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
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|
Common stock, par value $0.01 per share
|
STNG
|
New York Stock Exchange
|
|
6.75% Senior Notes due 2020
|
SBNA
|
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
|
|
|
|
|
27
|
|
|
|
|
56
|
|
|
|
|
56
|
|
|
|
|
106
|
|
|
|
|
114
|
|
|
|
|
120
|
|
|
|
|
121
|
|
|
|
|
121
|
|
|
|
|
132
|
|
|
|
|
133
|
|
|
|
|
134
|
|
|
|
|
134
|
|
|
|
|
134
|
|
|
|
|
134
|
|
|
|
|
134
|
|
|
|
|
135
|
|
|
|
|
135
|
|
|
|
|
135
|
|
|
|
|
135
|
|
|
|
|
136
|
|
|
|
|
136
|
|
|
|
|
136
|
|
|
|
|
137
|
|
|
|
|
137
|
|
|
|
|
137
|
|
|
|
|
138
|
|
|
|
•
|
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;
|
|
•
|
the length and severity of the recent novel coronavirus (COVID-19) outbreak, including its impact on the demand
|
|
•
|
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 recent acquisition of the leasehold interests in 19 vessels from Trafigura Maritime Logistics Pte. Ltd., or Trafigura, by way of acquisition of the companies that hold the vessels;
|
|
•
|
reputational risks;
|
|
•
|
availability of skilled workers and the related labor costs
and related costs;
|
|
•
|
the recent implementation of 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 was applicable in January 2020;
|
|
•
|
the recent implementation of the International Convention for the Control and Management of Ships' Ballast Water and Sediments (BWM) in 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
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Consolidated income statement data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Vessel revenue
|
$
|
704,325
|
|
|
$
|
585,047
|
|
|
$
|
512,732
|
|
|
$
|
522,747
|
|
|
$
|
755,711
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Vessel operating costs
|
(294,531
|
)
|
|
(280,460
|
)
|
|
(231,227
|
)
|
|
(187,120
|
)
|
|
(174,556
|
)
|
|||||
|
Voyage expenses
|
(6,160
|
)
|
|
(5,146
|
)
|
|
(7,733
|
)
|
|
(1,578
|
)
|
|
(4,432
|
)
|
|||||
|
Charterhire
|
(4,399
|
)
|
|
(59,632
|
)
|
|
(75,750
|
)
|
|
(78,862
|
)
|
|
(96,865
|
)
|
|||||
|
Depreciation - owned or finance leased vessels
|
(180,052
|
)
|
|
(176,723
|
)
|
|
(141,418
|
)
|
|
(121,461
|
)
|
|
(107,356
|
)
|
|||||
|
Depreciation - right of use assets for vessels
|
(26,916
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
General and administrative expenses
|
(62,295
|
)
|
|
(52,272
|
)
|
|
(47,511
|
)
|
|
(54,899
|
)
|
|
(65,831
|
)
|
|||||
|
Write down of vessels held for sale and net loss on sales of vessels
|
—
|
|
|
—
|
|
|
(23,345
|
)
|
|
(2,078
|
)
|
|
(35
|
)
|
|||||
|
Write-off of vessel purchase options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(731
|
)
|
|||||
|
Merger transaction related costs
|
—
|
|
|
(272
|
)
|
|
(36,114
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Bargain purchase gain
|
—
|
|
|
—
|
|
|
5,417
|
|
|
—
|
|
|
—
|
|
|||||
|
Gain on sale of Dorian shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,179
|
|
|||||
|
Total operating expenses
|
(574,353
|
)
|
|
(574,505
|
)
|
|
(557,681
|
)
|
|
(445,998
|
)
|
|
(448,627
|
)
|
|||||
|
Operating income / (loss)
|
129,972
|
|
|
10,542
|
|
|
(44,949
|
)
|
|
76,749
|
|
|
307,084
|
|
|||||
|
Other (expense) and income, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Financial expenses
|
(186,235
|
)
|
|
(186,628
|
)
|
|
$
|
(116,240
|
)
|
|
(104,048
|
)
|
|
(89,596
|
)
|
||||
|
Loss on exchange of convertible notes
|
—
|
|
|
(17,838
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Realized loss on derivative financial instruments
|
—
|
|
|
—
|
|
|
(116
|
)
|
|
—
|
|
|
55
|
|
|||||
|
Unrealized gain on derivative financial instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
1,371
|
|
|
(1,255
|
)
|
|||||
|
Financial income
|
8,182
|
|
|
4,458
|
|
|
1,538
|
|
|
1,213
|
|
|
145
|
|
|||||
|
Other expenses, net
|
(409
|
)
|
|
(605
|
)
|
|
1,527
|
|
|
(188
|
)
|
|
1,316
|
|
|||||
|
Total other expense, net
|
(178,462
|
)
|
|
(200,613
|
)
|
|
(113,291
|
)
|
|
(101,652
|
)
|
|
(89,335
|
)
|
|||||
|
Net (loss) / income
|
$
|
(48,490
|
)
|
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
$
|
(24,903
|
)
|
|
$
|
217,749
|
|
|
(Loss) / earnings per common share:
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic (loss) / earnings per share
|
$
|
(0.97
|
)
|
|
$
|
(5.46
|
)
|
|
$
|
(7.35
|
)
|
|
$
|
(1.55
|
)
|
|
$
|
13.49
|
|
|
Diluted (loss) / earnings per share
|
$
|
(0.97
|
)
|
|
$
|
(5.46
|
)
|
|
$
|
(7.35
|
)
|
|
$
|
(1.55
|
)
|
|
$
|
11.97
|
|
|
Cash dividends declared per common share
|
$
|
0.400
|
|
|
$
|
0.400
|
|
|
$
|
0.400
|
|
|
$
|
5.000
|
|
|
$
|
4.950
|
|
|
Basic weighted average shares outstanding
|
49,857,998
|
|
|
34,824,311
|
|
|
21,533,340
|
|
|
16,111,865
|
|
|
16,143,644
|
|
|||||
|
Diluted weighted average shares outstanding
|
49,857,998
|
|
|
34,824,311
|
|
|
21,533,340
|
|
|
16,111,865
|
|
|
19,973,932
|
|
|||||
|
|
As of December 31,
|
||||||||||||||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Balance sheet data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
$
|
202,303
|
|
|
$
|
593,652
|
|
|
$
|
186,462
|
|
|
$
|
99,887
|
|
|
$
|
200,970
|
|
|
Vessels and drydock
|
4,008,158
|
|
|
3,997,789
|
|
|
4,090,094
|
|
|
2,913,254
|
|
|
3,087,753
|
|
|||||
|
Vessels under construction
|
—
|
|
|
—
|
|
|
55,376
|
|
|
137,917
|
|
|
132,218
|
|
|||||
|
Right of use assets
|
697,903
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total assets
|
5,164,010
|
|
|
4,784,164
|
|
|
4,498,376
|
|
|
3,230,187
|
|
|
3,523,455
|
|
|||||
|
Current and non-current debt
(2)
|
2,552,473
|
|
|
2,910,315
|
|
|
2,767,193
|
|
|
1,882,681
|
|
|
2,049,989
|
|
|||||
|
IFRS 16 - lease liability
|
569,974
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Shareholders’ equity
|
1,976,989
|
|
|
1,839,012
|
|
|
1,685,301
|
|
|
1,315,200
|
|
|
1,413,885
|
|
|||||
|
|
For the year ended December 31,
|
||||||||||||||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Cash flow data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net cash inflow/(outflow)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating activities
|
$
|
209,512
|
|
|
$
|
57,790
|
|
|
$
|
41,801
|
|
|
$
|
178,511
|
|
|
$
|
391,975
|
|
|
Investing activities
|
(206,973
|
)
|
|
(52,737
|
)
|
|
(159,923
|
)
|
|
31,333
|
|
|
(703,418
|
)
|
|||||
|
Financing activities
|
(393,888
|
)
|
|
402,137
|
|
|
204,697
|
|
|
(310,927
|
)
|
|
396,270
|
|
|||||
|
(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 includes Finance Lease liabilities and as of December 31, 2019, 2018, 2017, 2016, and 2015 is shown net of unamortized deferred financing fees of $16.6 million, $23.5 million, $36.2 million, $37.4 million and $55.8 million, respectively.
|
|
|
|
For the year ended December 31,
|
||||||||||||||||||
|
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Average Daily Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
TCE per day
(1)
|
|
$
|
16,682
|
|
|
$
|
12,782
|
|
|
$
|
13,146
|
|
|
$
|
15,783
|
|
|
$
|
23,163
|
|
|
Vessel operating costs per day
(2)
|
|
6,563
|
|
|
6,463
|
|
|
6,559
|
|
|
6,576
|
|
|
6,564
|
|
|||||
|
LR2/Aframax
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
TCE per revenue day
(1)
|
|
20,254
|
|
|
13,968
|
|
|
14,849
|
|
|
20,280
|
|
|
30,544
|
|
|||||
|
Vessel operating costs per day
(2)
|
|
6,829
|
|
|
6,631
|
|
|
6,705
|
|
|
6,734
|
|
|
6,865
|
|
|||||
|
LR1/Panamax
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
TCE per revenue day
(1)
|
|
15,846
|
|
|
10,775
|
|
|
11,409
|
|
|
17,277
|
|
|
21,804
|
|
|||||
|
Vessel operating costs per day
(2)(4)
|
|
6,658
|
|
|
6,608
|
|
|
7,073
|
|
|
—
|
|
|
8,440
|
|
|||||
|
MR
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
TCE per revenue day
(1)
|
|
15,095
|
|
|
12,589
|
|
|
12,975
|
|
|
14,898
|
|
|
21,803
|
|
|||||
|
Vessel operating costs per day
(2)
|
|
6,312
|
|
|
6,366
|
|
|
6,337
|
|
|
6,555
|
|
|
6,461
|
|
|||||
|
Handymax
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
TCE per revenue day
(1)
|
|
14,575
|
|
|
12,196
|
|
|
11,706
|
|
|
12,615
|
|
|
19,686
|
|
|||||
|
Vessel operating costs per day
(2)
|
|
6,621
|
|
|
6,295
|
|
|
6,716
|
|
|
6,404
|
|
|
6,473
|
|
|||||
|
Fleet data
(3)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Average number of owned or finance leased vessels
|
|
113.0
|
|
|
108.9
|
|
|
88.0
|
|
|
77.7
|
|
|
72.7
|
|
|||||
|
Average number of time chartered-in vessels
|
|
0.1
|
|
|
6.3
|
|
|
10.3
|
|
|
12.7
|
|
|
16.9
|
|
|||||
|
Average number of bareboat chartered-in vessels
|
|
10.0
|
|
|
10.0
|
|
|
8.2
|
|
|
—
|
|
|
—
|
|
|||||
|
Drydock
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Expenditures for drydock, scrubber and BWTS (in thousands of U.S. dollars)
|
|
$
|
203,975
|
|
|
$
|
26,680
|
|
|
$
|
6,353
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(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
|
|
Scrubber
|
|
||
|
|
Owned, finance leased or bareboat chartered-in vessels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
1
|
|
STI Brixton
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
2
|
|
STI Comandante
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
3
|
|
STI Pimlico
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
4
|
|
STI Hackney
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
5
|
|
STI Acton
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
6
|
|
STI Fulham
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
7
|
|
STI Camden
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
8
|
|
STI Battersea
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
9
|
|
STI Wembley
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
10
|
|
STI Finchley
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
11
|
|
STI Clapham
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
12
|
|
STI Poplar
|
|
2014
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
13
|
|
STI Hammersmith
|
|
2015
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
14
|
|
STI Rotherhithe
|
|
2015
|
|
38,734
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
|
|
15
|
|
STI Amber
|
|
2012
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
16
|
|
STI Topaz
|
|
2012
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
17
|
|
STI Ruby
|
|
2012
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
18
|
|
STI Garnet
|
|
2012
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
19
|
|
STI Onyx
|
|
2012
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
20
|
|
STI Fontvieille
|
|
2013
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
21
|
|
STI Ville
|
|
2013
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
22
|
|
STI Duchessa
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
23
|
|
STI Opera
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
24
|
|
STI Texas City
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
25
|
|
STI Meraux
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
26
|
|
STI San Antonio
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
27
|
|
STI Venere
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
28
|
|
STI Virtus
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
29
|
|
STI Aqua
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
30
|
|
STI Dama
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
31
|
|
STI Benicia
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
32
|
|
STI Regina
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
33
|
|
STI St. Charles
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
34
|
|
STI Mayfair
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
35
|
|
STI Yorkville
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
36
|
|
STI Milwaukee
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
37
|
|
STI Battery
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
38
|
|
STI Soho
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
39
|
|
STI Memphis
|
|
2014
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
40
|
|
STI Tribeca
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
41
|
|
STI Gramercy
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
42
|
|
STI Bronx
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
43
|
|
STI Pontiac
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
44
|
|
STI Manhattan
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
45
|
|
STI Queens
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
46
|
|
STI Osceola
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
47
|
|
STI Notting Hill
|
|
2015
|
|
49,687
|
|
|
1B
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
48
|
|
STI Seneca
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
49
|
|
STI Westminster
|
|
2015
|
|
49,687
|
|
|
1B
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
50
|
|
STI Brooklyn
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
51
|
|
STI Black Hawk
|
|
2015
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
52
|
|
STI Galata
|
|
2017
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
53
|
|
STI Bosphorus
|
|
2017
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
54
|
|
STI Leblon
|
|
2017
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
55
|
|
STI La Boca
|
|
2017
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
56
|
|
STI San Telmo
|
|
2017
|
|
49,990
|
|
|
1B
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
57
|
|
STI Donald C Trauscht
|
|
2017
|
|
49,990
|
|
|
1B
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
58
|
|
STI Esles II
|
|
2018
|
|
49,990
|
|
|
1B
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
59
|
|
STI Jardins
|
|
2018
|
|
49,990
|
|
|
1B
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
|
|
60
|
|
STI Magic
|
|
2019
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
61
|
|
STI Majestic
|
|
2019
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
62
|
|
STI Mystery
|
|
2019
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
63
|
|
STI Marvel
|
|
2019
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
64
|
|
STI Magnetic
|
|
2019
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
65
|
|
STI Millennia
|
|
2019
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
66
|
|
STI Master
|
|
2019
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
67
|
|
STI Mythic
|
|
2019
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
68
|
|
STI Marshall
|
|
2019
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
69
|
|
STI Modest
|
|
2019
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
70
|
|
STI Maverick
|
|
2019
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
71
|
|
STI Miracle
|
|
2020
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
72
|
|
STI Maestro
|
|
2020
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
73
|
|
STI Mighty
|
|
2020
|
|
50,000
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Yes
|
|
|
74
|
|
STI Excel
|
|
2015
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
Not Yet Installed
|
|
|
75
|
|
STI Excelsior
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
Not Yet Installed
|
|
|
76
|
|
STI Expedite
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
Not Yet Installed
|
|
|
77
|
|
STI Exceed
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
Not Yet Installed
|
|
|
78
|
|
STI Executive
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
Yes
|
|
|
79
|
|
STI Excellence
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
Yes
|
|
|
80
|
|
STI Experience
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
Not Yet Installed
|
|
|
81
|
|
STI Express
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
Yes
|
|
|
82
|
|
STI Precision
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
Not Yet Installed
|
|
|
83
|
|
STI Prestige
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
Not Yet Installed
|
|
|
84
|
|
STI Pride
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
Yes
|
|
|
85
|
|
STI Providence
|
|
2016
|
|
74,000
|
|
|
—
|
|
SLR1P (3)
|
|
LR1
|
|
Yes
|
|
|
86
|
|
STI Elysees
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
87
|
|
STI Madison
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
88
|
|
STI Park
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
89
|
|
STI Orchard
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
90
|
|
STI Sloane
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
91
|
|
STI Broadway
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
92
|
|
STI Condotti
|
|
2014
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
93
|
|
STI Rose
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
94
|
|
STI Veneto
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
95
|
|
STI Alexis
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
96
|
|
STI Winnie
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
97
|
|
STI Oxford
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
98
|
|
STI Lauren
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
99
|
|
STI Connaught
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
100
|
|
STI Spiga
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
101
|
|
STI Savile Row
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
102
|
|
STI Kingsway
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
103
|
|
STI Carnaby
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
104
|
|
STI Solidarity
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
105
|
|
STI Lombard
|
|
2015
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
106
|
|
STI Grace
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
107
|
|
STI Jermyn
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
108
|
|
STI Sanctity
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
109
|
|
STI Solace
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
110
|
|
STI Stability
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
111
|
|
STI Steadfast
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
112
|
|
STI Supreme
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
113
|
|
STI Symphony
|
|
2016
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
114
|
|
STI Gallantry
|
|
2016
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
115
|
|
STI Goal
|
|
2016
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
116
|
|
STI Nautilus
|
|
2016
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
117
|
|
STI Guard
|
|
2016
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
118
|
|
STI Guide
|
|
2016
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
119
|
|
STI Selatar
|
|
2017
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
120
|
|
STI Rambla
|
|
2017
|
|
109,999
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Not Yet Installed
|
|
|
121
|
|
STI Gauntlet
|
|
2017
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
122
|
|
STI Gladiator
|
|
2017
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
123
|
|
STI Gratitude
|
|
2017
|
|
113,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
124
|
|
STI Lobelia
|
|
2019
|
|
110,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
125
|
|
STI Lotus
|
|
2019
|
|
110,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
126
|
|
STI Lily
|
|
2019
|
|
110,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
127
|
|
STI Lavender
|
|
2019
|
|
110,000
|
|
|
—
|
|
SLR2P (4)
|
|
LR2
|
|
Yes
|
|
|
128
|
|
Silent
|
|
2007
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
(5)
|
|
129
|
|
Single
|
|
2007
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
(5)
|
|
130
|
|
Star I
|
|
2007
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
(5)
|
|
131
|
|
Sky
|
|
2007
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
(6)
|
|
132
|
|
Steel
|
|
2008
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
(6)
|
|
133
|
|
Stone I
|
|
2008
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
(6)
|
|
134
|
|
Style
|
|
2008
|
|
37,847
|
|
|
1A
|
|
SHTP (1)
|
|
Handymax
|
|
N/A
|
(6)
|
|
135
|
|
STI Beryl
|
|
2013
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
(7)
|
|
136
|
|
STI Le Rocher
|
|
2013
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
(7)
|
|
137
|
|
STI Larvotto
|
|
2013
|
|
49,990
|
|
|
—
|
|
SMRP (2)
|
|
MR
|
|
Not Yet Installed
|
(7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Total owned, finance leased and bareboat charter-in fleet DWT
|
|
|
|
9,438,089
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Newbuildings currently under construction
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Vessel Name
|
|
Yard
|
|
DWT
|
|
|
|
Vessel type
|
|
|
|
|
|
||
|
138
|
|
Hull S471 - TBN STI Maximus
|
|
HVS
|
(8)
|
50,000
|
|
|
|
|
MR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Total newbuilding product tankers DWT
|
|
|
|
50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Total Fleet DWT
|
|
|
|
9,488,089
|
|
|
|
|
|
|
|
|
|
|
|
|
(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)
|
This vessel is chartered-in under a bareboat charter-in arrangement for one year at a bareboat rate of $6,300 per day and a scheduled expiration of March 31, 2020.
|
|
(6)
|
This vessel is chartered-in under a bareboat charter-in arrangement for two years at a bareboat rate of $6,300 per day and a scheduled expiration of March 31, 2021.
|
|
(7)
|
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.
|
|
(8)
|
The leasehold interest in this vessel was acquired in September 2019 as part of the Trafigura Transaction. The vessel is currently under construction at Hyundai-Vietnam Shipbuilding Co., Ltd., and is expected to be delivered in the third quarter of 2020.
