XML 42 R27.htm IDEA: XBRL DOCUMENT v3.19.1
Guarantor Financial Information
12 Months Ended
Dec. 31, 2018
Supplemental Guarantor Financial Information [Abstract]  
Guarantor Financial Information

19.     Guarantor financial information:    

The Fairfax Notes are guaranteed by the following wholly owned subsidiaries of the Company, each a “Guarantor”:

 

Seaspan 140 Ltd.  

 

Seaspan Holding 140 Ltd.  

 

Seaspan (Asia) Corporation

 

Seaspan Containership 2180 Ltd.

 

Seaspan Containership 2181 Ltd.

 

Seaspan Holdco I Ltd.

 

Seaspan Holdco II Ltd.

 

Seaspan Holdco III Ltd.

 

Seaspan Holdco IV Ltd.

 

Seaspan Investment I Ltd.

 

Seaspan Ship Management Ltd.

 

Seaspan Crew Management Ltd.

 

Seaspan Management Services Limited

 

Seaspan Advisory Services Limited

 

The guarantees are full and unconditional and joint and several, subject to certain customary release provisions including (1) the sale, exchange or transfer of a Guarantor in accordance with the terms of the Fairfax Notes (2) upon the legal defeasance or covenant defeasance or discharge of obligations under the Fairfax Notes and (3) merger or consolidation of a Guarantor with Seaspan Corporation or another Guarantor   For the purposes of the following footnote, Seaspan Corporation is referred to as “Issuer”.  The following supplemental combining and condensed consolidating financial information reflects the Issuer’s separate account, the combined accounts of the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries, the combining and consolidating adjustments and eliminations and the Issuer’s consolidated
accounts for the dates and periods indicated.  For purposes of the following combining and consolidating information, the Issuer’s investment in its subsidiaries and the Guarantor subsidiaries’ investments in their subsidiaries include their proportionate interest in the net assets of the subsidiaries.

 

The following tables present consolidating financial information related to the guarantees of the Fairfax Notes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

December 31, 2018

 

 

 

Parent Issuer

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

218,903

 

 

$

32,017

 

 

$

106,407

 

 

$

 

 

$

357,327

 

Short-term investments

 

 

 

 

 

105

 

 

 

2,427

 

 

 

 

 

 

2,532

 

Accounts receivable

 

 

1,926

 

 

 

7,707

 

 

 

3,368

 

 

 

 

 

 

13,001

 

Intercompany accounts receivable

 

 

169,170

 

 

 

65,173

 

 

 

2,176

 

 

 

(236,519

)

 

 

 

Loans to affiliate

 

 

36,527

 

 

 

 

 

 

 

 

 

(36,527

)

 

 

 

Prepaid expenses and other

 

 

24,045

 

 

 

33,388

 

 

 

1,174

 

 

 

(22,088

)

 

 

36,519

 

Gross investment in lease

 

 

44,348

 

 

 

 

 

 

 

 

 

 

 

 

44,348

 

Fair value of financial instruments

 

 

 

 

 

 

 

 

113

 

 

 

 

 

 

113

 

 

 

 

494,919

 

 

 

138,390

 

 

 

115,665

 

 

 

(295,134

)

 

 

453,840

 

Vessels

 

 

3,813,906

 

 

 

294,305

 

 

 

1,818,786

 

 

 

(723

)

 

 

5,926,274

 

Gross investment in lease

 

 

817,631

 

 

 

 

 

 

 

 

 

 

 

 

817,631

 

Goodwill

 

 

 

 

 

75,321

 

 

 

 

 

 

 

 

 

75,321

 

Investment in subsidiaries

 

 

951,062

 

 

 

577,305

 

 

 

 

 

 

(1,528,367

)

 

 

 

Other assets

 

 

100,264

 

 

 

18,978

 

 

 

96,168

 

 

 

(10,479

)

 

 

204,931

 

 

 

$

6,177,782

 

 

$

1,104,299

 

 

$

2,030,619

 

 

$

(1,834,703

)

 

