24 vessels under construction. To assess their carrying values for impairment, we prepared value in use calculations which resulted in no impairment being recognized.
|
|
7.
|
Other non-current assets
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Scorpio LR2 Tanker Pool Ltd. pool working capital contributions
(1)
|
$
|
13,600
|
|
|
$
|
—
|
|
|
Scorpio Handymax Tanker Pool Ltd. pool working capital contributions
(2)
|
5,656
|
|
|
4,115
|
|
||
|
Working capital contributions to Scorpio Group Pools
|
19,256
|
|
|
4,115
|
|
||
|
|
|
|
|
||||
|
Capitalized loan fees
(3)
|
2,527
|
|
|
19,548
|
|
||
|
Security deposits for vessel claims
(4)
|
1,554
|
|
|
—
|
|
||
|
Non-current portion of acquired time charter contracts
(5)
|
—
|
|
|
65
|
|
||
|
|
$
|
23,337
|
|
|
$
|
23,728
|
|
|
(1)
|
For vessels in the Scorpio LR2 Pool, working capital contributions are repaid, without interest, upon a vessel’s exit from each pool. Bunkers on board a vessel exiting the pool are credited against such repayment at the actual invoice price of the bunkers. For all owned vessels we assume that these contributions will not be repaid within 12 months and are thus classified as non-current within other assets on the consolidated balance sheets. For time chartered-in vessels we classify the amounts as current (within accounts receivable) or non-current (within other assets) according to the expiration of the contract.
|
|
(2)
|
For vessels in the Scorpio Handymax Tanker Pool, working capital contributions are repaid, without interest, upon a vessel's exit from each pool no later than six months after the exit date. Bunkers on board a vessel exiting the pool are credited against such repayment at the actual invoice price of the bunkers. For all owned vessels we assume that these contributions will not be repaid within 12 months and are thus classified as non-current within other assets on the consolidated balance sheets. For time chartered-in vessels we classify the amounts as current (within accounts receivable) or non-current (within other assets) according to the expiration of the contract.
|
|
(3)
|
Primarily represents upfront loan fees on our credit facilities being used to finance our newbuilding vessels. These are reclassified to debt when the tranche of the loan to which the vessel relates is drawn.
|
|
(4)
|
Represents security deposits paid in 2015 in order for two of our vessels to be promptly released from the arrest instigated by an unpaid bunkers supplier. These vessels were on time charter to an unrelated third party when the bunkers in question were purchased. We believe that the claim for these unpaid bunkers is the ultimate responsibility of this time charterer and we have initiated arbitrations against them to obtain a declaration to that effect. Therefore, we have not recorded a provision for this matter as of December 31, 2015.
|
|
(5)
|
Represents the non-current portion of the value of time charter contracts acquired in November 2013 as part of the acquisition of four MRs in exchange for common shares.
|
|
8.
|
Investment in Dorian LPG Ltd.
|
|
In thousands of U.S. dollars
|
Rollforward of carrying value of investment in Dorian
|
|
||
|
Value of initial shares received at closing
|
$
|
134,435
|
|
(1)
|
|
Investment in private placement
|
75,000
|
|
(2)
|
|
|
Our share of net income for the period ended December 31, 2013
|
368
|
|
|
|
|
Carrying value at December 31, 2013
|
$
|
209,803
|
|
|
|
Disposal of shares
|
(56,124
|
)
|
(3)
|
|
|
Our share of net income through October 29, 2014
|
1,473
|
|
|
|
|
Loss recognized upon change in accounting method
|
(13,895
|
)
|
(4)
|
|
|
Carrying value at October 29, 2014
|
141,257
|
|
|
|
|
Other comprehensive loss
|
(10,801
|
)
|
(5)
|
|
|
Carrying value at December 31, 2014
|
$
|
130,456
|
|
|
|
Other comprehensive income
|
10,801
|
|
|
|
|
Carrying value at date of sales
|
$
|
141,257
|
|
|
|
Net proceeds from sales
|
142,436
|
|
|
|
|
Gain on disposal
|
$
|
1,179
|
|
|
|
(1)
|
At the time of our initial investment, Dorian was listed on the Norwegian Over the Counter Exchange ("NOTC"). The value of our initial investment was determined based on the closing price of Dorian on the NOTC at November 26, 2013 of NOK 20.5, using an NOK/USD exchange rate of 6.0923 NOK/USD at that date.
|
|
(2)
|
We purchased 24,121,621 new shares of Dorian’s common stock as part of a private placement of shares for total consideration of $75.0 million in November 2013.
|
|
(3)
|
In May 2014, we acquired 7,500,000 of our common shares from an existing shareholder in exchange for the sale to said shareholder of 3,422,665 common shares in Dorian in a privately negotiated transaction. As a result, we recognized a gain of $10.9 million. Accordingly, our ownership percentage in Dorian reduced to 16.3% from 25.7% after giving effect to this transaction.
|
|
(4)
|
Calculated based on the difference between the carrying value as of October 28, 2014 and the opening share price on October 29, 2014.
|
|
(5)
|
Amount recorded within equity, through other comprehensive income. Calculated based on the difference between the carrying value as of October 29, 2014 and closing share price on December 31, 2014.
|
|
|
|
|
|
Adjustments
|
|
|
||||||
|
In thousands of U.S. dollars
|
|
Dorian LPG Ltd. for the calendar year ended December 31, 2014
(1)
|
|
Impact of conversion to IFRS
(2)
|
|
Adjusted Dorian LPG Ltd. for the calendar year ended December 31, 2014
|
||||||
|
Revenue
|
|
$
|
78,575
|
|
|
—
|
|
|
$
|
78,575
|
|
|
|
Operating income
|
|
20,712
|
|
|
(614
|
)
|
|
20,098
|
|
|||
|
Net income
|
|
15,459
|
|
|
(614
|
)
|
|
14,845
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Our share of net income
(3)
|
|
$
|
1,604
|
|
|
$
|
(131
|
)
|
|
$
|
1,473
|
|
|
(1)
|
Prepared in accordance with US GAAP using Dorian's unaudited financial statements for the three months ended March 31, 2014 and the nine months ended December 31, 2014.
|
|
(2)
|
This represents the (i) excess depreciation calculated as a result of our stepped up basis recorded upon our initial investment and (ii) our conversion of depreciation expense from US GAAP to IFRS.
|
|
(3)
|
Our share of net income captures Dorian's financial results from January 1, 2014 through October 29, 2014, the date we ceased equity method accounting.
|
|
|
|
|
|
Adjustments
|
|
|
|
||||||
|
In thousands of US dollars
|
|
Dorian LPG Ltd. for the three months ended December 31, 2013
(1)
|
|
Impact of revaluation and conversion to IFRS
(3)
|
|
Adjusted Dorian LPG Ltd. for the three months ended December 31, 2013
|
|
||||||
|
Revenue
|
|
$
|
13,800
|
|
|
—
|
|
|
$
|
13,800
|
|
|
|
|
Operating income
|
|
3,700
|
|
|
(48
|
)
|
|
3,652
|
|
|
|||
|
Net income
|
|
5,243
|
|
|
(48
|
)
|
|
5,195
|
|
|
|||
|
|
|
|
|
|
|
|
|
||||||
|
Our share of net income
|
|
$
|
383
|
|
|
$
|
(14
|
)
|
|
$
|
369
|
|
(2)
|
|
(1)
|
Prepared in accordance with US GAAP.
|
|
(2)
|
We estimated our share of Dorian's net income for the 35 day period beginning with the closing date of our initial investment in Dorian, November 26, 2013 and ending on December 31, 2013 by pro-rating Dorian's results for quarter ending December 31, 2013 and adjusting for material transactions occurring before or after the closing date.
|
|
(3)
|
This represents the (i) excess depreciation calculated as a result of our stepped up basis and (ii) our conversion of depreciation expense from US GAAP to IFRS.
|
|
9.
