Global Ship Lease, Inc.
|
(Translation of registrant's name into English)
|
c/o Global Ship Lease Services Limited,
25 Wilton Road
London SW1V 1LW
United Kingdom
|
(Address of principal executive office)
|
GLOBAL SHIP LEASE, INC.
|
|||
(registrant)
|
|||
Dated: November 12, 2021
|
By:
|
/s/ Ian J. Webber
|
|
Ian J. Webber
|
|||
Chief Executive Officer
|
|||
Three
|
Three
|
Nine
|
Nine
|
|||||||||||||
months
ended
|
months
ended
|
months
ended
|
months
ended
|
|||||||||||||
September 30, 2021
|
September 30, 2020
|
September 30, 2021
|
September 30, 2020
|
|||||||||||||
Operating Revenue (1)
|
138,574
|
70,520
|
294,425
|
212,843
|
||||||||||||
Operating Income
|
79,644
|
28,834
|
155,320
|
78,912
|
||||||||||||
Net Income (2)
|
62,913
|
13,590
|
97,137
|
26,816
|
||||||||||||
Adjusted EBITDA (3)
|
72,740
|
41,525
|
166,492
|
124,515
|
||||||||||||
Normalized Net Income (3)
|
63,088
|
13,834
|
104,586
|
38,254
|
||||||||||||
Three months ended
|
Nine months ended
|
|||||||||||||||||||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
|||||||||||||||||||||||||
Days
|
2021
|
2020
|
2021
|
2020
|
2020
|
2019
|
2018
|
2017
|
||||||||||||||||||||||||
Ownership days
|
5,334
|
3,977
|
13,459
|
12,088
|
16,044
|
14,326
|
7,675
|
6,570
|
||||||||||||||||||||||||
Planned offhire - scheduled drydock
|
(190
|
)
|
(125
|
)
|
(385
|
)
|
(559
|
)
|
(687
|
)
|
(537
|
)
|
(34
|
)
|
(62
|
)
|
||||||||||||||||
Unplanned offhire
|
(137
|
)
|
(20
|
)
|
(198
|
)
|
(79
|
)
|
(95
|
)
|
(105
|
)
|
(17
|
)
|
(40
|
)
|
||||||||||||||||
Idle time
|
(13
|
)
|
(62
|
)
|
(40
|
)
|
(312
|
)
|
(338
|
)
|
(164
|
)
|
(47
|
)
|
-
|
|||||||||||||||||
Operating days
|
4,994
|
3,770
|
12,836
|
11,138
|
14,924
|
13,520
|
7,577
|
6,468
|
||||||||||||||||||||||||
Utilization
|
93.6
|
%
|
94.8
|
%
|
95.4
|
%
|
92.1
|
%
|
93.0
|
%
|
94.4
|
%
|
98.7
|
%
|
98.4
|
%
|
Vessel 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
|
3Q23
|
4Q23
|
38,000
|
Maira XL(1)
|
9,115
|
31,820
|
2015
|
ONE
|
2Q22
|
3Q22
|
31,650
|
MSC Tianjin
|
8,603
|
34,325
|
2005
|
MSC
|
2Q24
|
3Q24
|
19,000 (2)
|
MSC Qingdao
|
8,603
|
34,609
|
2004
|
MSC
|
2Q24
|
3Q24
|
23,000 (2)
|
GSL Ningbo
|
8,603
|
34,340
|
2004
|
MSC
|
1Q23
|
3Q23
|
22,500
|
GSL Eleni
|
7,847
|
29,261
|
2004
|
Maersk
|
3Q24
|
4Q24 (3)
|
16,500 (3)
|
GSL Kalliopi
|
7,847
|
29,105
|
2004
|
Maersk
|
4Q22
|
4Q24 (3)
|
14,500 (3)
|
GSL Grania
|
7,847
|
29,190
|
2004
|
Maersk
|
4Q22
|
4Q24 (3)
|
14,500 (3)
|
Mary(1)
|
6,927
|
23,424
|
2013
|
CMA CGM
|
3Q23
|
4Q23
|
25,910
|
Kristina(1)
|
6,927
|
23,421
|
2013
|
CMA CGM
|
2Q24
|
3Q24
|
25,910
|
Katherine (1)
|
6,927
|
23,403
|
2013
|
CMA CGM
|
1Q24
|
2Q24
|
25,910
|
Alexandra (1)
|
6,927
|
23,348
|
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
|
GSL Christen
|
6,840
|
27,954
|
2002
|
Maersk
|
3Q23
|
4Q23
|
35,000
|
GSL Nicoletta
|
6,840
|
28,070
|
2002
|
Maersk(4)
|
3Q24
|
4Q24
|
35,750 (4)
|
CMA CGM Berlioz
|
6,621
|
26,776
|
2001
|
CMA CGM
|
4Q25
|
1Q26
|
34,000 (5)
|
Agios Dimitrios
|
6,572
|
24,931
|
2011
|
MSC
|
4Q23
|
1Q24
|
20,000
|
GSL Vinia
|
6,080
|
23,737
|
2004
|
Maersk
|
3Q24
|
1Q25
|
13,250
|
GSL Christel Elisabeth
|
6,080
|
23,745
|
2004
|
Maersk
|
2Q24
|
1Q25
|