$

7,477,997

 

Liabilities, puttable preferred shares and shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

29,443

 

 

$

38,620

 

 

$

2,148

 

 

$

 

 

$

70,211

 

Intercompany accounts payable

 

 

48,942

 

 

 

38,499

 

 

 

149,078

 

 

 

(236,519

)

 

 

 

Loans from affiliate

 

 

 

 

 

 

 

 

36,527

 

 

 

(36,527

)

 

 

 

Current portion of deferred revenue

 

 

51,191

 

 

 

20,985

 

 

 

4,724

 

 

 

(20,985

)

 

 

55,915

 

Current portion of long-term debt

 

 

619,839

 

 

 

 

 

 

102,802

 

 

 

 

 

 

722,641

 

Current portion of long-term obligations under capital lease

 

 

32,050

 

 

 

16,334

 

 

 

 

 

 

 

 

 

48,384

 

Current portion of other long-term liabilities

 

 

23,594

 

 

 

 

 

 

8,649

 

 

 

 

 

 

32,243

 

 

 

 

805,059

 

 

 

114,438

 

 

 

303,928

 

 

 

(294,031

)

 

 

929,394

 

Deferred revenue

 

 

376,884

 

 

 

 

 

 

 

 

 

 

 

 

376,884

 

Long-term debt

 

 

1,732,110

 

 

 

 

 

 

1,032,790

 

 

 

 

 

 

2,764,900

 

Long-term obligations under capital lease

 

 

459,520

 

 

 

131,852

 

 

 

 

 

 

 

 

 

591,372

 

Other long-term liabilities

 

 

169,934

 

 

 

15,530

 

 

 

6,433

 

 

 

(11,740

)

 

 

180,157

 

Fair value of financial instruments

 

 

126,157

 

 

 

 

 

 

1,015

 

 

 

 

 

 

127,172

 

 

 

 

3,669,664

 

 

 

261,820

 

 

 

1,344,166

 

 

 

(305,771

)

 

 

4,969,879

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Puttable preferred shares

 

 

48,139

 

 

 

 

 

 

 

 

 

 

 

 

48,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

 

2,102

 

 

 

436,669

 

 

 

526,532

 

 

 

(963,201

)

 

 

2,102

 

Treasury shares

 

 

(371

)

 

 

 

 

 

 

 

 

 

 

 

(371

)

Additional paid in capital

 

 

3,126,457

 

 

 

233,739

 

 

 

116,127

 

 

 

(349,866

)

 

 

3,126,457

 

Retained earnings (deficit)

 

 

(645,638

)

 

 

172,071

 

 

 

43,794

 

 

 

(215,865

)

 

 

(645,638

)

Accumulated other comprehensive loss

 

 

(22,571

)

 

 

 

 

 

 

 

 

 

 

 

(22,571

)

 

 

 

2,459,979

 

 

 

842,479

 

 

 

686,453

 

 

 

(1,528,932

)

 

 

2,459,979

 

 

 

$

6,177,782

 

 

$

1,104,299

 

 

$

2,030,619

 

 

$

(1,834,703

)

 

$

7,477,997

 

 

 

 

 

December 31, 2017

 

 

 

Parent Issuer

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

146,328

 

 

$

77,712

 

 

$

29,136

 

 

$

 

 

$

253,176

 

Short-term investments

 

 

 

 

 

104

 

 

 

 

 

 

 

 

 

104

 

Accounts receivable

 

 

37,303

 

 

 

25,347

 

 

 

 

 

 

(50,972

)

 

 

11,678

 

Loans to affiliate

 

 

36,100

 

 

 

 

 

 

 

 

 

 

 

 

36,100

 

Prepaid expenses and other

 

 

29,037

 

 

 

30,348

 

 

 

938

 

 

 

(15,454

)

 

 

44,869

 

Gross investment in lease

 

 

35,478

 

 

 

 

 

 

 

 

 

 

 

 

35,478

 

 

 

 

284,246

 

 

 

133,511

 

 

 

30,074

 