|
|
|
|
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
|
%
|
|
176
|
|
5.9
|
%
|
|
2,907
|
|
2.4
|
%
|
|
2008
|
|
2,014
|
|
0.3
|
%
|
|
765
|
|
5.8
|
%
|
|
179
|
|
1.8
|
%
|
|
2,957
|
|
1.7
|
%
|
|
2009
|
|
1,928
|
|
(4.2
|
)%
|
|
777
|
|
1.6
|
%
|
|
202
|
|
12.9
|
%
|
|
2,907
|
|
(1.7
|
)%
|
|
2010
|
|
1,997
|
|
3.6
|
%
|
|
810
|
|
4.3
|
%
|
|
217
|
|
7.4
|
%
|
|
3,024
|
|
4.0
|
%
|
|
2011
|
|
1,941
|
|
(2.8
|
)%
|
|
860
|
|
6.3
|
%
|
|
228
|
|
5.1
|
%
|
|
3,029
|
|
0.2
|
%
|
|
2012
|
|
1,988
|
|
2.4
|
%
|
|
859
|
|
(0.2
|
)%
|
|
240
|
|
5.3
|
%
|
|
3,087
|
|
1.9
|
%
|
|
2013
|
|
1,920
|
|
(3.4
|
)%
|
|
904
|
|
5.3
|
%
|
|
252
|
|
5.1
|
%
|
|
3,077
|
|
(0.3
|
)%
|
|
2014
|
|
1,904
|
|
(0.9
|
)%
|
|
914
|
|
1.1
|
%
|
|
252
|
|
(0.1
|
)%
|
|
3,070
|
|
(0.2
|
)%
|
|
2015
|
|
1,974
|
|
3.7
|
%
|
|
963
|
|
5.3
|
%
|
|
266
|
|
5.4
|
%
|
|
3,202
|
|
4.3
|
%
|
|
2016
|
|
2,060
|
|
4.4
|
%
|
|
999
|
|
3.8
|
%
|
|
267
|
|
0.6
|
%
|
|
3,327
|
|
3.9
|
%
|
|
2017
|
|
2,121
|
|
2.9
|
%
|
|
1,043
|
|
4.3
|
%
|
|
283
|
|
5.8
|
%
|
|
3,447
|
|
3.6
|
%
|
|
2018
|
|
2,116
|
|
(0.2
|
)%
|
|
1,055
|
|
1.1
|
%
|
|
293
|
|
3.4
|
%
|
|
3,463
|
|
0.5
|
%
|
|
2019*
|
|
2,102
|
|
-0.7%
|
|
|
1,046
|
|
-0.8%
|
|
|
296
|
|
1.2%
|
|
|
3,444
|
|
(0.5
|
)%
|
|
CAGR (2014-2019)
|
|
2.0%
|
|
|
|
2.7%
|
|
|
|
3.3%
|
|
|
|
2.3%
|
|
|
||||
|
CAGR (2009-2019)
|
|
0.9%
|
|
|
|
3.0%
|
|
|
|
3.9%
|
|
|
|
1.7%
|
|
|
||||
* Provisional estimate
|
|
Deadweight Tons
|
Number of
|
|
Capacity
|
|
|
Vessel Type
|
(Dwt)
|
Vessels
|
% of Fleet
|
(m Dwt)
|
% of Fleet
|
|
Crude Tankers
(1)
|
|
|
|
|
|
|
VLCC/ULCC
|
200,000+
|
810
|
36.7
|
249.6
|
59.6
|
|
Suezmax
|
120-199,999
|
571
|
25.8
|
89.1
|
21.3
|
|
Aframax
|
80-119,999
|
668
|
30.2
|
72.9
|
17.4
|
|
Panamax
|
55-79,999
|
78
|
3.5
|
5.4
|
1.3
|
|
Handymax
|
40-54,999
|
17
|
0.8
|
0.7
|
0.2
|
|
Handy
|
25-39,999
|
9
|
0.4
|
0.3
|
0.1
|
|
Handy
|
10-24,999
|
57
|
2.6
|
0.9
|
0.2
|
|
Total Fleet
|
|
2,210
|
100.0
|
418.9
|
100.0
|
|
|
|
|
|
|
|
|
Product Tankers
|
|
|
|
|
|
|
Long Range 3 (LR3)
|
120-199,999
|
20
|
1.4
|
3.2
|
3.3
|
|
Long Range 2 (LR2)
|
80-119,999
|
376
|
26.0
|
41.2
|
42.8
|
|
Long Range 1 (LR1)
|
55-79,999
|
346
|
23.9
|
25.4
|
26.4
|
|
Medium Range 2 (MR2)
|
40-54,999
|
431
|
29.8
|
20.3
|
21.1
|
|
Medium Range 1 (MR1)
|
25-39,999
|
115
|
8.0
|
3.9
|
4.0
|
|
Handy
|
10-24,999
|
158
|
10.9
|
2.3
|
2.4
|
|
Total Fleet
|
|
1,446
|
100.0
|
96.3
|
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
|
0.4
|
|
Long Range 1 (LR1)
|
55-79,999
|
32
|
2.1
|
2.4
|
3.3
|
|
Medium Range 2 (MR2)
|
40-54,999
|
1,169
|
76.2
|
56.6
|
80.0
|
|
Medium Range 1 (MR1)
|
25-39,999
|
293
|
19.1
|
10.9
|
15.5
|
|
Handy
|
10-24,999
|
37
|
2.4
|
0.6
|
0.8
|
|
Total Fleet
|
|
1,534
|
100.0
|
70.8
|
100.0
|
|
|
|
|
|
|
|
|
Product & Product/Chemical Fleet
|
|
|
|
|
|
|
Long Range 3 (LR3)
|
120-199,999
|
20
|
0.7
|
3.2
|
1.9
|
|
Long Range 2 (LR2)
|
80-119,999
|
379
|
12.7
|
41.5
|
24.9
|
|
Long Range 1 (LR1)
|
55-79,999
|
378
|
12.7
|
27.8
|
16.6
|
|
Medium Range 2 (MR2)
|
40-54,999
|
1,600
|
53.7
|
76.8
|
46.0
|
|
Medium Range 1 (MR1)
|
25-39,999
|
408
|
13.7
|
14.8
|
8.9
|
|
Handy
|
10-24,999
|
195
|
6.5
|
2.9
|
1.7
|
|
Total Fleet
|
|
2,980
|
100.0
|
167
|
100.0
|
|
|
|
|
|
|
|
|
Crude, Product and Product/Chemical Tanker Fleet
|
|
|
|
||
|
VLCC/ULCC
|
200,000+
|
810
|
15.6
|
249.6
|
42.6
|
|
Suezmax/LR3
|
120-199,999
|
591
|
11.4
|
92.3
|
15.7
|
|
Aframax/LR2
|
80-119,999
|
1,047
|
20.2
|
114.4
|
19.5
|
|
Panamax/LR1
|
55-79,999
|
456
|
8.8
|
33.2
|
5.7
|
|
Handy/Medium Range
|
40-54,999
|
1,617
|
31.2
|
77.6
|
13.2
|
|
Handy/Medium Range
|
25-39,999
|
417
|
8.0
|
15.1
|
2.6
|
|
Handy/Handymax
|
10-54,999
|
252
|
4.9
|
3.8
|
0.6
|
|
Total Fleet
|
|
5,190
|
100.0
|
586
|
100.0
|
|
(1)
|
Included shuttle tankers and tankers on storage duties
|
|
(2)
|
Excludes pure chemical tankers
|
|
Vessel Type
|
Deadweight
|
Existing
|
Fleet
|
|
Orderbook
|
|
Orderbook % Fleet
|
2020
|
2021
|
2022
|
2023
|
||||||
|
|
(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+
|
810.0
|
249.6
|
|
63.0
|
19.3
|
|
7.8
|
7.7
|
33.0
|
10.1
|
27.0
|
8.3
|
3.0
|
0.9
|
—
|
—
|
|
Suezmax
|
120-199,999
|
571.0
|
89.1
|
|
64.0
|
9.9
|
|
11.2
|
11.1
|
31.0
|
4.7
|
22.0
|
3.5
|
11.0
|
1.7
|
—
|
—
|
|
Aframax
|
80-119,999
|
668.0
|
72.9
|
|
48.0
|
5.4
|
|
7.2
|
7.4
|
9.0
|
1.0
|
31.0
|
3.5
|
8.0
|
0.9
|
—
|
—
|
|
Panamax
|
55-79,999
|
78.0
|
5.4
|
|
8.0
|
0.6
|
|
10.3
|
10.2
|
7.0
|
0.5
|
—
|
—
|
1.0
|
0.1
|
—
|
—
|
|
Handymax
|
40-54,999
|
17.0
|
0.7
|
|
—
|
—
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Handy
|
25-39,999
|
9.0
|
0.3
|
|
—
|
—
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Handy
|
10-24,999
|
57.0
|
0.9
|
|
—
|
—
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Total Fleet
|
|
2,210.0
|
418.9
|
|
183.0
|
35.2
|
|
8.3
|
8.4
|
80
|
16.3
|
80
|
15.3
|
23
|
3.6
|
—
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product Tankers
|
|||||||||||||||||
|
Long Range 3 (LR3)
|
120-199,999
|
20.0
|
3.2
|
|
—
|
—
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Long Range 2 (LR2)
|
80-119,999
|
376.0
|
41.2
|
|
38.0
|
4.2
|
|
10.1
|
10.2
|
13.0
|
1.4
|
21.0
|
2.4
|
4.0
|
0.5
|
—
|
—
|
|
Long Range 1 (LR1)
|
55-79,999
|
346.0
|
25.4
|
|
2.0
|
0.2
|
|
0.6
|
0.6
|
2.0
|
0.2
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Medium Range 2 (MR2)
|
40-54,999
|
431.0
|
20.3
|
|
20.0
|
1.0
|
|
4.6
|
5.0
|
9.0
|
0.5
|
7.0
|
0.4
|
3.0
|
0.2
|
1.0
|
0.1
|
|
Medium Range 1 (MR1)
|
25-39,999
|
115.0
|
3.9
|
|
1.0
|
—
|
|
0.9
|
0.8
|
1.0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Handy
|
10-24,999
|
158.0
|
2.3
|
|
10.0
|
0.2
|
|
6.3
|
6.8
|
8.0
|
0.1
|
2.0
|
—
|
—
|
—
|
—
|
—
|
|
Total Fleet
|
|
1,446.0
|
96.3
|
|
71.0
|
5.6
|
|
4.9
|
5.8
|
33.0
|
2.2
|
30.0
|
2.8
|
7.0
|
0.7
|
1.0
|
0.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
32.0
|
2.4
|
|
1.0
|
0.1
|
|
3.1
|
3.3
|
1.0
|
0.1
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Medium Range 2 (MR2)
|
40-54,999
|
1,169.0
|
56.6
|
|
101.0
|
5.0
|
|
8.6
|
8.9
|
58.0
|
2.9
|
39.0
|
2.0
|
4.0
|
0.2
|
—
|
—
|
|
Medium Range 1 (MR1)
|
25-39,999
|
293.0
|
10.9
|
|
27.0
|
0.9
|
|
9.2
|
7.8
|
15.0
|
0.5
|
12.0
|
0.4
|
—
|
—
|
—
|
—
|
|
Handy
|
10-24,999
|
37.0
|
0.6
|
|
1.0
|
—
|
|
2.7
|
4.3
|
1.0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Total Fleet
|
|
1,534.0
|
70.8
|
|
130.0
|
6.0
|
|
8.5
|
8.5
|
75.0
|
3.5
|
51.0
|
2.4
|
4.0
|
0.2
|
—
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product & Product/Chemical Fleet
|
|||||||||||||||||
|
Long Range 3 (LR3)
|
120-199,999
|
20.0
|
3.2
|
|
—
|
—
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Long Range 2 (LR2)
|
80-119,999
|
379.0
|
41.5
|
|
38.0
|
4.2
|
|
10.0
|
10.2
|
13.0
|
1.4
|
21.0
|
2.4
|
4.0
|
0.5
|
—
|
—
|
|
Long Range 1 (LR1)
|
55-79,999
|
378.0
|
27.8
|
|
3.0
|
0.2
|
|
0.8
|
0.8
|
3.0
|
0.2
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Medium Range 2 (MR2)
|
40-54,999
|
1,600.0
|
76.8
|
|
121.0
|
6.0
|
|
7.6
|
7.8
|
67.0
|
3.3
|
46.0
|
2.3
|
7.0
|
0.4
|
1.0
|
0.1
|
|
Medium Range 1 (MR1)
|
25-39,999
|
408.0
|
14.8
|
|
28.0
|
0.9
|
|
6.9
|
6.0
|
16.0
|
0.5
|
12.0
|
0.4
|
—
|
—
|
—
|
—
|
|
Handy
|
10-24,999
|
195.0
|
2.9
|
|
11.0
|
0.2
|
|
5.6
|
6.3
|
9.0
|
0.1
|
2.0
|
—
|
—
|
—
|
—
|
—
|
|
Total Fleet
|
|
2,980.0
|
167.0
|
|
201.0
|
11.5
|
|
6.7
|
6.9
|
108.0
|
5.5
|
81.0
|
5.1
|
11.0
|
0.9
|
1.0
|
0.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude, Product and Product/Chemical Tanker Fleet
|
|||||||||||||||||
|
VLCC/ULCC
|
200,000+
|
810.0
|
249.6
|
|
63.0
|
19.3
|
|
7.8
|
7.7
|
33.0
|
10.1
|
27.0
|
8.3
|
3.0
|
0.9
|
—
|
—
|
|
Suezmax/LR3
|
120-199,999
|
591.0
|
92.3
|
|
64.0
|
9.9
|
|
10.8
|
10.7
|
31.0
|
4.7
|
22.0
|
3.5
|
11.0
|
1.7
|
—
|
—
|
|
Aframax/LR2
|
80-119,999
|
1,047.0
|
114.4
|
|
86.0
|
9.6
|
|
8.2
|
8.4
|
22.0
|
2.4
|
52.0
|
5.9
|
12.0
|
1.4
|
—
|
—
|
|
Panamax/LR1
|
55-79,999
|
456.0
|
33.2
|
|
11.0
|
0.8
|
|
2.4
|
2.4
|
10.0
|
0.7
|
—
|
—
|
1.0
|
0.1
|
—
|
—
|
|
Handy/Medium Range
|
40-54,999
|
1,617.0
|
77.6
|
|
121.0
|
6.0
|
|
7.5
|
7.8
|
67.0
|
3.3
|
46.0
|
2.3
|
7.0
|
0.4
|
1.0
|
0.1
|
|
Handy/Medium Range
|
25-39,999
|
417.0
|
15.1
|
|
28.0
|
0.9
|
|
6.7
|
5.8
|
16.0
|
0.5
|
12.0
|
0.4
|
—
|
—
|
—
|
—
|
|
Handy/Handymax
|
10-54,999
|
252.0
|
3.8
|
|
11.0
|
0.2
|
|
4.4
|
4.8
|
9
|
0.1
|
2
|
—
|
0
|
—
|
—
|
—
|
|
Total Fleet
|
|
5,190.0
|
586.0
|
|
384.0
|
46.7
|
|
7.4
|
8.0
|
188.0
|
21.8
|
161.0
|
20.4
|
34.0
|
4.5
|
1.0
|
0.1
|
|
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
|
13,133
|
24,333
|
21,592
|
42,183
|
|
2017
|
8,942
|
7,643
|
11,255
|
22,617
|
|
2018
|
7,696
|
8,646
|
10,656
|
20,730
|
|
2019
|
17,892
|
23,041
|
23,025
|
42,275
|
|
Jan-20
|
62,400
|
42,792
|
113,100
|
63,500
|
|
Year
|
Baltic
|
UKC
|
Arabian Gulf
|
Arabian Gulf
|
|
|
UK Continent
|
USAC
|
Japan
|
Japan
|
|
|
25-39,999 DWT
|
40-54,999 DWT
|
55-79,999 DWT
|
80-119,000 DWT
|
|
2011
|
NA
|
9,720
|
3,723
|
7,528
|
|
2012
|
NA
|
8,064
|
6,379
|
8,106
|
|
2013
|
NA
|
9,474
|
7,576
|
8,505
|
|
2014
|
NA
|
9,435
|
10,523
|
14,163
|
|
2015
|
NA
|
18,769
|
23,685
|
28,783
|
|
2016
|
NA
|
8,508
|
12,290
|
15,006
|
|
2017
|
8,966
|
7,442
|
7,225
|
7,936
|
|
2018
|
8,367
|
6,196
|
8,002
|
9,411
|
|
2019
|
11,777
|
8,337
|
14,923
|
17,974
|
|
Jan-20
|
18,423
|
15,974
|
12,260
|
15,806
|
|
•
|
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; and
|
|
•
|
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
|
44.6
|
57.0
|
67.0
|
105.0
|
|
2011
|
31.5
|
36.0
|
46.0
|
54.8
|
44.6
|
52.8
|
61.7
|
99.0
|
|
2012
|
30.0
|
33.0
|
44.0
|
50.0
|
42.4
|
48.0
|
56.5
|
92.0
|
|
2013
|
31.0
|
35.0
|
45.0
|
53.5
|
42.1
|
51.5
|
59.0
|
93.5
|
|
2014
|
33.0
|
37.0
|
47.5
|
56.0
|
44.9
|
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
|
38.2
|
44.0
|
55.0
|
81.0
|
|
2018
|
31.4
|
35.3
|
41.4
|
48.8
|
40.8
|
46.8
|
58.7
|
88.0
|
|
2019
|
32.0
|
36.0
|
45.0
|
51.0
|
43.0
|
49.0
|
61.0
|
92.7
|
|
Jan-20
|
32.0
|
36.0
|
45.0
|
51.0
|
43.0
|
49.0
|
61.0
|
92.0
|
|
|
|
|
|
|
|
|
|
|
|
Long-term average
|
32.7
|
36.7
|
45.3
|
54.4
|
43.2
|
52.4
|
63.2
|
98.9
|
|
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
|
|
2019
|
24.7
|
28.8
|
33.2
|
39.5
|
31.2
|
37.5
|
49.7
|
70.8
|
|
Jan-20
|
25.0
|
30.0
|
34.0
|
43.0
|
32.0
|
41.0
|
53.0
|
75.0
|
|
|
|
|
|
|
|
|
|
|
|
Long-term average
|
26.3
|
30.8
|
36.1
|
43.8
|
34.1
|
41.8
|
55.1
|
79.8
|
|
•
|
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
|
|
|
|
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;
|
|
•
|
charges related to the depreciation of our right of use assets based upon the straight-line depreciation of the right of use asset over the life of the lease or the useful life of the asset, if a purchase obligation or a purchase option is reasonably certain to be exercised; 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.
|
|
•
|
68
of our owned, finance leased or ROU vessels in our fleet had fair values less selling costs greater than their carrying amount. As such, there were no indicators of impairment for these vessels.
|
|
•
|
56
of our owned, finance leased or ROU vessels in our fleet had fair values less selling costs lower than their carrying amount and 10 of our ROU vessels did not have valuations from independent brokers. We prepared a value in use calculation for each of these vessels which resulted in
no
impairment being recognized.
|
|
•
|
34 of our owned or finance leased vessels in our fleet had fair values less selling costs 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 selling costs lower than their carrying amount. We prepared a value in use calculation for each of these vessels which resulted in no impairment being recognized.
|
|
•
|
reports by industry analysts and data providers that focus on our industry and related dynamics affecting vessel values;
|
|
•
|
news and industry reports of similar vessel sales;
|
|
•
|
news and industry reports of sales of vessels that are not similar to our vessels where we have made certain adjustments in an attempt to derive information that can be used as part of our estimates;
|
|
•
|
approximate market values for our vessels or similar vessels that we have received from ship brokers, whether solicited or unsolicited, or that ship brokers 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, 2019
|
|
December 31, 2018
|
|
|||||
|
1
|
|
STI Amber
|
2012
|
|
29.0
|
|
(1)
|
30.5
|
|
|
||
|
2
|
|
STI Topaz
|
2012
|
|
29.3
|
|
(1)
|
30.9
|
|
|
||
|
3
|
|
STI Ruby
|
2012
|
|
29.1
|
|
(1)
|
30.6
|
|
|
||
|
4
|
|
STI Garnet
|
2012
|
|
29.3
|
|
(1)
|
30.9
|
|
|
||
|
5
|
|
STI Onyx
|
2012
|
|
29.1
|
|
(1)
|
30.6
|
|
|
||
|
6
|
|
STI Fontvieille
|
2013
|
|
28.8
|
|
(1)
|
30.2
|
|
|
||
|
7
|
|
STI Ville
|
2013
|
|
29.2
|
|
(1)
|
30.6
|
|
|
||
|
8
|
|
STI Duchessa
|
2014
|
|
28.9
|
|
(2)
|
28.5
|
|
|
||
|
9
|
|
STI Wembley
|
2014
|
|
29.1
|
|
(1)
|
27.6
|
|
|
||
|
10
|
|
STI Opera
|
2014
|
|
28.7
|
|
(2)
|
28.3
|
|
|
||
|
11
|
|
STI Texas City
|
2014
|
|
33.8
|
|
(1)
|
31.9
|
|
|
||
|
12
|
|
STI Meraux
|
2014
|
|
34.0
|
|
(1)
|
32.3
|
|
|
||
|
13
|
|
STI San Antonio
|
2014
|
|
34.2
|
|
(1)
|
32.3
|
|
|
||
|
14
|
|
STI Venere
|
2014
|
|
31.5
|
|
(2)
|
28.0
|
|
|
||
|
15
|
|
STI Virtus
|
2014
|
|
31.6
|
|
(2)
|
28.1
|
|
|
||
|
16
|
|
STI Aqua
|
2014
|
|
31.8
|
|
(2)
|
28.3
|
|
|
||
|
17
|
|
STI Dama
|
2014
|
|
31.9
|
|
(2)
|
28.3
|
|
|
||
|
18
|
|
STI Benicia
|
2014
|
|
34.9
|
|
(1)
|
33.0
|
|
|
||
|
19
|
|
STI Regina
|
2014
|
|
31.9
|
|
(2)
|
28.5
|
|
|
||
|
20
|
|
STI St. Charles
|
2014
|
|
33.8
|
|
(1)
|
31.8
|
|
|
||
|
21
|
|
STI Yorkville
|
2014
|
|
32.1
|
|
(2)
|
28.9
|
|
|
||
|
22
|
|
STI Milwaukee
|
2014
|
|
36.8
|
|
(1)
|
34.1
|
|
|
||
|
23
|
|
STI Battery
|
2014
|
|
32.3
|
|
(1)
|
29.1
|
|
|
||
|
24
|
|
STI Brixton
|
2014
|
|
29.0
|
|
(1)
|
27.0
|
|
|
||
|
25
|
|
STI Comandante
|
2014
|
|
28.7
|
|
(1)
|
26.9
|
|
|
||
|
26
|
|
STI Pimlico
|
2014
|
|
29.0
|
|
(1)
|
27.1
|
|
|
||
|
27
|
|
STI Hackney
|
2014
|
|
28.7
|
|
(1)
|
27.0
|
|
|
||
|
|
|
|
|
Carrying value as of,
|
|
|||||||
|
|
Vessel Name
|
Year Built
|
|
December 31, 2019
|
|
December 31, 2018
|
|
|||||
|
28
|
|
STI Acton
|
2014
|
|
29.2
|
|
(1)
|
27.6
|
|
|
||
|
29
|
|
STI Fulham
|
2014
|
|
29.0
|
|
(1)
|
27.4
|
|
|
||
|
30
|
|
STI Camden
|
2014
|
|
28.9
|
|
(1)
|
27.2
|
|
|
||
|
31
|
|
STI Finchley
|
2014
|
|
29.2
|
|
(1)
|
27.6
|
|
|
||
|
32
|
|
STI Clapham
|
2014
|
|
29.5
|
|
(1)
|
27.8
|
|
|
||
|
33
|
|
STI Poplar
|
2014
|
|
29.3
|
|
(1)
|
27.8
|
|
|
||
|
34
|
|
STI Elysees
|
2014
|
|
48.1
|
|
(1)
|
44.2
|
|
|
||
|
35
|
|
STI Madison
|
2014
|
|
48.3
|
|
(1)
|
44.5
|
|
|
||
|
36
|
|
STI Park
|
2014
|
|
48.0
|
|
(1)
|
44.5
|
|
|
||
|
37
|
|
STI Orchard
|
2014
|
|
43.7
|
|
(1)
|
44.2
|
|
|
||
|
38
|
|
STI Sloane
|
2014
|
|
44.0
|
|
(1)
|
45.0
|
|
|
||
|
39
|
|
STI Broadway
|
2014
|
|
43.2
|
|
(1)
|
44.1
|
|
|
||
|
40
|
|
STI Condotti
|
2014
|
|
44.0
|
|
(1)
|
45.0
|
|
|
||
|
41
|
|
STI Battersea
|
2014
|
|
29.0
|
|
(1)
|
27.4
|
|
|
||
|
42
|
|
STI Memphis
|
2014
|
|
32.2
|
|
(1)
|
32.6
|
|
|
||
|
43
|
|
STI Mayfair
|
2014
|
|
32.7
|
|
(1)
|
29.3
|
|
|
||
|
44
|
|
STI Soho
|
2014
|
|
28.7
|
|
(2)
|
29.0
|
|
|
||
|
45
|
|
STI Tribeca
|
2015
|
|
29.3
|
|
(2)
|
29.9
|
|
|
||
|
46
|
|
STI Hammersmith
|
2015
|
|
28.2
|
|
(2)
|
28.2
|
|
|
||
|
47
|
|
STI Rotherhithe
|
2015
|
|
29.9
|
|
(1)
|
28.3
|
|
|
||
|
48
|
|
STI Rose
|
2015
|
|
50.4
|
|
(1)
|
52.2
|
|
|
||
|
49
|
|
STI Gramercy
|
2015
|
|
28.6
|
|
(2)
|
29.1
|
|
|
||
|
50
|
|
STI Veneto
|
2015
|
|
44.0
|
|
(2)
|
45.3
|
|
|
||
|
51
|
|
STI Alexis
|
2015
|
|
54.0
|
|
(1)
|
52.4
|
|
|
||
|
52
|
|
STI Bronx
|
2015
|
|
29.2
|
|
(2)
|
29.8
|
|
|
||
|
53
|
|
STI Pontiac
|
2015
|
|
33.6
|
|
(1)
|
34.2
|
|
|
||
|
54
|
|
STI Manhattan
|
