XML 20 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Operating activities      
Net income $ 200,832 $ 122,815 $ 89,206
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation 78,080 67,393 58,436
Vessel impairment charge 42,410 11,800 0
Available for sale securities impairment charge 20,552 0 0
Amortization of deferred charges 11,613 11,271 11,305
Amortization of seller's credit (1,904) (1,903) (1,983)
Equity in earnings of associated companies (33,605) (33,497) (28,200)
Gain on sale of assets and termination of charters (7,364) (23,931) (18,025)
Gain on sale of investment in associated company 0 (6,055) 0
Gain on redemption of Horizon loan notes and warrants (44,552) 0 0
Gain on redemption of Frontline loan notes (28,904) 0 0
Adjustment of derivatives to fair value recognized in net income 13,278 7,699 (7,950)
(Gain)/loss on repurchase of bonds (1,007) 21 1,218
Interest receivable in form of notes (2,182) (3,197) (2,767)
Other, net (1,134) (458) (1,396)
Changes in operating assets and liabilities      
Trade accounts receivable 1,196 5,109 (4,313)
Due from related parties 14,105 (20,634) 49,189
Other receivables (840) (9,418) (740)
Inventories (2,529) (320) (3,656)
Prepaid expenses and accrued income (715) (1,104) (3,236)
Trade accounts payable (1,572) (1,095) 2,047
Accrued expenses (5,302) 4,358 271
Other current liabilities 7,945 3,547 718
Net cash provided by operating activities 258,401 132,401 140,124
Investing activities      
Repayments from investments in direct financing and sales-type leases 35,946 43,120 51,220
Additions to newbuildings (223,109) (202,333) (109,337)
Purchase of vessels (273,552) (192,864) 0
Proceeds from sale of vessels and termination of charters 42,275 199,429 83,583
Proceeds from sale of investment in associated company 111,095 0 0
Proceeds from redemption of Horizon loan notes and warrants 71,681 0 0
Proceeds from redemption of Frontline loan notes 112,687 0 0
Net amounts (paid to)/received from associated companies (62,083) 88,585 (81,308)
Proceeds from repayment of investment loan (included in other receivables) 0 50,000 0
Other investments and long-term assets, net (20,722) (7,877) (18,140)
Net cash used in investing activities (205,782) (21,940) (73,982)
Financing activities      
Proceeds from shares issued, net of issuance costs 675 927 128,880
Payments in lieu of issuing shares for exercised share options 0 (1,196) (448)
Repurchase of bonds (23,787) (75,262) (254,132)
Proceeds from issuance of short-term and long-term debt 595,305 733,632 705,347
Repayments of short-term and long-term debt (435,706) (616,783) (530,186)
Debt fees paid (7,155) (7,460) (8,390)
Cash dividends paid (162,594) (152,142) (109,114)
Net cash used in financing activities (33,262) (118,284) (68,043)
Net increase/(decrease) in cash and cash equivalents 19,357 (7,823) (1,901)
Cash and cash equivalents at start of the year 50,818 58,641 60,542
Cash and cash equivalents at end of the year 70,175 50,818 58,641
Supplemental disclosure of cash flow information:      
Interest paid, net of capitalized interest $ 68,215 $ 82,524 $ 77,630