 

 

(66,426

)

 

 

381,405

 

Vessels

 

 

3,918,672

 

 

 

286,342

 

 

 

332,202

 

 

 

 

 

 

4,537,216

 

Gross investment in lease

 

 

687,896

 

 

 

 

 

 

 

 

 

 

 

 

687,896

 

Goodwill

 

 

 

 

 

75,321

 

 

 

 

 

 

 

 

 

75,321

 

Intercompany accounts receivable (payable)

 

 

(11,594

)

 

 

11,189

 

 

 

405

 

 

 

 

 

 

 

Investment in subsidiaries

 

 

474,713

 

 

 

59,902

 

 

 

 

 

 

(534,615

)

 

 

 

Other assets

 

 

116,154

 

 

 

81,463

 

 

 

9,104

 

 

 

(10,417

)

 

 

196,304

 

 

 

$

5,470,087

 

 

$

647,728

 

 

$

371,785

 

 

$

(611,458

)

 

$

5,878,142

 

Liabilities and shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

35,307

 

 

$

75,125

 

 

$

2,789

 

 

$

(50,001

)

 

$

63,220

 

Current portion of deferred revenue

 

 

54,578

 

 

 

16,104

 

 

 

140

 

 

 

(15,455

)

 

 

55,367

 

Current portion of long-term debt

 

 

239,858

 

 

 

 

 

 

17,942

 

 

 

 

 

 

257,800

 

Current portion of long-term obligations under capital lease

 

 

28,534

 

 

 

15,378

 

 

 

 

 

 

 

 

 

43,912

 

Current portion of other long-term liabilities

 

 

23,635

 

 

 

 

 

 

 

 

 

 

 

 

23,635

 

 

 

 

381,912

 

 

 

106,607

 

 

 

20,871

 

 

 

(65,456

)

 

 

443,934

 

Deferred revenue

 

 

327,641

 

 

 

1,040

 

 

 

 

 

 

 

 

 

328,681

 

Long-term debt

 

 

2,001,504

 

 

 

 

 

 

191,329

 

 

 

 

 

 

2,192,833

 

Long-term obligations under capital lease

 

 

445,279

 

 

 

149,737

 

 

 

 

 

 

 

 

 

595,016

 

Other long-term liabilities

 

 

195,459

 

 

 

15,273

 

 

 

 

 

 

(11,346

)

 

 

199,386

 

Fair value of financial instruments

 

 

168,860

 

 

 

 

 

 

 

 

 

 

 

 

168,860

 

 

 

 

3,520,655

 

 

 

272,657

 

 

 

212,200

 

 

 

(76,802

)

 

 

3,928,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

 

1,646

 

 

 

41,789

 

 

 

33,299

 

 

 

(75,088

)

 

 

1,646

 

Treasury shares

 

 

(377

)

 

 

 

 

 

 

 

 

 

 

 

(377

)

Additional paid in capital

 

 

2,752,988

 

 

 

233,739

 

 

 

109,488

 

 

 

(343,227

)

 

 

2,752,988

 

Retained earnings (deficit)

 

 

(781,137

)

 

 

99,543

 

 

 

16,798

 

 

 

(116,341

)

 

 

(781,137

)

Accumulated other comprehensive loss

 

 

(23,688

)

 

 

 

 

 

 

 

 

 

 

 

(23,688

)

 

 

 

1,949,432

 

 

 

375,071

 

 

 

159,585

 

 

 

(534,656

)

 

 

1,949,432

 

 

 

$

5,470,087

 

 

$

647,728

 

 

$

371,785

 

 

$

(611,458

)

 

$

5,878,142

 

 

 

 

Year ended December 31, 2018

 

 

 

Parent Issuer

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Revenue

 

$

876,894

 

 

$

266,906

 

 

$

234,660

 

 

$

(282,129

)

 

$

1,096,331

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ship operating

 

 

243,311

 

 

 

191,151

 

 

 

42,627

 

 

 

(257,819

)

 

 

219,270

 

Depreciation and amortization

 