2015
|
|
32.8
|
|
(2)
|
29.8
|
|
|
||
|
55
|
|
STI Winnie
|
2015
|
|
44.7
|
|
(2)
|
46.1
|
|
|
||
|
56
|
|
STI Oxford
|
2015
|
|
44.7
|
|
(2)
|
46.3
|
|
|
||
|
57
|
|
STI Queens
|
2015
|
|
29.1
|
|
(2)
|
29.8
|
|
|
||
|
58
|
|
STI Osceola
|
2015
|
|
33.5
|
|
(1)
|
34.6
|
|
|
||
|
59
|
|
STI Lauren
|
2015
|
|
44.7
|
|
(2)
|
46.3
|
|
|
||
|
60
|
|
STI Connaught
|
2015
|
|
44.4
|
|
(2)
|
46.1
|
|
|
||
|
61
|
|
STI Notting Hill
|
2015
|
|
31.9
|
|
(2)
|
33.2
|
|
|
||
|
62
|
|
STI Spiga
|
2015
|
|
49.7
|
|
(1)
|
51.6
|
|
|
||
|
63
|
|
STI Seneca
|
2015
|
|
33.4
|
|
(1)
|
34.6
|
|
|
||
|
64
|
|
STI Savile Row
|
2015
|
|
50.7
|
|
(1)
|
52.6
|
|
|
||
|
65
|
|
STI Westminster
|
2015
|
|
32.0
|
|
(2)
|
33.3
|
|
|
||
|
66
|
|
STI Brooklyn
|
2015
|
|
28.9
|
|
(2)
|
30.0
|
|
|
||
|
67
|
|
STI Kingsway
|
2015
|
|
50.7
|
|
(1)
|
53.0
|
|
|
||
|
68
|
|
STI Lombard
|
2015
|
|
51.5
|
|
(1)
|
53.7
|
|
|
||
|
69
|
|
STI Carnaby
|
2015
|
|
50.9
|
|
(1)
|
53.1
|
|
|
||
|
70
|
|
STI Black Hawk
|
2015
|
|
31.7
|
|
(2)
|
33.0
|
|
|
||
|
71
|
|
STI Excel
|
2015
|
|
34.5
|
|
(2)
|
36.1
|
|
|
||
|
|
|
|
|
Carrying value as of,
|
|
|||||||
|
|
Vessel Name
|
Year Built
|
|
December 31, 2019
|
|
December 31, 2018
|
|
|||||
|
72
|
|
STI Solidarity
|
2015
|
|
37.6
|
|
(2)
|
39.1
|
|
|
||
|
73
|
|
STI Grace
|
2016
|
|
45.6
|
|
(2)
|
47.6
|
|
|
||
|
74
|
|
STI Jermyn
|
2016
|
|
46.6
|
|
(2)
|
48.5
|
|
|
||
|
75
|
|
STI Excelsior
|
2016
|
|
35.9
|
|
(2)
|
37.5
|
|
|
||
|
76
|
|
STI Expedite
|
2016
|
|
35.9
|
|
(2)
|
37.5
|
|
|
||
|
77
|
|
STI Exceed
|
2016
|
|
35.9
|
|
(2)
|
37.5
|
|
|
||
|
78
|
|
STI Executive
|
2016
|
|
39.1
|
|
(2)
|
38.1
|
|
|
||
|
79
|
|
STI Excellence
|
2016
|
|
39.0
|
|
(2)
|
38.1
|
|
|
||
|
80
|
|
STI Experience
|
2016
|
|
36.5
|
|
(2)
|
38.1
|
|
|
||
|
81
|
|
STI Express
|
2016
|
|
36.7
|
|
(2)
|
38.1
|
|
|
||
|
82
|
|
STI Precision
|
2016
|
|
36.7
|
|
(2)
|
38.1
|
|
|
||
|
83
|
|
STI Prestige
|
2016
|
|
36.8
|
|
(2)
|
38.1
|
|
|
||
|
84
|
|
STI Pride
|
2016
|
|
39.2
|
|
(2)
|
38.1
|
|
|
||
|
85
|
|
STI Providence
|
2016
|
|
36.7
|
|
(2)
|
38.1
|
|
|
||
|
86
|
|
STI Sanctity
|
2016
|
|
41.1
|
|
(2)
|
41.7
|
|
|
||
|
87
|
|
STI Solace
|
2016
|
|
42.8
|
|
(2)
|
41.7
|
|
|
||
|
88
|
|
STI Stability
|
2016
|
|
40.1
|
|
(2)
|
41.7
|
|
|
||
|
89
|
|
STI Steadfast
|
2016
|
|
42.7
|
|
(2)
|
41.7
|
|
|
||
|
90
|
|
STI Supreme
|
2016
|
|
40.2
|
|
(2)
|
41.8
|
|
|
||
|
91
|
|
STI Symphony
|
2016
|
|
42.9
|
|
(2)
|
41.7
|
|
|
||
|
92
|
|
STI Gallantry
|
2016
|
|
41.5
|
|
(2)
|
40.2
|
|
|
||
|
93
|
|
STI Goal
|
2016
|
|
41.6
|
|
(2)
|
40.2
|
|
|
||
|
94
|
|
STI Nautilus
|
2016
|
|
41.7
|
|
(2)
|
40.1
|
|
|
||
|
95
|
|
STI Guard
|
2016
|
|
41.5
|
|
(2)
|
40.2
|
|
|
||
|
96
|
|
STI Guide
|
2016
|
|
41.6
|
|
(2)
|
40.2
|
|
|
||
|
97
|
|
STI Selatar
|
2017
|
|
47.1
|
|
(2)
|
48.9
|
|
|
||
|
98
|
|
STI Rambla
|
2017
|
|
47.9
|
|
(2)
|
49.7
|
|
|
||
|
99
|
|
STI Galata
|
2017
|
|
34.3
|
|
(2)
|
35.6
|
|
|
||
|
100
|
|
STI Bosphorus
|
2017
|
|
34.4
|
|
(2)
|
35.8
|
|
|
||
|
101
|
|
STI Leblon
|
2017
|
|
34.9
|
|
(1)
|
36.2
|
|
|
||
|
102
|
|
STI La Boca
|
2017
|
|
34.8
|
|
(1)
|
36.2
|
|
|
||
|
103
|
|
STI San Telmo
|
2017
|
|
36.9
|
|
(1)
|
38.4
|
|
|
||
|
104
|
|
STI Donald C Trauscht
|
2017
|
|
37.0
|
|
(1)
|
38.5
|
|
|
||
|
105
|
|
STI Gauntlet
|
2017
|
|
43.9
|
|
(2)
|
42.5
|
|
|
||
|
106
|
|
STI Gladiator
|
2017
|
|
44.1
|
|
(2)
|
42.6
|
|
|
||
|
107
|
|
STI Gratitude
|
2017
|
|
41.2
|
|
(2)
|
42.6
|
|
|
||
|
108
|
|
STI Esles II
|
2018
|
|
37.4
|
|
(1)
|
39.0
|
|
|
||
|
109
|
|
STI Jardins
|
2018
|
|
37.5
|
|
(1)
|
39.0
|
|
|
||
|
110
|
|
STI Magic
|
2019
|
|
38.8
|
|
(2)
|
N/A
|
|
(4)
|
||
|
111
|
|
STI Majestic
|
2019
|
|
38.8
|
|
(2)
|
N/A
|
|
(4)
|
||
|
112
|
|
STI Mystery
|
2019
|
|
38.7
|
|
(2)
|
N/A
|
|
(4)
|
||
|
113
|
|
STI Marvel
|
2019
|
|
38.7
|
|
(2)
|
N/A
|
|
(4)
|
||
|
114
|
|
STI Magnetic
|
2019
|
|
38.8
|
|
(2)
|
N/A
|
|
(4)
|
||
|
115
|
|
STI Millennia
|
2019
|
|
38.7
|
|
(2)
|
N/A
|
|
(4)
|
||
|
|
|
|
|
Carrying value as of,
|
|
|||||||
|
|
Vessel Name
|
Year Built
|
|
December 31, 2019
|
|
December 31, 2018
|
|
|||||
|
116
|
|
STI Master
|
2019
|
|
38.8
|
|
(2)
|
N/A
|
|
(4)
|
||
|
117
|
|
STI Mythic
|
2019
|
|
38.7
|
|
(2)
|
N/A
|
|
(4)
|
||
|
118
|
|
STI Marshall
|
2019
|
|
38.7
|
|
(2)
|
N/A
|
|
(4)
|
||
|
119
|
|
STI Modest
|
2019
|
|
38.7
|
|
(2)
|
N/A
|
|
(4)
|
||
|
120
|
|
STI Maverick
|
2019
|
|
38.8
|
|
(2)
|
N/A
|
|
(4)
|
||
|
121
|
|
STI Lobelia
|
2019
|
|
54.1
|
|
(1)
|
N/A
|
|
(4)
|
||
|
122
|
|
STI Lotus
|
2019
|
|
54.1
|
|
(1)
|
N/A
|
|
(4)
|
||
|
123
|
|
STI Lily
|
2019
|
|
54.1
|
|
(1)
|
N/A
|
|
(4)
|
||
|
124
|
|
STI Lavender
|
2019
|
|
54.1
|
|
(1)
|
N/A
|
|
(4)
|
||
|
125
|
|
Style
|
2008
|
|
2.7
|
|
(3)
|
N/A
|
|
(4)
|
||
|
126
|
|
Stone
|
2008
|
|
2.7
|
|
(3)
|
N/A
|
|
(4)
|
||
|
127
|
|
Steel
|
2008
|
|
2.7
|
|
(3)
|
N/A
|
|
(4)
|
||
|
128
|
|
Sky
|
2007
|
|
2.7
|
|
(3)
|
N/A
|
|
(4)
|
||
|
129
|
|
Single
|
2007
|
|
0.6
|
|
(3)
|
N/A
|
|
(4)
|
||
|
130
|
|
Silent
|
2007
|
|
0.6
|
|
(3)
|
N/A
|
|
(4)
|
||
|
131
|
|
Star
|
2007
|
|
0.6
|
|
(3)
|
N/A
|
|
(4)
|
||
|
132
|
|
STI Le Rocher
|
2013
|
|
14.4
|
|
(3)
|
N/A
|
|
(5)
|
||
|
133
|
|
STI Larvotto
|
2013
|
|
14.3
|
|
(3)
|
N/A
|
|
(5)
|
||
|
134
|
|
STI Beryl
|
2013
|
|
14.4
|
|
(3)
|
N/A
|
|
(5)
|
||
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
$
|
4,706.1
|
|
|
$
|
3,997.8
|
|
|
|
|
(1)
|
As of
December 31, 2019
, the basic charter-free market value is lower than each vessel’s carrying value. We believe that the aggregate carrying value of these vessels exceeded their aggregate basic charter-free market value by approximately
$137.5
million.
|
|
(2)
|
As of
December 31, 2019
, the basic charter-free market value was higher than each vessel’s carrying value. We believe that the aggregate carrying value of these vessels was lower than their aggregate basic charter-free market value by approximately
$174.1
million.
|
|
(3)
|
This vessel is a leased vessel that is being accounted for as Right of use asset under IFRS 16. Accordingly, the carrying value reflects the present value of the minimum lease payments plus initial direct costs at the recording of the lease less straight-line depreciation over the life of the lease. Independent valuations were not obtained for these vessels, however they were included as part of our impairment testing as described above.
|
|
(4)
|
These vessels were acquired or leased during the year ended
December 31, 2019
.
|
|
(5)
|
These vessels were recorded as Right of use assets upon transition to IFRS 16 -
Leases
on January 1, 2019.
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2019
|
|
2018
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Vessel revenue
|
|
$
|
704,325
|
|
|
$
|
585,047
|
|
|
$
|
119,278
|
|
|
20
|
%
|
|
Vessel operating costs
|
|
(294,531
|
)
|
|
(280,460
|
)
|
|
(14,071
|
)
|
|
(5
|
)%
|
|||
|
Voyage expenses
|
|
(6,160
|
)
|
|
(5,146
|
)
|
|
(1,014
|
)
|
|
(20
|
)%
|
|||
|
Charterhire
|
|
(4,399
|
)
|
|
(59,632
|
)
|
|
55,233
|
|
|
93
|
%
|
|||
|
Depreciation - owned and finance leased vessels
|
|
(180,052
|
)
|
|
(176,723
|
)
|
|
(3,329
|
)
|
|
(2
|
)%
|
|||
|
Depreciation - right of use assets
|
|
(26,916
|
)
|
|
—
|
|
|
(26,916
|
)
|
|
N/A
|
|
|||
|
General and administrative expenses
|
|
(62,295
|
)
|
|
(52,272
|
)
|
|
(10,023
|
)
|
|
(19
|
)%
|
|||
|
Merger transaction related costs
|
|
—
|
|
|
(272
|
)
|
|
272
|
|
|
100
|
%
|
|||
|
Financial expenses
|
|
(186,235
|
)
|
|
(186,628
|
)
|
|
393
|
|
|
—
|
%
|
|||
|
Loss on exchange of convertible notes
|
|
—
|
|
|
(17,838
|
)
|
|
17,838
|
|
|
100
|
%
|
|||
|
Financial income
|
|
8,182
|
|
|
4,458
|
|
|
3,724
|
|
|
84
|
%
|
|||
|
Other income / (expenses), net
|
|
(409
|
)
|
|
(605
|
)
|
|
196
|
|
|
(32
|
)%
|
|||
|
Net loss
|
|
$
|
(48,490
|
)
|
|
$
|
(190,071
|
)
|
|
$
|
141,581
|
|
|
74
|
%
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2019
|
|
2018
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Pool revenue by operating segment
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
$
|
261,727
|
|
|
$
|
225,181
|
|
|
$
|
36,546
|
|
|
16
|
%
|
|
LR2
|
|
260,969
|
|
|
188,938
|
|
|
72,031
|
|
|
38
|
%
|
|||
|
Handymax
|
|
103,150
|
|
|
82,782
|
|
|
20,368
|
|
|
25
|
%
|
|||
|
LR1
|
|
66,040
|
|
|
46,883
|
|
|
19,157
|
|
|
41
|
%
|
|||
|
Total pool revenue
|
|
691,886
|
|
|
543,784
|
|
|
148,102
|
|
|
27
|
%
|
|||
|
Voyage revenue (spot market)
|
|
9,888
|
|
|
7,248
|
|
|
2,640
|
|
|
36
|
%
|
|||
|
Time charter-out revenue
|
|
2,551
|
|
|
34,015
|
|
|
(31,464
|
)
|
|
(93
|
)%
|
|||
|
Gross revenue
|
|
704,325
|
|
|
585,047
|
|
|
119,278
|
|
|
20
|
%
|
|||
|
Voyage expenses
|
|
(6,160
|
)
|
|
(5,146
|
)
|
|
(1,014
|
)
|
|
(20
|
)%
|
|||
|
TCE revenue
(1)
|
|
$
|
698,165
|
|
|
$
|
579,901
|
|
|
$
|
118,264
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Daily pool TCE by operating segment:
(1)
|
|
|
|
|
|
|
|
|
|||||||
|
MR pool
|
|
$
|
15,216
|
|
|
$
|
12,356
|
|
|
$
|
2,860
|
|
|
23
|
%
|
|
LR2 pool
|
|
20,270
|
|
|
13,795
|
|
|
6,475
|
|
|
47
|
%
|
|||
|
Handymax pool
|
|
14,745
|
|
|
11,694
|
|
|
3,051
|
|
|
26
|
%
|
|||
|
LR1 pool
|
|
15,894
|
|
|
10,891
|
|
|
5,003
|
|
|
46
|
%
|
|||
|
Consolidated daily pool TCE
|
|
16,787
|
|
|
12,557
|
|
|
4,230
|
|
|
34
|
%
|
|||
|
Voyage (spot market) - daily TCE
|
|
9,700
|
|
|
7,959
|
|
|
1,741
|
|
|
22
|
%
|
|||
|
Time charter-out - daily TCE
|
|
18,902
|
|
|
20,195
|
|
|
(1,293
|
)
|
|
(6
|
)%
|
|||
|
Consolidated daily TCE
|
|
16,682
|
|
|
12,782
|
|
|
3,900
|
|
|
31
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Pool revenue days per operating segment
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
17,116
|
|
|
18,196
|
|
|
(1,080
|
)
|
|
(6
|
)%
|
|||
|
LR2
|
|
12,865
|
|
|
13,674
|
|
|
(809
|
)
|
|
(6
|
)%
|
|||
|
Handymax
|
|
6,990
|
|
|
7,072
|
|
|
(82
|
)
|
|
(1
|
)%
|
|||
|
LR1
|
|
4,098
|
|
|
4,306
|
|
|
(208
|
)
|
|
(5
|
)%
|
|||
|
Total pool revenue days
|
|
41,069
|
|
|
43,248
|
|
|
(2,179
|
)
|
|
(5
|
)%
|
|||
|
Voyage (spot market) revenue days
|
|
655
|
|
|
486
|
|
|
169
|
|
|
35
|
%
|
|||
|
Time charter-out revenue days
|
|
128
|
|
|
1,632
|
|
|
(1,504
|
)
|
|
(92
|
)%
|
|||
|
Total revenue days
|
|
41,852
|
|
|
45,366
|
|
|
(3,514
|
)
|
|
(8
|
)%
|
|||
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2019
|
|
2018
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
LR2
|
|
$
|
1,978
|
|
|
$
|
4,375
|
|
|
$
|
(2,397
|
)
|
|
(54.8
|
)%
|
|
MR
|
|
4,509
|
|
|
2,034
|
|
|
(4,474
|
)
|
|
(68.7
|
)%
|
|||
|
Handymax
|
|
1,980
|
|
|
—
|
|
|
1,980
|
|
|
N/A
|
|
|||
|
LR1
|
|
1,421
|
|
|
839
|
|
|
582
|
|
|
69.4
|
%
|
|||
|
Total voyage revenue (spot market)
|
|
$
|
9,888
|
|
|
$
|
7,248
|
|
|
$
|
2,640
|
|
|
36.4
|
%
|
|
•
|
Spot market voyages:
Seven Handymax, three MR and one LR2 product tanker operated in the spot market on voyage charters for an aggregate 396 revenue days during the
year ended December 31, 2019
. These voyages earned $5.6 million in spot market revenue during that period. 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.
|
|
•
|
Short-term time charters:
We consider short-term time charters (less than one year) as spot market voyages. We had eight MR and four LR2 product tankers employed on short-term time charters for an aggregate 259 revenue days during the
year ended December 31, 2019
. These charters earned $4.3 million in revenue during that period. 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 charters earned $3.0 million in revenue during that period.
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2019
|
|
2018
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
MR
|
|
$
|
—
|
|
|
$
|
11,507
|
|
|
$
|
(11,507
|
)
|
|
(100
|
)%
|
|
Handymax
|
|
1,681
|
|
|
12,408
|
|
|
(10,727
|
)
|
|
(86
|
)%
|
|||
|
LR2
|
|
870
|
|
|
10,100
|
|
|
(9,230
|
)
|
|
(91
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total time charter-out revenue
|
|
$
|
2,551
|
|
|
$
|
34,015
|
|
|
$
|
(31,464
|
)
|
|
(93
|
)%
|
|
|
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
|
|
2019
|
|
2018
|
|
favorable / (unfavorable)
|
|
change
|
|||||||
|
Vessel operating costs
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
$
|
117,274
|
|
|
$
|
111,294
|
|
|
$
|
(5,980
|
)
|
|
(5
|
)%
|
|
LR2
|
|
97,346
|
|
|
91,975
|
|
|
(5,371
|
)
|
|
(6
|
)%
|
|||
|
Handymax
|
|
50,750
|
|
|
48,249
|
|
|
(2,501
|
)
|
|
(5
|
)%
|
|||
|
LR1
|
|
29,161
|
|
|
28,942
|
|
|
(219
|
)
|
|
(1
|
)%
|
|||
|
Total vessel operating costs
|
|
$
|
294,531
|
|
|
$
|
280,460
|
|
|
$
|
(14,071
|
)
|
|
(5
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Vessel operating costs per day
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
$
|
6,312
|
|
|
$
|
6,366
|
|
|
$
|
54
|
|
|
1
|
%
|
|
LR2
|
|
6,829
|
|
|
6,631
|
|
|
(198
|
)
|
|
(3
|
)%
|
|||
|
Handymax
|
|
6,621
|
|
|
6,295
|
|
|
(326
|
)
|
|
(5
|
)%
|
|||
|
LR1
|
|
6,658
|
|
|
6,608
|
|
|
(50
|
)
|
|
(1
|
)%
|
|||
|
Consolidated vessel operating costs per day
|
|
6,563
|
|
6,463
|
|
(100
|
)
|
|
(2
|
)%
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Operating days
|
|
|
|
|
|
|
|
|
|||||||
|
MR
|
|
18,578
|
|
|
17,483
|
|
|
1,095
|
|
|
6
|
%
|
|||
|
LR2
|
|
14,255
|
|
|
13,870
|
|
|
385
|
|
|
3
|
%
|
|||
|
Handymax
|
|
7,665
|
|
|
7,665
|
|
|
—
|
|
|
—
|
%
|
|||
|
LR1
|
|
4,380
|
|
|
4,380
|
|
|
—
|
|
|
—
|
%
|
|||
|
Total operating days
|
|
44,878
|
|
|
43,398
|
|
|
1,480
|
|
|
3
|
%
|
|||
|
•
|
During the
year ended December 31, 2019
, we wrote-off an aggregate of
$1.5 million
of deferred financing fees, which consisted of (i)
$1.2 million
related to the initiatives to refinance the existing indebtedness on certain of the vessels and (ii)
$0.3 million
related to the early redemption of our Unsecured Senior Notes due 2019 in March 2019. These transactions are described below in "
Item 5. - Operating and Financial Review and Prospects - B. Liquidity and Capital Resources Long-Term Debt Obligations and Credit Arrangements."
|
|
•
|
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 for newly issued Convertible Notes due 2022 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.
|
|
|
For the year ended December 31,
|
||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
||||
|
Cash flow data
|
|
|
|
|
|
||
|
Net cash inflow/(outflow)
|
|
|
|
|
|
||
|
Operating activities
|
$
|
209,512
|
|
|
$
|
57,790
|
|
|
Investing activities
|
(206,973
|
)
|
|
(52,737
|
)
|
||
|
Financing activities
|
(393,888
|
)
|
|
402,137
|
|
||
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2019
|
|
2018
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Vessel revenue
(1)
|
|
$
|
704,325
|
|
|
$
|
585,047
|
|
|
$
|
119,278
|
|
|
20
|
%
|
|
Vessel operating costs
(1)
|
|
(294,531
|
)
|
|
(280,460
|
)
|
|
(14,071
|
)
|
|
(5
|
)%
|
|||
|
Voyage expenses
(1)
|
|
(6,160
|
)
|
|
(5,146
|
)
|
|
(1,014
|
)
|
|
(20
|
)%
|
|||
|
Charterhire
(1)
|
|
(4,399
|
)
|
|
(59,632
|
)
|
|
55,233
|
|
|
93
|
%
|
|||
|
General and administrative expenses - cash
(1)(2)
|
|
(34,874
|
)
|
|
(26,725
|
)
|
|
(8,149
|
)
|
|
(30
|
)%
|
|||
|
Financial expenses - cash
(1) (3)
|
|
(162,738
|
)
|
|
(145,871
|
)
|
|
(16,867
|
)
|
|
(12
|
)%
|
|||
|
Merger transaction related costs
|
|
—
|
|
|
(272
|
)
|
|
272
|
|
|
100
|
%
|
|||
|
Change in working capital
(4)
|
|
116
|
|
|
(13,004
|
)
|
|
13,120
|
|
|
101
|
%
|
|||
|
Financial income - cash
|
|
7,645
|
|
|
3,952
|
|
|
3,693
|
|
|
93
|
%
|
|||
|
Other
|
|
128
|
|
|
(99
|
)
|
|
227
|
|
|
(229
|
)%
|
|||
|
Operating cash flow
|
|
$
|
209,512
|
|
|
$
|
57,790
|
|
|
$
|
151,722
|
|
|
263
|
%
|
|
(1)
|
See
“
Item 5. Operating and Financial Review and Prospects- A. Operating Results” for information on these variations for the years ended
December 31, 2019
and
2018
.