|
Accounts payable
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Progress payments due for vessels under construction
|
$
|
13,750
|
|
|
$
|
—
|
|
|
Suppliers
|
10,874
|
|
|
10,004
|
|
||
|
Accounts payable to SSM
|
484
|
|
|
241
|
|
||
|
Scorpio MR Pool Ltd
|
175
|
|
|
1,790
|
|
||
|
Accounts payable to SCM
|
170
|
|
|
759
|
|
||
|
Scorpio Handymax Tanker Pool Ltd
|
167
|
|
|
737
|
|
||
|
Scorpio LR2 Pool Ltd
|
63
|
|
|
706
|
|
||
|
Scorpio Panamax Tanker Pool Ltd
|
—
|
|
|
661
|
|
||
|
Accounts payable to SSH
|
—
|
|
|
31
|
|
||
|
|
|
|
|
|
|
||
|
|
$
|
25,683
|
|
|
$
|
14,929
|
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Accrued short-term employee benefits
|
$
|
13,738
|
|
|
$
|
5,226
|
|
|
Accrued interest
|
11,154
|
|
|
7,751
|
|
||
|
Suppliers
|
5,696
|
|
|
6,542
|
|
||
|
Accrued expenses to Scorpio Handymax Tanker Pool Ltd.
|
205
|
|
|
—
|
|
||
|
Accrued expenses to SSH
|
77
|
|
|
13
|
|
||
|
Accrued expenses to SCM
|
5
|
|
|
15
|
|
||
|
Accrued expenses to SSM
|
—
|
|
|
35
|
|
||
|
Deposit from Scorpio Bulkers
(1)
|
—
|
|
|
31,277
|
|
||
|
Accrued vessel purchase commissions - SSH
(2)
|
—
|
|
|
3,115
|
|
||
|
Other accrued expenses
|
1,768
|
|
|
1,165
|
|
||
|
|
|
|
|
||||
|
|
$
|
32,643
|
|
|
$
|
55,139
|
|
|
(1)
|
In 2014, we received a $31.3 million deposit pursuant to an agreement to purchase four LR2 tankers from Scorpio Bulkers Inc., a related party. We received this deposit as security for the scheduled installment payments that were expected to occur prior to the closing date of the transaction. The transaction closed, and the deposit was returned, in July 2015.
|
|
(2)
|
The balance at December 31, 2014 represents commissions payable to SSH relating to the deliveries of eight vessels under our Newbuilding Program.
|
|
11.
|
Current and long-term debt
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Current portion
(1)
|
$
|
124,503
|
|
|
$
|
87,163
|
|
|
Debt related to vessels held for sale
(2)
|
—
|
|
|
32,932
|
|
||
|
Finance lease
|
53,372
|
|
|
—
|
|
||
|
Current portion of long-term debt
|
177,875
|
|
|
120,095
|
|
||
|
|
|
|
|
||||
|
Non-current portion
(3)
|
1,872,114
|
|
|
1,451,427
|
|
||
|
|
$
|
2,049,989
|
|
|
$
|
1,571,522
|
|
|
(1)
|
The current portion at December 31, 2015 was net of unamortized deferred financing fees of $3.8 million. The current portion at December 31, 2014 was net of unamortized deferred financing fees of $2.5 million.
|
|
(2)
|
This relates to amounts due for three vessels that were held for sale under our 2010 Revolving Credit Facility at December 31, 2014 and is shown net of unamortized deferred financing fees of $0.1 million.
STI Harmony
and
STI Heritage
were designated as held for sale at December 31, 2014.
Venice
was designated as held for sale as of December 31, 2013. These vessels were sold, and the debt was repaid, during the year ended December 31, 2015.
|
|
(3)
|
The non-current portion at December 31, 2015 was net of unamortized deferred financing fees of $52.0 million. The non-current portion at December 31, 2014 was net of unamortized deferred financing fees of $44.6 million.
|
|
|
As of December 31, 2015
|
|
||||||||||||||
|
In thousands of U.S. dollars
|
Current
|
|
Non-Current
|
|
Total outstanding
|
|
Available
|
|
||||||||
|
2011 Credit Facility
|
$
|
7,935
|
|
|
$
|
93,041
|
|
|
$
|
100,976
|
|
|
—
|
|
|
|
|
Newbuilding Credit Facility
|
5,998
|
|
|
65,845
|
|
|
71,843
|
|
|
—
|
|
|
||||
|
2013 Credit Facility
|
31,216
|
|
|
397,037
|
|
|
428,253
|
|
|
—
|
|
|
||||
|
K-Sure Credit Facility
|
36,522
|
|
|
403,478
|
|
|
440,000
|
|
|
—
|
|
|
||||
|
KEXIM Credit Facility
|
33,650
|
|
|
366,600
|
|
|
400,250
|
|
|
—
|
|
|
||||
|
Credit Suisse Credit Facility
|
—
|
|
|
—
|
|
|
—
|
|
|
61,200
|
|
(1)
|
||||
|
ABN AMRO Credit Facility
|
9,480
|
|
|
130,350
|
|
|
139,830
|
|
|
—
|
|
|
||||
|
ING Credit Facility
|
2,333
|
|
|
32,375
|
|
|
34,708
|
|
|
52,000
|
|
(2)
|
||||
|
BNP Paribas Credit Facility
|
1,150
|
|
|
16,100
|
|
|
17,250
|
|
|
17,250
|
|
(3)
|
||||
|
Scotiabank Credit Facility
|
—
|
|
|
—
|
|
|
—
|
|
|
36,000
|
|
(4)
|
||||
|
Senior Notes Due 2020
|
—
|
|
|
53,750
|
|
|
53,750
|
|
|
—
|
|
|
||||
|
Senior Notes Due 2017
|
—
|
|
|
51,750
|
|
|
51,750
|
|
|
—
|
|
|
||||
|
Convertible Notes
|
—
|
|
|
313,793
|
|
|
313,793
|
|
|
—
|
|
|
||||
|
Finance lease
|
53,372
|
|
|
—
|
|
|
53,372
|
|
|
—
|
|
|
||||
|
|
181,656
|
|
|
1,924,119
|
|
|
2,105,775
|
|
|
166,450
|
|
|
||||
|
Less: deferred financing fees
|
(3,781
|
)
|
|
(52,005
|
)
|
|
(55,786
|
)
|
|
—
|
|
|
||||
|
|
$
|
177,875
|
|
|
$
|
1,872,114
|
|
|
$
|
2,049,989
|
|
|
$
|
166,450
|
|
|
|
(1)
|
Availability can be used to finance the lesser of $30.6 million and 60% of each vessel's fair market value at the respective drawdown dates.
|
|
(2)
|
Availability can be used to finance the lesser of $26.0 million and 47.5% of the fair market value of the respective vessels.
|
|
(3)
|
Availability can be used to finance the lesser of $17.3 million and 48% of the fair market value of the respective vessels
|
|
(4)
|
In November 2015, the Company received a commitment for a loan facility of up to $36.0 million from Scotiabank Europe plc which is expected to be utilized to refinance the existing indebtedness on an LR2 product tanker (2015 built). The loan facility is subject to customary conditions precedent and the execution of definitive documentation.
|
|
•
|
In January 2014, we drew down $72.4 million and in March 2014, we paid $22.5 million on this facility as a result of the sales of
Noemi
and
Senatore
. We also wrote-off a total of $0.2 million of deferred financing fees as part of these debt repayments.
|
|
•
|
In March 2015, we paid $6.1 million into this facility as a result of the sale of
Venice
(in addition to a $1.8 million scheduled principal payment relating to
STI Harmony
,
STI Heritage
and
STI Highlander
).
|
|
•
|
In April 2015, we paid $25.6 million into this facility as a result of the sales of
STI Harmony
and
STI Heritage.
We also wrote-off a total of $21,465 of deferred financing fees as part of these debt repayments.
|
|
•
|
In June 2015, the 2010 Revolving Credit Facility matured and we made an $8.0 million principal payment to settle all amounts outstanding. The mortgage on
STI Highlander
(the only vessel collateralized under this facility at the time) was released.
|
|
•
|
The ratio of net debt to capitalization shall be no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth (i.e. shareholders’ equity) shall be no less than $150.0 million plus 25% of cumulative positive net income (on a consolidated basis) for each fiscal quarter from July 1, 2010 going forward and 50% of the value of any new equity issues from July 1, 2010 going forward.
|
|
•
|
The ratio of EBITDA to interest expense shall be no less than 2.00 to 1.00. Such ratio shall be calculated quarterly on a trailing four quarter basis. In addition, we are restricted from paying dividends unless our EBITDA to interest expense ratio is 2.00 to 1.00 or greater. EBITDA, as defined in the loan agreement, excludes non-cash charges such as impairment.
|
|
•
|
Consolidated liquidity (defined as cash and cash equivalents) must not be less than $25 million, of which unrestricted cash and cash equivalents shall be not less than $15.0 million, until we own, directly or indirectly, more than 15 vessels, at which time the amount increases by $750,000 per each additional vessel.
