Global Ship Lease, Inc.
|
(Translation of registrant's name into English)
|
c/o Portland House,
Stag Place,
London SW1E 5RS,
United Kingdom
|
(Address of principal executive office)
|
GLOBAL SHIP LEASE, INC.
|
|||
(registrant)
|
|||
Dated: August 9, 2019
|
By:
|
/s/ Ian J. Webber
|
|
Ian J. Webber
|
|||
Chief Executive Officer
|
|||
• |
the continued performance of the charter agreements;
|
• |
the number of ships in our fleet and their charter rates;
|
• |
the terms under which we recharter our ships once the existing time charters have expired;
|
• |
the number of days that our ships are utilized and not subject to drydocking, special surveys or otherwise are off-hire;
|
• |
our ability to control our costs, including ship operating costs, ship management fees, insurance costs, drydock costs, general, administrative and other expenses and
interest and financing costs. Ship operating costs may vary from month to month depending on a number of factors, including the timing of purchases of spares and stores and of crew changes;
|
• |
impairment of our ships and other non-current assets; and
|
• |
access to, and the pricing and other terms of, our debt and other financings.
|
Ship Name
|
Capacity in TEUs
|
Lightweight (tons)
|
Year Built
|
Charterer
|
Earliest
Charter Expiry Date
|
Latest
Charter Expiry Date
|
Daily Charter Rate $
|
||||||||||||||||||
CMA CGM Thalassa
|
11,040
|
38,577
|
2008
|
CMA CGM
|
4Q25
|
1Q26
|
47,200
|
||||||||||||||||||
UASC Al Khor(1)
|
9,115
|
31,764
|
2015
|
Hapag-Lloyd
|
1Q22
|
2Q22
|
34,000
|
||||||||||||||||||
Anthea Y(1)
|
9,115
|
31,890
|
2015
|
COSCO
|
2Q20
|
3Q20
|
39,200
|
||||||||||||||||||
Maira XL(1)
|
9,115
|
31,820
|
2015
|
COSCO
|
2Q20
|
3Q20
|
39,200
|
||||||||||||||||||
MSC Tianjin
|
8,667
|
34,243
|
2005
|
MSC
|
2Q24
|
3Q24
|
(2)
|
—
|
(2)
|
||||||||||||||||
MSC Qingdao
|
8,667
|
34,305
|
2004
|
MSC
|
2Q24
|
3Q24
|
(2)
|
—
|
(2)
|
||||||||||||||||
GSL Ningbo
|
8,667
|
34,243
|
2004
|
Maersk
|
3Q20
|
3Q20
|
12,400
|
(3)
|
|||||||||||||||||
GSL Kalliopi
|
7,849
|
29,245
|
2004
|
Maersk
|
3Q22
|
4Q24
|
(4)
|
—
|
(4)
|
||||||||||||||||
GSL Grania
|
7,849
|
29,261
|
2004
|
Maersk
|
3Q22
|
4Q24
|
(4)
|
—
|
(4)
|
||||||||||||||||
GSL Eleni
|
7,849
|
29,261
|
2004
|
Maersk
|
2Q24
|
3Q24
|
(4)
|
—
|
(4)
|
||||||||||||||||
Mary(1)
|
6,927
|
23,424
|
2013
|
CMA CGM
|
3Q23
|
4Q23
|
25,910
|
||||||||||||||||||
Kristina(1)
|
6,927
|
23,424
|
2013
|
CMA CGM
|
2Q24
|
3Q24
|
25,910
|
||||||||||||||||||
Katherine(1)
|
6,927
|
23,424
|
2013
|
CMA CGM
|
1Q24
|
2Q24
|
25,910
|
||||||||||||||||||
Alexandra(1)
|
6,927
|
23,424
|
2013
|
CMA CGM
|
1Q24
|
2Q24
|
25,910
|
||||||||||||||||||
Alexis(1)
|
6,882
|
23,919
|
2015
|
CMA CGM
|
1Q24
|
2Q24
|
25,910
|
||||||||||||||||||
Olivia I(1)
|
6,882
|
23,864
|
2015
|
CMA CGM
|
1Q24
|
2Q24
|
25,910
|
||||||||||||||||||
CMA CGM Berlioz
|
6,621
|
26,776
|
2001
|
CMA CGM
|
2Q21
|
4Q21
|
34,000
|
||||||||||||||||||
Agios Dimitrios
|
6,572
|
24,746
|
2011
|
MSC
|
3Q19
|
4Q23
|
12,500
|
(5)
|
|||||||||||||||||
Tasman
|
5,936
|
25,010
|
2000
|
ZIM
|
3Q19
|
3Q19
|
(6)
|
11,500
|
(6)
|
||||||||||||||||
Dimitris Y
|
5,936
|
25,010
|
2000
|
ZIM
|
3Q19
|
3Q19
|
(7)
|
16,750
|
(7)
|
||||||||||||||||
Ian H
|
5,936
|
25,128
|
2000
|
ZIM
|
1Q21
|
2Q21
|
14,500
|
||||||||||||||||||
Dolphin II
|
5,095
|
20,596
|
2007
|
HMM
|
3Q19
|
(8)
|
4Q19
|
(8)
|
7,700
|
(8)
|
|||||||||||||||
Orca I
|
5,095
|
20,696
|
2006
|
Maersk
|
2Q20
|
(9)
|
2Q21
|
(9)
|
9,000
|
(9)
|
|||||||||||||||
CMA CGM Alcazar
|
5,089
|
20,087
|
2007
|
CMA CGM
|
4Q20
|
2Q21
|
33,750
|
||||||||||||||||||
CMA CGM Château d’If
|
5,089
|
20,100
|
2007
|
CMA CGM
|
4Q20
|
2Q21
|
33,750
|
||||||||||||||||||
CMA CGM Jamaica
|
4,298
|
17,272
|
2006
|
CMA CGM
|
3Q22
|
1Q23
|
25,350
|
||||||||||||||||||
CMA CGM Sambhar
|
4,045
|
17,355
|
2006
|
CMA CGM
|
3Q22
|
1Q23
|
25,350
|
||||||||||||||||||
CMA CGM America
