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
|
|
investor.relations@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
|
|
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
¨
|
|
Emerging growth company
¨
|
|
|
|
U.S. GAAP
|
|
X
|
|
International Financial Reporting Standards as issued by the International Accounting Standards Board
|
|
|
|
Other
|
|
|
Item 17
|
|
|
Item 18
|
|
Yes
|
|
|
No
|
X
|
|
|
|
|
|
|
|
|
|
||
|
|
|
||
|
|
|
||
|
|
2
|
|
|
|
|
25
|
|
|
|
|
55
|
|
|
|
|
56
|
|
|
|
|
115
|
|
|
|
|
123
|
|
|
|
|
129
|
|
|
|
|
131
|
|
|
|
|
132
|
|
|
|
|
144
|
|
|
|
|
145
|
|
|
|
|
146
|
|
|
|
|
146
|
|
|
|
|
146
|
|
|
|
|
146
|
|
|
|
|
147
|
|
|
|
|
147
|
|
|
|
|
147
|
|
|
|
|
147
|
|
|
|
|
148
|
|
|
|
|
148
|
|
|
|
|
148
|
|
|
|
|
148
|
|
|
|
|
149
|
|
|
|
|
149
|
|
|
|
|
149
|
|
|
|
|
150
|
|
|
|
•
|
our future operating or financial results;
|
|
•
|
the strength of world economies and currencies;
|
|
•
|
fluctuations in interest rates and foreign exchange rates;
|
|
•
|
general market conditions, including the market for our vessels, fluctuations in spot and charter rates and vessel values;
|
|
•
|
availability of financing and refinancing;
|
|
•
|
our business strategy and other plans and objectives for growth and future operations;
|
|
•
|
our ability to successfully employ our vessels;
|
|
•
|
planned capital expenditures and availability of capital resources to fund capital expenditures;
|
|
•
|
planned, pending or recent acquisitions, business strategy and expected capital spending or operating expenses, including drydocking, surveys, upgrades and insurance costs;
|
|
•
|
our ability to realize the expected benefits from acquisitions;
|
|
•
|
potential liability from pending or future litigation;
|
|
•
|
general domestic and international political conditions;
|
|
•
|
potential disruption of shipping routes due to accidents or political events;
|
|
•
|
vessel breakdowns and instances of off-hire;
|
|
•
|
competition within our industry;
|
|
•
|
the supply of and demand for vessels comparable to ours;
|
|
•
|
corruption, piracy, militant activities, political instability, terrorism, and 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;
|
|
•
|
our ability to successfully identify, consummate, integrate, and realize the expected benefits from acquisitions, including our acquisition of Navig8 Product Tankers Inc., or NPTI;
|
|
•
|
reputational risks;
|
|
•
|
availability of skilled workers and the related labor costs
and related costs;
|
|
•
|
the MarPol convention, Annex VI Prevention of Air Pollution from Ships which will reduce the maximum amount of sulfur that ships can emit into the air, which will be applicable as of January 1, 2020;
|
|
•
|
the International Convention for the Control and Management of Ships' Ballast Water and Sediments (BWM), which will be applicable as of September 2019;
|
|
•
|
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 applicable to us;
|
|
•
|
the volatility of the price of our common shares and our other securities;
|
|
•
|
other factors that may affect our future results; and
|
|
•
|
these factors and other risk factors described in this annual report and other reports that we furnish or file 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
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Consolidated income statement data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Vessel revenue
|
$
|
585,047
|
|
|
$
|
512,732
|
|
|
$
|
522,747
|
|
|
$
|
755,711
|
|
|
$
|
342,807
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Vessel operating costs
|
(280,460
|
)
|
|
(231,227
|
)
|
|
(187,120
|
)
|
|
(174,556
|
)
|
|
(78,823
|
)
|
|||||
|
Voyage expenses
|
(5,146
|
)
|
|
(7,733
|
)
|
|
(1,578
|
)
|
|
(4,432
|
)
|
|
(7,533
|
)
|
|||||
|
Charterhire
|
(59,632
|
)
|
|
(75,750
|
)
|
|
(78,862
|
)
|
|
(96,865
|
)
|
|
(139,168
|
)
|
|||||
|
Depreciation
|
(176,723
|
)
|
|
(141,418
|
)
|
|
(121,461
|
)
|
|
(107,356
|
)
|
|
(42,617
|
)
|
|||||
|
General and administrative expenses
|
(52,272
|
)
|
|
(47,511
|
)
|
|
(54,899
|
)
|
|
(65,831
|
)
|
|
(48,129
|
)
|
|||||
|
Write down of vessels held for sale and net loss on sales of vessels
|
—
|
|
|
(23,345
|
)
|
|
(2,078
|
)
|
|
(35
|
)
|
|
(3,978
|
)
|
|||||
|
Write-off of vessel purchase options
|
—
|
|
|
—
|
|
|
—
|
|
|
(731
|
)
|
|
—
|
|
|||||
|
Merger transaction related costs
|
(272
|
)
|
|
(36,114
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Bargain purchase gain
|
—
|
|
|
5,417
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Gain on sale of VLGCs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
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
|
(574,505
|
)
|
|
(557,681
|
)
|
|
(445,998
|
)
|
|
(448,627
|
)
|
|
(271,800
|
)
|
|||||
|
Operating income / (loss)
|
10,542
|
|
|
(44,949
|
)
|
|
76,749
|
|
|
307,084
|
|
|
71,007
|
|
|||||
|
Other (expense) and income, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Financial expenses
|
(186,628
|
)
|
|
(116,240
|
)
|
|
$
|
(104,048
|
)
|
|
(89,596
|
)
|
|
(20,770
|
)
|
||||
|
Loss on exchange of convertible notes
|
(17,838
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Realized loss on derivative financial instruments
|
—
|
|
|
(116
|
)
|
|
—
|
|
|
55
|
|
|
17
|
|
|||||
|
Unrealized gain on derivative financial instruments
|
—
|
|
|
—
|
|
|
1,371
|
|
|
(1,255
|
)
|
|
264
|
|
|||||
|
Financial income
|
4,458
|
|
|
1,538
|
|
|
1,213
|
|
|
145
|
|
|
203
|
|
|||||
|
Share of income from associate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,473
|
|
|||||
|
Other expenses, net
|
(605
|
)
|
|
1,527
|
|
|
(188
|
)
|
|
1,316
|
|
|
(103
|
)
|
|||||
|
Total other expense, net
|
(200,613
|
)
|
|
(113,291
|
)
|
|
(101,652
|
)
|
|
(89,335
|
)
|
|
(18,916
|
)
|
|||||
|
Net (loss) / income
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
$
|
(24,903
|
)
|
|
$
|
217,749
|
|
|
$
|
52,091
|
|
|
(Loss) / earnings per common share:
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic (loss) / earnings per share
|
$
|
(5.46
|
)
|
|
$
|
(7.35
|
)
|
|
$
|
(1.55
|
)
|
|
$
|
13.49
|
|
|
$
|
3.03
|
|
|
Diluted (loss) / earnings per share
|
$
|
(5.46
|
)
|
|
$
|
(7.35
|
)
|
|
$
|
(1.55
|
)
|
|
$
|
11.97
|
|
|
$
|
2.95
|
|
|
Cash dividends declared per common share
|
$
|
0.400
|
|
|
$
|
0.400
|
|
|
$
|
5.000
|
|
|
$
|
4.950
|
|
|
$
|
3.900
|
|
|
Basic weighted average shares outstanding
|
34,824,311
|
|
|
21,533,340
|
|
|
16,111,865
|
|
|
16,143,644
|
|
|
17,185,106
|
|
|||||
|
Diluted weighted average shares outstanding
|
34,824,311
|
|
|
21,533,340
|
|
|
16,111,865
|
|
|
19,973,932
|
|
|
17,629,280
|
|
|||||
|
|
As of December 31,
|
||||||||||||||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Balance sheet data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
$
|
593,652
|
|
|
$
|
186,462
|
|
|
$
|
99,887
|
|
|
$
|
200,970
|
|
|
$
|
116,143
|
|
|
Vessels and drydock
|
3,997,789
|
|
|
4,090,094
|
|
|
2,913,254
|
|
|
3,087,753
|
|
|
1,971,878
|
|
|||||
|
Vessels under construction
|
—
|
|
|
55,376
|
|
|
137,917
|
|
|
132,218
|
|
|
404,877
|
|
|||||
|
Total assets
|
4,784,164
|
|
|
4,498,376
|
|
|
3,230,187
|
|
|
3,523,455
|
|
|
2,804,643
|
|
|||||
|
Current and non-current debt
(2)
|
2,910,315
|
|
|
2,767,193
|
|
|
1,882,681
|
|
|
2,049,989
|
|
|
1,571,522
|
|
|||||
|
Shareholders’ equity
|
1,839,012
|
|
|
1,685,301
|
|
|
1,315,200
|
|
|
1,413,885
|
|
|
1,162,848
|
|
|||||
|
|
For the year ended December 31,
|
||||||||||||||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Cash flow data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net cash inflow/(outflow)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating activities
|
$
|
57,790
|
|
|
$
|
41,801
|
|
|
$
|
178,511
|
|
|
$
|
391,975
|
|
|
$
|
93,916
|
|
|
Investing activities
|
(52,737
|
)
|
|
(159,923
|
)
|
|
31,333
|
|
|
(703,418
|
)
|
|
(1,158,234
|
)
|
|||||
|
Financing activities
|
402,137
|
|
|
204,697
|
|
|
(310,927
|
)
|
|
396,270
|
|
|
1,101,616
|
|
|||||
|
(1)
|
Basic (loss) / earnings per share is calculated by dividing the net (loss) / income attributable to equity holders of the parent by the weighted average number of common shares outstanding. Diluted (loss) / earnings per share is calculated by adjusting the net (loss) / income 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. Moreover, the per share information reflected above has been retroactively adjusted to give effect to the one-for-ten reverse stock split that we effected on January 18, 2019.
|
|
(2)
|
Current and non-current debt as of December 31, 2018, 2017, 2016, 2015, and 2014 is shown net of unamortized deferred financing fees of $23.5 million, $36.2 million, $37.4 million, $55.8 million and $47.1 million, respectively.
|
|
|
|
For the year ended December 31,
|
||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Average Daily Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
TCE per day
(1)
|
|
$
|
12,782
|
|
|
$
|
13,146
|
|
|
$
|
15,783
|
|
|
$
|
23,163
|
|
|
$
|
15,935
|
|
|
Vessel operating costs per day
(2)
|
|
6,463
|
|
|
6,559
|
|
|
6,576
|
|
|
6,564
|
|
|
6,802
|
|
|||||
|
LR2/Aframax
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
TCE per revenue day
(1)
|
|
13,968
|
|
|
14,849
|
|
|
20,280
|
|
|
30,544
|
|
|
18,621
|
|
|||||
|
Vessel operating costs per day
(2)
|
|
6,631
|
|
|
6,705
|
|
|
6,734
|
|
|
6,865
|
|
|
6,789
|
|
|||||
|
LR1/Panamax
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
TCE per revenue day
(1)
|
|
10,775
|
|
|
11,409
|
|
|
17,277
|
|
|
21,804
|
|
|
16,857
|
|
|||||
|
Vessel operating costs per day
(2)(4)
|
|
6,608
|
|
|
7,073
|
|
|
—
|
|
|
8,440
|
|
|
8,332
|
|
|||||
|
MR
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
TCE per revenue day
(1)
|
|
12,589
|
|
|
12,975
|
|
|
14,898
|
|
|
21,803
|
|
|
15,297
|
|
|||||
|
Vessel operating costs per day
(2)
|
|
6,366
|
|
|
6,337
|
|
|
6,555
|
|
|
6,461
|
|
|
6,580
|
|
|||||
|
Handymax
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
TCE per revenue day
(1)
|
|
12,196
|
|
|
11,706
|
|
|
12,615
|
|
|
19,686
|
|
|
14,528
|
|
|||||
|
Vessel operating costs per day
(2)
|
|
6,295
|
|
|
6,716
|
|
|
6,404
|
|
|
6,473
|
|
|
6,704
|
|
|||||
|
Fleet data
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Average number of owned or finance leased vessels
|
|
108.9
|
|
|
88.0
|
|
|
77.7
|
|
|
72.7
|
|
|
31.6
|
|
|||||
|
Average number of time chartered-in vessels
|
|
6.3
|
|
|
10.3
|
|
|
12.7
|
|
|
16.9
|
|
|
26.3
|
|
|||||
|
Average number of bareboat chartered-in vessels
|
|
10.0
|
|
|
8.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Drydock
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Expenditures for drydock, scrubber and BWTS (in thousands of U.S. dollars)
|
|
$
|
26,680
|
|
|
$
|
6,353
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,290
|
|
|
(1)
|
Freight rates are commonly measured in the shipping industry in terms of time charter equivalent, or TCE (a non-IFRS measure), per revenue day. Vessels in pools and on time charter do not incur significant voyage expenses; therefore, the revenue for pool vessels and time charter vessels is approximately 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 and "Item 5. Operating and Financial Review and Prospects - A. Operating Results" for a reconciliation of TCE revenue to vessel revenue.
|
|
(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, finance leased or bareboat chartered-in 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.”
|
|
(4)
|
We did not own, finance lease or bareboat charter-in any LR1/Panamax vessels in 2016.
|
|
•
|
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, embargoes and strikes;
|
|
•
|
currency exchange rates;
|
|
•
|
the distance over which oil and oil products are to be moved by sea;
|
|
•
|
changes in seaborne and other transportation patterns;
|
|
•
|
changes in governmental or maritime self-regulatory organizations’ rules and regulations or actions taken by regulatory authorities;
|
|
•
|
environmental and other legal and regulatory developments;
|
|
•
|
weather and natural disasters;
|
|
•
|
developments in international trade, including those relating to the imposition of tariffs;
|
|
•
|
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;
|
|
•
|
demand for alternative sources of energy;
|
|
•
|
the number of newbuilding orders and deliveries, including slippage in deliveries;
|
|
•
|
vessel casualties;
|
|
•
|
the number of shipyards and ability of shipyards to deliver vessels;
|
|
•
|
the scrapping rate of older vessels, depending, amongst other things, on scrapping rates and international scrapping regulations;
|
|
•
|
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.
|
|
|
Vessel Name
|
|
Year Built
|
|
DWT
|
|
Ice class
|
|
Employment
|
|
Vessel type
|
|
|
|
|
|
|
|
||||
|
|
Owned or finance leased vessels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
1
|
|
STI Brixton
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
2
|
|
STI Comandante
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
3
|
|
STI Pimlico
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
4
|
|
STI Hackney
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
5
|
|
STI Acton
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
6
|
|
STI Fulham
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
7
|
|
STI Camden
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
8
|
|
STI Battersea
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
9
|
|
STI Wembley
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
10
|
|
STI Finchley
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
11
|
|
STI Clapham
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
12
|
|
STI Poplar
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
13
|
|
STI Hammersmith
|
|
2015
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
14
|
|
STI Rotherhithe
|
|
2015
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
|
|
|
|
|
|
||
|
15
|
|
STI Amber
|
|
2012
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
16
|
|
STI Topaz
|
|
2012
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
17
|
|
STI Ruby
|
|
2012
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
18
|
|
STI Garnet
|
|
2012
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
19
|
|
STI Onyx
|
|
2012
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
20
|
|
STI Fontvieille
|
|
2013
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
21
|
|
STI Ville
|
|
2013
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
22
|
|
STI Duchessa
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
23
|
|
STI Opera
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
24
|
|
STI Texas City
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
25
|
|
STI Meraux
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
26
|
|
STI San Antonio
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
27
|
|
STI Venere
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
28
|
|
STI Virtus
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
29
|
|
STI Aqua
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
30
|
|
STI Dama
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
31
|
|
STI Benicia
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
32
|
|
STI Regina
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
33
|
|
STI St. Charles
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
34
|
|
STI Mayfair
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
35
|
|
STI Yorkville
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
36
|
|
STI Milwaukee
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
37
|
|
STI Battery
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
38
|
|
STI Soho
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
39
|
|
STI Memphis
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
40
|
|
STI Tribeca
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
41
|
|
STI Gramercy
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
42
|
|
STI Bronx
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
43
|
|
STI Pontiac
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
44
|
|
STI Manhattan
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
45
|
|
STI Queens
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
46
|
|
STI Osceola
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
47
|
|
STI Notting Hill
|
|
2015
|
|
49,687
|
|
|
1B
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
48
|
|
STI Seneca
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
49
|
|
STI Westminster
|
|
2015
|
|
49,687
|
|
|
1B
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
50
|
|
STI Brooklyn
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
51
|
|
STI Black Hawk
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
52
|
|
STI Galata
|
|
2017
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
53
|
|
STI Bosphorus
|
|
2017
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
54
|
|
STI Leblon
|
|
2017
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
55
|
|
STI La Boca
|
|
2017
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
56
|
|
STI San Telmo
|
|
2017
|
|
49,990
|
|
|
1B
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
57
|
|
STI Donald C Trauscht
|
|
2017
|
|
49,990
|
|
|
1B
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
58
|
|
STI Esles II
|
|
2018
|
|
49,990
|
|
|
1B
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
59
|
|
STI Jardins
|
|
2018
|
|
49,990
|
|
|
1B
|
|
SMRP (2)
|
|
MR
|
|
|
|
|
|
|
|
||
|
60
|
|
STI Excel
|
|
2015
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
|
|
|
|
|
|
||
|
61
|
|
STI Excelsior
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
|
|
|
|
|
|
||
|
62
|
|
STI Expedite
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
|
|
|
|
|
|
||
|
63
|
|
STI Exceed
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
|
|
|
|
|
|
||
|
64
|
|
STI Executive
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
|
|
|
|
|
|
||
|
65
|
|
STI Excellence
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
|
|
|
|
|
|
||
|
66
|
|
STI Experience
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
|
|
|
|
|
|
||
|
67
|
|
STI Express
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
|
|
|
|
|
|
||
|
68
|
|
STI Precision
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
|
|
|
|
|
|
||
|
69
|
|
STI Prestige
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
|
|
|
|
|
|
||
|
70
|
|
STI Pride
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
|
|
|
|
|
|
||
|
71
|
|
STI Providence
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
|
|
|
|
|
|
||
|
72
|
|
STI Elysees
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
73
|
|
STI Madison
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
74
|
|
STI Park
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
75
|
|
STI Orchard
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
76
|
|
STI Sloane
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
77
|
|
STI Broadway
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
78
|
|
STI Condotti
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
79
|
|
STI Rose
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
80
|
|
STI Veneto
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
81
|
|
STI Alexis
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
82
|
|
STI Winnie
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
83
|
|
STI Oxford
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
84
|
|
STI Lauren
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
85
|
|
STI Connaught
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
86
|
|
STI Spiga
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
87
|
|
STI Savile Row
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
88
|
|
STI Kingsway
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
89
|
|
STI Carnaby
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
90
|
|
STI Solidarity
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
91
|
|
STI Lombard
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
92
|
|
STI Grace
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
93
|
|
STI Jermyn
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
94
|
|
STI Sanctity
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
95
|
|
STI Solace
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
96
|
|
STI Stability
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
97
|
|
STI Steadfast
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
98
|
|
STI Supreme
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
99
|
|
STI Symphony
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
100
|
|
STI Gallantry
|
|
2016
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
101
|
|
STI Goal
|
|
2016
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
102
|
|
STI Nautilus
|
|
2016
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
103
|
|
STI Guard
|
|
2016
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
104
|
|
STI Guide
|
|
2016
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
105
|
|
STI Selatar
|
|
2017
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
106
|
|
STI Rambla
|
|
2017
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
107
|
|
STI Gauntlet
|
|
2017
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
108
|
|
STI Gladiator
|
|
2017
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
109
|
|
STI Gratitude
|
|
2017
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Total owned or finance leased DWT
|
|
|
|
7,883,190
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Vessel Name
|
|
Year Built
|
|
DWT
|
|
Ice class
|
|
Employment
|
|
Vessel type
|
|
Charter type
|
|
Daily Base Rate
|
|
Expiry (5)
|
|
||||
|
|
Time or bareboat chartered-in vessels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
110
|
|
Silent
|
|
2007
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
Bareboat
|
|
$
|
7,500
|
|
|
31-Mar-19
|
|
|
111
|
|
Single
|
|
2007
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
Bareboat
|
|
$
|
7,500
|
|
|
31-Mar-19
|
|
|
112
|
|
Star I
|
|
2007
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
Bareboat
|
|
$
|
7,500
|
|
|
31-Mar-19
|
|
|
113
|
|
Sky
|
|
2007
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
Bareboat
|
|
$
|
6,000
|
|
|
31-Mar-19
|
|
|
114
|
|
Steel
|
|
2008
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
Bareboat
|
|
$
|
6,000
|
|
|
31-Mar-19
|
|
|
115
|
|
Stone I
|
|
2008
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
Bareboat
|
|
$
|
6,000
|
|
|
31-Mar-19
|
|
|
116
|
|
Style
|
|
2008
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
Bareboat
|
|
$
|
6,000
|
|
|
31-Mar-19
|
|
|
117
|
|
STI Beryl
|
|
2013
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Bareboat
|
|
$
|
8,800
|
|
|
18-Apr-25
|
(6)
|
|
118
|
|
STI Le Rocher
|
|
2013
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Bareboat
|
|
$
|
8,800
|
|
|
21-Apr-25
|
(6)
|
|
119
|
|
STI Larvotto
|
|
2013
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Bareboat
|
|
$
|
8,800
|
|
|
28-Apr-25
|
(6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Total time or bareboat chartered-in DWT
|
|
|
|
414,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Total Fleet DWT
|
|
|
|
8,298,089
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(1)
|
This vessel operates in the Scorpio Handymax Tanker Pool, or SHTP. SHTP is a Scorpio Pool and is operated by Scorpio Commercial Management S.A.M., or SCM. SHTP and SCM are related parties to the Company.
|
|
(2)
|
This vessel operates in the Scorpio MR Pool, or SMRP. SMRP is a Scorpio Pool and is operated by SCM. SMRP is a related party to the Company.
|
|
(3)
|
This vessel operates in the Scorpio LR1 Pool, or SLR1P. SLR1P is a Scorpio Pool and is operated by SCM. SLR1P is a related party to the Company.
|
|
(4)
|
This vessel operates in the Scorpio LR2 Pool, or SLR2P. SLR2P is a Scorpio Pool and is operated by SCM. SLR2P is a related party to the Company.
|
|
(5)
|
Redelivery from the charterer is plus or minus 30 days from the expiry date.
|
|
(6)
|
In April 2017, we sold and leased back this vessel, on a bareboat basis, for a period of up to eight years for $8,800 per day. The sales price was $29.0 million and we have the option to purchase this vessel beginning at the end of the fifth year of the agreement through the end of the eighth year of the agreement, at market based prices. Additionally, a deposit of $4.35 million was retained by the buyer and will either be applied to the purchase price of the vessel if a purchase option is exercised, or refunded to us at the expiration of the agreement.
|
|
|
|
Crude Oil
|
|
Refined 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
|
||
|
2002
|
|
1,756
|
|
0.3
|
%
|
|
519
|
|
0.3
|
%
|
|
122
|
|
7.0
|
%
|
|
2,396
|
|
0.6
|
%
|
|
2003
|
|
1,860
|
|
5.9
|
%
|
|
550
|
|
6.0
|
%
|
|
129
|
|
5.9
|
%
|
|
2,538
|
|
5.9
|
%
|
|
2004
|
|
1,963
|
|
5.6
|
%
|
|
599
|
|
8.8
|
%
|
|
141
|
|
9.5
|
%
|
|
2,703
|
|
6.5
|
%
|
|
2005
|
|
1,994
|
|
1.6
|
%
|
|
646
|
|
8.0
|
%
|
|
156
|
|
10.5
|
%
|
|
2,797
|
|
3.5
|
%
|
|
2006
|
|
1,996
|
|
0.1
|
%
|
|
677
|
|
4.7
|
%
|
|
166
|
|
6.5
|
%
|
|
2,839
|
|
1.5
|
%
|
|
2007
|
|
2,008
|
|
0.6
|
%
|
|
723
|
|
6.8
|
%
|
|
170
|
|
2.5
|
%
|
|
2,902
|
|
2.2
|
%
|
|
2008
|
|
2,014
|
|
0.3
|
%
|
|
765
|
|
5.8
|
%
|
|
169
|
|
(0.6
|
)%
|
|
2,947
|
|
1.6
|
%
|
|
2009
|
|
1,928
|
|
(4.2
|
)%
|
|
777
|
|
1.6
|
%
|
|
178
|
|
5.4
|
%
|
|
2,883
|
|
(2.2
|
)%
|
|
2010
|
|
1,997
|
|
3.6
|
%
|
|
810
|
|
4.2
|
%
|
|
189
|
|
6.2
|
%
|
|
2,996
|
|
3.9
|
%
|
|
2011
|
|
1,941
|
|
(2.8
|
)%
|
|
860
|
|
6.3
|
%
|
|
194
|
|
2.6
|
%
|
|
2,996
|
|
—
|
%
|
|
2012
|
|
1,988
|
|
2.4
|
%
|
|
859
|
|
(0.2
|
)%
|
|
202
|
|
4.2
|
%
|
|
3,049
|
|
1.8
|
%
|
|
2013
|
|
1,918
|
|
(3.6
|
)%
|
|
904
|
|
5.3
|
%
|
|
211
|
|
4.1
|
%
|
|
3,033
|
|
(0.6
|
)%
|
|
2014
|
|
1,893
|
|
(1.3
|
)%
|
|
914
|
|
1.1
|
%
|
|
215
|
|
2.1
|
%
|
|
3,022
|
|
(0.3
|
)%
|
|
2015
|
|
1,954
|
|
3.2
|
%
|
|
963
|
|
5.3
|
%
|
|
231
|
|
7.5
|
%
|
|
3,148
|
|
4.1
|
%
|
|
2016
|
|
2,042
|
|
4.5
|
%
|
|
1,003
|
|
4.2
|
%
|
|
234
|
|
1.2
|
%
|
|
3,279
|
|
4.2
|
%
|
|
2017
|
|
2,116
|
|
3.6
|
%
|
|
1,032
|
|
2.9
|
%
|
|
248
|
|
5.9
|
%
|
|
3,396
|
|
3.6
|
%
|
|
2018*
|
|
2,135
|
|
0.9
|
%
|
|
1,053
|
|
2.0
|
%
|
|
248
|
|
0.1
|
%
|
|
3,436
|
|
1.2
|
%
|
|
CAGR (2013-2018)
|
|
2.2%
|
|
|
|
3.1%
|
|
|
|
3.3%
|
|
|
|
2.5%
|
|
|
||||
|
CAGR (2008-2018)
|
|
0.6%
|
|
|
|
3.2%
|
|
|
|
3.9%
|
|
|
|
1.5%
|
|
|
||||
|
Vessel Type
|
Deadweight Tons
|
Number of
|
% of Fleet
|
Capacity
|
% of Fleet
|
|
|
(Dwt)
|
Vessels
|
|
(m Dwt)
|
|
|
|
|
|
|
|
|
|
Crude Tankers
(1)
|
|
|
|
|
|
|
VLCC/ULCC
|
200,000+
|
747
|
35.3
|
230.0
|
58.3
|
|
Suezmax
|
120-199,999
|
556
|
26.3
|
86.7
|
22.0
|
|
Aframax
|
80-119,999
|
642
|
30.4
|
70.0
|
17.7
|
|
Panamax
|
55-79,999
|
81
|
3.8
|
5.6
|
1.4
|
|
Handymax
|
40-54,999
|
18
|
0.9
|
0.8
|
0.2
|
|
