XML 14 R5.htm IDEA: XBRL DOCUMENT v3.26.3
CONSOLIDATED STATEMENT OF CASH FLOW (UNAUDITED) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2026
Sep. 30, 2025
Sep. 30, 2026
Sep. 30, 2025
CASH FLOW FROM OPERATING ACTIVITIES        
Profit after tax $ 270,868 $ 44,805 $ 633,734 $ 144,888
Adjustments for (6,603) 9,053 (14,081) 26,497
Depreciation and amortization 28,828 25,969 82,227 79,379
Amortization of deferred debt issuance cost 537 544 2,157 1,961
Loss on disposal of property, plant and equipment 0 0 28 0
Gain on sale of vessels (34,163) (15,688) (94,157) (52,943)
Capitalized interest (438) (2,696) (3,273) (6,249)
Net (gain)/loss on derivative instruments at fair value (2,163) 354 (4,573) 354
Compensation related to options and restricted stock 775 661 3,384 3,719
Net foreign exchange differences 21 (90) 126 276
Income adjusted for non-cash items 264,264 53,858 619,653 171,384
Changes in operating assets and liabilities (92,874) 7,036 (129,989) 32,298
Accounts receivable and accrued revenues (104,166) 6,153 (136,355) 19,325
Capitalized voyage expenses 1,893 106 751 988
Prepaid expenses 3,386 (2,100) 4,449 774
Accounts payable and accrued expenses 5,938 (3,049) 2,266 (3,548)
Deferred shipping revenues 2,254 (1,253) 3,232 571
Inventories (2,179) 7,180 (4,333) 14,189
Net cash provided by operating activities 171,390 60,894 489,664 203,683
CASH FLOW FROM INVESTING ACTIVITIES        
Investment in vessels (4,560) (12,350) (14,611) (13,496)
Investment in vessels under construction (91,051) (26,167) (252,305) (90,689)
Proceeds from sale of vessels 50,949 50,090 151,436 143,521
Investment in other property, plant and equipment (60) (65) (385) (87)
Net cash provided by/(used in) investing activities (44,723) 11,508 (115,865) 39,248
CASH FLOW FROM FINANCING ACTIVITIES        
Cash dividends paid (196,707) (38,592) (365,801) (89,969)
Acquisition of non-controlling interests 0 0 0 (6,131)
Repayment principal element of lease liability (302) (364) (948) (1,069)
Issuance of long-term debt 75,203 0 391,643 64,663
Scheduled repayment of long-term debt (11,832) (12,746) (36,303) (40,308)
Prepayment of long-term debt 0 (22,055) (281,000) (130,330)
Repayment of long-term debt refinancing 0 0 0 (25,480)
Repayment of long-term debt, sale of vessels 0 0 (5,625) (11,382)
Net cash used in financing activities (133,638) (73,757) (298,034) (240,007)
Net (decrease)/increase in cash and cash equivalents (6,971) (1,355) 75,764 2,924
Net foreign exchange difference 14 (55) (73) 183
Cash and cash equivalents at beginning of period 161,683 82,660 79,034 78,143
Cash and cash equivalents at end of period 154,726 81,250 154,726 81,250
Specification of items included in operating activities:        
Interest paid 5,988 4,545 17,930 16,526
Interest received $ 658 $ 389 $ 2,739 $ 1,867