|
4,045
|
17,355
|
2006
|
CMA CGM
|
3Q22
|
1Q23
|
25,350
|
||||||||||||||||||
GSL Valerie
|
2,824
|
11,971
|
2005
|
MSC
|
2Q20
|
3Q20
|
9,000
|
||||||||||||||||||
Athena
|
2,762
|
13,538
|
2003
|
MSC
|
1Q20
|
2Q20
|
9,000
|
||||||||||||||||||
Maira
|
2,506
|
11,453
|
2000
|
MSC
|
3Q19
|
3Q19
|
8,500
|
||||||||||||||||||
Nikolas
|
2,506
|
11,370
|
2000
|
MSC
|
1Q20
|
1Q20
|
9,000
|
||||||||||||||||||
Newyorker
|
2,506
|
11,463
|
2001
|
MSC
|
1Q20
|
1Q20
|
9,000
|
||||||||||||||||||
CMA CGM La Tour
|
2,272
|
11,742
|
2001
|
CMA CGM
|
3Q19
|
3Q19
|
15,300
|
||||||||||||||||||
CMA CGM Manet
|
2,272
|
11,742
|
2001
|
CMA CGM
|
3Q19
|
3Q19
|
15,300
|
||||||||||||||||||
CMA CGM Matisse
|
2,262
|
11,676
|
1999
|
CMA CGM
|
3Q19
|
3Q19
|
15,300
|
||||||||||||||||||
CMA CGM Utrillo
|
2,262
|
11,676
|
1999
|
CMA CGM
|
3Q19
|
3Q19
|
15,300
|
||||||||||||||||||
GSL Keta
|
2,207
|
11,731
|
2003
|
ANL
|
3Q19
|
3Q19
|
8,450
|
(10)
|
|||||||||||||||||
GSL Julie
|
2,207
|
11,731
|
2002
|
CMA CGM
|
3Q19
|
4Q19
|
7,200
|
(11)
|
|||||||||||||||||
Kumasi
|
2,207
|
11,731
|
2002
|
CMA CGM
|
4Q19
|
1Q21
|
(12)
|
9,800
|
(12)
|
||||||||||||||||
Marie Delmas
|
2,207
|
11,731
|
2002
|
CMA CGM
|
4Q19
|
1Q21
|
(12)
|
9,800
|
(12)
|
||||||||||||||||
(1) Modern design, high reefer capacity fuel efficient ships.
|
|||||||||||||||||||||||||
(2) Thereafter, five year charter to MSC at implied Adjusted EBITDA (a non-U.S. GAAP financial measure) of $25.6 million per ship for
the period.
|
|||||||||||||||||||||||||
(3) Charterer has exercised its option to extend by 12 months from September 21, 2019 at $18,000 per day.
|
|||||||||||||||||||||||||
(4) GSL Eleni delivered in 2Q19; GSL Kalliopi and GSL Grania are scheduled to be delivered in 3Q19. GSL Eleni chartered for five years;
GSL Kalliopi and GSL Grania chartered for three years plus two successive periods of one year at option of the charterer. Implied Aggregate Adjusted EBITDA of $32.0 million for firm periods, increasing to $47.0 million if all options are
exercised.
|
|||||||||||||||||||||||||
(5) Thereafter, we have the option, callable in 4Q19, to extend for four years at $20,000 per day.
|
|||||||||||||||||||||||||
(6) Thereafter, a new charter with Maersk Line for 30 - 38 months at an implied Adjusted EBITDA of $5.3 million for the median period.
Additional 12 - month extension at charterer’s option, for an additional $4.4 million implied Adjusted EBITDA.
|
|||||||||||||||||||||||||
(7) Thereafter in direcct continuation, 21-24 months to ZIM at implied Adjusted EBITDA of $4.4 million for the median firm period.
|
|||||||||||||||||||||||||
(8) Rate increases to $11,500 per day from August 14, 2019.
|
|||||||||||||||||||||||||
(9) Rate increases to $10,000 per day from June 3, 2020.
|
|||||||||||||||||||||||||
(10) Thereafter 50-90 days to OOCL at $8,700 per day.
|
|||||||||||||||||||||||||
(11) $7,200 per day between August 16, 2019 and October 16, 2019, at charterer’s option, with an option in favor of charterer to extend from October
16, 2019 at $8,500 per day for six months plus or minus 30 days.
|
|||||||||||||||||||||||||
(12) We have the option to extend to December 31, 2020 plus or minus 90 days, at $9,800 per day.
|
• |
charter rates on expiry of existing charters, net of address commissions, which are based on forecast charter rates, where relevant, in the four years from the date of the
impairment test and a reversion to the historical mean for each ship thereafter;
|
• |
off-hire days, which are based on actual off-hire statistics for our fleet;
|
• |
operating costs, based on current levels escalated over time based on long term trends;
|
• |
dry docking frequency, duration and cost;
|
• |
the cost of fitting ballast water treatment systems;
|
• |
estimated useful life, which is assessed as a total of 30 years from original delivery by the shipyard; and
|
• |
scrap values.
