XML 26 R8.htm IDEA: XBRL DOCUMENT v3.19.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Cash Flows from Operating Activities      
Net Loss $ (95,306) [1] $ (204,969) $ (4,456)
Reconciliation of Net Loss to Net Cash Provided by Operating Activities      
Depreciation Expense 60,695 100,669 90,889
Impairment Loss on Vessels 2,168 110,480 0
Impairment Loss on Goodwill 0 18,979 0
Loss on Disposal of Vessels 6,619 0 0
Equity Loss from Associate 7,667 8,435 46,642
Drydock Expenditure (5,210) (18,776) (15,382)
Amortization of Deferred Finance Costs 15,350 1,393 1,382
Deferred Compensation Liability (860) 1,303 1,369
Share-based Compensation 413 522 430
Other, net 22 (163) 33
Changes in Operating Assets and Liabilities      
Accounts Receivables (357) (4,258) 10,084
Accounts Receivables, Related Party 237 (145) 12
Inventory 2,794 (2,200) (6,043)
Prepaid Expenses and Other Current Assets 1,837 (904) 415
Accounts Payable and Accrued Liabilities (7,112) 1,072 668
Voyages in Progress (5,059) 20,303 1,743
Net Cash (Used In) / Provided by Operating Activities (16,103) 31,741 127,786
Cash Flows from Investing Activities      
Investment in Vessels (4,810) (37,567) (138,277)
Investment in Other Fixed Assets (60) 0 (87)
Sale of Vessels 89,624 0 0
Deposits for Vessels under Construction 0 0 (50,130)
Investments in Nordic American Offshore Ltd 0 (10,000) 0
Dividends received from Associate 300 1,041 1,685
Net Cash (Used In) / Provided in Investing Activities 85,054 (46,526) (186,809)
Cash Flows from Financing Activities      
Proceeds from Issuance of Common Stock 0 103,748 120,068
Proceeds from Vessel Financing Newbuildings 12,505 0 0
Proceeds from Use of Credit Facility 0 0 117,000
Repayments on Credit Facility (78,242) (55,359) 0
Repayment of Vessel financing Newbuildings (2,361) 0 0
Transaction Costs Borrowing Facilities 0 (13,125) (130)
Dividends Distributed (9,936) (54,226) (125,650)
Net Cash (Used In) / Provided by Financing Activities (78,034) (18,962) 111,288
Net (Decrease) Increase in Cash and Cash Equivalents (9,083) (33,747) 52,266
Cash and Cash Equivalents at Beginning of Year 58,359 82,170 29,889
Effect of Exchange Rate Changes on Cash and Cash Equivalents 51 (64) 15
Release / (Deposit) of restricted cash 0 10,000 0
Cash and Cash Equivalents at End of Year 49,327 58,359 82,170
Cash Paid for Interest, Net of Amounts Capitalized 32,300 19,476 9,840
Restricted cash 0 0 10,149
Cash Paid for Taxes 83 102 96
Fair Value of Shares Distributed as Dividend in Kind $ 0 $ 4,910 $ 0
[1] Basic Loss per Share is impacted by $(0.02) from implementation of ASC 606 Revenue from Contracts with Customers.