|
|
(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
$27.4 million
and
$25.5 million
for the years ended
December 31, 2019
and
2018
, 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
$7.0 million
and $10.5 million for the years ended
December 31, 2019
and
2018
, respectively, (ii) the write-off of deferred financing fees of
$1.5 million
and $13.2 million over these same periods, (iii) the accretion of our Convertible Notes due 2019 and Convertible Notes due 2022 of
$11.4 million
and $13.2 million over these same periods, and (iv) accretion of
$3.6 million
and $3.8 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, 2019
and
2018
.
|
|
(4)
|
The change in working capital in 2019 was primarily driven by (i) increases in accrued expenses and accounts payable, (ii) a decrease in prepaid expenses, offset by (iii) increases in other assets, accounts receivable and inventories. The increases in accrued expenses and accounts payable were driven by the timing of payments to suppliers, an increase in accrued short-term employee benefits reduced by
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2019
|
|
2018
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Acquisition of vessels and payments for vessels under construction
(1)
|
|
$
|
(2,998
|
)
|
|
$
|
(26,057
|
)
|
|
$
|
23,059
|
|
|
88
|
%
|
|
Drydock, scrubber and BWTS payments (owned and bareboat-in vessels)
(2)
|
|
(203,975
|
)
|
|
(26,680
|
)
|
|
(177,295
|
)
|
|
(665
|
)%
|
|||
|
Net cash outflow from investing activities
|
|
(206,973
|
)
|
|
(52,737
|
)
|
|
(154,236
|
)
|
|
(292
|
)%
|
|||
|
(1)
|
The amounts paid during the year ended December 31, 2019 represent initial direct costs associated with the acquisition of leasehold interests in 19 product tankers from Trafigura in September 2019, which primarily consist of legal and other professional fees incurred as part of this transaction.
|
|
(2)
|
Drydock, scrubber and BWTS payments represent the cash paid in 2019 and 2018 for the drydocking of our vessels, and payments made as part of the agreements to purchase and install scrubbers and ballast water treatment systems.
|
|
|
|
For the year ended December 31,
|
|
Change
|
|
Percentage
|
|||||||||
|
In thousands of U.S. dollars
|
|
2019
|
|
2018
|
|
favorable / (unfavorable)
|
|
Change
|
|||||||
|
Cash inflows
|
|
|
|
|
|
|
|
|
|||||||
|
Drawdowns from our secured credit facilities
(1)
|
|
$
|
97,613
|
|
|
$
|
216,358
|
|
|
$
|
(118,745
|
)
|
|
(55
|
)%
|
|
Proceeds from finance lease arrangements
(1)
|
|
10,976
|
|
|
790,940
|
|
|
(779,964
|
)
|
|
(99
|
)%
|
|||
|
Refund of debt issuance costs due to early debt repayment
(2)
|
|
—
|
|
|
2,826
|
|
|
(2,826
|
)
|
|
(100
|
)%
|
|||
|
Gross proceeds from issuance of common stock
(3)
|
|
50,000
|
|
|
337,000
|
|
|
(287,000
|
)
|
|
(85
|
)%
|
|||
|
Total financing cash inflows
|
|
158,589
|
|
|
1,347,124
|
|
|
(1,188,535
|
)
|
|
(88
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cash outflows
|
|
|
|
|
|
|
|
|
|||||||
|
Repayments on our secured credit facilities
(1)
|
|
(170,408
|
)
|
|
(786,053
|
)
|
|
615,645
|
|
|
78
|
%
|
|||
|
Payments under finance leases
(1)
|
|
(115,443
|
)
|
|
(79,541
|
)
|
|
(35,902
|
)
|
|
(45
|
)%
|
|||
|
Right of use finance lease repayments
(1)
|
|
(36,761
|
)
|
|
—
|
|
|
(36,761
|
)
|
|
N/A
|
|
|||
|
Repayment of Convertible Notes due 2019
(1)
|
|
(145,000
|
)
|
|
—
|
|
|
(145,000
|
)
|
|
N/A
|
|
|||
|
Repayments of our Senior Notes due 2019
(1)
|
|
(57,500
|
)
|
|
—
|
|
|
(57,500
|
)
|
|
N/A
|
|
|||
|
Dividend payments
(4)
|
|
(21,278
|
)
|
|
(15,127
|
)
|
|
(6,151
|
)
|
|
(41
|
)%
|
|||
|
Common stock repurchases
(5)
|
|
(1
|
)
|
|
(23,240
|
)
|
|
23,239
|
|
|
100
|
%
|
|||
|
Debt issuance costs
(6)
|
|
(5,744
|
)
|
|
(23,056
|
)
|
|
17,312
|
|
|
75
|
%
|
|||
|
Equity issuance costs
(3)
|
|
(333
|
)
|
|
(17,073
|
)
|
|
16,740
|
|
|
98
|
%
|
|||
|
Increase in restricted cash
|
|
(9
|
)
|
|
(897
|
)
|
|
888
|
|
|
99
|
%
|
|||
|
Total financing cash outflows
|
|
(552,477
|
)
|
|
(944,987
|
)
|
|
392,510
|
|
|
42
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net cash (outflow) / inflow from financing activities
|
|
$
|
(393,888
|
)
|
|
$
|
402,137
|
|
|
$
|
(796,025
|
)
|
|
(198
|
)%
|
|
(1)
|
The following table sets forth the drawdowns and repayments on our secured credit facilities, unsecured debt, finance lease arrangements and IFRS 16 - Lease repayments during the years ended December 31,
2019
and
2018
. These facilities, and the activity noted in the table, are more fully described below in the section entitled "Item 5 - Operating and Financial Review and Prospects - B. Liquidity and Capital Resources - Long Term Debt Obligations and Credit Arrangements".
|
|
|
|
2019
|
|
2018
|
||||||||||||
|
|
|
Drawdowns
|
|
Repayments
|
|
Drawdowns
|
|
Repayments
|
||||||||
|
In thousands of U.S. dollars
|
|
|
|
|
|
|
|
|
||||||||
|
K-Sure Credit Facility
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(239,920
|
)
|
||||
|
KEXIM Credit Facility
|
|
—
|
|
|
(100,286
|
)
|
|
—
|
|
|
(33,650
|
)
|
||||
|
Credit Suisse Credit Facility
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(53,488
|
)
|
||||
|
ABN AMRO Credit Facility
|
|
—
|
|
|
(8,554
|
)
|
|
—
|
|
|
(12,804
|
)
|
||||
|
ING Credit Facility
|
|
—
|
|
|
(12,737
|
)
|
|
38,675
|
|
|
(4,343
|
)
|
||||
|
BNP Paribas Credit Facility
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,550
|
)
|
||||
|
Scotiabank Credit Facility
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28,860
|
)
|
||||
|
NIBC Credit Facility
|
|
—
|
|
|
(3,230
|
)
|
|
—
|
|
|
(34,712
|
)
|
||||
|
2018 NIBC Credit Facility
|
|
—
|
|
|
—
|
|
|
35,658
|
|
|
(807
|
)
|
||||
|
2016 Credit Facility
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(195,979
|
)
|
||||
|
HSH Credit Facility
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,416
|
)
|
||||
|
2017 Credit Facility
|
|
—
|
|
|
(13,266
|
)
|
|
21,450
|
|
|
(18,499
|
)
|
||||
|
DVB 2017 Credit Facility
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(78,440
|
)
|
||||
|
Credit Agricole Credit Facility
|
|
—
|
|
|
(8,568
|
)
|
|
—
|
|
|
(8,568
|
)
|
||||
|
ABN AMRO/K-Sure Credit Facility
|
|
—
|
|
|
(3,851
|
)
|
|
—
|
|
|
(3,851
|
)
|
||||
|
Citibank/K-Sure Credit Facility
|
|
—
|
|
|
(8,416
|
)
|
|
—
|
|
|
(8,416
|
)
|
||||
|
ABN AMRO / SEB Credit Facility
|
|
—
|
|
|
(11,500
|
)
|
|
120,575
|
|
|
(5,750
|
)
|
||||
|
Hamburg Commercial Bank Credit Facility
|
|
42,150
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Prudential Credit Facility
|
|
55,463
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total Secured Credit Facilities
|
|
97,613
|
|
|
(170,408
|
)
|
|
216,358
|
|
|
(786,053
|
)
|
||||
|
Unsecured Senior Notes due 2019
|
|
—
|
|
|
(57,500
|
)
|
|
—
|
|
|
—
|
|
||||
|
Convertible Notes due 2019
|
|
—
|
|
|
(145,000
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Unsecured Senior Notes
|
|
—
|
|
|
(202,500
|
)
|
|
—
|
|
|
—
|
|
||||
|
Ocean Yield Lease Financing
|
|
—
|
|
|
(10,680
|
)
|
|
—
|
|
|
(10,458
|
)
|
||||
|
CMBFL Lease Financing
|
|
—
|
|
|
(4,908
|
)
|
|
—
|
|
|
(4,908
|
)
|
||||
|
BCFL Lease Financing (LR2s)
|
|
—
|
|
|
(7,641
|
)
|
|
—
|
|
|
(7,332
|
)
|
||||
|
CSSC Lease Financing
|
|
—
|
|
|
(17,309
|
)
|
|
—
|
|
|
(17,309
|
)
|
||||
|
BCFL Lease Financing (MRs)
|
|
—
|
|
|
(11,021
|
)
|
|
—
|
|
|
(10,399
|
)
|
||||
|
2018 CMBFL Lease Financing
|
|
—
|
|
|
(10,114
|
)
|
|
141,600
|
|
|
(5,057
|
)
|
||||
|
$116.0 Million Lease Financing
|
|
—
|
|
|
(6,634
|
)
|
|
114,840
|
|
|
(2,167
|
)
|
||||
|
AVIC Lease Financing
|
|
—
|
|
|
(11,794
|
)
|
|
145,000
|
|
|
(5,897
|
)
|
||||
|
China Huarong Lease Financing
|
|
—
|
|
|
(13,500
|
)
|
|
144,000
|
|
|
(6,750
|
)
|
||||
|
$157.5 Million Lease Financing
|
|
—
|
|
|
—
|
|
|
157,500
|
|
|
(5,414
|
)
|
||||
|
COSCO Lease Financing
|
|
—
|
|
|
(7,700
|
)
|
|
88,000
|
|
|
(3,850
|
)
|
||||
|
CSSC Scrubber Financing
|
|
10,976
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
ICBC Sale Leaseback
|
|
—
|
|
|
(14,142
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Finance Leases
|
|
$
|
10,976
|
|
|
$
|
(115,443
|
)
|
|
$
|
790,940
|
|
|
$
|
(79,541
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
IFRS 16 - Leases - 3 MRs
|
|
—
|
|
|
(6,816
|
)
|
|
—
|
|
|
—
|
|
||||
|
IFRS 16 - Leases - 7 Handymax
|
|
—
|
|
|
(11,416
|
)
|
|
—
|
|
|
—
|
|
||||
|
$670.0 Million Lease Financing
|
|
—
|
|
|
(18,529
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Right of Use Finance Lease Repayments
|
|
$
|
—
|
|
|
$
|
(36,761
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(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, 2019
and December 31, 2018 as follows:
|
|
*
|
In September 2019, we closed on private placements with Trafigura for $35 million and SSH, a related party, for $15 million for an aggregate of $50.0 million, or 1,724,137 shares, at $29.00 per share.
|
|
*
|
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, 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.
|
|
(4)
|
Dividend payments to shareholders were $21.3 million and $15.1 million for the years ended
December 31, 2019
and
2018
, 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, 2019
and
2018
.
|
|
(5)
|
Common stock repurchases during the years ended December 31, 2019 and 2018 represent the purchase of 30 and 1,351,235 of our common shares in the open market at an average price of $17.10 and $17.20 per share, respectively
|
|
(6)
|
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 - Operating and Financial Review and Prospects - B. Liquidity and Capital Resources - Long Term Debt Obligations and Credit Arrangements".
|
|
•
|
a first priority mortgage over the relevant collateralized vessels;
|
|
•
|
a first priority assignment of earnings, insurances and charters from the mortgaged vessels for the specific facility;
|
|
•
|
a pledge of earnings generated by the mortgaged vessels for the specific facility; and
|
|
•
|
a pledge of the equity interests of each vessel owning subsidiary under the specific facility.
|
|
In thousands of U.S. dollars
|
|
Amount outstanding at December 31, 2019
|
|
Amount outstanding at March 27, 2020
|
||||
|
KEXIM Credit Facility
|
|
$
|
199,013
|
|
|
$
|
140,191
|
|
|
ABN AMRO Credit Facility
|
|
91,952
|
|
|
89,814
|
|
||
|
ING Credit Facility
|
|
131,440
|
|
|
128,547
|
|
||
|
2018 NIBC Credit Facility
|
|
31,618
|
|
|
30,810
|
|
||
|
2017 Credit Facility
|
|
131,501
|
|
|
131,501
|
|
||
|
Credit Agricole Credit Facility
|
|
90,727
|
|
|
88,585
|
|
||
|
ABN AMRO / K-Sure Credit Facility
|
|
45,678
|
|
|
44,715
|
|
||
|
Citibank / K-Sure Credit Facility
|
|
95,234
|
|
|
93,130
|
|
||
|
ABN AMRO / SEB Credit Facility
|
|
103,325
|
|
|
103,325
|
|
||
|
Hamburg Commercial Bank Credit Facility
|
|
42,150
|
|
|
41,355
|
|
||
|
Prudential Credit Facility
|
|
55,463
|
|
|
55,001
|
|
||
|
2019 DNB / GIEK Credit Facility
|
|
—
|
|
|
31,850
|
|
||
|
BNPP Sinosure Credit Facility
|
|
—
|
|
|
42,096
|
|
||
|
Ocean Yield Lease Financing
|
|
149,531
|
|
|
146,815
|
|
||
|
CMBFL Lease Financing
|
|
57,063
|
|
|
55,836
|
|
||
|
BCFL Lease Financing (LR2s)
|
|
93,148
|
|
|
91,123
|
|
||
|
CSSC Lease Financing
|
|
229,218
|
|
|
224,890
|
|
||
|
CSSC Scrubber Financing
|
|
10,976
|
|
|
9,604
|
|
||
|
BCFL Lease Financing (MRs)
|
|
87,810
|
|
|
84,964
|
|
||
|
2018 CMB Lease Financing
|
|
126,427
|
|
|
123,898
|
|
||
|
$116.0 Million Lease Financing
|
|
106,041
|
|
|
104,323
|
|
||
|
AVIC International Lease Financing
|
|
127,311
|
|
|
124,362
|
|
||
|
China Huarong Shipping Lease Financing
|
|
123,750
|
|
|
120,375
|
|
||
|
$157.5 Million Lease Financing
|
|
137,942
|
|
|
134,406
|
|
||
|
COSCO Lease Financing
|
|
76,450
|
|
|
74,525
|
|
||
|
Senior Notes due 2020
|
|
53,750
|
|
|
53,750
|
|
||
|
Convertible Notes due 2022
(1)
|
|
203,500
|
|
|
203,500
|
|
||
|
Total
|
|
$
|
2,601,018
|
|
|
$
|
2,573,291
|
|
|
(1)
|
The balance of our Convertible Notes due 2022 shown in the table above represent its face value. The liability components of the 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, 2019.
|
|
•
|
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 135% through the third quarter of 2020 and 140% at all times thereafter.
|
|
•
|
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.
|
|
•
|
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 $1,000,000,000 plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after December 31, 2018 and (ii) 50% of the net proceeds of new equity issuances occurring on or after December 31, 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: 134% from the date of this 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 $1,000,000,000 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 aggregate of the fair market value of the vessels provided as collateral under the facility shall be: 125% from the date of this 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 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)
|
|||
|
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
|
|
|
June 5, 2019
|
|
$
|
0.10
|
|
|
25.5767
|
|
|
September 10, 2019
|
|
$
|
0.10
|
|
|
25.6637
|
|
|
November 25, 2019
|
|
$
|
0.10
|
|
|
25.7401
|
|
|
March 2, 2020
|
|
$
|
0.10
|
|
|
25.8763
|
|
|
•
|
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).
|
|
In thousands of U.S. dollars
|
|
||
|
Operating leases commitments disclosed at December 31, 2018
|
$
|
65,439
|
|
|
Discounting effect relating to the lease liability recorded upon transition to IFRS 16
|
(10,120
|
)
|
|
|
Less: leases with terms of less than 12 months at the date of transition to IFRS 16, which were recognized as charterhire expense during the twelve months ended December 31, 2019
|
(4,605
|
)
|
|
|
IFRS 16 - lease liabilities recognized at January 1, 2019
(1)
|
$
|
50,714
|
|
|
(1)
|
At December 31, 2018, $0.3 million of principal payments related to the three bareboat chartered-in vessel commitments were included in Accrued Expenses. Therefore, the combined lease liability relating to these leases was $51.0 million as of January 1, 2019.
|
|
•
|
For the delivered vessels on September 26, 2019, the assumption of the obligations under the Agreements of $531.5 million and the issuance of 3,981,619 shares of common stock at $29.00 per share to a nominee of Trafigura with an aggregate market value of $115.5 million.
|
|
•
|
For the four vessels under construction on September 26, 2019, the assumption of the commitments on the Agreements of $138.9 million and the issuance 591,254 shares of common stock at $29.00 per share to a nominee of Trafigura with an aggregate market value of $17.1 million. Two vessels under construction were delivered in January 2020, one vessel under construction was delivered in March 2020, and the remaining one vessel is expected to be delivered before the end of 2020.
|
|
In thousands of U.S. dollars
|
|
Amount outstanding at December 31, 2019
|
|
Amount outstanding at March 27, 2020
|
|
||||
|
IFRS 16 - lease liability - 3 MRs
|
|
44,192
|
|
|
$
|
42,986
|
|
|
|
|
IFRS 16 - lease liability - 7 Handymax
|
|
12,778
|
|
|
10,246
|
|
|
||
|
$670.0 Million Lease Financing
|
|
513,004
|
|
|
601,447
|
|
(1)
|
||
|
Total
|
|
$
|
569,974
|
|
|
$
|
654,679
|
|
|
|
(1)
|
Includes initial recording and subsequent payments of Right of use liabilities for
STI Miracle,
STI Maestro
and
STI Mighty
during the first quarter of 2020.