|
(Expressed in thousands of U.S. dollars)
|
Six months ended
June 30, |
|||||||
2019
|
2018
|
|||||||
(unaudited)
|
||||||||
OPERATING REVENUES
|
||||||||
Time charter revenue
|
55,123
|
10,108
|
||||||
Time charter revenue-related parties
|
72,478
|
61,078
|
||||||
127,601
|
71,186
|
|||||||
OPERATING EXPENSES:
|
||||||||
Vessel operating expenses
|
37,532
|
19,881
|
||||||
Vessel operating expenses-related parties
|
4,233
|
536
|
||||||
Time charter and voyage expenses
|
2,785
|
377
|
||||||
Time charter and voyage expenses-related parties
|
850
|
—
|
||||||
Depreciation and amortization
|
21,710
|
16,329
|
||||||
General and administrative expenses
|
4,110
|
3,393
|
||||||
Operating Income
|
56,381
|
30,670
|
||||||
Interest income
|
784
|
620
|
||||||
Interest and other financial expense
|
(38,060
|
)
|
(21,516
|
)
|
||||
Other income, net
|
1,236
|
15
|
||||||
Total non-operating expense
|
(36,040
|
)
|
(20,881
|
)
|
||||
Income before income taxes
|
20,341
|
9,789
|
||||||
Income taxes
|
40
|
(46
|
)
|
|||||
Net Income
|
20,381
|
9,743
|
||||||
Earnings allocated to Series B Preferred Shares
|
(1,532
|
)
|
(1,531
|
)
|
||||
Net Income available to Common Shareholders
|
18,849
|
8,212
|
Six months ended
|
||||||||
June 30,
|
June 30,
|
|||||||
Days
|
2019
|
2018
|
||||||
Ownership days
|
6,912
|
3,271
|
||||||
Planned offhire - scheduled dry-dock
|
(174
|
)
|
(31
|
)
|
||||
Unplanned offhire
|
(24
|
)
|
(7
|
)
|
||||
Idle time
|
(18
|
)
|
(13
|
)
|
||||
Operating days
|
6,696
|
3,220
|
||||||
Utilization
|
96.9
|
%
|
98.4
|
%
|
Six months ended
|
|||
June 30,
|
June 30,
|
||
2019
|
2018
|
||
Net income available to Common Shareholders
|
18,849
|
8,212
|
|
Adjust:
|
Depreciation and amortization
|
21,710
|
16,329
|
Interest income
|
(784)
|
(620)
|
|
|
Interest and other financial expense
|
38,060
|
21,516
|
Income taxes
|
(40)
|
46
|
|
|
Earnings allocated to preferred shares
|
1,532
|
1,531
|
|
|
||
Adjusted EBITDA
|
79,327
|
47,014
|
(expressed in thousands of U.S dollars except share data)
|
||||||||
Six months ended
June 30, |
||||||||
2019
|
2018
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
20,381
|
9,743
|
||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
21,710
|
16,329
|
||||||
Amortization of deferred financing costs
|
1,489
|
2,015
|
||||||
Amortization of original issue discount/premium on repurchase of notes
|
405
|
401
|
||||||
Amortization of intangible liability/asset-charter agreements
|
947
|
(886
|
)
|
|||||
Share based compensation
|
-
|
90
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Increase in accounts receivable and other assets
|
(1,746
|
)
|
(1,336
|
)
|
||||
Increase in inventories
|
(194
|
)
|
(1,866
|
)
|
||||
(Decrease) increase in accounts payable and other liabilities
|
789
|
(2,228
|
)
|
|||||
Decrease in related parties' balances
|
(6,367
|
)
|
(1,099
|
)
|
||||
Decrease in deferred revenue
|
(788
|
)
|
(510
|
)
|
||||
Unrealized foreign exchange loss (gain)
|
10
|
(1
|
)
|
|||||
Net cash provided by operating activities
|
36,636
|
20,652
|
||||||
Cash flows from investing activities:
|
||||||||
Acquisition of vessels
|
(18,496
|
)
|
(11,411
|
)
|
||||
Cash paid for vessel improvements
|
(6,776
|
)
|
(150
|
)
|
||||
Cash paid for drydockings
|
(696
|
)
|
(1,227
|
)
|
||||
Net cash provided by/(used in) investing activities
|
(25,968
|
)
|
(12,788
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Proceeds from drawdown of credit facilities
|
13,000
|
-
|
||||||
Repayment of credit facilities
|
(26,546
|
)
|
(10,000
|
)
|
||||
Deferred financing costs paid
|
(322
|
)
|
-
|
|||||
Series B Preferred Shares-dividends paid
|
(1,532
|
)
|
(1,531
|
)
|
||||
Net cash used in financing activities
|
(15,400
|
)
|
(11,531
|
)
|
||||
Net increase in cash and cash equivalents and restricted cash
|
(4,732
|
)
|
(3,667
|
)
|
||||
Cash and cash equivalents and restricted cash at beginning of the period
|
90,072
|
73,266
|
||||||
Cash and cash equivalents and restricted cash at end of the period
|
85,340
|
69,599
|
Lender
|
Dollars in thousands at June 30, 2019
|
Collateral Vessels
|
Interest Rate
|
Installments
|
|||
Poseidon-DVB Credit Facility
|
48,832
|
|
Maira, Nikolas, Newyorker, Mary
|
|
LIBOR plus 2.85%
|
|
quarterly installments plus a balloon payment
|
Poseidon-Credit Agricole Credit Facility
|
51,611
|
Dolphin II, Athena, Kristina
|
LIBOR plus 2.75%
|
quarterly installments plus a balloon payment
|
|||
Poseidon-Blue Ocean Credit Facility
|
23,652
|
|
Agios Dimitrios
|
|
LIBOR plus 4.00%
|
|
quarterly installments plus a balloon payment
|
Poseidon-ABN-AMRO Credit Facility
|
61,595
|
Katherine, Orca I
|
LIBOR plus 3.50%
|
quarterly installments plus a balloon payment
|
|||
Poseidon-ATB Credit Facility
|
15,472
|
|
Tasman, Dimitris Y, Ian H
|
|
LIBOR plus 3.90%
|
|
quarterly installments plus a balloon payment
|
Poseidon-Credit Agricole Credit Facility
|
77,000
|
Alexandra, Alexis, Olivia I
|
LIBOR plus 3.00%(1)
|
quarterly installments plus a balloon payment
|
|||
Poseidon-Blue Ocean Credit Facility
|
38,500
|
|
Alexandra, Alexis, Olivia I
|
|
10.00% fixed
|
|
bullet
|