13,250
|
GSL Dorothea
|
5,992
|
24,243
|
2001
|
Maersk
|
2Q24
|
4Q26
|
18,600(6)
|
GSL Arcadia
|
6,008
|
24,858
|
2000
|
Maersk
|
2Q24
|
1Q26
|
18,600(6)
|
GSL Violetta
|
6,008
|
24,873
|
2000
|
WHL/Maersk
|
4Q24
|
2Q26
|
21,500(6)
|
Tbr GSL Maria
|
6,008
|
24,414
|
2001
|
ONE/Maersk
|
3Q24
|
2Q27
|
18,600(6)
|
GSL MYNY
|
6,008
|
24,873
|
2000
|
Maersk
|
3Q24
|
4Q26
|
18,600(6)
|
GSL Melita
|
6,008
|
24,848
|
2001
|
Maersk
|
3Q24
|
4Q26
|
18,600(6)
|
GSL Tegea
|
5,992
|
24,308
|
2001
|
Maersk
|
2Q24
|
4Q26
|
18,600(6)
|
Tasman
|
5,936
|
25,010
|
2000
|
Maersk
|
1Q22
|
3Q23(8)
|
12,500(7)
|
ZIM Europe
|
5,936
|
25,010
|
2000
|
ZIM
|
1Q24
|
2Q24
|
14,500 (8)
|
Ian H
|
5,936
|
25,128
|
2000
|
ZIM
|
2Q24
|
3Q24
|
32,500 (8)
|
GSL Tripoli
|
5,470
|
22,259
|
2009
|
Maersk
|
3Q24
|
4Q27
|
36,500(9)
|
GSL Kithira
|
5,470
|
22,108
|
2009
|
Maersk
|
4Q24
|
4Q27
|
36,500(9)
|
GSL Tinos
|
5,470
|
22,067
|
2010
|
Maersk
|
3Q24
|
4Q27
|
36,500(9)
|
GSL Syros
|
5,470
|
22,098
|
2010
|
Maersk
|
3Q24
|
4Q27
|
36,500(9)
|
Dolphin II
|
5,095
|
20,596
|
2007
|
OOCL
|
1Q25
|
2Q25
|
24,500(10)
|
Orca I
|
5,095
|
20,633
|
2006
|
Maersk
|
2Q24
|
3Q25
|
21,000 (11)
|
CMA CGM Alcazar
|
5,089
|
20,087
|
2007
|
CMA CGM
|
3Q26
|
4Q26
|
35,500 (12)
|
GSL Château d’If
|
5,089
|
19,994
|
2007
|
Hapag-Lloyd
|
4Q26
|
1Q27
|
14,500 (12)
|
Tbr GSL Susan
|
4,363
|
17,309
|
2008
|
CMA CGM
|
3Q22
|
4Q22
|
22,000
|
CMA CGM Jamaica
|
4,298
|
17,272
|
2006
|
CMA CGM
|
3Q22
|
1Q23
|
25,350
|
CMA CGM Sambhar
|
4,045
|
17,429
|
2006
|
CMA CGM
|
3Q22
|
1Q23
|
25,350
|
CMA CGM America
|
4,045
|
17,428
|
2006
|
CMA CGM
|
3Q22
|
1Q23
|
25,350
|
GSL Rossi
|
3,421
|
16,420
|
2012
|
Gold Star
|
1Q26
|
3Q26
|
20,000 (13)
|
GSL Alice
|
3,421
|
16,543
|
2014
|
CMA CGM
|
1Q23
|
2Q23
|
21,500
|
GSL Eleftheria
|
3,404
|
16,642
|
2013
|
Maersk
|
3Q25
|
4Q25
|
37,975 (14)
|
GSL Melina
|
3,404
|
16,703
|
2013
|
Maersk
|
2Q23
|
3Q23
|
24,500
|
GSL Valerie
|
2,824
|
11,971
|
2005
|
ZIM
|
1Q25
|
3Q25
|
13,250 (15)
|
Matson Molokai
|
2,824
|
11,949
|
2007
|
Matson
|
2Q25
|
3Q25
|
36,500 (16)
|
GSL Lalo
|
2,824
|
11,950
|
2006
|
ONE
|
4Q22
|
1Q23
|
18,500
|
Tbr GSL Mercer
|
2,824
|
11,970
|
2007
|
ONE
|
4Q24
|
1Q25
|
35,750 (17)
|
Athena
|
2,762
|
13,538
|
2003
|
Hapag-Lloyd
|
2Q24
|
2Q24
|
21,500
|
GSL Elizabeth
|
2,741
|
11,507
|
2006
|
ONE
|
3Q22
|
4Q22
|
18,500
|
Tbr GSL Chloe
|
2,546
|
12,212
|
2012
|
ONE
|
4Q24
|
1Q25
|
33,000 (18)
|
GSL Maren
|
2,546
|
12,243
|
2014
|
Westwood
|
4Q22
|
1Q23
|
19,250
|
Maira
|
2,506
|
11,453
|
2000
|
Hapag-Lloyd
|
1Q23
|
2Q23
|
14,450
|
Nikolas
|
2,506
|
11,370
|
2000
|
CMA CGM
|
1Q23
|
1Q23
|
16,000
|
Newyorker
|
2,506
|
11,463
|
2001
|
CMA CGM
|
1Q24
|
2Q24
|
20,700
|
Manet
|
2,272
|
11,727
|
2001
|
Sea-Lead (19)
|
4Q24
|
1Q25
|
12,850 (19)
|
Keta
|
2,207
|
11,731
|
2003
|
CMA CGM
|
4Q24
|
1Q25
|
25,000 (20)
|
Julie
|
2,207
|
11,731
|
2002
|
Sea Consortium
|
1Q23
|
2Q23
|
20,000
|
Kumasi
|
2,207
|
11,791
|
2002
|
CMA CGM (21)
|
4Q24
|
4Q24
|
9,300 (21)
|
Marie Delmas
|
2,207
|
11,731
|
2002
|
CMA CGM
|
3Q21
|
4Q21
|
9,300
|
Tbr GSL Amstel
|
1,118
|
5,167
|
2008
|
CMA CGM
|
3Q23
|
3Q23
|
11,900
|
(1) |
Modern design, high reefer capacity, fuel-efficient vessel.
