EX-99.3 4 d157615dex993.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 March 31, 2016 on:

 

    an actual basis; and

 

    an as adjusted basis giving effect to (i) scheduled debt repayments of $38.5 million, (ii) drawdowns of $43.0 million for the financing of the Company’s vessels under construction and the payment of the same amount to the shipbuilding yards, (iii) the drawdown of $77.0 million for the VLCC Ulysses and the payment to the shipbuilding yards of the amount of $58.6 million, (iv) the payment of $4.0 million of preference dividends, (v) the payment of $6.9 million of common dividends, and (vi) our repurchase of 1,334,487 of our common shares for an aggregate of $8.0 million.

Other than these adjustments, there has been no material change in our capitalization from debt or equity issuances, re-capitalization or special dividends between March 31, 2016 and June 15, 2016.

This table should be read in conjunction with our consolidated financial statements and the notes thereto, “Results of operations-Management’s Discussion and Analysis” above, and “Item 5. Operating and Financial Review and Prospects,” included in our Annual Report on Form 20-F for the year ended December 31, 2015.

 

     As of March 31, 2016  
In thousands of U.S. Dollars    Actual      Adjusted  

Cash

     

Cash and cash equivalents

   $ 267,546       $ 240,540   

Restricted cash

     8,051         8,051   
  

 

 

    

 

 

 

Total cash

   $ 275,597       $ 248,591   
  

 

 

    

 

 

 

Capitalization

     

Debt:

     

Long-term secured debt obligations (principal amount including current portion)

   $ 1,424,712       $ 1,506,196   
  

 

 

    

 

 

 

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 at March 31, 2016 on an actual and as adjusted basis

     7,400         7,400   

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

     87,339         87,339   

Additional paid-in capital

     752,001         752,001   

Cost of treasury stock

     (6,770      (14,805

Accumulated other comprehensive loss

     (13,284      (13,284

Retained earnings

     582,025         578,056   

Non-controlling interest

     11,485         11,485   
  

 

 

    

 

 

 

Total stockholders’ equity

     1,420,196         1,408,192   
  

 

 

    

 

 

 

Total capitalization

   $ 2,844,908       $ 2,914,388   
  

 

 

    

 

 

 

 

1