Handy
|
25-39,999
|
11
|
0.5
|
0.4
|
0.1
|
|
Handy
|
10-24,999
|
59
|
2.8
|
0.9
|
0.2
|
|
Total Fleet
|
|
2,114
|
100.0
|
394.4
|
100.0
|
|
|
|
|
|
|
|
|
Product Tankers
|
|
|
|
|
|
|
Long Range 3 (LR3)
|
120-199,999
|
20
|
1.4
|
3.2
|
3.4
|
|
Long Range 2 (LR2)
|
80-119,999
|
358
|
25.5
|
39.2
|
41.9
|
|
Long Range 1 (LR1)
|
55-79,999
|
338
|
24.1
|
24.8
|
26.5
|
|
Medium Range 2 (MR2)
|
40-54,999
|
434
|
31.0
|
20.4
|
21.8
|
|
Medium Range 1 (MR1)
|
25-39,999
|
117
|
8.3
|
4.0
|
4.2
|
|
Handy
|
10-24,999
|
135
|
9.6
|
2.0
|
2.1
|
|
Total Fleet
|
|
1,402
|
100.0
|
93.6
|
100.0
|
|
|
|
|
|
|
|
|
Product/Chemical Tankers
(2)
|
|
|
|
|
|
|
Long Range 3 (LR3)
|
120-199,999
|
—
|
—
|
—
|
—
|
|
Long Range 2 (LR2)
|
80-119,999
|
3
|
0.2
|
0.3
|
0.5
|
|
Long Range 1 (LR1)
|
55-79,999
|
30
|
2.1
|
2.2
|
3.3
|
|
Medium Range 2 (MR2)
|
40-54,999
|
1,097
|
75.4
|
53.0
|
79.4
|
|
Medium Range 1 (MR1)
|
25-39,999
|
286
|
19.7
|
10.7
|
16.0
|
|
Handy
|
10-24,999
|
39
|
2.7
|
0.6
|
0.9
|
|
Total Fleet
|
|
1,455
|
100.0
|
66.8
|
100.0
|
|
|
|
|
|
|
|
|
Product & Product/Chemical Fleet
|
|
|
|
|
|
|
Long Range 3 (LR3)
|
120-199,999
|
20
|
0.7
|
3.2
|
2.0
|
|
Long Range 2 (LR2)
|
80-119,999
|
361
|
12.6
|
39.5
|
24.7
|
|
Long Range 1 (LR1)
|
55-79,999
|
368
|
12.9
|
27.0
|
16.9
|
|
Medium Range 2 (MR2)
|
40-54,999
|
1,531
|
53.6
|
73.3
|
45.8
|
|
Medium Range 1 (MR1)
|
25-39,999
|
403
|
14.1
|
14.6
|
9.1
|
|
Handy
|
10-24,999
|
174
|
6.1
|
2.6
|
1.6
|
|
Total Fleet
|
|
2,857
|
100.0
|
160.2
|
100.0
|
|
|
|
|
|
|
|
|
Crude, Product and Product/Chemical Tanker Fleet
|
|
|
|
||
|
VLCC/ULCC
|
200,000+
|
747
|
15.0
|
230.0
|
41.5
|
|
Suezmax/LR3
|
120-199,999
|
576
|
11.6
|
89.9
|
16.2
|
|
Aframax/LR2
|
80-119,999
|
1,003
|
20.2
|
109.5
|
19.7
|
|
Panamax/LR1
|
55-79,999
|
449
|
9.0
|
32.6
|
5.9
|
|
Handy/Medium Range
|
40-54,999
|
1,549
|
31.2
|
74.1
|
13.4
|
|
Handy/Medium Range
|
25-39,999
|
414
|
8.3
|
15.0
|
2.7
|
|
Handy/Handymax
|
10-54,999
|
233
|
4.7
|
3.5
|
0.6
|
|
Total Fleet
|
|
4,971
|
100.0
|
554.6
|
100.0
|
|
(1)
|
Included shuttle tankers and tankers on storage duties
|
|
(2)
|
Excludes pure chemical tankers
|
|
Vessel Type
|
Deadweight
|
Existing
|
Fleet
|
|
Orderbook
|
|
Orderbook % Fleet
|
2019
|
2020
|
2021
|
2022+
|
||||||
|
|
(Dwt)
|
No
|
m Dwt
|
|
No
|
m Dwt
|
|
No
|
Dwt
|
No
|
m Dwt
|
No
|
m Dwt
|
No
|
m Dwt
|
No
|
m Dwt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude Tankers
(1)
|
|||||||||||||||||
|
VLCC/ULCC
|
200,000+
|
747.0
|
230.0
|
|
98.0
|
30.3
|
|
13.1
|
13.2
|
55.0
|
17.1
|
34.0
|
10.4
|
9.0
|
2.8
|
|
|
|
Suezmax
|
120-199,999
|
556.0
|
86.7
|
|
62.0
|
9.4
|
|
11.2
|
10.9
|
28.0
|
4.3
|
29.0
|
4.4
|
5.0
|
0.8
|
|
|
|
Aframax
|
80-119,999
|
642.0
|
70.0
|
|
66.0
|
7.5
|
|
10.3
|
10.7
|
42.0
|
4.8
|
17.0
|
1.9
|
5.0
|
0.6
|
2.0
|
0.2
|
|
Panamax
|
55-79,999
|
81.0
|
5.6
|
|
9.0
|
0.6
|
|
11.1
|
11.1
|
2.0
|
0.1
|
6.0
|
0.4
|
1.0
|
0.1
|
|
|
|
Handymax
|
40-54,999
|
18.0
|
0.8
|
|
—
|
—
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Handy
|
25-39,999
|
11.0
|
0.4
|
|
—
|
—
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Handy
|
10-24,999
|
59.0
|
0.9
|
|
—
|
—
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Total Fleet
|
|
2,114.0
|
394.4
|
|
235.0
|
47.8
|
|
11.1
|
12.1
|
127
|
26.3
|
86
|
17.1
|
20
|
4.3
|
2
|
0.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product Tankers
|
|||||||||||||||||
|
Long Range 3 (LR3)
|
120-199,999
|
20.0
|
3.2
|
|
—
|
—
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Long Range 2 (LR2)
|
80-119,999
|
358.0
|
39.2
|
|
34.0
|
3.7
|
|
9.5
|
9.3
|
14.0
|
1.5
|
8.0
|
0.8
|
12.0
|
1.3
|
—
|
—
|
|
Long Range 1 (LR1)
|
55-79,999
|
338.0
|
24.8
|
|
13.0
|
1.0
|
|
3.8
|
4.0
|
8.0
|
0.6
|
5.0
|
0.4
|
—
|
—
|
—
|
—
|
|
Medium Range 2 (MR2)
|
40-54,999
|
434.0
|
20.4
|
|
27.0
|
1.3
|
|
6.2
|
6.6
|
17.0
|
0.8
|
10.0
|
0.5
|
—
|
—
|
—
|
—
|
|
Medium Range 1 (MR1)
|
25-39,999
|
117.0
|
4.0
|
|
1.0
|
—
|
|
0.9
|
0.8
|
—
|
—
|
1.0
|
—
|
—
|
—
|
—
|
—
|
|
Handy
|
10-24,999
|
135.0
|
2.0
|
|
24.0
|
0.4
|
|
17.8
|
20.5
|
16.0
|
0.2
|
8.0
|
0.2
|
—
|
—
|
—
|
—
|
|
Total Fleet
|
|
1,402.0
|
93.6
|
|
99.0
|
6.4
|
|
7.1
|
6.8
|
55
|
3.1
|
32
|
1.9
|
12
|
1.3
|
—
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product/Chemical Tankers
(2)
|
|||||||||||||||||
|
Long Range 3 (LR3)
|
120-199,999
|
—
|
—
|
|
—
|
—
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Long Range 2 (LR2)
|
80-119,999
|
3.0
|
0.3
|
|
—
|
—
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Long Range 1 (LR1)
|
55-79,999
|
30.0
|
2.2
|
|
—
|
—
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Medium Range 2 (MR2)
|
40-54,999
|
1,097.0
|
53.0
|
|
123.0
|
6.1
|
|
11.2
|
11.5
|
76.0
|
3.7
|
42.0
|
2.1
|
5.0
|
0.3
|
—
|
—
|
|
Medium Range 1 (MR1)
|
25-39,999
|
286.0
|
10.7
|
|
11.0
|
0.4
|
|
3.8
|
3.8
|
11.0
|
0.4
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Handy
|
10-24,999
|
39.0
|
0.6
|
|
1.0
|
—
|
|
2.6
|
4.1
|
1.0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Total Fleet
|
|
1,455.0
|
66.8
|
|
135.0
|
6.5
|
|
9.3
|
9.7
|
88.0
|
4.1
|
42.0
|
2.1
|
5.0
|
0.3
|
—
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product & Product/Chemical Fleet
|
|||||||||||||||||
|
Long Range 3 (LR3)
|
120-199,999
|
20.0
|
3.2
|
|
—
|
—
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Long Range 2 (LR2)
|
80-119,999
|
361.0
|
39.5
|
|
34.0
|
3.7
|
|
9.4
|
9.3
|
14.0
|
1.5
|
8.0
|
0.8
|
12.0
|
1.3
|
—
|
—
|
|
Long Range 1 (LR1)
|
55-79,999
|
368.0
|
27.0
|
|
13.0
|
1.0
|
|
3.5
|
3.6
|
8.0
|
0.6
|
5.0
|
0.4
|
—
|
—
|
—
|
—
|
|
Medium Range 2 (MR2)
|
40-54,999
|
1,531.0
|
73.3
|
|
150.0
|
7.4
|
|
9.8
|
10.1
|
93.0
|
4.6
|
52.0
|
2.6
|
5.0
|
0.3
|
—
|
—
|
|
Medium Range 1 (MR1)
|
25-39,999
|
403.0
|
14.6
|
|
12.0
|
0.4
|
|
3.0
|
3.0
|
11.0
|
0.4
|
1.0
|
—
|
—
|
—
|
—
|
—
|
|
Handy
|
10-24,999
|
174.0
|
2.6
|
|
25.0
|
0.4
|
|
14.4
|
16.8
|
17.0
|
0.3
|
8.0
|
0.2
|
—
|
—
|
—
|
—
|
|
Total Fleet
|
|
2,857.0
|
160.2
|
|
234.0
|
12.9
|
|
8.2
|
8.1
|
143.0
|
7.4
|
74.0
|
4.0
|
17.0
|
1.6
|
—
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude, Product and Product/Chemical Tanker Fleet
|
|||||||||||||||||
|
VLCC/ULCC
|
200,000+
|
747.0
|
230.0
|
|
98.0
|
30.3
|
|
13.1
|
13.2
|
55.0
|
17.1
|
34.0
|
10.4
|
9.0
|
2.8
|
—
|
—
|
|
Suezmax/LR3
|
120-199,999
|
576.0
|
89.9
|
|
62.0
|
9.4
|
|
10.8
|
10.5
|
28.0
|
4.3
|
29.0
|
4.4
|
5.0
|
0.8
|
—
|
—
|
|
Aframax/LR2
|
80-119,999
|
1,003.0
|
109.5
|
|
100.0
|
11.2
|
|
10.0
|
10.2
|
56.0
|
6.3
|
25.0
|
2.8
|
17.0
|
1.9
|
2.0
|
0.2
|
|
Panamax/LR1
|
55-79,999
|
449.0
|
32.6
|
|
22.0
|
1.6
|
|
4.9
|
4.9
|
10.0
|
0.7
|
11.0
|
0.8
|
1.0
|
0.1
|
—
|
—
|
|
Handy/Medium Range
|
40-54,999
|
1,549.0
|
74.1
|
|
150.0
|
7.4
|
|
9.7
|
10.0
|
93.0
|
4.6
|
52.0
|
2.6
|
5.0
|
0.3
|
—
|
—
|
|
Handy/Medium Range
|
25-39,999
|
414.0
|
15.0
|
|
12.0
|
0.4
|
|
2.9
|
2.9
|
11.0
|
0.4
|
1.0
|
—
|
—
|
—
|
—
|
—
|
|
Handy/Handymax
|
10-54,999
|
233.0
|
3.5
|
|
25.0
|
0.4
|
|
10.7
|
12.3
|
17
|
0.3
|
8
|
0.2
|
0
|
—
|
—
|
—
|
|
Total Fleet
|
|
4,971.0
|
554.6
|
|
469.0
|
60.7
|
|
9.4
|
10.9
|
270.0
|
33.7
|
160.0
|
21.2
|
37.0
|
5.9
|
2.0
|
0.2
|
|
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
|
|
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
|
8,817
|
10,500
|
12,758
|
8,700
|
|
2012
|
12,408
|
9,100
|
14,275
|
12,275
|
|
2013
|
13,475
|
11,427
|
13,308
|
12,325
|
|
2014
|
21,383
|
23,360
|
23,567
|
24,625
|
|
2015
|
23,725
|
37,509
|
38,350
|
67,928
|
|
2016
|
13,608
|
24,333
|
21,592
|
42,183
|
|
2017
|
9,633
|
7,643
|
11,255
|
22,617
|
|
2018
|
9,992
|
9,181
|
11,075
|
21,433
|
|
Jan-19
|
28,700
|
20,692
|
23,500
|
24,700
|
|
•
|
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
|
37,000
(1)
|
50,000
(1)
|
75,000
(1)
|
110,000
(1)
|
75,000
(2)
|
110,000
(2)
|
160,000
(2)
|
300,000
(2)
|
|
|
DWT
|
DWT
|
DWT
|
DWT
|
DWT
|
DWT
|
DWT
|
DWT
|
|
2002
|
24.5
|
26.5
|
33.0
|
38.0
|
31.0
|
36.0
|
44.0
|
66.0
|
|
2003
|
28.5
|
30.5
|
36.5
|
42.0
|
34.5
|
40.0
|
52.0
|
73.0
|
|
2004
|
34.0
|
39.0
|
43.0
|
59.0
|
41.0
|
57.0
|
68.0
|
105.0
|
|
2005
|
37.5
|
42.0
|
45.0
|
61.0
|
43.0
|
59.0
|
71.0
|
120.0
|
|
2006
|
40.5
|
47.5
|
52.0
|
67.0
|
50.0
|
65.0
|
78.0
|
128.0
|
|
2007
|
46.0
|
54.0
|
66.0
|
80.0
|
64.0
|
78.0
|
90.0
|
146.0
|
|
2008
|
40.0
|
46.5
|
59.0
|
73.5
|
57.0
|
71.5
|
87.0
|
142.0
|
|
2009
|
31.0
|
36.0
|
44.5
|
54.0
|
42.5
|
52.0
|
62.0
|
101.0
|
|
2010
|
33.0
|
36.0
|
48.0
|
59.0
|
46.0
|
57.0
|
67.0
|
105.0
|
|
2011
|
31.5
|
36.0
|
46.0
|
54.8
|
44.0
|
52.8
|
61.7
|
99.0
|
|
2012
|
30.0
|
33.0
|
44.0
|
50.0
|
42.0
|
48.0
|
56.5
|
92.0
|
|
2013
|
31.0
|
35.0
|
45.0
|
53.5
|
43.0
|
51.5
|
59.0
|
93.5
|
|
2014
|
33.0
|
37.0
|
47.5
|
56.0
|
45.5
|
54.0
|
65.0
|
97.0
|
|
2015
|
32.0
|
35.5
|
47.0
|
53.5
|
45.0
|
51.5
|
63.0
|
94.0
|
|
2016
|
30.0
|
32.0
|
41.0
|
47.0
|
39.0
|
45.0
|
54.0
|
83.0
|
|
2017
|
31.0
|
33.0
|
41.0
|
46.0
|
39.0
|
44.0
|
55.0
|
81.0
|
|
2018
|
31.4
|
35.3
|
41.4
|
48.8
|
39.4
|
46.8
|
58.7
|
88.0
|
|
Jan-19
|
32.0
|
36.0
|
44.0
|
50.0
|
40.0
|
48.0
|
61.0
|
93.0
|
|
|
|
|
|
|
|
|
|
|
|
Long-term average
|
32.8
|
36.8
|
45.3
|
54.6
|
43.3
|
52.6
|
63.3
|
99.2
|
|
Year End
|
37,000
(1)
|
45,000
(1)
|
75,000
(1)
|
95,000
(1)
|
75,000
(2)
|
95,000
(2)
|
150,000
(2)
|
300,000
(2)
|
|
|
DWT
|
DWT
|
DWT
|
DWT
|
DWT
|
DWT
|
DWT
|
DWT
|
|
2002
|
15.5
|
21.5
|
23.0
|
31.5
|
21.0
|
29.5
|
39.0
|
55.0
|
|
2003
|
24.5
|
29.5
|
26.0
|
39.0
|
24.0
|
37.0
|
47.0
|
70.0
|
|
2004
|
36.0
|
42.0
|
40.0
|
59.0
|
38.0
|
57.0
|
73.0
|
112.0
|
|
2005
|
40.0
|
45.5
|
48.5
|
60.0
|
46.5
|
58.0
|
75.0
|
110.0
|
|
2006
|
40.0
|
47.5
|
50.0
|
65.0
|
48.0
|
63.0
|
77.0
|
115.0
|
|
2007
|
40.0
|
52.0
|
61.0
|
70.5
|
59.0
|
68.5
|
87.0
|
130.0
|
|
2008
|
36.0
|
42.0
|
48.0
|
57.0
|
46.0
|
55.0
|
77.0
|
110.0
|
|
2009
|
21.0
|
24.0
|
34.5
|
40.0
|
32.5
|
38.0
|
53.0
|
77.5
|
|
2010
|
21.5
|
24.0
|
37.0
|
44.0
|
35.0
|
42.0
|
58.0
|
85.5
|
|
2011
|
24.0
|
27.0
|
34.0
|
35.5
|
32.0
|
33.5
|
45.5
|
58.0
|
|
2012
|
21.0
|
24.0
|
27.0
|
29.5
|
25.0
|
27.5
|
40.0
|
57.0
|
|
2013
|
25.0
|
29.0
|
33.0
|
35.0
|
31.0
|
33.0
|
42.0
|
60.0
|
|
2014
|
23.0
|
24.0
|
35.5
|
44.0
|
33.5
|
42.0
|
57.0
|
76.0
|
|
2015
|
26.0
|
27.0
|
38.0
|
48.0
|
36.0
|
46.0
|
60.0
|
80.0
|
|
2016
|
20.0
|
22.0
|
30.0
|
32.0
|
28.0
|
30.0
|
42.0
|
60.0
|
|
2017
|
21.0
|
24.0
|
29.0
|
32.0
|
27.0
|
30.0
|
40.0
|
62.0
|
|
2018
|
23.0
|
27.0
|
31.0
|
34.0
|
29.0
|
32.0
|
44.0
|
64.0
|
|
Jan-19
|
23.0
|
27.0
|
32.0
|
34.0
|
30.0
|
32.0
|
45.0
|
66.0
|
|
|
|
|
|
|
|
|
|
|
|
Long-term average
|
26.4
|
30.9
|
36.3
|
44.0
|
34.3
|
42.0
|
55.4
|
80.3
|
|
•
|
Voyage charters
, which are charters for short intervals that are priced on current, or “spot,” market rates.
|
|
•
|
Time or bareboat charters
, which are vessels 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, but may also arrange time charter agreements. 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.
|
|
|
|
Voyage Charter
|
|
Time Charter
|
|
Bareboat Charter
|
|
Commercial Pool
|
|
Typical contract length
|
|
Single voyage
|
|
One year or more
|
|
One year or more
|
|
Varies
|
|
Hire rate basis
(1)
|
|
Varies
|
|
Daily
|
|
Daily
|
|
Varies
|
|
Voyage expenses
(2)
|
|
We pay
|
|
Customer pays
|
|
Customer pays
|
|
Pool pays
|
|
Vessel operating costs for owned, finance leased, or bareboat chartered-in vessels
(3)
|
|
We pay
|
|
We pay
|
|
Customer pays
|
|
We pay
|
|
Charterhire expense for time or bareboat chartered-in vessels
(3)
|
|
We pay
|
|
We pay
|
|
We pay
|
|
We pay
|
|
Off-hire
(4)
|
|
Customer does not pay
|
|
Customer does not pay
|
|
Customer pays
|
|
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 or finance leased 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.
|
|
(1)
|
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 attributed to each vessel (which are determined by vessel attributes such as cargo carrying capacity, fuel consumption, and construction characteristics); and
|
|
•
|
the number of days the vessel participated in the pool in the period
.
|
|
(2)
|
Time charter agreements are when our vessels 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.
|
|
(3)
|
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.
|
|
•
|
34 of our owned or financed leased vessels in our fleet had fair values less costs to sell greater than their carrying amount. As such, there were no indicators of impairment for these vessels.
|
|
•
|
75 of our owned or finance leased vessels in our fleet had fair values less costs to sell less than their carrying amount. We prepared a value in use calculation for each of these vessels which resulted in no impairment being recognized.
|
|
•
|
Eight vessels in our fleet had fair values less costs to sell more than their carrying amount. As such, there were no indicators of impairment for these vessels.
|
|
•
|
99 of our owned or finance leased vessels in our fleet had fair values less costs to sell less than their carrying amount. We prepared a value in use calculation for each of these vessels which resulted in no impairment being recognized.
|
|
•
|
We did not obtain independent broker valuations for our two vessels under construction. To assess their carrying values for impairment, we prepared value in use calculations for each vessel 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, 2018
|
|
December 31, 2017
|
|
|||||
|
1
|
|
STI Amber
|
2012
|
|
30.5
|
|
(1)
|
32.1
|
|
|
||
|
2
|
|
STI Topaz
|
2012
|
|
30.9
|
|
(1)
|
32.6
|
|
|
||
|
3
|
|
STI Ruby
|
2012
|
|
30.6
|
|
(1)
|
32.2
|
|
|
||
|
4
|
|
STI Garnet
|
2012
|
|
30.9
|
|
(1)
|
32.4
|
|
|
||
|
5
|
|
STI Onyx
|
2012
|
|
30.6
|
|
(1)
|
32.3
|
|
|
||
|
6
|
|
STI Fontvieille
|
2013
|
|
30.2
|
|
(1)
|
30.9
|
|
|
||
|
7
|
|
STI Ville
|
2013
|
|
30.6
|
|
(1)
|
31.2
|
|
|
||
|
8
|
|
STI Duchessa
|
2014
|
|
28.5
|
|
(2)
|
29.5
|
|
|
||
|
9
|
|
STI Wembley
|
2014
|
|
27.6
|
|
(1)
|
28.9
|
|
|
||
|
10
|
|
STI Opera
|
2014
|
|
28.3
|
|
(2)
|
29.3
|
|
|
||
|
11
|
|
STI Texas City
|
2014
|
|
31.9
|
|
(1)
|
33.3
|
|
|
||
|
12
|
|
STI Meraux
|
2014
|
|
32.3
|
|
(1)
|
33.7
|
|
|
||
|
13
|
|
STI San Antonio
|
2014
|
|
32.3
|
|
(1)
|
33.8
|
|
|
||
|
14
|
|
STI Venere
|
2014
|
|
28.0
|
|
(2)
|
29.3
|
|
|
||
|
15
|
|
STI Virtus
|
2014
|
|
28.1
|
|
(2)
|
29.4
|
|
|
||
|
16
|
|
STI Aqua
|
2014
|
|
28.3
|
|
(2)
|
29.7
|
|
|
||
|
17
|
|
STI Dama
|
2014
|
|
28.3
|
|
(2)
|
29.6
|
|
|
||
|
18
|
|
STI Benicia
|
2014
|
|
33.0
|
|
(1)
|
34.6
|
|
|
||
|
19
|
|
STI Regina
|
2014
|
|
28.5
|
|
(2)
|
29.9
|
|
|
||
|
20
|
|
STI St. Charles
|
2014
|
|
31.8
|
|
(1)
|
33.3
|
|
|
||
|
21
|
|
STI Yorkville
|
2014
|
|
28.9
|
|
(2)
|
30.2
|
|
|
||
|
22
|
|
STI Milwaukee
|
2014
|
|
34.1
|
|
(1)
|
35.7
|
|
|
||
|
23
|
|
STI Battery
|
2014
|
|
29.1
|
|
(2)
|
30.4
|
|
|
||
|
24
|
|
STI Brixton
|
2014
|
|
27.0
|
|
(1)
|
28.3
|
|
|
||
|
25
|
|
STI Comandante
|
2014
|
|
26.9
|
|
(2)
|
28.2
|
|
|
||
|
26
|
|
STI Pimlico
|
2014
|
|
27.1
|
|
(1)
|
28.4
|
|
|
||
|
27
|
|
STI Hackney
|
2014
|
|
27.0
|
|
(1)
|
28.3
|
|
|
||
|
28
|
|
STI Acton
|
2014
|
|
27.6
|
|
(1)
|
28.9
|
|
|
||
|
29
|
|
STI Fulham
|
2014
|
|
27.4
|
|
(1)
|
28.7
|
|
|
||
|
30
|
|
STI Camden
|
2014
|
|
27.2
|
|
(1)
|
28.5
|
|
|
||
|
31
|
|
STI Finchley
|
2014
|
|
27.6
|
|
(1)
|
28.8
|
|
|
||
|
32
|
|
STI Clapham
|
2014
|
|
27.8
|
|
(1)
|
29.1
|
|
|
||
|
33
|
|
STI Poplar
|
2014
|
|
27.8
|
|
(1)
|
29.1
|
|
|
||
|
34
|
|
STI Elysees
|
2014
|
|
44.2
|
|
(1)
|
46.2
|
|
|
||
|
35
|
|
STI Madison
|
2014
|
|
44.5
|
|
(1)
|
46.5
|
|
|
||
|
36
|
|
STI Park
|
2014
|
|
44.5
|
|
(1)
|
46.5
|
|
|
||
|
37
|
|
STI Orchard
|
2014
|
|
44.2
|
|
(1)
|
46.1
|
|
|
||
|
38
|
|
STI Sloane
|
2014
|
|
45.0
|
|
(1)
|
47.0
|
|
|
||
|
39
|
|
STI Broadway
|
2014
|
|
44.1
|
|
(1)
|
46.1
|
|
|
||
|
40
|
|
STI Condotti
|
2014
|
|
45.0
|
|
(1)
|
47.0
|
|
|
||
|
41
|
|
STI Battersea
|
2014
|
|
27.4
|
|
(1)
|
28.7
|
|
|
||
|
42
|
|
STI Memphis
|
2014
|
|
32.6
|
|
(1)
|
34.1
|
|
|
||
|
43
|
|
STI Mayfair
|
2014
|
|
29.3
|
|
(2)
|
30.7
|
|
|
||
|
44
|
|
STI Soho
|
2014
|
|
29.0
|
|
(2)
|
30.3
|
|
|
||
|
45
|
|
STI Tribeca
|
2015
|
|
29.9
|
|
(2)
|
31.2
|
|
|
||
|
46
|
|
STI Hammersmith
|
2015
|
|
28.2
|
|
(2)
|
29.5
|
|
|
||
|
47
|
|
STI Rotherhithe
|
2015
|
|
28.3
|
|
(2)
|
29.6
|
|
|
||
|
48
|
|
STI Rose
|
2015
|
|
52.2
|
|
(1)
|
54.6
|
|
|
||
|
49
|
|
STI Gramercy
|
2015
|
|
29.1
|
|
(2)
|
30.5
|
|
|
||
|
50
|
|
STI Veneto
|
2015
|
|
45.3
|
|
(1)
|
47.2
|
|
|
||
|
51
|
|
STI Alexis
|
2015
|
|
52.4
|
|
(1)
|
54.7
|
|
|
||
|
52
|
|
STI Bronx
|
2015
|
|
29.8
|
|
(2)
|
31.2
|
|
|
||
|
53
|
|
STI Pontiac
|
2015
|
|
34.2
|
|
(1)
|
35.8
|
|
|
||
|
54
|
|
STI Manhattan
|
2015
|
|
29.8
|
|
(2)
|
31.2
|
|
|
||
|
55
|
|
STI Winnie
|
2015
|
|
46.1
|
|
(1)
|
48.2
|
|
|
||
|
56
|
|
STI Oxford
|
2015
|
|
46.3
|
|
(1)
|
48.3
|
|
|
||
|
57
|
|
STI Queens
|
2015
|
|
29.8
|
|
(2)
|
31.2
|
|
|
||
|
58
|
|
STI Osceola
|
2015
|
|
34.6
|
|
(1)
|
36.2
|
|
|
||
|
59
|
|
STI Lauren
|
2015
|
|
46.3
|
|
(1)
|
48.3
|
|
|
||
|
60
|
|
STI Connaught
|
2015
|
|
46.1
|
|
(1)
|
48.0
|
|
|
||
|
61
|
|
STI Notting Hill
|
2015
|
|
33.2
|
|
(1)
|
34.7
|
|
|
||
|
62
|
|
STI Spiga
|
2015
|
|
51.6
|
|
(1)
|
53.8
|
|
|
||
|
63
|
|
STI Seneca
|
2015
|
|
34.6
|
|
(1)
|
36.2
|
|
|
||
|
64
|
|
STI Savile Row
|
2015
|
|
52.6
|
|
(1)
|
54.9
|
|
|
||
|
65
|
|
STI Westminster
|
2015
|
|
33.3
|
|
(1)
|
34.8
|
|
|
||
|
66
|
|
STI Brooklyn
|
2015
|
|
30.0
|
|
(2)
|
31.4
|
|
|
||
|
67
|
|
STI Kingsway
|
2015
|
|
53.0
|
|
(1)
|
55.2
|
|
|
||
|
68
|
|
STI Lombard
|
2015
|
|
53.7
|
|
(1)
|
56.0
|
|
|
||
|
69
|
|
STI Carnaby
|
2015
|
|
53.1
|
|
(1)
|
55.4
|
|
|
||
|
70
|
|
STI Black Hawk
|
2015
|
|
33.0
|
|
(1)
|
34.5
|
|
|
||
|
71
|
|
STI Excel
|
2015
|
|
36.1
|
|
(2)
|
37.6
|
|
|
||
|
72
|
|
STI Solidarity
|
2015
|
|
39.1
|
|
(2)
|
40.7
|
|
|
||
|
73
|
|
STI Grace
|
2016
|
|
47.6
|
|
(1)
|
49.5
|
|
|
||
|
74
|
|
STI Jermyn
|
2016
|
|
48.5
|
|
(1)
|
50.5
|
|
|
||
|
75
|
|
STI Excelsior
|
2016
|
|
37.5
|
|
(2)
|
39.1
|
|
|
||
|
76
|
|
STI Expedite
|
2016
|
|
37.5
|
|
(2)
|
39.1
|
|
|
||
|
77
|
|
STI Exceed
|
2016
|
|
37.5
|
|
(2)
|
39.1
|
|
|
||
|
78
|
|
STI Executive
|
2016
|
|
38.1
|
|
(2)
|
39.7
|
|
|
||
|
79
|
|
STI Excellence
|
2016
|
|
38.1
|
|
(2)
|
39.7
|
|
|
||
|
80
|
|
STI Experience
|
2016
|
|
38.1
|
|
(2)
|
39.7
|
|
|
||
|
81
|
|
STI Express
|
2016
|
|
38.1
|
|
(2)
|
39.7
|
|
|
||
|
82
|
|
STI Precision
|
2016
|
|
38.1
|
|
(2)
|
39.7
|
|
|
||
|
83
|
|
STI Prestige
|
2016
|
|
38.1
|
|
(2)
|
39.7
|
|
|
||
|
84
|
|
STI Pride
|
2016
|
|
38.1
|
|
(2)
|
39.7
|
|
|
||
|
85
|
|
STI Providence
|
2016
|
|
38.1
|
|
(2)
|
39.7
|
|
|
||
|
86
|
|
STI Sanctity
|
2016
|
|
41.7
|
|
(2)
|
43.5
|
|
|
||
|
87
|
|
STI Solace
|
2016
|
|
41.7
|
|
(2)
|
43.4
|
|
|
||
|
88
|
|
STI Stability
|
2016
|
|
41.7
|
|
(2)
|
43.4
|
|
|
||
|
89
|
|
STI Steadfast
|
2016
|
|
41.7
|
|
(2)
|
43.5
|
|
|
||
|
90
|
|
STI Supreme
|
2016
|
|
41.8
|
|
(2)
|
43.5
|
|
|
||
|
91
|
|
STI Symphony
|
2016
|
|
41.7
|
|
(2)
|
43.5
|
|
|
||
|
92
|
|
STI Gallantry
|
2016
|
|
40.2
|
|
(2)
|
41.7
|
|
|
||
|
93
|
|
STI Goal
|
2016
|
|
40.2
|
|
(2)
|
41.7
|
|
|
||
|
94
|
|
STI Nautilus
|
2016
|
|
40.1
|
|
(2)
|
41.7
|
|
|
||
|
95
|
|
STI Guard
|
2016
|
|
40.2
|
|
(2)
|
41.7
|
|
|
||
|
96
|
|
STI Guide
|
2016
|
|
40.2
|
|
(2)
|
41.7
|
|
|
||
|
97
|
|
STI Selatar
|
2017
|
|
48.9
|
|
(1)
|
50.9
|
|
|
||
|
98
|
|
STI Rambla
|
2017
|
|
49.7
|
|
(1)
|
51.7
|
|
|
||
|
99
|
|
STI Galata
|
2017
|
|
35.6
|
|
(1)
|
37.1
|
|
|
||
|
100
|
|
STI Bosphorus
|
2017
|
|
35.8
|
|
(1)
|
37.3
|
|
|
||
|
101
|
|
STI Leblon
|
2017
|
|
36.2
|
|
(1)
|
37.8
|
|
|
||
|
102
|
|
STI La Boca
|
2017
|
|
36.2
|
|
(1)
|
37.7
|
|
|
||
|
103
|
|
STI San Telmo
|
2017
|
|
38.4
|
|
(1)
|
40.0
|
|
|
||
|
104
|
|
STI Donald C Trauscht
|
2017
|
|
38.5
|
|
(1)
|
40.1
|
|
|
||
|
105
|
|
STI Gauntlet
|
2017
|
|
42.5
|
|
(2)
|
44.2
|
|
|
||
|
106
|
|
STI Gladiator
|
2017
|
|
42.6
|
|
(2)
|
44.2
|
|
|
||
|
107
|
|
STI Gratitude
|
2017
|
|
42.6
|
|
(2)
|
44.2
|
|
|
||
|
108
|
|
STI Esles II
|
2018
|
|
39.0
|
|
(1)
|
N/A
|
|
(3)
|
||
|
109
|
|
STI Jardins
|
2018
|
|
39.0
|
|
(1)
|
N/A
|
|
(3)
|
||
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
$
|
3,997.8
|
|
|
$
|
4,090.1
|
|
|
|
|
•
|
All fixed lease revenue earned under these arrangements will be recognized on a straight-line basis over the term of the lease.
|
|
•
|
Lease revenue earned under our pool arrangements will be recognized as it is earned, since it is 100% variable.
|
|
•
|
The non-lease component will be accounted for as services revenue under IFRS 15. This revenue will be recognized ‘over time’ as the customer (i.e. the pool or the charterer) is simultaneously receiving and consuming the benefits of the service.
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2018
|
|
2017
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Vessel revenue
|
|
$
|
585,047
|
|
|
$
|
512,732
|
|
|
$
|
72,315
|
|
|
14
|
%
|
|
Vessel operating costs
|
|
(280,460
|
)
|
|
(231,227
|
)
|
|
(49,233
|
)
|
|
(21
|
)%
|
|||
|
Voyage expenses
|
|
(5,146
|
)
|
|
(7,733
|
)
|
|
2,587
|
|
|
33
|
%
|
|||
|
Charterhire
|
|
(59,632
|
)
|
|
(75,750
|
)
|
|
16,118
|
|
|
21
|
%
|
|||
|
Depreciation
|
|
(176,723
|
)
|
|
(141,418
|
)
|
|
(35,305
|
)
|
|
(25
|
)%
|
|||
|
General and administrative expenses
|
|
(52,272
|
)
|
|
(47,511
|
)
|
|
(4,761
|
)
|
|
(10
|
)%
|
|||
|
Loss on sales of vessels, net
|
|
—
|
|
|
(23,345
|
)
|
|
23,345
|
|
|
100
|
%
|
|||
|
Merger transaction related costs
|
|
(272
|
)
|
|
(36,114
|
)
|
|
35,842
|
|
|
99
|
%
|
|||
|
Bargain purchase gain
|
|
—
|
|
|
5,417
|
|
|
(5,417
|
)
|
|
(100
|
)%
|
|||
|
Financial expenses
|
|
(186,628
|
)
|
|
(116,240
|
)
|
|
(70,388
|
)
|
|
(61
|
)%
|
|||
|
Loss on exchange of convertible notes
|
|
(17,838
|
)
|
|
—
|
|
|
(17,838
|
)
|
|
N/A
|
|
|||
|
Realized loss on derivative financial instruments
|
|
—
|
|
|
(116
|
)
|
|
116
|
|
|
100
|
%
|
|||
|
Financial income
|
|
4,458
|
|
|
1,538
|
|
|
2,920
|
|
|
190
|
%
|
|||
|
Other income / (expenses), net
|
|
(605
|
)
|
|
1,527
|
|
|
(2,132
|
)
|
|
(140
|
)%
|
|||
|
Net loss
|
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
$
|
(31,831
|
)
|
|
(20
|
)%
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2018
|
|
2017
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Pool revenue by operating segment
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
$
|
225,181
|
|
|
$
|
217,141
|
|
|
$
|
8,040
|
|
|
4
|
%
|
|
LR2/Aframax
|
|
188,938
|
|
|
142,204
|
|
|
46,734
|
|
|
33
|
%
|
|||
|
Handymax
|
|
82,782
|
|
|
78,510
|
|
|
4,272
|
|
|
5
|
%
|
|||
|
LR1/Panamax
|
|
46,883
|
|
|
20,875
|
|
|
26,008
|
|
|
125
|
%
|
|||
|
Total pool revenue
|
|
543,784
|
|
|
458,730
|
|
|
85,054
|
|
|
19
|
%
|
|||
|
Voyage revenue (spot market)
|
|
7,248
|
|
|
16,591
|
|
|
(9,343
|
)
|
|
(56
|
)%
|
|||
|
Time charter-out revenue
|
|
34,015
|
|
|
37,411
|
|
|
(3,396
|
)
|
|
(9
|
)%
|
|||
|
Gross revenue
|
|
585,047
|
|
|
512,732
|
|
|
72,315
|
|
|
14
|
%
|
|||
|
Voyage expenses
|
|
(5,146
|
)
|
|
(7,733
|
)
|
|
2,587
|
|
|
33
|
%
|
|||
|
TCE revenue
(1)
|
|
$
|
579,901
|
|
|
$
|
504,999
|
|
|
$
|
74,902
|
|
|
15
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Daily pool TCE by operating segment:
(1)
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
MR pool
|
|
$
|
12,356
|
|
|
$
|
12,712
|
|
|
$
|
(356
|
)
|
|
(3
|
)%
|
|
LR2/Aframax pools
|
|
13,795
|
|
|
14,749
|
|
|
(954
|
)
|
|
(6
|
)%
|
|||
|
Handymax pool
|
|
11,694
|
|
|
11,255
|
|
|
439
|
|
|
4
|
%
|
|||
|
LR1/Panamax pools
|
|
10,891
|
|
|
11,562
|
|
|
(671
|
)
|
|
(6
|
)%
|
|||
|
Consolidated daily pool TCE
|
|
12,557
|
|
|
12,921
|
|
|
(364
|
)
|
|
(3
|
)%
|
|||
|
Voyage (spot market) - daily TCE
|
|
7,959
|
|
|
9,242
|
|
|
(1,283
|
)
|
|
(14
|
)%
|
|||
|
Time charter-out - daily TCE
|
|
20,195
|
|
|
19,914
|
|
|
281
|
|
|
1
|
%
|
|||
|
Consolidated daily TCE
|
|
12,782
|
|
|
13,146
|
|
|
(364
|
)
|
|
(3
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Pool revenue days per operating segment
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
18,196
|
|
|
17,077
|
|
|
1,119
|
|
|
7
|
%
|
|||
|
LR2/Aframax
|
|
13,674
|
|
|
9,638
|
|
|
4,036
|
|
|
42
|
%
|
|||
|
Handymax
|
|
7,072
|
|
|
6,975
|
|
|
97
|
|
|
1
|
%
|
|||
|
LR1/Panamax
|
|
4,306
|
|
|
1,804
|
|
|
2,502
|
|
|
139
|
%
|
|||
|
Total pool revenue days
|
|
43,248
|
|
|
35,494
|
|
|
7,754
|
|
|
22
|
%
|
|||
|
Voyage (spot market) revenue days
|
|
486
|
|
|
1,104
|
|
|
(618
|
)
|
|
(56
|
)%
|
|||
|
Time charter-out revenue days
|
|
1,632
|
|
|
1,817
|
|
|
(185
|
)
|
|
(10
|
)%
|
|||
|
Total revenue days
|
|
45,366
|
|
|
38,415
|
|
|
6,951
|
|
|
18
|
%
|
|||
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2018
|
|
2017
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
LR2
|
|
$
|
4,375
|
|
|
$
|
4,810
|
|
|
$
|
(435
|
)
|
|
(9.0
|
)%
|
|
MR
|
|
2,034
|
|
|
6,508
|
|
|
(4,474
|
)
|
|
(68.7
|
)%
|
|||
|
Handymax
|
|
—
|
|
|
3,576
|
|
|
(3,576
|
)
|
|
(100.0
|
)%
|
|||
|
LR1
|
|
839
|
|
|
1,697
|
|
|
(858
|
)
|
|
(50.6
|
)%
|
|||
|
Total voyage revenue (spot market)
|
|
$
|
7,248
|
|
|
$
|
16,591
|
|
|
$
|
(9,343
|
)
|
|
(56.3
|
)%
|
|
•
|
Spot market voyages:
Six LR2 and two LR1 product tankers operated in the spot market on voyage charters for an aggregate 302 revenue days during the
year ended December 31, 2018
. These voyages earned $4.2 million in spot market revenue during that period. Seven of our Handymax bareboat chartered-in tankers, two LR1 tankers and six LR2 tankers operated in the spot market on voyage charters for an aggregate of 397 days during the year ended December 31, 2017. These voyages earned $7.0 million in spot market revenue during that period. The Handymax tankers were delivered to us under bareboat charters in the first quarter of 2017 and they traded in the spot market temporarily, to gain their required vettings prior to their entrance into the SHTP. The LR1 and LR2 tankers were acquired from NPTI, and they also traded in the spot market temporarily to gain their required vettings prior to their entrance into their respective pools.
|
|
•
|
Short-term time charters:
We consider short-term time charters (less than one year) as spot market voyages. We had three MR and two LR2 product tankers employed on short-term time charters (ranging from 45 days to 120 days) for an aggregate 184 revenue days during the
year ended December 31, 2018
. These voyages earned $3.0 million in spot market revenue during that period. We had six MR and four LR2 product tankers employed on short-term time charters for 706 revenue days during the year ended December 31, 2017. These voyages earned $9.6 million in spot market revenue during that period. The MRs were newbuilding vessels delivered from HMD and were temporarily employed on these short-term time charters upon delivery, prior to their entrance into the SMRP. The LR2 tankers were acquired from NPTI, and they were also temporarily employed on short-term time charters prior to their entrance into the SLR2P.