|
(2) |
MSC Tianjin. Chartered at $23,000 per day through drydocking in 2Q2021; thereafter at $19,000 per day, due to cancellation of scrubber installation. MSC Qingdao has a
scrubber installed and will continue to trade at a rate of $23,000 per day.
|
(3) |
GSL Eleni delivered 2Q2019 and is chartered for five years; GSL Kalliopi (delivered 4Q2019) and GSL Grania (delivered 3Q2019) are chartered for three years plus two
successive periods of one year at the option of the charterer. During the option periods the charter rates for GSL Kalliopi and GSL Grania are $18,900 per day and $17,750 per day respectively.
|
(4) |
GSL Nicoletta. Chartered to MSC at $13,500 per day through July 2021; thereafter chartered to Maersk at $35,750 per day.
|
(5) |
CMA CGM Berlioz. Chartered at $34,000 per day through December 2021, at which time the rate will increase to $37,750 per day.
|
(6) |
On February 9, 2021 we announced that we had contracted to purchase seven ships of approximately 6,000 TEU each, which have now been delivered. Contract cover for each
ship is for a firm period of at least three years from the date each vessel is delivered, with charterers holding a one-year extension option on each charter (at a rate of $12,900 per day), followed by a second option (at a rate of $12,700
per day) with the period determined by - and terminating prior to - each vessel’s 25th year drydocking & special survey. Five ships are chartered to Maersk from delivery at a rate of $18,600 per day; the remaining two (tbr GSL Maria
& GSL Violetta) are chartered to Maersk upon completion of short charters to ONE (to October 2021, at $17,800 per day) and Wan Hai (to December 2021, at $21,500 per day), respectively.
|
(7) |
Tasman. 12-month extension at charterer’s option callable in 2Q2022, at an increased rate of $20,000 per day.
|
(8) |
A package agreement with ZIM, for direct charter extensions on two 5,900 TEU ships: Ian H, at a rate of $32,500 per day from May 2021, and ZIM Europe (formerly Dimitris
Y), at a rate of $24,250 per day, from May 2022.
|
(9) |
On June 16, 2021 we announced that we had contracted to purchase four ultra-high reefer ships of 5,470 TEU each. These ships delivered in September and October of 2021.
Contract cover on each ship is for a firm period of three years at a rate of $36,500 per day, with a period of an additional three years (at $17,250 per day) at charterers’ option.
|
(10) |
Dolphin II. Chartered to OOCL at $24,500 per day through April 2022, at which time the rate will increase to $53,500 per day.
|
(11) |
Orca I. Chartered at $21,000 per day through to the median expiry of the charter in 2Q2024; thereafter the charterer has the option to charter the vessel for a further
12-14 months at the same rate.
|
(12) |
CMA CGM Alcazar and GSL Chateau d’If. Both ships have been forward fixed to CMA CGM for five years at $35,500 per day, up from $16,000 per day for Alcazar, and $14,500 per
day for Chateau d’If, with the new charters commencing in October and November of 2021, respectively;
|
(13) |
GSL Rossi. Chartered to Gold Star / ZIM to March 2022 at a rate of $20,000 per day; thereafter the rate increases to an average of $38,875 per day;
|
(14) |
GSL Eleftheria. Chartered to Maersk at $12,000 per day through September 2021; thereafter at the rate increases to $37,975 per day;
|
(15) |
GSL Valerie: chartered to ZIM at $13,250 per day to January 2022; thereafter the rate increases to an average of $35,600 per day-$40,000 for the first 12 months, $36,000
for the next 12 months and $32,000 for the remaining period;
|
(16) |
Matson Molokai. Chartered to Matson to July 2021 at $20,250 per day; thereafter from May 2022 the rate increases to $36,500 per day;
|
(17) |
GSL Mercer. Chartered to Hapag-Lloyd through October 2021 at $11,700 per day; Thereafter chartered to ONE at $35,750 per day;
|
(18) |
GSL Chole. Chartered to ONE to November 2021 at $15,000 per day; thereafter the rate increases to $33,000 per day;
|
(19) |
Manet. Chartered to Sea-Lead at $12,850 per day to 4Q21; thereafter the vessel is to be dry-docked and then chartered to OOCL at a rate of $32,000 per day;
|
(20) |
Keta. Chartered to OOCL at $9,400 per day through 3Q2021. Thereafter fixed to CMA CGM at $25,000 per day;
|
(21) |
Kumasi (or Marie Delmas, at option of GSL). Chartered to CMA CGM at $9,300 per day to 4Q21; thereafter the vessel is to be dry-docked and then chartered to OOCL at a rate
of $32,000 per day.