|
|
•
|
The aggregate fair market value of the collateral vessels shall at all times be no less than 150% of the then aggregate outstanding principal amount of loans under the credit facility.
|
|
•
|
The ratio of net debt to capitalization shall be no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth (i.e. shareholders’ equity) shall be no less than $150.0 million plus 25% of cumulative positive net income (on a consolidated basis) for each fiscal quarter from July 1, 2010 going forward and 50% of the value of any new equity issues from July 2, 2010 going forward.
|
|
•
|
The ratio of EBITDA to interest expense shall be no less than 2.50 to 1.00. Such ratio shall be calculated quarterly on a trailing four quarter basis. EBITDA, as defined in the loan agreement, excludes non-cash charges such as impairment.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or 5% of total indebtedness.
|
|
•
|
The aggregate fair market value of the collateral vessels shall at all times be no less than 140% (120% if the vessel is subject to acceptable long-term employment) of the aggregate principal amount outstanding plus a pro rata amount of any allocable swap exposure for the credit facility.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth no less than (i) $150.0 million plus 25% of cumulative positive net income (on a consolidated basis) for each fiscal quarter beginning on July 1, 2010 and (ii) 50% of the value of any new equity issues from July 1, 2010 going forward.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or 5% of total indebtedness.
|
|
•
|
The aggregate fair market value of the Collateral Vessels shall at all times be no less than 140% of the then aggregate outstanding principal amount of loans under the credit facility.
|
|
Drawdown amount
|
|
|
|
|
|
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
|
|
$35.4
|
|
January 2015
|
|
STI Alexis
|
|
|
19.5
|
|
March 2015
|
|
STI Pontiac
|
(1)
|
|
19.3
|
|
April 2015
|
|
STI Osceola
|
|
|
35.1
|
|
June 2015
|
|
STI Spiga
|
(2)
|
|
18.5
|
|
June 2015
|
|
STI Seneca
|
|
|
(1)
|
In October 2015, we refinanced the amount borrowed relating to
STI Pontiac
by repaying $18.9 million on our 2013 Credit Facility and drawing down $17.5 million under our ING Credit Facility (as described below).
|
|
(2)
|
In July 2015, we refinanced the amount borrowed relating to
STI Spiga
by repaying $35.1 million on our 2013 Credit Facility
and drawing down $35.1 million under our ABN AMRO Credit Facility (as described below).
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth no less than $677.3 million plus (i) 25% of cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after October 1, 2013 and (ii) 50% of the value of any new equity issues occurring on or after October 1, 2013.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00 calculated on a trailing four quarter basis.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or 5% of total indebtedness.
|
|
•
|
The aggregate fair market value of the vessels provided as collateral under the facility shall at all times be no less than 135% of the then aggregate outstanding principal amount of loans under the credit facility.
|
|
Drawdown amount
|
|
|
|
|
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
|
$19.9
|
|
January 2015
|
|
STI Gramercy
|
|
19.5
|
|
February 2015
|
|
STI Bronx
|
|
19.5
|
|
March 2015
|
|
STI Manhattan
|
|
30.3
|
|
March 2015
|
|
STI Winnie
|
|
30.3
|
|
April 2015
|
|
STI Oxford
|
|
19.5
|
|
April 2015
|
|
STI Queens
|
|
30.3
|
|
April 2015
|
|
STI Lauren
|
|
30.3
|
|
April 2015
|
|
STI Connaught
|
|
21.0
|
|
May 2015
|
|
STI Notting Hill
|
|
21.0
|
|
June 2015
|
|
STI Westminster
|
|
19.5
|
|
July 2015
|
|
STI Brooklyn
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth no less than $677.3 million plus (i) 25% of cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after October 1, 2013 and (ii) 50% of the value of any new equity issues occurring on or after October 1, 2013.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00 calculated on a trailing four quarter basis.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or 5% of total indebtedness.
|
|
•
|
The aggregate fair market value of the vessels provided as collateral under the facility shall at all times be no less than 135% of the then aggregate outstanding principal amount of loans under the credit facility.
|
|
Drawdown amount
|
|
|
|
|
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
|
$30.3
|
|
January 2015
|
|
STI Veneto
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth no less than $677.3 million plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after October 1, 2013 and (ii) 50% of the value of new equity issues occurring on or after October 1, 2013.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00 calculated on a trailing four quarter basis.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel.
|
|
•
|
The aggregate of the FMV of the vessels provided as collateral under the facility shall at all times be no less than 140% of the then aggregate outstanding principal amount of the loans under the credit facility.
|
|
Drawdown amount
|
|
|
|
|
|
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
|
|
$35.7
|
|
July 2015
|
|
STI Savile Row
|
|
|
35.1
|
|
August 2015
|
|
STI Spiga
|
(1)
|
|
35.7
|
|
August 2015
|
|
STI Kingsway
|
|
|
35.7
|
|
September 2015
|
|
STI Carnaby
|
|
|
(1)
|
In July 2015, we refinanced the amount borrowed relating to
STI Spiga
by repaying $35.1 million on our 2013 Credit Facility
and drawing down $35.1 million from our ABN AMRO Credit Facility.
|
|
•
|
The ratio of net debt to total capitalization not more than 0.60 to 1:00.
|
|
•
|
Consolidated tangible net worth of not less than $677.3 million plus (a) 25% of the positive consolidated net income for each fiscal quarter commencing on or after October 1, 2013 and (b) 50% of the value of the equity proceeds realized from any issuance of equity interests occurring on or after October 1, 2013.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00 calculated on a trailing four quarter basis.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel.
|
|
•
|
The aggregate of the FMV of the vessels provided as collateral under the facility shall at all times be no less than 135% of the then aggregate outstanding principal amount of the loans under the credit facility.
|
|
Drawdown amount
|
|
|
|
|
|
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
|
|
$17.5
|
|
September 2015
|
|
STI Black Hawk
|
|
|
17.5
|
|
October 2015
|
|
STI Pontiac
|
(1)
|
|
(1)
|
In October 2015, we refinanced the amount borrowed relating to
STI Pontiac
by repaying $18.9 million on our 2013 Credit Facility and drawing down $17.5 million under our ING Credit Facility.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth no less than $677.3 million plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after October 1, 2013 and (ii) 50% of the value of new equity issues occurring on or after October 1, 2013.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00 calculated on a trailing four quarter basis.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel.
|
|
•
|
The aggregate of the FMV of the vessels provided as collateral under the facility shall at all times be no less than 140% of the then aggregate outstanding principal amount of the loans under the credit facility.
|
|
Drawdown amount
|
|
|
|
|
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
|
$17.3
|
|
December 2015
|
|
STI Memphis
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth no less than $677.3 million plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after October 1, 2013 and (ii) 50% of the value of new equity issues occurring on or after October 1, 2013.
|
|
•
|
The ratio of EBITDA to net interest expense greater than 2.50 to 1.00 calculated on a trailing four quarter basis.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel.
|
|
•
|
The aggregate of the FMV of the vessels provided as collateral under the facility shall at all times be no less than 135% of the then aggregate outstanding principal amount of the loans under the credit facility.
|
|
•
|
Net borrowings shall not equal or exceed 70% of total assets.
|
|
•
|
Net worth shall always exceed $650.0 million.
|
|
Record Date
|
|
Dividends per share
|
|
Share Adjusted Conversion Rate
(1)
|
||
|
August 22, 2014
|
|
$
|
0.100
|
|
|
82.8556
|
|
November 25, 2014
|
|
$
|
0.120
|
|
|
84.0184
|
|
March 13, 2015
|
|
$
|
0.120
|
|
|
85.2216
|
|
May 21, 2015
|
|
$
|
0.125
|
|
|
86.3738
|
|
August 14, 2015
|
|
$
|
0.125
|
|
|
87.4349
|
|
November 24, 2015
|
|
$
|
0.125
|
|
|
88.6790
|
|
March 10, 2016
|
|
$
|
0.125
|
|
|
90.5311
|
|
|
|
|
|
|
||
|
(1) Per $1,000 principal amount.
