XML 26 R8.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash Flows from Operating Activities      
Net (Loss) Income $ (4,456) $ 114,627 $ (13,166)
Reconciliation of Net Loss to Net Cash Provided by Operating Activates      
Depreciation Expense 90,889 82,610 80,531
Equity Loss (Income) 46,642 2,462 (1,497)
Return on Investment 0 0 1,929
Drydock Expenditure (15,382) (11,450) (5,346)
Amortization of Deferred Finance Costs 1,382 1,240 1,228
Deferred Compensation Liability 1,369 324 782
Share-based Compensation 430 388 997
Gain on Equity Method Investment 0 0 (3,285)
Adjustment of warrants to fair value 0 0 915
Other, net 33 (61) (37)
Changes in Operating Assets and Liabilities      
Accounts Receivables 10,084 (11,832) 3,539
Accounts Receivables, Related Party 12 77 0
Inventory (6,043) 7,380 2,438
Prepaid Expenses and Other Current Assets 415 262 300
Accounts Payable and Accrued Liabilities 668 (3,869) 2,784
Voyages in Progress 1,743 (7,767) (14,633)
Net Cash Provided by Operating Activities 127,786 174,391 57,479
Cash Flows from Investing Activities      
Investment in Vessels (138,277) (123,373) (73,772)
Investment in Other Fixed Assets (87) (103) (281)
Sale of Other Fixed Assets 0 334 0
Deposits to and Repayment from Seller (50,130) (64,000) 0
Investments in Nordic American Offshore Ltd 0 (9,508) (11,403)
Long-term Deposits 0 (5,000) 0
Return of Investments 1,685 4,227 3,772
Other, net 0 0 0
Net Cash Used in Investing Activities (186,809) (197,423) (81,685)
Cash Flows from Financing Activities      
Proceeds from Issuance of Common Stock 120,068 0 113,433
Proceeds from Use of Credit Facility 117,000 80,000 0
Repayments on Credit Facility 0 0 0
Credit Facility Costs (130) (4,640) 0
Dividends Distributed (125,650) (123,071) (54,069)
Net Cash Provided (Used In) by Financing Activities 111,288 (47,711) 59,364
Net Increase (Decrease) in Cash and Cash Equivalents 52,266 (70,743) 35,158
Cash and Cash Equivalents at Beginning of Period 29,889 100,736 65,675
Effect of Exchange Rate changes on Cash and Cash Equivalents 15 (104) (97)
Cash and Cash Equivalents at End of Period 82,170 29,889 100,736
Cash Paid for Interest, Net of Amounts Capitalized 9,840 9,374 9,700
Cash Paid for Taxes 96 47 86
Fair value of shares distributed as dividend in kind $ 0 $ 0 $ 12,589