Poseidon-Deutsche, CIT, Entrust Credit Facility
|
173,394
|
Al Khor, Anthea Y, Maira XL
|
LIBOR plus 3.00%
|
quarterly installments plus a balloon payment
|
|||
2022 Notes
|
340,000
|
|
All 18 GSL Vessels
|
|
9.875%
|
|
$20.0m in 2019, $40.0m in 2020, $35.0m per annum thereafter
|
CITI Credit Facility
|
24,800
|
All 18 GSL Vessels
|
LIBOR plus 3.25%
|
$10.0m in 2019 - $14.8m in 2020
|
|||
Hayfin Secured Term Loan Facility
|
7,775
|
|
GSL Valerie
|
|
LIBOR plus 5.50%
|
|
bullet
|
Hellenic Senior Secure Credit Facility
|
13,000
|
GSL Eleni
|
LIBOR plus 3.90%
|
quarterly installments plus balloon payment
|
|||
|
875,631
|
(1) |
LIBOR plus 3.00% for the first six months up to April 5, 2019, then LIBOR plus 3.25% for the next 12 months up to April 5, 2020 and then LIBOR plus 3.50%
|
Year
|
Percentage
|
|||
2019
|
104.938
|
%
|
||
2020
|
102.469
|
%
|
||
2021
|
100.000
|
%
|
• |
minimum consolidated liquidity of not less than $12.5 million, or an average of $300,000 per vessel, whichever is higher;
|
• |
minimum net worth of not less than $50.0 million;
|
• |
minimum market value of collateral for each credit facility, such that the aggregate market value of the vessels collateralizing the particular credit facility is between
125% and 135%, depending on the particular facility, of the aggregate principal amount outstanding under such credit facility, or, if we do not meet such threshold, to provide additional security to eliminate the shortfall; and
|
• |
book leverage ratio (the ratio of total borrowings divided by total assets) and value adjusted leverage ratio (the ratio of total interest-bearing debt divided by the
value adjusted total assets) of not more than 75%.
|
• |
incur additional indebtedness or issue certain preferred stock;
|
• |
make any substantial change to the general nature of our business;
|
• |
pay dividends on or repay or distribute any dividend or share premium reserve;
|
• |
redeem or repurchase capital stock;
|
• |
create or impair certain securities interests, including liens;
|
• |
transfer or sell certain assets;
|
• |
enter into certain transactions other than arm’s length transactions;
|
• |
acquire a company, shares or securities or a business or undertaking;
|
• |
enter into any amalgamation, demerger, merger, consolidation or corporate reconstruction, or sell all or substantially all of our properties or assets;
|
• |
experience any change in the position of Executive Chairman; and
|
• |
change the flag, class or technical or commercial management of the vessel mortgaged under such facility or terminate or materially amend the management agreement relating
to such vessel.
|
• |
a first priority mortgage over the relevant collateralized vessels;
|
• |
first priority assignment of earnings and insurances from the mortgaged vessel s;
|
• |
pledge of the earnings account of the mortgaged vessel;
|
• |
pledge of the equity interest of each of the vessel-owning subsidiaries; and
|
• |
corporate guarantees.
|
Payment due by period
|
||||||||||||||||||||
(Amounts in millions of U.S. dollars)
|
||||||||||||||||||||
Less than
1 year
|
1-3 years
|
3-5 years
|
More than
5 years
|
Total
|
||||||||||||||||
Long-term debt obligations, excluding interest(1)
|
$
|
$75.7
|
$
|
$501.0
|
$
|
$298.9
|
$
|
$0.0
|
$
|
$875.6
|
||||||||||
Interest on long-term debt(2)
|
$
|
67.1
|
$
|
97.4
|
$
|
15.9
|
$
|
0.0
|
$
|
180.4
|
||||||||||
Ship management agreements(3)
|
$
|
12.9
|
$
|
19.8
|
$
|
0.0
|
$
|
0.0
|
$
|
32.7
|
||||||||||
Total
|
$
|
$155.7
|
$
|
$618.2
|
$
|
$314.8
|
$
|
$0.0
|
$
|
$1,088.7
|
(1) |
Consists of total debt outstanding as at June 30, 2019 of $875.6 million, comprising $340.0 million of indebtedness on our 2022 Notes, $24.8
million of indebtedness under a secured term loan, both cross collateralized by 18 vessels, $490.1 million bank debt collateralized by the Poseidon Containers Fleet, $7.7 million drawn under our $65.0 million secured term loan facility
and secured by GSL Valerie and $13.0 million of indebtedness under our new $37.0 million senior secured credit facility for the acquisition of
GSL Eleni. The table reflects the annual redemption of the 2022 Notes, as well as scheduled amortization and final repayments of all other
credit facilities, excluding future cash sweeps other than $2.1 million which is included in the current portion of long-term debt
|
(2) |
Represents aggregate interest payments at the fixed rate of 9.875% on the 2022 Notes, the fixed rate of 10.00% on the Blue Ocean credit facility and on our floating rate
debt at the relevant margin plus LIBOR at 2.5%
|
(3) |
Represents the fees payable to our ship managers for the balance as at June 30, 2019 of the minimum term of 36 months for the ship management agreements with Technomar, at
the daily rate of €685 and an exchange rate of 1.137 USD:Euro, inflated at 2.5% annually and brokerage commissions payable to our commercial manager, Conchart, on relevant charters, up to earliest date of
delivery. The obligations to our ship managers do not include any amount for the reimbursement of daily operating costs incurred by them on our behalf.