|
A. |
Adjusted EBITDA
|
Three
|
Three
|
Nine
|
Nine
|
||||||||||||||
months
|
months
|
months
|
months
|
||||||||||||||
ended
|
ended
|
ended
|
ended
|
||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
||||||||||||||
2021
|
2020
|
2021
|
2020
|
||||||||||||||
Net income available to Common Shareholders
|
62,913
|
13,590
|
97,137
|
26,816
|
|||||||||||||
Adjust:
|
Depreciation and amortization
|
16,799
|
11,844
|
42,318
|
34,970
|
||||||||||||
Amortization of intangible liabilities
|
(24,607
|
)
|
(443
|
)
|
(27,068
|
)
|
(88
|
)
|
|||||||||
Impairment of vessels
|
-
|
-
|
-
|
8,497
|
|||||||||||||
Loss/(gain) on sale of vessels
|
-
|
244
|
(7,770
|
)
|
244
|
||||||||||||
Interest income
|
(5
|
)
|
(66
|
)
|
(369
|
)
|
(897
|
)
|
|||||||||
Interest expense
|
15,048
|
14,994
|
54,302
|
50,533
|
|||||||||||||
Share based compensation
|
150
|
358
|
2,005
|
1,643
|
|||||||||||||
Earnings allocated to preferred shares
|
2,384
|
957
|
5,879
|
2,747
|
|||||||||||||
Income tax
|
58
|
47
|
58
|
50
|
|||||||||||||
Adjusted EBITDA
|
72,740
|
41,525
|
166,492
|
124,515
|
B. |
Normalized net income
|
Three
|
Three
|
Nine
|
Nine
|
||||||||||||||
months
|
months
|
months
|
months
|
||||||||||||||
ended
|
ended
|
ended
|
ended
|
||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
||||||||||||||
2021
|
2020
|
2021
|
2020
|
||||||||||||||
Net income available to Common Shareholders
|
62,913
|
13,590
|
97,137
|
26,816
|
|||||||||||||
Adjust:
|
Loss/(gain) on sale of vessels |
-
|
244
|
(7,770
|
)
|
244
|
|||||||||||
Prepayment fee on repayment of Odyssia Credit Facilities
|
-
|
-
|
1,438
|
-
|
|||||||||||||
|
Prepayment fee on partial repayment of Blue Ocean Credit Facility |
-
|
-
|
1,618
|
-
|
||||||||||||
|
Prepayment fee on repayment of Hayfin Facility |
175
|
175
|
||||||||||||||
|
Impairment of vessels |
-
|
-
|
-
|
8,497
|
||||||||||||
|
Accelerated stock based compensation expense due to vesting and new awards of fully vested incentive shares |
-
|
-
|
1,346
|
426
|
||||||||||||
|
Premium paid on redemption of 2022 Notes |
-
|
-
|
5,764
|
2,271
|
||||||||||||
|
Accelerated write off of deferred financing charges related to redemption of 2022 Notes |
-
|
-
|
3,745
|
-
|
||||||||||||
|
Accelerated write off of original issue discount related to redemption of 2022 Notes |
-
|
-
|
1,133
|
-
|
||||||||||||
Normalized net income
|
63,088
|
13,834
|
104,586
|
38,254
|
C. |
Normalized Earnings per Share
|
Three
|
Three
|
Nine
|
Nine
|
|||||||||||||
months
|
months
|
months
|
months
|
|||||||||||||
ended
|
ended
|
ended
|
ended
|
|||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
EPS as reported (USD)
|
1.73
|
0.44
|
2.80
|
0.88
|
||||||||||||
Normalized net income adjustments-Class A common shares (in thousands USD)
|
175
|
141
|
7,449
|
6,599
|
||||||||||||
Normalized net income adjustments-Series C Preferred Shares (in thousands USD)
|
-
|
103
|
-
|
4,839
|
||||||||||||
Weighted average number of Class A Common shares
|
36,303,572
|
17,741,008
|
34,734,005
|
17,669,049
|
||||||||||||
Adjustment on EPS (USD)
|
-
|
0.01
|
0.21
|
0.37
|
||||||||||||
Normalized EPS (USD)
|
1.74
|
0.45
|
3.01
|
1.25
|
• |
future operating or financial results;
|
• |
expectations regarding the future growth of the container shipping industry, including the rates of annual demand and supply growth;
|
• |
the length and severity of the ongoing outbreak of the novel coronavirus (COVID-19) around the world and governmental responses thereto;
|
• |
the financial condition of our charterers, particularly CMA CGM, our principal charterer and main source of operating revenue, and their ability to pay charterhire in accordance with the
charters;
|
• |
Global Ship Lease’s financial condition and liquidity, including its level of indebtedness or ability to obtain additional financing to fund capital expenditures, ship acquisitions and other
general corporate purposes;
|
• |
Global Ship Lease’s ability to meet its financial covenants and repay its credit facilities;
|
• |
Global Ship Lease’s expectations relating to dividend payments and forecasts of its ability to make such payments including the availability of cash and the impact of constraints under its
credit facilities;
|
• |
risks relating to the acquisition of Poseidon Containers and Global Ship Lease’s ability to realize the anticipated benefits of the acquisition;
|
• |
future acquisitions, business strategy and expected capital spending;
|
• |
operating expenses, availability of crew, number of off-hire days, drydocking and survey requirements and insurance costs;
|
• |
general market conditions and shipping industry trends, including charter rates and factors affecting supply and demand;
|
• |
assumptions regarding interest rates and inflation;
|
• |
changes in the rate of growth of global and various regional economies;
|
• |
risks incidental to ship operation, including piracy, discharge of pollutants and ship accidents and damage including total or constructive total loss;
|
• |
estimated future capital expenditures needed to preserve its capital base;
|
• |
Global Ship Lease’s expectations about the availability of ships to purchase, the time that it may take to construct new ships, or the useful lives of its ships;
|
• |
Global Ship Lease’s continued ability to enter into or renew long-term, fixed-rate charters or other ship employment arrangements;
|
• |
Global Ship Lease’s ability to realize expected benefits from its acquisition of secondhand vessels;
|
• |
the continued performance of existing long-term, fixed-rate time charters;
|
• |
Global Ship Lease’s ability to capitalize on its management’s and board of directors’ relationships and reputations in the containership industry to its advantage;
|
• |
changes in governmental and classification societies’ rules and regulations or actions taken by regulatory authorities;
|
• |
expectations about the availability of insurance on commercially reasonable terms;
|
• |
unanticipated changes in laws and regulations including taxation;
|
• |
potential liability from future litigation.
