EX-99.1 2 d157479dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

CAPITALIZATION

The following table sets forth our (i) cash and cash equivalents, (ii) restricted cash and (iii) consolidated capitalization as of June 30, 2020 on:

 

   

an actual basis; and

 

   

an as adjusted basis giving effect to (i) scheduled debt repayments of $55 million, (ii) the declaration of $50 million redemption of Series C Preferred Shares, (iii) the payment of $9.2 million of preferred share dividends, (iv) the buyback of 377,001 common shares, and held as treasury shares, for an aggregate of $3.3 million, (v) debt prepayments of $63.2 million for three aframax tankers, Bergen TS, Izumo Princess and Asahi Princess, one handysize tanker, Aegeas and the panamax tanker Andes and $82.6 million of debt drawdowns with respect to the same vessels, (vi) debt drawdowns of $63.0 million and $21.3 million of equity contributions to shipyard payments for Apollo Voyage, Hull 8042, the LNG carrier Hull 3157 and the shuttle tanker Hull 5800 and (vii) the declaration of $4.7 million of preferred share dividends..

Other than these adjustments, there has been no material change in our capitalization from debt or equity issuances, re-capitalization or special dividends between June 30, 2020 and October 5, 2020.

This table should be read in conjunction with our consolidated financial statements and the notes thereto and “Management’s Discussion and Analysis—results of operations” contained in the Report on Form 6-K to which this capitalization table is an exhibit, and “Item 5. Operating and Financial Review and Prospects,” included in our Annual Report on Form 20-F for the year ended December 31, 2019.

 

     As of June 30, 2020  
In thousands of U.S. Dollars    Actual      Adjusted  

Cash

     

Cash and cash equivalents

     244,497        175,156  

Restricted cash

     12,055        12,055  
  

 

 

    

 

 

 

Total cash

     256,552        187,211  
  

 

 

    

 

 

 

Capitalization

     

Redeemable Series C Preferred Shares

     —          50,000  

Debt:

     

Long-term secured debt obligations (including current portion)

     1,469,835        1,497,273  
  

 

 

    

 

 

 

Stockholders’ equity:

     

Preferred shares, $1.00 par value; 25,000,000 shares authorized on an actual and as adjusted basis and 2,000,000 Series C Preferred Shares, 3,424,803 Series D Preferred Shares, 4,600,000 Series E Preferred Shares, 6,000,000 Series F Preferred Shares and 2,615,000 Series G Convertible Preferred Shares issued and outstanding on an actual basis and 3,424,803 Series D Preferred Shares, 4,600,000 Series E Preferred Shares, 6,000,000 Series F Preferred Shares and 2,615,000 Series G Convertible Preferred Shares issued and outstanding on an adjusted basis

     18,640        16,640  

Common shares, $5.00 par value; 35,000,000 shares authorized on an actual and as an adjusted basis; 19,194,615shares issued and 18,781,082 shares outstanding on an actual basis and 19,194,615 shares issued and 18,404,081 shares outstanding on an as adjusted basis

     95,973        95,973  

Additional paid-in capital

     994,597        950,199  

Cost of treasury stock

     (5,071      (8,341

Accumulated other comprehensive loss

     (42,673      (42,673

Retained earnings

     390,537        374,168  

Non-controlling interest

     27,468        27,468  
  

 

 

    

 

 

 

Total stockholders’ equity

     1,479,471        1,413,434  
  

 

 

    

 

 

 

Total capitalization

     2,949,306        2,960,707  
  

 

 

    

 

 

 

 

1