 

181,397

 

 

 

13,846

 

 

 

50,558

 

 

 

 

 

 

245,801

 

General and administrative

 

 

33,327

 

 

 

21,586

 

 

 

962

 

 

 

(24,310

)

 

 

31,565

 

Operating leases

 

 

111,008

 

 

 

5,501

 

 

 

13,238

 

 

 

 

 

 

129,747

 

 

 

 

569,043

 

 

 

232,084

 

 

 

107,385

 

 

 

(282,129

)

 

 

626,383

 

Operating earnings

 

 

307,851

 

 

 

34,822

 

 

 

127,275

 

 

 

 

 

 

469,948

 

Other expenses (income):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense and amortization of deferred

   financing fees

 

 

149,696

 

 

 

8,514

 

 

 

54,200

 

 

 

(345

)

 

 

212,065

 

Interest income

 

 

(3,812

)

 

 

(429

)

 

 

(301

)

 

 

345

 

 

 

(4,197

)

Acquisition related gain on contract settlement

 

 

 

 

 

(2,430

)

 

 

 

 

 

 

 

 

(2,430

)

Change in fair value of financial instruments

 

 

(15,720

)

 

 

91

 

 

 

139

 

 

 

 

 

 

(15,490

)

Equity income on consolidated subsidiaries

 

 

(102,650

)

 

 

(68,582

)

 

 

 

 

 

171,232

 

 

 

 

Equity income on investment

 

 

 

 

 

(1,216

)

 

 

 

 

 

 

 

 

(1,216

)

Other expense (income)

 

 

1,539

 

 

 

797

 

 

 

82

 

 

 

 

 

 

2,418

 

 

 

 

29,053

 

 

 

(63,255

)

 

 

54,120

 

 

 

171,232

 

 

 

191,150

 

Net earnings (loss)

 

$

278,798

 

 

$

98,077

 

 

$

73,155

 

 

$

(171,232

)

 

$

278,798

 

 

 

 

 

Year ended December 31, 2018

 

 

 

Parent Issuer

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Net earnings (loss)

 

$

278,798

 

 

$

98,077

 

 

$

73,155

 

 

$

(171,232

)

 

$

278,798

 

   Amounts reclassified to net earnings during the

       year relating to cash flow hedging

       instruments

 

 

1,117

 

 

 

 

 

 

 

 

 

 

 

 

1,117

 

Comprehensive income (loss)

 

$

279,915

 

 

$

98,077

 

 

$

73,155

 

 

$

(171,232

)

 

$

279,915

 

 

 

 

Year ended December 31, 2017

 

 

 

Parent Issuer

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Revenue

 

$

797,317

 

 

$

237,056

 

 

$

45,086

 

 

$

(248,135

)

 

$

831,324

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ship operating

 

 

211,966

 

 

 

180,349

 

 

 

10,864

 

 

 

(219,263

)

 

 

183,916

 

Cost of services, supervision fees

 

 

 

 

 

1,300

 

 

 

 

 

 

 

 

 

1,300

 

Depreciation and amortization

 

 

173,464

 

 

 

13,317

 

 

 

13,157

 

 

 

 

 

 

199,938

 

General and administrative

 

 

52,742

 

 

 

16,115

 

 

 

106

 

 

 

(28,872

)

 

 

40,091

 

Operating leases

 

 

98,175

 

 

 

5,046

 

 

 

12,323

 

 

 

 

 

 

115,544

 

Gain on disposals

 

 

(1

)

 

 

(13,603

)

 

 

 

 

 

 

 

 

(13,604

)

Expenses related to customer

   bankruptcy

 

 

472

 

 

 

 

 

 

541

 

 

 

 

 

 

1,013

 

Vessel impairments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

536,818

 

 

 

202,524

 

 

 

36,991

 

 

 

(248,135

)

 

 

528,198

 

Operating earnings

 

 

260,499

 

 

 

34,532

 

 

 

8,095

 

 

 

 

 

 

303,126

 