|
September 30, 2021
|
December 31, 2020
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
81,917
|
$
|
80,757
|
||||
Restricted cash
|
28,524
|
825
|
||||||
Accounts receivable, net
|
3,676
|
2,532
|
||||||
Inventories
|
9,261
|
6,316
|
||||||
Prepaid expenses and other current assets
|
20,696
|
6,711
|
||||||
Due from related parties
|
1,248
|
1,472
|
||||||
Total current assets
|
$
|
145,322
|
$
|
98,613
|
||||
NON - CURRENT ASSETS
|
||||||||
Vessels in operation
|
$
|
1,655,567
|
$
|
1,140,583
|
||||
Advances for vessels acquisitions and other additions
|
6,109
|
1,364
|
||||||
Deferred charges, net
|
29,107
|
22,951
|
||||||
Other non – current assets
|
7,426
|
-
|
||||||
Restricted cash, net of current portion
|
2,554
|
10,680
|
||||||
Total non - current assets
|
1,700,763
|
1,175,578
|
||||||
TOTAL ASSETS
|
$
|
1,846,085
|
$
|
1,274,191
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$
|
15,161
|
$
|
10,557
|
||||
Accrued liabilities
|
22,170
|
19,127
|
||||||
Current portion of long-term debt
|
150,717
|
76,681
|
||||||
Current portion of deferred revenue
|
6,942
|
5,623
|
||||||
Due to related parties
|
338
|
225
|
||||||
Total current liabilities
|
$
|
195,328
|
$
|
112,213
|
||||
LONG-TERM LIABILITIES
|
||||||||
Long - term debt, net of current portion and deferred financing costs
|
$
|
926,708
|
$
|
692,775
|
||||
Intangible liabilities-charter agreements
|
69,529
|
4,462
|
||||||
Non – current deferred revenue
|
239
|
-
|
||||||
Total non - current liabilities
|
996,476
|
697,237
|
||||||
Total liabilities
|
$
|
1,191,804
|
$
|
809,450
|
||||
Commitments and Contingencies
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Class A common shares - authorized
214,000,000 shares with a $0.01 par value 36,216,803 shares issued and outstanding (2020 – 17,741,008 shares) |
362
|
177
|
||||||
Series B Preferred Shares - authorized
44,000 shares with a $0.01 par value 43,579 shares issued and outstanding (2020 – 22,822 shares) |
-
|
-
|
||||||
Series C Preferred Shares - authorized
250,000 shares with a $0.01 par value Nil shares issued and outstanding (2020 - 250,000 shares) |
-
|
3
|
||||||
Additional paid in capital
|
697,281
|
586,355
|
||||||
Accumulated deficit
|
(43,362
|
)
|
(121,794
|
)
|
||||
Total shareholders' equity
|
654,281
|
464,741
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,846,085
|
$
|
1,274,191
|
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
OPERATING REVENUES
|
||||||||||||||||
Time charter revenue (includes related party revenues of $38,990 and $36,584 for the three month periods ended September 30, 2021 and 2020, respectively, and $104,995 and
$110,223 for the nine month periods ended September 30, 2021 and 2020, respectively)
|
$
|
113,967
|
$
|
70,077
|
$
|
267,357
|
$
|
212,755
|
||||||||
Amortization of intangible liabilities (includes related party amortization of intangible liabilities of $2,520 and $443 for the three month periods ended September 30,
2021 and 2020, respectively, and $3,524 and $1,328 for the nine month periods ended September 30, 2021 and 2020, respectively)
|
24,607
|
443
|
27,068
|
88
|
||||||||||||
Total Operating Revenues
|
138,574
|
70,520
|
294,425
|
212,843
|
||||||||||||
OPERATING EXPENSES:
|
||||||||||||||||
Vessel operating expenses (includes related party vessel operating expenses of $3,887 and $3,276 for the three month periods ended September 30, 2021 and 2020,
respectively, and $10,755 and $9,381 for the nine month periods ended September 30, 2021 and 2020, respectively)
|
34,286
|
25,442
|
86,692
|
75,124
|
||||||||||||
Time charter and voyage expenses (includes related party brokerage commissions of $895 and $600 for the three month periods ended September 30, 2021 and 2020, respectively,
and $2,365 and $1,801 for the nine months period ended September 30, 2021 and 2020, respectively)
|
4,422
|
2,537
|
8,311
|
8,718
|
||||||||||||
Depreciation and amortization
|
16,799
|
11,844
|
42,318
|
34,970
|
||||||||||||
Impairment of vessels
|
-
|
-
|
-
|
8,497
|
||||||||||||
General and administrative expenses
|
3,423
|
1,619
|
9,554
|
6,378
|
||||||||||||
Loss/(gain) on sale of vessels
|
-
|
244
|
(7,770
|
)
|
244
|
|||||||||||
Operating Income
|
79,644
|