|
||||||
|
•
|
during any calendar quarter commencing after the calendar quarter ending on September 30, 2014 (and only during such calendar quarter), if the last reported sale price of the common stock for at least 15 trading days (whether or not consecutive) during a period of 25 consecutive trading days ending on the last trading day of the immediately preceding calendar quarter is greater than or equal to 130% of the conversion price on each applicable trading day;
|
|
•
|
during the five business day period after any five consecutive trading day period (the “measurement period”) in which the trading price (as defined below) per $1,000 principal amount of Convertible Notes for each trading day of the measurement period was less than 98% of the product of the last reported sale price of our common stock and the conversion rate on each such trading day;
|
|
•
|
if the Company calls any or all of the Convertible Notes for redemption, at any time prior to the close of business on the scheduled trading day immediately preceding the redemption date; or
|
|
•
|
upon the occurrence of specified corporate events as defined in the indenture (e.g. consolidations, mergers, a binding share exchange or the transfer or lease of all or substantially all of our assets).
|
|
•
|
Net borrowings shall not equal or exceed 70% of total assets.
|
|
•
|
Net worth shall always exceed $650.0 million.
|
|
In thousands of U.S. dollars
|
As of December 31, 2015
|
||
|
Total minimum lease payments - 2016
|
54,335
|
|
|
|
Less amount representing interest
|
(963
|
)
|
|
|
Future net minimum lease payments
|
$
|
53,372
|
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Vessel and Drydock
|
$
|
60,974
|
|
|
—
|
|
|
|
Accumulated depreciation
|
(910
|
)
|
|
—
|
|
||
|
|
$
|
60,064
|
|
|
$
|
—
|
|
|
12.
|
Derivative financial instruments
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Liabilities
|
|
|
|
||||
|
Derivative financial instrument (interest rate swap - current)
|
$
|
—
|
|
|
$
|
(205
|
)
|
|
Derivative financial instrument (profit and loss agreement - current)
|
(1,175
|
)
|
|
—
|
|
||
|
Derivative financial instrument (profit and loss agreement - non-current)
|
(80
|
)
|
|
—
|
|
||
|
Total liabilities
|
$
|
(1,255
|
)
|
|
$
|
(205
|
)
|
|
|
Fair value adjustments
|
||||||||||
|
|
Statement of income
|
|
|
||||||||
|
Amounts in thousands of U.S. dollars
|
Realized gain
|
|
Unrealized gain/ (loss)
|
|
Recognized in equity
|
||||||
|
|
|
|
|
|
|
||||||
|
Profit and loss agreement
|
$
|
—
|
|
|
$
|
(1,255
|
)
|
|
$
|
—
|
|
|
Interest rate swaps
|
55
|
|
|
—
|
|
|
77
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total year ended December 31, 2015
|
$
|
55
|
|
|
$
|
(1,255
|
)
|
|
$
|
77
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
17
|
|
|
264
|
|
|
135
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total year ended December 31, 2014
|
$
|
17
|
|
|
$
|
264
|
|
|
$
|
135
|
|
|
|
|
|
|
|
|
||||||
|
Profit and loss agreements
|
$
|
3
|
|
|
$
|
185
|
|
|
$
|
—
|
|
|
Interest rate swaps
|
—
|
|
|
382
|
|
|
117
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total year ended December 31, 2013
|
$
|
3
|
|
|
$
|
567
|
|
|
$
|
117
|
|
|
13.
|
Segment reporting
|
|
In thousands of U.S. dollars
|
Panamax/ LR1
|
|
Handymax
|
|
Aframax/LR2
|
|
MR
|
|
Reportable segments subtotal
|
|
Corporate and eliminations
|
|
Total
|
||||||||||||||
|
Vessel revenue
|
$
|
36,679
|
|
|
$
|
142,429
|
|
|
$
|
208,250
|
|
|
$
|
368,203
|
|
|
$
|
755,561
|
|
|
$
|
150
|
|
|
$
|
755,711
|
|
|
Vessel operating costs
|
(2,144
|
)
|
|
(35,254
|
)
|
|
(36,682
|
)
|
|
(100,476
|
)
|
|
(174,556
|
)
|
|
—
|
|
|
(174,556
|
)
|
|||||||
|
Voyage expenses
|
(1,186
|
)
|
|
(536
|
)
|
|
(194
|
)
|
|
(2,516
|
)
|
|
(4,432
|
)
|
|
—
|
|
|
(4,432
|
)
|
|||||||
|
Charterhire
|
(21,616
|
)
|
|
(26,755
|
)
|
|
(27,816
|
)
|
|
(20,678
|
)
|
|
(96,865
|
)
|
|
—
|
|
|
(96,865
|
)
|
|||||||
|
Depreciation
|
—
|
|
|
(18,372
|
)
|
|
(29,125
|
)
|
|
(59,859
|
)
|
|
(107,356
|
)
|
|
—
|
|
|
(107,356
|
)
|
|||||||
|
General and administrative expenses
|
(96
|
)
|
|
(1,390
|
)
|
|
(1,456
|
)
|
|
(4,329
|
)
|
|
(7,271
|
)
|
|
(58,560
|
)
|
|
(65,831
|
)
|
|||||||
|
Write down of vessels held for sale and gain / (loss) from sales of vessels
|
2,019
|
|
|
(2,054
|
)
|
|
—
|
|
|
—
|
|
|
(35
|
)
|
|
—
|
|
|
(35
|
)
|
|||||||
|
Write-off of vessel purchase options
|
—
|
|
|
—
|
|
|
—
|
|
|
(731
|
)
|
|
(731
|
)
|
|
—
|
|
|
(731
|
)
|
|||||||
|
Gain on sale of Dorian shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,179
|
|
|
1,179
|
|
|||||||
|
Financial expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(89,596
|
)
|
|
(89,596
|
)
|
|||||||
|
Realized gain on derivative financial instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
55
|
|
|
55
|
|
|||||||
|
Unrealized loss on derivative financial instruments
|
—
|
|
|
—
|
|
|
(1,255
|
)
|
|
—
|
|
|
(1,255
|
)
|
|
—
|
|
|
(1,255
|
)
|
|||||||
|
Financial income
|
—
|
|
|
7
|
|
|
12
|
|
|
27
|
|
|
46
|
|
|
99
|
|
|
145
|
|
|||||||
|
Other expenses, net
(1)
|
1,397
|
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|
1,377
|
|
|
(61
|
)
|
|
1,316
|
|
|||||||
|
Segment profit or loss
|
$
|
15,053
|
|
|
$
|
58,075
|
|
|
$
|
111,734
|
|
|
$
|
179,621
|
|
|
$
|
364,483
|
|
|
$
|
(146,734
|
)
|
|
$
|
217,749
|
|
|
In thousands of U.S. dollars
|
Panamax/LR1
|
|
Handymax
|
|
Aframax/LR2
|
|
MR
|
|
Reportable segments subtotal
|
|
Corporate and eliminations
|
|
Total
|
||||||||||||||
|
Vessel revenue
|
$
|
57,901
|
|
|
$
|
65,766
|
|
|
$
|
67,124
|
|
|
$
|
151,716
|
|
|
$
|
342,507
|
|
|
$
|
300
|
|
|
$
|
342,807
|
|
|
Vessel operating costs
|
(10,530
|
)
|
|
(10,902
|
)
|
|
(4,830
|
)
|
|
(52,561
|
)
|
|
(78,823
|
)
|
|
—
|
|
|
(78,823
|
)
|
|||||||
|
Voyage expenses
|
(4,826
|
)
|
|
(671
|
)
|
|
(73
|
)
|
|
(1,963
|
)
|
|
(7,533
|
)
|
|
—
|
|
|
(7,533
|
)
|
|||||||
|
Charterhire
|
(27,250
|
)
|
|
(38,390
|
)
|
|
(45,756
|
)
|
|
(27,772
|
)
|
|
(139,168
|
)
|
|
—
|
|
|
(139,168
|
)
|
|||||||
|
Depreciation
|
(3,194
|
)
|
|
(5,436
|
)
|
|
(3,067
|
)
|
|
(30,920
|
)
|
|
(42,617
|
)
|
|
—
|
|
|
(42,617
|
)
|
|||||||
|
General and administrative expenses
|
(409
|
)
|
|
(450
|
)
|
|
(237
|
)
|
|
(2,315
|
)
|
|
(3,411
|
)
|
|
(44,718
|
)
|
|
(48,129
|
)
|
|||||||
|
Write down of vessels held for sale
|
(3,978
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,978
|
)
|
|
—
|
|
|
(3,978
|
)
|
|||||||
|
Gain on sale of VLCCs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,419