|
Index
|
|
Page
|
UNAUDITED CONSOLIDATED BALANCE SHEETS AS AT JUNE 30, 2019 AND DECEMBER 31, 2018
|
|
F-1
|
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2019 AND 2018
|
|
F-2
|
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2019 AND 2018
|
|
F-3
|
UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY FOR THE SIX MONTHS ENDED JUNE 30, 2019 AND 2018
|
|
F-4
|
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
|
F-5
|
As of
|
||||||||||||
Note
|
June 30,
2019
|
December 31,
2018
|
||||||||||
ASSETS
|
||||||||||||
CURRENT ASSETS
|
||||||||||||
Cash and cash equivalents
|
$
|
75,399
|
$
|
82,059
|
||||||||
Restricted cash
|
3,367
|
2,186
|
||||||||||
Accounts receivable, net
|
2,944
|
1,927
|
||||||||||
Inventories
|
5,963
|
5,769
|
||||||||||
Prepaid expenses and other current assets
|
7,880
|
6,214
|
||||||||||
Due from related parties
|
5
|
3,982
|
817
|
|||||||||
Total current assets
|
$
|
99,535
|
$
|
98,972
|
||||||||
NON-CURRENT ASSETS
|
||||||||||||
Vessels in operation
|
3
|
$
|
1,118,049
|
$
|
1,112,766
|
|||||||
Other fixed assets
|
2
|
5
|
||||||||||
Intangible assets-charter agreements
|
3,449
|
5,400
|
||||||||||
Deferred charges, net
|
8,730
|
9,569
|
||||||||||
Other non-current assets
|
—
|
948
|
||||||||||
Restricted cash, net of current portion
|
6,574
|
5,827
|
||||||||||
Total non-current assets
|
1,136,804
|
1,134,515
|
||||||||||
TOTAL ASSETS
|
$
|
1,236,339
|
$
|
1,233,487
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
CURRENT LIABILITIES
|
||||||||||||
Accounts payable
|
$
|
8,043
|
$
|
9,586
|
||||||||
Accrued liabilities
|
17,943
|
15,407
|
||||||||||
Current portion of long-term debt
|
4
|
75,732
|
64,088
|
|||||||||
Deferred revenue
|
2,330
|
3,118
|
||||||||||
Due to related parties
|
5
|
115
|
3,317
|
|||||||||
Total current liabilities
|
104,163
|
95,516
|
||||||||||
LONG-TERM LIABILITIES
|
||||||||||||
Long-term debt, net of current portion and deferred financing costs
|
4
|
$
|
789,499
|
$
|
813,130
|
|||||||
Intangible liability-charter agreements
|
7,466
|
8,470
|
||||||||||
Deferred tax liability
|
—
|
9
|
||||||||||
Total non-current liabilities
|
796,965
|
821,609
|
||||||||||
Total liabilities
|
$
|
901,128
|
$
|
917,125
|
||||||||
Commitments and Contingencies
|
6
|
—
|
—
|
|||||||||
SHAREHOLDERS' EQUITY
|
||||||||||||
Class A common shares - authorized
214,000,000 shares with a $0.01 par value 9,942,950 shares issued and outstanding (2018 – 9,017,205 shares) |
7
|
$
|
99
|
$
|
90
|
|||||||
Class B common shares - authorized
20,000,000 shares with a $0.01 par value nil shares issued and outstanding (2018 – 925,745 shares) |
7
|
—
|
9
|
|||||||||
Series B Preferred Shares - authorized
16,100 shares with a $0.01 par value 14,000 shares issued and outstanding (2018 – 14,000 shares) |
7
|
—
|
—
|
|||||||||
Series C Preferred Shares - authorized
250,000 shares with a $0.01 par value 250,000 shares issued and outstanding (2018 - 250,000 shares) |
7
|
3
|
3
|
|||||||||
Additional paid in capital
|
512,379
|
512,379
|
||||||||||
Accumulated deficit
|
(177,270
|
)
|
(196,119
|
)
|
||||||||
Total shareholders' equity
|
335,211
|
316,362
|
||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,236,339
|
$
|
1,233,487
|
Six months ended
June 30,
|
||||||||||||
Note
|
2019
|
2018
|
||||||||||
OPERATING REVENUES
|
||||||||||||
Time charter revenue
|
$
|
55,123
|
$
|
10,108
|
||||||||
Time charter revenue-related parties
|
5
|
72,478
|
61,078
|
|||||||||
127,601
|
71,186
|
|||||||||||
OPERATING EXPENSES:
|
||||||||||||
Vessels operating expenses
|
37,532
|
19,881
|
||||||||||
Vessels operating expenses-related parties
|
5
|
4,233
|
536
|
|||||||||
Time charter and voyage expenses
|
2,785
|
377
|
||||||||||
Time charter and voyage expenses-related parties
|
850
|
—
|
||||||||||
Depreciation and amortization
|
3
|
21,710
|
16,329
|
|||||||||
General and administrative expenses
|
4,110
|
3,393
|
||||||||||
Operating Income
|
56,381
|
30,670
|
||||||||||
Interest income
|
784
|
620
|
||||||||||
Interest and other financial expense
|
(38,060
|
)
|
(21,516
|
)
|
||||||||
Other income, net
|
1,236
|
15
|
||||||||||
Total non-operating expense
|