28,834
|
155,320
|
78,912
|
||||||||||||
|
||||||||||||||||
NON-OPERATING INCOME/(EXPENSES)
|
||||||||||||||||
Interest income
|
5
|
66
|
369
|
897
|
||||||||||||
Interest and other finance expenses (include of $5,764 and $2,271 Notes premium for the nine months ended September 30, 2021 and 2020, respectively)
|
(15,048
|
)
|
(14,994
|
)
|
(54,302
|
)
|
(50,533
|
)
|
||||||||
Other income, net
|
754
|
668
|
1,687
|
337
|
||||||||||||
Total non-operating expenses
|
(14,289
|
)
|
(14,240
|
)
|
(52,246
|
)
|
(49,299
|
)
|
||||||||
Income before income taxes
|
65,355
|
14,594
|
103,074
|
29,613
|
||||||||||||
Income taxes
|
(58
|
)
|
(47
|
)
|
(58
|
)
|
(50
|
)
|
||||||||
Net Income
|
$
|
65,297
|
$
|
14,547
|
$
|
103,016
|
$
|
29,563
|
||||||||
Earnings allocated to Series B Preferred Shares
|
(2,384
|
)
|
(957
|
)
|
(5,879
|
)
|
(2,747
|
)
|
||||||||
Net Income available to Common Shareholders
|
$
|
62,913
|
$
|
13,590
|
$
|
97,137
|
$
|
26,816
|
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
$
|
65,297
|
$
|
14,547
|
$
|
103,016
|
$
|
29,563
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
$
|
16,799
|
$
|
11,844
|
$
|
42,318
|
$
|
34,970
|
||||||||
Impairment of vessels
|
-
|
-
|
-
|
8,497
|
||||||||||||
Loss/(gain) on sale of vessel
|
-
|
244
|
(7,770
|
)
|
244
|
|||||||||||
Amortization of deferred financing costs
|
1,447
|
1,109
|
6,810
|
3,030
|
||||||||||||
Amortization of original issue discount/premium on repurchase of notes
|
1,598
|
173
|
8,734
|
2,455
|
||||||||||||
Amortization of intangible liabilities-charter agreements
|
(24,607
|
)
|
(443
|
)
|
(27,068
|
)
|
(88
|
)
|
||||||||
Share based compensation
|
151
|
358
|
2,005
|
1,640
|
||||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||
(Increase)/decrease in accounts receivable and other assets
|
$
|
(16,922
|
)
|
$
|
1,869
|
$
|
(22,555
|
)
|
$
|
2,051
|
||||||
(Increase)/decrease in inventories
|
(2,806
|
)
|
656
|
(2,945
|
)
|
180
|
||||||||||
Increase/(decrease) in accounts payable and other liabilities
|
1,976
|
9,674
|
(1,172
|
)
|
4,520
|
|||||||||||
Increase in related parties' balances, net
|
784
|
4,993
|
337
|
1,533
|
||||||||||||
Increase/(decrease) in deferred revenue
|
938
|
1,096
|
1,558
|
(3,872
|
)
|
|||||||||||
Unrealized foreign exchange gain
|
3
|
1
|
3
|
1
|
||||||||||||
Net cash provided by operating activities
|
$
|
44,658
|
$
|
46,121
|
$
|
103,271
|
$
|
84,725
|
||||||||
Cash flows from investing activities:
|
||||||||||||||||
Acquisition of vessels and intangibles
|
$
|
(329,349
|
)
|
$
|
-
|
$
|
(427,749
|
)
|
$
|
(23,060
|
)
|
|||||
Cash paid for vessel expenditures
|
(525
|
)
|
(3,104
|
)
|
(2,758
|
)
|
(4,489
|
)
|
||||||||
Advances for vessel acquisitions and other additions
|
21,638
|
(4,839
|
)
|
(4,318
|
)
|
(6,118
|
)
|
|||||||||
Cash paid for drydockings
|
(3,385
|
)
|
(2,910
|
)
|
(7,566
|
)
|
(10,099
|
)
|
||||||||
Net proceeds from sale of vessels
|
-
|
2,733
|
16,514
|
6,852
|
||||||||||||
Net cash used in investing activities
|
$
|
(311,620
|
)
|
$
|
(8,120
|
)
|
$
|
(425,877
|
)
|
$
|
(36,914
|
)
|
||||
Cash flows from financing activities:
|
||||||||||||||||
Proceeds from issuance of 2024 Notes
|
$
|
-
|
$
|
-
|
$
|
22,702
|
$
|
19,193
|
||||||||
Repurchase of 2022 Notes, including premium
|
-
|
(1,793
|
)
|
(239,183
|
)
|
(59,615
|
)
|
|||||||||
Proceeds from drawdown of credit facilities
|
252,700
|
-
|
714,505
|
47,000
|
||||||||||||
Repayment of credit facilities
|
(23,829
|
)
|
(12,890
|
)
|
(77,667
|
)
|
(46,802
|
)
|
||||||||
Repayment of refinanced debt
|
(5,833
|
)
|
-
|
(149,632
|
)
|
(44,366
|
)
|
|||||||||
Deferred financing costs paid
|
(3,989
|
)
|
7
|
(11,905
|
)
|
(962
|
)
|
|||||||||
Net proceeds from offering and repurchase of Class A common shares, net of offering costs
|
(9,763
|
)
|
-
|
57,849
|
(76
|
)
|
||||||||||
Proceeds from offering of Series B preferred shares, net of offering costs
|
16,909
|
1,854
|
51,254
|
6,836
|
||||||||||||
Class A common shares-dividend paid
|
(9,358
|
)
|
-
|
(18,705
|
)
|
-
|
||||||||||
Series B Preferred Shares-dividend paid
|
(2,384
|
)
|
(957
|
)
|
(5,879
|
)
|
(2,747
|
)
|
||||||||
Net cash provided by / (used in) financing activities
|
$
|
214,453
|
$
|
(13,779