|
|
|
51,419
|
|
|||||||
|
Gain on sale of Dorian shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,924
|
|
|
10,924
|
|
|||||||
|
Re-measurement of investment in Dorian
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,895
|
)
|
|
(13,895
|
)
|
|||||||
|
Financial expenses
|
—
|
|
|
—
|
|
|
(509
|
)
|
|
—
|
|
|
(509
|
)
|
|
(20,261
|
)
|
|
(20,770
|
)
|
|||||||
|
Realized gain on derivative financial instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|
17
|
|
|||||||
|
Unrealized gain on derivative financial instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
264
|
|
|
264
|
|
|||||||
|
Financial income
|
—
|
|
|
2
|
|
|
1
|
|
|
8
|
|
|
11
|
|
|
192
|
|
|
203
|
|
|||||||
|
Share of income from associate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,473
|
|
|
1,473
|
|
|||||||
|
Other expenses, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(51
|
)
|
|
(51
|
)
|
|
(52
|
)
|
|
(103
|
)
|
|||||||
|
Segment income or loss
|
$
|
7,714
|
|
|
$
|
9,919
|
|
|
$
|
12,653
|
|
|
$
|
36,142
|
|
|
$
|
66,428
|
|
|
$
|
(14,337
|
)
|
|
$
|
52,091
|
|
|
In thousands of U.S. dollars
|
Panamax/LR1
|
|
Handymax
|
|
Aframax/LR2
|
|
MR
|
|
Reportable segments subtotal
|
|
Corporate and eliminations
|
|
Total
|
||||||||||||||
|
Vessel revenue
|
$
|
41,683
|
|
|
$
|
36,205
|
|
|
$
|
28,204
|
|
|
$
|
101,488
|
|
|
$
|
207,580
|
|
|
$
|
—
|
|
|
$
|
207,580
|
|
|
Vessel operating costs
|
(14,276
|
)
|
|
(2,648
|
)
|
|
(3,211
|
)
|
|
(20,069
|
)
|
|
(40,204
|
)
|
|
—
|
|
|
(40,204
|
)
|
|||||||
|
Voyage expenses
|
(3,858
|
)
|
|
(11
|
)
|
|
—
|
|
|
(977
|
)
|
|
(4,846
|
)
|
|
—
|
|
|
(4,846
|
)
|
|||||||
|
Charterhire
|
(14,363
|
)
|
|
(31,086
|
)
|
|
(29,341
|
)
|
|
(40,753
|
)
|
|
(115,543
|
)
|
|
—
|
|
|
(115,543
|
)
|
|||||||
|
Depreciation
|
(7,275
|
)
|
|
(1,292
|
)
|
|
(1,750
|
)
|
|
(13,278
|
)
|
|
(23,595
|
)
|
|
—
|
|
|
(23,595
|
)
|
|||||||
|
General and administrative expenses
|
(536
|
)
|
|
(118
|
)
|
|
(154
|
)
|
|
(1,030
|
)
|
|
(1,838
|
)
|
|
(23,950
|
)
|
|
(25,788
|
)
|
|||||||
|
Write down of vessels held for sale
|
(15,002
|
)
|
|
—
|
|
|
(6,185
|
)
|
|
—
|
|
|
(21,187
|
)
|
|
—
|
|
|
(21,187
|
)
|
|||||||
|
Gain on sale of VLGCs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,375
|
|
|
41,375
|
|
|||||||
|
Financial expenses
|
—
|
|
|
—
|
|
|
(847
|
)
|
|
—
|
|
|
(847
|
)
|
|
(1,858
|
)
|
|
(2,705
|
)
|
|||||||
|
Realized gain on derivative financial instruments
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
|||||||
|
Unrealized gain on derivative financial instruments
|
186
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
186
|
|
|
381
|
|
|
567
|
|
|||||||
|
Financial income
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
4
|
|
|
1,143
|
|
|
1,147
|
|
|||||||
|
Share of income from associate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
369
|
|
|
369
|
|
|||||||
|
Other expenses, net
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
(21
|
)
|
|
(31
|
)
|
|
(127
|
)
|
|
(158
|
)
|
|||||||
|
Segment income or loss
|
$
|
(13,438
|
)
|
|
$
|
1,050
|
|
|
$
|
(13,294
|
)
|
|
$
|
25,364
|
|
|
$
|
(318
|
)
|
|
$
|
17,333
|
|
|
$
|
17,015
|
|
|
In thousands of U.S. dollars
|
|
|
|
For the year ended December 31,
|
||||||||||
|
Segment
|
|
Customer
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
MR
|
|
Scorpio MR Pool Ltd
(1)
|
|
$
|
315,925
|
|
|
$
|
112,826
|
|
|
$
|
89,597
|
|
|
Handymax
|
|
Scorpio Handymax Tanker Pool Ltd
(1)
|
|
138,736
|
|
|
54,052
|
|
|
36,199
|
|
|||
|
Panamax/LR1
|
|
Scorpio Panamax Tanker Pool Ltd
(1)
|
|
34,613
|
|
|
46,925
|
|
|
36,018
|
|
|||
|
LR2
|
|
Scorpio LR2 Pool Ltd
(1)
|
|
208,132
|
|
|
67,054
|
|
|
28,203
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
$
|
697,406
|
|
|
$
|
280,857
|
|
|
$
|
190,017
|
|
|
(1)
|
These customers are related parties as described in Note 15.
|
|
14.
|
Common shares
|
|
•
|
In October 2013, we reserved an additional 6,376,044 common shares, par value $0.01 per share, for issuance pursuant to the plan. All other terms of the plan remained unchanged.
|
|
•
|
In September 2014, we reserved an additional 1,088,131 common shares, par value $0.01 per share, for issuance pursuant to the plan. All other terms of the plan remained unchanged.
|
|
•
|
In May 2015, we reserved an additional 1,755,443 common shares, par value $0.01 per share, for issuance pursuant to the plan. All other terms of the plan remained unchanged.
|
|
|
|
|
Number of Shares
|
|
Weighted Average Grant Date Fair Value
|
|||
|
Outstanding and non-vested, December 31, 2013
|
|
9,653,970
|
|
|
$
|
9.21
|
|
|
|
|
Granted
|
|
3,362,176
|
|
|
9.05
|
|
|
|
|
Vested
|
|
(628,819
|
)
|
|
9.33
|
|
|
|
Outstanding and non-vested, December 31, 2014
|
|
12,387,327
|
|
|
9.16
|
|
||
|
|
Granted
|
|
1,857,444
|
|
|
10.32
|
|
|
|
|
Vested
|
|
(633,501
|
)
|
|
9.19
|
|
|
|
Outstanding and non-vested, December 31, 2015
|
|
13,611,270
|
|
|
$
|
9.32
|
|
|
|
In thousands of U.S. dollars
|
|
Employees
|
|
Directors
|
|
Total
|
||||||
|
For the year ending December 31, 2016
|
|
$
|
27,957
|
|
|
$
|
747
|
|
|
$
|
28,704
|
|
|
For the year ending December 31, 2017
|
|
18,297
|
|
|
21
|
|
|
18,318
|
|
|||
|
For the year ending December 31, 2018
|
|
8,723
|
|
|
—
|
|
|
8,723
|
|
|||
|
For the year ending December 31, 2019
|
|
2,524
|
|
|
—
|
|
|
2,524
|
|
|||
|
For the year ending December 31, 2020
|
|
518
|
|
|
—
|
|
|
518
|
|
|||
|
|
|
$
|
58,019
|
|
|
$
|
768
|
|
|
$
|
58,787
|
|
|
Dividends
|
|
Date
|
|
per share
|
|
Paid
|
|
$0.08
|
|
March 26, 2014
|
|
$0.09
|
|
June 12, 2014
|
|
$0.10
|
|
September 10, 2014
|
|
$0.12
|
|
December 12, 2014
|
|
$0.12
|
|
March 30, 2015
|
|
$0.125
|
|
June 10, 2015
|
|
$0.125
|
|
September 4, 2015
|
|
$0.125
|
|
December 11, 2015
|
|
•
|
an aggregate of 8,273,709 of our common shares that are being held as treasury shares at an average price of $9.19 per share (7,527,070 shares were purchased at an average price at $9.32 under the May 2015 $250 million Securities Repurchase Program; the remaining 746,639 shares were purchased at an average price of $7.91 per share in the first quarter of 2015 under the July 2014 stock buyback program).
|
|
•
|
$1.5 million face value of our Convertible Notes at an average price of $1,088.10 per $1,000 principal amount (all of the Convertible Notes were purchased under the May 2015 $250 million Securities Repurchase Program). See Note 11 for a description of this transaction.
|
|
15.