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2018
|
|
2017
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
MR
|
|
$
|
11,507
|
|
|
$
|
14,289
|
|
|
$
|
(2,782
|
)
|
|
(19
|
)%
|
|
Handymax
|
|
12,408
|
|
|
13,012
|
|
|
(604
|
)
|
|
(5
|
)%
|
|||
|
LR2
|
|
10,100
|
|
|
10,110
|
|
|
(10
|
)
|
|
—
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total time charter-out revenue
|
|
$
|
34,015
|
|
|
$
|
37,411
|
|
|
$
|
(3,396
|
)
|
|
(9
|
)%
|
|
|
Name
|
|
Year built
|
|
Type
|
|
Delivery Date to the Charterer
|
|
Charter Expiration
|
|
Rate ($/ day)
|
|
|||
|
1
|
|
STI Pimlico
|
|
2014
|
|
Handymax
|
|
February-16
|
|
March-19
|
(1)
|
$
|
18,000
|
|
|
|
2
|
|
STI Poplar
|
|
2014
|
|
Handymax
|
|
January-16
|
|
February-19
|
|
$
|
18,000
|
|
|
|
3
|
|
STI Notting Hill
|
|
2015
|
|
MR
|
|
November-15
|
|
October-18
|
|
$
|
20,500
|
|
|
|
4
|
|
STI Westminster
|
|
2015
|
|
MR
|
|
December-15
|
|
October-18
|
|
$
|
20,500
|
|
|
|
5
|
|
STI Rose
|
|
2015
|
|
LR2
|
|
February-16
|
|
February-19
|
|
$
|
28,000
|
|
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2018
|
|
2017
|
|
favorable / (unfavorable)
|
|
change
|
|||||||
|
Vessel operating costs
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
$
|
111,294
|
|
|
$
|
101,267
|
|
|
$
|
(10,027
|
)
|
|
(10
|
)%
|
|
LR2
|
|
91,975
|
|
|
67,254
|
|
|
(24,721
|
)
|
|
(37
|
)%
|
|||
|
Handymax
|
|
48,249
|
|
|
50,145
|
|
|
1,896
|
|
|
4
|
%
|
|||
|
LR1
|
|
28,942
|
|
|
12,561
|
|
|
(16,381
|
)
|
|
(130
|
)%
|
|||
|
Total vessel operating costs
|
|
$
|
280,460
|
|
|
$
|
231,227
|
|
|
$
|
(49,233
|
)
|
|
(21
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Vessel operating costs per day
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
$
|
6,366
|
|
|
$
|
6,337
|
|
|
$
|
(29
|
)
|
|
—
|
%
|
|
LR2
|
|
6,631
|
|
|
6,705
|
|
|
74
|
|
|
1
|
%
|
|||
|
Handymax
|
|
6,295
|
|
|
6,716
|
|
|
421
|
|
|
6
|
%
|
|||
|
LR1
|
|
6,608
|
|
|
7,073
|
|
|
465
|
|
|
7
|
%
|
|||
|
Consolidated vessel operating costs per day
|
|
6,463
|
|
6,559
|
|
96
|
|
|
1
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Operating days
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
17,483
|
|
|
15,980
|
|
|
1,503
|
|
|
9
|
%
|
|||
|
LR2
|
|
13,870
|
|
|
10,030
|
|
|
3,840
|
|
|
38
|
%
|
|||
|
Handymax
|
|
7,665
|
|
|
7,468
|
|
|
197
|
|
|
3
|
%
|
|||
|
LR1
|
|
4,380
|
|
|
1,776
|
|
|
2,604
|
|
|
147
|
%
|
|||
|
Total operating days
|
|
43,398
|
|
|
35,254
|
|
|
8,144
|
|
|
23
|
%
|
|||
|
•
|
The Merger with NPTI and the acquisition of its fleet of 15 LR2 and 12 LR1 product tankers. Four LR1 product tankers were acquired on June 14, 2017, and the remaining 23 product tankers were acquired on September 1, 2017. These vessels were depreciated for the entire year ended December 31, 2018 as compared to a partial period for the year ended December 31, 2017.
|
|
•
|
The delivery of six MR and two LR2 newbuilding vessels during the year ended December 31, 2017. These vessels were depreciated for the entire year ended December 31, 2018 as compared to a partial period for the year ended December 31, 2017.
|
|
•
|
The delivery of two newbuilding vessels during the
year ended December 31, 2018
.
|
|
•
|
During the
year ended December 31, 2018
, we wrote-off an aggregate of
$13.2 million
of deferred financing fees, which consisted of (i) $1.2 million as a result of the exchange of our Convertible Notes due 2019 (defined below) for newly issued Convertible Notes due 2022 (defined below) and (ii) $12.0 million related to the repayments of certain credit facilities as part of a series of refinancing initiatives on certain of the vessels in our fleet. These transactions are described below in
|
|
•
|
During the
year ended December 31, 2017
, we wrote-off an aggregate of $2.5 million of deferred financing fees as a result of (i) the closing of the finance lease arrangements, and corresponding debt repayments for
STI Amber, STI Topaz, STI Ruby, STI Garnet,
and
STI Onyx,
(ii) the sales and corresponding debt repayments on the amounts borrowed for
STI Sapphire
and
STI Emerald,
(iii) the refinancing of the DVB 2016 Credit Facility, and (iv) the refinancing of amounts borrowed for
STI Soho.
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2017
|
|
2016
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Vessel revenue
|
|
$
|
512,732
|
|
|
$
|
522,747
|
|
|
$
|
(10,015
|
)
|
|
(2
|
)%
|
|
Vessel operating costs
|
|
(231,227
|
)
|
|
(187,120
|
)
|
|
(44,107
|
)
|
|
(24
|
)%
|
|||
|
Voyage expenses
|
|
(7,733
|
)
|
|
(1,578
|
)
|
|
(6,155
|
)
|
|
(390
|
)%
|
|||
|
Charterhire
|
|
(75,750
|
)
|
|
(78,862
|
)
|
|
3,112
|
|
|
4
|
%
|
|||
|
Depreciation
|
|
(141,418
|
)
|
|
(121,461
|
)
|
|
(19,957
|
)
|
|
(16
|
)%
|
|||
|
General and administrative expenses
|
|
(47,511
|
)
|
|
(54,899
|
)
|
|
7,388
|
|
|
13
|
%
|
|||
|
Loss on sales of vessels, net
|
|
(23,345
|
)
|
|
(2,078
|
)
|
|
(21,267
|
)
|
|
(1,023
|
)%
|
|||
|
Merger transaction related costs
|
|
(36,114
|
)
|
|
—
|
|
|
(36,114
|
)
|
|
N/A
|
|
|||
|
Bargain purchase gain
|
|
5,417
|
|
|
—
|
|
|
5,417
|
|
|
N/A
|
|
|||
|
Financial expenses
|
|
(116,240
|
)
|
|
(104,048
|
)
|
|
(12,192
|
)
|
|
(12
|
)%
|
|||
|
Realized loss on derivative financial instruments
|
|
(116
|
)
|
|
—
|
|
|
(116
|
)
|
|
N/A
|
|
|||
|
Unrealized gain on derivative financial instruments
|
|
—
|
|
|
1,371
|
|
|
(1,371
|
)
|
|
(100
|
)%
|
|||
|
Financial income
|
|
1,538
|
|
|
1,213
|
|
|
325
|
|
|
27
|
%
|
|||
|
Other income (expenses), net
|
|
1,527
|
|
|
(188
|
)
|
|
1,715
|
|
|
912
|
%
|
|||
|
Net loss
|
|
$
|
(158,240
|
)
|
|
$
|
(24,903
|
)
|
|
$
|
(133,337
|
)
|
|
(535
|
)%
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2017
|
|
2016
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Pool revenue by operating segment
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
$
|
217,141
|
|
|
$
|
248,974
|
|
|
$
|
(31,833
|
)
|
|
(13
|
)%
|
|
LR2/Aframax
|
|
142,204
|
|
|
156,503
|
|
|
(14,299
|
)
|
|
(9
|
)%
|
|||
|
Handymax
|
|
78,510
|
|
|
73,683
|
|
|
4,827
|
|
|
7
|
%
|
|||
|
LR1/Panamax
|
|
20,875
|
|
|
5,843
|
|
|
15,032
|
|
|
257
|
%
|
|||
|
Total pool revenue
|
|
$
|
458,730
|
|
|
$
|
485,003
|
|
|
$
|
(26,273
|
)
|
|
(5
|
)%
|
|
Voyage revenue (spot market)
|
|
16,591
|
|
|
—
|
|
|
16,591
|
|
|
N/A
|
|
|||
|
Time charter-out revenue
|
|
37,411
|
|
|
36,694
|
|
|
717
|
|
|
2
|
%
|
|||
|
Other revenue
|
|
—
|
|
|
1,050
|
|
|
(1,050
|
)
|
|
(100
|
)%
|
|||
|
Gross revenue
|
|
512,732
|
|
|
522,747
|
|
|
(10,015
|
)
|
|
(2
|
)%
|
|||
|
Voyage expenses
|
|
(7,733
|
)
|
|
(1,578
|
)
|
|
(6,155
|
)
|
|
(390
|
)%
|
|||
|
TCE revenue
(1)
|
|
$
|
504,999
|
|
|
$
|
521,169
|
|
|
$
|
(16,170
|
)
|
|
(3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Daily pool TCE by operating segment:
(1)
|
|
|
|
|
|
|
|
|
|||||||
|
MR pool
|
|
$
|
12,712
|
|
|
$
|
14,711
|
|
|
$
|
(1,999
|
)
|
|
(14
|
)%
|
|
LR2/Aframax pool
|
|
14,749
|
|
|
20,019
|
|
|
(5,270
|
)
|
|
(26
|
)%
|
|||
|
Handymax pool
|
|
11,255
|
|
|
12,101
|
|
|
(846
|
)
|
|
(7
|
)%
|
|||
|
LR1/Panamax pool
|
|
11,562
|
|
|
17,277
|
|
|
(5,715
|
)
|
|
(33
|
)%
|
|||
|
Consolidated daily pool TCE
|
|
12,921
|
|
|
15,561
|
|
|
(2,640
|
)
|
|
(17
|
)%
|
|||
|
Voyage (spot market) - daily TCE
|
|
9,242
|
|
|
—
|
|
|
9,242
|
|
|
N/A
|
|
|||
|
Time charter-out - daily TCE
|
|
19,914
|
|
|
19,599
|
|
|
315
|
|
|
2
|
%
|
|||
|
Consolidated daily TCE
|
|
13,146
|
|
|
15,783
|
|
|
(2,637
|
)
|
|
(17
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Pool revenue days per operating segment
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
17,077
|
|
|
16,915
|
|
|
162
|
|
|
1
|
%
|
|||
|
LR2/Aframax
|
|
9,638
|
|
|
7,814
|
|
|
1,824
|
|
|
23
|
%
|
|||
|
Handymax
|
|
6,975
|
|
|
6,079
|
|
|
896
|
|
|
15
|
%
|
|||
|
LR1/Panamax
|
|
1,804
|
|
|
337
|
|
|
1,467
|
|
|
435
|
%
|
|||
|
Total pool revenue days
|
|
35,494
|
|
|
31,145
|
|
|
4,349
|
|
|
14
|
%
|
|||
|
Voyage (spot market) revenue days
|
|
1,104
|
|
|
—
|
|
|
1,104
|
|
|
N/A
|
|
|||
|
Time charter-out revenue days
|
|
1,817
|
|
|
1,810
|
|
|
7
|
|
|
—
|
%
|
|||
|
Total revenue days
|
|
38,415
|
|
|
32,955
|
|
|
5,460
|
|
|
17
|
%
|
|||
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
||||||||
|
In thousands of U.S. dollars
|
|
2017
|
|
2016
|
|
favorable / (unfavorable)
|
|
Change
|
||||||
|
MR
|
|
$
|
6,508
|
|
|
$
|
—
|
|
|
$
|
6,508
|
|
|
N/A
|
|
LR2
|
|
4,810
|
|
|
—
|
|
|
4,810
|
|
|
N/A
|
|||
|
Handymax
|
|
3,576
|
|
|
—
|
|
|
3,576
|
|
|
N/A
|
|||
|
LR1/Panamax
|
|
1,697
|
|
|
—
|
|
|
1,697
|
|
|
N/A
|
|||
|
Total voyage revenue (spot market)
|
|
$
|
16,591
|
|
|
$
|
—
|
|
|
$
|
16,591
|
|
|
N/A
|
|
•
|
Spot market voyages:
Seven of our Handymax bareboat chartered-in tankers, two LR1 tankers and six LR2 tankers operated in the spot market on voyage charters for an aggregate of 397 days during the year ended December 31, 2017. None of our vessels operated in the spot market during the year ended December 31, 2016. The Handymax tankers were delivered to us under bareboat charters in the first quarter of 2017 and they traded in the spot market temporarily to gain their required vettings prior to their entrance into the SHTP. The LR1 and LR2 tankers were acquired from NPTI, and they also traded in the spot market temporarily to gain their required vettings prior to the entrance into their respective pools.
|
|
•
|
Short-term time charters:
We consider short-term time charters (less than one year) as spot market voyages. We had six MR and four LR2 product tankers employed on short-term time charters (ranging from 45 days to 120 days) for 706 revenue days during the year ended December 31, 2017. There were no vessels employed on short-term time charters during the year ended December 31, 2016. The MRs were newbuilding vessels delivered from HMD and were temporarily employed on these short-term time charters upon delivery, prior to their entrance into the SMRP. The LR2 tankers were acquired from NPTI, and they were also temporarily employed on short-term time charters prior to their entrance into the SLR2P.
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2017
|
|
2016
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
MR
|
|
$
|
14,289
|
|
|
$
|
16,046
|
|
|
$
|
(1,757
|
)
|
|
(11
|
)%
|
|
Handymax
|
|
13,012
|
|
|
11,895
|
|
|
1,117
|
|
|
9
|
%
|
|||
|
LR2
|
|
10,110
|
|
|
8,753
|
|
|
1,357
|
|
|
16
|
%
|
|||
|
LR1
|
|
—
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
|||
|
Total time charter-out revenue
|
|
$
|
37,411
|
|
|
$
|
36,694
|
|
|
$
|
717
|
|
|
2
|
%
|
|
|
Name
|
|
Year built
|
|
Type
|
|
Delivery Date to the Charterer
|
|
Charter Expiration
|
|
Rate ($/ day)
|
|
|||
|
1
|
|
STI Pimlico
|
|
2014
|
|
Handymax
|
|
February-16
|
|
March-19
|
(1)
|
$
|
18,000
|
|
|
|
2
|
|
STI Poplar
|
|
2014
|
|
Handymax
|
|
January-16
|
|
February-19
|
(1)
|
$
|
18,000
|
|
|
|
3
|
|
STI Notting Hill
|
|
2015
|
|
MR
|
|
November-15
|
|
October-18
|
(2)
|
$
|
20,500
|
|
|
|
4
|
|
STI Westminster
|
|
2015
|
|
MR
|
|
December-15
|
|
October-18
|
(2)
|
$
|
20,500
|
|
|
|
5
|
|
STI Rose
|
|
2015
|
|
LR2
|
|
February-16
|
|
February-19
|
(2)
|
$
|
28,000
|
|
|
|
6
|
|
STI Texas City
|
|
2014
|
|
MR
|
|
March-14
|
|
April-16
|
|
$
|
16,000
|
|
(3)
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2017
|
|
2016
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Vessel operating costs
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
$
|
101,267
|
|
|
$
|
104,242
|
|
|
$
|
2,975
|
|
|
3
|
%
|
|
LR2
|
|
67,254
|
|
|
50,028
|
|
|
(17,226
|
)
|
|
(34
|
)%
|
|||
|
Handymax
|
|
50,145
|
|
|
32,817
|
|
|
(17,328
|
)
|
|
(53
|
)%
|
|||
|
LR1
|
|
12,561
|
|
|
33
|
|
|
(12,528
|
)
|
|
(37,964
|
)%
|
|||
|
Total vessel operating costs
|
|
$
|
231,227
|
|
|
$
|
187,120
|
|
|
$
|
(44,107
|
)
|
|
(24
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Vessel operating costs per day
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
$
|
6,337
|
|
|
$
|
6,555
|
|
|
$
|
218
|
|
|
3
|
%
|
|
LR2
|
|
6,705
|
|
|
6,734
|
|
|
29
|
|
|
—
|
%
|
|||
|
Handymax
|
|
6,716
|
|
|
6,404
|
|
|
(312
|
)
|
|
(5
|
)%
|
|||
|
LR1
|
|
7,073
|
|
|
—
|
|
(1)
|
(7,073
|
)
|
|
N/A
|
|
|||
|
Consolidated vessel operating costs per day
|
|
6,559
|
|
|
6,576
|
|
|
17
|
|
|
—
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Operating days
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
15,980
|
|
|
15,900
|
|
|
80
|
|
|
1
|
%
|
|||
|
LR2
|
|
10,030
|
|
|
7,430
|
|
|
2,600
|
|
|
35
|
%
|
|||
|
Handymax
|
|
7,468
|
|
|
5,124
|
|
|
2,344
|
|
|
46
|
%
|
|||
|
LR1
|
|
1,776
|
|
|
—
|
|
|
1,776
|
|
|
N/A
|
|
|||
|
Total operating days
|
|
35,254
|
|
|
28,454
|
|
|
6,800
|
|
|
24
|
%
|
|||
|
•
|
The Merger with NPTI and the acquisition of its fleet of 15 LR2 and 12 LR1 product tankers. Four LR1 product tankers were acquired on June 14, 2017, and the remaining 23 product tankers were acquired on September 1, 2017.
|
|
•
|
The delivery of eight newbuilding vessels throughout 2017 (two LR2 and six MR).
|
|
•
|
The sales of two MR tankers in June and July 2017.
|
|
•
|
The sales and operating leasebacks of three MR tankers in April 2017.
|
|
•
|
The sales of five MR tankers during the year ended December 31, 2016, which operated for part of 2016.
|
|
•
|
During the year ended December 31, 2017, we recorded (i) an aggregate loss of $14.2 million on the sales and operating leasebacks of
STI Beryl, STI Le Rocher
and
STI
Larvotto
, which closed in April 2017, and (ii) an aggregate loss of $9.1 million on the sales of
STI Emerald
and
STI Sapphire
, which closed in June and July 2017, respectively. These transactions are further described below under “ - Capital Expenditures.”
|
|
•
|
During the year ended December 31, 2016, we recorded an aggregate loss of $2.1 million on the sales of
STI Lexington, STI Mythos, STI Chelsea, STI Powai
and
STI Olivia.
Two of these sales closed in March 2016, one in April 2016 and two in May 2016.
|
|
•
|
During the year ended December 31, 2017, we wrote-off an aggregate of $2.5 million of deferred financing fees as a result of (i) the closing of the finance lease arrangements, and corresponding debt repayments for
STI Amber, STI Topaz, STI Ruby, STI Garnet,
and
STI Onyx,
(ii) the sales and corresponding debt repayments on the amounts borrowed for
STI Sapphire
and
STI Emerald,
(iii) the refinancing of the DVB 2016 Credit Facility, and (iv) the refinancing of amounts borrowed for
STI Soho.
|
|
•
|
During the year ended December 31, 2016, we wrote-off an aggregate of $14.5 million of deferred financing fees as a result of (i) $3.2 million for the sales and corresponding debt repayments on the amounts borrowed for
STI Lexington, STI Mythos, STI Chelsea, STI Olivia
and
STI Powai,
(ii) $11.1 million for the refinancing of the amounts borrowed for 24 vessels, and (iii) $0.2 million for the repurchase of $10.0 million aggregate principal amount of our Convertible Notes.
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash flow data
|
|
|
|
|
|
|
|
|
|||
|
Net cash inflow/(outflow)
|
|
|
|
|
|
|
|
|
|||
|
Operating activities
|
$
|
57,790
|
|
|
$
|
41,801
|
|
|
$
|
178,511
|
|
|
Investing activities
|
(52,737
|
)
|
|
(159,923
|
)
|
|
31,333
|
|
|||
|
Financing activities
|
402,137
|
|
|
204,697
|
|
|
(310,927
|
)
|
|||
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2018
|
|
2017
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Vessel revenue
(1)
|
|
$
|
585,047
|
|
|
$
|
512,732
|
|
|
$
|
72,315
|
|
|
14
|
%
|
|
Vessel operating costs
(1)
|
|
(280,460
|
)
|
|
(231,227
|
)
|
|
(49,233
|
)
|
|
(21
|
)%
|
|||
|
Voyage expenses
(1)
|
|
(5,146
|
)
|
|
(7,733
|
)
|
|
2,587
|
|
|
33
|
%
|
|||
|
Charterhire
(1)
|
|
(59,632
|
)
|
|
(75,750
|
)
|
|
16,118
|
|
|
21
|
%
|
|||
|
General and administrative expenses - cash
(1)(2)
|
|
(26,725
|
)
|
|
(25,126
|
)
|
|
(1,599
|
)
|
|
(6
|
)%
|
|||
|
Financial expenses - cash
(1) (3)
|
|
(145,871
|
)
|
|
(86,703
|
)
|
|
(59,168
|
)
|
|
(68
|
)%
|
|||
|
Merger transaction related costs
(4)
|
|
(272
|
)
|
|
(30,141
|
)
|
|
29,869
|
|
|
N/A
|
|
|||
|
Change in working capital
(5)
|
|
(13,004
|
)
|
|
(17,200
|
)
|
|
4,196
|
|
|
24
|
%
|
|||
|
Financial income - cash
|
|
3,952
|
|
|
1,206
|
|
|
2,746
|
|
|
228
|
%
|
|||
|
Other
|
|
(99
|
)
|
|
1,743
|
|
|
(1,842
|
)
|
|
(106
|
)%
|
|||
|
Operating cash flow
|
|
$
|
57,790
|
|
|
$
|
41,801
|
|
|
$
|
15,989
|
|
|
38
|
%
|
|
(1)
|
See
“
Item 5. Operating and Financial Review and Prospects- A. Operating Results” for information on these variations for the years ended
December 31, 2018
and
2017
.
|
|
(2)
|
Cash general and administrative expenses are general and administrative expenses from our consolidated statements of income or loss excluding the amortization of restricted stock of $25.5 million and $22.4 million for the years ended
December 31, 2018
and
2017
, respectively.
|
|
(3)
|
Cash financial expenses represents interest payable on our outstanding indebtedness. These amounts are derived from Financial Expenses from our consolidated statements of income or loss excluding (i) the amortization of deferred financing fees of $10.5 million and $13.4 million for the years ended
December 31, 2018
and
2017
, respectively, (ii) the write-off of deferred financing fees of $13.2 million and $2.5 million over these same periods, (iii) the accretion of our Convertible Notes due 2019 and Convertible Notes due 2022 of $13.2 million and $12.2 million over these same periods, and (iv) accretion of $3.8 million and $1.5 million related to the premiums and discounts recorded as part of the initial purchase price allocation on the indebtedness assumed from NPTI during the years ended
December 31, 2018
and
2017
.
|
|
(4)
|
Cash merger transaction related costs are costs related to the merger with NPTI, from our consolidated statements of income or loss, excluding the termination costs of $6.0 million that were settled via the issuance of 150,000 of our common shares as described above in
“
|
|
(5)
|
The change in working capital in 2018 was primarily driven by a decrease in accrued expenses and accounts payable in addition to an increase in accounts receivable and other assets. These increases were offset by decreases in inventories and prepaid expenses. The decrease in accrued expenses was driven by the timing of payments to suppliers along with changes in the amount of accrued interest expense at December 31, 2018. The increase in accounts receivable is attributable to improved revenues earned from the Scorpio Pools, which strengthened particularly in December of 2018 leading to an increase in accounts receivable at December 31, 2018. The remaining changes in working capital were driven by the timing of the payments related to such items.
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2017
|
|
2016
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Vessel revenue
(1)
|
|
$
|
512,732
|
|
|
$
|
522,747
|
|
|
$
|
(10,015
|
)
|
|
(2
|
)%
|
|
Vessel operating costs
(1)
|
|
(231,227
|
)
|
|
(187,120
|
)
|
|
(44,107
|
)
|
|
(24
|
)%
|
|||
|
Voyage expenses
(1)
|
|
(7,733
|
)
|
|
(1,578
|
)
|
|
(6,155
|
)
|
|
(390
|
)%
|
|||
|
Charterhire
(1)
|
|
(75,750
|
)
|
|
(78,862
|
)
|
|
3,112
|
|
|
4
|
%
|
|||
|
General and administrative expenses - cash
(1)(2)
|
|
(25,126
|
)
|
|
(24,692
|
)
|
|
(434
|
)
|
|
(2
|
)%
|
|||
|
Financial expenses - cash
(1)(3)
|
|
(86,703
|
)
|
|
(63,858
|
)
|
|
(22,845
|
)
|
|
(36
|
)%
|
|||
|
Merger transaction related costs
(4)
|
|
(30,141
|
)
|
|
—
|
|
|
(30,141
|
)
|
|
N/A
|
|
|||
|
Change in working capital
(5)
|
|
(17,200
|
)
|
|
11,778
|
|
|
(28,978
|
)
|
|
(246
|
)%
|
|||
|
Financial income - cash
|
|
1,206
|
|
|
1,213
|
|
|
(7
|
)
|
|
(1
|
)%
|
|||
|
Other
|
|
1,743
|
|
|
(1,117
|
)
|
|
2,860
|
|
|
(256
|
)%
|
|||
|
Operating cash flow
|
|
$
|
41,801
|
|
|
$
|
178,511
|
|
|
$
|
(136,710
|
)
|
|
(77
|
)%
|
|
(1)
|
See
“
Item 5. Operating and Financial Review and Prospects- A. Operating Results” for information on these variations for the years ended December 31, 2017 and 2016.
|
|
(2)
|
Cash general and administrative expenses are general and administrative expenses from our consolidated statements of income or loss excluding the amortization of restricted stock of $22.4 million and $30.2 million for the years ended December 31, 2017 and 2016, respectively.
|
|
(3)
|
Cash financial expenses represents interest payable on our outstanding indebtedness. These amounts are derived from Financial Expenses from our consolidated statements of income or loss excluding (i) the amortization of deferred financing fees of $13.4 million and $14.1 million for the years ended December 31, 2017 and 2016, respectively, (ii) the write-off of deferred financing fees of $2.5 million and $14.5 million over these same periods, (iii) the accretion of our Convertible Notes due 2019 of $12.2 million and $11.6 million over these same periods, and (iv) accretion of $1.5 million related to the premiums and discounts recorded as part of the initial purchase price allocation on the indebtedness assumed from NPTI during the year ended December 31, 2017.
|
|
(4)
|
Cash merger transaction related costs are costs related to the merger with NPTI, from our consolidated statements of income or loss, excluding the termination costs of $6.0 million that were settled via the issuance of 150,000 of our common shares.
|
|
(5)
|
The change in working capital in 2017 was primarily driven by an increase in other assets and a decrease in accrued expenses. These increases were offset by a decrease in prepaid expenses and other current assets in addition to an increase in accounts payable. The increase in other assets was driven by (i) an increase in pool working capital contributions as a result of the increase in the number of vessels entering the Scorpio Pools and (ii) an $8.6 million increase representing the present value of the deposits ($13.1 million in aggregate) that were retained by the buyer as part of the sale and operating leasebacks of
STI Beryl
,
STI Le Rocher
and
STI Larvotto
that were entered into in April 2017. The decrease in accrued expenses was driven by a decrease in accrued employee benefits, and the remaining changes in working capital were driven by the timing of the payments related to such items.
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2018
|
|
2017
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Cash inflows
|
|
|
|
|
|
|
|
|
|||||||
|
Net proceeds from the sales of vessels
(1)
|
|
$
|
—
|
|
|
$
|
127,372
|
|
|
$
|
(127,372
|
)
|
|
(100
|
)%
|
|
Total investing cash inflows
|
|
—
|
|
|
127,372
|
|
|
(127,372
|
)
|
|
(100
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cash outflows
|
|
|
|
|
|
|
|
|
|||||||
|
Acquisition of vessels and payments for vessels under construction
(2)
|
|
(26,057
|
)
|
|
(258,311
|
)
|
|
232,254
|
|
|
90
|
%
|
|||
|
Net cash paid for the merger with NPTI
(3)
|
|
—
|
|
|
(23,062
|
)
|
|
23,062
|
|
|
100
|
%
|
|||
|
Drydock, scrubber and BWTS payments (owned and bareboat-in vessels)
(4)
|
|
(26,680
|
)
|
|
(5,922
|
)
|
|
(20,758
|
)
|
|
(351
|
)%
|
|||
|
Total investing cash outflows
|
|
(52,737
|
)
|
|
(287,295
|
)
|
|
234,558
|
|
|
82
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net cash outflow from investing activities
|
|
$
|
(52,737
|
)
|
|
$
|
(159,923
|
)
|
|
$
|
107,186
|
|
|
67
|
%
|
|
(1)
|
Net proceeds from the sales of vessels in 2017 represents the net proceeds received for the sale and operating leasebacks of
STI Beryl, STI Le Rocher
and
STI Larvotto
along
with the
sales of
STI Emerald
and
STI Sapphire
.
|
|
(2)
|
Represents installment payments and other capitalized costs (including capitalized interest) associated with vessels that were under construction and/or delivered during the years ended
December 31, 2018
and
2017
.
|
|
(3)
|
Net cash paid for the merger with NPTI represents the $42.2 million paid to NPTI to acquire four vessel owning subsidiaries, offset by the $3.9 million cash on hand of such subsidiaries as part of the closing of the NPTI Vessel Acquisition on June 14, 2017, and further offset by $15.1 million of cash on hand of NPTI at the September Closing.
|
|
(4)
|
Drydock, scrubbers and BWTS payments represent the cash paid in 2018 for the drydocking of our vessels, and installment payments made as part of the agreements to purchase scrubbers and ballast water treatment systems.
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|
|||||||||
|
In thousands of U.S. dollars
|
|
2017
|
|
2016
|
|
favorable / (unfavorable)
|
|
Change
|
|
|||||||
|
Cash inflows
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net proceeds from the sales of vessels
(1)
|
|
$
|
127,372
|
|
|
$
|
158,175
|
|
|
$
|
(30,803
|
)
|
|
(19
|
)%
|
|
|
Total investing cash inflows
|
|
127,372
|
|
|
158,175
|
|
|
(30,803
|
)
|
|
(19
|
)%
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cash outflows
|
|
|
|
|
|
|
|
|
|
|||||||
|
Acquisition of vessels and payments for vessels under construction
(2)
|
|
(258,311
|
)
|
|
(126,842
|
)
|
|
(131,469
|
)
|
|
(104
|
)%
|
|
|||
|
Net cash paid for the merger with NPTI
(3)
|
|
(23,062
|
)
|
|
—
|
|
|
(23,062
|
)
|
|
N/A
|
|
|
|||
|
Drydock Payments
(4)
|
|
(5,922
|
)
|
|
—
|
|
|
(5,922
|
)
|
|
N/A
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total investing cash outflows
|
|
(287,295
|
)
|
|
(126,842
|
)
|
|
(160,453
|
)
|
|
(126
|
)%
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net cash inflow / (outflow) from investing activities
|
|
$
|
(159,923
|
)
|
|
$
|
31,333
|
|
|
$
|
(191,256
|
)
|
|
(610
|
)%
|
|
|
(1)
|
Net proceeds from the sales of vessels in 2017 represents the net proceeds received for the sale and leasebacks of
STI Beryl, STI Le Rocher
and
STI Larvotto
along
with the
sales of
STI Emerald
and
STI Sapphire
. Net proceeds from the sales of vessels in 2016 represents the net proceeds received for the sales of
STI
Chelsea, STI Lexington, STI Powai, STI Olivia
and
STI Mythos.
|
|
(2)
|
Represents installment payments and other capitalized costs (including capitalized interest) associated with vessels that were under construction and/or delivered during the years ended December 31, 2017 and 2016.
|
|
(3)
|
Net cash paid for the merger with NPTI represents the $42.2 million paid to NPTI to acquire four vessel owning subsidiaries, offset by the $3.9 million cash on hand of such subsidiaries as part of the closing of the NPTI Vessel Acquisition on June 14, 2017, and further offset by $15.1 million of cash on hand of NPTI at the September Closing.
|
|
(4)
|
Drydock payments represent the cash paid in 2017 for the drydocking of five 2012 built MR vessels,
STI Amber
,
STI Topaz
,
STI Ruby
,
STI Garnet
and
STI
Onyx
. These vessels were drydocked in accordance with their scheduled, class required special surveys and were offhire for an aggregate of 102 days.