|
)
|
$
|
343,339
|
$
|
(81,539
|
)
|
||||||
(Decrease)/increase in cash and cash equivalents and restricted cash
|
(52,509
|
)
|
24,222
|
20,733
|
(33,728
|
)
|
||||||||||
Cash and cash equivalents and restricted cash at beginning of the period
|
165,504
|
89,686
|
92,262
|
147,636
|
||||||||||||
Cash and cash equivalents and restricted cash at end of the period
|
$
|
112,995
|
$
|
113,908
|
$
|
112,995
|
$
|
113,908
|
||||||||
Supplementary Cash Flow Information:
|
||||||||||||||||
Cash paid for interest
|
$
|
11,743
|
$
|
7,273
|
$
|
36,290
|
$
|
40,371
|
||||||||
Non-cash Investing activities:
|
||||||||||||||||
Unpaid drydocking expenses
|
6,509
|
260
|
6,509
|
260
|
||||||||||||
Unpaid vessel expenditures
|
4,729
|
90
|
4,729
|
90
|
||||||||||||
Acquisition of vessels and intangibles
|
89,565
|
-
|
92,135
|
-
|
||||||||||||
Advances for vessels acquisitions and other additions
|
426
|
-
|
426
|
-
|
||||||||||||
Non-cash financing activities:
|
||||||||||||||||
Unpaid deferred financing costs
|
1,395
|
-
|
1,395
|
-
|
||||||||||||
Issuance of 2024 Notes for the acquisition of vessels
|
35,000
|
-
|
35,000
|
-
|
||||||||||||
Premium on the 2024 Notes issued for the acquisition of vessels
|
1,680
|
-
|
1,680
|
-
|
|
|
|
|
|
|
Index
|
|
Page
|
|
||
INTERIM UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS AS AT SEPTEMBER 30, 2021 AND DECEMBER 31, 2020
|
|
|
F-1
|
|
|
INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
|
|
|
F-2
|
|
|
INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
|
|
|
F-3
|
|
|
INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY FOR THE NINE MONTHS ENDED SEPTEMBER 30,
2021 AND 2020
|
|
|
F-4
|
|
|
NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
F-5
|
|
As of
|
||||||||||||
Note
|
September 30, 2021
|
December 31, 2020
|
||||||||||
ASSETS
|
||||||||||||
CURRENT ASSETS
|
||||||||||||
Cash and cash equivalents
|
$
|
81,917
|
$
|
80,757
|
||||||||
Restricted cash
|
28,524
|
825
|
||||||||||
Accounts receivable, net
|
3,676
|
2,532
|
||||||||||
Inventories
|
9,261
|
6,316
|
||||||||||
Prepaid expenses and other current assets
|
20,696
|
6,711
|
||||||||||
Due from related parties
|
6
|
1,248
|
1,472
|
|||||||||
Total current assets
|
$
|
145,322
|
$
|
98,613
|
||||||||
NON - CURRENT ASSETS
|
||||||||||||
Vessels in operation
|
3
|
$
|
1,655,567
|
$
|
1,140,583
|
|||||||
Advances for vessels acquisitions and other additions
|
3
|
6,109
|
1,364
|
|||||||||
Deferred charges, net
|
29,107
|
22,951
|
||||||||||
Other non-current assets
|
7,426
|
—
|
||||||||||
Restricted cash, net of current portion
|
2,554
|
10,680
|
||||||||||
Total non - current assets
|
1,700,763
|
1,175,578
|
||||||||||
TOTAL ASSETS
|
$
|
1,846,085
|
$
|
1,274,191
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
CURRENT LIABILITIES
|
||||||||||||
Accounts payable
|
$
|
15,161
|
$
|
10,557
|
||||||||
Accrued liabilities
|
22,170
|
19,127
|
||||||||||
Current portion of long - term debt
|
5
|
150,717
|
76,681
|
|||||||||
Current portion of deferred revenue
|
6,942
|
5,623
|
||||||||||
Due to related parties
|
6
|
338
|
225
|
|||||||||
Total current liabilities
|
$
|
195,328
|
$
|
112,213
|
||||||||
LONG - TERM LIABILITIES
|
||||||||||||
Long - term debt, net of current portion and deferred financing costs
|
5
|
$
|
926,708
|
$
|
692,775
|
|||||||
Non-current intangible liabilities - charter agreements
|
4
|
69,529
|
4,462
|
|||||||||
Non - current deferred revenue
|
239
|
—
|
||||||||||
Total non - current liabilities
|
996,476
|
697,237
|
||||||||||
Total liabilities
|
$
|
1,191,804
|
$
|
809,450
|
||||||||
Commitments and Contingencies
|
7
|
—
|
—
|
|||||||||
SHAREHOLDERS' EQUITY
|
||||||||||||
Class A common shares – authorized 214,000,000 shares with a $0.01 par value 36,216,803 shares issued and outstanding (2020 – 17,741,008 shares)
|
8
|
$
|
362
|
$
|
177
|
|||||||
Series B Preferred Shares – authorized 44,000 shares with a $0.01 par value 43,579 shares issued and outstanding (2020 – 22,822 shares)
|
8
|
—
|
—
|
|||||||||
Series C Preferred Shares – authorized 250,000 shares with a $0.01 par value Nil shares issued and outstanding (2020 - 250,000 shares)
|
8
|
—
|
3
|
|||||||||
Additional paid in capital
|
697,281
|
586,355