|
Related party transactions
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
|
2013
|
||||||
|
Pool revenue
(1)
|
|
|
|
|
|
|
|
|
|||
|
Scorpio MR Pool Ltd
|
$
|
315,925
|
|
|
$
|
112,826
|
|
|
$
|
89,597
|
|
|
Scorpio Handymax Tanker Pool Ltd
|
138,736
|
|
|
54,052
|
|
|
36,199
|
|
|||
|
Scorpio Panamax Tanker Pool Ltd
|
34,613
|
|
|
46,925
|
|
|
36,018
|
|
|||
|
Scorpio LR2 Pool Ltd
|
208,132
|
|
|
67,054
|
|
|
28,203
|
|
|||
|
Vessel operating costs
(2)
|
(18,393
|
)
|
|
(7,947
|
)
|
|
(3,703
|
)
|
|||
|
Commissions
(3)
|
(746
|
)
|
|
(771
|
)
|
|
(218
|
)
|
|||
|
Administrative expenses
(4)
|
(9,331
|
)
|
|
(4,823
|
)
|
|
(1,944
|
)
|
|||
|
(1)
|
These transactions relate to revenue earned in the Scorpio LR2, Scorpio Panamax, Scorpio MR, and Scorpio Handymax Tanker Pools (the Scorpio Group Pools), which are owned by Scorpio LR2 Pool Limited, Scorpio Panamax Tanker Pool
|
|
(2)
|
These transactions represent technical management fees charged by SSM, a related party affiliate, which are included in vessel operating costs in the consolidated statements of income. We believe our technical management fees are at arms-length rates as they were based on contracted rates that were the same as those charged to other vessels managed by SSM at the time the management agreements were entered into. In June 2013, this fee was increased to $685 per vessel per day from $548 per vessel per day for technical management.
|
|
(3)
|
These transactions represent the expense due to SCM, a related party affiliate, for commissions related to the commercial management services provided by SCM under the Commercial Management Agreement (see description below). Each vessel pays a commission of 1.25% of their gross revenue when not in the Pools. These expenses are included in voyage expenses in the consolidated statements of income.
|
|
(4)
|
We have an Administrative Services Agreement with Scorpio Services Holding Limited, or SSH, for the provision of administrative staff and office space, and administrative services, including accounting, legal compliance, financial and information technology services. SSH is a related party to us. We reimburse SSH for the reasonable direct or indirect expenses it incurs in providing us with the administrative services described above. SSH also arranges vessel sales and purchases for us. The services provided to us by SSH may be sub-contracted to other entities within the Scorpio Group.
|
|
•
|
The expense for the year ended December 31, 2015 of $
9.3 million
included (i) the flat fee of $
1.4 million
charged by SCM, which was included in voyage expenses on the consolidated statement of income, (ii) administrative fees of $
6.8 million
charged by SSH which was included in general and administrative expenses in the consolidated statement of income, (iii) restricted stock amortization of $
0.9 million
, which relates to the issuance of an aggregate 508,500 shares of restricted stock to SSH employees for no cash consideration in May 2014, September 2014 and July 2015 (see Note 14 for further description of these issuances and their vesting conditions) in the consolidated statement of income and (iv) reimbursement expenses of $
0.2 million
that were included in general and administrative expenses in the consolidated statement of income.
|
|
•
|
The expense for the year ended December 31, 2014 of $4.8 million included (i) the flat fee of $1.3 million charged by SCM, which was included in voyage expenses in the consolidated statement of income, (ii) administrative fees of $3.1 million charged by SSH, which was included in general and administrative expenses in the consolidated statement of income, (iii) restricted stock amortization of $0.3 million, which relates to the issuance of an aggregate 218,000 shares of restricted stock to SSH employees for no cash consideration in May and September 2014, and was included in general and administrative expenses in the consolidated statement of income and (iv) the reimbursement of expenses of $0.1 million which were included in general and administrative expenses in the consolidated statement of income.
|
|
•
|
The expense for the year ended December 31, 2013 of $1.9 million included (i) the flat fee of $0.3 million charged by SCM which was included in voyage expenses in the consolidated statement of income and (ii) administrative fees of $1.6 million charged by SSH which was included in general and administrative expenses in the consolidated statement of income.
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Assets:
|
|
|
|
|
|
||
|
Accounts receivable (due from the Scorpio Group Pools)
(1)
|
$
|
59,475
|
|
|
$
|
74,125
|
|
|
Accounts receivable (SSM)
|
2,348
|
|
|
121
|
|
||
|
Accounts receivable (SCM)
|
—
|
|
|
1
|
|
||
|
Other assets (pool working capital contributions)
(2)
|
19,256
|
|
|
4,115
|
|
||
|
Liabilities:
|
|
|
|
|
|
||
|
Accounts payable and accrued expenses (owed to the Scorpio Group Pools)
|
610
|
|
|
3,894
|
|
||
|
Accounts payable and accrued expenses (SSM)
|
484
|
|
|
276
|
|
||
|
Accounts payable and accrued expenses (SCM)
|
175
|
|
|
774
|
|
||
|
Accounts payable and accrued expenses (SSH)
(3)
|
77
|
|
|
3,160
|
|
||
|
Deposit from Scorpio Bulkers Inc.
(4)
|
—
|
|
|
31,277
|
|
||
|
(1)
|
Amounts include
$8.6 million
and
$5.6 million
of working capital contributions made on behalf of our vessels to the Scorpio Group Pools as of December 31, 2015 and 2014, respectively. Upon entrance into these pools, all vessels are required to make working capital contributions of both cash and bunkers. These amounts are accounted for and repaid as follows:
|
|
•
|
For vessels in the Scorpio Handymax Tanker Pool, the contribution amount is repaid, without interest, upon a vessel’s exit from each pool no later than six months after the exit date. Bunkers on board a vessel exiting the pool are credited against such repayment at the actual invoice price of the bunkers. For all owned vessels we assume that these contributions will not be repaid within 12 months and are thus classified as non-current within other assets on the consolidated balance sheets. For time chartered-in vessels we classify the amounts as current (within accounts receivable) or non-current (within other assets) according to the expiration of the contract.
|
|
•
|
For vessels in the Scorpio MR Pool and Scorpio Panamax Tanker Pool, the contribution amount is repaid, without interest, when such vessel has earned sufficient net revenues to cover the value of such working capital initially deposited. Accordingly, we classify such amounts as current (within accounts receivable).
|
|
•
|
For vessels in the Scorpio LR2 Pool, the contribution amount is repaid, without interest, upon a vessel’s exit from each pool. Bunkers on board a vessel exiting the pool are credited against such repayment at the actual invoice price of the bunkers. For all owned vessels we assume that these contributions will not be repaid within 12 months and are thus classified as non-current within other assets on the consolidated balance sheets. For time chartered-in vessels we classify the amounts as current (within accounts receivable) or non-current (within other assets) according to the expiration of the contract.
|
|
(2)
|
Represents the non-current portion of working capital receivables as described above.
|
|
(3)
|
At December 31, 2014, this amount relates to commissions payable to SSH relating to the deliveries of eight vessels under our Newbuilding Program.
|
|
(4)
|
In December 2014, we agreed to purchase four LR2 product tankers from Scorpio Bulkers Inc., a related party, and received an option to purchase two additional LR2 product tankers. Pursuant to this agreement, we received $31.3 million as a security deposit for the scheduled installments on these vessels that were expected to occur prior to the closing date of the sale. This amount was reimbursed to Scorpio Bulkers Inc. in July 2015 upon the closing of the transaction to purchase four LR2 product tankers. The option to purchase two additional LR2 product tankers expired unexercised in May 2015.
|
|
•
|
During the year ended December 31, 2015, we paid SSH an aggregate fee of $12.6 million in connection with our purchase and taking delivery of 29 vessels
and our sales of four vessels. Additionally, as a result of the sale of
STI Highlander
in 2015, we paid a $0.5 million termination fee due under the vessel's commercial management fee agreement with SCM and $0.5 million termination fee due under the vessel's technical management fee agreement with SSM.
|
|
•
|
During the year ended December 31, 2014, we paid SSH an aggregate fee of $
26.1 million
, which consisted of $
11.7 million
related to the purchase and delivery of 33 vessels under our Newbuilding Program, $
14.0 million
relating to the purchase and sale of our seven VLCCs under construction, and $0.4 million relating to the sales of
Noemi
and
Senatore.
|
|
•
|
During the year ended December 31, 2013, we paid SSH an aggregate fee of $9.1 million, which consisted of $2.5 million related to the purchase and delivery of seven vessels under our Newbuilding Program in 2013 and $6.6 million on the purchase and subsequent sale of our VLGC business to Dorian in November 2013.