(36,040
|
)
|
(20,881
|
)
|
||||||||
Income before income taxes
|
20,341
|
9,789
|
||||||||||
Income taxes
|
40
|
(46
|
)
|
|||||||||
Net Income
|
$
|
20,381
|
$
|
9,743
|
||||||||
Earnings allocated to Series B Preferred Shares
|
7
|
(1,532
|
)
|
(1,531
|
)
|
|||||||
Net Income available to Common Shareholders
|
$
|
18,849
|
$
|
8,212
|
||||||||
Earnings per Share
|
||||||||||||
Weighted average number of Class A common shares outstanding
|
||||||||||||
Basic and diluted (including RSU’s without service conditions)
|
9
|
9,937,836
|
6,040,792
|
|||||||||
|
||||||||||||
Net Income per Class A common share
|
||||||||||||
Basic and diluted (including RSU’s without service conditions)
|
9
|
$
|
0.82
|
$
|
1.36
|
|||||||
|
||||||||||||
Weighted average number of Class B common shares outstanding
|
||||||||||||
Basic and diluted
|
9
|
nil
|
925,745
|
|||||||||
Net Income per Class B common share
|
||||||||||||
Basic and diluted
|
9 |
$ |
nil | $ |
nil | |||||||
Six months ended
June 30,
|
||||||||||||
Note
|
2019
|
2018
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Net Income
|
$
|
20,381
|
$
|
9,743
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
Depreciation and amortization
|
3
|
21,710
|
16,329
|
|||||||||
Amortization of deferred financing costs
|
4
|
1,489
|
2,015
|
|||||||||
Amortization of original issue discount / premium on repurchase of notes
|
4
|
405
|
401
|
|||||||||
Amortization of intangible asset/liability-charter agreements
|
947
|
(886
|
)
|
|||||||||
Share based compensation
|
8
|
—
|
90
|
|||||||||
Changes in operating assets and liabilities:
|
||||||||||||
Increase in accounts receivable and other assets
|
(1,746
|
)
|
(1,336
|
)
|
||||||||
Increase in inventories
|
(194
|
)
|
(1,866
|
)
|
||||||||
Increase (decrease) in accounts payable and other liabilities
|
789
|
(2,228
|
)
|
|||||||||
Decrease in related parties' balances
|
5
|
(6,367
|
)
|
(1,099
|
)
|
|||||||
Decrease in deferred revenue
|
(788
|
)
|
(510
|
)
|
||||||||
Unrealized foreign exchange loss (gain)
|
10
|
(1
|
)
|
|||||||||
Net cash provided by operating activities
|
$
|
36,636
|
$
|
20,652
|
||||||||
Cash flows from investing activities:
|
||||||||||||
Acquisition of vessels
|
(18,496
|
)
|
(11,411
|
)
|
||||||||
Cash paid for vessel improvements
|
(6,776
|
)
|
(150
|
)
|
||||||||
Cash paid for dry-dockings
|
(696
|
)
|
(1,227
|
)
|
||||||||
Net cash used in investing activities
|
$
|
(25,968
|
)
|
$
|
(12,788
|
)
|
||||||
Cash flows from financing activities:
|
||||||||||||
Proceeds from drawdown of credit facilities
|
13,000
|
—
|
||||||||||
Repayment of credit facilities
|
4
|
(26,546
|
)
|
(10,000
|
)
|
|||||||
Deferred financing costs paid
|
(322
|
)
|
—
|
|||||||||
Series B Preferred Shares-dividends paid
|
7
|
(1,532
|
)
|
(1,531
|
)
|
|||||||
Net cash used in financing activities
|
$
|
(15,400
|
)
|
$
|
(11,531
|
)
|
||||||
Net decrease in cash and cash equivalents and restricted cash
|
(4,732
|
)
|
(3,667
|
)
|
||||||||
Cash and cash equivalents and restricted cash at beginning of the period
|
90,072
|
73,266
|
||||||||||
Cash and cash equivalents and restricted cash at end of the period
|
$
|
85,340
|
$
|
69,599
|
||||||||
Supplementary Cash Flow Information:
|
||||||||||||
Cash paid for interest
|
17,375
|
19,937
|
||||||||||
Cash paid for income taxes
|
—
|
28
|
||||||||||
Non-cash investing activities:
|
||||||||||||
Unpaid capitalized expenses
|
—
|
—
|
Additional paid-in capital
|
||||||||||||||||||||||||||||||||||||
Number of Common Sharesat par value $0.01
|
Number of Series B
Preferred Shares
at par value $0.01
|
Number of Series C
Preferred Shares
at par value $0.01
|
Common Shares
|
Series B
Preferred Shares
|
Series C
Preferred Shares
|
Accumulated Deficit
|
Total
Shareholders' Equity
|
|||||||||||||||||||||||||||||
Balance
at December 31, 2017
|
6,876,962
|
14,000
|
—
|
$
|
69
|
$
|
—
|
$
|
—
|
$
|
387,229
|
$
|
(135,693
|
)
|
$
|
251,605
|
||||||||||||||||||||
Restricted Stock Units
(Note 8)
|
—
|
—
|
—
|
—
|
—
|
—
|
277
|
—
|
277
|
|||||||||||||||||||||||||||
Net Income for the period
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
4,958
|
4,958
|
|||||||||||||||||||||||||||