|
|
|
Vessel Type
|
Constructed/Acquired
|
During the years ended December 31,
|
|
|||||
|
Name
|
2019
|
2018
|
2017
|
|
|||||
|
STI Magic
|
MR
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Majestic
|
MR
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Mystery
|
MR
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Marvel
|
MR
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Magnetic
|
MR
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Millennia
|
MR
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Master
|
MR
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Mythic
|
MR
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Marshall
|
MR
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Modest
|
MR
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Maverick
|
MR
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Lobelia
|
LR2
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Lotus
|
LR2
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Lily
|
LR2
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Lavender
|
LR2
|
Acquired
|
September
|
|
|
(4)
|
|||
|
STI Esles II
|
MR
|
Constructed
|
|
January
|
|
(1)
|
|||
|
STI Jardins
|
MR
|
Constructed
|
|
January
|
|
(1)
|
|||
|
STI Donald C Trauscht
|
MR
|
Constructed
|
|
|
October
|
(1)
|
|||
|
STI San Telmo
|
MR
|
Constructed
|
|
|
September
|
(1)
|
|||
|
STI Excellence
|
LR1
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Executive
|
LR1
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Experience
|
LR1
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Express
|
LR1
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Precision
|
LR1
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Prestige
|
LR1
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Pride
|
LR1
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Providence
|
LR1
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Solidarity
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Sanctity
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Solace
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Stability
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Steadfast
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Supreme
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Symphony
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Gallantry
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Goal
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Nautilus
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Guard
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Guide
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Gauntlet
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Gladiator
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Gratitude
|
LR2
|
Acquired
|
|
|
September
|
(3)
|
|||
|
STI Leblon
|
MR
|
Constructed
|
|
|
July
|
(1)
|
|||
|
STI La Boca
|
MR
|
Constructed
|
|
|
July
|
(1)
|
|||
|
STI Exceed
|
LR1
|
Acquired
|
|
|
June
|
(2)
|
|||
|
STI Excel
|
LR1
|
Acquired
|
|
|
June
|
(2)
|
|||
|
STI Excelsior
|
LR1
|
Acquired
|
|
|
June
|
(2)
|
|||
|
STI Expedite
|
LR1
|
Acquired
|
|
|
June
|
(2)
|
|||
|
STI Bosphorus
|
MR
|
Constructed
|
|
|
April
|
(1)
|
|||
|
STI Rambla
|
LR2
|
Constructed
|
|
|
March
|
(1)
|
|||
|
STI Galata
|
MR
|
Constructed
|
|
|
March
|
(1)
|
|||
|
STI Selatar
|
LR2
|
Constructed
|
|
|
February
|
(1)
|
|||
|
|
|
|
15
|
|
2
|
|
35
|
|
|
|
Drydock
|
Handymax
|
|
MR
|
|
LR1
|
|
LR2
|
|
Total
|
|||||||||||||||||||||||||||||
|
Costs in thousands of U.S. dollars
|
Vessels
|
Off-hire days
|
Cost
|
|
Vessels
|
Off-hire days
|
Cost
|
|
Vessels
|
Off-hire days
|
Cost
|
|
Vessels
|
Off-hire days
|
Cost
|
|
Vessels
|
Off-hire days
|
Cost
|
|||||||||||||||||||
|
Costs incurred in 2017
|
|
|
—
|
|
|
|
|
$
|
6,367
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
$
|
6,367
|
|
||||||||||||
|
Drydock completed in 2017
|
—
|
|
—
|
|
—
|
|
|
5
|
|
102
|
|
6,367
|
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|
5
|
|
102
|
|
6,367
|
|
||||
|
Drydock in-progress at December 31, 2017
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
||||||||||||||
|
Costs incurred in 2018
|
|
|
86
|
|
|
|
|
2,994
|
|
|
|
|
—
|
|
|
|
|
384
|
|
|
|
|
3,464
|
|
||||||||||||||
|
Drydock completed in 2018
|
—
|
|
—
|
|
—
|
|
|
2
|
|
46
|
|
1,920
|
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|
2
|
|
46
|
|
1,920
|
|
||||
|
Drydock in-progress at December 31, 2018
|
|
|
$
|
86
|
|
|
|
|
$
|
1,074
|
|
|
|
|
—
|
|
|
|
|
$
|
384
|
|
|
|
|
$
|
1,544
|
|
||||||||||
|
Costs incurred in 2019
|
|
|
15,642
|
|
|
|
|
16,699
|
|
|
|
|
—
|
|
|
|
|
8,130
|
|
|
|
|
40,471
|
|
||||||||||||||
|
Drydock completed in 2019
(1)
|
13
|
|
362
|
|
15,195
|
|
|
17
|
|
951
|
|
14,439
|
|
|
—
|
|
—
|
|
—
|
|
|
4
|
|
262
|
|
3,975
|
|
|
34
|
|
1,575
|
|
33,609
|
|
||||
|
Drydock in-progress at December 31, 2019
|
|
|
$
|
533
|
|
|
|
|
$
|
3,334
|
|
|
|
|
—
|
|
|
|
|
$
|
4,539
|
|
|
|
|
$
|
8,406
|
|
||||||||||
|
Ballast Waste Treatment Systems
|
Handymax
|
|
MR
|
|
LR1
|
|
LR2
|
|
Total
|
|||||||||||||||||||||||||||||
|
Costs in thousands of U.S. dollars
|
Vessels
|
Off-hire days
|
Cost
|
|
Vessels
|
Off-hire days
|
Cost
|
|
Vessels
|
Off-hire days
|
Cost
|
|
Vessels
|
Off-hire days
|
Cost
|
|
Vessels
|
Off-hire days
|
Cost
|
|||||||||||||||||||
|
Costs incurred in 2019
(1)
|
|
|
$
|
24,638
|
|
|
|
|
$
|
14,902
|
|
|
|
|
—
|
|
|
|
|
$
|
5,910
|
|
|
|
|
$
|
45,450
|
|
||||||||||
|
BWTS completed in 2019
(2)
|
13
|
|
362
|
|
23,817
|
|
|
12
|
|
686
|
|
14,308
|
|
|
—
|
|
—
|
|
—
|
|
|
3
|
|
197
|
|
4,769
|
|
|
28
|
|
1,245
|
|
42,894
|
|
||||
|
BWTS in-progress at December 31, 2019
|
|
|
$
|
821
|
|
|
|
|
$
|
594
|
|
|
|
|
—
|
|
|
|
|
$
|
1,141
|
|
|
|
|
$
|
2,556
|
|
||||||||||
|
Scrubber
|
Handymax
|
|
MR
|
|
LR1
|
|
LR2
|
|
Total
|
|||||||||||||||||||||||||||||
|
Costs in thousands of U.S. dollars
|
Vessels
|
Off-hire days
|
Cost
|
|
Vessels
|
Off-hire days
|
Cost
|
|
Vessels
|
Off-hire days
|
Cost
|
|
Vessels
|
Off-hire days
|
Cost
|
|
Vessels
|
Off-hire days
|
Cost
|
|||||||||||||||||||
|
Costs incurred in 2019
(1)
|
|
|
—
|
|
|
|
|
$
|
43,928
|
|
|
|
|
$
|
8,368
|
|
|
|
|
$
|
46,492
|
|
|
|
|
$
|
98,788
|
|
||||||||||
|
Scrubber completed in 2019 - notional drydock
(2)
|
|
|
—
|
|
|
|
|
2,250
|
|
|
|
|
450
|
|
|
|
|
2,100
|
|
|
|
|
4,800
|
|
||||||||||||||
|
Scrubber completed in 2019
(3)
|
—
|
|
—
|
|
—
|
|
|
15
|
|
892
|
|
37,042
|
|
|
3
|
|
220
|
|
7,336
|
|
|
14
|
|
792
|
|
40,271
|
|
|
32
|
|
1,905
|
|
84,649
|
|
||||
|
Scrubber in-progress at December 31, 2019
|
|
|
—
|
|
|
|
|
$
|
4,636
|
|
|
|
|
$
|
582
|
|
|
|
|
$
|
4,121
|
|
|
|
|
$
|
9,339
|
|
||||||||||
|
|
As of December 31,
|
||
|
Amounts in thousands of US dollars
|
2019
|
||
|
Less than 1 month
|
$
|
5,637
|
|
|
1-3 months
|
25,555
|
|
|
|
3 months to 1 year
|
34,921
|
|
|
|
1-5 years
|
2,495
|
|
|
|
5+ years
|
—
|
|
|
|
Total
|
$
|
68,608
|
|
|
(1)
|
These amounts reflect only those firm commitments as of December 31, 2019 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)
|
$
|
186,261
|
|
|
$
|
423,611
|
|
|
$
|
380,039
|
|
|
$
|
28,193
|
|
|
Principal obligations under finance leases
(1)
|
123,106
|
|
|
246,324
|
|
|
303,863
|
|
|
652,373
|
|
||||
|
Principal obligations under IFRS 16 - lease liabilities
(1)
|
63,946
|
|
|
90,678
|
|
|
88,795
|
|
|
326,555
|
|
||||
|
Estimated interest payments on secured bank loans
(2)
|
47,372
|
|
|
41,708
|
|
|
10,682
|
|
|
1,269
|
|
||||
|
Estimated interest payments on finance leases
(2)
|
75,671
|
|
|
124,042
|
|
|
95,514
|
|
|
63,120
|
|
||||
|
Estimated interest payments on IFRS 16 - lease liabilities
(2)
|
29,010
|
|
|
48,532
|
|
|
40,151
|
|
|
42,818
|
|
||||
|
Technical management fees
(3)
|
17,014
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Commercial management fees
(4)
|
18,150
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Ballast Water Treatment System purchase commitments
(5)
|
2,202
|
|
|
2,495
|
|
|
—
|
|
|
—
|
|
||||
|
Exhaust Gas Cleaning System purchase commitments
(6)
|
63,911
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Convertible notes
(7)
|
—
|
|
|
203,500
|
|
|
—
|
|
|
—
|
|
||||
|
Convertible notes - estimated interest payments
(8)
|
6,105
|
|
|
9,158
|
|
|
—
|
|
|
—
|
|
||||
|
Senior unsecured notes
(9)
|
53,750
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Senior unsecured notes - estimated interest payments
(10)
|
1,784
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total
|
$
|
688,282
|
|
|
$
|
1,190,048
|
|
|
$
|
919,044
|
|
|
$
|
1,114,328
|
|
|
(1)
|
Represents principal payments due on our secured credit facilities and finance lease arrangements, as described above in "Item 5. Operating and Financial Review and Prospects - B. Liquidity and Capital Resources - Long-Term Debt Obligations and Credit Arrangements", and
principal payments due on our right of use lease liabilities, as described above in "Item 5. Operating and Financial Review and Prospects - B. Liquidity and Capital Resources - IFRS 16 lease liabilities". These payments are based on amounts outstanding as of
December 31, 2019
.
|
|
(2)
|
Represents estimated interest payments on our secured credit facilities, finance lease arrangements and right of use liability 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, 2019
.
|
|
Year 1
|
1.76
|
%
|
|
|
Year 2
|
1.58
|
%
|
|
|
Year 3
|
1.64
|
%
|
|
|
Year 4
|
1.73
|
%
|
(A)
|
|
Year 5
|
1.79
|
%
|
|
|
Year 6
|
1.88
|
%
|
(A)
|
|
Year 7
|
1.94
|
%
|
|
|
Year 8
|
2.01
|
%
|
(A)
|
|
Year 9
|
2.07
|
%
|
(A)
|
|
Year 10
|
2.13
|
%
|
|
|
(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
|
3.75
|
%
|
|
|
ABN AMRO Credit Facility
|
2.15
|
%
|
|
|
ING Credit Facility
|
2.07
|
%
|
(A)
|
|
2018 NIBC Credit Facility
|
2.50
|
%
|
|
|
2017 Credit Facility
|
2.02
|
%
|
(A)
|
|
Credit Agricole Credit Facility
|
2.75
|
%
|
|
|
ABN AMRO/K-Sure Credit Facility
|
2.01
|
%
|
(A)
|
|
Citibank/K-Sure Credit Facility
|
1.80
|
%
|
(A)
|
|
ABN AMRO/SEB Credit Facility
|
2.60
|
%
|
|
|
Hamburg Commercial Bank
|
2.25
|
%
|
|
|
Prudential Credit Facility
|
3.00
|
%
|
|
|
Ocean Yield Lease Financing
|
5.40
|
%
|
|
|
CMBFL Lease Financing
|
3.75
|
%
|
|
|
BCFL Lease Financing (LR2s)
|
3.50
|
%
|
|
|
CSSC Lease Financing
|
4.60
|
%
|
|
|
CSSC Scrubber Financing
|
3.80
|
%
|
|
|
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
|
%
|
|
|
$670.0 Million Lease Financing
|
3.50
|
%
|
|
|
(A)
|
Based
on the weighted average of the margins for all tranches in the loan.
|
|
(3)
|
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.
|
|
(4)
|
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.
|
|
(5)
|
Represents obligations as of
December 31, 2019
under our agreements to purchase ballast water treatment systems as described in the section above entitled "Item 5. Operating and Financial Review and Prospects - B. Liquidity and Capital Resources - Capital Expenditures". These amounts exclude installation costs and are subject to change as installation times are finalized.
|
|
(6)
|
Represents obligations as of
December 31, 2019
under our agreement to purchase exhaust gas cleaning systems ('scrubbers') as described in the section above entitled "entitled "Item 5. Operating and Financial Review and Prospects - B. Liquidity and Capital Resources - Capital Expenditures". 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.
|
|
(7)
|
Represents the principal due at maturity on our Convertible Notes due 2022 as of
December 31, 2019
.
|
|
(8)
|
Represents estimated coupon interest payments on our Convertible Notes due 2022 as of December 31, 2019. The Convertible Notes due 2022 bear interest at a coupon rate of 3.00% per annum and mature in May 2022.
|
|
(9)
|
Represents the principal due at maturity on our Senior Notes Due 2020 as of
December 31, 2019
.
|
|
(10)
|
Represents estimated coupon interest payments on our Senior Notes Due 2020 as of
December 31, 2019
. The Senior Notes Due 2020 bear interest at a coupon rate of 6.75% per annum and mature in May 2020.
|
|
Name
|
|
Age
|
|
Position
|
|
Emanuele A. Lauro
|
|
41
|
|
Chairman, Class I Director, and Chief Executive Officer
|
|
Robert Bugbee
|
|
59
|
|
President and Class II Director
|
|
Cameron Mackey
|
|
51
|
|
Chief Operating Officer and Class III Director
|
|
Brian Lee
|
|
53
|
|
Chief Financial Officer
|
|
Filippo Lauro
|
|
43
|
|
Vice President
|
|
Fan Yang
|
|
31
|
|
Secretary
|
|
Alexandre Albertini
|
|
43
|
|
Class III Director
|
|
Ademaro Lanzara
|
|
77
|
|
Class I Director
|
|
Marianne Økland
|
|
57
|
|
Class III Director
|
|
Jose Tarruella
|
|
48
|
|
Class II Director
|
|
Reidar Brekke
|
|
58
|
|
Class II Director
|
|
Merrick Rayner
|
|
64
|
|
Class I Director
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
|
2017
|
||||||
|
Short-term employee benefits (salaries)
|
$
|
10,821
|
|
|
$
|
5,436
|
|
|
$
|
6,614
|
|
|
Share-based compensation
(1)
|
21,712
|
|
|
20,316
|
|
|
19,113
|
|
|||
|
Total
|
$
|
32,533
|
|
|
$
|
25,752
|
|
|
$
|
25,727
|
|
|
(1)
|
Represents the amortization of restricted stock issued under our equity incentive plans. See Note 16 to our Consolidated Financial Statements included herein for further description.
|
|
|
Date of Reload
|
Common Shares Reserved
|
Par Value
|
||
|
1
|
|
October 2017
|
950,180
|
|
$0.01 per share
|
|
2
|
|
February 2018
|
512,244
|
|
$0.01 per share
|
|
3
|
|
June 2018
|
210,140
|
|
$0.01 per share
|
|
4
|
|
December 2018
|
1,383,248
|
|
$0.01 per share
|
|
5
|
|
February 2019
|
86,977
|
|
$0.01 per share
|
|
6
|
|
July 2019
|
134,893
|
|
$0.01 per share
|
|
7
|
|
December 2019
|
529,624
|
|
$0.01 per share
|
|
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)
|
|
910,467
|
|
|
1.55
|
%
|
|
Robert Bugbee
(2)
|
|
1,207,699
|
|
|
2.06
|
%
|
|
Cameron Mackey
(3)
|
|
753,562
|
|
|
1.28
|
%
|
|
Brian M. Lee
(4)
|
|
646,120
|
|
|
1.10
|
%
|
|
All other executive officers and directors individually
|
|
*
|
|
|
*
|
|
|
(1)
|
Includes 867,484 unvested shares of restricted stock from the 2013 Equity Incentive Plan.
|
|
(2)
|
Includes 867,484 unvested shares of restricted stock from the 2013 Equity Incentive Plan and assuming the full exercise of call options on 315,100 common shares.
|
|
(3)
|
Includes 612,006 unvested shares of restricted stock from the 2013 Equity Incentive Plan.
|
|
(4)
|
Includes 434,046 unvested shares of restricted stock from the 2013 Equity Incentive Plan.
|
|
(5)
|
Based on
58,672,080
common shares outstanding as of
March 27, 2020
.
|
|
Name
|
|
No. of Shares
|
|
% Owned
(5)
|
||
|
Urion Holdings (Malta) Limited
|
|
4,572,873
|
|
(1)
|
7.8
|
%
|
|
Scorpio Bulkers Inc.
|
|
4,405,140
|
|
(2)
|
7.5
|
%
|
|
Wellington Management Group LLP*
|
|
3,668,061
|
|
(3)
|
6.3
|
%
|
|
Dimensional Fund Advisors LP
|
|
2,944,726
|
|
(4)
|
5.0
|
%
|
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
Pool revenue
(1)
|
|
|
|
|
|
|
|
|
|
|||
|
Scorpio MR Pool Limited
|
|
$
|
261,727
|
|
|
$
|
225,181
|
|
|
$
|
217,141
|
|
|
Scorpio LR2 Pool Limited
|
|
260,893
|
|
|
188,890
|
|
|
136,514
|
|
|||
|
Scorpio Handymax Tanker Pool Limited
|
|
103,150
|
|
|
82,782
|
|
|
78,510
|
|
|||
|
Scorpio LR1 Pool Limited
|
|
66,009
|
|
|
46,823
|
|
|
13,895
|
|
|||
|
Scorpio Panamax Tanker Pool Limited
|
|
—
|
|
|
—
|
|
|
1,515
|
|
|||
|
Scorpio Aframax Pool Limited
|
|
—
|
|
|
—
|
|
|
1,170
|
|
|||
|
Voyage expenses
(2)
|
|
(2,131
|
)
|
|
(1,290
|
)
|
|
(1,786
|
)
|
|||
|
Vessel operating costs
(3)
|
|
(31,732
|
)
|
|
(34,272
|
)
|
|
(27,601
|
)
|
|||
|
Administrative expenses
(4)
|
|
(12,975
|
)
|
|
(12,475
|
)
|
|
(10,744
|
)
|
|||
|
(1)
|
These transactions relate to revenue earned in the Scorpio Pools. The Scorpio Pools are related parties. 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 reimbursed 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, 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 for our vessels in the spot market and on time charters. 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 reimbursed 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 $4,357 and $25,747 charged by a related party port agent during the years ended December 31, 2019 and December 31, 2018, respectively. 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 year ended December 31, 2017.
|
|
(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
$30.0 million
,
$30.1 million
, and
$22.9 million
charged by SSM, a related party, during the years ended December 31, 2019, 2018 and 2017 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. SSM administers the payment of salaries to our crew on our behalf. The crew wages that were administered by SSM (and disbursed through related party subcontractors of SSM) were $138.9 million, $125.8 million, and $100.0 million during the years ended December 31, 2019, 2018 and 2017 respectively. SSM's fixed annual technical management fee is $175,000 per vessel plus certain itemized expenses in the technical management agreement.
|
|
•
|
Insurance related expenses of
$2.6 million
and
$4.3 million
incurred through a related party insurance broker during the years ended December 31, 2018 and 2017, respectively. The amounts recorded reflect the amortization of the policy premiums, which are paid directly to the broker, who then remits the premiums to the underwriters. 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.
|
|
•
|
Vessel operating expenses of
$1.7 million
,
$1.6 million
and $0.4 million charged by a related party port agent during the years ended December 31, 2019, 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.
|
|
(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, 2019
of
$13.0 million
included (i) administrative fees of
$11.4 million
charged by SSH, (ii) restricted stock amortization of
$1.1 million
, which relates to the issuance of an aggregate of
221,900
shares of restricted stock to SSH employees for no cash consideration in May 2014, September 2014, July 2015, July 2016, December 2017 and June 2019, and (iii) the reimbursement of expenses of
$444,844
.
|
|
•
|
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.
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
||||
|
Assets:
|
|
|
|
|
|
||
|
Accounts receivable (due from the Scorpio Pools)
(1)
|
$
|
74,412
|
|
|
$
|
66,178
|
|
|
Accounts receivable and prepaid expenses (SSM)
(2)
|
1,624
|
|
|
2,461
|
|
||
|
Accounts receivable and prepaid expenses (SCM)
(3)
|
—
|
|
|
2,511
|
|
||
|
Other assets (pool working capital contributions)
(4)
|
49,094
|
|
|
42,973
|
|
||
|
Liabilities:
|
|
|
|
|
|
||
|
Accounts payable and accrued expenses (owed to the Scorpio Pools)
|
3,717
|
|
|
66
|
|
||
|
Accounts payable and accrued expenses (SSM)
|
2,667
|
|
|
832
|
|
||
|
Accounts payable and accrued expenses (related party port agent)
|
361
|
|
|
459
|
|
||
|
Accounts payable and accrued expenses (SSH)
|
353
|
|
|
409
|
|
||
|
Accounts payable and accrued expenses (SCM)
|
14
|
|
|
389
|
|
||
|
(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, 2019
and
2018
include
$24.3 million
and
$22.9 million
, respectively, of working capital contributions made on behalf of our vessels to the Scorpio Pools. Upon entrance into
|
|
•
|
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.
|
|
(4)
|
Represents the non-current portion of working capital receivables as described above.
|
|
•
|
During the year ended December 31, 2019, no fees were paid to SSH for the sale or purchase of vessels.
|
|
•
|
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 agreement and we paid SSM an aggregate termination fee of
$0.2 million
that was due under technical management agreement 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 and sell the aforementioned vessels were entered into prior to the September 29, 2016 amendments to the Master Agreement and Administrative Services Agreement.
|
|
Date Paid
|
|
Dividends per Share
|
|
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
|
|
June 27, 2019
|
|
$0.100
|
|
September 27, 2019
|
|
$0.100
|
|
December 13, 2019
|
|
$0.100
|
|
March 13, 2020
|
|
$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 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
|
|
2020
|
|
2021 - 2022
|
|
2023 - 2024
|
|
Thereafter
|
||||||||
|
Principal payments floating rate debt (unhedged)
|
|
$
|
336,678
|
|
|
$
|
701,429
|
|
|
$
|
686,434
|
|
|
$
|
938,383
|
|
|
Principal payments fixed rate debt
|
|
90,385
|
|
|
262,684
|
|
|
86,263
|
|
|
68,738
|
|
||||
|
Total principal payments on outstanding debt
|
|
$
|
427,063
|
|
|
$
|
964,113
|
|
|
$
|
772,697
|
|
|
$
|
1,007,121
|
|
|
Name
|
|
Period
|
|
Total Number of Common Shares Purchased
|
|
Price Paid per Common Share
|
||
|
Scorpio Services Holding Ltd.
|
|
September 2019
|
|
517,241
|
(1)
|
$
|
29.00
|
|
|
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
|
|
|
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
|
|
|
15.1
|
|
|
15.2
|
|
|
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 Annual Report on Form 20-F on March 31, 2015, and incorporated by reference herein.
|
|
(9)
|
Filed as an Exhibit to the Company's Annual Report on Form 20-F on March 16, 2017, and incorporated by reference herein.
|
|
(10)
|
Filed as an Exhibit to the Company's Annual Report on Form 20-F on March 23, 2018, and incorporated by reference herein.
|
|
(11)
|
Filed as an Exhibit to the Company’s Report on Form 6-K on May 16, 2018, and incorporated by reference herein.
|
|
(12)
|
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
|
|
2
|
|
|
3
|
|
|
5
|
|
|
6
|
|
|
8
|
|
|
10
|
|
|
|
|
|
As of
|
||||||
|
In thousands of U.S. dollars
|
Notes
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
|
Assets
|
|
|
|
|
|
|
|||
|
Current assets
|
|
|
|
|
|
|
|||
|
Cash and cash equivalents
|
|
$
|
202,303
|
|
|
$
|
593,652
|
|
|
|
Accounts receivable
|
|
78,174
|
|
|
69,718
|
|
|||
|
Prepaid expenses and other current assets
|
|
13,855
|
|
|
15,671
|
|
|||
|
Inventories
|
|
|
8,646
|
|
|
8,300
|
|
||
|
Total current assets
|
|
|
302,978
|
|
|
687,341
|
|
||
|
Non-current assets
|
|
|
|
|
|
|
|||
|
Vessels and drydock
|
|
4,008,158
|
|
|
3,997,789
|
|
|||
|
Right of use assets for vessels
|
|
697,903
|
|
|
—
|
|
|||
|
Other assets
|
|
131,139
|
|
|
75,210
|
|
|||
|
Goodwill
|
|
11,539
|
|
|
11,539
|
|
|||
|
Restricted cash
|
|
12,293
|
|
|
12,285
|
|
|||
|
Total non-current assets
|
|
|
4,861,032
|
|
|
4,096,823
|
|
||
|
Total assets
|
|
|
$
|
5,164,010
|
|
|
$
|
4,784,164
|
|
|
Current liabilities
|
|
|
|
|
|
|
|||
|
Current portion of long-term debt
|
|
235,482
|
|
|
297,934
|
|
|||
|
Finance lease liability
|
|
122,229
|
|
|
114,429
|
|
|||
|
IFRS 16 - lease liability
|
|
63,946
|
|
|
—
|
|
|||
|
Accounts payable
|
|
23,122
|
|
|
11,865
|
|
|||
|
Accrued expenses
|
|
41,452
|
|
|
22,972
|
|
|||
|
Total current liabilities
|
|
|
486,231
|
|
|
447,200
|
|
||
|
Non-current liabilities
|
|
|
|
|
|
|
|||
|
Long-term debt
|
|
999,268
|
|
|
1,192,000
|
|
|||
|
Finance lease liability
|
|
1,195,494
|
|
|
1,305,952
|
|
|||
|
IFRS 16 - lease liability
|
|
506,028
|
|
|
—
|
|
|||
|
Total non-current liabilities
|
|
|
2,700,790
|
|
|
2,497,952
|
|
||
|
Total liabilities
|
|
|
3,187,021
|
|
|
2,945,152
|
|
||
|
Shareholders’ equity
|
|
|
|
|
|
|
|||
|
Issued, authorized and fully paid-in share capital:
|
|
|
|
|
|
|
|||
|
Common stock, $0.01 par value per share; 150,000,000 and 75,000,000 shares authorized; 58,202,400 and 51,397,562 outstanding shares as of December 31, 2019 and December 31, 2018, respectively.
|
|
646
|
|
|
5,776
|
|
|||
|
Additional paid-in capital
|
|
2,842,446
|
|
|
2,648,599
|
|
|||
|
Treasury shares
|
|
(467,057
|
)
|
|
(467,056
|
)
|
|||
|
Accumulated deficit
(1)
|
|
(399,046
|
)
|
|
(348,307
|
)
|
|||
|
Total shareholders’ equity
|
|
|
1,976,989
|
|
|
1,839,012
|
|
||
|
Total liabilities and shareholders’ equity
|
|
|
$
|
5,164,010
|
|
|
$
|
4,784,164
|
|
|
(1)
|
Accumulated deficit reflects the impact of the adoption of
IFRS 16 -
Leases
. The impact of the application of this standard is discussed in Note 1.