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
|
2013
|
||||||
|
Short-term employee benefits (salaries)
|
$
|
15,601
|
|
|
$
|
7,454
|
|
|
$
|
5,433
|
|
|
Share-based compensation
(1)
|
26,911
|
|
|
23,553
|
|
|
10,274
|
|
|||
|
Total
|
$
|
42,512
|
|
|
$
|
31,007
|
|
|
$
|
15,707
|
|
|
(1)
|
Represents the amortization of restricted stock issued under our equity incentive plans as described in Note 14.
|
|
16.
|
Vessel revenue
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
|
2013
|
||||||
|
Pool revenue
|
$
|
697,406
|
|
|
$
|
280,857
|
|
|
$
|
190,017
|
|
|
Voyage revenue (spot market)
|
38,259
|
|
|
48,112
|
|
|
17,563
|
|
|||
|
Time charter revenue
|
19,896
|
|
|
13,538
|
|
|
—
|
|
|||
|
Other revenue
|
150
|
|
|
300
|
|
|
—
|
|
|||
|
|
$
|
755,711
|
|
|
$
|
342,807
|
|
|
$
|
207,580
|
|
|
17.
|
Charterhire
|
|
|
Name
|
|
Year built
|
|
Type
|
|
Delivery
(1)
|
|
Charter Expiration
|
|
Rate ($/ day)
|
|
|
|
|
Active as of December 31, 2015
|
|
|||||||||||
|
1
|
|
Kraslava
|
|
2007
|
|
Handymax
|
|
January-11
|
|
May-16
|
|
14,150
|
|
|
2
|
|
Krisjanis Valdemars
|
|
2007
|
|
Handymax
|
|
February-11
|
|
May-16
|
|
14,150
|
|
|
3
|
|
Iver Prosperity
|
|
2007
|
|
Handymax
|
|
September-13
|
|
April-16
|
|
13,500
|
|
|
4
|
|
Miss Mariarosaria
|
|
2011
|
|
MR
|
|
May-15
|
|
May-16
|
|
15,250
|
(2)
|
|
5
|
|
Vukovar
|
|
2015
|
|
MR
|
|
May-15
|
|
May-18
|
|
17,034
|
|
|
6
|
|
Targale
|
|
2007
|
|
MR
|
|
May-12
|
|
May-16
|
|
15,200
|
(3)
|
|
7
|
|
Gan-Trust
|
|
2013
|
|
MR
|
|
January-13
|
|
January-17
|
|
17,500
|
(4)
|
|
8
|
|
King Douglas
|
|
2008
|
|
LR1
|
|
August-13
|
|
January-16
|
|
15,000
|
|
|
9
|
|
Hellespont Progress
|
|
2006
|
|
LR1
|
|
March-14
|
|
March-16
|
|
16,250
|
(5)
|
|
10
|
|
Densa Crocodile
|
|
2015
|
|
LR2
|
|
February-15
|
|
February-17
|
|
22,600
|
(6)
|
|
11
|
|
Densa Alligator
|
|
2013
|
|
LR2
|
|
September-13
|
|
September-16
|
|
24,875
|
(7)
|
|
12
|
|
STI Lombard
|
|
2015
|
|
LR2
|
|
August-15
|
|
May-16
|
|
10,000
|
(8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time Charters That Expired In 2015
|
|
|||||||||||
|
1
|
|
USMA
|
|
2007
|
|
MR
|
|
January-13
|
|
January-15
|
|
14,500
|
|
|
2
|
|
FPMC P Ideal
|
|
2012
|
|
LR2
|
|
January-13
|
|
January-15
|
|
15,500
|
|
|
3
|
|
Fair Seas
|
|
2008
|
|
LR2
|
|
January-13
|
|
March-15
|
|
17,500
|
|
|
4
|
|
Southport
|
|
2008
|
|
LR2
|
|
December-13
|
|
February-15
|
|
15,700
|
|
|
5
|
|
Jinan
|
|
2003
|
|
Handymax
|
|
April-13
|
|
April-15
|
|
12,600
|
|
|
6
|
|
Nave Orion
|
|
2013
|
|
MR
|
|
March-13
|
|
April-15
|
|
14,300
|
|
|
7
|
|
FPMC P Hero
|
|
2011
|
|
LR2
|
|
April-13
|
|
May-15
|
|
15,500
|
|
|
8
|
|
Histria Azure
|
|
2007
|
|
Handymax
|
|
April-12
|
|
June-15
|
|
13,550
|
|
|
9
|
|
SN Azzurra
|
|
2003
|
|
LR1
|
|
December-13
|
|
June-15
|
|
13,600
|
|
|
10
|
|
SN Federica
|
|
2003
|
|
LR1
|
|
February-13
|
|
September-15
|
|
12,500
|
|
|
11
|
|
Khawr Aladid
|
|
2006
|
|
LR2
|
|
August-13
|
|
August-15
|
|
15,400
|
|
|
12
|
|
Histria Coral
|
|
2006
|
|
Handymax
|
|
July-11
|
|
October-15
|
|
13,550
|
|
|
13
|
|
Swarna Jayanti
|
|
2010
|
|
LR2
|
|
March-14
|
|
October-15
|
|
16,250
|
|
|
14
|
|
FPMC P Eagle
|
|
2009
|
|
LR1
|
|
September-12
|
|
October-15
|
|
14,525
|
|
|
15
|
|
Histria Perla
|
|
2005
|
|
Handymax
|
|
July-11
|
|
November-15
|
|
13,550
|
|
|
(1)
|
Represents delivery date or estimated delivery date.
|
|
(2)
|
We have an option to extend the charter for an additional year at $16,350 per day.
|
|
(3)
|
We have an option to extend the charter for an additional year at $16,200 per day.
|
|
(4)
|
The daily base rate for the first year was $15,750 per day, the rate for the second year was $16,250 per day, and the rate for the third year is $16,750 per day. In October 2015, we extended the charter for an additional year at $17,500 per day effective January 2016. We have an option to extend the charter for an additional year at $18,000 per day.
|
|
(5)
|
In February 2016, we extended the charter for an additional year at $17,250 per day effective March 2016.
|
|
(6)
|
In November 2015, we extended the charter for an additional year at $22,600 per day effective February 2016. We have entered into an agreement with a third party whereby we split all of the vessel's profits and losses above or below the daily base rate.
|
|
(7)
|
We have an option to extend the charter for an additional year at $26,925 per day.
|
|
(8)
|
This agreement is being accounted for as a finance lease as described in Note 11. This vessel was delivered in August 2015 under a bareboat charter-in agreement for $10,000 per day for up to nine months. We are obligated to take ownership of the vessel and pay the remaining 90% of the contract price at the conclusion of the bareboat (or at any point prior, at the Company's discretion).
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Less than 1 year
|
$
|
38,033
|
|
|
$
|
57,878
|
|
|
1 - 5 years
|
9,399
|
|
|
2,169
|
|
||
|
Total
|
$
|
47,432
|
|
|
$
|
60,047
|
|
|
18.
|
General and administrative expenses
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of US dollars
|
2015
|
|
2014
|
|
2013
|
||||||
|
Short term employee benefits (salaries)
|
$
|
19,978
|
|
|
$
|
9,268
|
|
|
$
|
6,673
|
|
|
Share based compensation (see Note 14)
|
33,687
|
|
|
29,726
|
|
|
13,142
|
|
|||
|
|
$
|
53,665
|
|
|
$
|
38,994
|
|
|
$
|
19,815
|
|
|
19.
|
Financial expenses
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
|
2013
|
||||||
|
Interest payable on debt
(1)
|
$
|
72,178
|
|
|
$
|
15,888
|
|
|
$
|
982
|
|
|
Amortization of deferred financing fees
(2)
|
17,418
|
|
|
4,834
|
|
|
332
|
|
|||
|
Commitment fees on undrawn portions of debt
|
—
|
|
|
48
|
|
|
1,391
|
|
|||
|
Total financial expenses
|
$
|
89,596
|
|
|
$
|
20,770
|
|
|
$
|
2,705
|
|
|
(1)
|
The increase in interest payable in each year is primarily attributable to increases in the Company’s debt balance. Average debt outstanding during the years ended December 31, 2015, 2014 and 2013 was $1,941.0 million, $783.9 million and $176.7 million, respectively. Interest payable during those periods was reduced by interest capitalized as part of our Newbuilding Program (as described in Note 5) of $5.6 million, $16.6 million and $5.7 million, respectively.
