EX-99.3 4 d102330dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

CAPITALIZATION

The following table sets forth our (i) cash and cash equivalents, (ii) restricted cash and (iii) consolidated capitalization as of September 30, 2015 on:

 

    an actual basis; and

 

    an as adjusted basis giving effect to (i) scheduled debt repayments of $75.1 million, including $54.8 million as part of the refinancing program for debt extinguishment, (ii) total drawdowns of $101.8 million for the pre-delivery financing of Hull 5010 and Hull 5013, the financing of the suezmax tanker Pentathlon, amounting to $39.9 million, and the drawdown of $51.6 million as part of the refinancing program for debt extinguishment, (iii) the payment of $4.0 million of preference share dividends, and (iv) the payment of $17.1 million for the acquisition of the suezmax tanker Pentathlon.

Other than these adjustments, there has been no material change in our capitalization from debt or equity issuances, re-capitalization or special dividends between September 30, 2015 and December 7, 2015.

This table should be read in conjunction with our consolidated financial statements and the notes thereto, “Results of operations-management’s discussion & analysis” in Exhibit 99.2 to the Report on Form 6-K to which this Capitalization is attached as Exhibit 99.3, and “Item 5. Operating and Financial Review and Prospects”, included in our Annual Report on Form 20-F for the year ended December 31, 2014.

 

     As of September 30, 2015  
In thousands of U.S. Dollars    Actual      Adjusted  

Cash

     

Cash and cash equivalents

   $ 280,476       $ 291,779   

Restricted cash

     20,751         15,051   
  

 

 

    

 

 

 

Total cash

   $ 301,227       $ 306,830   
  

 

 

    

 

 

 

Capitalization

     

Debt:

     

Long-term secured debt obligations (including current portion)

   $ 1,370,752       $ 1,397,423   
  

 

 

    

 

 

 

Stockholders’ equity:

     

Preferred shares, $1.00 par value; 15,000,000 shares authorized and 2,000,000 Series B Preferred Shares and 2,000,000 Series C Preferred Shares and 3,400,000 Series D Preferred Shares issued and outstanding on an actual and on an as adjusted basis

     7,400         7,400   

Common shares, $1.00 par value; 185,000,000 shares authorized and 87,338,652 shares issued and outstanding on an actual and on an as adjusted basis

     87,339         87,339   

Additional paid-in capital

     752,001         752,001   

Accumulated other comprehensive loss

     (13,817      (13,817

Retained earnings

     531,790         527,821   

Non-controlling interest

     11,524         11,524   
  

 

 

    

 

 

 

Total stockholders’ equity

     1,376,237         1,372,268   
  

 

 

    

 

 

 

Total capitalization

   $ 2,746,989       $ 2,769,691   
  

 

 

    

 

 

 

 

1