|
|
|
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars except per share and share data
|
|
Notes
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vessel revenue
|
|
|
$
|
704,325
|
|
|
$
|
585,047
|
|
|
$
|
512,732
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vessel operating costs
|
|
|
|
(294,531
|
)
|
|
(280,460
|
)
|
|
(231,227
|
)
|
|||
|
Voyage expenses
|
|
|
|
(6,160
|
)
|
|
(5,146
|
)
|
|
(7,733
|
)
|
|||
|
Charterhire
|
|
|
(4,399
|
)
|
|
(59,632
|
)
|
|
(75,750
|
)
|
||||
|
Depreciation - owned or finance leased vessels
|
|
|
(180,052
|
)
|
|
(176,723
|
)
|
|
(141,418
|
)
|
||||
|
Depreciation - right of use assets for vessels
|
|
|
(26,916
|
)
|
|
—
|
|
|
—
|
|
||||
|
General and administrative expenses
|
|
|
(62,295
|
)
|
|
(52,272
|
)
|
|
(47,511
|
)
|
||||
|
Loss on sales of vessels, net
|
|
|
|
—
|
|
|
—
|
|
|
(23,345
|
)
|
|||
|
Merger transaction related costs
|
|
|
|
—
|
|
|
(272
|
)
|
|
(36,114
|
)
|
|||
|
Bargain purchase gain
|
|
|
|
—
|
|
|
—
|
|
|
5,417
|
|
|||
|
Total operating expenses
|
|
|
|
(574,353
|
)
|
|
(574,505
|
)
|
|
(557,681
|
)
|
|||
|
Operating income / (loss)
|
|
|
|
129,972
|
|
|
10,542
|
|
|
(44,949
|
)
|
|||
|
Other (expense) and income, net
|
|
|
|
|
|
|
|
|
||||||
|
Financial expenses
|
|
|
(186,235
|
)
|
|
(186,628
|
)
|
|
(116,240
|
)
|
||||
|
Loss on exchange of convertible notes
|
|
|
—
|
|
|
(17,838
|
)
|
|
—
|
|
||||
|
Realized loss on derivative financial instruments
|
|
|
|
—
|
|
|
—
|
|
|
(116
|
)
|
|||
|
Financial income
|
|
|
|
8,182
|
|
|
4,458
|
|
|
1,538
|
|
|||
|
Other expenses, net
|
|
|
|
(409
|
)
|
|
(605
|
)
|
|
1,527
|
|
|||
|
Total other expense, net
|
|
|
|
(178,462
|
)
|
|
(200,613
|
)
|
|
(113,291
|
)
|
|||
|
Net loss
|
|
|
|
$
|
(48,490
|
)
|
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Equity holders of the parent
|
|
|
|
$
|
(48,490
|
)
|
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
Loss per share
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Basic and Diluted
|
|
|
$
|
(0.97
|
)
|
|
$
|
(5.46
|
)
|
|
$
|
(7.35
|
)
|
|
|
Basic and Diluted weighted average shares outstanding
|
|
|
49,857,998
|
|
|
34,824,311
|
|
|
21,533,340
|
|
||||
|
In thousands of U.S. dollars except share data
|
Number of shares outstanding
(2)
|
|
Share capital
|
|
Additional paid-in capital
|
|
Treasury shares
|
|
Accumulated deficit
|
|
Total
|
|||||||||||
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
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 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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Adoption of accounting standards (IFRS 16)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,249
|
)
|
|
(2,249
|
)
|
|||||
|
Net loss for the period
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(48,490
|
)
|
|
(48,490
|
)
|
|||||
|
Reverse stock split - impact of fractional shares and change in total par value
(2)
|
(62
|
)
|
|
(5,198
|
)
|
|
5,196
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|||||
|
Issuance of restricted stock, net of forfeitures
|
507,920
|
|
|
5
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Amortization of restricted stock, net of forfeitures
|
—
|
|
|
—
|
|
|
27,421
|
|
|
—
|
|
|
—
|
|
|
27,421
|
|
|||||
|
Net proceeds from private placement of common stock
|
1,724,137
|
|
|
17
|
|
|
49,983
|
|
|
—
|
|
|
—
|
|
|
50,000
|
|
|||||
|
Shares issued as consideration for the Trafigura Transaction
|
4,572,873
|
|
|
46
|
|
|
132,568
|
|
|
—
|
|
|
—
|
|
|
132,614
|
|
|||||
|
Dividends paid, $0.40 per share
(1)
|
—
|
|
|
—
|
|
|
(21,278
|
)
|
|
—
|
|
|
—
|
|
|
(21,278
|
)
|
|||||
|
Purchase of treasury shares
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
|
Equity issuance costs
|
—
|
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|||||
|
Balance as of December 31, 2019
|
58,202,400
|
|
|
$
|
646
|
|
|
$
|
2,842,446
|
|
|
$
|
(467,057
|
)
|
|
$
|
(399,046
|
)
|
|
$
|
1,976,989
|
|
|
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
Notes
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
Operating activities
|
|
|
|
|
|
|
|
|
|
||||
|
Net loss
|
|
|
$
|
(48,490
|
)
|
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
Loss from sales of vessels
|
|
—
|
|
|
—
|
|
|
23,345
|
|
||||
|
Depreciation - owned or finance leased vessels
|
|
180,052
|
|
|
176,723
|
|
|
141,418
|
|
||||
|
Depreciation - right of use assets
|
|
26,916
|
|
|
—
|
|
|
—
|
|
||||
|
Amortization of restricted stock
|
|
27,421
|
|
|
25,547
|
|
|
22,385
|
|
||||
|
Amortization of deferred financing fees
|
|
7,041
|
|
|
10,541
|
|
|
13,381
|
|
||||
|
Write-off of deferred financing fees
|
|
1,466
|
|
|
13,212
|
|
|
2,467
|
|
||||
|
Bargain purchase gain
|
|
—
|
|
|
—
|
|
|
(5,417
|
)
|
||||
|
Share based transaction costs
|
|
—
|
|
|
—
|
|
|
5,973
|
|
||||
|
Accretion of Convertible Notes
|
|
11,375
|
|
|
13,225
|
|
|
12,211
|
|
||||
|
Accretion of fair market measurement on debt assumed from merger with NPTI
|
|
3,615
|
|
|
3,779
|
|
|
1,478
|
|
||||
|
Loss on exchange of Convertible Notes
|
|
—
|
|
|
17,838
|
|
|
—
|
|
||||
|
|
|
|
209,396
|
|
|
70,794
|
|
|
59,001
|
|
|||
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
||||
|
(Increase) / decrease in inventories
|
|
|
(346
|
)
|
|
1,535
|
|
|
(1,319
|
)
|
|||
|
(Increase) in accounts receivable
|
|
|
(8,458
|
)
|
|
(4,298
|
)
|
|
(1,478
|
)
|
|||
|
Decrease in prepaid expenses and other current assets
|
|
|
1,816
|
|
|
2,227
|
|
|
12,219
|
|
|||
|
(Increase) in other assets
|
|
|
(7,177
|
)
|
|
(1,226
|
)
|
|
(22,651
|
)
|
|||
|
Increase / (decrease) in accounts payable
|
|
|
4,019
|
|
|
(1,382
|
)
|
|
3,694
|
|
|||
|
Increase / (decrease) in accrued expenses
|
|
|
10,262
|
|
|
(9,860
|
)
|
|
(7,665
|
)
|
|||
|
|
|
|
116
|
|
|
(13,004
|
)
|
|
(17,200
|
)
|
|||
|
Net cash inflow from operating activities
|
|
|
209,512
|
|
|
57,790
|
|
|
41,801
|
|
|||
|
Investing activities
|
|
|
|
|
|
|
|
|
|
||||
|
Acquisition of vessels and payments for vessels under construction
|
|
|
(2,998
|
)
|
|
(26,057
|
)
|
|
(258,311
|
)
|
|||
|
Proceeds from disposal of vessels
|
|
|
—
|
|
|
—
|
|
|
127,372
|
|
|||
|
Net cash paid for the merger with NPTI
|
|
|
—
|
|
|
—
|
|
|
(23,062
|
)
|
|||
|
Drydock, scrubber and BWTS payments (owned and bareboat-in vessels)
|
|
|
(203,975
|
)
|
|
(26,680
|
)
|
|
(5,922
|
)
|
|||
|
Net cash outflow from investing activities
|
|
|
(206,973
|
)
|
|
(52,737
|
)
|
|
(159,923
|
)
|
|||
|
Financing activities
|
|
|
|
|
|
|
|
|
|
||||
|
Debt repayments
|
|
|
(343,351
|
)
|
|
(865,594
|
)
|
|
(546,296
|
)
|
|||
|
Issuance of debt
|
|
|
108,589
|
|
|
1,007,298
|
|
|
525,642
|
|
|||
|
Debt issuance costs
|
|
|
(5,744
|
)
|
|
(23,056
|
)
|
|
(11,758
|
)
|
|||
|
Refund of debt issuance costs due to early debt repayment
|
|
|
—
|
|
|
2,826
|
|
|
—
|
|
|||
|
Principal repayments on IFRS 16 lease liabilities
|
|
|
(36,761
|
)
|
|
—
|
|
|
—
|
|
|||
|
Increase in restricted cash
|
|
|
(9
|
)
|
|
(897
|
)
|
|
(2,279
|
)
|
|||
|
Repayment of Convertible Notes
|
|
|
(145,000
|
)
|
|
—
|
|
|
—
|
|
|||
|
Gross proceeds from issuance of common stock
|
|
|
50,000
|
|
|
337,000
|
|
|
303,500
|
|
|||
|
Equity issuance costs
|
|
|
(333
|
)
|
|
(17,073
|
)
|
|
(15,056
|
)
|
|||
|
Dividends paid
|
|
|
(21,278
|
)
|
|
(15,127
|
)
|
|
(9,561
|
)
|
|||
|
Redemption of NPTI Redeemable Preferred Shares
|
|
|
—
|
|
|
—
|
|
|
(39,495
|
)
|
|||
|
Repurchase of common stock
|
|
|
(1
|
)
|
|
(23,240
|
)
|
|
—
|
|
|||
|
Net cash (outflow) / inflow from financing activities
|
|
|
(393,888
|
)
|
|
402,137
|
|
|
204,697
|
|
|||
|
(Decrease) / increase in cash and cash equivalents
|
|
|
(391,349
|
)
|
|
407,190
|
|
|
86,575
|
|
|||
|
Cash and cash equivalents at January 1,
|
|
|
593,652
|
|
|
186,462
|
|
|
99,887
|
|
|||
|
Cash and cash equivalents at December 31,
|
|
|
$
|
202,303
|
|
|
$
|
593,652
|
|
|
$
|
186,462
|
|
|
Supplemental information:
|
|
|
|
|
|
|
|
|
|
||||
|
Interest paid (which includes $2.8 million, $0.2 million and $4.2 million of interest capitalized during the years ended December 31, 2019, 2018 and 2017, respectively)
|
|
|
$
|
182,707
|
|
|
$
|
155,304
|
|
|
$
|
92,034
|
|
|
•
|
September 2019 acquisition of leasehold interests in
19
vessels from Trafigura Maritime Logistics Pte. Ltd. (“Trafigura”) in exchange for
$803 million
and the assumption of
$670.0 million
of obligations under the bareboat charter agreements (of which,
$531.5 million
was recorded in September 2019 and the remaining obligations will be recorded in 2020 upon the delivery of
four
of the vessels from the shipyard). This transaction is described in Note 7.
|
|
•
|
May and July 2018 exchange of an aggregate of
$203.5 million
in aggregate principal amount of our Convertible Notes due 2019 for an aggregate of
$203.5 million
in aggregate principal amount of our newly issued Convertible Notes due 2022. This transaction is described in Note 13.
|
|
•
|
June and September 2017 acquisition of Navig8 Product Tankers Inc ("NPTI") for approximately
5.5 million
common shares of the Company and the assumption of NPTI's debt. These transactions are described in Note 2.
|
|
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.
|
|
|
For the year ended December 31, 2018
|
||||||||
|
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
|
|
|
|
|
|
|
||||||
|
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).
|
|
•
|
68
of our owned or finance leased vessels in our fleet had fair values less selling costs greater than their carrying amount. As such, there were no indicators of impairment for these vessels.
|
|
•
|
56
of our owned or finance leased vessels in our fleet had fair values less selling costs lower 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
10
of the vessels classified as right of use assets. We performed value in use calculations for these vessels all of which resulted in
no
impairment being recognized.
|
|
•
|
IFRIC 23
Uncertainty over Income Tax Treatments
|
|
•
|
IFRS 9
, Prepayment Features with Negative Compensation
|
|
•
|
IAS 19,
Employee Benefits -
Plan Amendment, Curtailment or Settlement (Amendments to IAS 19)
|
|
•
|
Amendment to IFRS 10 and IAS 28 -
Sale or Contribution of Assets between an Investor and its Associate or Joint Venture
.
|
|
•
|
IFRS 16,
Leases, -
the impact of the adoption of this standard is described above under ‘Significant Accounting Policies’. While the adoption of this standard did not have a significant impact on these consolidated financial statements on the transition date, it did impact the manner in which we accounted for the Trafigura Transaction, which is described in Note 7.
|
|
•
|
IFRS 3,
Business Combinations - Amendments to the Definition of a Business -
the effective date of this standard is January 1, 2020, however the Company early adopted this standard as part of the Trafigura Transaction, which is described above under ‘Significant Accounting Policies’.
|
|
•
|
IFRS 17
- Insurance Contracts -
Requires insurance liabilities to be measured at a current fulfillment value and provides a more uniform measurement and presentation approach for all insurance contracts. The effective date is January 1, 2021.
|
|
•
|
Amendments to IAS 1 and IAS 8
- Definition of Material
: - The amendment to clarify the definition of material. The effective date is January 1, 2020.
|
|
•
|
Amendments to IFRS 9, IAS 39 and IFRS 7 -
Interest Rate Benchmark Reform
- To clarify that entities would continue to apply certain hedge accounting requirements assuming that the interest rate benchmark on which the hedge cash flows
|
|
•
|
Amendments to IAS 1
- Classification of Liabilities as Current or Non-Current
- To promote consistency in applying the requirements to determine whether debt and other liabilities with an uncertain settlement date should be classified as current or non-current. The effective date is January 1, 2022 but there is uncertainty to its EU endorsement date.
|
|
2.
|
Acquisition of Navig8 Product Tankers Inc
|
|
3.
|
Cash and cash equivalents
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
||||
|
Cash at banks
|
$
|
201,040
|
|
|
$
|
592,498
|
|
|
Cash on vessels
|
1,263
|
|
|
1,154
|
|
||
|
|
$
|
202,303
|
|
|
$
|
593,652
|
|
|
4.
|
Prepaid expenses and other assets
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
||||
|
SSM - prepaid vessel operating expenses
|
$
|
1,624
|
|
|
$
|
2,461
|
|
|
Prepaid interest
|
6,596
|
|
|
6,870
|
|
||
|
Prepaid insurance
|
760
|
|
|
4,449
|
|
||
|
Third party - prepaid vessel operating expenses
|
2,123
|
|
|
712
|
|
||
|
Other prepaid expenses
|
2,752
|
|
|
1,179
|
|
||
|
|
$
|
13,855
|
|
|
$
|
15,671
|
|
|
5.
|
Accounts receivable
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
||||
|
Scorpio MR Pool Limited
|
$
|
44,739
|
|
|
$
|
33,288
|
|
|
Scorpio LR2 Pool Limited
|
17,689
|
|
|
24,563
|
|
||
|
Scorpio LR1 Pool Limited
|
9,000
|
|
|
3,705
|
|
||
|
Scorpio Handymax Tanker Pool Limited
|
2,984
|
|
|
4,559
|
|
||
|
Scorpio Aframax Pool Limited
|
—
|
|
|
63
|
|
||
|
Scorpio Commercial Management S.A.M.
|
—
|
|
|
2,511
|
|
||
|
Receivables from the related parties
|
74,412
|
|
|
68,689
|
|
||
|
|
|
|
|
||||
|
Insurance receivables
|
1,322
|
|
|
204
|
|
||
|
Freight and time charter receivables
|
962
|
|
|
22
|
|
||
|
Other receivables
|
1,478
|
|
|
803
|
|
||
|
|
$
|
78,174
|
|
|
$
|
69,718
|
|
|
6.
|
Vessels
|
|
In thousands of U.S. dollars
|
Vessels
|
|
Drydock
|
|
Total
|
|||||||
|
|
|
|
|
|
|
|
||||||
|
Cost
|
|
|
|
|
|
|
||||||
|
|
As of January 1, 2019
|
$
|
4,469,102
|
|
|
$
|
86,352
|
|
|
4,555,454
|
|
|
|
|
Additions
(1)
|
145,150
|
|
|
45,271
|
|
|
190,421
|
|
|||
|
|
Write-offs
(2)
|
(2,307
|
)
|
|
(23,100
|
)
|
|
(25,407
|
)
|
|||
|
|
As of December 31, 2019
|
4,611,945
|
|
|
108,523
|
|
|
4,720,468
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Accumulated depreciation and impairment
|
|
|
|
|
|
|||||||
|
|
As of January 1, 2019
|
(506,443
|
)
|
|
(51,222
|
)
|
|
(557,665
|
)
|
|||
|
|
Charge for the period
|
(161,450
|
)
|
|
(18,602
|
)
|
|
(180,052
|
)
|
|||
|
|
Write-offs
(2)
|
2,307
|
|
|
23,100
|
|
|
25,407
|
|
|||
|
|
As of December 31, 2019
|
(665,586
|
)
|
|
(46,724
|
)
|
|
(712,310
|
)
|
|||
|
Net book value
|
|
|
|
|
|
|||||||
|
|
As of December 31, 2019
|
$
|
3,946,359
|
|
|
$
|
61,799
|
|
|
$
|
4,008,158
|
|
|
|
|
|
|
|
|
|
||||||
|
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
|
|
|
(1)
|
Additions in 2019 primarily relate to the drydock, BWTS, and scrubber costs incurred on certain of our vessels. 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-offs of fully depreciated equipment and notional drydock costs on certain of our vessels.
|
|
In thousands of U.S. dollars
|
Drydock
|
Notional component of scrubber
(1)
|
Total drydock additions
|
|
Scrubber
|
BWTS
|
Other equipment
|
Capitalized interest
|
Total vessel additions
|
||||||||||||||||
|
Handymax
|
$
|
15,642
|
|
$
|
—
|
|
$
|
15,642
|
|
|
$
|
—
|
|
$
|
24,398
|
|
$
|
782
|
|
$
|
240
|
|
$
|
25,420
|
|
|
MR
|
16,699
|
|
2,250
|
|
18,949
|
|
|
40,925
|
|
14,503
|
|
2,440
|
|
1,152
|
|
59,020
|
|
||||||||
|
LR1
|
—
|
|
450
|
|
450
|
|
|
7,721
|
|
—
|
|
590
|
|
197
|
|
8,508
|
|
||||||||
|
LR2
|
8,130
|
|
2,100
|
|
10,230
|
|
|
43,590
|
|
5,486
|
|
1,901
|
|
1,225
|
|
52,202
|
|
||||||||
|
|
$
|
40,471
|
|
$
|
4,800
|
|
$
|
45,271
|
|
|
$
|
92,236
|
|
$
|
44,387
|
|
$
|
5,713
|
|
$
|
2,814
|
|
$
|
145,150
|
|
|
(1)
|
For a newly installed scrubber, a notional component of approximately
10%
is allocated from the scrubber's cost. The notional scrubber cost is estimated by us, based on the expected related costs that the Company will incur for this equipment at the next scheduled drydock date and relates to the replacement of certain components and maintenance of other components. This notional scrubber cost is carried separately from the cost of the scrubber. Subsequent costs are recorded at actual cost incurred. The notional component of the scrubber is depreciated on a straight-line basis to the next estimated drydock date.
|
|
In thousands of US dollars
|
Drydock
|
Notional component of vessel acquisition
|
Total drydock Additions
|
|
Scrubber
|
BWTS
|
Other equipment
|
Vessel Acquisition
|
Total vessel additions
|
||||||||||||||||
|
Handymax
|
$
|
86
|
|
$
|
—
|
|
$
|
86
|
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
MR
|
2,994
|
|
1,500
|
|
4,494
|
|
|
—
|
|
—
|
|
105
|
|
79,349
|
|
79,454
|
|
||||||||
|
LR1
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
|
LR2
|
384
|
|
—
|
|
384
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
|
|
$
|
3,464
|
|
$
|
1,500
|
|
$
|
4,964
|
|
|
$
|
—
|
|
$
|
—
|
|
$
|
105
|
|
$
|
79,349
|
|
$
|
79,454
|
|
|
|
|
|
Month
|
|
Vessel
|
|
|
|
Name
|
|
delivered
|
|
type
|
|
|
1
|
|
STI Esles II
|
|
January 2018
|
|
MR
|
|
2
|
|
STI Jardins
|
|
January 2018
|
|
MR
|
|
|
As of December 31,
|
||
|
Amounts in thousands of US dollars
|
2019
|
||
|
Less than 1 month
|
$
|
5,637
|
|
|
1-3 months
|
25,555
|
|
|
|
3 months to 1 year
|
34,921
|
|
|
|
1-5 years
|
2,495
|
|
|
|
5+ years
|
—
|
|
|
|
Total
|
$
|
68,608
|
|
|
(1)
|
These amounts are subject to change as installation times are finalized. The amounts presented exclude installation costs.
|
|
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
|
|
Hamburg Credit Facility
|
|
STI Poplar
|
|
Hamburg Credit Facility
|
|
STI Veneto
|
|
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 Brixton
|
|
KEXIM Credit Facility
|
|
STI Broadway
|
|
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 Sloane
|
|
Ocean Yield Lease Financing
|
|
STI Sanctity
|
|
Ocean Yield Lease Financing
|
|
STI Steadfast
|
|
Ocean Yield Lease Financing
|
|
STI Supreme
|
|
Ocean Yield Lease Financing
|
|
STI Symphony
|
|
Prudential Credit Facility
|
|
STI Acton
|
|
Prudential Credit Facility
|
|
STI Camden
|
|
Prudential Credit Facility
|
|
STI Clapham
|
|
7.
|
Right of use assets and related lease liabilities
|
|
|
Name
|
|
Year built
|
|
Vessel class
|
|
Charter type
|
|
Delivery
(1)
|
|
Charter Expiration
|
|
Rate ($/ day)
|
|
||
|
|
Active as of December 31, 2019
|
|
||||||||||||||
|
1
|
|
Silent
|
|
2007
|
|
Handymax
|
|
Bareboat
|
|
March-19
|
|
March-20
|
|
6,300
|
|
(2)
|
|
2
|
|
Single
|
|
2007
|
|
Handymax
|
|
Bareboat
|
|
March-19
|
|
March-20
|
|
6,300
|
|
(2)
|
|
3
|
|
Star I
|
|
2007
|
|
Handymax
|
|
Bareboat
|
|
March-19
|
|
March-20
|
|
6,300
|
|
(2)
|
|
4
|
|
Steel
|
|
2008
|
|
Handymax
|
|
Bareboat
|
|
March-19
|
|
March-21
|
|
6,300
|
|
(3)
|
|
5
|
|
Sky
|
|
2008
|
|
Handymax
|
|
Bareboat
|
|
March-19
|
|
March-21
|
|
6,300
|
|
(3)
|
|
6
|
|
Stone I
|
|
2008
|
|
Handymax
|
|
Bareboat
|
|
March-19
|
|
March-21
|
|
6,300
|
|
(3)
|
|
7
|
|
Style
|
|
2008
|
|
Handymax
|
|
Bareboat
|
|
March-19
|
|
March-21
|
|
6,300
|
|
(3)
|
|
8
|
|
STI Beryl
|
|
2013
|
|
MR
|
|
Bareboat
|
|
April-17
|
|
April-25
|
|
8,800
|
|
(4)
|
|
9
|
|
STI Le Rocher
|
|
2013
|
|
MR
|
|
Bareboat
|
|
April-17
|
|
April-25
|
|
8,800
|
|
(4)
|
|
10
|
|
STI Larvotto
|
|
2013
|
|
MR
|
|
Bareboat
|
|
April-17
|
|
April-25
|
|
8,800
|
|
(4)
|
|
|
Time or bareboat charters that expired in 2019
|
|
||||||||||||||
|
1
|
|
Miss Benedetta
|
|
2012
|
|
MR
|
|
Time Charter
|
|
March-18
|
|
January-19
|
|
14,000
|
|
|
|
(1)
|
Represents delivery date or estimated delivery date.
|
|
(2)
|
In March 2019, we entered into a new bareboat charter-in agreement on a previously bareboat chartered-in vessel. The term of the agreement is for one year at a bareboat rate of $6,300 per day.
|
|
(3)
|
In March 2019, we entered into a new bareboat charter-in agreement on a previously bareboat chartered-in vessel. The term of the agreement is for two years at a bareboat rate of $6,300 per day.
|
|
(4)
|
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.
|
|
In thousands of U.S. dollars
|
|
||
|
Operating leases commitments disclosed at December 31, 2018
|
$
|
65,439
|
|
|
Discounting effect relating to the lease liability recorded upon transition to IFRS 16
|
(10,120
|
)
|
|
|
Less: leases with terms of less than 12 months at the date of transition to IFRS 16, which were recognized as charterhire expense during the twelve months ended December 31, 2019
|
(4,605
|
)
|
|
|
IFRS 16 - lease liabilities recognized at January 1, 2019
(1)
|
$
|
50,714
|
|
|
(1)
|
At December 31, 2018,
$0.3 million
of principal payments related to the three bareboat chartered-in vessel commitments were included in Accrued Expenses. Therefore, the combined lease liability relating to these leases was
$51.0 million
as of January 1, 2019.
|
|
•
|
For the delivered vessels on September 26, 2019, the assumption of the obligations under the Agreements of
$531.5 million
and the issuance of
3,981,619
shares of common stock at
$29.00
per share to a nominee of Trafigura with an aggregate market value of
$115.5 million
.
|
|
•
|
For the
four
vessels under construction on September 26, 2019, the assumption of the commitments on the Agreements of
$138.9 million
and the issuance
591,254
shares of common stock at
$29.00
per share to a nominee of Trafigura with an aggregate market value of
$17.1 million
.