|
|
(2)
|
The increase in the amortization of deferred financing fees in each year was primarily due to an increase in financing fees incurred on the delivery of the vessels under our Newbuilding Program and the issuance of our Senior Notes Due 2017, Senior Notes Due 2020 and Convertible Notes during the year ended December 31, 2014. Amortization of deferred financing fees was reduced by the capitalization of deferred financing fee amortization as part of our Newbuilding Program (as described in Note 5) of $0.8 million and $0.7 million during the years ended December 31, 2014 and 2013, respectively. No deferred financing amortization was capitalized during the year ended December 31, 2015. The amortization of deferred financing fees in the years ended December 31, 2015 and 2014 included charges of $2.7 million and $0.3 million, respectively for the write-offs of deferred financing fees during those periods.
|
|
20.
|
Tax
|
|
21.
|
Earnings per share
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars except for share data
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net income attributable to equity holders of the parent - basic
|
$
|
217,749
|
|
|
$
|
52,091
|
|
|
$
|
17,015
|
|
|
Convertible Notes interest expense
|
19,630
|
|
|
—
|
|
|
—
|
|
|||
|
Convertible Notes deferred financing amortization
|
1,756
|
|
|
—
|
|
|
—
|
|
|||
|
Net income attributable to equity holders of the parent - diluted
|
$
|
239,135
|
|
|
$
|
52,091
|
|
|
$
|
17,015
|
|
|
|
|
|
|
|
|
||||||
|
Basic weighted average number of shares
|
161,436,449
|
|
|
171,851,061
|
|
|
146,504,055
|
|
|||
|
Effect of dilutive potential basic shares:
|
|
|
|
|
|
|
|
||||
|
Restricted stock
|
7,323,893
|
|
|
4,441,741
|
|
|
1,835,323
|
|
|||
|
Convertible Notes
|
30,978,983
|
|
|
—
|
|
|
—
|
|
|||
|
|
38,302,876
|
|
|
4,441,741
|
|
|
1,835,323
|
|
|||
|
Diluted weighted average number of shares
|
199,739,325
|
|
|
176,292,802
|
|
|
148,339,378
|
|
|||
|
|
|
|
|
|
|
||||||
|
Earnings Per Share:
|
|
|
|
|
|
||||||
|
Basic
|
$
|
1.35
|
|
|
$
|
0.30
|
|
|
$
|
0.12
|
|
|
Diluted
|
$
|
1.20
|
|
|
$
|
0.30
|
|
|
$
|
0.11
|
|
|
22.
|
Financial instruments
|
|
|
|
As of December 31, 2015
|
|
As of December 31, 2014
|
||||||||||
|
Amounts in thousands of U.S. dollars
|
|
Fair value
|
Carrying Value
|
|
Fair value
|
Carrying Value
|
||||||||
|
Financial assets
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
(1)
|
|
$
|
200,970
|
|
$
|
200,970
|
|
|
$
|
116,143
|
|
$
|
116,143
|
|
|
Loans and receivables
(2)
|
|
69,017
|
|
69,017
|
|
|
78,201
|
|
78,201
|
|
||||
|
Available for sale investment
(3)
|
|
—
|
|
—
|
|
|
130,456
|
|
130,456
|
|
||||
|
|
|
|
|
|
|
|
||||||||
|
Financial liabilities
|
|
|
|
|
|
|
||||||||
|
Accounts payable
(4)
|
|
$
|
25,683
|
|
$
|
25,683
|
|
|
$
|
14,929
|
|
$
|
14,929
|
|
|
Accrued expenses
(4)
|
|
32,643
|
|
32,643
|
|
|
55,139
|
|
55,139
|
|
||||
|
Derivatives designated in a cash flow hedge
(5)
|
|
—
|
|
—
|
|
|
77
|
|
77
|
|
||||
|
Derivatives at fair value through profit or loss
(5)
|
|
1,255
|
|
1,255
|
|
|
128
|
|
128
|
|
||||
|
Secured bank loans
(6)
|
|
1,586,396
|
|
1,586,396
|
|
|
1,173,672
|
|
1,173,672
|
|
||||
|
Finance lease
(7)
|
|
53,372
|
|
53,372
|
|
|
—
|
|
—
|
|
||||
|
Unsecured Senior Notes Due 2020
(8)
|
|
47,300
|
|
53,750
|
|
|
46,591
|
|
53,750
|
|
||||
|
Unsecured Senior Notes Due 2017
(8)
|
|
51,129
|
|
51,750
|
|
|
49,577
|
|
51,750
|
|
||||
|
Convertible Notes
(9)
|
|
334,301
|
|
358,500
|
|
|
347,292
|
|
360,000
|
|
||||
|
(1)
|
Cash and cash equivalents are considered Level 1 items as they represent liquid assets with short-term maturities.
|
|
(2)
|
We consider that the carrying amount of accounts receivable approximate their fair value due to the relative short maturity of these instruments.
|
|
(3)
|
The available for sale investment relates to our investment in Dorian. We considered this investment as a Level 1 item as its share price is quoted on an active market under the symbol 'LPG' on the New York Stock Exchange. This investment was sold in July 2015 as described in Note 8.
|
|
(4)
|
We consider that the carrying amount of accounts payable and accrued expenses approximate the fair value due to the relative short maturity of these instruments.
|
|
(5)
|
Derivative financial instruments in 2015 and 2014 consisted of the following:
|
|
•
|
Interest rate swaps which are recorded at the present value of future cash flows estimated and discounted based on the applicable yield curves which are derived from observable, quoted interest rates to determine the fair value. As such, we classify these liabilities as Level 2 fair value measurements.
|
|
•
|
A profit or loss sharing agreement with a third party on a time-chartered in vessel that stipulates that 50% of the profits or losses relating to
Densa Crocodile
above or below the vessel’s time charter rate are shared with a third party who neither owns nor operates the vessel. This instrument is recorded at the present value of estimated future cash flows which are derived from observable time charter rates and discounted based on the applicable yield curves to determine the fair value. As such, we classify this liability as a Level 2 fair value measurement.
|
|
(6)
|
The carrying value of our secured bank loans are measured at amortized cost using the effective interest method. We consider that their carrying value approximates fair value. These amounts are shown net of $46.7 million and $35.5 million of unamortized deferred financing fees as of December 31, 2015 and 2014, respectively.
|
|
(7)
|
We consider that the carrying value of our finance lease approximates fair value due to the relative short maturity of the instrument.
|
|
(8)
|
The carrying value of our Unsecured Senior Notes Due 2020 and 2017 are measured at amortized cost using the effective interest method. The carrying values shown in the table are the face value of the notes. These notes are shown net of $1.1 million and $1.4 million of unamortized deferred financing fees, respectively, on our consolidated balance sheet as of December 31, 2015. Our Senior Notes Due 2020 and 2017 are quoted on the New York Stock Exchange under the symbols 'SBNA' and 'SBNB', respectively. We consider their fair values to be Level 1 measurements due to their quotation on an active exchange.
|
|
(9)
|
The carrying value of our Convertible Notes shown in the table above is its face value. The liability component of the Convertible Notes has been recorded within Long-term debt on the consolidated balance sheet as of December 31, 2015, net of $6.5 million of unamortized deferred financing fees. The equity component of the Convertible Notes has been recorded within Additional paid-in capital on the consolidated balance sheet, net of $1.9 million of deferred financing fees. We consider its fair value to be a Level 2 measurement.
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Less than 1 month
|
$
|
28,065
|
|
|
$
|
5,001
|
|
|
1-3 months
|
41,901
|
|
|
45,932
|
|
||
|
3 months to 1 year
|
187,305
|
|
|
135,909
|
|
||
|
1-5 years
|
1,700,643
|
|
|
1,357,945
|
|
||
|
5+ years
|
525,888
|
|
|
434,865
|
|
||
|
Total
|
$
|
2,483,802
|
|
|
$
|
1,979,652
|
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2015
|
|
2014
|
||||
|
Less than 1 month
|
$
|
—
|
|
|
$
|
—
|
|
|
1-3 months
|
320
|
|
|
125
|
|
||
|
3 months to 1 year
|
880
|
|
|
81
|
|
||
|
1-5 years
|
83
|
|
|
—
|
|
||
|
Total
|
$
|
1,283
|
|
|
$
|
206
|
|
|
23.
|
Subsequent events
|
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 |
|---|