Other expenses (income):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense and amortization of

   deferred financing fees

 

 

97,762

 

 

 

7,795

 

 

 

10,832

 

 

 

 

 

 

116,389

 

Interest income

 

 

(4,146

)

 

 

(412

)

 

 

 

 

 

 

 

 

(4,558

)

Change in fair value of financial

   instruments

 

 

11,894

 

 

 

737

 

 

 

 

 

 

 

 

 

12,631

 

Equity income on investment

 

 

(29,013

)

 

 

(12,761

)

 

 

 

 

 

35,939

 

 

 

(5,835

)

Other expense

 

 

8,765

 

 

 

497

 

 

 

 

 

 

 

 

 

9,262

 

 

 

 

85,262

 

 

 

(4,144

)

 

 

10,832

 

 

 

35,939

 

 

 

127,889

 

Net earnings (loss)

 

$

175,237

 

 

$

38,676

 

 

$

(2,737

)

 

$

(35,939

)

 

$

175,237

 

 

 

 

 

Year ended December 31, 2017

 

 

 

Parent Issuer

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Net earnings (loss)

 

$

175,237

 

 

$

38,676

 

 

$

(2,737

)

 

$

(35,939

)

 

$

175,237

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Amounts reclassified to net earnings

       during the year relating to cash

       low hedging instruments

 

 

2,859

 

 

 

 

 

 

 

 

 

 

 

 

2,859

 

Comprehensive income (loss)

 

$

178,096

 

 

$

38,676

 

 

$

(2,737

)

 

$

(35,939

)

 

$

178,096

 

 

 

 

Year ended December 31, 2016

 

 

 

Parent Issuer

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Revenue

 

$

835,851

 

 

$

250,606

 

 

$

50,969

 

 

$

(259,521

)

 

$

877,905

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ship operating

 

 

229,439

 

 

 

185,750

 

 

 

9,967

 

 

 

(232,829

)

 

 

192,327

 

Cost of services, supervision fees

 

 

 

 

 

7,390

 

 

 

 

 

 

 

 

 

7,390

 

Depreciation and amortization

 

 

188,816

 

 

 

14,172

 

 

 

13,110

 

 

 

 

 

 

216,098

 

General and administrative

 

 

42,507

 

 

 

16,189

 

 

 

114

 

 

 

(26,692

)

 

 

32,118

 

Operating leases

 

 

74,175

 

 

 

4,780

 

 

 

6,955

 

 

 

 

 

 

85,910

 

Loss on disposals

 

 

31,876

 

 

 

 

 

 

 

 

 

 

 

 

31,876

 

Expenses related to customer bankruptcy

 

 

7,342

 

 

 

 

 

 

12,390

 

 

 

 

 

 

19,732

 

Vessel impairments

 

 

285,195

 

 

 

 

 

 

 

 

 

 

 

 

285,195

 

 

 

 

859,350

 

 

 

228,281

 

 

 

42,536

 

 

 

(259,521

)

 

 

870,646

 

Operating earnings (loss)

 

 

(23,499

)

 

 

22,325

 

 

 

8,433

 

 

 

 

 

 

7,259

 

Other expenses (income):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense and amortization of deferred

   financing fees

 

 

101,009

 

 

 

7,583

 

 

 

11,290

 

 

 

 

 

 

119,882

 

Interest income

 

 

(8,273

)

 

 

(179

)

 

 

(3

)

 

 

 

 

 

(8,455

)

Refinancing expenses

 

 

1,962

 

 

 

 

 

 

 

 

 

 

 

 

1,962

 

Change in fair value of financial instruments

 

 

28,616

 

 

 

502

 

 

 

 

 

 

 

 

 

29,118

 

Equity income on investment

 

 

(11,176

)

 

 

(5,500

)

 

 

 

 

 

16,488

 

 

 

(188

)

Other expense (income)

 

 

3,402

 

 

 

578

 

 

 

 

 

 

(1

)

 

 

3,979

 

 

 

 

115,540

 

 

 

2,984

 

 

 