Three
vessels under construction were delivered in the first quarter of 2020, and the remaining vessel is expected to be delivered in September 2020.
|
|
In thousands of U.S. Dollars
|
|
Vessels
|
|
Drydock
(1)
|
|
Total
|
|||||||
|
Cost
|
|
|
|
|
|
|
|
||||||
|
|
As of January 1, 2019
|
|
$
|
48,466
|
|
|
$
|
2,635
|
|
|
$
|
51,101
|
|
|
|
Additions
|
|
657,391
|
|
|
16,327
|
|
|
673,718
|
|
|||
|
|
As of December 31, 2019
|
|
705,857
|
|
|
18,962
|
|
|
724,819
|
|
|||
|
|
|
|
|
|
|
|
|
||||||
|
Accumulated depreciation and impairment
|
|
|
|
|
|
|
|||||||
|
|
As of January 1, 2019
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
Charge for the period
|
|
(25,374
|
)
|
|
(1,542
|
)
|
|
(26,916
|
)
|
|||
|
|
As of December 31, 2019
|
|
(25,374
|
)
|
|
(1,542
|
)
|
|
(26,916
|
)
|
|||
|
|
|
|
|
|
|
|
|
||||||
|
Net book value
|
|
|
|
|
|
|
|||||||
|
|
As of December 31, 2019
|
|
$
|
680,483
|
|
|
$
|
17,420
|
|
|
$
|
697,903
|
|
|
(1)
|
Drydock costs for Right of use vessels are depreciated over the shorter of the lease term or the period until the next scheduled drydock. On this basis, the drydock costs for these vessels is being depreciated separately. The costs related to the vessels at transition of
$2.6 million
were recorded as Other non-current assets as of December 31, 2018 and were reclassified to Right of use assets upon the adoption of
IFRS 16 - Leases,
on January 1, 2019.
$16.3 million
of notional drydock costs were allocated from the acquisition price of the vessels in the Trafigura Transaction.
|
|
In thousands of U.S. dollars
|
As of December 31, 2019
|
||
|
Interest expense recognized in consolidated statements of income or loss
|
$
|
11,354
|
|
|
Principal repayments recognized in consolidated cash flow statements
|
36,761
|
|
|
|
Net decrease in accrued interest expense
|
17
|
|
|
|
Net increase in prepaid interest expense
|
1,066
|
|
|
|
Total payments on lease liabilities under IFRS 16
|
$
|
49,198
|
|
|
|
As of
|
||
|
In thousands of U.S. dollars
|
December 31, 2019
|
||
|
Less than 1 year
|
$
|
92,956
|
|
|
1 - 5 years
|
268,155
|
|
|
|
5+ years
|
369,374
|
|
|
|
Total
|
730,485
|
|
|
|
Discounting effect
(1)
|
(160,511
|
)
|
|
|
Lease liability
|
$
|
569,974
|
|
|
(1)
|
Represents estimated interest payments using applicable implicit or imputed interest rates in each lease agreement. For leases with implicit rates which include a variable component tied to a benchmark, such as LIBOR, the payments were estimated by taking into consideration: (i) the margin on each lease and (ii) the forward interest rate curve calculated from interest swap rates, as published by a third party, as of
December 31, 2019
.
|
|
•
|
All fixed lease revenue earned under these time charter-out arrangements is recognized on a straight-line basis over the term of the lease.
|
|
•
|
Lease revenue earned under our pool arrangements is recognized as it is earned, since it is
100%
variable.
|
|
•
|
The non-lease component is accounted for as services revenue under IFRS 15. This revenue is 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,
|
||||||
|
In thousands of U.S. dollars
|
|
2019
|
|
2018
|
||||
|
Lease component of revenue from time charter-out and pool revenue
|
|
$
|
428,781
|
|
|
$
|
296.151
|
|
|
Non-lease component of revenue from time charter-out and pool revenue
|
|
265,656
|
|
|
281.648
|
|
||
|
|
|
$
|
694,437
|
|
|
$
|
577.799
|
|
|
|
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
|
2019
|
|
2018
|
||||
|
Less than 1 year
|
$
|
—
|
|
|
$
|
2,581
|
|
|
1 - 5 years
|
—
|
|
|
—
|
|
||
|
5+ years
|
—
|
|
|
—
|
|
||
|
Total
|
$
|
—
|
|
|
$
|
2,581
|
|
|
8.
|
Carrying values of vessels, vessels under construction, right of use assets for vessels and goodwill
|
|
•
|
68
of our owned, finance leased or ROU vessels in our fleet had fair values less selling costs greater than their carrying amount. As such, there were no indicators of impairment for these vessels.
|
|
•
|
56
of our owned, finance leased or ROU vessels in our fleet had fair values less selling costs lower than their carrying amount and
10
of our ROU vessels did not have valuations from independent brokers. We prepared a value in use calculation for each of these vessels which resulted in
no
impairment being recognized.
|
|
•
|
34
of our owned or finance leased vessels in our fleet had fair values less selling costs 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 selling costs lower than their carrying amount. We prepared a value in use calculation for each of these vessels which resulted in
no
impairment being recognized.
|
|
•
|
Based on the sensitivity analysis performed for
December 31, 2019
, a
1.0%
increase in the discount rate would result in
thirty
Handymax, MR and LR2 vessels being impaired for an aggregate
$44.1 million
loss. Alternatively, a
5%
decrease in forecasted time charter rates would result in
thirty-four
Handymax, MR and LR2 vessels being impaired for an aggregate
$76.1 million
loss.
|
|
•
|
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 also result in
two
LR2 vessels being impaired for an aggregate
$0.4 million
loss.
|
|
In thousands of U.S. dollars
|
|
||
|
Balance as of January 1, 2018
|
$
|
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
|
$
|
—
|
|
|
9.
|
Other non-current assets
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
||||
|
Scorpio LR2 Pool Ltd. pool working capital contributions
(1)
|
$
|
35,700
|
|
|
$
|
31,450
|
|
|
Scorpio Handymax Tanker Pool Ltd. pool working capital contributions
(2)
|
6,794
|
|
|
4,923
|
|
||
|
Scorpio LR1 Pool Ltd. pool working capital contributions
(1)
|
6,600
|
|
|
6,600
|
|
||
|
Working capital contributions to Scorpio Pools
|
49,094
|
|
|
42,973
|
|
||
|
|
|
|
|
||||
|
Deposits for exhaust gas cleaning system ('scrubbers')
(3)
|
35,846
|
|
|
12,221
|
|
||
|
Equity consideration issued for the leasehold interests acquired from Trafigura for certain vessels under construction
(4)
|
18,086
|
|
|
—
|
|
||
|
Deposits for BWTS
(5)
|
12,699
|
|
|
6,365
|
|
||
|
Seller's credit on sale leaseback vessels
(6)
|
9,624
|
|
|
9,087
|
|
||
|
Capitalized loan fees
(7)
|
4,039
|
|
|
—
|
|
||
|
Investment in BWTS supplier
(5)
|
1,751
|
|
|
1,751
|
|
||
|
Deferred drydock costs on bareboat chartered-in vessels
(8)
|
—
|
|
|
2,813
|
|
||
|
|
$
|
131,139
|
|
|
$
|
75,210
|
|
|
(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.
|
|
(3)
|
From August 2018 through September 2019, we entered into agreements with two separate suppliers to retrofit a total of
98
of our tankers with scrubbers for total consideration of
$146.6 million
(which excludes installation costs). These scrubbers are expected to be installed throughout 2019 and 2020. Deposits paid for these systems are reflected as investing cash flows within the consolidated statement of cash flows.
|
|
(4)
|
On September 26, 2019, we acquired subsidiaries of Trafigura as part of the Trafigura Transaction, which have leasehold interests in
19
product tankers under bareboat charter agreements with subsidiaries of an international financial institution. Of the
19
vessels,
15
were delivered on September 26, 2019 and
four
were under construction. For the
four
vessels under construction, we issued
591,254
shares of common stock at
$29.00
per share to Trafigura with an aggregate market value of
$17.1 million
and will assume commitments on the bareboat charter agreements of approximately
$138.9 million
upon each vessel's delivery from the shipyard, which is expected to occur during 2020. The value of the equity issued of
$17.1 million
plus certain initial direct costs of approximately
$0.6 million
(which is a pro-rated portion of the legal and professional fees incurred as part of the Trafigura Transaction) and
$0.4 million
of lease liability fees relating to these four vessels under construction have been recorded within "Other Non-current assets" as of December 31, 2019. The Trafigura Transaction is described in Note 7.
|
|
(5)
|
In July 2018, we executed an agreement to purchase
55
BWTS 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)
|
The seller's credit on vessels sold and leased back represents the present value of the deposits of
$4.35 million
per vessel (
$13.1 million
in aggregate) that was retained by the buyer as part of the 2017 sale and operating leaseback transactions for
STI Beryl
,
STI Le Rocher
and
STI Larvotto
,
which is described in Note 7. This deposit 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. The present value of this deposit has been calculated based on the interest rate that is implied in the lease, and the carrying value will accrete over the life of the lease, through interest income, until expiration. We recorded
$0.5 million
as interest income as part of these agreements during each of the years ended December 31, 2019 and 2018, respectively.
|
|
(7)
|
Represents upfront loan fees on credit facilities that are expected to be used to partially finance the purchase and installation of scrubbers or refinance the indebtedness on certain vessels. These fees are reclassified as deferred financing fees (net of Debt) when the tranche of the loan to which the vessel relates is drawn.
|
|
(8)
|
Amount relates to drydock costs capitalized on bareboat chartered-in vessels that were previously accounted for as operating leases prior to the adoption of IFRS 16 - Leases.
$2.6 million
of this amount was reclassified to 'Right to use assets' upon the adoption of IFRS 16, as described in Note 7.
|
|
10.
|
Restricted Cash
|
|
11.
|
Accounts payable
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
||||
|
Scorpio Ship Management S.A.M. (SSM)
|
$
|
2,454
|
|
|
$
|
545
|
|
|
Scorpio Services Holding Limited (SSH)
|
353
|
|
|
409
|
|
||
|
Scorpio LR1 Pool Limited
|
325
|
|
|
51
|
|
||
|
Scorpio Handymax Tanker Pool Limited
|
116
|
|
|
12
|
|
||
|
Amounts due to a port agent - related party
|
58
|
|
|
62
|
|
||
|
Scorpio MR Pool Limited
|
19
|
|
|
—
|
|
||
|
Scorpio Commercial Management S.A.M. (SCM)
|
14
|
|
|
389
|
|
||
|
Scorpio LR2 Pool Limited
|
—
|
|
|
2
|
|
||
|
Accounts payable to related parties
|
3,339
|
|
|
1,470
|
|
||
|
|
|
|
|
||||
|
Suppliers
|
19,783
|
|
|
10,395
|
|
||
|
|
$
|
23,122
|
|
|
$
|
11,865
|
|
|
12.
|
Accrued expenses
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
||||
|
Scorpio MR Pool Limited
|
$
|
1,361
|
|
|
$
|
—
|
|
|
Scorpio LR1 Tanker Pool Limited
|
874
|
|
|
—
|
|
||
|
Scorpio LR2 Pool Limited
|
794
|
|
|
—
|
|
||
|
Accrued expenses to a related party port agent
|
302
|
|
|
398
|
|
||
|
Scorpio Handymax Tanker Pool Limited
|
229
|
|
|
—
|
|
||
|
Scorpio Ship Management S.A.M. (SSM)
|
213
|
|
|
287
|
|
||
|
Accrued expenses to related parties
|
3,773
|
|
|
685
|
|
||
|
|
|
|
|
||||
|
Suppliers
|
22,170
|
|
|
9,147
|
|
||
|
Accrued short-term employee benefits
|
9,728
|
|
|
2,430
|
|
||
|
Accrued interest
|
5,739
|
|
|
9,202
|
|
||
|
Other accrued expenses
|
42
|
|
|
1,508
|
|
||
|
|
$
|
41,452
|
|
|
$
|
22,972
|
|
|
13.
|
Current and long-term debt
|
|
|
At December 31,
|
||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
||||
|
Current portion
(1)
|
$
|
235,482
|
|
|
$
|
297,934
|
|
|
Finance lease
(2)
|
122,229
|
|
|
114,429
|
|
||
|
Current portion of long-term debt
|
357,711
|
|
|
412,363
|
|
||
|
|
|
|
|
||||
|
Non-current portion
(3)
|
999,268
|
|
|
1,192,000
|
|
||
|
Finance lease
(4)
|
1,195,494
|
|
|
1,305,952
|
|
||
|
|
$
|
2,552,473
|
|
|
$
|
2,910,315
|
|
|
(1)
|
The current portion at
December 31, 2019
was net of unamortized deferred financing fees of
$1.2 million
. The current portion at
December 31, 2018
was net of unamortized deferred financing fees of
$2.1 million
.
|
|
(2)
|
The current portion at
December 31, 2019
was net of unamortized deferred financing fees of
$0.8 million
. The current portion at
December 31, 2018
was net of unamortized deferred financing fees of
$0.8 million
.
|
|
(3)
|
The non-current portion at
December 31, 2019
was net of unamortized deferred financing fees of
$7.6 million
. The non-current portion at
December 31, 2018
was net of unamortized deferred financing fees of
$12.0 million
.
|
|
(4)
|
The non-current portion at
December 31, 2019
was net of unamortized deferred financing fees of
$7.1 million
. The non-current portion at
December 31, 2018
was net of unamortized deferred financing fees of
$8.7 million
.
|
|
|
|
|
|
Activity
|
|
|
Balance as of December 31, 2019 consists of:
|
|||||||||||||||||||
|
In thousands of U.S. dollars
|
|
Carrying Value as of December 31, 2018
|
|
Drawdowns
|
|
Repayments
|
|
Other Activity
(1)
|
|
Carrying Value as of December 31, 2019
|
Current
|
Non-Current
|
||||||||||||||
|
KEXIM Credit Facility
|
|
299,300
|
|
|
—
|
|
|
(100,286
|
)
|
|
—
|
|
|
199,014
|
|
25,350
|
|
173,664
|
|
|||||||
|
ABN AMRO Credit Facility
|
|
100,508
|
|
|
—
|
|
|
(8,554
|
)
|
|
—
|
|
|
91,954
|
|
91,954
|
|
—
|
|
|||||||
|
ING Credit Facility
|
|
144,176
|
|
|
—
|
|
|
(12,737
|
)
|
|
—
|
|
|
131,439
|
|
12,612
|
|
118,827
|
|
|||||||
|
2018 NIBC Credit Facility
|
|
34,851
|
|
|
—
|
|
|
(3,230
|
)
|
|
—
|
|
|
31,621
|
|
3,230
|
|
28,391
|
|
|||||||
|
2017 Credit Facility
|
|
144,765
|
|
|
—
|
|
|
(13,266
|
)
|
|
—
|
|
|
131,499
|
|
13,265
|
|
118,234
|
|
|||||||
|
Credit Agricole Credit Facility
|
|
96,211
|
|
|
—
|
|
|
(8,568
|
)
|
|
823
|
|
|
88,466
|
|
7,790
|
|
80,676
|
|
|||||||
|
ABN AMRO / K-Sure Credit Facility
|
|
46,832
|
|
|
—
|
|
|
(3,851
|
)
|
|
745
|
|
|
43,726
|
|
3,139
|
|
40,587
|
|
|||||||
|
Citibank / K-Sure Credit Facility
|
|
97,609
|
|
|
—
|
|
|
(8,416
|
)
|
|
1,893
|
|
|
91,086
|
|
6,608
|
|
84,478
|
|
|||||||
|
ABN / SEB Credit Facility
|
|
114,825
|
|
|
—
|
|
|
(11,500
|
)
|
|
—
|
|
|
103,325
|
|
10,750
|
|
92,575
|
|
|||||||
|
Hamburg Commercial Bank Credit Facility
|
|
—
|
|
|
42,150
|
|
|
—
|
|
|
—
|
|
|
42,150
|
|
3,181
|
|
38,969
|
|
|||||||
|
Prudential Credit Facility
|
|
—
|
|
|
55,463
|
|
|
—
|
|
|
—
|
|
|
55,463
|
|
5,084
|
|
50,379
|
|
|||||||
|
Ocean Yield Lease Financing
|
|
158,757
|
|
|
—
|
|
|
(10,718
|
)
|
|
196
|
|
|
148,235
|
|
10,835
|
|
137,400
|
|
|||||||
|
CMBFL Lease Financing
|
|
61,198
|
|
|
—
|
|
|
(4,908
|
)
|
|
183
|
|
|
56,473
|
|
4,733
|
|
51,740
|
|
|||||||
|
BCFL Lease Financing (LR2s)
|
|
97,454
|
|
|
—
|
|
|
(7,641
|
)
|
|
571
|
|
|
90,384
|
|
7,740
|
|
82,644
|
|
|||||||
|
CSSC Lease Financing
|
|
251,832
|
|
|
—
|
|
|
(17,309
|
)
|
|
(796
|
)
|
|
233,727
|
|
18,072
|
|
215,655
|
|
|||||||
|
CSSC Scrubber Lease Financing
|
|
—
|
|
|
10,976
|
|
|
—
|
|
|
—
|
|
|
10,976
|
|
5,488
|
|
5,488
|
|
|||||||
|
BCFL Lease Financing (MRs)
|
|
98,831
|
|
|
—
|
|
|
(11,021
|
)
|
|
—
|
|
|
87,810
|
|
11,726
|
|
76,084
|
|
|||||||
|
2018 CMBFL Lease Financing
|
|
136,543
|
|
|
—
|
|
|
(10,114
|
)
|
|
—
|
|
|
126,429
|
|
10,114
|
|
116,315
|
|
|||||||
|
$116.0 Million Lease Financing
|
|
112,674
|
|
|
—
|
|
|
(6,634
|
)
|
|
—
|
|
|
106,040
|
|
7,122
|
|
98,918
|
|
|||||||
|
AVIC Lease Financing
|
|
139,103
|
|
|
—
|
|
|
(11,794
|
)
|
|
—
|
|
|
127,309
|
|
11,794
|
|
115,515
|
|
|||||||
|
China Huarong Lease Financing
|
|
137,250
|
|
|
—
|
|
|
(13,500
|
)
|
|
—
|
|
|
123,750
|
|
13,500
|
|
110,250
|
|
|||||||
|
$157.5 Million Lease Financing
|
|
152,086
|
|
|
—
|
|
|
(14,143
|
)
|
|
—
|
|
|
137,943
|
|
14,143
|
|
123,800
|
|
|||||||
|
COSCO Lease Financing
|
|
84,150
|
|
|
—
|
|
|
(7,700
|
)
|
|
—
|
|
|
76,450
|
|
7,700
|
|
68,750
|
|
|||||||
|
IFRS 16 - Leases - 7 Handymax
|
|
—
|
|
|
24,194
|
|
|
(11,416
|
)
|
|
—
|
|
|
12,778
|
|
10,531
|
|
2,247
|
|
|||||||
|
IFRS 16 - Leases - 3 MR
|
|
—
|
|
|
51,008
|
|
|
(6,816
|
)
|
|
—
|
|
|
44,192
|
|
7,256
|
|
36,936
|
|
|||||||
|
$670.0 Million Lease Financing
|
|
—
|
|
|
531,533
|
|
|
(18,529
|
)
|
|
—
|
|
|
513,004
|
|
46,159
|
|
466,845
|
|
|||||||
|
Unsecured Senior Notes Due 2020
|
|
53,750
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
53,750
|
|
53,750
|
|
—
|
|
|||||||
|
Unsecured Senior Notes Due 2019
|
|
57,500
|
|
|
—
|
|
|
(57,500
|
)
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Convertible Notes due 2019
|
|
142,180
|
|
|
—
|
|
|
(144,974
|
)
|
|
2,794
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Convertible Notes due 2022
|
|
171,469
|
|
|
—
|
|
|
—
|
|
|
8,581
|
|
|
180,050
|
|
—
|
|
180,050
|
|
|||||||
|
|
|
$
|
2,933,854
|
|
|
$
|
715,324
|
|
|
$
|
(525,125
|
)
|
|
$
|
14,990
|
|
|
$
|
3,139,043
|
|
$
|
423,626
|
|
$
|
2,715,417
|
|
|
Less: deferred financing fees
|
|
(23,539
|
)
|
|
(1,587
|
)
|
|
—
|
|
|
8,530
|
|
|
(16,596
|
)
|
(1,969
|
)
|
(14,627
|
)
|
|||||||
|
Total
|
|
$
|
2,910,315
|
|
|
$
|
713,737
|
|
|
$
|
(525,125
|
)
|
|
$
|
23,520
|
|
|
$
|
3,122,447
|
|
$
|
421,657
|
|
$
|
2,700,790
|
|
|
(1)
|
Relates to non-cash accretion or amortization of (i) obligations assumed as part of the Merger with NPTI, which were recorded at fair value on the closing date (described below), and (ii) accretion of our Convertible Notes due 2019 and Convertible Notes due 2022.
|
|
•
|
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.
|
|
•
|
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:
135%
through the third quarter of 2020 and
140%
at all times thereafter.
|
|
•
|
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.