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2018
|
|
2017
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Cash inflows
|
|
|
|
|
|
|
|
|
|||||||
|
Drawdowns from our secured credit facilities
(1)
|
|
$
|
216,358
|
|
|
$
|
357,200
|
|
|
$
|
(140,842
|
)
|
|
(39
|
)%
|
|
Proceeds from issuance of Senior Notes due 2019
(1)
|
|
—
|
|
|
57,500
|
|
|
(57,500
|
)
|
|
(100
|
)%
|
|||
|
Proceeds from finance lease arrangements
(1)
|
|
790,940
|
|
|
110,942
|
|
|
679,998
|
|
|
613
|
%
|
|||
|
Refund of debt issuance costs due to early debt repayment
(2)
|
|
2,826
|
|
|
—
|
|
|
2,826
|
|
|
N/A
|
|
|||
|
Gross proceeds from issuance of common stock
(3)
|
|
337,000
|
|
|
303,500
|
|
|
33,500
|
|
|
11
|
%
|
|||
|
Total financing cash inflows
|
|
1,347,124
|
|
|
829,142
|
|
|
517,982
|
|
|
62
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cash outflows
|
|
|
|
|
|
|
|
|
|||||||
|
Repayments on our secured credit facilities
(1)
|
|
(786,053
|
)
|
|
(478,413
|
)
|
|
(307,640
|
)
|
|
(64
|
)%
|
|||
|
Repayments of 7.50% Senior Unsecured Notes due 2017
(1)
|
|
—
|
|
|
(51,750
|
)
|
|
51,750
|
|
|
100
|
%
|
|||
|
Payments under finance lease arrangements
(1)
|
|
(79,541
|
)
|
|
(16,133
|
)
|
|
(63,408
|
)
|
|
(393
|
)%
|
|||
|
Redemption of redeemable preferred shares assumed from NPTI
(4)
|
|
—
|
|
|
(39,495
|
)
|
|
39,495
|
|
|
100
|
%
|
|||
|
Dividend payments
(5)
|
|
(15,127
|
)
|
|
(9,561
|
)
|
|
(5,566
|
)
|
|
(58
|
)%
|
|||
|
Common stock repurchases
(6)
|
|
(23,240
|
)
|
|
—
|
|
|
(23,240
|
)
|
|
N/A
|
|
|||
|
Debt issuance costs
(7)
|
|
(23,056
|
)
|
|
(11,758
|
)
|
|
(11,298
|
)
|
|
(96
|
)%
|
|||
|
Equity issuance costs
(3)
|
|
(17,073
|
)
|
|
(15,056
|
)
|
|
(2,017
|
)
|
|
(13
|
)%
|
|||
|
Increase in restricted cash
(8)
|
|
(897
|
)
|
|
(2,279
|
)
|
|
1,382
|
|
|
61
|
%
|
|||
|
Total financing cash outflows
|
|
(944,987
|
)
|
|
(624,445
|
)
|
|
(320,542
|
)
|
|
(51
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net cash inflow from financing activities
|
|
$
|
402,137
|
|
|
$
|
204,697
|
|
|
$
|
197,440
|
|
|
96
|
%
|
|
(1)
|
The following table sets forth the drawdowns and repayments on our secured credit facilities, unsecured debt and finance lease arrangements during the years ended December 31,
2018
and
2017
. These facilities, and the activity noted in the table, are more fully described below in the section entitled "Item 5 - Long Term Debt Obligations and Credit Arrangements".
|
|
|
|
2018
|
|
2017
|
||||||||||||
|
|
|
Drawdowns
|
|
Repayments
|
|
Drawdowns
|
|
Repayments
|
||||||||
|
In thousands of U.S. dollars
|
|
|
|
|
|
|
|
|
||||||||
|
2011 Credit Facility
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(93,041
|
)
|
|
K-Sure Credit Facility
|
|
—
|
|
|
(239,920
|
)
|
|
—
|
|
|
(74,111
|
)
|
||||
|
KEXIM Credit Facility
|
|
—
|
|
|
(33,650
|
)
|
|
—
|
|
|
(33,650
|
)
|
||||
|
Credit Suisse Credit Facility
|
|
—
|
|
|
(53,488
|
)
|
|
58,350
|
|
|
(4,863
|
)
|
||||
|
ABN AMRO Credit Facility
|
|
—
|
|
|
(12,804
|
)
|
|
—
|
|
|
(13,038
|
)
|
||||
|
ING Credit Facility
|
|
38,675
|
|
|
(4,343
|
)
|
|
—
|
|
|
(14,447
|
)
|
||||
|
BNP Paribas Credit Facility
|
|
—
|
|
|
(42,550
|
)
|
|
40,825
|
|
|
(30,475
|
)
|
||||
|
Scotiabank Credit Facility
|
|
—
|
|
|
(28,860
|
)
|
|
—
|
|
|
(3,330
|
)
|
||||
|
NIBC Credit Facility
|
|
—
|
|
|
(34,712
|
)
|
|
—
|
|
|
(5,105
|
)
|
||||
|
2018 NIBC Credit Facility
|
|
35,658
|
|
|
(807
|
)
|
|
—
|
|
|
—
|
|
||||
|
2016 Credit Facility
|
|
—
|
|
|
(195,979
|
)
|
|
—
|
|
|
(85,205
|
)
|
||||
|
DVB 2016 Credit Facility
|
|
—
|
|
|
|
|
—
|
|
|
(88,375
|
)
|
|||||
|
HSH Credit Facility
|
|
—
|
|
|
(15,416
|
)
|
|
31,125
|
|
|
(15,709
|
)
|
||||
|
2017 Credit Facility
|
|
21,450
|
|
|
(18,499
|
)
|
|
145,500
|
|
|
(3,686
|
)
|
||||
|
DVB 2017 Credit Facility
|
|
—
|
|
|
(78,440
|
)
|
|
81,400
|
|
|
(2,960
|
)
|
||||
|
Credit Agricole Credit Facility
|
|
—
|
|
|
(8,568
|
)
|
|
—
|
|
|
(4,284
|
)
|
||||
|
ABN AMRO/K-Sure Credit Facility
|
|
—
|
|
|
(3,851
|
)
|
|
—
|
|
|
(1,926
|
)
|
||||
|
Citibank/K-Sure Credit Facility
|
|
—
|
|
|
(8,416
|
)
|
|
—
|
|
|
(4,208
|
)
|
||||
|
ABN AMRO / SEB Credit Facility
|
|
120,575
|
|
|
(5,750
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Secured Credit Facilities
|
|
216,358
|
|
|
(786,053
|
)
|
|
357,200
|
|
|
(478,413
|
)
|
||||
|
Unsecured Senior Notes due 2019
|
|
—
|
|
|
—
|
|
|
57,500
|
|
|
—
|
|
||||
|
Unsecured Senior Notes due 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(51,750
|
)
|
||||
|
Total Unsecured Senior Notes
|
|
—
|
|
|
—
|
|
|
57,500
|
|
|
(51,750
|
)
|
||||
|
Ocean Yield Lease Financing
|
|
—
|
|
|
(10,458
|
)
|
|
—
|
|
|
(3,459
|
)
|
||||
|
CMBFL Lease Financing
|
|
—
|
|
|
(4,908
|
)
|
|
—
|
|
|
(2,454
|
)
|
||||
|
BCFL Lease Financing (LR2s)
|
|
—
|
|
|
(7,332
|
)
|
|
—
|
|
|
(2,439
|
)
|
||||
|
CSSC Lease Financing
|
|
—
|
|
|
(17,309
|
)
|
|
—
|
|
|
(6,071
|
)
|
||||
|
BCFL Lease Financing (MRs)
|
|
—
|
|
|
(10,399
|
)
|
|
110,942
|
|
|
(1,710
|
)
|
||||
|
2018 CMBFL Lease Financing
|
|
141,600
|
|
|
(5,057
|
)
|
|
—
|
|
|
—
|
|
||||
|
$116.0 Million Lease Financing
|
|
114,840
|
|
|
(2,167
|
)
|
|
—
|
|
|
—
|
|
||||
|
AVIC Lease Financing
|
|
145,000
|
|
|
(5,897
|
)
|
|
—
|
|
|
—
|
|
||||
|
China Huarong Lease Financing
|
|
144,000
|
|
|
(6,750
|
)
|
|
—
|
|
|
—
|
|
||||
|
$157.5 Million Lease Financing
|
|
157,500
|
|
|
(5,414
|
)
|
|
—
|
|
|
—
|
|
||||
|
COSCO Lease Financing
|
|
88,000
|
|
|
(3,850
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Finance Leases
|
|
$
|
790,940
|
|
|
$
|
(79,541
|
)
|
|
$
|
110,942
|
|
|
$
|
(16,133
|
)
|
|
(2)
|
Relates to the refund of debt issuance costs of $2.8 million due to the early repayment of the K-Sure Credit Facility in 2018. This facility was repaid in 2018 as part of a series of refinancing initiatives that we completed during the year ended
December 31, 2018
.
|
|
(3)
|
We completed the three follow-on offerings of common stock during the years ended
December 31, 2018
and December 31, 2017 as follows:
|
|
*
|
In October 2018, we issued 18.2 million common shares in an underwritten public offering at an offering price of $18.50 per share. Of the 18.2 million common shares issued, 5.4 million and 0.54 million shares were issued to Scorpio Bulkers Inc., and SSH, each a related party affiliate, respectively, at the offering price. $17.0 million of expenses related to this offering, which includes underwriters' discounts, were paid during the year ended
December 31, 2018
.
|
|
*
|
In December 2017, we issued 3.45 million common shares in an underwritten public offering at an offering price of $30.00 per share. $3.9 million of expenses related to this offering, which include underwriters' discounts, were paid during the year ended December 31, 2017.
|
|
*
|
In May 2017, we issued 5.0 million common shares in an underwritten public offering at an offering price of $40.00 per share. The completion of this offering was a condition to closing the Merger with NPTI. $11.2 million of expenses related to this offering, which includes underwriters' discounts, were paid during the year ended December 31, 2017.
|
|
(4)
|
As of the date of the closing of the Merger, NPTI had three million Series A Redeemable Preferred Shares outstanding. These shares were issued by NPTI in 2016 for gross proceeds of $30.0 million and according to the terms and conditions of this instrument, upon a change of control, NPTI was obligated to redeem all of these shares at a redemption price equal to the sum of $10.00 per share plus any accrued and unpaid dividends, multiplied by a redemption premium of 1.20. The aggregate liability was determined to be $39.5 million at the date of the September Closing and this amount was repaid on that date.
|
|
(5)
|
Dividend payments to shareholders were $15.1 million and $9.6 million for the years ended
December 31, 2018
and
2017
, respectively. These dividends represent dividends of $0.40 per share (based on the number of shares outstanding on each of the record dates) for each of the years ended
December 31, 2018
and
2017
.
|
|
(6)
|
Common stock repurchases during the year ended December 31, 2018 represent the purchase of 1,351,235 of our common shares in the open market at an average price of $17.20 per share.
|
|
(7)
|
Debt issuance costs relate to costs incurred for our secured credit facilities and lease financing arrangements which are described below in the section entitled "Item 5 - Long Term Debt Obligations and Credit Arrangements".
|
|
(8)
|
The increase in restricted cash is primarily related to a debt service reserve account that was established as part of the 2017 Credit Facility which was funded upon each of the eight drawdowns that occurred under this facility during the years ended December 31, 2017 and 2018. The funds in this account will be released upon maturity of this facility.
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2017
|
|
2016
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Cash inflows
|
|
|
|
|
|
|
|
|
|||||||
|
Drawdowns from our secured credit facilities
(1)
|
|
$
|
357,200
|
|
|
$
|
565,028
|
|
|
$
|
(207,828
|
)
|
|
(37
|
)%
|
|
Proceeds from issuance of Senior Notes due 2019
(1)
|
|
57,500
|
|
|
—
|
|
|
57,500
|
|
|
N/A
|
|
|||
|
Proceeds from finance lease arrangements
(1)
|
|
110,942
|
|
|
—
|
|
|
110,942
|
|
|
N/A
|
|
|||
|
Gross proceeds from the issuance of common stock
(2)
|
|
303,500
|
|
|
—
|
|
|
303,500
|
|
|
N/A
|
|
|||
|
Total financing cash inflows
|
|
829,142
|
|
|
565,028
|
|
|
264,114
|
|
|
47
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cash outflows
|
|
|
|
|
|
|
|
|
|||||||
|
Repayments on our secured credit facilities
(1)
|
|
(478,413
|
)
|
|
(700,059
|
)
|
|
221,646
|
|
|
32
|
%
|
|||
|
Repayments of Senior Notes due 2017
(1)
|
|
(51,750
|
)
|
|
—
|
|
|
(51,750
|
)
|
|
N/A
|
|
|||
|
Payments under finance lease arrangements
(1)
|
|
(16,133
|
)
|
|
(53,372
|
)
|
|
37,239
|
|
|
N/A
|
|
|||
|
Redemption of redeemable preferred shares assumed from NPTI
(3)
|
|
(39,495
|
)
|
|
—
|
|
|
(39,495
|
)
|
|
N/A
|
|
|||
|
Dividend payments
(4)
|
|
(9,561
|
)
|
|
(86,923
|
)
|
|
77,362
|
|
|
89
|
%
|
|||
|
Common stock repurchases
(5)
|
|
—
|
|
|
(16,505
|
)
|
|
16,505
|
|
|
100
|
%
|
|||
|
Debt issuance costs
(6)
|
|
(11,758
|
)
|
|
(10,679
|
)
|
|
(1,079
|
)
|
|
(10
|
)%
|
|||
|
Repurchase of Convertible Notes
(7)
|
|
—
|
|
|
(8,393
|
)
|
|
8,393
|
|
|
100
|
%
|
|||
|
Equity issuance costs
(2)
|
|
(15,056
|
)
|
|
(24
|
)
|
|
(15,032
|
)
|
|
(62,633
|
)%
|
|||
|
Increase in restricted cash
(8)
|
|
(2,279
|
)
|
|
—
|
|
|
(2,279
|
)
|
|
N/A
|
|
|||
|
Total financing cash outflows
|
|
(624,445
|
)
|
|
(875,955
|
)
|
|
251,510
|
|
|
29
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net cash (outflow) / inflow from financing activities
|
|
$
|
204,697
|
|
|
$
|
(310,927
|
)
|
|
$
|
515,624
|
|
|
166
|
%
|
|
|
|
2017
|
|
2016
|
||||||||||||
|
|
|
Drawdowns
|
|
Repayments
|
|
Drawdowns
|
|
Repayments
|
||||||||
|
In thousands of U.S. dollars
|
|
|
|
|
|
|
|
|
||||||||
|
2011 Credit Facility
|
|
$
|
—
|
|
|
$
|
(93,041
|
)
|
|
$
|
—
|
|
|
$
|
(7,935
|
)
|
|
Newbuilding Credit Facility
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(71,843
|
)
|
||||
|
2013 Credit Facility
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(428,253
|
)
|
||||
|
K-Sure Credit Facility
|
|
—
|
|
|
(74,111
|
)
|
|
—
|
|
|
(125,968
|
)
|
||||
|
KEXIM Credit Facility
|
|
—
|
|
|
(33,650
|
)
|
|
—
|
|
|
(33,650
|
)
|
||||
|
Credit Suisse Credit Facility
|
|
58,350
|
|
|
(4,863
|
)
|
|
—
|
|
|
—
|
|
||||
|
ABN AMRO Credit Facility
|
|
—
|
|
|
(13,038
|
)
|
|
—
|
|
|
(13,480
|
)
|
||||
|
ING Credit Facility
|
|
—
|
|
|
(14,447
|
)
|
|
95,641
|
|
|
(6,058
|
)
|
||||
|
BNP Paribas Credit Facility
|
|
40,825
|
|
|
(30,475
|
)
|
|
17,250
|
|
|
(2,300
|
)
|
||||
|
Scotiabank Credit Facility
|
|
—
|
|
|
(3,330
|
)
|
|
33,300
|
|
|
(1,110
|
)
|
||||
|
NIBC Credit Facility
|
|
—
|
|
|
(5,105
|
)
|
|
40,838
|
|
|
(1,021
|
)
|
||||
|
2016 Credit Facility
|
|
—
|
|
|
(85,205
|
)
|
|
288,000
|
|
|
(6,816
|
)
|
||||
|
DVB 2016 Credit Facility
|
|
—
|
|
|
(88,375
|
)
|
|
90,000
|
|
|
(1,625
|
)
|
||||
|
HSH Credit Facility
|
|
31,125
|
|
|
(15,709
|
)
|
|
—
|
|
|
—
|
|
||||
|
2017 Credit Facility
|
|
145,500
|
|
|
(3,686
|
)
|
|
—
|
|
|
—
|
|
||||
|
DVB 2017 Credit Facility
|
|
81,400
|
|
|
(2,960
|
)
|
|
—
|
|
|
—
|
|
||||
|
Credit Agricole Credit Facility*
|
|
—
|
|
|
(4,284
|
)
|
|
—
|
|
|
—
|
|
||||
|
ABN AMRO/K-Sure Credit Facility*
|
|
—
|
|
|
(1,926
|
)
|
|
—
|
|
|
—
|
|
||||
|
Citibank/K-Sure Credit Facility*
|
|
—
|
|
|
(4,208
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Secured Credit Facilities
|
|
357,200
|
|
|
(478,413
|
)
|
|
565,029
|
|
|
(700,059
|
)
|
||||
|
Unsecured Senior Notes due 2019
|
|
57,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Unsecured Senior Notes due 2017
|
|
—
|
|
|
(51,750
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Unsecured Senior Notes
|
|
57,500
|
|
|
(51,750
|
)
|
|
—
|
|
|
—
|
|
||||
|
Ocean Yield Lease Financing*
|
|
—
|
|
|
(3,459
|
)
|
|
|
|
—
|
|
|||||
|
CMBFL Lease Financing*
|
|
—
|
|
|
(2,454
|
)
|
|
—
|
|
|
—
|
|
||||
|
BCFL Lease Financing (LR2s)*
|
|
—
|
|
|
(2,439
|
)
|
|
—
|
|
|
—
|
|
||||
|
CSSC Lease Financing*
|
|
—
|
|
|
(6,071
|
)
|
|
—
|
|
|
—
|
|
||||
|
BCFL Lease Financing (MRs)
|
|
110,942
|
|
|
(1,710
|
)
|
|
—
|
|
|
—
|
|
||||
|
Finance lease payments -
STI Lombard
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(53,372
|
)
|
||||
|
Total Finance Leases
|
|
110,942
|
|
|
(16,133
|
)
|
|
—
|
|
|
(53,372
|
)
|
||||
|
(2)
|
We completed two follow-on offerings of common stock during the year ended December 31, 2017 as follows:
|
|
•
|
In December 2017, we issued 3.45 million common shares in an underwritten public offering at an offering price of $30.00 per share. $3.9 million of expenses related to this offering, which include underwriters' discounts, were paid during the year ended December 31, 2017.
|
|
•
|
In May 2017, we issued 5.0 million common shares in an underwritten public offering at an offering price of $40.00 per share. The completion of this offering was a condition to closing the Merger with NPTI. $11.2 million of expenses related to this offering, which include underwriters' discounts, were paid during the year ended December 31, 2017.
|
|
(3)
|
As of the date of the closing of the Merger, NPTI had three million Series A Redeemable Preferred Shares outstanding. These shares were issued by NPTI in 2016 for gross proceeds of $30.0 million. According to the terms of this instrument, upon a change of control, NPTI was obligated to redeem all of these shares at a redemption price equal to the sum of $10.00 per share
|
|
(4)
|
Dividend payments to shareholders were $9.6 million and $86.9 million for the years ended December 31, 2017 and 2016, respectively. These dividends represent total dividends of $0.40 per share and $5.00 per share (based on the number of shares outstanding on the record dates) for the years ended December 31, 2017 and 2016, respectively.
|
|
(5)
|
Common stock repurchases during the year ended December 31, 2016 included the purchase of 295,676 common shares in the open market at an average price of $55.82 per share.
|
|
(6)
|
Debt issuance costs relates to costs incurred for our secured credit facilities and lease financing arrangements.
|
|
(7)
|
During the year ended December 31, 2016, we repurchased an aggregate of $10.0 million aggregate principal amount of our Convertible Notes due 2019 at an average price of $839.28 per $1,000 principal amount.
|
|
(8)
|
The increase in restricted cash is primarily related to a debt service reserve account that was established as part of the 2017 Credit Facility and must be funded upon each drawdown. The funds in this account will be released upon maturity of this facility.
|
|
•
|
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.
|
|
Facility
|
Minimum ratio
|
|
KEXIM Credit Facility
|
155%
|
|
2017 Credit Facility
|
155%
|
|
ABN Credit Facility
|
145% through June 30, 2019, 150% thereafter
|
|
In thousands of U.S. dollars
|
|
Amount outstanding at December 31, 2018
|
|
Amount outstanding at March 15, 2019
|
||||
|
KEXIM Credit Facility
|
|
$
|
299,300
|
|
|
$
|
282,475
|
|
|
ABN AMRO Credit Facility
|
|
100,508
|
|
|
98,369
|
|
||
|
ING Credit Facility
|
|
144,176
|
|
|
142,239
|
|
||
|
2018 NIBC Credit Facility
|
|
34,850
|
|
|
34,042
|
|
||
|
2017 Credit Facility
|
|
144,766
|
|
|
144,766
|
|
||
|
Credit Agricole Credit Facility
|
|
99,295
|
|
|
97,153
|
|
||
|
ABN / K-Sure Credit Facility
|
|
49,530
|
|
|
48,568
|
|
||
|
Citibank / K-Sure Credit Facility
|
|
103,650
|
|
|
101,546
|
|
||
|
ABN AMRO / SEB Credit Facility
|
|
114,825
|
|
|
114,825
|
|
||
|
Ocean Yield Lease Financing
|
|
160,262
|
|
|
157,664
|
|
||
|
CMBFL Lease Financing
|
|
61,971
|
|
|
60,744
|
|
||
|
BCFL Lease Financing (LR2s)
|
|
100,789
|
|
|
98,933
|
|
||
|
CSSC Lease Financing
|
|
246,526
|
|
|
242,199
|
|
||
|
BCFL Lease Financing (MRs)
|
|
98,831
|
|
|
96,191
|
|
||
|
2018 CMB Lease Financing
|
|
136,543
|
|
|
134,014
|
|
||
|
$116.0 Million Lease Financing
|
|
112,674
|
|
|
111,103
|
|
||
|
AVIC International Lease Financing
|
|
139,103
|
|
|
136,905
|
|
||
|
China Huarong Shipping Lease Financing
|
|
137,250
|
|
|
133,875
|
|
||
|
$157.5 Million Lease Financing
|
|
152,086
|
|
|
148,550
|
|
||
|
COSCO Lease Financing
|
|
84,150
|
|
|
84,150
|
|
||
|
Senior Notes Due 2020
|
|
53,750
|
|
|
53,750
|
|
||
|
Senior Notes Due 2019
(1)
|
|
57,500
|
|
|
57,500
|
|
||
|
Convertible Notes due 2019
(2)
|
|
145,000
|
|
|
145,000
|
|
||
|
Convertible Notes due 2022
(2)
|
|
203,500
|
|
|
203,500
|
|
||
|
Total
|
|
$
|
2,980,835
|
|
|
$
|
2,928,061
|
|
|
(1)
|
On March 18, 2019 or the Redemption Date, we redeemed the entire outstanding balance of the Senior Notes Due 2019. The redemption price of the Senior Notes Due 2019 was equal to
100%
of the principal amount to be redeemed, plus accrued and unpaid interest to, but excluding, the Redemption Date.
|
|
(2)
|
The balances of our Convertible Notes due 2019 and Convertible Notes due 2022 shown in the table above represent their face value. The liability components of the Convertible Notes due 2019 and Convertible Notes due 2022 have been recorded within the current portion of long-term debt and long-term debt on the consolidated balance sheet as of December 31, 2018. The equity components of the Convertible Notes due 2019 and Convertible Notes due 2022 have been recorded within Additional paid-in-capital on the consolidated balance sheet.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than $1.0 billion plus (i) 25% of cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii) 50% of the net proceeds of any new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel plus $250,000 per each time chartered-in vessel.
|
|
•
|
The minimum threshold for the aggregate fair market value of the vessels as a percentage of the then aggregate principal amount in the facility shall at all times be no less than 155%.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth of 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 net proceeds of new equity issues occurring on or after October 1, 2013.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel.
|
|
•
|
The aggregate of the fair market value of the vessels provided as collateral under the facility shall at all times be no less than 145% of the then aggregate outstanding principal amount of the loans under the credit facility.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth of not less than $1.0 billion plus (i) 25% of the positive consolidated net income for each fiscal quarter commencing on or after January 1, 2016 and (ii) 50% of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel plus $250,000 per each time chartered-in vessel.
|
|
•
|
The aggregate of the fair market value of the vessels provided as collateral under the facility shall at all times be no less than 160% of the then aggregate outstanding principal amount of the loans under the credit facility.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than $1.0 billion plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii) 50% of the net proceeds of new equity issuances occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel plus $250,000 per each time chartered-in vessel.
|
|
•
|
The aggregate of the fair market value of the vessels provided as collateral under the facility shall be: 130% from the first drawdown date and ending on the second anniversary of the first drawdown date; 135% from the second anniversary of the first drawdown date and expiring on the fourth anniversary of the first drawdown date; and 140% at all times thereafter.
|
|
Drawdown amount
|
|
|
|
|
||
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
||
|
$
|
21.5
|
|
|
January 2018
|
|
STI Jardins
|
|
•
|
The first commercial tranche of $15.0 million has a final maturity of six years from the drawdown date of each vessel, bears interest at LIBOR plus a margin of 2.25% per annum, and has a 15-year repayment profile.
|
|
•
|
The second commercial tranche of $25.0 million has a final maturity of nine years from the drawdown date of each vessel (assuming KEXIM or GIEK have not exercised their option to call for prepayment of the KEXIM and GIEK funded and guaranteed tranches by the date falling two months prior to the maturity of the first commercial tranche and in the event that the first commercial tranche has not been extended), bears interest at LIBOR plus a margin of 2.25% per annum, and has a 15-year repayment profile.
|
|
•
|
The KEXIM Funded Tranche and GIEK Guaranteed Tranche have a final maturity of 12 years from the drawdown date of each vessel (assuming the commercial tranches are refinanced through that date), bear interest at LIBOR plus a margin of 2.15% per annum, and have a 12-year repayment profile.
|
|
•
|
The KEXIM Guaranteed Tranche has a final maturity of 12 years from the drawdown date of each vessel (assuming the commercial tranches are refinanced through that date), bears interest at LIBOR plus a margin of 1.60% per annum, and has a 12-year repayment profile.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth no less than $1.0 billion plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii) 50% of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel and $250,000 per each time chartered-in vessel.
|
|
•
|
Concurrent with the amendment on the ratio of EBITDA to net interest expense financial covenant in September 2018, the security cover ratio under the 2017 Credit Facility was revised such that the aggregate of the fair market value of the vessels provided as collateral under the facility shall at all times be no less than 155% of the then aggregate outstanding principal amount of the loans under the credit facility.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than $1.0 billion plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii) 50% of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel and $250,000 per each time chartered-in vessel.
|
|
•
|
The aggregate of the 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 the loans under 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 $1.0 billion plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii) 50% of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel and $250,000 per each time chartered-in vessel.
|
|
•
|
The aggregate of the 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 the loans (less any amounts held in a debt service reserve account as described below) under the credit facility.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than $1.0 billion plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii) 50% of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel and $250,000 per each time chartered-in vessel.
|
|
•
|
The aggregate of the 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 the loans (less any amounts held in a debt service reserve account as described below) under the credit facility.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.65 to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than $1,265,728,005 plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2018 and (ii) 50% of the net proceeds of new equity issuances occurring on or after January 1, 2018.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million and $500,000 per each owned vessel plus $250,000 per each time chartered-in vessel.
|
|
•
|
The aggregate of the fair market value of the vessels provided as collateral under the facility shall be: 130% from the date of the agreement and ending on the second anniversary thereof and 140% at all times thereafter.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than $1.0 billion plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii) 50% of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel and $250,000 per each time chartered-in vessel.
|
|
•
|
The fair market value of each vessel leased under the facility shall at all times be no less than 115% of the outstanding balance for such vessel.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than $1.0 billion plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii) 50% of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel and $250,000 per each time chartered-in vessel.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than $1.0 billion plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii) 50% of the net proceeds of new equity issuances occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million and $500,000 per each owned vessel plus $250,000 per each time chartered-in vessel.
|
|
•
|
The fair market value of each vessel leased under the facility shall at all times be no less than 115% of the outstanding balance for such vessel.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.70 to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than $650.0 million.
|
|
•
|
The fair market value of each grouped vessel (MRs or LR2s) leased under the facility shall at all times be no less than 110% of the outstanding balance for such grouped vessels (MRs or LR2s).
|
|
•
|
The ratio of total liabilities (less cash and cash equivalents) to total assets no greater than 0.65 to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than $1.0 billion plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2018 and (ii) 50% of the net proceeds of new equity issuances occurring on or after January 1, 2018.
|
|
•
|
The fair market value of each vessel leased under the facility shall at all times be no less than 110% of the outstanding balance for such vessel.
|
|
•
|
The ratio of net debt to total capitalization no greater than 0.60 to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than $1.0 billion plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii) 50% of the net proceeds of new equity issuances occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of $25.0 million and $500,000 per each owned vessel plus $250,000 per each time chartered-in vessel.
|
|
•
|
The fair market value of each vessel leased under the facility shall at all times be no less than 115% of the outstanding balance for such vessel.
|
|
•
|
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
|
|
$
|
1.000
|
|
|
8.2856
|
|
November 25, 2014
|
|
$
|
1.200
|
|
|
8.4018
|
|
March 13, 2015
|
|
$
|
1.200
|
|
|
8.5222
|
|
May 21, 2015
|
|
$
|
1.250
|
|
|
8.6374
|
|
August 14, 2015
|
|
$
|
1.250
|
|
|
8.7435
|
|
November 24, 2015
|
|
$
|
1.250
|
|
|
8.8679
|
|
March 10, 2016
|
|
$
|
1.250
|
|
|
9.0531
|
|
May 11, 2016
|
|
$
|
1.250
|
|
|
9.2532
|
|
September 15, 2016
|
|
$
|
1.250
|
|
|
9.4935
|
|
November 25, 2016
|
|
$
|
1.250
|
|
|
9.77039
|
|
February 23, 2017
|
|
$
|
0.100
|
|
|
9.79316
|
|
May 11, 2017
|
|
$
|
0.100
|
|
|
9.8159
|
|
September 25, 2017
|
|
$
|
0.100
|
|
|
9.8445
|
|
December 13, 2017
|
|
$
|
0.100
|
|
|
9.8774
|
|
March 12, 2018
|
|
$
|
0.100
|
|
|
9.9206
|
|
June 6, 2018
|
|
$
|
0.100
|
|
|
9.9528
|
|
September 20, 2018
|
|
$
|
0.100
|
|
|
10.0052
|
|
December 5, 2018
|
|
$
|
0.100
|
|
|
10.0540
|
|
March 13, 2019
|
|
$
|
0.100
|
|
|
10.1110
|
|
(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, or the Measurement Period, in which the trading price (as defined in the indenture) per $1,000 principal amount of Convertible Notes due 2019 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 due 2019 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).
|
|
Record Date
|
|
Dividends per share
|
|
Share Adjusted Conversion Rate
(1)
|
|||
|
June 6, 2018
|
|
$
|
0.10
|
|
|
25.0812
|
|
|
September 20, 2018
|
|
$
|
0.10
|
|
|
25.2132
|
|
|
December 5, 2018
|
|
$
|
0.10
|
|
|
25.3362
|
|
|
March 13, 2019
|
|
$
|
0.10
|
|
|
25.4799
|
|
|
•
|
during any calendar quarter commencing after the calendar quarter ending on March 31, 2018 (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, or the Measurement Period, in which the trading price (as defined in the indenture) per $1,000 principal amount of Convertible Notes due 2022 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; 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.
|
|
|
|
|
Month
|
|
Vessel
|
|
|
|
|
Name
|
|
Delivered
|
|
Type
|
|
|
|
1
|
|
STI Grace
|
|
March 2016
|
|
LR2
|
(1)
|
|
2
|
|
STI Jermyn
|
|
June 2016
|
|
LR2
|
(1)
|
|
3
|
|
STI Selatar
|
|
February 2017
|
|
LR2
|
(1)
|
|
4
|
|
STI Rambla
|
|
March 2017
|
|
LR2
|
(1)
|
|
5
|
|
STI Galata
|
|
March 2017
|
|
MR
|
(1)
|
|
6
|
|
STI Bosphorus
|
|
April 2017
|
|
MR
|
(1)
|
|
7
|
|
STI Exceed
|
|
June 2017
|
|
LR1
|
(2)
|
|
8
|
|
STI Excel
|
|
June 2017
|
|
LR1
|
(2)
|
|
9
|
|
STI Excelsior
|
|
June 2017
|
|
LR1
|
(2)
|
|
10
|
|
STI Expedite
|
|
June 2017
|
|
LR1
|
(2)
|
|
11
|
|
STI Leblon
|
|
July 2017
|
|
MR
|
(1)
|
|
12
|
|
STI La Boca
|
|
July 2017
|
|
MR
|
(1)
|
|
13
|
|
STI Excellence
|
|
September 2017
|
|
LR1
|
(3)
|
|
14
|
|
STI Executive
|
|
September 2017
|
|
LR1
|
(3)
|
|
15
|
|
STI Experience
|
|
September 2017
|
|
LR1
|
(3)
|
|
16
|
|
STI Express
|
|
September 2017
|
|
LR1
|
(3)
|
|
17
|
|
STI Precision
|
|
September 2017
|
|
LR1
|
(3)
|
|
18
|
|
STI Prestige
|
|
September 2017
|
|
LR1
|
(3)
|
|
19
|
|
STI Pride
|
|
September 2017
|
|
LR1
|
(3)
|
|
20
|
|
STI Providence
|
|
September 2017
|
|
LR1
|
(3)
|
|
21
|
|
STI Solidarity
|
|
September 2017
|
|
LR2
|
(3)
|
|
22
|
|
STI Sanctity
|
|
September 2017
|
|
LR2
|
(3)
|
|
23
|
|
STI Solace
|
|
September 2017
|
|
LR2
|
(3)
|
|
24
|
|
STI Stability
|
|
September 2017
|
|
LR2
|
(3)
|
|
25
|
|
STI Steadfast
|
|
September 2017
|
|
LR2
|
(3)
|
|
26
|
|
STI Supreme
|
|
September 2017
|
|
LR2
|
(3)
|
|
27
|
|
STI Symphony
|
|
September 2017
|
|
LR2
|
(3)
|
|
28
|
|
STI Gallantry
|
|
September 2017
|
|
LR2
|
(3)
|
|
29
|
|
STI Goal
|
|
September 2017
|
|
LR2
|
(3)
|
|
30
|
|
STI Nautilus
|
|
September 2017
|
|
LR2
|
(3)
|
|
31
|
|
STI Guard
|
|
September 2017
|
|
LR2
|
(3)
|
|
32
|
|
STI Guide
|
|
September 2017
|
|
LR2
|
(3)
|
|
33
|
|
STI Gauntlet
|
|
September 2017
|
|
LR2
|
(3)
|
|
34
|
|
STI Gladiator
|
|
September 2017
|
|
LR2
|
(3)
|
|
35
|
|
STI Gratitude
|
|
September 2017
|
|
LR2
|
(3)
|
|
36
|
|
STI San Telmo
|
|
September 2017
|
|
MR
|
(1)
|
|
37
|
|
STI Donald C Trauscht
|
|
October 2017
|
|
MR
|
(1)
|
|
38
|
|
STI Esles II
|
|
January 2018
|
|
MR
|
(1)
|
|
39
|
|
STI Jardins
|
|
January 2018
|
|
MR
|
(1)
|
|
•
|
STI Fontvieille
and
STI Ville
were drydocked in accordance with their scheduled, class required special survey during 2018 for an aggregate cost of $1.9 million and 46 offhire days.
|
|
•
|
STI Duchessa
and
STI Opera
were drydocked in accordance with their class required special survey in December 2018 and these vessels completed these surveys in January 2019. $0.7 million of drydock costs relating to these vessels were incurred during the year ended December 31, 2018.
|
|
•
|
$0.9 million of drydock costs incurred for vessels that are expected to enter into drydock in 2019.
|
|
|
As of December 31,
|
||
|
Amounts in thousands of US dollars
|
2018
|
||
|
Less than 1 month
|
$
|
926
|
|
|
1-3 months
|
19,481
|
|
|
|
3 months to 1 year
|
93,188
|
|
|
|
1-5 years
|
18,279
|
|
|
|
5+ years
|
—
|
|
|
|
Total
|
$
|
131,874
|
|
|
(1)
|
These amounts reflect only those firm commitments as of December 31, 2018 and exclude installation costs and potential payments under any purchase options that may be declared in the future. Furthermore, the timing of these payments are subject to change as installation times are finalized.