11,287

 

 

 

16,487

 

 

 

146,298

 

Net earnings (loss)

 

$

(139,039

)

 

$

19,341

 

 

$

(2,854

)

 

$

(16,487

)

 

$

(139,039

)

 

 

 

 

Year ended December 31, 2016

 

 

 

Parent Issuer

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Net earnings (loss)

 

$

(139,039

)

 

$

19,341

 

 

$

(2,854

)

 

$

(16,487

)

 

$

(139,039

)

Amounts reclassified to net earnings

    during the year relating to cash

    flow hedging instruments

 

 

4,373

 

 

 

 

 

 

 

 

 

 

 

 

4,373

 

Comprehensive income (loss)

 

$

(134,666

)

 

$

19,341

 

 

$

(2,854

)

 

$

(16,487

)

 

$

(134,666

)

 

 

 

 

 

 

Year ended December 31, 2018

 

 

 

Parent Issuer

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Cash from (used in) operating activities

 

$

223,936

 

 

$

19,832

 

 

$

275,083

 

 

$

(35,000

)

 

$

483,851

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares issued, net of issuance costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred shares issued, net of issuance costs

 

 

144,375

 

 

 

 

 

 

 

 

 

 

 

 

144,375

 

Draws on credit facilities

 

 

205,600

 

 

 

 

 

 

120,000

 

 

 

 

 

 

325,600

 

Repayment of credit facilities

 

 

(242,220

)

 

 

 

 

 

(227,442

)

 

 

 

 

 

(469,662

)

2025 Notes and 2018 Warrants issued

 

 

250,000

 

 

 

 

 

 

 

 

 

 

 

 

250,000

 

Senior unsecured notes repurchased, including

   Related expenses

 

 

(17,529

)

 

 

 

 

 

 

 

 

 

 

 

(17,529

)

Draws on long-term obligations under capital lease

 

 

46,964

 

 

 

 

 

 

 

 

 

 

 

 

46,964

 

Repayment on long-term obligations under

   capital lease

 

 

(30,504

)

 

 

(17,636

)

 

 

 

 

 

 

 

 

(48,140

)

Preferred shares redeemed, including related expenses

 

 

(143,430

)

 

 

 

 

 

 

 

 

 

 

 

(143,430

)

Proceeds from exercise of 2018 Warrants

 

 

250,000

 

 

 

 

 

 

 

 

 

 

 

 

250,000

 

Financing fees

 

 

(10,057

)

 

 

 

 

 

(6,065

)

 

 

 

 

 

(16,122

)

Intercompany dividends paid

 

 

 

 

 

(23,800

)

 

 

(12,300

)

 

 

36,100

 

 

 

 

Dividends on common shares

 

 

(49,937

)

 

 

 

 

 

 

 

 

 

 

 

(49,937

)

Dividends on preferred shares

 

 

(65,765

)

 

 

 

 

 

 

 

 

 

 

 

(65,765

)

Cash from (used in) financing activities

 

 

337,497

 

 

 

(41,436

)

 

 

(125,807

)

 

 

36,100

 

 

 

206,354

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures for vessels

 

 

(157,268

)

 

 

(20,003

)

 

 

(141,469

)

 

 

 

 

 

(318,740

)

Short-term investments

 

 

 

 

 

(1

)

 

 

(2,427

)

 

 

 

 

 

(2,428

)

Other assets

 

 

891

 

 

 

(4,078

)

 

 

1,770

 

 

 

 

 

 

(1,417

)

Intercompany dividends received

 

 

1,100

 

 

 

 

 

 

 

 

 

(1,100

)

 

 

 

Acquisition of GCI

 

 

(333,581

)

 

 

 

 

 

 

 

 

 

 

 

(333,581

)

Cash acquired from GCI

 

 

 

 

 

 

 

 

70,121

 

 

 

 

 

 

70,121

 

Cash used in investing activities

 

 

(488,858

)

 

 

(24,082

)

 

 

(72,005

)

 

 

(1,100

)

 

 