|
|
•
|
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 of no less than
$1,000,000,000
plus (i)
25%
of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after December 31, 2018 and (ii)
50%
of the net proceeds of new equity issuances occurring on or after December 31, 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:
134%
from the date of this 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
$1,000,000,000
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 aggregate of the fair value of the vessels provided as collateral under the facility shall be:
125%
from the date of this 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 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)
|
|||
|
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
|
|
|
June 5, 2019
|
|
$
|
0.10
|
|
|
25.5767
|
|
|
September 10, 2019
|
|
$
|
0.10
|
|
|
25.6637
|
|
|
November 25, 2019
|
|
$
|
0.10
|
|
|
25.7401
|
|
|
(1)
Per $1,000 principal amount of the Convertible Notes.
|
|||||||
|
•
|
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).
|
|
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
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
15.
|
Segment reporting
|
|
In thousands of U.S. dollars
|
|
LR1
|
|
Handymax
|
|
LR2
|
|
MR
|
|
Reportable segments subtotal
|
|
Corporate and eliminations
|
|
Total
|
||||||||||||||
|
Vessel revenue
|
|
$
|
67,461
|
|
|
$
|
106,811
|
|
|
$
|
263,818
|
|
|
$
|
266,235
|
|
|
704,325
|
|
|
$
|
—
|
|
|
$
|
704,325
|
|
|
|
Vessel operating costs
|
|
(29,161
|
)
|
|
(50,750
|
)
|
|
(97,346
|
)
|
|
(117,274
|
)
|
|
(294,531
|
)
|
|
—
|
|
|
(294,531
|
)
|
|||||||
|
Voyage expenses
|
|
(1,628
|
)
|
|
(1,414
|
)
|
|
(530
|
)
|
|
(2,588
|
)
|
|
(6,160
|
)
|
|
—
|
|
|
(6,160
|
)
|
|||||||
|
Charterhire
|
|
—
|
|
|
(4,256
|
)
|
|
271
|
|
|
(414
|
)
|
|
(4,399
|
)
|
|
—
|
|
|
(4,399
|
)
|
|||||||
|
Depreciation - owned or finance leased vessels
|
|
(19,520
|
)
|
|
(19,119
|
)
|
|
(73,774
|
)
|
|
(67,639
|
)
|
|
(180,052
|
)
|
|
—
|
|
|
(180,052
|
)
|
|||||||
|
Depreciation - right of use assets
|
|
—
|
|
|
(11,678
|
)
|
|
(2,266
|
)
|
|
(12,972
|
)
|
|
(26,916
|
)
|
|
—
|
|
|
(26,916
|
)
|
|||||||
|
General and administrative expenses
|
|
(1,167
|
)
|
|
(2,192
|
)
|
|
(3,841
|
)
|
|
(4,951
|
)
|
|
(12,151
|
)
|
|
(50,144
|
)
|
|
(62,295
|
)
|
|||||||
|
Financial expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(186,235
|
)
|
|
(186,235
|
)
|
|||||||
|
Financial income
|
|
360
|
|
|
18
|
|
|
32
|
|
|
538
|
|
|
948
|
|
|
7,234
|
|
|
8,182
|
|
|||||||
|
Other expenses, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
15
|
|
|
(424
|
)
|
|
(409
|
)
|
|||||||
|
Segment income or loss
|
|
$
|
16,345
|
|
|
$
|
17,420
|
|
|
$
|
86,364
|
|
|
$
|
60,950
|
|
|
$
|
181,079
|
|
|
$
|
(229,569
|
)
|
|
$
|
(48,490
|
)
|
|
In thousands of U.S. dollars
|
|
LR1
|
|
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 - owned or finance leased vessels
|
|
(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
|
|
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 - owned or finance leased vessels
|
|
(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
|
|
|
|
For the year ended December 31,
|
||||||||||
|
Segment
|
|
Customer
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
MR
|
|
Scorpio MR Pool Limited
(1)
|
|
$
|
261,727
|
|
|
$
|
225,181
|
|
|
$
|
217,141
|
|
|
LR2
|
|
Scorpio LR2 Pool Limited
(1)
|
|
260,893
|
|
|
188,890
|
|
|
136,514
|
|
|||
|
Handymax
|
|
Scorpio Handymax Tanker Pool Limited
(1)
|
|
103,150
|
|
|
82,782
|
|
|
78,510
|
|
|||
|
|
|
|
|
$
|
625,770
|
|
|
$
|
496,853
|
|
|
$
|
432,165
|
|
|
(1)
|
These customers are related parties as described in Note 17.
|
|
16.
|
Common shares
|
|
•
|
For the
15
delivered vessels, the assumption of the obligations under the Agreements of
$531.5 million
and the issuance of
3,981,619
shares of common stock at
$29.00
per share to a nominee of Trafigura with an aggregate market value of
$115.5 million
.
|
|
•
|
For the four vessels under construction, the assumption of the commitments on the Agreements of
$138.9 million
and the issuance
591,254
shares of common stock at
$29.00
per share to a nominee of Trafigura with an aggregate market value of
$17.1 million
.
Three
of the vessels under construction were delivered as of
March 27, 2020
and
one
is expected to be delivered in September 2020.
|
|
•
|
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 remained unchanged.
|
|
•
|
In July 2019, we reserved an additional
134,893
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 2019, we reserved an additional
529,624
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, 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
|
|
||
|
|
Granted
|
|
510,420
|
|
|
26.57
|
|
|
|
|
Vested
|
|
(306,065
|
)
|
|
65.96
|
|
|
|
|
Forfeited
|
|
(2,500
|
)
|
|
46.41
|
|
|
|
Outstanding and non-vested, December 31, 2019
|
|
3,561,742
|
|
|
$
|
26.45
|
|
|
|
In thousands of U.S. dollars
|
|
Employees
|
|
Directors
|
|
Total
|
||||||
|
For the year ending December 31, 2020
|
|
21,584
|
|
|
1,734
|
|
|
23,318
|
|
|||
|
For the year ending December 31, 2021
|
|
14,531
|
|
|
659
|
|
|
15,190
|
|
|||
|
For the year ending December 31, 2022
|
|
7,167
|
|
|
208
|
|
|
7,375
|
|
|||
|
For the year ending December 31, 2023
|
|
2,423
|
|
|
—
|
|
|
2,423
|
|
|||
|
For the year ending December 31, 2024
|
|
321
|
|
|
—
|
|
|
321
|
|
|||
|
|
|
$
|
46,026
|
|
|
$
|
2,601
|
|
|
$
|
48,627
|
|
|
Dividends
|
|
Date
|
|
per share
|
|
Paid
|
|
$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
|
|
$0.100
|
|
March 28, 2019
|
|
$0.100
|
|
June 27, 2019
|
|
$0.100
|
|
September 27, 2019
|
|
$0.100
|
|
December 13, 2019
|
|
17.
|
Related party transactions
|
|
|
For the year ended December 31,
|
||||||||
|
In thousands of U.S. dollars
|
2019
|
2018
|
2017
|
||||||
|
Pool revenue
(1)
|
|
|
|
|
|
|
|||
|
Scorpio MR Pool Limited
|
$
|
261,727
|
|
$
|
225,181
|
|
$
|
217,141
|
|
|
Scorpio LR2 Pool Limited
|
260,893
|
|
188,890
|
|
136,514
|
|
|||
|
Scorpio Handymax Tanker Pool Limited
|
103,150
|
|
82,782
|
|
78,510
|
|
|||
|
Scorpio LR1 Pool Limited
|
66,009
|
|
46,823
|
|
13,895
|
|
|||
|
Scorpio Panamax Tanker Pool Limited
|
—
|
|
—
|
|
1,515
|
|
|||
|
Scorpio Aframax Pool Limited
|
—
|
|
—
|
|
1,170
|
|
|||
|
Voyage expenses
(2)
|
(2,131
|
)
|
(1,290
|
)
|
(1,786
|
)
|
|||
|
Vessel operating costs
(3)
|
(31,732
|
)
|
(34,272
|
)
|
(27,601
|
)
|
|||
|
Administrative expenses
(4)
|
(12,975
|
)
|
(12,475
|
)
|
(10,744
|
)
|
|||
|
(1)
|
These transactions relate to revenue earned in the Scorpio Pools. The Scorpio Pools are related parties. 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 vessels. In September 2018, we entered into an agreement with SCM whereby SCM reimbursed 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, 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 reimbursed 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
$4,357
and
$25,747
charged by a related party port agent during the years ended December 31, 2019 and December 31, 2018, respectively. 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 year ended December 31, 2017.
|
|
(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
$30.0 million
,
$30.1 million
, and
$22.9 million
charged by SSM, a related party, during the years ended December 31, 2019, 2018 and 2017 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. SSM administers the payment of salaries to our crew on our behalf. The crew wages that were administered by SSM (and disbursed through related party subcontractors of SSM) were
$138.9 million
,
$125.8 million
, and
$100.0 million
during the years ended December 31, 2019, 2018 and 2017 respectively. SSM's fixed annual technical management fee is
$175,000
per vessel plus certain itemized expenses in the technical management agreement.
|
|
•
|
Insurance related expenses of
$2.6 million
and
$4.3 million
incurred through a related party insurance broker during the years ended December 31, 2018 and 2017 respectively. The amounts recorded reflect the amortization of the policy premiums, which are paid directly to the broker, who then remits the premiums to the underwriters. 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.
|
|
•
|
Vessel operating expenses of
$1.7 million
,
$1.6 million
and
$0.4 million
charged by a related party port agent during the years ended December 31, 2019, 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.
|
|
(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. 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 recorded in general and administrative expenses in the consolidated statement of income or loss and were as follows:
|
|
•
|
The expense for the
year ended December 31, 2019
of
$13.0 million
included (i) administrative fees of
$11.4 million
charged by SSH, (ii) restricted stock amortization of
$1.1 million
, which relates to the issuance of an aggregate of
221,900
shares of restricted stock to SSH employees for
no
cash consideration pursuant to the 2013 Equity Incentive Plan, and (iii) the reimbursement of expenses of
$0.2 million
to SSH and
$0.2 million
to SCM.
|
|
•
|
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 pursuant to the 2013 Equity Incentive Plan 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 pursuant to the 2013 Equity Incentive Plan and (iii) the reimbursement of expenses of
$0.5 million
.
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
||||
|
Assets:
|
|
|
|
|
|
||
|
Accounts receivable (due from the Scorpio Pools)
(1)
|
$
|
74,412
|
|
|
$
|
66,178
|
|
|
Accounts receivable and prepaid expenses (SSM)
(2)
|
1,624
|
|
|
2,461
|
|
||
|
Accounts receivable and prepaid expenses (SCM)
(3)
|
—
|
|
|
2,511
|
|
||
|
Other assets (pool working capital contributions)
(4)
|
49,094
|
|
|
42,973
|
|
||
|
Liabilities:
|
|
|
|
|
|
||
|
Accounts payable and accrued expenses (owed to the Scorpio Pools)
|
3,717
|
|
|
66
|
|
||
|
Accounts payable and accrued expenses (SSM)
|
2,667
|
|
|
832
|
|
||
|
Accounts payable and accrued expenses (related party port agent)
|
361
|
|
|
459
|
|
||
|
Accounts payable and accrued expenses (SSH)
|
353
|
|
|
409
|
|
||
|
Accounts payable and accrued expenses (SCM)
|
14
|
|
|
389
|
|
||
|
(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, 2019
and
2018
include
$24.3 million
and
$22.9 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 primarily 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.
|
|
(4)
|
Represents the non-current portion of working capital receivables as described above.
|
|
•
|
During the
year ended December 31, 2019
,
no
fees were paid to SSH for the sale or purchase of vessels.
|
|
•
|
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 agreement 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 and sell the aforementioned vessels were entered into prior to the September 29, 2016 amendments to the Master Agreement and Administrative Services Agreement.
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
|
2017
|
||||||
|
Short-term employee benefits (salaries)
|
$
|
10,821
|
|
|
$
|
5,436
|
|
|
$
|
6,614
|
|
|
Share-based compensation
(1)
|
21,712
|
|
|
20,316
|
|
|
19,113
|
|
|||
|
Total
|
$
|
32,533
|
|
|
$
|
25,752
|
|
|
$
|
25,727
|
|
|
(1)
|
Represents the amortization of restricted stock issued under our 2013 Equity Incentive Plan as described in Note 16.
|
|
18.
|
Vessel revenue
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
|
2017
|
||||||
|
Pool revenue
|
$
|
691,886
|
|
|
$
|
543,784
|
|
|
$
|
458,730
|
|
|
Time charter revenue
|
2,551
|
|
|
34,015
|
|
|
37,411
|
|
|||
|
Voyage revenue (spot market)
|
9,888
|
|
|
7,248
|
|
|
16,591
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
$
|
704,325
|
|
|
$
|
585,047
|
|
|
$
|
512,732
|
|
|
19.
|
Crewing costs
|
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of US dollars
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
Short term crew benefits (i.e. wages, victualing, insurance)
|
|
155,958
|
|
|
150,743
|
|
|
122,197
|
|
|||
|
Other crewing related costs
|
|
20,728
|
|
|
19,534
|
|
|
18,733
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
|
$
|
176,686
|
|
|
$
|
170,277
|
|
|
$
|
140,930
|
|
|
20.
|
General and administrative expenses
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
|
2017
|
||||||
|
Short term employee benefits (salaries)
|
$
|
16,776
|
|
|
$
|
9,605
|
|
|
$
|
9,196
|
|
|
Share based compensation (see Note 16)
|
27,421
|
|
|
25,547
|
|
|
22,385
|
|
|||
|
|
$
|
44,197
|
|
|
$
|
35,152
|
|
|
$
|
31,581
|
|
|
21.
|
Financial expenses
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
|
2017
|
||||||
|
Interest expense on debt (including all lease financing arrangements)
(1)
|
$
|
162,738
|
|
|
$
|
145,871
|
|
|
$
|
86,703
|
|
|
Amortization of deferred financing fees
|
7,041
|
|
|
10,541
|
|
|
13,381
|
|
|||
|
Write-off of deferred financing fees
(2)
|
1,466
|
|
|
13,212
|
|
|
2,467
|
|
|||
|
Accretion of convertible notes (as described in Note 13)
|
11,375
|
|
|
13,225
|
|
|
12,211
|
|
|||
|
Accretion of premiums and discounts on assumed debt
(3)
|
3,615
|
|
|
3,779
|
|
|
1,478
|
|
|||
|
Total financial expenses
|
$
|
186,235
|
|
|
$
|
186,628
|
|
|
$
|
116,240
|
|
|
(1)
|
The increase in interest expense is primarily attributable to increases in the Company’s average debt balance over each period. The average carrying value of our debt outstanding during the years ended
December 31, 2019
,
2018
and
2017
was
$2.91 billion
,
$2.81 billion
and
$2.27 billion
, respectively. The increase in the average carrying value of our debt balance during the year ended
December 31, 2019
was primarily the result of the Trafigura Transaction and the assumption of $531.5 million of obligations under leasing arrangements. The increase in the 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
(which closed in September 2017 and thus did not impact the entire year ended December 31, 2017), in addition to an increase in debt as a result of a series of refinancing initiatives on certain of our vessels in our fleet that was completed during the year ended December 31, 2018.
|
|
(2)
|
The write-off of deferred financing fees during the year ended
December 31, 2019
include (i)
$1.2 million
related to the refinancing of existing indebtedness on certain vessels, and (ii)
$0.3 million
related to the redemption of the Senior Notes due 2019 (as described in Note 13). The write-off of deferred financing fees during the year ended
December 31, 2018
includes (i)
$1.2 million
related to the exchange of our Convertible Notes due 2019 in May and July 2018 (as described in Note 13), and (ii)
$12.0 million
related to the refinancing of the existing indebtedness on certain vessels. The write-off of deferred financing fees during 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, (ii)
$0.1 million
related to the repayment of debt as a result of the sale and operating leasebacks of
three
vessels, (iii) $
1.1 million
related to the repayment of debt as a result of the sale and finance leasebacks for
five
vessels, and (iv)
$0.8 million
related to the refinancing and repayment of various secured and unsecured borrowings during the
year ended December 31, 2017
.
|
|
(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 per share
|
|
|
For the year ended December 31,
|
||||||||||
|
In thousands of U.S. dollars except for share data
|
2019
|
|
2018
|
|
2017
|
||||||
|
Net loss attributable to equity holders of the parent - basic
|
$
|
(48,490
|
)
|
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
Convertible notes interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Convertible notes deferred financing amortization
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net loss attributable to equity holders of the parent - diluted
|
$
|
(48,490
|
)
|
|
$
|
(190,071
|
)
|
|
$
|
(158,240
|
)
|
|
|
|
|
|
|
|
||||||
|
Basic weighted average number of shares
|
49,857,998
|
|
|
34,824,311
|
|
|
21,533,340
|
|
|||
|
Effect of dilutive potential basic shares:
|
|
|
|
|
|
|
|
||||
|
Restricted stock
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Convertible notes
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Diluted weighted average number of shares
|
49,857,998
|
|
|
34,824,311
|
|
|
21,533,340
|
|
|||
|
|
|
|
|
|
|
||||||
|
Loss Per Share:
|
|
|
|
|
|
||||||
|
Basic
|
$
|
(0.97
|
)
|
|
$
|
(5.46
|
)
|
|
$
|
(7.35
|
)
|
|
Diluted
|
$
|
(0.97
|
)
|
|
$
|
(5.46
|
)
|
|
$
|
(7.35
|
)
|
|
24.
|
Financial instruments - financial and other risks
|
|
|
|
As of December 31, 2019
|
|
As of December 31, 2018
|
||||||||||
|
Amounts in thousands of U.S. dollars
|
|
Fair value
|
Carrying Value
|
|
Fair value
|
Carrying Value
|
||||||||
|
Financial assets
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
(1)
|
|
$
|
202,303
|
|
$
|
202,303
|
|
|
$
|
593,652
|
|
$
|
593,652
|
|
|
Restricted cash
(2)
|
|
12,293
|
|
12,293
|
|
|
12,285
|
|
12,285
|
|
||||
|
Accounts receivable
(3)
|
|
78,174
|
|
78,174
|
|
|
69,718
|
|
69,718
|
|
||||
|
Investment in BWTS
(4)
|
|
1,751
|
|
1,751
|
|
|
1,751
|
|
1,751
|
|
||||
|
Working capital contributions to Scorpio Pools
(5)
|
|
49,094
|
|
49,094
|
|
|
42,973
|
|
42,973
|
|
||||
|
Seller's credit on sale leaseback vessels
(6)
|
|
9,624
|
|
9,624
|
|
|
9,087
|
|
9,087
|
|
||||
|
|
|
|
|
|
|
|
||||||||
|
Financial liabilities
|
|
|
|
|
|
|
||||||||
|
Accounts payable
(7)
|
|
$
|
23,122
|
|
$
|
23,122
|
|
|
$
|
11,865
|
|
$
|
11,865
|
|
|
Accrued expenses
(7)
|
|
41,452
|
|
41,452
|
|
|
22,972
|
|
22,972
|
|
||||
|
Secured bank loans
(8)
|
|
1,001,087
|
|
1,001,087
|
|
|
1,066,452
|
|
1,066,452
|
|
||||
|
Finance lease liability
(9)
|
|
1,317,709
|
|
1,317,709
|
|
|
1,420,381
|
|
1,420,381
|
|
||||
|
IFRS 16 - lease liability
(10)
|
|
571,748
|
|
569,974
|
|
|
—
|
|
—
|
|
||||
|
Senior Notes Due 2020
(11)
|
|
54,562
|
|
53,750
|
|
|
52,584
|
|
53,750
|
|
||||
|
Senior Notes Due 2019
(11)
|
|
—
|
|
—
|
|
|
58,029
|
|
57,500
|
|
||||
|
Convertible Notes due 2019
(12)
|
|
—
|
|
—
|
|
|
140,267
|
|
145,000
|
|
||||
|
Convertible Notes due 2022
(12)
|
|
250,305
|
|
203,500
|
|
|
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 BWTS 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
.
|
|
(5)
|
Non-current working capital contributions to the Scorpio Pools are repaid, without interest, upon a vessel’s exit from the pool. 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. We consider that their carrying values approximate fair value given that the amounts due are contractually fixed based on the terms of each pool agreement.
|
|
(6)
|
The seller's credit on lease financed vessels represents the present value of the deposits of
$4.35 million
per vessel (
$13.1 million
in aggregate) that was retained by the buyer as part of the sale and operating leasebacks of
STI Beryl
,
STI Le Rocher
and
STI Larvotto
. This deposit 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. This deposit has been recorded as a financial asset measured at amortized cost. The present value of this deposit has been calculated based on the interest rate that is implied in the lease, and the carrying value will accrete over the life of the lease using the effective interest method, through interest income, until expiration. We consider that its carrying value approximates fair value given that its value is contractually fixed based on the terms of each lease.
|
|
(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 and the credit risk of the Company has remained stable. Accordingly, we consider their fair value to be a Level 2
|
|
(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 and the credit risk of the Company has remained stable. These amounts are shown net of
$7.8 million
and
$9.5 million
of unamortized deferred financing fees as of
December 31, 2019
and
2018
, respectively.
|
|
(10)
|
The carrying value of our lease obligations that are being accounted for under IFRS 16 are measured at present value of the minimum lease payments under each contract. These leases are mainly comprised of the leases acquired as part of the Trafigura Transaction. We consider that their carrying value approximates fair value because the interest rates on these leases change with, or approximate, market interest rates and the credit risk of the Company has remained stable. The fair value of leases with fixed payments are measured at the net discounted value of the remaining minimum lease payments using the Company's incremental borrowing rate at
December 31, 2019
. Accordingly, we consider their fair value to be a Level 2 measurement.
|
|
(11)
|
The carrying value of our Senior Notes Due 2020 and 2019 are measured at amortized cost using the effective interest method. The carrying values shown in the table are the face value of the notes. The Senior Notes due 2019 were repaid in March 2019. The Senior Notes due 2020 are shown net of
$0.1 million
of unamortized deferred financing fees on our consolidated balance sheet as of
December 31, 2019
. Both issuances of notes are shown net of
$0.5 million
and
$0.5 million
of unamortized deferred financing fees, respectively, on our consolidated balance sheet as of December 31, 2018. Our Senior Notes Due 2020 are quoted on the NYSE under the symbol 'SBNA'. We consider its fair value to be Level 1 measurement due to its quotation on an active exchange.
|
|
(12)
|
The carrying values of our Convertible Notes due 2019 and Convertible Notes due 2022 shown in the table above are their face value. The liability component of the Convertible Notes due 2022 has been recorded within Long-term debt on the consolidated balance sheet as of
December 31, 2019
. The equity component of the Convertible Notes due 2022 has been recorded within Additional paid-in capital on the consolidated balance sheet as of
December 31, 2019
. The Convertible Notes due 2019 were repaid in full upon their maturity in July 2019. These instruments are traded in inactive markets and are valued based on quoted prices on the recent trading activity. Accordingly, we consider its fair value to be a Level 2 measurement.
|
|
|
As of December 31,
|
||||||
|
In thousands of U.S. dollars
|
2019
|
|
2018
|
||||
|
Less than 1 month
|
$
|
31,501
|
|
|
$
|
18,994
|
|
|
1-3 months
|
93,139
|
|
|
140,710
|
|
||
|
3 months to 1 year
|
462,365
|
|
|
419,070
|
|
||
|
1-3 years
|
1,187,553
|
|
|
1,049,739
|
|
||
|
3-5 years
|
919,044
|
|
|
1,095,717
|
|
||
|
5+ years
|
1,114,328
|
|
|
910,050
|
|
||
|
Total
|
$
|
3,807,930
|
|
|
$
|
3,634,280
|
|
|
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 |
|---|