|
|
|
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)
|
$
|
103,771
|
|
|
$
|
529,521
|
|
|
$
|
457,607
|
|
|
$
|
—
|
|
|
Principal obligations under finance leases
(1)
|
115,409
|
|
|
236,813
|
|
|
282,180
|
|
|
795,783
|
|
||||
|
Estimated interest payments on secured bank loans
(2)
|
59,631
|
|
|
69,621
|
|
|
24,279
|
|
|
—
|
|
||||
|
Estimated interest payments on finance leases
(2)
|
83,633
|
|
|
146,040
|
|
|
125,098
|
|
|
114,270
|
|
||||
|
Time and bareboat charter-in commitments
(3)
|
14,241
|
|
|
19,298
|
|
|
19,272
|
|
|
12,628
|
|
||||
|
Technical management fees
(4)
|
14,672
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Commercial management fees
(5)
|
14,334
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Ballast Water Treatment System purchase commitments
(6)
|
23,546
|
|
|
4,491
|
|
|
—
|
|
|
—
|
|
||||
|
Exhaust Gas Cleaning System purchase commitments
(7)
|
90,050
|
|
|
13,787
|
|
|
—
|
|
|
—
|
|
||||
|
Convertible notes
(8)
|
145,000
|
|
|
—
|
|
|
203,500
|
|
|
—
|
|
||||
|
Convertible notes - estimated interest payments
(9)
|
7,827
|
|
|
12,210
|
|
|
3,053
|
|
|
—
|
|
||||
|
Senior unsecured notes
(10)
|
57,500
|
|
|
53,750
|
|
|
—
|
|
|
—
|
|
||||
|
Senior unsecured notes - estimated interest payments
(11)
|
6,000
|
|
|
1,784
|
|
|
—
|
|
|
—
|
|
||||
|
Total
|
$
|
735,614
|
|
|
$
|
1,087,315
|
|
|
$
|
1,114,989
|
|
|
$
|
922,681
|
|
|
(1)
|
Represents principal payments due on our secured credit facilities and finance lease arrangements, as described above in "Item 5B. Liquidity and Capital Resources - Long-Term Debt Obligations and Credit Arrangements". These payments are based on our outstanding borrowings as of
December 31, 2018
.
|
|
(2)
|
Represents estimated interest payments on our secured credit facilities and finance lease arrangements. These payments were estimated by taking into consideration: (i) the margin on each credit facility and (ii) the forward interest rate curve calculated from interest swap rates, as published by a third party, as of
December 31, 2018
.
|
|
Year 1
|
2.72
|
%
|
|
|
Year 2
|
2.37
|
%
|
|
|
Year 3
|
2.18
|
%
|
|
|
Year 4
|
2.75
|
%
|
(A)
|
|
Year 5
|
2.96
|
%
|
|
|
Year 6
|
2.75
|
%
|
(A)
|
|
Year 7
|
2.84
|
%
|
|
|
Year 8
|
2.95
|
%
|
(A)
|
|
Year 9
|
3.06
|
%
|
(A)
|
|
Year 10
|
3.14
|
%
|
|
|
Year 11
|
3.10
|
%
|
(A)
|
|
Year 12
|
3.16
|
%
|
(A)
|
|
(A)
|
Third party published interest swap rates were unavailable. As such, we interpolated these rates using the averages of the years in which swap rates were published.
|
|
Facility
|
Margin
|
|
|
|
KEXIM
|
3.25
|
%
|
|
|
KEXIM Commercial Tranche
|
3.25
|
%
|
(A)
|
|
KEXIM Guarantee Notes
|
1.70
|
%
|
|
|
ABN AMRO Credit Facility
|
2.15
|
%
|
|
|
ING Credit Facility
|
2.07
|
%
|
(B)
|
|
2018 NIBC Credit Facility
|
2.50
|
%
|
|
|
2017 Credit Facility
|
2.02
|
%
|
(B)
|
|
Credit Agricole Credit Facility
|
2.75
|
%
|
|
|
ABN AMRO/K-Sure Credit Facility
|
2.01
|
%
|
(B)
|
|
Citibank/K-Sure Credit Facility
|
1.80
|
%
|
(B)
|
|
ABN AMRO/SEB Credit Facility
|
2.60
|
%
|
|
|
Ocean Yield Lease Financing
|
5.40
|
%
|
|
|
CMBFL Lease Financing
|
3.75
|
%
|
|
|
BCFL Lease Financing (LR2s)
|
3.50
|
%
|
|
|
CSSC Lease Financing
|
4.60
|
%
|
|
|
2018 CMBFL Lease Financing
|
3.20
|
%
|
|
|
AVIC Lease Financing
|
3.70
|
%
|
|
|
China Huarong Lease Financing
|
3.50
|
%
|
|
|
$157.5 Million Lease Financing
|
3.00
|
%
|
|
|
COSCO Lease Financing
|
3.60
|
%
|
|
|
(A)
|
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.
|
|
(B)
|
Based
on the weighted average of the margins for all tranches in the loan.
|
|
(3)
|
Represents amounts due under our time and bareboat charter-in agreements as of
December 31, 2018
|
|
(4)
|
Our technical manager, SSM, charges fees for its services pursuant to a Revised Master Agreement. Pursuant to this agreement, the fixed annual technical management fee is $175,000, and certain other services are itemized. The aggregate cost, including the costs that are itemized, are approximately $250,000 per year. Under the terms of the Revised Master Agreement, the termination fees are subject to a notice period of three months and a payment equal to three months of management fees which would be due and payable upon the sale of a vessel, so long as such termination does not amount to a change of control of the Company, including a sale of all or substantially all vessels, in which case, a payment equal to 24 months of management fees will apply.
|
|
(5)
|
We pay our commercial manager, SCM, $250 per vessel per day for LR2 vessels, $300 per vessel per day for LR1/Panamax and Aframax vessels, $325 per vessel per day for MR and Handymax vessels plus a 1.50% commission on gross revenue for vessels that are in one of the Scorpio Pools. When the vessels are not in the pools, SCM charges fees of $250 per vessel per day for the LR1/Panamax and LR2/Aframax vessels, $300 per vessel per day for the Handymax and MR vessels plus a 1.25% commission on gross revenue. In September 2018, we entered into an agreement with SCM whereby SCM's commission on our vessels will effectively be reduced to 0.85% of gross revenue per charter fixture, from September 1, 2018 and ending on June 1, 2019.
|
|
(6)
|
Represents obligations as of
December 31, 2018
under our agreements to purchase ballast water treatment systems as described in the section above entitled "
Item 5 - Capital Expenditures
". These amounts exclude installation costs and are subject to change as installation times are finalized.
|
|
(7)
|
Represents obligations as of
December 31, 2018
under our agreement to purchase exhaust gas cleaning systems ('scrubbers') as described in the section above entitled "
|
|
(8)
|
Represents the principal due at maturity on our Convertible Notes due 2019 and our Convertible Notes due 2022 as of
December 31, 2018
.
|
|
(9)
|
Represents estimated coupon interest payments on our convertible notes. The Convertible Notes due 2019 and Convertible Notes due 2022 bear interest at coupon rates of 2.375% and 3.00% per annum and mature in July 2019 and May 2022, respectively.
|
|
(10)
|
Represents the principal due at maturity on our Senior Notes Due 2020 and our Senior Notes Due 2019 as of
December 31, 2018
.
|
|
(11)
|
Represents estimated coupon interest payments on our Senior Notes Due 2020 and our Senior Notes Due 2019 as of
December 31, 2018
. These notes bear interest at coupon rates of 6.75% and 8.25%, respectively.
|
|
Name
|
|
Age
|
|
Position
|
|
Emanuele A. Lauro
|
|
40
|
|
Chairman, Class I Director, and Chief Executive Officer
|
|
Robert Bugbee
|
|
58
|
|
President and Class II Director
|
|
Cameron Mackey
|
|
50
|
|
Chief Operating Officer and Class III Director
|
|
Brian Lee
|
|
52
|
|
Chief Financial Officer
|
|
Filippo Lauro
|
|
42
|
|
Vice President
|
|
Fan Yang
|
|
30
|
|
Secretary
|
|
Alexandre Albertini
|
|
42
|
|
Class III Director
|
|
Ademaro Lanzara
|
|
76
|
|
Class I Director
|
|
Marianne Økland
|
|
56
|
|
Class III Director
|
|
Jose Tarruella
|
|
47
|
|
Class II Director
|
|
Reidar Brekke
|
|
57
|
|
Class II Director
|
|
Merrick Rayner
|
|
63
|
|
Class I Director
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
|
2016
|
||||||
|
Short-term employee benefits (salaries)
|
$
|
5,436
|
|
|
$
|
6,614
|
|
|
$
|
8,786
|
|
|
Share-based compensation
(1)
|
20,316
|
|
|
19,113
|
|
|
25,575
|
|
|||
|
Total
|
$
|
25,752
|
|
|
$
|
25,727
|
|
|
$
|
34,361
|
|
|
(1)
|
Represents the amortization of restricted stock issued under our equity incentive plans. See Note 17 to our Consolidated Financial Statements included herein for further description.
|
|
•
|
In October 2017, we reserved an additional 950,180 common shares, par value $0.01 per share, for issuance pursuant to the 2013 Equity Incentive Plan. All other terms of the 2013 Equity Incentive Plan remained unchanged.
|
|
•
|
In February 2018, we reserved an additional 512,244 common shares, par value $0.01 per share, for issuance pursuant to the 2013 Equity Incentive Plan. All other terms of the 2013 Equity Incentive Plan remained unchanged.
|
|
•
|
In June 2018, we reserved an additional 210,140 common shares, par value $0.01 per share, for issuance pursuant to the 2013 Equity Incentive Plan. All other terms of the 2013 Equity Incentive Plan remained unchanged.
|
|
•
|
In December 2018, we reserved an additional 1,383,248 common shares, par value $0.01 per share, for issuance pursuant to the 2013 Equity Incentive Plan. All other terms of the 2013 Equity Incentive Plan remained unchanged.
|
|
•
|
In February 2019, we reserved an additional 86,977 common shares, par value $0.01 per share, for issuance pursuant to the 2013 Equity Incentive Plan. All other terms of the 2013 Equity Incentive Plan remain unchanged.
|
|
Number of restricted shares
|
Vesting date
|
|
|
36,043
|
|
September 5, 2019
|
|
67,026
|
|
March 2, 2020
|
|
125,857
|
|
June 1, 2020
|
|
139,576
|
|
September 4, 2020
|
|
67,026
|
|
March 1, 2021
|
|
125,858
|
|
June 1, 2021
|
|
139,577
|
|
September 3, 2021
|
|
67,026
|
|
March 1, 2022
|
|
125,858
|
|
June 1, 2022
|
|
103,533
|
|
September 2, 2022
|
|
997,380
|
|
|
|
Number of restricted shares
|
Vesting date
|
|
|
123,518
|
|
September 4, 2020
|
|
21,750
|
|
November 4, 2020
|
|
21,479
|
|
March 1, 2021
|
|
123,518
|
|
September 3, 2021
|
|
21,750
|
|
November 5, 2021
|
|
21,480
|
|
March 1, 2022
|
|
123,519
|
|
September 2, 2022
|
|
21,751
|
|
November 4, 2022
|
|
21,480
|
|
March 1, 2023
|
|
500,245
|
|
|
|
Name
|
|
No. of Shares
|
|
% Owned
(5)
|
||
|
Emanuele A. Lauro
(1)
|
|
898,141
|
|
|
1.75
|
%
|
|
Robert Bugbee
(2)
|
|
831,292
|
|
|
1.62
|
%
|
|
Cameron Mackey
(3)
|
|
734,630
|
|
|
1.43
|
%
|
|
Brian M. Lee
(4)
|
|
556,603
|
|
|
1.08
|
%
|
|
All other executive officers and directors individually
|
|
*
|
|
|
*
|
|
|
(1)
|
Includes 757,885 shares of restricted stock from the 2013 Equity Incentive Plan.
|
|
(2)
|
Includes 757,885 shares of restricted stock from the 2013 Equity Incentive Plan.
|
|
(3)
|
Includes 531,616 shares of restricted stock from the 2013 Equity Incentive Plan.
|
|
(4)
|
Includes 374,061 shares of restricted stock from the 2013 Equity Incentive Plan.
|
|
(5)
|
Based on
51,396,970
common shares outstanding as of
March 15, 2019
.
|
|
Name
|
|
No. of Shares
|
|
% Owned
(3)
|
||
|
Scorpio Bulkers Inc.
|
|
5,405,405
|
|
(1)
|
10.5
|
%
|
|
Wellington Management Group LLP*
|
|
3,668,061
|
|
(2)
|
7.1
|
%
|
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Pool revenue
(1)
|
|
|
|
|
|
|
|
|
|
|||
|
Scorpio MR Pool Limited
|
|
$
|
225,181
|
|
|
$
|
217,141
|
|
|
$
|
248,974
|
|
|
Scorpio LR2 Pool Limited
|
|
188,890
|
|
|
136,514
|
|
|
156,503
|
|
|||
|
Scorpio Handymax Tanker Pool Limited
|
|
82,782
|
|
|
78,510
|
|
|
73,683
|
|
|||
|
Scorpio LR1 Pool Limited
|
|
46,823
|
|
|
13,895
|
|
|
—
|
|
|||
|
Scorpio Panamax Tanker Pool Limited
|
|
—
|
|
|
1,515
|
|
|
5,843
|
|
|||
|
Scorpio Aframax Pool Limited
|
|
—
|
|
|
1,170
|
|
|
—
|
|
|||
|
Voyage expenses
(2)
|
|
(1,290
|
)
|
|
(1,786
|
)
|
|
(1,128
|
)
|
|||
|
Vessel operating costs
(3)
|
|
(34,272
|
)
|
|
(27,601
|
)
|
|
(22,526
|
)
|
|||
|
Administrative expenses
(4)
|
|
(12,475
|
)
|
|
(10,744
|
)
|
|
(9,462
|
)
|
|||
|
(1)
|
These transactions relate to revenue earned in the Scorpio Pools. The Scorpio Pools are related party affiliates. When our vessels are in the Scorpio Pools, SCM, the pool manager, charges fees of
$300
per vessel per day with respect to our LR1/Panamax and Aframax vessels,
$250
per vessel per day with respect to our LR2 vessels, and
$325
per vessel per day with respect to each of our Handymax and MR vessels, plus a commission of
1.50%
on gross revenue per charter fixture. These are the same fees that SCM charges other vessels in these pools, including third party owned vessels. In September 2018, we entered into an agreement with SCM whereby SCM will reimburse a portion of the commissions that SCM charges our vessels to effectively reduce such to
0.85%
of gross revenue per charter fixture, effective from September 1, 2018 and ending on June 1, 2019.
|
|
(2)
|
Related party expenditures included within voyage expenses in the consolidated statements of income or loss consist of the following:
|
|
◦
|
Expenses due to SCM, a related party affiliate, for commissions related to the commercial management services provided by SCM under the commercial management agreement for vessels that are not in one of the Scorpio Pools. SCM’s services include securing employment, in the spot market and on time charters, for our vessels. When not in one of the Scorpio Pools, each vessel pays (i) flat fees of
$250
per day for LR1/Panamax and LR2/Aframax vessels and
$300
per day for Handymax and MR vessels and (ii) commissions of
1.25%
of their gross revenue per charter fixture. These expenses are included in voyage expenses in the consolidated statements of income or loss. In September 2018, we entered into an agreement with SCM whereby SCM will reimburse a portion of the commissions that SCM charges our vessels to effectively reduce such to 0.85% of gross revenue per charter fixture, effective from September 1, 2018 and ending on June 1, 2019.
|
|
•
|
Voyage expenses of $25,747 charged by a related party port agent during the
year ended December 31, 2018
. SSH has a majority equity interest in a port agent that provides supply and logistical services for vessels operating in its regions. No voyage expenses were charged by this port agent during the years ended December 31, 2017 and 2016. The fees and rates charged by this port agent are based on the prevailing market rates for such services in each respective region.
|
|
(3)
|
Related party expenditures included within vessel operating costs in the consolidated statements of income or loss consist of the following:
|
|
•
|
Technical management fees of
$30.1 million
,
$22.9 million
, and
$19.5 million
charged by SSM, a related party affiliate, during the years ended December 31, 2018, 2017 and 2016 respectively. SSM’s services include day-to-day vessel operations, performing general maintenance, monitoring regulatory and classification society compliance, customer vetting procedures, supervising the maintenance and general efficiency of vessels, arranging the hiring of qualified officers and crew, arranging and supervising drydocking and repairs, purchasing supplies, spare parts and new equipment for vessels, appointing supervisors and technical consultants, and providing technical support.
|
|
•
|
Insurance related expenses of
$2.6 million
,
$4.3 million
and
$3.0 million
incurred through a related party insurance broker during the years ended December 31, 2018, 2017 and 2016, respectively. In 2016, an Executive Officer of the Company acquired a minority interest, which in 2018 increased to a majority interest, in an insurance broker which arranges hull and machinery and war risk insurance for certain of our owned and finance leased vessels. This broker has arranged such policies for the Company since 2010 and the extent of the coverage and the manner in which the policies are priced did not change as a result of this transaction. In September 2018, the Executive Officer disposed of their interest in the insurance broker in its entirety to a third party not affiliated with the Company. The amounts recorded reflect the amortization of the policy premiums through September 2018, which are paid directly to the broker, who then remits the premiums to the underwriters.
|
|
•
|
Vessel operating expenses of
$1.6 million
and
$0.4 million
charged by a related party port agent during the years ended December 31, 2018 and 2017, respectively. SSH has a majority equity interest in a port agent that provides supply and logistical services for vessels operating in its regions. The fees and rates charged by this port agent are based on the prevailing market rates for such services in each respective region.
|
|
(4)
|
We have an Amended Administrative Services Agreement with 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 that are incurred on our behalf. SSH also arranges vessel sales and purchases for us. The services provided to us by SSH may be sub-contracted to other entities within Scorpio. The expenses incurred under this agreement were as follows, and were recorded in general and administrative expenses in the consolidated statement of income or loss:
|
|
•
|
The expense for the
year ended December 31, 2018
of
$12.5 million
included (i) administrative fees of
$11.1 million
charged by SSH, (ii) restricted stock amortization of
$1.3 million
, which relates to the issuance of an aggregate of
114,400
shares of restricted stock to SSH employees for no cash consideration in May 2014, September 2014, July 2015, July 2016 and December 2017, and (iii) the reimbursement of expenses of
$46,535
.
|
|
•
|
The expense for the year ended December 31, 2017 of
$10.7 million
included (i) administrative fees of
$9.0 million
charged by SSH, (ii) restricted stock amortization of
$1.2 million
, which relates to the issuance of an aggregate of
114,400
shares of restricted stock to SSH employees for no cash consideration in May 2014, September 2014, July 2015, July 2016, and December 2017, and (iii) the reimbursement of expenses of
$0.5 million
.
|
|
•
|
The expense for the year ended December 31, 2016 of
$9.5 million
included (i) administrative fees of
$7.3 million
charged by SSH, (ii) restricted stock amortization of
$1.6 million
, which relates to the issuance of an aggregate of
79,500
shares of restricted stock to SSH employees for no cash consideration in May and September 2014, July 2015, and July 2016 and (iii) the reimbursement of expenses of
$0.6 million
. We had the following balances with related party affiliates, which have been included in the consolidated balance sheets:
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
||||
|
Assets:
|
|
|
|
|
|
||
|
Accounts receivable (due from the Scorpio Pools)
(1)
|
$
|
66,178
|
|
|
$
|
44,880
|
|
|
Accounts receivable and prepaid expenses (SSM)
(2)
|
2,461
|
|
|
6,391
|
|
||
|
Accounts receivable and prepaid expenses (SCM)
(3)
|
2,511
|
|
|
—
|
|
||
|
Accounts receivable and prepaid expenses (related party insurance broker)
(4)
|
—
|
|
|
2,428
|
|
||
|
Other assets (pool working capital contributions)
(5)
|
42,973
|
|
|
41,401
|
|
||
|
Liabilities:
|
|
|
|
|
|
||
|
Accounts payable and accrued expenses (SSM)
|
832
|
|
|
766
|
|
||
|
Accounts payable and accrued expenses (related party port agent)
|
459
|
|
|
95
|
|
||
|
Accounts payable and accrued expenses (SSH)
|
409
|
|
|
190
|
|
||
|
Accounts payable and accrued expenses (SCM)
|
389
|
|
|
191
|
|
||
|
Accounts payable and accrued expenses (owed to the Scorpio Pools)
|
66
|
|
|
462
|
|
||
|
Accounts payable and accrued expenses (related party insurance broker)
|
—
|
|
|
2,190
|
|
||
|
(1)
|
Accounts receivable due from the Scorpio Pools relate to hire receivables for revenues earned and receivables from working capital contributions. The amounts as of
December 31, 2018
and
2017
include
$22.9 million
and
$25.7 million
,
|
|
•
|
For vessels in the Scorpio Handymax Tanker Pool, the initial contribution amount is repaid, without interest, upon a vessel’s exit from the 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 or finance leased 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 or bareboat chartered-in vessels we classify the initial contributions as current (within accounts receivable) or non-current (within other assets) according to the expiration of the contract. Any additional working capital contributions are repaid when sufficient net revenues become available to cover such amounts.
|
|
•
|
For vessels in the Scorpio MR Pool and Scorpio Panamax Tanker Pool, any contributions are repaid, without interest, when such vessel has earned sufficient net revenues to cover the value of such working capital contributed. Accordingly, we classify such amounts as current (within accounts receivable).
|
|
•
|
For vessels in the Scorpio LR2 Pool, Scorpio Aframax Pool and Scorpio LR1 Pool, the initial 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 or finance leased 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 or bareboat chartered-in vessels we classify the initial contributions as current (within accounts receivable) or non-current (within other assets) according to the expiration of the contract. Any additional working capital contributions are repaid when sufficient net revenues become available to cover such amounts and are therefore classified as current.
|
|
(2)
|
Accounts receivable and prepaid expenses from SSM relate to advances made for vessel operating expenses (such as crew wages) that will either be reimbursed or applied against future costs.
|
|
(3)
|
Accounts receivable and prepaid expenses from SCM primarily relate to the reduction of commission rebate to 0.85% of gross revenue per charter fixture as described above.
|
|
(5)
|
Represents the non-current portion of working capital receivables as described above.
|
|
•
|
During the year ended December 31, 2018, we paid SSH an aggregate fee of
$0.7 million
in connection with the purchase and delivery of
STI Esles II
and
STI Jardins.
The agreements to acquire the aforementioned vessels were entered into prior to the September 29, 2016 amendments to the Administrative Services Agreement.
|
|
•
|
During the year ended December 31, 2017, we paid SSH an aggregate fee of
$2.2 million
in connection with the purchase and delivery of
STI Galata, STI Bosphorus, STI Leblon, STI La Boca, STI San Telmo
and
STI Donald C. Trauscht
. Additionally, we paid SCM an aggregate termination fee of
$0.2 million
that was due under the commercial management agreements and we paid SSM an aggregate termination fee of
$0.2 million
that was due under technical management agreements as a result of the sales of
STI Emerald
and
STI Sapphire
which have been recorded within loss on sales of vessels within the consolidated statement of income or loss. The agreements to acquire the aforementioned vessels were entered into prior to the September 29, 2016 amendments to the Master Agreement and Administrative Services Agreement.
|
|
•
|
During the year ended December 31, 2016, we paid SSH an aggregate fee of
$1.7 million
in connection with the sales of
STI Lexington, STI Mythos, STI Chelsea, STI Powai,
and
STI Olivia
and a fee of
$0.6 million
for the purchase and delivery of
STI Lombard
. Additionally, we paid SCM an aggregate termination fee of
$2.7 million
that was due under the commercial management agreements and we paid SSM an aggregate termination fee of
$2.5 million
that was due under the technical management agreements as a result of the aforementioned vessel sales. The agreements to acquire the aforementioned vessels were entered into prior to the September 29, 2016 amendments to the Master Agreement and Administrative Services Agreement. The aggregate fees paid to SCM, SSH and SSM as they relate to the aforementioned vessel sales, are recorded within loss on sales of vessels within the consolidated statement of income or loss.
|
|
Date Paid
|
|
Dividends per Share
|
|
March 30, 2016
|
|
$1.250
|
|
June 24, 2016
|
|
$1.250
|
|
September 29, 2016
|
|
$1.250
|
|
December 22, 2016
|
|
$1.250
|
|
March 30, 2017
|
|
$0.100
|
|
June 14, 2017
|
|
$0.100
|
|
September 29, 2017
|
|
$0.100
|
|
December 28, 2017
|
|
$0.100
|
|
March 27, 2018
|
|
$0.100
|
|
June 28, 2018
|
|
$0.100
|
|
September 27, 2018
|
|
$0.100
|
|
December 13, 2018
|
|
$0.100
|
|
March 28, 2019*
|
|
$0.100
|
|
•
|
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 interested 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
|
|
2019
|
|
2020 - 2021
|
|
2022 - 2023
|
|
Thereafter
|
||||||||
|
Principal payments floating rate debt (unhedged)
|
|
$
|
201,526
|
|
|
$
|
727,542
|
|
|
$
|
696,066
|
|
|
$
|
684,445
|
|
|
Principal payments fixed rate debt
|
|
220,154
|
|
|
92,542
|
|
|
247,221
|
|
|
111,338
|
|
||||
|
Total principal payments on outstanding debt
|
|
$
|
421,680
|
|
|
$
|
820,084
|
|
|
$
|
943,287
|
|
|
$
|
795,783
|
|
|
Name
|
|
Period
|
|
Total Number of Common Shares Purchased
|
|
Price Paid per Common Share
|
||
|
Scorpio Bulkers Inc.
|
|
October 2018
|
|
5,405,405
|
(1)
|
$
|
18.50
|
|
|
Scorpio Services Holding Ltd.
|
|
October 2018
|
|
540,540
|
(1)
|
$
|
18.50
|
|
|
Name
|
|
Period
|
|
Total Number of Common Shares Purchased
|
|
Average Price Paid per Common Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Maximum Amount that May Yet Be Purchased Under the Plans or Programs
|
||
|
Scorpio Tankers Inc.
|
|
November 2018
|
|
463,649
|
|
$
|
17.81
|
|
|
463,649
|
|
$138,831,353
|
|
Scorpio Tankers Inc.
|
|
December 2018
|
|
887,586
|
|
$
|
16.88
|
|
|
887,586
|
|
$123,847,224
|
|
Exhibit
Number
|
Description
|
|
1.1
|
|
|
1.2
|
|
|
1.3
|
|
|
1.4
|
|
|
2.1
|
|
|
2.2
|
|
|
2.3
|
|
|
2.4
|
|
|
2.5
|
|
|
2.6
|
|
|
2.7
|
|
|
2.8
|
|
|
2.9
|
|
|
4.1
|
|
|
4.2
|
|
|
4.2(a)
|
|
|
4.3
|
|
|
4.3(a)
|
|
|
4.3(b)
|
|
|
8.1
|
|
|
11.1
|
|
|
11.2
|
|
|
11.3
|
|
|
12.1
|
|
|
12.2
|
|
|
13.1
|
|
|
13.2
|
|
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Taxonomy Extension Schema
|
|
101.CAL
|
XBRL Taxonomy Extension Schema Calculation Linkbase
|
|
101.DEF
|
XBRL Taxonomy Extension Schema Definition Linkbase
|
|
101.LAB
|
XBRL Taxonomy Extension Schema Label Linkbase
|
|
101.PRE
|
XBRL Taxonomy Extension Schema Presentation Linkbase
|
|
(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 Registration Statement on Form F-3 (File No. 333-173929) on May 4, 2011, and incorporated by reference herein.
|
|
(5)
|
Filed as an Exhibit to the Company’s Annual Report on Form 20-F on March 29, 2013, and incorporated by reference herein.
|
|
(6)
|
Filed as an Exhibit to the Company's Annual Report on Form 20-F on March 31, 2014, and incorporated by reference herein.
|
|
(7)
|
Filed as an Exhibit to the Company’s Report on Form 6-K on May 13, 2014, and incorporated by reference herein.
|
|
(8)
|
Filed as an Exhibit to the Company’s Report on Form 6-K on October 31, 2014, and incorporated by reference herein.
|
|
(9)
|
Filed as an Exhibit to the Company's Annual Report on Form 20-F on March 31, 2015, and incorporated by reference herein.
|
|
(10)
|
Filed as an Exhibit to the Company's Annual Report on Form 20-F on March 16, 2017, and incorporated by reference herein.
|
|
(11)
|
Filed as an Exhibit to the Company’s Report on Form 6-K on March 31, 2017, and incorporated by reference herein.
|
|
(12)
|
Filed as an Exhibit to the Company's Annual Report on Form 20-F on March 23, 2018, and incorporated by reference herein.
|
|
(13)
|
Filed as an Exhibit to the Company’s Report on Form 6-K on May 16, 2018, and incorporated by reference herein.
|
|
(14)
|
Filed as an Exhibit to the Company’s Report on Form 6-K on January 18, 2019, 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, 2018
|
|
December 31, 2017
|
||||
|
Assets
|
|
|
|
|
|
|
|||
|
Current assets
|
|
|
|
|
|
|
|||
|
Cash and cash equivalents
|
|
$
|
593,652
|
|
|
$
|
186,462
|
|
|
|
Accounts receivable
|
|
69,718
|
|
|
65,458
|
|
|||
|
Prepaid expenses and other current assets
|
|
15,671
|
|
|
17,720
|
|
|||
|
Inventories
|
|
|
8,300
|
|
|
9,713
|
|
||
|
Total current assets
|
|
|
687,341
|
|
|
279,353
|
|
||
|
Non-current assets
|
|
|
|
|
|
|
|||
|
Vessels and drydock
|
|
3,997,789
|
|
|
4,090,094
|
|
|||
|
Vessels under construction
|
|
—
|
|
|
55,376
|
|
|||
|
Other assets
|
|
75,210
|
|
|
50,684
|
|
|||
|
Goodwill
|
|
11,539
|
|
|
11,482
|
|
|||
|
Restricted cash
|
|
12,285
|
|
|
11,387
|
|
|||
|
Total non-current assets
|
|
|
4,096,823
|
|
|
4,219,023
|
|
||
|
Total assets
|
|
|
$
|
4,784,164
|
|
|
$
|
4,498,376
|
|
|
Current liabilities
|
|
|
|
|
|
|
|||
|
Current portion of long-term debt
|
|
297,934
|
|
|
113,036
|
|
|||
|
Finance lease liability
|
|
114,429
|
|
|
50,146
|
|
|||
|
Accounts payable
|
|
11,865
|
|
|
13,044
|
|
|||
|
Accrued expenses
|
|
22,972
|
|
|
32,838
|
|
|||
|
Total current liabilities
|
|
|
447,200
|
|
|
209,064
|
|
||
|
Non-current liabilities
|
|
|
|
|
|
|
|||
|
Long-term debt
|
|
1,192,000
|
|
|
1,937,018
|
|
|||
|
Finance lease liability
|
|
1,305,952
|
|
|
666,993
|
|
|||
|
Total non-current liabilities
|
|
|
2,497,952
|
|
|
2,604,011
|
|
||
|
Total liabilities
|
|
|
2,945,152
|
|
|
2,813,075
|
|
||
|
Shareholders’ equity
|
|
|
|
|
|
|
|||
|
Issued, authorized and fully paid-in share capital:
|
|
|
|
|
|
|
|||
|
Common stock, $0.01 par value per share; 150,000,000 and 40,000,000 shares authorized; 51,397,562 and 32,650,755 issued and outstanding shares as of December 31, 2018 and December 31, 2017, respectively.