Series B Preferred Shares dividend (Note 7)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(766
|
)
|
(766
|
)
|
|||||||||||||||||||||||||
Balance
at March 31, 2018
|
6,876,962
|
14,000
|
—
|
$
|
69
|
$
|
—
|
$
|
—
|
$
|
387,506
|
$
|
(131,501
|
)
|
$
|
256,074
|
||||||||||||||||||||
Restricted Stock Units
(Note 8)
|
—
|
—
|
—
|
—
|
—
|
—
|
45
|
—
|
45
|
|||||||||||||||||||||||||||
Net Income for the period
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
4,785
|
4,785
|
|||||||||||||||||||||||||||
Series B Preferred Shares dividend (Note 7)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(765
|
)
|
(765
|
)
|
|||||||||||||||||||||||||
Balance
at June 30, 2018
|
6,876,962
|
14,000
|
—
|
$
|
69
|
$
|
—
|
$
|
—
|
$
|
387,551
|
$
|
(127,481
|
)
|
$
|
260,139
|
||||||||||||||||||||
Number of Series B
Preferred Shares
at par value $0.01
|
Number of Series C
Preferred Shares
at par value $0.01
|
|||||||||||||||||||||||||||||||||||
Additional paid-in capital
|
||||||||||||||||||||||||||||||||||||
Number of Common Shares at par value $0.01
|
Common Shares
|
Series B
Preferred Shares
|
Series C
Preferred Shares
|
Accumulated Deficit
|
Total
Shareholders' Equity
|
|||||||||||||||||||||||||||||||
Balance
at December 31, 2018
|
9,942,950
|
14,000
|
250,000
|
$
|
99
|
$
|
—
|
$
|
3
|
$
|
512,379
|
$
|
(196,119
|
)
|
$
|
316,362
|
||||||||||||||||||||
Net Income for the period
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
10,818
|
10,818
|
|||||||||||||||||||||||||||
Series B Preferred Shares dividend (Note 7)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(766
|
)
|
(766
|
)
|
|||||||||||||||||||||||||
Balance
at March 31, 2019
|
9,942,950
|
14,000
|
250,000
|
$
|
99
|
$
|
—
|
$
|
3
|
512,379
|
$
|
(186,067
|
)
|
326,414
|
||||||||||||||||||||||
Net Income for the period
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
9,563
|
$
|
9,563
|
||||||||||||||||||||||||||
Series B Preferred Shares dividend (Note 7)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(766
|
)
|
(766
|
)
|
|||||||||||||||||||||||||
Balance
at June 30, 2019
|
9,942,950
|
14,000
|
250,000
|
$
|
99
|
$
|
—
|
$
|
3
|
$
|
512,379
|
$
|
(177,270
|
)
|
$
|
335,211
|
Company Name (1)
|
Fleet
|
Country of
Incorporation |
Vessel
Name
|
Capacity in TEUs
(2)
|
Year Built
|
Earliest
Charter Expiry Date
|
Global Ship Lease 3 Limited
|
GSL
|
Cyprus
|
CMA CGM Matisse
|
2,262
|
1999
|
3Q19
|
Global Ship Lease 4 Limited
|
GSL
|
Cyprus
|
CMA CGM Utrillo
|
2,262
|
1999
|
3Q19
|
Global Ship Lease 5 Limited
|
GSL
|
Cyprus
|
GSL Keta
|
2,207
|
2003
|
3Q19(3)
|
Global Ship Lease 6 Limited
|
GSL
|
Cyprus
|
GSL Julie
|
2,207
|
2002
|
3Q19(4)
|
Global Ship Lease 7 Limited
|
GSL
|
Cyprus
|
Kumasi
|
2,207
|
2002
|
4Q19(5)
|
Global Ship Lease 8 Limited
|
GSL
|
Cyprus
|
Marie Delmas
|
2,207
|
2002
|
4Q19(5)
|
Global Ship Lease 9 Limited
|
GSL
|
Cyprus
|
CMA CGM La Tour
|
2,272
|
2001
|
3Q19
|
Global Ship Lease 10 Limited
|
GSL
|
Cyprus
|
CMA CGM Manet
|
2,272
|
2001
|
3Q19
|
Global Ship Lease 12 Limited
|
GSL
|
Cyprus
|
CMA CGM Château d’If
|
5,089
|
2007
|
4Q20
|
Global Ship Lease 13 Limited
|
GSL
|
Cyprus
|
CMA CGM Thalassa
|
11,040
|
2008
|
4Q25
|
Global Ship Lease 14 Limited
|
GSL
|
Cyprus
|
CMA CGM Jamaica
|
4,298
|
2006
|
3Q22
|
Global Ship Lease 15 Limited
|
GSL
|
Cyprus
|
CMA CGM Sambhar
|
4,045
|
2006
|
3Q22
|
Global Ship Lease 16 Limited
|
GSL
|
Cyprus
|
CMA CGM America
|
4,045
|
2006
|
3Q22
|
Global Ship Lease 20 Limited
|
GSL
|
Hong Kong
|
MSC Tianjin
|
8,667
|
2005
|
2Q24(6)
|
Global Ship Lease 21 Limited
|
GSL
|
Hong Kong
|
MSC Qingdao
|
8,667
|
2004
|
2Q24(6)
|
Global Ship Lease 22 Limited
|
GSL
|
Hong Kong
|
GSL Ningbo
|
8,667
|
2004
|
3Q19(7)
|
Global Ship Lease 23 Limited
|
GSL
|
Hong Kong
|
CMA CGM Berlioz
|
6,621
|
2001
|
2Q21
|
Global Ship Lease 26 Limited
|
GSL
|
Hong Kong
|
GSL Valerie
|
2,824
|
2005
|
2Q20
|
Global Ship Lease 30 Limited
|
—
|
Marshall Islands
|
GSL Eleni
|
7,849
|
2004
|
2Q24(8)
|
Global Ship Lease 31 Limited
|
—
|
Marshall Islands
|
GSL Grania
|
7,849
|
2004
|
—(8)
|
Global Ship Lease 32 Limited
|
—
|
Marshall Islands
|
GSL Kalliopi
|
7,849
|
2004
|
—(8)
|
GSL Alcazar Inc.