|
||||||||||
Accumulated deficit
|
(43,362
|
)
|
(121,794
|
)
|
||||||||
Total shareholders' equity
|
654,281
|
464,741
|
||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,846,085
|
$
|
1,274,191
|
Nine months ended September 30,
|
||||||||||||
Note
|
2021
|
2020
|
||||||||||
OPERATING REVENUES
|
||||||||||||
Time charter revenues (includes related party revenues of $104,995 and $110,223 for the periods ended September 30, 2021 and 2020, respectively)
|
$
|
267,357
|
$
|
212,755
|
||||||||
Amortization of intangible liabilities-charter agreements (includes related party amortization of intangible liabilities-charter agreements of $3,524 and $1,328 for the periods ended
September 30, 2021 and 2020, respectively)
|
4
|
27,068
|
88
|
|||||||||
Total operating revenues
|
294,425
|
212,843
|
||||||||||
OPERATING EXPENSES
|
||||||||||||
Vessels operating expenses (includes related party vessels operating expenses of $10,755 and $9,381 for the periods ended September 30, 2021 and 2020, respectively)
|
86,692
|
75,124
|
||||||||||
Time charter and voyage expenses (includes related party time charter and voyage expenses of $2,365 and $1,801 for the periods ended
September 30, 2021 and 2020, respectively)
|
8,311
|
8,718
|
||||||||||
Depreciation and amortization
|
3
|
42,318
|
34,970
|
|||||||||
Impairment of vessels
|
3
|
—
|
8,497
|
|||||||||
General and administrative expenses
|
9,554
|
6,378
|
||||||||||
(Gain)/loss on sale of vessels
|
3
|
(7,770
|
)
|
244
|
||||||||
Operating Income
|
155,320
|
78,912
|
||||||||||
NON-OPERATING INCOME/(EXPENSES)
|
||||||||||||
Interest income
|
369
|
897
|
||||||||||
Interest and other finance expenses (includes $5,764 and $2,271 Notes premium for the periods ended September 30, 2021 and 2020, respectively)
|
(54,302
|
)
|
(50,533
|
)
|
||||||||
Other income/(expense), net
|
1,687
|
(337
|
)
|
|||||||||
Total non-operating expenses
|
(52,246
|
)
|
(49,299
|
)
|
||||||||
Income before income taxes
|
103,074
|
29,613
|
||||||||||
Income taxes
|
(58
|
)
|
(50
|
)
|
||||||||
Net Income
|
$
|
103,016
|
$
|
29,563
|
||||||||
Earnings allocated to Series B Preferred Shares
|
8
|
(5,879
|
)
|
(2,747
|
)
|
|||||||
Net Income available to Common Shareholders
|
$
|
97,137
|
$
|
26,816
|
||||||||
Earnings per Share
|
||||||||||||
Weighted average number of Class A common shares outstanding
|
||||||||||||
Basic
|
10
|
34,734,005
|
17,669,049
|
|||||||||
Diluted
|
10
|
34,743,297
|
17,750,749
|
|||||||||
|
||||||||||||
Net Earnings per Class A common share
|
||||||||||||
Basic
|
10
|
$
|
2.80
|
$
|
0.88
|
|||||||
Diluted
|
10
|
$
|
2.80
|
$
|
0.87
|
|||||||
Nine months ended
September 30, |
||||||||||||
Note
|
2021
|
2020
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Net Income
|
$
|
103,016
|
$
|
29,563
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
Depreciation and amortization
|
42,318
|
34,970
|
||||||||||
Impairment of vessels
|
3
|
—
|
8,497
|
|||||||||
(Gain)/loss on sale of vessels
|
(7,770
|
)
|
244
|
|||||||||
Amortization of deferred financing costs
|
5
|
6,810
|
3,030
|
|||||||||
Amortization of original issue discount/premium on repurchase of notes
|
8,734
|
2,455
|
||||||||||
Amortization of intangible liabilities/assets - charter agreements
|
4
|
(27,068
|
)
|
(88
|
)
|
|||||||
Share based compensation
|
9
|
2,005
|
1,640
|
|||||||||
Changes in operating assets and liabilities:
|
||||||||||||
(Increase)/decrease in accounts receivable and other assets
|
(22,555
|
)
|
2,051
|
|||||||||
(Increase)/decrease in inventories
|
(2,945
|
)
|
180
|
|||||||||
(Decrease)/increase in accounts payable and other liabilities
|
(1,172
|
)
|
4,520
|
|||||||||
Decrease in related parties' balances, net
|
6
|
337
|
1,533
|
|||||||||
Increase/(decrease) in deferred revenue
|
1,558
|
(3,872
|
)
|
|||||||||
Unrealized foreign exchange loss
|
3
|
2
|
||||||||||
Net cash provided by operating activities
|
$
|
103,271
|
$
|
84,725
|
||||||||
Cash flows from investing activities:
|
||||||||||||
Acquisition of vessels and intangibles
|
(427,749
|
)
|
(23,060
|
)
|
||||||||
Cash paid for vessel expenditures
|
(2,758
|
)
|
(4,489
|
)
|
||||||||
Advances for vessel acquisitions and other additions
|
(4,318
|
)
|
(6,118
|