|
|
5,776
|
|
|
3,766
|
|
|||
|
Additional paid-in capital
|
|
2,648,599
|
|
|
2,283,591
|
|
|||
|
Treasury shares
|
|
(467,056
|
)
|
|
(443,816
|
)
|
|||
|
Accumulated deficit
|
|
(348,307
|
)
|
|
(158,240
|
)
|
|||
|
Total shareholders’ equity
|
|
|
1,839,012
|
|
|
1,685,301
|
|
||
|
Total liabilities and shareholders’ equity
|
|
|
$
|
4,784,164
|
|
|
$
|
4,498,376
|
|
|
|
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars except per share and share data
|
|
Notes
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vessel revenue
|
|
|
$
|
585,047
|
|
|
$
|
512,732
|
|
|
$
|
522,747
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vessel operating costs
|
|
|
|
(280,460
|
)
|
|
(231,227
|
)
|
|
(187,120
|
)
|
|||
|
Voyage expenses
|
|
|
|
(5,146
|
)
|
|
(7,733
|
)
|
|
(1,578
|
)
|
|||
|
Charterhire
|
|
|
(59,632
|
)
|
|
(75,750
|
)
|
|
(78,862
|
)
|
||||
|
Depreciation
|
|
|
(176,723
|
)
|
|
(141,418
|
)
|
|
(121,461
|
)
|
||||
|
General and administrative expenses
|
|
|
(52,272
|
)
|
|
(47,511
|
)
|
|
(54,899
|
)
|
||||
|
Loss on sales of vessels, net
|
|
|
—
|
|
|
(23,345
|
)
|
|
(2,078
|
)
|
||||
|
Merger transaction related costs
|
|
|
(272
|
)
|
|
(36,114
|
)
|
|
—
|
|
||||
|
Bargain purchase gain
|
|
|
—
|
|
|
5,417
|
|
|
—
|
|
||||
|
Total operating expenses
|
|
|
|
(574,505
|
)
|
|
(557,681
|
)
|
|
(445,998
|
)
|
|||
|
Operating income / (loss)
|
|
|
|
10,542
|
|
|
(44,949
|
)
|
|
76,749
|
|
|||
|
Other (expense) and income, net
|
|
|
|
|
|
|
|
|
||||||
|
Financial expenses
|
|
|
(186,628
|
)
|
|
(116,240
|
)
|
|
(104,048
|
)
|
||||
|
Loss on exchange of convertible notes
|
|
|
(17,838
|
)
|
|
—
|
|
|
—
|
|
||||
|
Realized loss on derivative financial instruments
|
|
|
—
|
|
|
(116
|
)
|
|
—
|
|
||||
|
Unrealized gain on derivative financial instruments
|
|
|
—
|
|
|
—
|
|
|
1,371
|
|
||||
|
Financial income
|
|
|
|
4,458
|
|
|
1,538
|
|
|
1,213
|
|
|||
|
Other expenses, net
|
|
|
|
(605
|
)
|
|
1,527
|
|
|
(188
|
)
|
|||
|
Total other expense, net
|
|
|
|
(200,613
|
)
|
|
(113,291
|
)
|
|
(101,652
|
)
|
|||
|
Net loss
|
|
|
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
$
|
(24,903
|
)
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Equity holders of the parent
|
|
|
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
$
|
(24,903
|
)
|
|
Loss per share
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Basic
|
|
|
$
|
(5.46
|
)
|
|
$
|
(7.35
|
)
|
|
$
|
(1.55
|
)
|
|
|
Diluted
|
|
|
$
|
(5.46
|
)
|
|
$
|
(7.35
|
)
|
|
$
|
(1.55
|
)
|
|
|
Basic weighted average shares outstanding
|
|
|
34,824,311
|
|
|
21,533,340
|
|
|
16,111,865
|
|
||||
|
Diluted weighted average shares outstanding
|
|
|
34,824,311
|
|
|
21,533,340
|
|
|
16,111,865
|
|
||||
|
|
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net loss
|
|
|
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
$
|
(24,903
|
)
|
|
Other comprehensive income
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total comprehensive loss
|
|
|
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
$
|
(24,903
|
)
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Equity holders of the parent
|
|
|
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
$
|
(24,903
|
)
|
|
In thousands of U.S. dollars except share data
|
Number of shares outstanding
(2)
|
|
Share capital
|
|
Additional paid-in capital
|
|
Treasury shares
|
|
(Accumulated deficit) / retained earnings
|
|
Total
|
|||||||||||
|
Balance as of January 1, 2016
|
17,533,540
|
|
|
$
|
2,224
|
|
|
$
|
1,729,314
|
|
|
$
|
(427,311
|
)
|
|
$
|
109,658
|
|
|
$
|
1,413,885
|
|
|
Net loss for the period
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,903
|
)
|
|
(24,903
|
)
|
|||||
|
Issuance of restricted stock, net of forfeitures
|
225,112
|
|
|
23
|
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Amortization of restricted stock, net of forfeitures
|
—
|
|
|
—
|
|
|
30,207
|
|
|
—
|
|
|
—
|
|
|
30,207
|
|
|||||
|
Dividends paid, $5.00 per share
(1)
|
—
|
|
|
—
|
|
|
(2,168
|
)
|
|
—
|
|
|
(84,755
|
)
|
|
(86,923
|
)
|
|||||
|
Purchase of treasury shares
|
(295,676
|
)
|
|
—
|
|
|
—
|
|
|
(16,505
|
)
|
|
—
|
|
|
(16,505
|
)
|
|||||
|
Equity issuance costs
|
—
|
|
|
—
|
|
|
(24
|
)
|
|
—
|
|
|
—
|
|
|
(24
|
)
|
|||||
|
Equity component of repurchase of the Convertible Notes (see Note 13)
|
—
|
|
|
—
|
|
|
(537
|
)
|
|
—
|
|
|
—
|
|
|
(537
|
)
|
|||||
|
Balance as of December 31, 2016
|
17,462,976
|
|
|
$
|
2,247
|
|
|
$
|
1,756,769
|
|
|
$
|
(443,816
|
)
|
|
$
|
—
|
|
|
$
|
1,315,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Balance as of January 1, 2017
|
17,462,976
|
|
|
$
|
2,247
|
|
|
$
|
1,756,769
|
|
|
$
|
(443,816
|
)
|
|
$
|
—
|
|
|
$
|
1,315,200
|
|
|
Net loss for the period
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(158,240
|
)
|
|
(158,240
|
)
|
|||||
|
Net proceeds from follow on offerings of common stock
|
8,450,000
|
|
|
845
|
|
|
287,599
|
|
|
—
|
|
|
—
|
|
|
288,444
|
|
|||||
|
Issuance of restricted stock, net of forfeitures
|
1,087,780
|
|
|
109
|
|
|
(109
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Amortization of restricted stock, net of forfeitures
|
—
|
|
|
—
|
|
|
22,385
|
|
|
—
|
|
|
—
|
|
|
22,385
|
|
|||||
|
Dividends paid, $0.40 per share
(1)
|
—
|
|
|
—
|
|
|
(9,561
|
)
|
|
—
|
|
|
—
|
|
|
(9,561
|
)
|
|||||
|
Shares issued as consideration for merger with NPTI, $40.20 per share
|
5,499,999
|
|
|
550
|
|
|
220,550
|
|
|
—
|
|
|
—
|
|
|
221,100
|
|
|||||
|
Warrants exercised relating to merger with NPTI
|
150,000
|
|
|
15
|
|
|
5,958
|
|
|
—
|
|
|
—
|
|
|
5,973
|
|
|||||
|
Balance as of December 31, 2017
|
32,650,755
|
|
|
$
|
3,766
|
|
|
$
|
2,283,591
|
|
|
$
|
(443,816
|
)
|
|
$
|
(158,240
|
)
|
|
$
|
1,685,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Balance as of January 1, 2018
|
32,650,755
|
|
|
$
|
3,766
|
|
|
$
|
2,283,591
|
|
|
$
|
(443,816
|
)
|
|
$
|
(158,240
|
)
|
|
$
|
1,685,301
|
|
|
Adoption of accounting standards (IFRS 15)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
4
|
|
|||||
|
Net loss for the period
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(190,071
|
)
|
|
(190,071
|
)
|
|||||
|
Net proceeds from follow-on offerings of common stock
|
18,216,216
|
|
|
1,822
|
|
|
317,810
|
|
|
—
|
|
|
—
|
|
|
319,632
|
|
|||||
|
Issuance of restricted stock, net of forfeitures
|
1,881,826
|
|
|
188
|
|
|
(188
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Amortization of restricted stock, net of forfeitures
|
—
|
|
|
—
|
|
|
25,547
|
|
|
—
|
|
|
—
|
|
|
25,547
|
|
|||||
|
Dividends paid, $0.40 per share
(1)
|
—
|
|
|
—
|
|
|
(15,127
|
)
|
|
—
|
|
|
—
|
|
|
(15,127
|
)
|
|||||
|
Purchase of treasury shares
|
(1,351,235
|
)
|
|
—
|
|
|
—
|
|
|
(23,240
|
)
|
|
—
|
|
|
(23,240
|
)
|
|||||
|
Equity component of issuance of Senior Convertible Notes due 2022 (see Note 13)
|
—
|
|
|
—
|
|
|
36,966
|
|
|
—
|
|
|
—
|
|
|
36,966
|
|
|||||
|
Balance as of December 31, 2018
|
51,397,562
|
|
|
$
|
5,776
|
|
|
$
|
2,648,599
|
|
|
$
|
(467,056
|
)
|
|
$
|
(348,307
|
)
|
|
$
|
1,839,012
|
|
|
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
Notes
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Operating activities
|
|
|
|
|
|
|
|
|
|
||||
|
Net loss
|
|
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
$
|
(24,903
|
)
|
|
Loss from sales of vessels
|
|
—
|
|
|
23,345
|
|
|
2,078
|
|
||||
|
Depreciation
|
|
176,723
|
|
|
141,418
|
|
|
121,461
|
|
||||
|
Amortization of restricted stock
|
|
25,547
|
|
|
22,385
|
|
|
30,207
|
|
||||
|
Amortization of deferred financing fees
|
|
10,541
|
|
|
13,381
|
|
|
14,149
|
|
||||
|
Write-off of deferred financing fees
|
|
13,212
|
|
|
2,467
|
|
|
14,479
|
|
||||
|
Bargain purchase gain
|
|
—
|
|
|
(5,417
|
)
|
|
—
|
|
||||
|
Share based transaction costs
|
|
—
|
|
|
5,973
|
|
|
—
|
|
||||
|
Unrealized gain on derivative financial instruments
|
|
—
|
|
|
—
|
|
|
(1,371
|
)
|
||||
|
Amortization of acquired time charter contracts
|
|
|
—
|
|
|
—
|
|
|
65
|
|
|||
|
Accretion of Convertible Notes
|
|
13,225
|
|
|
12,211
|
|
|
11,562
|
|
||||
|
Accretion of fair market measurement on debt assumed from merger with NPTI
|
|
3,779
|
|
|
1,478
|
|
|
—
|
|
||||
|
Loss on exchange of Convertible Notes
|
|
17,838
|
|
|
—
|
|
|
—
|
|
||||
|
Gain on repurchase of Convertible Notes
|
|
—
|
|
|
—
|
|
|
(994
|
)
|
||||
|
|
|
|
70,794
|
|
|
59,001
|
|
|
166,733
|
|
|||
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
||||
|
Decrease / (increase) in inventories
|
|
|
1,535
|
|
|
(1,319
|
)
|
|
564
|
|
|||
|
(Increase) / decrease in accounts receivable
|
|
|
(4,298
|
)
|
|
(1,478
|
)
|
|
26,688
|
|
|||
|
Decrease / (Increase) in prepaid expenses and other current assets
|
|
|
2,227
|
|
|
12,219
|
|
|
(5,546
|
)
|
|||
|
(Increase) / decrease in other assets
|
|
|
(1,226
|
)
|
|
(22,651
|
)
|
|
2,045
|
|
|||
|
(Decrease) / increase in accounts payable
|
|
|
(1,382
|
)
|
|
3,694
|
|
|
(2,487
|
)
|
|||
|
Decrease in accrued expenses
|
|
|
(9,860
|
)
|
|
(7,665
|
)
|
|
(9,486
|
)
|
|||
|
|
|
|
(13,004
|
)
|
|
(17,200
|
)
|
|
11,778
|
|
|||
|
Net cash inflow from operating activities
|
|
|
57,790
|
|
|
41,801
|
|
|
178,511
|
|
|||
|
Investing activities
|
|
|
|
|
|
|
|
|
|
||||
|
Acquisition of vessels and payments for vessels under construction
|
|
|
(26,057
|
)
|
|
(258,311
|
)
|
|
(126,842
|
)
|
|||
|
Proceeds from disposal of vessels
|
|
|
—
|
|
|
127,372
|
|
|
158,175
|
|
|||
|
Net cash paid for the merger with NPTI
|
|
|
—
|
|
|
(23,062
|
)
|
|
—
|
|
|||
|
Drydock, scrubber and BWTS payments (owned and bareboat-in vessels)
|
|
|
(26,680
|
)
|
|
(5,922
|
)
|
|
—
|
|
|||
|
Net cash (outflow) / inflow from investing activities
|
|
|
(52,737
|
)
|
|
(159,923
|
)
|
|
31,333
|
|
|||
|
Financing activities
|
|
|
|
|
|
|
|
|
|
||||
|
Debt repayments
|
|
|
(865,594
|
)
|
|
(546,296
|
)
|
|
(753,431
|
)
|
|||
|
Issuance of debt
|
|
|
1,007,298
|
|
|
525,642
|
|
|
565,028
|
|
|||
|
Debt issuance costs
|
|
|
(23,056
|
)
|
|
(11,758
|
)
|
|
(10,679
|
)
|
|||
|
Refund of debt issuance costs due to early debt repayment
|
|
|
2,826
|
|
|
—
|
|
|
—
|
|
|||
|
Increase in restricted cash
|
|
|
(897
|
)
|
|
(2,279
|
)
|
|
—
|
|
|||
|
Repayment of Convertible Notes
|
|
|
—
|
|
|
—
|
|
|
(8,393
|
)
|
|||
|
Gross proceeds from issuance of common stock
|
|
|
337,000
|
|
|
303,500
|
|
|
—
|
|
|||
|
Equity issuance costs
|
|
|
(17,073
|
)
|
|
(15,056
|
)
|
|
(24
|
)
|
|||
|
Dividends paid
|
|
|
(15,127
|
)
|
|
(9,561
|
)
|
|
(86,923
|
)
|
|||
|
Redemption of NPTI Redeemable Preferred Shares
|
|
|
—
|
|
|
(39,495
|
)
|
|
—
|
|
|||
|
Repurchase of common stock
|
|
|
(23,240
|
)
|
|
—
|
|
|
(16,505
|
)
|
|||
|
Net cash inflow / (outflow) from financing activities
|
|
|
402,137
|
|
|
204,697
|
|
|
(310,927
|
)
|
|||
|
Increase / (decrease) in cash and cash equivalents
|
|
|
407,190
|
|
|
86,575
|
|
|
(101,083
|
)
|
|||
|
Cash and cash equivalents at January 1,
|
|
|
186,462
|
|
|
99,887
|
|
|
200,970
|
|
|||
|
Cash and cash equivalents at December 31,
|
|
|
$
|
593,652
|
|
|
$
|
186,462
|
|
|
$
|
99,887
|
|
|
Supplemental information:
|
|
|
|
|
|
|
|
|
|
||||
|
Interest paid (which includes $0.2 million, $4.2 million and $6.3 million of interest capitalized during the years ended December 31, 2018, 2017 and 2016, respectively)
|
|
|
$
|
155,304
|
|
|
$
|
92,034
|
|
|
$
|
69,008
|
|
|
1.
|
General information and significant accounting policies
|
|
(1)
|
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 attributed to each vessel (which are determined by vessel attributes such as cargo carrying capacity, fuel consumption, and construction characteristics); and
|
|
•
|
the number of days the vessel participated in the pool in the period
.
|
|
(2)
|
Time charter agreements are when our vessels 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.
|
|
(3)
|
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.
|
|
In thousands of U.S. dollars
|
Amounts after adoption of IFRS 15
|
Adjustments
|
Amounts without adoption of IFRS 15
|
||||||
|
Revenue
|
|
|
|
||||||
|
Vessel revenue
|
$
|
585,047
|
|
$
|
(173
|
)
|
$
|
584,874
|
|
|
|
|
|
|
||||||
|
Operating expenses
|
|
|
|
||||||
|
Voyage expenses
|
(5,146
|
)
|
177
|
|
(4,969
|
)
|
|||
|
Total operating expenses
|
(574,505
|
)
|
177
|
|
(574,328
|
)
|
|||
|
Net loss
|
$
|
(190,071
|
)
|
$
|
4
|
|
$
|
(190,067
|
)
|
|
|
|
|
|
||||||
|
Total comprehensive loss
|
$
|
(190,071
|
)
|
$
|
4
|
|
$
|
(190,067
|
)
|
|
•
|
the financial asset is held within a business model whose objective is to hold financial assets in order to collect contractual cash flows; and
|
|
•
|
the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
|
|
•
|
the financial asset is held within a business model whose objective is achieved by both collecting contractual cash flows and selling financial assets; and
|
|
•
|
the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
|
|
•
|
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.
|
|
•
|
12-month ECLs
: 12-month ECLs are the expected credit losses that may result from default events on a financial instrument that are possible within the 12 months after the reporting date. 12-month ECLs are utilized when a financial asset has a low credit risk at the reporting date or has not had a significant increase in credit risk since initial recognition.
|
|
•
|
Lifetime ECLs
: these are ECLs that result from all possible default events over the expected life of a financial instrument. Lifetime ECLs are determined when an impaired financial asset has been purchased or originated or when there has been a significant increase in credit risk since initial recognition
|
|
•
|
For trade receivables or contract assets that do not contain a significant financing component, the loss allowance is required to be measured at initial recognition and throughout the life of the receivable at an amount equal to lifetime ECL.
|
|
•
|
For finance lease receivables, operating lease receivables, or trade receivables or contract assets that do contain a significant financing component, IFRS 9 permits an entity to choose as its accounting policy to measure the loss allowance using the general model or the simplified model (i.e. at an amount equal to lifetime expected credit losses).
|
|
•
|
34
of our owned or financed leased vessels in our fleet had fair values less costs to sell greater than their carrying amount. As such, there were no indicators of impairment for these vessels.
|
|
•
|
75
of our owned or finance leased vessels in our fleet had fair values less costs to sell less than their carrying amount. We prepared a value in use calculation for each of these vessels which resulted in
no
impairment being recognized
|
|
•
|
Amendment to IFRS 2 - Share based payment transactions
|
|
•
|
IFRIC 22 - Foreign currency transactions and advance consideration
|
|
•
|
IFRS 9 - Financial Instruments
|
|
•
|
Annual Improvements for IFRS Standards 2015 - 2017 Cycle, which are summarized as follows:
|
|
•
|
Amendment to IFRS 10 and IAS 28 -
Sale or Contribution of Assets between an Investor and its Associate or Joint Venture
. Clarifies the recognition of gains and losses arising on the sale or contribution of assets that constitute a business and assets that do not constitute a business. The effective date is pending.
|
|
•
|
IAS 19,
Employee Benefits -
Plan Amendment, Curtailment or Settlement (Amendments to IAS 19): The amendments require an entity to use the updated assumptions from a remeasurement net defined benefit liability or asset resulting from a plan amendment, curtailment or settlement to determine current service cost and net interest for the remainder of the reporting period after the change to the plan.
|
|
•
|
IFRIC 23
Uncertainty over Income Tax Treatments
- The interpretation specifies how an entity should reflect the effects of uncertainties in accounting for income taxes.
|
|
2.
|
Merger with Navig8 Product Tankers Inc
|
|
•
|
On May 30, 2017, we issued
5 million
shares of common stock in an underwritten public offering at an offering price of
$40.00
per share for net proceeds of approximately
$188.7 million
, after deducting underwriters' discounts and offering expenses. The completion of this offering was a condition to closing the Merger.
|
|
•
|
On June 14, 2017, we acquired part of NPTI’s business with the acquisition of
four
LR1 product tankers through the acquisition of entities holding those vessels and related debt for an acquisition price of
$42.2 million
in cash.
|
|
•
|
On September 1, 2017, at the September Closing, all conditions precedent were lifted and we acquired NPTI's remaining business including
eight
LR1 and
15
LR2 tankers. Pursuant to the Merger Agreement,
one
share in NPTI gave the right to receive
0.1176
of our shares, and we issued a total of
5,499,999
common shares to NPTI's shareholders as Merger consideration. Insignificant transaction costs were incurred as part of this issuance.
|
|
•
|
We assumed NPTI's aggregate outstanding indebtedness of
$907.4 million
upon the closing of these transactions.
|
|
In thousands of U.S. Dollars
|
NPTI Vessel Acquisition
|
September Closing - Preliminary Purchase Price Allocation - December 31, 2017
|
Measurement Period Adjustments
|
September Closing - Final Purchase Price Allocation - December 31, 2018
|
|
||||||||
|
Cash and cash equivalents
|
$
|
6,180
|
|
$
|
15,149
|
|
$
|
—
|
|
$
|
15,149
|
|
|
|
Restricted cash
|
—
|
|
13,641
|
|
—
|
|
13,641
|
|
|
||||
|
Accounts receivables
|
3,330
|
|
16,323
|
|
132
|
|
16,455
|
|
(1)
|
||||
|
Prepaid expenses and other assets
|
2,932
|
|
19,940
|
|
—
|
|
19,940
|
|
|
||||
|
Inventories
|
299
|
|
1,415
|
|
—
|
|
1,415
|
|
|
||||
|
Restricted cash - non-current
|
4,000
|
|
6,380
|
|
—
|
|
6,380
|
|
|
||||
|
Vessels, net
|
158,500
|
|
972,750
|
|
—
|
|
972,750
|
|
|
||||
|
Accounts payable and accrued expenses
|
(13,720
|
)
|
(2,966
|
)
|
(189
|
)
|
(3,155
|
)
|
(2)
|
||||
|
Debt (current and non-current)
|
(113,856
|
)
|
(793,519
|
)
|
—
|
|
(793,519
|
)
|
|
||||
|
Redeemable Preferred Shares
|
—
|
|
(39,495
|
)
|
—
|
|
(39,495
|
)
|
|
||||
|
Net assets acquired and liabilities assumed
|
47,665
|
|
209,618
|
|
(57
|
)
|
209,561
|
|
|
||||
|
Total purchase price consideration
|
42,248
|
|
221,100
|
|
—
|
|
221,100
|
|
|
||||
|
Provisional (bargain purchase) / goodwill
|
$
|
(5,417
|
)
|
$
|
11,482
|
|
$
|
57
|
|
$
|
11,539
|
|
|
|
(1)
|
The September Closing measurement period adjustments to accounts receivable relates to changes in estimates of revenue earned for vessels operating in the Navig8 Pools (which are owned and operated by the Navig8 Group) during the periods prior to the closing of the Merger. A vessel's share of pool revenues in a particular period can change in subsequent periods as initial voyage results are finalized for items that have initially been estimated (such as demurrage claims).
|
|
•
|
the change in depreciation that would have occurred assuming the fair value adjustments to Vessels had applied beginning on January 1, 2017.
|
|
•
|
the Company's accounting policy for the depreciation of vessels and drydock whereby (i) depreciation is calculated on a straight-line basis to the estimated residual value over the anticipated useful life of the vessel from the date of delivery and (ii) for an acquired or newly built vessel, a notional drydock component is allocated from the vessel’s cost and depreciated on a straight-line basis to the next estimated drydock.
|
|
•
|
Deferred financing fee amortization — unamortized deferred charges relating to NPTI’s secured debt were eliminated and reflected in the fair value assessment of the debt.
|
|
•
|
Interest expense - the preliminary purchase price allocates the estimated fair value of NPTI’s secured debt and obligations due under sale leaseback facilities. Accordingly, we adjusted interest expense on a pro forma basis to reflect the amortization of these fair value adjustments for the year ended December 31, 2017.
|
|
3.
|
Cash and cash equivalents
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
||||
|
Cash at banks
|
$
|
592,498
|
|
|
$
|
185,377
|
|
|
Cash on vessels
|
1,154
|
|
|
1,085
|
|
||
|
|
$
|
593,652
|
|
|
$
|
186,462
|
|
|
4.
|
Prepaid expenses and other assets
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
||||
|
SSM - prepaid vessel operating expenses
|
2,461
|
|
|
6,391
|
|
||
|
Prepaid insurance - related party
|
—
|
|
|
2,428
|
|
||
|
Prepaid expenses from related parties
|
2,461
|
|
|
8,819
|
|
||
|
|
|
|
|
||||
|
Prepaid interest
|
6,870
|
|
|
1,153
|
|
||
|
Prepaid insurance
|
4,449
|
|
|
1,001
|
|
||
|
Third party - prepaid vessel operating expenses
|
712
|
|
|
1,255
|
|
||
|
Other prepaid expenses
|
1,179
|
|
|
5,492
|
|
||
|
|
$
|
15,671
|
|
|
$
|
17,720
|
|
|
5.
|
Accounts receivable
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
||||
|
Scorpio MR Pool Limited
|
$
|
33,288
|
|
|
$
|
27,720
|
|
|
Scorpio LR2 Pool Limited
|
24,563
|
|
|
7,026
|
|
||
|
Scorpio Handymax Tanker Pool Limited
|
4,559
|
|
|
6,037
|
|
||
|
Scorpio LR1 Pool Limited
|
3,705
|
|
|
3,002
|
|
||
|
Scorpio Aframax Pool Limited
|
63
|
|
|
1,095
|
|
||
|
Scorpio Commercial Management S.A.M.
|
2,511
|
|
|
—
|
|
||
|
Receivables from the related parties
|
68,689
|
|
|
44,880
|
|
||
|
|
|
|
|
||||
|
Insurance receivables
|
204
|
|
|
870
|
|
||
|
Freight and time charter receivables
|
22
|
|
|
2,399
|
|
||
|
Receivables from Navig8 Group Pools
|
17
|
|
|
14,625
|
|
||
|
Other receivables
|
786
|
|
|
2,684
|
|
||
|
|
$
|
69,718
|
|
|
$
|
65,458
|
|
|
6.
|
Vessels
|
|
In thousands of U.S. dollars
|
Vessels
|
|
Drydock
|
|
Total
|
|||||||
|
Cost
|
|
|
|
|
|
|
||||||
|
|
As of January 1, 2018
|
4,389,648
|
|
|
82,888
|
|
|
4,472,536
|
|
|||
|
|
Additions
(1)
|
79,454
|
|
|
4,964
|
|
|
84,418
|
|
|||
|
|
Write-offs
(2)
|
—
|
|
|
(1,500
|
)
|
|
(1,500
|
)
|
|||
|
|
As of December 31, 2018
|
4,469,102
|
|
|
86,352
|
|
|
4,555,454
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Accumulated depreciation and impairment
|
|
|
|
|
|
|||||||
|
|
As of January 1, 2018
|
(347,703
|
)
|
|
(34,739
|
)
|
|
(382,442
|
)
|
|||
|
|
Charge for the period
|
(158,740
|
)
|
|
(17,983
|
)
|
|
(176,723
|
)
|
|||
|
|
Write-offs
(2)
|
—
|
|
|
1,500
|
|
|
1,500
|
|
|||
|
|
As of December 31, 2018
|
(506,443
|
)
|
|
(51,222
|
)
|
|
(557,665
|
)
|
|||
|
Net book value
|
|
|
|
|
|
|||||||
|
|
As of December 31, 2018
|
$
|
3,962,659
|
|
|
$
|
35,130
|
|
|
$
|
3,997,789
|
|
|
|
|
|
|
|
|
|
||||||
|
Cost
|
|
|
|
|
|
|
||||||
|
|
As of January 1, 2017
|
$
|
3,126,790
|
|
|
$
|
60,089
|
|
|
$
|
3,186,879
|
|
|
|
Additions
(3)
|
333,338
|
|
|
12,667
|
|
|
346,005
|
|
|||
|
|
Vessels acquired in merger with NPTI
(4)
|
1,113,618
|
|
|
17,632
|
|
|
1,131,250
|
|
|||
|
|
Disposal of vessels
(5)
|
(184,098
|
)
|
|
(3,750
|
)
|
|
(187,848
|
)
|
|||
|
|
Write-offs
(6)
|
—
|
|
|
(3,750
|
)
|
|
(3,750
|
)
|
|||
|
|
As of December 31, 2017
|
4,389,648
|
|
|
82,888
|
|
|
4,472,536
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Accumulated depreciation and impairment
|
|
|
|
|
|
|||||||
|
|
As of January 1, 2017
|
(246,210
|
)
|
|
(27,415
|
)
|
|
(273,625
|
)
|
|||
|
|
Charge for the period
|
(127,369
|
)
|
|
(14,049
|
)
|
|
(141,418
|
)
|
|||
|
|
Disposal of vessels
(5)
|
25,876
|
|
|
2,975
|
|
|
28,851
|
|
|||
|
|
Write-offs
(6)
|
—
|
|
|
3,750
|
|
|
3,750
|
|
|||
|
|
As of December 31, 2017
|
(347,703
|
)
|
|
(34,739
|
)
|
|
(382,442
|
)
|
|||
|
Net book value
|
|
|
|
|
|
|||||||
|
|
As of December 31, 2017
|
$
|
4,041,945
|
|
|
$
|
48,149
|
|
|
$
|
4,090,094
|
|
|
(1)
|
Additions in 2018 primarily relate to (i) the deliveries of
STI Esles II
and
STI Jardins
and corresponding calculations of notional drydock on these vessels and (ii) drydock costs incurred on certain of our vessels.
|
|
(2)
|
Represents the write-off of the notional drydock costs of
STI Fontvieille
and
STI Ville
which were drydocked in 2018.
|
|
(3)
|
Additions in 2017 primarily relate to (i) the deliveries of
eight
newbuilding vessels and corresponding calculations of notional drydock on these vessels and (ii) drydock costs incurred on certain of our vessels.
|
|
(4)
|
Represents the fair value of the vessels acquired in the Merger with NPTI as described in Note 2.
|
|
(5)
|
Represents the net book value of (i)
STI Sapphire
and
STI Emerald,
which were sold during the
year ended December 31, 2017
and (ii)
STI Beryl
,
STI Le Rocher
and
STI Larvotto,
which were sold and leased back during the
year ended December 31, 2017
. These transactions are further described below.
|
|
(6)
|
Represents the write-off of the notional drydock costs of
STI Amber, STI Topaz, STI Ruby, STI Garnet
and
STI Onyx
which were drydocked in 2017.
|
|
|
|
|
Month
|
|
Vessel
|
|
|
|
Name
|
|
Delivered
|
|
Type
|
|
|
1
|
|
STI Esles II
|
|
January 2018
|
|
MR
|
|
2
|
|
STI Jardins
|
|
January 2018
|
|
MR
|
|
•
|
S
TI Fontvieille
and
STI Ville,
which were drydocked in accordance with their scheduled, class required special survey during 2018 for an aggregate cost of
$1.9 million
and
46
offhire days.
|
|
•
|
STI Duchessa
and
STI Opera,
which
were drydocked in accordance with their class required special survey in December 2018 and these vessels completed these surveys in January 2019.
$0.7 million
of drydock costs relating to these vessels were incurred during the year ended December 31, 2018.
|
|
•
|
$0.9 million
of drydock costs incurred for vessels that are expected to enter into drydock in 2019.
|
|
|
As of December 31,
|
||
|
Amounts in thousands of US dollars
|
2018
|
||
|
Less than 1 month
|
$
|
926
|
|
|
1-3 months
|
19,481
|
|
|
|
3 months to 1 year
|
93,188
|
|
|
|
1-5 years
|
18,279
|
|
|
|
5+ years
|
—
|
|
|
|
Total
|
$
|
131,874
|
|
|
(1)
|
These amounts are subject to change as installation times are finalized. The amounts presented exclude installation costs.
|
|
|
|
|
Month
|
|
Vessel
|
|
|
|
Name
|
|
Delivered
|
|
Type
|
|
|
1
|
|
STI Selatar
|
|
February 2017
|
|
LR2
|
|
2
|
|
STI Rambla
|
|
March 2017
|
|
LR2
|
|
3
|
|
STI Galata
|
|
March 2017
|
|
MR
|
|
4
|
|
STI Bosphorus
|
|
April 2017
|
|
MR
|
|
5
|
|
STI Leblon
|
|
July 2017
|
|
MR
|
|
6
|
|
STI La Boca
|
|
July 2017
|
|
MR
|
|
7
|
|
STI San Telmo
|
|
September 2017
|
|
MR
|
|
8
|
|
STI Donald C Trauscht
|
|
October 2017
|
|
MR
|
|
Credit Facility
|
|
Vessel Name
|
|
$116.0 Million Lease Financing
|
|
STI Oxford
|
|
$116.0 Million Lease Financing
|
|
STI Selatar
|
|
$116.0 Million Lease Financing
|
|
STI Gramercy
|
|
$116.0 Million Lease Financing
|
|
STI Queens
|
|
$157.5 Million Lease Financing
|
|
STI Alexis
|
|
$157.5 Million Lease Financing
|
|
STI Benicia
|
|
$157.5 Million Lease Financing
|
|
STI Duchessa
|
|
$157.5 Million Lease Financing
|
|
STI Mayfair
|
|
$157.5 Million Lease Financing
|
|
STI San Antonio
|
|
$157.5 Million Lease Financing
|
|
STI St. Charles
|
|
$157.5 Million Lease Financing
|
|
STI Yorkville
|
|
2017 Credit Facility
|
|
STI Galata
|
|
2017 Credit Facility
|
|
STI Bosphorus
|
|
2017 Credit Facility
|
|
STI Leblon
|
|
2017 Credit Facility
|
|
STI La Boca
|
|
2017 Credit Facility
|
|
STI San Telmo
|
|
2017 Credit Facility
|
|
STI Donald C Trauscht
|
|
2017 Credit Facility
|
|
STI Esles II
|
|
2017 Credit Facility
|
|
STI Jardins
|
|
2018 CMB Lease Financing
|
|
STI Milwaukee
|
|
2018 CMB Lease Financing
|
|
STI Battery
|
|
2018 CMB Lease Financing
|
|
STI Tribeca
|
|
2018 CMB Lease Financing
|
|
STI Bronx
|
|
2018 CMB Lease Financing
|
|
STI Manhattan
|
|
2018 CMB Lease Financing
|
|
STI Seneca
|
|
2018 NIBC Credit Facility
|
|
STI Memphis
|
|
2018 NIBC Credit Facility
|
|
STI Soho
|
|
ABN AMRO / K-Sure Credit Facility
|
|
STI Precision
|
|
ABN AMRO / K-Sure Credit Facility
|
|
STI Prestige
|
|
ABN AMRO / SEB Credit Facility
|
|
STI Hammersmith
|
|
ABN AMRO / SEB Credit Facility
|
|
STI Westminster
|
|
ABN AMRO / SEB Credit Facility
|
|
STI Winnie
|
|
ABN AMRO / SEB Credit Facility
|
|
STI Lauren
|
|
ABN AMRO / SEB Credit Facility
|
|
STI Connaught
|
|
ABN AMRO Credit Facility
|
|
STI Spiga
|
|
ABN AMRO Credit Facility
|
|
STI Savile Row
|
|
ABN AMRO Credit Facility
|
|
STI Kingsway
|
|
ABN AMRO Credit Facility
|
|
STI Carnaby
|
|
AVIC Lease Financing
|
|
STI Fontvieille
|
|
AVIC Lease Financing
|
|
STI Ville
|
|
AVIC Lease Financing
|
|
STI Brooklyn
|
|
AVIC Lease Financing
|
|
STI Rose
|
|
AVIC Lease Financing
|
|
STI Rambla
|
|
BCFL Lease Financing (LR2s)
|
|
STI Solace
|
|
BCFL Lease Financing (LR2s)
|
|
STI Solidarity
|
|
BCFL Lease Financing (LR2s)
|
|
STI Stability
|
|
BCFL Lease Financing (MRs)
|
|
STI Amber
|
|
BCFL Lease Financing (MRs)
|
|
STI Topaz
|
|
BCFL Lease Financing (MRs)
|
|
STI Ruby
|
|
BCFL Lease Financing (MRs)
|
|
STI Garnet
|
|
BCFL Lease Financing (MRs)
|
|
STI Onyx
|
|
China Huarong Lease Financing
|
|
STI Opera
|
|
China Huarong Lease Financing
|
|
STI Venere
|
|
China Huarong Lease Financing
|
|
STI Virtus
|
|
China Huarong Lease Financing
|
|
STI Aqua
|
|
China Huarong Lease Financing
|
|
STI Dama
|
|
China Huarong Lease Financing
|
|
STI Regina
|
|
Citibank / K-Sure Credit Facility
|
|
STI Excellence
|
|
Citibank / K-Sure Credit Facility
|
|
STI Executive
|
|
Citibank / K-Sure Credit Facility
|
|
STI Experience
|
|
Citibank / K-Sure Credit Facility
|
|
STI Express
|
|
CMB Lease Financing
|
|
STI Pride
|
|
CMB Lease Financing
|
|
STI Providence
|
|
COSCO Shipping Lease Financing
|
|
STI Battersea
|
|
COSCO Shipping Lease Financing
|
|
STI Wembley
|
|
COSCO Shipping Lease Financing
|
|
STI Texas City
|
|
COSCO Shipping Lease Financing
|
|
STI Meraux
|
|
Credit Agricole Credit Facility
|
|
STI Exceed
|
|
Credit Agricole Credit Facility
|
|
STI Excel
|
|
Credit Agricole Credit Facility
|
|
STI Excelsior
|
|
Credit Agricole Credit Facility
|
|
STI Expedite
|
|
CSSC Lease Financing
|
|
STI Nautilus
|
|
CSSC Lease Financing
|
|
STI Gallantry
|
|
CSSC Lease Financing
|
|
STI Goal
|
|
CSSC Lease Financing
|
|
STI Guard
|
|
CSSC Lease Financing
|
|
STI Guide
|
|
CSSC Lease Financing
|
|
STI Gauntlet
|
|
CSSC Lease Financing
|
|
STI Gladiator
|
|
CSSC Lease Financing
|
|
STI Gratitude
|
|
ING Credit Facility
|
|
STI Black Hawk
|
|
ING Credit Facility
|
|
STI Rotherhithe
|
|
ING Credit Facility
|
|
STI Pontiac
|
|
ING Credit Facility
|
|
STI Osceola
|
|
ING Credit Facility
|
|
STI Notting Hill
|
|
ING Credit Facility
|
|
STI Jermyn
|
|
ING Credit Facility
|
|
STI Lombard
|
|
ING Credit Facility
|
|
STI Grace
|
|
KEXIM Credit Facility
|
|
STI Acton
|
|
KEXIM Credit Facility
|
|
STI Brixton
|
|
KEXIM Credit Facility
|
|
STI Broadway
|
|
KEXIM Credit Facility
|
|
STI Camden
|
|
KEXIM Credit Facility
|
|
STI Clapham
|
|
KEXIM Credit Facility
|
|
STI Comandante
|
|
KEXIM Credit Facility
|
|
STI Condotti
|
|
KEXIM Credit Facility
|
|
STI Elysees
|
|
KEXIM Credit Facility
|
|
STI Finchley
|
|
KEXIM Credit Facility
|
|
STI Fulham
|
|
KEXIM Credit Facility
|
|
STI Hackney
|
|
KEXIM Credit Facility
|
|
STI Madison
|
|
KEXIM Credit Facility
|
|
STI Orchard
|
|
KEXIM Credit Facility
|
|
STI Park
|
|
KEXIM Credit Facility
|
|
STI Pimlico
|
|
KEXIM Credit Facility
|
|
STI Poplar
|
|
KEXIM Credit Facility
|
|
STI Sloane
|
|
KEXIM Credit Facility
|
|
STI Veneto
|
|
Ocean Yield Lease Financing
|
|
STI Sanctity
|
|
Ocean Yield Lease Financing
|
|
STI Steadfast
|
|
Ocean Yield Lease Financing
|
|
STI Supreme
|
|
Ocean Yield Lease Financing
|
|
STI Symphony
|
|
7.
