EX-99.3 4 d607845dex993.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, 2018 on:

 

    an actual basis; and

 

    as adjusted basis giving effect to (i) scheduled debt repayments of $35.0 million, (ii) prepayment of $181.2 million and drawdown of $162.6 million for the refinancing of eleven vessels, (iii) the payment of $6.6 million preferred share dividends, (iv) the payment of $4.3 million common share dividends, (v) the declaration of $4.4 million common share dividends, (vi) net proceeds of $17.5 million and $10.2 million loan prepayment from the sale of the VLCC Millennium, (vii) the prepayment of $63.2 million and the drawdown of $80.0 million for the refinancing of shuttle tanker Brasil 2014, (viii) the drawdown of the top-up tranche $12.5 million for the shuttle tanker Rio 2016, (ix) the payment of $10.3 million to the shipbuilding yard for the construction of two aframax crude carriers and (x) the sale of 935,019 common shares for net proceeds of $3.3 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, 2018 and June 18, 2018.

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, 2017.

 

     As of March 31, 2018  
     Actual      Adjusted  

In thousands of U.S. Dollars

     

Cash

     

Cash and cash equivalents

   $ 158,177      $ 123,264  

Restricted cash

     20,099        18,305  
  

 

 

    

 

 

 

Total cash

   $ 178,276      $ 141,569  
  

 

 

    

 

 

 

Capitalization

     

Debt:

     

Long-term secured debt obligations (including current portion)

   $ 1,721,209      $ 1,686,767  
  

 

 

    

 

 

 

Stockholders’ equity:

     

Preferred shares, $1.00 par value; 25,000,000 shares authorized and 2,000,000 Series B Preferred Shares and 2,000,000 Series C Preferred Shares and 3,424,803 Series D Preferred Shares issued and 4,600,000 Series E Preferred Shares issued and outstanding at March 31, 2018 on an actual and as adjusted basis

     12,025        12,025  

Common shares, $1.00 par value; 175,000,000 shares authorized; 87,338,652 shares issued and 86,401,434 shares outstanding at March 31, 2018 and 87,336,453 shares outstanding on an adjusted basis

     87,339        87,339  

Additional paid-in capital

     857,954        857,954  

Cost of treasury stock

     (5,279      (76

Accumulated other comprehensive loss

     (6,327      (6,327

Retained earnings

     523,557        510,677  

Non-controlling interest

     13,430        13,430  
  

 

 

    

 

 

 

Total stockholders’ equity

     1,482,699        1,475,022  
  

 

 

    

 

 

 

Total capitalization

   $ 3,203,908      $ 3,161,789  
  

 

 

    

 

 

 

 

1