|
GSL
|
Marshall Islands
|
CMA CGM Alcazar
|
5,089
|
2007
|
4Q20
|
1. |
Description of Business (continued)
|
Company Name (1)
|
Fleet
|
Country of
Incorporation |
Vessel
Name
|
Capacity in TEUs
(2)
|
Year Built
|
Earliest
Charter Expiry Date
|
Aris Marine LLC
|
Poseidon
|
Marshall Islands
|
Maira
|
2,506
|
2000
|
3Q19
|
Aphrodite Marine LLC
|
Poseidon
|
Marshall Islands
|
Nikolas
|
2,506
|
2000
|
1Q20
|
Athena Marine LLC
|
Poseidon
|
Marshall Islands
|
Newyorker
|
2,506
|
2001
|
1Q20
|
Hephaestus Marine LLC
|
Poseidon
|
Marshall Islands
|
Dolphin II
|
5,095
|
2007
|
3Q19(14)
|
Pericles Marine LLC
|
Poseidon
|
Marshall Islands
|
Athena
|
2,762
|
2003
|
1Q20
|
Zeus One Marine LLC
|
Poseidon
|
Marshall Islands
|
Orca I
|
5,095
|
2006
|
2Q20(9)
|
Leonidas Marine LLC
|
Poseidon
|
Marshall Islands
|
Agios Dimitrios
|
6,572
|
2011
|
3Q19(10)
|
Alexander Marine LLC
|
Poseidon
|
Marshall Islands
|
Mary
|
6,927
|
2013
|
3Q23
|
Hector Marine LLC
|
Poseidon
|
Marshall Islands
|
Kristina
|
6,927
|
2013
|
2Q24
|
Ikaros Marine LLC
|
Poseidon
|
Marshall Islands
|
Katherine
|
6,927
|
2013
|
1Q24
|
Tasman Marine LLC
|
Poseidon
|
Marshall Islands
|
Tasman
|
5,936
|
2000
|
3Q19(11)
|
Hudson Marine LLC
|
Poseidon
|
Marshall Islands
|
Dimitris Y
|
5,936
|
2000
|
3Q19(12)
|
Drake Marine LLC
|
Poseidon
|
Marshall Islands
|
Ian H
|
5,936
|
2000
|
1Q21(13)
|
Phillipos Marine LLC
|
Poseidon
|
Marshall Islands
|
Alexandra
|
6,927
|
2013
|
1Q24
|
Aristoteles Marine LLC
|
Poseidon
|
Marshall Islands
|
Alexis
|
6,882
|
2015
|
1Q24
|
Menelaos Marine LLC
|
Poseidon
|
Marshall Islands
|
Olivia I
|
6,882
|
2015
|
1Q24
|
Laertis Marine LLC
|
Poseidon
|
Marshall Islands
|
UASC Al Khor
|
9,115
|
2015
|
1Q22
|
Penelope Marine LLC
|
Poseidon
|
Marshall Islands
|
Maira XL
|
9,115
|
2015
|
2Q20
|
Telemachus Marine LLC
|
Poseidon
|
Marshall Islands
|
Anthea Y
|
9,115
|
2015
|
2Q20
|
(1) All subsidiaries are 100% owned, either directly or indirectly;
|
(2) Twenty-foot Equivalent Units;
|
(3) Thereafter 50 – 90 days to OOCL at $8,700 per day;
|
(4) $7,200 per day to between August 16, 2019 and October 16, 2019, at charterer’s option, with an option in favor of charterer to extend from October 16, 2019 at $8,500 per day for six months
plus or minus 30 days;
|
(5) Option at $9,800 per day to December 31, 2020 plus or minus 90 days, callable by us;
|
(6) Five year charter at implied adjusted EBITDA of $25.6 million per vessel for the period;
|
(7) Charterer has the option to extend by 12 months plus or minus 45 days from September 21, 2019 at $18,000 per day;
|
(8) GSL Eleni delivered in 2Q19; GSL Kalliopi and GSL Grania are scheduled to deliver in 3Q19. GSL Eleni chartered for five years; GSL Kalliopi and GSL Grania chartered for three years plus
two successive periods of one year at option of charterer. Implied Aggregate Adjusted EBITDA of $32.0 million for firm periods, increasing to $47.0 million if all options are exercised;
|
(9) Rate increases to $10,000 per day from June 3, 2020;
|
(10) Thereafter, option for four years at $20,000 per day, callable by us in 4Q19;
|
(11) Thereafter, new charter with Maersk Line for 30 - 38 months at implied Adjusted EBITDA of $5.3 million for the median period. Additional 12-month extension at charterer's option, for an
|