(586,045

)

Increase (decrease) in cash and cash equivalents

 

 

72,575

 

 

 

(45,686

)

 

 

77,271

 

 

 

 

 

 

104,160

 

Cash, cash equivalents and restricted cash,

   beginning of period

 

 

146,328

 

 

 

85,600

 

 

 

35,308

 

 

 

 

 

 

267,236

 

Cash, cash equivalents and restricted cash, end of

   period

 

$

218,903

 

 

$

39,914

 

 

$

112,579

 

 

$

 

 

$

371,396

 

 

 

 

 

Year ended December 31, 2017

 

 

 

Parent Issuer

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Cash from (used in) operating activities

 

$

315,803

 

 

$

10,891

 

 

$

(8,257

)

 

$

4,782

 

 

$

323,219

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares issued, net of issuance costs

 

 

118,966

 

 

 

 

 

 

 

 

 

 

 

 

118,966

 

Preferred shares issued, net of issuance costs

 

 

2,690

 

 

 

 

 

 

 

 

 

 

 

 

2,690

 

Repayment of credit facilities

 

 

(430,271

)

 

 

 

 

 

(24,734

)

 

 

 

 

 

(455,005

)

Draws on long-term obligations under capital lease

 

 

176,254

 

 

 

 

 

 

 

 

 

 

 

 

176,254

 

Repayment on long-term obligations under capital lease

 

 

(9,649

)

 

 

(16,549

)

 

 

 

 

 

 

 

 

(26,198

)

Senior unsecured notes issued

 

 

80,000

 

 

 

 

 

 

 

 

 

 

 

 

80,000

 

Senior unsecured notes repurchased, including related

   expenses

 

 

(7,075

)

 

 

 

 

 

 

 

 

 

 

 

(7,075

)

Proceeds from sale-leaseback of vessels

 

 

90,753

 

 

 

 

 

 

 

 

 

 

 

 

90,753

 

Financing fees

 

 

(9,840

)

 

 

832

 

 

 

784

 

 

 

(2

)

 

 

(8,226

)

Dividends on common shares

 

 

(61,830

)

 

 

(4,950

)

 

 

 

 

 

4,950

 

 

 

(61,830

)

Dividends on preferred shares

 

 

(64,416

)

 

 

 

 

 

 

 

 

 

 

 

(64,416

)

Advances from related parties

 

 

 

 

 

6,667

 

 

 

41,510

 

 

 

(48,177

)

 

 

 

Cash from (used in) financing activities

 

 

(114,418

)

 

 

(14,000

)

 

 

17,560

 

 

 

(43,229

)

 

 

(154,087

)

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures for vessels

 

 

(329,328

)

 

 

(7,076

)

 

 

(2,114

)

 

 

 

 

 

(338,518

)

Short-term investments

 

 

 

 

 

307

 

 

 

 

 

 

 

 

 

307

 

Net proceeds from vessel disposals

 

 

 

 

 

37,091

 

 

 

 

 

 

 

 

 

37,091

 

Other assets

 

 

2,782

 

 

 

(5,365

)

 

 

(7

)

 

 

206

 

 

 

(2,384

)

Loans to affiliate

 

 

27,376

 

 

 

(2,778

)

 

 

 

 

 

(4,950

)

 

 

19,648

 

Capital contribution in subsidiary

 

 

(43,188

)

 

 

(3

)

 

 

 

 

 

43,191

 

 

 

 

Cash used in investing activities

 

 

(342,358

)

 

 

22,176

 

 

 

(2,121

)

 

 

38,447

 

 

 

(283,856

)

Increase (decrease) in cash and cash equivalents

 

 

(140,973

)

 

 

19,067

 

 

 

7,182

 

 

 

 

 

 

(114,724

)

Cash, cash equivalents and restricted cash, beginning of

   period

 

 

287,301

 

 

 

66,533

 

 

 

28,126

 

 

 

 

 

 

381,960

 

Cash, cash equivalents and restricted cash, end of

   period

 

$

146,328

 

 