|
Vessels under construction
|
|
In thousands of U.S. dollars
|
|
||
|
Balance as of January 1, 2017
|
$
|
137,917
|
|
|
Installment payments and other capitalized expenses
|
252,977
|
|
|
|
Capitalized interest
|
4,194
|
|
|
|
Transferred to operating vessels and drydock
|
(339,712
|
)
|
|
|
Balance as of December 31, 2017
|
$
|
55,376
|
|
|
|
|
||
|
Installment payments and other capitalized expenses
|
25,452
|
|
|
|
Capitalized interest
|
157
|
|
|
|
Transferred to operating vessels and drydock
|
(80,985
|
)
|
|
|
Balance as of December 31, 2018
|
$
|
—
|
|
|
8.
|
Carrying values of vessels, vessels under construction and goodwill
|
|
•
|
34
of our owned or financed leased vessels in our fleet had fair values less costs to sell greater than their carrying amount. As such, there were no indicators of impairment for these vessels.
|
|
•
|
75
of our owned or finance leased vessels in our fleet had fair values less costs to sell less than their carrying amount. We prepared a value in use calculation for each of these vessels which resulted in
no
impairment being recognized.
|
|
•
|
Eight
of our owned or financed leased vessels in our fleet had fair values less costs to sell greater than their carrying amount. As such, there were no indicators of impairment for these vessels.
|
|
•
|
99
of our owned or finance leased vessels in our fleet had fair values less costs to sell less than their carrying amount. We prepared a value in use calculation for each of these vessels which resulted in
no
impairment being recognized.
|
|
•
|
We did not obtain independent broker valuations for our
two
vessels under construction. To assess their carrying values for impairment, we prepared value in use calculations for each vessel which resulted in
no
impairment being recognized.
|
|
•
|
Based on the sensitivity analysis performed for
December 31, 2018
, a
1.0%
increase in the discount rate would result in
one
LR2 vessel being impaired for an aggregate
$0.3 million
loss. Alternatively, a
5%
decrease in forecasted time charter rates would result in
two
LR2 vessels being impaired for an aggregate
$0.4 million
loss.
|
|
•
|
Based on the sensitivity analysis performed for
December 31, 2017
, a
1.0%
increase in the discount rate would result in
four
MR vessels being impaired for an aggregate
$2.3 million
loss. Alternatively, a
5%
decrease in forecasted time charter rates would also result in
thirteen
Handymax and MR vessels being impaired for an aggregate
$6.9 million
loss.
|
|
9.
|
Other non-current assets
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
||||
|
Scorpio LR2 Pool Ltd. pool working capital contributions
(1)
|
$
|
31,450
|
|
|
$
|
28,050
|
|
|
Scorpio Handymax Tanker Pool Ltd. pool working capital contributions
(2)
|
4,923
|
|
|
6,751
|
|
||
|
Scorpio LR1 Pool Ltd. pool working capital contributions
(1)
|
6,600
|
|
|
6,600
|
|
||
|
Working capital contributions to Scorpio Pools
|
42,973
|
|
|
41,401
|
|
||
|
|
|
|
|
||||
|
Deposits for exhaust gas cleaning system ('scrubbers')
(3)
|
12,221
|
|
|
—
|
|
||
|
Seller's credit on lease financed vessels
(4)
|
9,087
|
|
|
8,581
|
|
||
|
Deposits for ballast water treatment systems
(5)
|
6,365
|
|
|
—
|
|
||
|
Investment in ballast water treatment system supplier
(5)
|
1,751
|
|
|
—
|
|
||
|
Capitalized loan fees
|
—
|
|
|
582
|
|
||
|
Deferred drydock costs on bareboat chartered-in vessels
(6)
|
2,813
|
|
|
120
|
|
||
|
|
$
|
75,210
|
|
|
$
|
50,684
|
|
|
(1)
|
Upon entrance into the Scorpio LR2 and LR1 Pools, all vessels are required to make initial working capital contributions of both cash and bunkers. Initial working capital contributions are repaid, without interest, upon a vessel’s exit from the 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)
|
Upon entrance into the Scorpio Handymax Tanker Pool, all vessels are required to make initial working capital contributions of both cash and bunkers. Initial 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.
|
|
(5)
|
In July 2018, we executed an agreement to purchase
55
ballast water treatment systems from an unaffiliated third party supplier for total consideration of
$36.2 million
. These systems are expected to be installed over the next
five years
, as each respective vessel under the agreement is due for its International Oil Pollution Prevention, or IOPP, renewal survey. Upon entry into this agreement, we also obtained a minority equity interest in this supplier for no additional consideration. We have determined that of the total consideration of
$36.2 million
,
$1.8 million
is attributable to the minority equity interest.
|
|
(6)
|
Represents deferred drydock costs that have been incurred on certain of our bareboat chartered-in vessels that are being accounted for as operating leases. These costs are being amortized over the shorter of the lease term, or the time period until the next scheduled drydock.
|
|
10.
|
Restricted Cash
|
|
11.
|
Accounts payable
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
||||
|
Scorpio Ship Management S.A.M. (SSM)
|
$
|
545
|
|
|
$
|
766
|
|
|
Scorpio Services Holding Limited (SSH)
|
409
|
|
|
190
|
|
||
|
Scorpio Commercial Management S.A.M. (SCM)
|
389
|
|
|
186
|
|
||
|
Amounts due to a port agent - related party
|
62
|
|
|
60
|
|
||
|
Scorpio LR1 Pool Limited
|
51
|
|
|
22
|
|
||
|
Scorpio Handymax Tanker Pool Limited
|
12
|
|
|
—
|
|
||
|
Scorpio LR2 Pool Limited
|
2
|
|
|
365
|
|
||
|
Insurance liabilities - related party
|
—
|
|
|
2,163
|
|
||
|
Scorpio Aframax Pool Limited
|
—
|
|
|
74
|
|
||
|
Accounts payable to related parties
|
1,470
|
|
|
3,826
|
|
||
|
|
|
|
|
||||
|
Suppliers
|
10,395
|
|
|
9,218
|
|
||
|
|
$
|
11,865
|
|
|
$
|
13,044
|
|
|
12.
|
Accrued expenses
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
||||
|
Accrued expenses to a related party port agent
|
$
|
398
|
|
|
$
|
35
|
|
|
Accrued expenses to SSM
|
287
|
|
|
—
|
|
||
|
Accrued expenses to a related party insurance broker
|
—
|
|
|
26
|
|
||
|
Accrued expenses to SCM
|
—
|
|
|
5
|
|
||
|
Accrued expenses to related parties
|
685
|
|
|
66
|
|
||
|
|
|
|
|
||||
|
Suppliers
|
9,147
|
|
|
16,533
|
|
||
|
Accrued interest
|
9,202
|
|
|
13,078
|
|
||
|
Accrued short-term employee benefits
|
2,430
|
|
|
2,325
|
|
||
|
Accrued transaction costs relating to the Merger
|
—
|
|
|
34
|
|
||
|
Other accrued expenses
|
1,508
|
|
|
802
|
|
||
|
|
$
|
22,972
|
|
|
$
|
32,838
|
|
|
13.
|
Current and long-term debt
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
||||
|
Current portion
(1)
|
$
|
297,934
|
|
|
$
|
113,036
|
|
|
Finance lease
(2)
|
114,429
|
|
|
50,146
|
|
||
|
Current portion of long-term debt
|
412,363
|
|
|
163,182
|
|
||
|
|
|
|
|
||||
|
Non-current portion
(3)
|
1,192,000
|
|
|
1,937,018
|
|
||
|
Finance lease
(4)
|
1,305,952
|
|
|
666,993
|
|
||
|
|
$
|
2,910,315
|
|
|
$
|
2,767,193
|
|
|
(1)
|
The current portion at
December 31, 2018
was net of unamortized deferred financing fees of
$2.1 million
. The current portion at
December 31, 2017
was net of unamortized deferred financing fees of
$1.7 million
.
|
|
(2)
|
The current portion at
December 31, 2018
was net of unamortized deferred financing fees of
$0.8 million
. The current portion at
December 31, 2017
was net of unamortized deferred financing fees of
$0.1 million
.
|
|
(3)
|
The non-current portion at
December 31, 2018
was net of unamortized deferred financing fees of
$12.0 million
. The non-current portion at
December 31, 2017
was net of unamortized deferred financing fees of
$33.4 million
.
|
|
(4)
|
The non-current portion at
December 31, 2018
was net of unamortized deferred financing fees of
$8.7 million
. The non-current portion at
December 31, 2017
was net of unamortized deferred financing fees of
$1.1 million
.
|
|
|
|
|
|
Activity
|
|
|
Balance as of December 31, 2018 consists of:
|
|||||||||||||||||||
|
In thousands of U.S. dollars
|
|
Carrying Value as of December 31, 2017
|
|
Drawdowns
|
|
Repayments
|
|
Other Activity
(1)
|
|
Carrying Value as of December 31, 2018
|
Current
|
Non-Current
|
||||||||||||||
|
K-Sure Credit Facility
|
|
$
|
239,919
|
|
|
$
|
—
|
|
|
$
|
(239,919
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
KEXIM Credit Facility
|
|
332,950
|
|
|
—
|
|
|
(33,650
|
)
|
|
—
|
|
|
299,300
|
|
33,650
|
|
265,650
|
|
|||||||
|
Credit Suisse Credit Facility
|
|
53,488
|
|
|
—
|
|
|
(53,488
|
)
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
ABN AMRO Credit Facility
|
|
113,312
|
|
|
—
|
|
|
(12,804
|
)
|
|
—
|
|
|
100,508
|
|
8,554
|
|
91,954
|
|
|||||||
|
ING Credit Facility
|
|
109,844
|
|
|
38,675
|
|
|
(4,343
|
)
|
|
—
|
|
|
144,176
|
|
12,737
|
|
131,439
|
|
|||||||
|
BNP Paribas Credit Facility
|
|
42,550
|
|
|
—
|
|
|
(42,550
|
)
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Scotiabank Credit Facility
|
|
28,860
|
|
|
—
|
|
|
(28,860
|
)
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
NIBC Credit Facility
|
|
34,712
|
|
|
—
|
|
|
(34,712
|
)
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
2018 NIBC Credit Facility
|
|
—
|
|
|
35,658
|
|
|
(807
|
)
|
|
—
|
|
|
34,851
|
|
3,230
|
|
31,621
|
|
|||||||
|
2016 Credit Facility
|
|
195,979
|
|
|
—
|
|
|
(195,979
|
)
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
2017 Credit Facility
|
|
141,814
|
|
|
21,450
|
|
|
(18,499
|
)
|
|
—
|
|
|
144,765
|
|
13,265
|
|
131,500
|
|
|||||||
|
HSH Credit Facility
|
|
15,416
|
|
|
—
|
|
|
(15,416
|
)
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
DVB 2017 Credit Facility
|
|
78,440
|
|
|
—
|
|
|
(78,440
|
)
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Credit Agricole Credit Facility
|
|
103,914
|
|
|
—
|
|
|
(8,568
|
)
|
|
865
|
|
|
96,211
|
|
7,745
|
|
88,466
|
|
|||||||
|
ABN / K-Sure Credit Facility
|
|
49,908
|
|
|
—
|
|
|
(3,851
|
)
|
|
775
|
|
|
46,832
|
|
3,106
|
|
43,726
|
|
|||||||
|
Citibank / K-Sure Credit Facility
|
|
104,052
|
|
|
—
|
|
|
(8,416
|
)
|
|
1,973
|
|
|
97,609
|
|
6,524
|
|
91,085
|
|
|||||||
|
ABN / SEB Credit Facility
|
|
—
|
|
|
120,575
|
|
|
(5,750
|
)
|
|
—
|
|
|
114,825
|
|
11,500
|
|
103,325
|
|
|||||||
|
Ocean Yield Lease Financing
|
|
169,016
|
|
|
—
|
|
|
(10,458
|
)
|
|
199
|
|
|
158,757
|
|
10,515
|
|
148,242
|
|
|||||||
|
CMBFL Lease Financing
|
|
65,915
|
|
|
—
|
|
|
(4,908
|
)
|
|
191
|
|
|
61,198
|
|
4,725
|
|
56,473
|
|
|||||||
|
BCFL Lease Financing (LR2s)
|
|
104,187
|
|
|
—
|
|
|
(7,332
|
)
|
|
599
|
|
|
97,454
|
|
7,005
|
|
90,449
|
|
|||||||
|
CSSC Lease Financing
|
|
269,965
|
|
|
—
|
|
|
(17,309
|
)
|
|
(824
|
)
|
|
251,832
|
|
18,104
|
|
233,728
|
|
|||||||
|
BCFL Lease Financing (MRs)
|
|
109,232
|
|
|
—
|
|
|
(10,401
|
)
|
|
—
|
|
|
98,831
|
|
11,021
|
|
87,810
|
|
|||||||
|
2018 CMBFL Lease Financing
|
|
—
|
|
|
141,600
|
|
|
(5,057
|
)
|
|
—
|
|
|
136,543
|
|
10,114
|
|
126,429
|
|
|||||||
|
$116.0 Million Lease Financing
|
|
—
|
|
|
114,840
|
|
|
(2,166
|
)
|
|
—
|
|
|
112,674
|
|
6,633
|
|
106,041
|
|
|||||||
|
AVIC Lease Financing
|
|
—
|
|
|
145,000
|
|
|
(5,897
|
)
|
|
—
|
|
|
139,103
|
|
11,794
|
|
127,309
|
|
|||||||
|
China Huarong Lease Financing
|
|
—
|
|
|
144,000
|
|
|
(6,750
|
)
|
|
—
|
|
|
137,250
|
|
13,500
|
|
123,750
|
|
|||||||
|
$157.5 Million Lease Financing
|
|
—
|
|
|
157,500
|
|
|
(5,414
|
)
|
|
—
|
|
|
152,086
|
|
14,143
|
|
137,943
|
|
|||||||
|
COSCO Lease Financing
|
|
—
|
|
|
88,000
|
|
|
(3,850
|
)
|
|
—
|
|
|
84,150
|
|
7,700
|
|
76,450
|
|
|||||||
|
Unsecured Senior Notes Due 2020
|
|
53,750
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
53,750
|
|
—
|
|
53,750
|
|
|||||||
|
Unsecured Senior Notes Due 2019
|
|
57,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,500
|
|
57,500
|
|
—
|
|
|||||||
|
Convertible Notes due 2019
(2)
|
|
328,717
|
|
|
—
|
|
|
—
|
|
|
(186,537
|
)
|
|
142,180
|
|
142,180
|
|
—
|
|
|||||||
|
Convertible Notes due 2022
(2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
171,469
|
|
|
171,469
|
|
—
|
|
171,469
|
|
|||||||
|
|
|
$
|
2,803,440
|
|
|
$
|
1,007,298
|
|
|
$
|
(865,594
|
)
|
|
$
|
(11,290
|
)
|
|
$
|
2,933,854
|
|
$
|
415,245
|
|
$
|
2,518,609
|
|
|
Less: deferred financing fees
|
|
(36,247
|
)
|
|
(13,871
|
)
|
|
—
|
|
|
26,579
|
|
|
(23,539
|
)
|
(2,882
|
)
|
(20,657
|
)
|
|||||||
|
Total
|
|
$
|
2,767,193
|
|
|
$
|
993,427
|
|
|
$
|
(865,594
|
)
|
|
$
|
15,289
|
|
|
$
|
2,910,315
|
|
$
|
412,363
|
|
$
|
2,497,952
|
|
|
•
|
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.
|
|
Facility
|
Minimum ratio
|
|
KEXIM Credit Facility
|
155%
|
|
2017 Credit Facility
|
155%
|
|
ABN Credit Facility
|
145% through June 30, 2019, 150% thereafter
|
|
•
|
The ratio of net debt to total capitalization no greater than
0.60
to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than
$1.0 billion
plus (i)
25%
of cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii)
50%
of the net proceeds of any new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of
$25.0 million
or
$500,000
per each owned vessel plus
$250,000
per each time chartered-in vessel.
|
|
•
|
The minimum threshold for the aggregate fair market value of the vessels as a percentage of the then aggregate principal amount in the facility shall at all times be no less than
155%
.
|
|
•
|
The ratio of net debt to total capitalization no greater than
0.60
to 1.00.
|
|
•
|
Consolidated tangible net worth of 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 net proceeds of new equity issues occurring on or after October 1, 2013.
|
|
•
|
Minimum liquidity of not less than the greater of
$25.0 million
or
$500,000
per each owned vessel.
|
|
•
|
The aggregate of the fair market value of the vessels provided as collateral under the facility shall at all times be no less than
145%
of the then aggregate outstanding principal amount of the loans under the credit facility through June 30, 2019 and
150%
thereafter.
|
|
•
|
The ratio of net debt to total capitalization no greater than
0.60
to 1.00.
|
|
•
|
Consolidated tangible net worth of not less than
$1.0 billion
plus (i)
25%
of the positive consolidated net income for each fiscal quarter commencing on or after January 1, 2016 and (ii)
50%
of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of
$25.0 million
or
$500,000
per each owned vessel plus
$250,000
per each time chartered-in vessel.
|
|
•
|
The aggregate of the fair market value of the vessels provided as collateral under the facility shall at all times be no less than
160%
of the then aggregate outstanding principal amount of the loans under the credit facility.
|
|
•
|
The ratio of net debt to total capitalization no greater than
0.60
to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than
$1.0 billion
plus (i)
25%
of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii)
50%
of the net proceeds of new equity issuances occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of
$25.0 million
or
$500,000
per each owned vessel plus
$250,000
per each time chartered-in vessel.
|
|
•
|
The aggregate of the fair market value of the vessels provided as collateral under the facility shall be:
130%
from the first drawdown date and ending on the second anniversary of the first drawdown date;
135%
from the second anniversary of the first drawdown date and expiring on the fourth anniversary of the first drawdown date; and
140%
at all times thereafter.
|
|
Drawdown amount
|
|
|
|
|
||
|
(in millions of U.S. dollars)
|
|
Drawdown date
|
|
Collateral
|
||
|
$
|
21.5
|
|
|
January 2018
|
|
STI Jardins
|
|
•
|
The first commercial tranche of
$15.0 million
has a final maturity of
six
years from the drawdown date of each vessel, bears interest at LIBOR plus a margin of
2.25%
per annum, and has a
15
year repayment profile.
|
|
•
|
The second commercial tranche of
$25.0 million
has a final maturity of
nine
years from the drawdown date of each vessel (assuming KEXIM or GIEK have not exercised their option to call for prepayment of the KEXIM and GIEK funded and guaranteed tranches by the date falling two months prior to the maturity of the first commercial tranche and in the event that the first commercial tranche has not been extended), bears interest at LIBOR plus a margin of
2.25%
per annum, and has a
15
year repayment profile.
|
|
•
|
The KEXIM Funded Tranche and GIEK Guaranteed Tranche have a final maturity of
12
years from the drawdown date of each vessel (assuming the commercial tranches are refinanced through that date), bear interest at LIBOR plus a margin of
2.15%
per annum, and have a
12
year repayment profile.
|
|
•
|
The KEXIM Guaranteed Tranche has a final maturity of
12
years from the drawdown date of each vessel (assuming the commercial tranches are refinanced through that date), bears interest at LIBOR plus a margin of
1.60%
per annum, and has a
12
year repayment profile.
|
|
•
|
The ratio of net debt to total capitalization no greater than
0.60
to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than
$1.0 billion
plus (i)
25%
of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii)
50%
of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of
$25.0 million
or
$500,000
per each owned vessel and
$250,000
per each time chartered-in vessel.
|
|
•
|
Concurrent with the amendment on the ratio of EBITDA to net interest expense financial covenant in September 2018, the security cover ratio under the 2017 Credit Facility was revised such that the aggregate of the fair market value of the vessels provided as collateral under the facility shall at all times be no less than
155%
of the then aggregate outstanding principal amount of the loans under the credit facility.
|
|
•
|
The ratio of net debt to total capitalization no greater than
0.60
to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than
$1.0 billion
plus (i)
25%
of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii)
50%
of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of
$25.0 million
or
$500,000
per each owned vessel and
$250,000
per each time chartered-in vessel.
|
|
•
|
The aggregate of the 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 the loans under 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
$1.0 billion
plus (i)
25%
of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii)
50%
of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of
$25.0 million
or
$500,000
per each owned vessel and
$250,000
per each time chartered-in vessel.
|
|
•
|
The aggregate of the 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 the loans (less any amounts held in a debt service reserve account as described below) under 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
$1.0 billion
plus (i)
25%
of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii)
50%
of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of
$25.0 million
or
$500,000
per each owned vessel and
$250,000
per each time chartered-in vessel.
|
|
•
|
The aggregate of the 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 the loans (less any amounts held in a debt service reserve account as described below) under the credit facility.
|
|
•
|
The ratio of net debt to total capitalization no greater than
0.65
to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than
$1,265,728,005
plus (i)
25%
of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2018 and (ii)
50%
of the net proceeds of new equity issuances occurring on or after January 1, 2018.
|
|
•
|
Minimum liquidity of not less than the greater of
$25.0 million
and
$500,000
per each owned vessel plus
$250,000
per each time chartered-in vessel.
|
|
•
|
The aggregate of the fair market value of the vessels provided as collateral under the facility shall be:
130%
from the date of this agreement and ending on the second anniversary thereof and
140%
at all times thereafter.
|
|
•
|
The ratio of net debt to total capitalization no greater than
0.60
to 1.00.
|
|
•
|
Consolidated tangible net worth no less than
$1.0 billion
plus (i)
25%
of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii)
50%
of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of
$25.0 million
or
$500,000
per each owned vessel and
$250,000
per each time chartered-in vessel.
|
|
•
|
The fair market value of each vessel leased under the facility shall at all times be no less than
115%
of the outstanding balance for such vessel.
|
|
•
|
The ratio of net debt to total capitalization no greater than
0.60
to 1.00.
|
|
•
|
Consolidated tangible net worth no less than
$1.0 billion
plus (i)
25%
of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii)
50%
of the net proceeds of new equity issues occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of
$25.0 million
or
$500,000
per each owned vessel and
$250,000
per each time chartered-in vessel.
|
|
•
|
The ratio of net debt to total capitalization no greater than
0.60
to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than
$1.0 billion
plus (i)
25%
of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii)
50%
of the net proceeds of new equity issuances occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of
$25.0 million
and
$500,000
per each owned vessel plus
$250,000
per each time chartered-in vessel.
|
|
•
|
The fair market value of each vessel leased under the facility shall at all times be no less than
115%
of the outstanding balance for such vessel.
|
|
•
|
The ratio of net debt to total capitalization no greater than
0.70
to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than
$650.0 million
.
|
|
•
|
The fair market value of each grouped vessels (MRs or LR2s) leased under the facility shall at all times be no less than
110%
of the outstanding balance for such grouped vessels (MRs or LR2s).
|
|
•
|
The ratio of total liabilities (less cash and cash equivalents) to total assets no greater than
0.65
to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than
$1.0 billion
plus (i)
25%
of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2018 and (ii)
50%
of the net proceeds of new equity issuances occurring on or after January 1, 2018.
|
|
•
|
The fair market value of each vessel leased under the facility shall at all times be no less than
110%
of the outstanding balance for such vessel.
|
|
•
|
The ratio of net debt to total capitalization no greater than
0.60
to 1.00.
|
|
•
|
Consolidated tangible net worth of no less than
$1.0 billion
plus (i)
25%
of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii)
50%
of the net proceeds of new equity issuances occurring on or after January 1, 2016.
|
|
•
|
Minimum liquidity of not less than the greater of
$25.0 million
and
$500,000
per each owned vessel plus
$250,000
per each time chartered-in vessel.
|
|
•
|
The fair market value of each vessel leased under the facility shall at all times be no less than
115%
of the outstanding balance for such vessel.
|
|
•
|
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
|
|
$
|
1.000
|
|
|
8.28556
|
|
November 25, 2014
|
|
$
|
1.200
|
|
|
8.40184
|
|
March 13, 2015
|
|
$
|
1.200
|
|
|
8.52216
|
|
May 21, 2015
|
|
$
|
1.250
|
|
|
8.63738
|
|
August 14, 2015
|
|
$
|
1.250
|
|
|
8.74349
|
|
November 24, 2015
|
|
$
|
1.250
|
|
|
8.86790
|
|
March 10, 2016
|
|
$
|
1.250
|
|
|
9.05311
|
|
May 11, 2016
|
|
$
|
1.250
|
|
|
9.25323
|
|
September 15, 2016
|
|
$
|
1.250
|
|
|
9.49345
|
|
November 25, 2016
|
|
$
|
1.250
|
|
|
9.77039
|
|
February 23, 2017
|
|
$
|
0.100
|
|
|
9.79316
|
|
May 11, 2017
|
|
$
|
0.100
|
|
|
9.81588
|
|
September 25, 2017
|
|
$
|
0.100
|
|
|
9.84450
|
|
December 13, 2017
|
|
$
|
0.100
|
|
|
9.87742
|
|
March 12, 2018
|
|
$
|
0.100
|
|
|
9.92056
|
|
June 6, 2018
|
|
$
|
0.100
|
|
|
9.95277
|
|
September 20, 2018
|
|
$
|
0.100
|
|
|
10.00515
|
|
December 5, 2018
|
|
$
|
0.100
|
|
|
10.05396
|
|
(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, or the Measurement Period, in which the trading price (as defined in the indenture) per $1,000 principal amount of Convertible Notes due 2019 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 due 2019 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).
|
|
Record Date
|
|
Dividends per share
|
|
Share Adjusted Conversion Rate
(1)
|
|||
|
June 6, 2018
|
|
$
|
0.10
|
|
|
25.08
|
|
|
September 20, 2018
|
|
$
|
0.10
|
|
|
25.21
|
|
|
December 5, 2018
|
|
$
|
0.10
|
|
|
25.34
|
|
|
•
|
during any calendar quarter commencing after the calendar quarter ending on March 31, 2018 (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, or the Measurement Period, in which the trading price (as defined in the indenture) 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; 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
.
|
|
14.
|
Derivative financial instruments
|
|
|
Fair value adjustments
|
||||||||||
|
|
Statement of income
|
|
|
||||||||
|
Amounts in thousands of U.S. dollars
|
Realized (loss) / gain
|
|
Unrealized gain / (loss)
|
|
Recognized in equity
|
||||||
|
|
|
|
|
|
|
||||||
|
Profit and loss agreement
|
$
|
(116
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
|
Total year ended December 31, 2017
|
$
|
(116
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
|
Profit and loss agreement
|
$
|
—
|
|
|
$
|
1,371
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
|
Total year ended December 31, 2016
|
$
|
—
|
|
|
$
|
1,371
|
|
|
$
|
—
|
|
|
15.
|
Segment reporting
|
|
In thousands of U.S. dollars
|
|
LR1/Panamax
|
|
Handymax
|
|
LR2
|
|
MR
|
|
Reportable segments subtotal
|
|
Corporate and eliminations
|
|
Total
|
||||||||||||||
|
Vessel revenue
|
|
$
|
47,722
|
|
|
$
|
95,188
|
|
|
$
|
203,414
|
|
|
$
|
238,723
|
|
|
$
|
585,047
|
|
|
$
|
—
|
|
|
$
|
585,047
|
|
|
Vessel operating costs
|
|
(28,942
|
)
|
|
(48,249
|
)
|
|
(91,975
|
)
|
|
(111,294
|
)
|
|
(280,460
|
)
|
|
—
|
|
|
(280,460
|
)
|
|||||||
|
Voyage expenses
|
|
(591
|
)
|
|
(440
|
)
|
|
(3,225
|
)
|
|
(890
|
)
|
|
(5,146
|
)
|
|
—
|
|
|
(5,146
|
)
|
|||||||
|
Charterhire
|
|
—
|
|
|
(19,223
|
)
|
|
(7,883
|
)
|
|
(32,526
|
)
|
|
(59,632
|
)
|
|
—
|
|
|
(59,632
|
)
|
|||||||
|
Depreciation
|
|
(19,290
|
)
|
|
(18,190
|
)
|
|
(72,610
|
)
|
|
(66,633
|
)
|
|
(176,723
|
)
|
|
—
|
|
|
(176,723
|
)
|
|||||||
|
General and administrative expenses
|
|
(1,173
|
)
|
|
(2,195
|
)
|
|
(3,790
|
)
|
|
(4,771
|
)
|
|
(11,929
|
)
|
|
(40,343
|
)
|
|
(52,272
|
)
|
|||||||
|
Merger transaction related costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(272
|
)
|
|
(272
|
)
|
|||||||
|
Financial expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(186,628
|
)
|
|
(186,628
|
)
|
|||||||
|
Loss on exchange of convertible notes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,838
|
)
|
|
(17,838
|
)
|
|||||||
|
Financial income
|
|
111
|
|
|
16
|
|
|
22
|
|
|
515
|
|
|
664
|
|
|
3,794
|
|
|
4,458
|
|
|||||||
|
Other expenses, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(605
|
)
|
|
(605
|
)
|
|||||||
|
Segment income or loss
|
|
$
|
(2,163
|
)
|
|
$
|
6,907
|
|
|
$
|
23,953
|
|
|
$
|
23,124
|
|
|
$
|
51,821
|
|
|
$
|
(241,892
|
)
|
|
$
|
(190,071
|
)
|
|
In thousands of U.S. dollars
|
|
LR1/Panamax
|
|
Handymax
|
|
LR2
|
|
MR
|
|
Reportable segments subtotal
|
|
Corporate and eliminations
|
|
Total
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Vessel revenue
|
|
$
|
22,573
|
|
|
$
|
95,098
|
|
|
$
|
157,123
|
|
|
$
|
237,938
|
|
|
$
|
512,732
|
|
|
$
|
—
|
|
|
$
|
512,732
|
|
|
Vessel operating costs
|
|
(12,561
|
)
|
|
(50,145
|
)
|
|
(67,254
|
)
|
|
(101,267
|
)
|
|
(231,227
|
)
|
|
—
|
|
|
(231,227
|
)
|
|||||||
|
Voyage expenses
|
|
(1,018
|
)
|
|
(3,087
|
)
|
|
(2,642
|
)
|
|
(986
|
)
|
|
(7,733
|
)
|
|
—
|
|
|
(7,733
|
)
|
|||||||
|
Charterhire
|
|
(2,230
|
)
|
|
(24,560
|
)
|
|
(6,258
|
)
|
|
(42,702
|
)
|
|
(75,750
|
)
|
|
—
|
|
|
(75,750
|
)
|
|||||||
|
Depreciation
|
|
(7,828
|
)
|
|
(18,159
|
)
|
|
(54,922
|
)
|
|
(60,509
|
)
|
|
(141,418
|
)
|
|
—
|
|
|
(141,418
|
)
|
|||||||
|
General and administrative expenses
|
|
(479
|
)
|
|
(2,170
|
)
|
|
(2,805
|
)
|
|
(4,569
|
)
|
|
(10,023
|
)
|
|
(37,488
|
)
|
|
(47,511
|
)
|
|||||||
|
Loss on sales of vessels
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23,345
|
)
|
|
(23,345
|
)
|
|
—
|
|
|
(23,345
|
)
|
|||||||
|
Merger transaction related costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(36,114
|
)
|
|
(36,114
|
)
|
|||||||
|
Bargain purchase gain
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,417
|
|
|
5,417
|
|
|||||||
|
Financial expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(116,240
|
)
|
|
(116,240
|
)
|
|||||||
|
Realized loss on derivative financial instruments
|
|
—
|
|
|
—
|
|
|
(116
|
)
|
|
—
|
|
|
(116
|
)
|
|
—
|
|
|
(116
|
)
|
|||||||
|
Financial income
|
|
26
|
|
|
214
|
|
|
15
|
|
|
338
|
|
|
593
|
|
|
945
|
|
|
1,538
|
|
|||||||
|
Other expenses, net
|
|
—
|
|
|
1,876
|
|
|
—
|
|
|
—
|
|
|
1,876
|
|
|
(349
|
)
|
|
1,527
|
|
|||||||
|
Segment income or loss
|
|
$
|
(1,517
|
)
|
|
$
|
(933
|
)
|
|
$
|
23,141
|
|
|
$
|
4,898
|
|
|
$
|
25,589
|
|
|
$
|
(183,829
|
)
|
|
$
|
(158,240
|
)
|
|
In thousands of U.S. dollars
|
LR1/Panamax
|
|
Handymax
|
|
LR2
|
|
MR
|
|
Reportable segments subtotal
|
|
Corporate and eliminations
|
|
Total
|
||||||||||||||
|
Vessel revenue
|
$
|
5,843
|
|
|
$
|
85,578
|
|
|
$
|
165,256
|
|
|
$
|
265,020
|
|
|
$
|
521,697
|
|
|
$
|
1,050
|
|
|
$
|
522,747
|
|
|
Vessel operating costs
|
(33
|
)
|
|
(32,817
|
)
|
|
(50,028
|
)
|
|
(104,242
|
)
|
|
(187,120
|
)
|
|
—
|
|
|
(187,120
|
)
|
|||||||
|
Voyage expenses
|
(19
|
)
|
|
(479
|
)
|
|
(375
|
)
|
|
(705
|
)
|
|
(1,578
|
)
|
|
—
|
|
|
(1,578
|
)
|
|||||||
|
Charterhire
|
(5,657
|
)
|
|
(26,292
|
)
|
|
(16,025
|
)
|
|
(30,888
|
)
|
|
(78,862
|
)
|
|
—
|
|
|
(78,862
|
)
|
|||||||
|
Depreciation
|
—
|
|
|
(18,014
|
)
|
|
(41,900
|
)
|
|
(61,547
|
)
|
|
(121,461
|
)
|
|
—
|
|
|
(121,461
|
)
|
|||||||
|
General and administrative expenses
|
(7
|
)
|
|
(1,410
|
)
|
|
(1,983
|
)
|
|
(4,485
|
)
|
|
(7,885
|
)
|
|
(47,014
|
)
|
|
(54,899
|
)
|
|||||||
|
Loss on sales of vessels
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,078
|
)
|
|
(2,078
|
)
|
|
—
|
|
|
(2,078
|
)
|
|||||||
|
Financial expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(104,048
|
)
|
|
(104,048
|
)
|
|||||||
|
Unrealized gain on derivative financial instruments
|
—
|
|
|
—
|
|
|
1,371
|
|
|
—
|
|
|
1,371
|
|
|
—
|
|
|
1,371
|
|
|||||||
|
Financial income
|
—
|
|
|
6
|
|
|
37
|
|
|
47
|
|
|
90
|
|
|
1,123
|
|
|
1,213
|
|
|||||||
|
Other expenses, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
(9
|
)
|
|
(179
|
)
|
|
(188
|
)
|
|||||||
|
Segment income or loss
|
$
|
127
|
|
|
$
|
6,572
|
|
|
$
|
56,353
|
|
|
$
|
61,113
|
|
|
$
|
124,165
|
|
|
$
|
(149,068
|
)
|
|
$
|
(24,903
|
)
|
|
In thousands of U.S. dollars
|
|
|
|
For the year ended December 31,
|
||||||||||
|
Segment
|
|
Customer
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
MR
|
|
Scorpio MR Pool Limited
(1)
|
|
$
|
225,181
|
|
|
$
|
217,141
|
|
|
$
|
248,974
|
|
|
LR2
|
|
Scorpio LR2 Pool Limited
(1)
|
|
188,890
|
|
|
136,514
|
|
|
156,503
|
|
|||
|
Handymax
|
|
Scorpio Handymax Tanker Pool Limited
(1)
|
|
82,782
|
|
|
78,510
|
|
|
73,683
|
|
|||
|
Panamax
|
|
Scorpio Panamax Tanker Pool Limited
(1)
|
|
—
|
|
|
1,515
|
|
|
5,843
|
|
|||
|
|
|
|
|
$
|
496,853
|
|
|
$
|
433,680
|
|
|
$
|
485,003
|
|
|
(1)
|
These customers are related parties as described in Note 17.