$

85,600

 

 

$

35,308

 

 

$

 

 

$

267,236

 

 

 

Year ended December 31, 2016

 

 

 

Parent Issuer

 

 

Guarantors

 

 

Non-Guarantors

 

 

Eliminations

 

 

Consolidated

 

Cash from (used in) operating activities

 

$

268,780

 

 

$

45,017

 

 

$

33,711

 

 

$

(36,421

)

 

$

311,087

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares issued, net of issuance costs

 

 

95,978

 

 

 

 

 

 

 

 

 

 

 

 

95,978

 

Preferred shares issued, net of issuance costs

 

 

541,694

 

 

 

 

 

 

 

 

 

 

 

 

541,694

 

Draws on credit facilities

 

 

220,485

 

 

 

 

 

 

 

 

 

 

 

 

220,485

 

Repayment of credit facilities

 

 

(673,128

)

 

 

 

 

 

(31,162

)

 

 

(1

)

 

 

(704,291

)

Draws on long-term obligations under capital lease

 

 

180,750

 

 

 

 

 

 

 

 

 

 

 

 

180,750

 

Repayment on long-term obligations under capital lease

 

 

(9,182

)

 

 

(15,550

)

 

 

 

 

 

(1

)

 

 

(24,733

)

Proceeds from sale-leaseback of vessels

 

 

354,000

 

 

 

 

 

 

 

 

 

 

 

 

354,000

 

Common shares repurchased, including related

   expenses

 

 

(8,269

)

 

 

 

 

 

 

 

 

 

 

 

(8,269

)

Preferred shares repurchased, including related

   expenses

 

 

(333,074

)

 

 

 

 

 

 

 

 

 

 

 

(333,074

)

Financing fees

 

 

(14,912

)

 

 

975

 

 

 

945

 

 

 

 

 

 

(12,992

)

Dividends on common shares

 

 

(148,555

)

 

 

(23,100

)

 

 

(19,366

)

 

 

42,465

 

 

 

(148,556

)

Dividends on preferred shares

 

 

(54,085

)

 

 

 

 

 

 

 

 

 

 

 

(54,085

)

Cash from (used in) financing activities

 

 

151,702

 

 

 

(37,675

)

 

 

(49,583

)

 

 

42,463

 

 

 

106,907

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures for vessels

 

 

(324,962

)

 

 

(17,891

)

 

 

(699

)

 

 

 

 

 

(343,552

)

Short-term investments

 

 

7

 

 

 

2,997

 

 

 

 

 

 

 

 

 

3,004

 

Net proceeds from vessel disposals

 

 

12,078

 

 

 

 

 

 

 

 

 

 

 

 

12,078

 

Proceeds from sale of leased vessels

 

 

20,000

 

 

 

 

 

 

 

 

 

 

 

 

20,000

 

Other assets

 

 

3,678

 

 

 

(4,896

)

 

 

583

 

 

 

(6,042

)

 

 

(6,677

)

Loans to affiliate

 

 

49,735

 

 

 

 

 

 

 

 

 

 

 

 

49,735

 

Advances to related parties

 

 

(30,466

)

 

 

(12,000

)

 

 

 

 

 

42,466

 

 

 

 

Dividend recevied from subsidary

 

 

30,466

 

 

 

12,000

 

 

 

 

 

 

(42,466

)

 

 

 

Cash used in investing activities

 

 

(239,464

)

 

 

(19,790

)

 

 

(116

)

 

 

(6,042

)

 

 

(265,412

)

Increase (decrease) in cash and cash equivalents

 

 

181,018

 

 

 

(12,448

)

 

 

(15,988

)

 

 

 

 

 

152,582

 

Cash, cash equivalents and restricted cash, beginning of

   period

 

 

106,283

 

 

 

78,981

 

 

 

44,114

 

 

 

 

 

 

229,378

 

Cash, cash equivalents and restricted cash, end of

   period

 

$

287,301

 

 

$

66,533

 

 

$

28,126

 

 

$

 

 

$

381,960