|
|
16.
|
Common shares
|
|
•
|
In October 2017, we reserved an additional
950,180
common shares, par value
$0.01
per share, for issuance pursuant to the 2013 Equity Incentive Plan. All other terms of the 2013 Equity Incentive Plan remained unchanged.
|
|
•
|
In February 2018, we reserved an additional
512,244
common shares, par value
$0.01
per share, for issuance pursuant to the 2013 Equity Incentive Plan. All other terms of the 2013 Equity Incentive Plan remained unchanged.
|
|
•
|
In June 2018, we reserved an additional
210,140
common shares, par value
$0.01
per share, for issuance pursuant to the 2013 Equity Incentive Plan. All other terms of the 2013 Equity Incentive Plan remained unchanged.
|
|
•
|
In December 2018, we reserved an additional
1,383,248
common shares, par value
$0.01
per share, for issuance pursuant to the 2013 Equity Incentive Plan. All other terms of the 2013 Equity Incentive Plan remained unchanged
|
|
Number of restricted shares
|
Vesting date
|
|
|
36,043
|
|
September 5, 2019
|
|
67,026
|
|
March 2, 2020
|
|
125,857
|
|
June 1, 2020
|
|
139,576
|
|
September 4, 2020
|
|
67,026
|
|
March 1, 2021
|
|
125,858
|
|
June 1, 2021
|
|
139,577
|
|
September 3, 2021
|
|
67,026
|
|
March 1, 2022
|
|
125,858
|
|
June 1, 2022
|
|
103,533
|
|
September 2, 2022
|
|
997,380
|
|
|
|
Number of restricted shares
|
Vesting date
|
|
|
123,518
|
|
September 4, 2020
|
|
21,750
|
|
November 4, 2020
|
|
21,479
|
|
March 1, 2021
|
|
123,518
|
|
September 3, 2021
|
|
21,750
|
|
November 5, 2021
|
|
21,480
|
|
March 1, 2022
|
|
123,519
|
|
September 2, 2022
|
|
21,751
|
|
November 4, 2022
|
|
21,480
|
|
March 1, 2023
|
|
500,245
|
|
|
|
|
|
|
Number of Shares
|
|
Weighted Average Grant Date Fair Value
|
|||
|
Outstanding and non-vested, December 31, 2016
|
|
1,261,358
|
|
|
$
|
85.21
|
|
|
|
|
Granted
|
|
1,092,280
|
|
|
30.90
|
|
|
|
|
Vested
|
|
(423,697
|
)
|
|
89.92
|
|
|
|
|
Forfeited
|
|
(4,500
|
)
|
|
75.87
|
|
|
|
Outstanding and non-vested, December 31, 2017
|
|
1,925,441
|
|
|
53.39
|
|
||
|
|
Granted
|
|
1,885,633
|
|
|
20.28
|
|
|
|
|
Vested
|
|
(447,380
|
)
|
|
89.13
|
|
|
|
|
Forfeited
|
|
(3,807
|
)
|
|
52.59
|
|
|
|
Outstanding and non-vested, December 31, 2018
|
|
3,359,887
|
|
|
$
|
30.05
|
|
|
|
In thousands of U.S. dollars
|
|
Employees
|
|
Directors
|
|
Total
|
||||||
|
For the year ending December 31, 2019
|
|
24,440
|
|
|
1,393
|
|
|
25,833
|
|
|||
|
For the year ending December 31, 2020
|
|
18,554
|
|
|
539
|
|
|
19,093
|
|
|||
|
For the year ending December 31, 2021
|
|
11,465
|
|
|
119
|
|
|
11,584
|
|
|||
|
For the year ending December 31, 2022
|
|
4,858
|
|
|
—
|
|
|
4,858
|
|
|||
|
For the year ending December 31, 2023
|
|
1,235
|
|
|
—
|
|
|
1,235
|
|
|||
|
|
|
$
|
60,552
|
|
|
$
|
2,051
|
|
|
$
|
62,603
|
|
|
Dividends
|
|
Date
|
|
per share
|
|
Paid
|
|
$1.250
|
|
March 30, 2016
|
|
$1.250
|
|
June 24, 2016
|
|
$1.250
|
|
September 29, 2016
|
|
$1.250
|
|
December 22, 2016
|
|
$0.100
|
|
March 30, 2017
|
|
$0.100
|
|
June 14, 2017
|
|
$0.100
|
|
September 29, 2017
|
|
$0.100
|
|
December 28, 2017
|
|
$0.100
|
|
March 27, 2018
|
|
$0.100
|
|
June 28, 2018
|
|
$0.100
|
|
September 27, 2018
|
|
$0.100
|
|
December 13, 2018
|
|
17.
|
Related party transactions
|
|
|
For the year ended December 31,
|
||||||||
|
In thousands of U.S. dollars
|
2018
|
2017
|
2016
|
||||||
|
Pool revenue
(1)
|
|
|
|
|
|
|
|||
|
Scorpio MR Pool Limited
|
$
|
225,181
|
|
$
|
217,141
|
|
$
|
248,974
|
|
|
Scorpio LR2 Pool Limited
|
188,890
|
|
136,514
|
|
156,503
|
|
|||
|
Scorpio Handymax Tanker Pool Limited
|
82,782
|
|
78,510
|
|
73,683
|
|
|||
|
Scorpio LR1 Pool Limited
|
46,823
|
|
13,895
|
|
—
|
|
|||
|
Scorpio Panamax Tanker Pool Limited
|
—
|
|
1,515
|
|
5,843
|
|
|||
|
Scorpio Aframax Pool Limited
|
—
|
|
1,170
|
|
—
|
|
|||
|
Voyage expenses
(2)
|
(1,290
|
)
|
(1,786
|
)
|
(1,128
|
)
|
|||
|
Vessel operating costs
(3)
|
(34,272
|
)
|
(27,601
|
)
|
(22,526
|
)
|
|||
|
Administrative expenses
(4)
|
(12,475
|
)
|
(10,744
|
)
|
(9,462
|
)
|
|||
|
(1)
|
These transactions relate to revenue earned in the Scorpio Pools. The Scorpio Pools are related party affiliates. When our vessels are in the Scorpio Pools, SCM, the pool manager, charges fees of
$300
per vessel per day with respect to our LR1/Panamax and Aframax vessels,
$250
per vessel per day with respect to our LR2 vessels, and
$325
per vessel per day with respect to each of our Handymax and MR vessels, plus a commission of
1.50%
on gross revenue per charter fixture. These are the same fees that SCM charges other vessels in these pools, including third party owned vessels. In September 2018, we entered into an agreement with SCM whereby SCM will reimburse a portion of the commissions that SCM charges the Company’s vessels to effectively reduce such to
0.85%
of gross revenue per charter fixture, effective from September 1, 2018 and ending on June 1, 2019.
|
|
(2)
|
Related party expenditures included within voyage expenses in the consolidated statements of income or loss consist of the following:
|
|
◦
|
Expenses due to SCM, a related party affiliate, for commissions related to the commercial management services provided by SCM under the commercial management agreement for vessels that are not in one of the Scorpio Pools. SCM’s services include securing employment, in the spot market and on time charters, for our vessels. When not in one of the Scorpio Pools, each vessel pays (i) flat fees of
$250
per day for LR1/Panamax and LR2/Aframax vessels and
$300
per day for Handymax and MR vessels and (ii) commissions of
1.25%
of their gross revenue per charter fixture. These expenses are included in voyage expenses in the consolidated statements of income or loss. In September 2018, we entered into an agreement with SCM whereby SCM will reimburse a portion of the commissions that SCM charges the Company’s vessels to effectively reduce such to
0.85%
of gross revenue per charter fixture, effective from September 1, 2018 and ending on June 1, 2019.
|
|
•
|
Voyage expenses of
$25,747
charged by a related party port agent during the
year ended December 31, 2018
. SSH has a majority equity interest in a port agent that provides supply and logistical services for vessels operating in its regions.
No
voyage expenses were charged by this port agent during the years ended December 31, 2017 and 2016. The fees and rates charged by this port agent are based on the prevailing market rates for such services in each respective region.
|
|
(3)
|
Related party expenditures included within vessel operating costs in the consolidated statements of income or loss consist of the following:
|
|
•
|
Technical management fees of
$30.1 million
,
$22.9 million
, and
$19.5 million
charged by SSM, a related party affiliate, during the years ended December 31, 2018, 2017 and 2016 respectively. SSM’s services include day-to-day vessel operations, performing general maintenance, monitoring regulatory and classification society compliance, customer vetting procedures, supervising the maintenance and general efficiency of vessels, arranging the hiring of qualified officers and crew, arranging and supervising drydocking and repairs, purchasing supplies, spare parts and new equipment for vessels, appointing supervisors and technical consultants, and providing technical support.
|
|
•
|
Insurance related expenses of
$2.6 million
,
$4.3 million
and
$3.0 million
incurred through a related party insurance broker during the years ended December 31, 2018, 2017 and 2016, respectively. In 2016, an Executive Officer of the Company acquired a minority interest, which in 2018 increased to a majority interest, in an insurance broker which arranges hull and machinery and war risk insurance for certain of our owned and finance leased vessels. This broker has arranged such policies for the Company since 2010 and the extent of the coverage and the manner in which the policies are priced did not change as a result of this transaction. In September 2018, the Executive Officer disposed of his interest in the insurance broker in its entirety to a third party not affiliated with the Company. The amounts recorded reflect the amortization of the policy premiums through September 2018, which are paid directly to the broker, who then remits the premiums to the underwriters.
|
|
•
|
Vessel operating expenses of
$1.6 million
and
$0.4 million
charged by a related party port agent during the years ended December 31, 2018 and 2017, respectively. SSH has a majority equity interest in a port agent that provides supply and logistical services for vessels operating in its regions. The fees and rates charged by this port agent are based on the prevailing market rates for such services in each respective region.
|
|
(4)
|
We have an Amended Administrative Services Agreement with 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 that are incurred on our behalf. SSH also arranges vessel sales and purchases for us. The services provided to us by SSH may be sub-contracted to other entities within Scorpio. The expenses incurred under this agreement were as follows, and were recorded in general and administrative expenses in the consolidated statement of income or loss.
|
|
•
|
The expense for the
year ended December 31, 2018
of
$12.5 million
included (i) administrative fees of
$11.1 million
charged by SSH, (ii) restricted stock amortization of
$1.3 million
, which relates to the issuance of an aggregate of
114,400
shares of restricted stock to SSH employees for no cash consideration in May 2014, September 2014, July 2015, July 2016 and December 2017, and (iii) the reimbursement of expenses of
$46,535
.
|
|
•
|
The expense for the year ended December 31, 2017 of
$10.7 million
included (i) administrative fees of
$9.0 million
charged by SSH, (ii) restricted stock amortization of
$1.2 million
, which relates to the issuance of an aggregate of
114,400
shares of restricted stock to SSH employees for no cash consideration in May 2014, September 2014, July 2015, July 2016 and December 2017 and (iii) the reimbursement of expenses of
$0.5 million
.
|
|
•
|
The expense for the year ended December 31, 2016 of
$9.5 million
included (i) administrative fees of
$7.3 million
charged by SSH, (ii) restricted stock amortization of
$1.6 million
, which relates to the issuance of an aggregate of
79,500
shares of restricted stock to SSH employees for no cash consideration in May and September 2014, July 2015 and July 2016 and (iii) the reimbursement of expenses of
$0.6 million
.
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
||||
|
Assets:
|
|
|
|
|
|
||
|
Accounts receivable (due from the Scorpio Pools)
(1)
|
$
|
66,178
|
|
|
$
|
44,880
|
|
|
Accounts receivable and prepaid expenses (SSM)
(2)
|
2,461
|
|
|
6,391
|
|
||
|
Accounts receivable and prepaid expenses (SCM)
(3)
|
2,511
|
|
|
—
|
|
||
|
Accounts receivable and prepaid expenses (related party insurance broker)
(4)
|
—
|
|
|
2,428
|
|
||
|
Other assets (pool working capital contributions)
(5)
|
42,973
|
|
|
41,401
|
|
||
|
Liabilities:
|
|
|
|
|
|
||
|
Accounts payable and accrued expenses (SSM)
|
832
|
|
|
766
|
|
||
|
Accounts payable and accrued expenses (related party port agent)
|
459
|
|
|
95
|
|
||
|
Accounts payable and accrued expenses (SSH)
|
409
|
|
|
190
|
|
||
|
Accounts payable and accrued expenses (SCM)
|
389
|
|
|
191
|
|
||
|
Accounts payable and accrued expenses (owed to the Scorpio Pools)
|
66
|
|
|
462
|
|
||
|
Accounts payable and accrued expenses (related party insurance broker)
|
—
|
|
|
2,190
|
|
||
|
(1)
|
Accounts receivable due from the Scorpio Pools relate to hire receivables for revenues earned and receivables from working capital contributions. The amounts as of
December 31, 2018
and
2017
include
$22.9 million
and
$25.7 million
, respectively, of working capital contributions made on behalf of our vessels to the Scorpio Pools. Upon entrance into such pools, all vessels are required to make working capital contributions of both cash and bunkers. Additional working capital contributions can be made from time to time based on the operating needs of the pools. These amounts are accounted for and repaid as follows:
|
|
•
|
For vessels in the Scorpio Handymax Tanker Pool, the initial contribution amount is repaid, without interest, upon a vessel’s exit from the 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 or finance leased 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 or bareboat chartered-in vessels we classify the initial contributions as current (within accounts receivable) or non-current (within other assets) according to the expiration of the contract. Any additional working capital contributions are repaid when sufficient net revenues become available to cover such amounts.
|
|
•
|
For vessels in the Scorpio MR Pool and Scorpio Panamax Tanker Pool, any contributions are repaid, without interest, when such vessel has earned sufficient net revenues to cover the value of such working capital contributed. Accordingly, we classify such amounts as current (within accounts receivable).
|
|
•
|
For vessels in the Scorpio LR2 Pool, Scorpio Aframax Pool and Scorpio LR1 Pool, the initial 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 or finance leased 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 or bareboat chartered-in vessels we classify the initial contributions as current (within accounts receivable) or non-current (within other assets) according to the expiration of the contract. Any additional working capital contributions are repaid when sufficient net revenues become available to cover such amounts and are therefore classified as current.
|
|
(2)
|
Accounts receivable and prepaid expenses from SSM relate to advances made for vessel operating expenses (such as crew wages) that will either be reimbursed or applied against future costs.
|
|
(3)
|
Accounts receivable and prepaid expenses from SCM primarily relate to the reduction of commission rebate to
0.85%
of gross revenue per charter fixture as described above.
|
|
(5)
|
Represents the non-current portion of working capital receivables as described above.
|
|
•
|
During the year ended December 31, 2018, we paid SSH an aggregate fee of
$0.7 million
in connection with the purchase and delivery of
STI Esles II
and
STI Jardins.
The agreements to acquire the aforementioned vessels were entered into prior to the September 29, 2016 amendments to the Administrative Services Agreement.
|
|
•
|
During the year ended December 31, 2017, we paid SSH an aggregate fee of
$2.2 million
in connection with the purchase and delivery of
STI Galata, STI Bosphorus, STI Leblon, STI La Boca, STI San Telmo
and
STI Donald C. Trauscht
. Additionally, we paid SCM an aggregate termination fee of
$0.2 million
that was due under the commercial management agreements and we paid SSM an aggregate termination fee of
$0.2 million
that was due under the technical management agreements as a result of the sales of
STI Emerald
and
STI Sapphire
which have been recorded within loss on sales of vessels within the consolidated statement of income or loss. The agreements to acquire the aforementioned vessels were entered into prior to the September 29, 2016 amendments to the Master Agreement and Administrative Services Agreement.
|
|
•
|
During the year ended December 31, 2016, we paid SSH an aggregate fee of
$1.7 million
in connection with the sales of
STI Lexington, STI Mythos, STI Chelsea, STI Powai,
and
STI Olivia
and a fee of
$0.6 million
for the purchase and delivery of
STI Lombard
. Additionally, we paid SCM an aggregate termination fee of
$2.7 million
that was due under the commercial management agreements and we paid SSM an aggregate termination fee of
$2.5 million
that was due under the technical management agreements as a result of the aforementioned vessel sales. The agreements to acquire the aforementioned vessels were entered into prior to the September 29, 2016 amendments to the Master Agreement and Administrative Services Agreement. The aggregate fees paid to SCM, SSH and SSM as they relate to the aforementioned vessel sales, are recorded within loss on sales of vessels within the consolidated statement of income or loss.
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
|
2016
|
||||||
|
Short-term employee benefits (salaries)
|
$
|
5,436
|
|
|
$
|
6,614
|
|
|
$
|
8,786
|
|
|
Share-based compensation
(1)
|
20,316
|
|
|
19,113
|
|
|
25,575
|
|
|||
|
Total
|
$
|
25,752
|
|
|
$
|
25,727
|
|
|
$
|
34,361
|
|
|
(1)
|
Represents the amortization of restricted stock issued under our equity incentive plans as described in Note 16.
|
|
18.
|
Vessel revenue
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
|
2016
|
||||||
|
Pool revenue
|
$
|
543,784
|
|
|
$
|
458,730
|
|
|
$
|
485,003
|
|
|
Time charter revenue
|
34,015
|
|
|
37,411
|
|
|
36,694
|
|
|||
|
Voyage revenue (spot market)
|
7,248
|
|
|
16,591
|
|
|
—
|
|
|||
|
Other revenue
|
—
|
|
|
—
|
|
|
1,050
|
|
|||
|
|
$
|
585,047
|
|
|
$
|
512,732
|
|
|
$
|
522,747
|
|
|
19.
|
Operating Leases
|
|
|
Name
|
|
Year built
|
|
Vessel class
|
|
Charter type
|
|
Delivery
(1)
|
|
Charter Expiration
|
|
Rate ($/ day)
|
|
||
|
|
Active as of December 31, 2018
|
|
||||||||||||||
|
1
|
|
Silent
|
|
2007
|
|
Handymax
|
|
Bareboat
|
|
January-17
|
|
March-19
|
|
7,500
|
|
|
|
2
|
|
Single
|
|
2007
|
|
Handymax
|
|
Bareboat
|
|
January-17
|
|
March-19
|
|
7,500
|
|
|
|
3
|
|
Star I
|
|
2007
|
|
Handymax
|
|
Bareboat
|
|
January-17
|
|
March-19
|
|
7,500
|
|
|
|
4
|
|
Steel
|
|
2008
|
|
Handymax
|
|
Bareboat
|
|
January-17
|
|
March-19
|
|
6,000
|
|
|
|
5
|
|
Sky
|
|
2008
|
|
Handymax
|
|
Bareboat
|
|
January-17
|
|
March-19
|
|
6,000
|
|
|
|
6
|
|
Stone I
|
|
2008
|
|
Handymax
|
|
Bareboat
|
|
January-17
|
|
March-19
|
|
6,000
|
|
|
|
7
|
|
Style
|
|
2008
|
|
Handymax
|
|
Bareboat
|
|
January-17
|
|
March-19
|
|
6,000
|
|
|
|
8
|
|
Miss Benedetta
|
|
2012
|
|
MR
|
|
Time Charter
|
|
March-18
|
|
January-19
|
|
14,000
|
|
|
|
9
|
|
STI Beryl
|
|
2013
|
|
MR
|
|
Bareboat
|
|
April-17
|
|
April-25
|
|
8,800
|
|
(2)
|
|
10
|
|
STI Le Rocher
|
|
2013
|
|
MR
|
|
Bareboat
|
|
April-17
|
|
April-25
|
|
8,800
|
|
(2)
|
|
11
|
|
STI Larvotto
|
|
2013
|
|
MR
|
|
Bareboat
|
|
April-17
|
|
April-25
|
|
8,800
|
|
(2)
|
|
|
Time or bareboat charters that expired in 2018
|
|
||||||||||||||
|
1
|
|
Krisjanis Valdemars
|
|
2007
|
|
Handymax
|
|
Time Charter
|
|
February-11
|
|
March-18
|
|
11,250
|
|
|
|
2
|
|
Vukovar
|
|
2015
|
|
MR
|
|
Time Charter
|
|
May-15
|
|
April-18
|
|
17,034
|
|
|
|
3
|
|
Kraslava
|
|
2007
|
|
Handymax
|
|
Time Charter
|
|
January-11
|
|
May-18
|
|
11,250
|
|
|
|
4
|
|
Zefyros
|
|
2013
|
|
MR
|
|
Time Charter
|
|
July-16
|
|
May-18
|
|
13,250
|
|
|
|
5
|
|
CPO New Zealand
|
|
2011
|
|
MR
|
|
Time Charter
|
|
September-16
|
|
August-18
|
|
15,250
|
|
|
|
6
|
|
CPO Australia
|
|
2011
|
|
MR
|
|
Time Charter
|
|
September-16
|
|
August-18
|
|
15,250
|
|
|
|
7
|
|
Densa Alligator
|
|
2013
|
|
LR2
|
|
Time Charter
|
|
February-18
|
|
August-18
|
|
14,300
|
|
|
|
8
|
|
Ance
|
|
2006
|
|
MR
|
|
Time Charter
|
|
October-16
|
|
September-18
|
|
13,500
|
|
|
|
9
|
|
Gan-Trust
|
|
2013
|
|
MR
|
|
Time Charter
|
|
January-13
|
|
December-18
|
|
13,950
|
|
|
|
10
|
|
Densa Crocodile
|
|
2015
|
|
LR2
|
|
Time Charter
|
|
June-18
|
|
December-18
|
|
14,800
|
|
|
|
(1)
|
Represents delivery date or estimated delivery date.
|
|
(2)
|
In April 2017, we sold and leased back this vessel, on a bareboat basis, for a period of up to eight years for $8,800 per day. The sales price was $29.0 million, and we have the option to purchase this vessel beginning at the end of the fifth year of the agreement through the end of the eighth year of the agreement, at market-based prices. Additionally, a deposit of $4.35 million was retained by the buyer and will either be applied to the purchase price of the vessel if a purchase option is exercised, or refunded to us at the expiration of the agreement.
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
||||
|
Less than 1 year
|
$
|
14,241
|
|
|
$
|
52,532
|
|
|
1 - 5 years
|
38,570
|
|
|
42,839
|
|
||
|
5+ years
|
12,628
|
|
|
22,264
|
|
||
|
Total
|
$
|
65,439
|
|
|
$
|
117,635
|
|
|
|
Name
|
|
Year built
|
|
Type
|
|
Delivery Date to the Charterer
|
|
Charter Expiration
|
|
Rate ($/ day)
|
|
|||
|
1
|
|
STI Pimlico
|
|
2014
|
|
Handymax
|
|
February-16
|
|
March-19
|
|
$
|
18,000
|
|
|
|
2
|
|
STI Poplar
|
|
2014
|
|
Handymax
|
|
January-16
|
|
February-19
|
|
$
|
18,000
|
|
|
|
3
|
|
STI Notting Hill
|
|
2015
|
|
MR
|
|
November-15
|
|
October-18
|
|
$
|
20,500
|
|
|
|
4
|
|
STI Westminster
|
|
2015
|
|
MR
|
|
December-15
|
|
October-18
|
|
$
|
20,500
|
|
|
|
5
|
|
STI Rose
|
|
2015
|
|
LR2
|
|
February-16
|
|
February-19
|
|
$
|
28,000
|
|
|
|
|
|
|
|
||||
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
||||
|
Less than 1 year
|
$
|
2,581
|
|
|
$
|
35,992
|
|
|
1 - 5 years
|
—
|
|
|
2,176
|
|
||
|
5+ years
|
—
|
|
|
—
|
|
||
|
Total
|
$
|
2,581
|
|
|
$
|
38,168
|
|
|
20.
|
General and administrative expenses
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
|
2016
|
||||||
|
Short term employee benefits (salaries)
|
$
|
9,605
|
|
|
$
|
9,196
|
|
|
$
|
12,330
|
|
|
Share based compensation (see Note 16)
|
25,547
|
|
|
22,385
|
|
|
30,207
|
|
|||
|
|
$
|
35,152
|
|
|
$
|
31,581
|
|
|
$
|
42,537
|
|
|
21.
|
Financial expenses
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
|
2016
|
||||||
|
Interest expense on debt
(1)
|
$
|
145,871
|
|
|
$
|
86,703
|
|
|
$
|
63,858
|
|
|
Amortization of deferred financing fees
|
10,541
|
|
|
13,381
|
|
|
14,149
|
|
|||
|
Write-off of deferred financing fees
(2)
|
13,212
|
|
|
2,467
|
|
|
14,479
|
|
|||
|
Accretion of convertible notes (as described in Note 13)
|
13,225
|
|
|
12,211
|
|
|
11,562
|
|
|||
|
Accretion of premiums and discounts on assumed debt
(3)
|
3,779
|
|
|
1,478
|
|
|
—
|
|
|||
|
Total financial expenses
|
$
|
186,628
|
|
|
$
|
116,240
|
|
|
$
|
104,048
|
|
|
(1)
|
The increase in interest expense is primarily attributable to increases in the Company’s average carrying value of debt balance in addition to increases in LIBOR rates throughout 2018. Average carrying value of our debt outstanding during the years ended
December 31, 2018
,
2017
and
2016
was
$2,806.9 million
,
$2,265.7 million
and
$1,986.6 million
, respectively. The increase in average carrying value of our debt balance during the year ended
December 31, 2018
was primarily the result of the Merger and the assumption of NPTI's indebtedness of
$907.4 million
in aggregate in addition to a series of initiatives to refinance the existing indebtedness on certain of the vessels in our fleet (as described in Note 13). Interest payable during those periods was offset by interest capitalized from vessels under construction (as described in Note 7) of
$0.2 million
,
$4.2 million
and
$6.3 million
, during the years ended
December 31, 2018
,
2017
and
2016
respectively.
|
|
(2)
|
The write-off of deferred financing fees in the year ended
December 31, 2018
include (i)
$1.2 million
related to the exchange of our Convertible Notes due 2019 in May and July 2018 (as described in Note 11), and (ii)
$12.0 million
related to the initiatives to refinance the existing indebtedness on certain of the vessels in our fleet (as described in Note 13). The write-off of deferred financing fees in the year ended
December 31, 2017
includes (i)
$0.5 million
related to the repayment of debt as a result of the sales of
two
vessels (as described in Note 6), (ii)
$0.1 million
related to the repayment of debt as a result of the sale and operating leasebacks of
three
vessels (as described in Note 19), (iii) $
1.1 million
related to the repayment of debt as a result of the finance lease arrangements for
five
vessels (as described in Note 13), and (iv)
$0.8 million
related to the refinancing and repayment of various secured and unsecured borrowings during the
year ended December 31, 2017
. The write-off of deferred financing fees in the year ended
December 31, 2016
includes (i)
$3.2 million
related to the repayment of debt as a result of the sales of
five
vessels, and (ii)
$11.2 million
related to the refinancing of outstanding borrowings under various credit facilities and the repurchase of our Convertible Notes due 2019 as described in Note 13.
|
|
(3)
|
The accretion of premiums and discounts represent the accretion or amortization of the fair value adjustments relating to the indebtedness assumed from NPTI that have been recorded since the closing dates of the NPTI Vessel Acquisition and the September Closing.
|
|
22.
|
Tax
|
|
23.
|
(Loss) / earnings per share
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars except for share data
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net loss attributable to equity holders of the parent - basic
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
$
|
(24,903
|
)
|
|
Convertible notes interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Convertible notes deferred financing amortization
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net loss attributable to equity holders of the parent - diluted
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
$
|
(24,903
|
)
|
|
|
|
|
|
|
|
||||||
|
Basic weighted average number of shares
|
34,824,311
|
|
|
21,533,340
|
|
|
16,111,865
|
|
|||
|
Effect of dilutive potential basic shares:
|
|
|
|
|
|
|
|
||||
|
Restricted stock
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Convertible notes
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Diluted weighted average number of shares
|
34,824,311
|
|
|
21,533,340
|
|
|
16,111,865
|
|
|||
|
|
|
|
|
|
|
||||||
|
Loss Per Share:
|
|
|
|
|
|
||||||
|
Basic
|
$
|
(5.46
|
)
|
|
$
|
(7.35
|
)
|
|
$
|
(1.55
|
)
|
|
Diluted
|
$
|
(5.46
|
)
|
|
$
|
(7.35
|
)
|
|
$
|
(1.55
|
)
|
|
24.
|
Financial instruments - financial and other risks
|
|
|
|
As of December 31, 2018
|
|
As of December 31, 2017
|
||||||||||
|
Amounts in thousands of U.S. dollars
|
|
Fair value
|
Carrying Value
|
|
Fair value
|
Carrying Value
|
||||||||
|
Financial assets
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
(1)
|
|
$
|
593,652
|
|
$
|
593,652
|
|
|
$
|
186,462
|
|
$
|
186,462
|
|
|
Restricted cash
(2)
|
|
12,285
|
|
12,285
|
|
|
11,387
|
|
11,387
|
|
||||
|
Accounts receivable
(3)
|
|
69,718
|
|
69,718
|
|
|
65,458
|
|
65,458
|
|
||||
|
Investment in ballast water treatment supplier
(4)
|
|
1,751
|
|
1,751
|
|
|
—
|
|
—
|
|
||||
|
Working capital contributions to Scorpio Pools
(5)
|
|
42,973
|
|
42,973
|
|
|
41,401
|
|
41,401
|
|
||||
|
Seller's credit on sale leaseback vessels
(6)
|
|
9,087
|
|
9,087
|
|
|
8,581
|
|
8,581
|
|
||||
|
|
|
|
|
|
|
|
||||||||
|
Financial liabilities
|
|
|
|
|
|
|
||||||||
|
Accounts payable
(7)
|
|
$
|
11,865
|
|
$
|
11,865
|
|
|
$
|
13,044
|
|
$
|
13,044
|
|
|
Accrued expenses
(7)
|
|
22,972
|
|
22,972
|
|
|
32,838
|
|
32,838
|
|
||||
|
Secured bank loans
(8)
|
|
1,066,452
|
|
1,066,452
|
|
|
1,615,248
|
|
1,615,248
|
|
||||
|
Finance lease liability
(9)
|
|
1,420,381
|
|
1,420,381
|
|
|
717,139
|
|
717,139
|
|
||||
|
Unsecured Senior Notes Due 2020
(10)
|
|
52,584
|
|
53,750
|
|
|
53,449
|
|
53,750
|
|
||||
|
Unsecured Senior Notes Due 2019
(10)
|
|
58,029
|
|
57,500
|
|
|
58,466
|
|
57,500
|
|
||||
|
Convertible Notes due 2019
(11)
|
|
140,267
|
|
145,000
|
|
|
316,184
|
|
348,500
|
|
||||
|
Convertible Notes due 2022
(11)
|
|
163,842
|
|
203,500
|
|
|
—
|
|
—
|
|
||||
|
(1)
|
Cash and cash equivalents are considered Level 1 items as they represent liquid assets with short-term maturities.
|
|
(2)
|
Restricted cash are considered Level 1 items due to the liquid nature of these assets.
|
|
(3)
|
We consider that the carrying amount of accounts receivable approximate their fair value due to the relative short maturity of these instruments.
|
|
(4)
|
We consider the value of our minority interest in our ballast water treatment system supplier (as described in Note 9) to be a Level 3 fair value measurement, as this supplier is a private company and the value has been determined based on unobservable market data (i.e. the proceeds that we would receive if we exercised the put option set forth in the agreement in full). Moreover, we consider that its carrying value approximates fair value given that the value of this investment is contractually limited to the strike prices set forth in the put and call options prescribed in the agreement and the difference between the two prices is not significant. The difference in the aggregate value of the investment, based on the spread between the exercise prices of the put and call options is
$0.6 million
.
|
|
(7)
|
We consider that the carrying amounts of accounts payable and accrued expenses approximate the fair value due to the relative short maturity of these instruments.
|
|
(8)
|
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 because the interest rates on these instruments change with, or approximate, market interest rates. Accordingly, we consider their fair value to be a Level 2 measurement. These amounts are shown net of
$12.6 million
and
$29.9 million
of unamortized deferred financing fees as of
December 31, 2018
and
2017
, respectively.
|
|
(9)
|
The carrying value of our obligations due under finance lease arrangements are measured at amortized cost using the effective interest method. We consider that their carrying value approximates fair value because the interest rates on these instruments change with, or approximate, market interest rates. These amounts are shown net of
$9.5 million
and
$1.2 million
of unamortized deferred financing fees as of
December 31, 2018
and
2017
, respectively.
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2018
|
|
2017
|
||||
|
Less than 1 month
|
$
|
18,994
|
|
|
$
|
24,868
|
|
|
1-3 months
|
140,710
|
|
|
65,294
|
|
||
|
3 months to 1 year
|
419,070
|
|
|
219,144
|
|
||
|
1-3 years
|
1,049,739
|
|
|
1,215,144
|
|
||
|
3-5 years
|
1,095,717
|
|
|
1,222,889
|
|
||
|
5+ years
|
910,050
|
|
|
684,330
|
|
||
|
Total
|
$
|
3,634,280
|
|
|
$
|
3,431,669
|
|
|
25.
|
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 |
|---|