XML 89 R5.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
OPERATING ACTIVITIES:      
Net income/ (loss) $ 579,247 $ 511,273 $ (68,541)
Adjustments to reconcile net income/ (loss) to net cash provided by operating activities:      
Depreciation and amortization of intangible assets 201,820 112,817 56,050
Amortization of unfavorable lease terms (74,963) (108,538) 0
Vessels impairment loss 0 0 71,577
Impairment of receivable in affiliated company (0) (0) 6,900
Non-cash amortization of deferred revenue and straight-line 51,048 460 (1,588)
Allowance for credit losses 0 0 1,495
Amortization of operating lease assets/liabilities 3,912 (401) 956
Amortization and write-off of deferred finance costs and discount 5,349 3,741 2,141
Amortization of deferred dry dock and special survey costs 28,917 16,143 10,337
Gain on sale of vessels, net (149,352) (33,625) 0
Bargain gain 0 (48,015) 0
Equity in net earnings of affiliated companies 0 (80,839) (1,133)
Stock-based compensation 154 523 946
Changes in operating assets and liabilities:      
(Increase)/ decrease in accounts receivable (46,559) 344 (6,495)
(Increase)/ decrease in prepaid expenses and other current assets (20,952) 9,770 3,722
(Increase)/ decrease in amounts due from related parties (6,158) (53,420) 20,581
Increase/ (decrease) in accounts payable 3,401 1,260 (2,320)
Decrease in accrued expenses (1,719) (7,736) (1,668)
(Decrease)/ increase in amounts due to related parties (13,429) (14,541) 27,505
Increase/ (decrease) in deferred revenue 11,492 17,743 (1,310)
Payments for dry dock and special survey costs (65,868) (49,786) (24,021)
Operating lease liabilities short and long-term 0 0 (1,048)
Net cash provided by operating activities 506,340 277,173 94,086
INVESTING ACTIVITIES:      
Net cash proceeds from sale of vessels 284,476 121,080 8,183
Acquisition of/ additions to vessels (433,777) (217,032) (72,417)
Deposits for acquisition/ option to acquire vessel (176,802) (61,848) (10,685)
Cash acquired from acquisitions 9,862 42,676 0
Repayments of notes receivable 0 8,872 4,687
Payable to affiliated company 0 0 (13,622)
Net cash used in investing activities (316,241) (106,252) (83,854)
FINANCING ACTIVITIES:      
Cash distributions paid (6,163) (4,615) (7,872)
Net proceeds from issuance of general partnership units 0 9,960 47
Net proceeds from issuance of common units 0 198,495 2,231
Proceeds from long-term debt and financial liabilities 479,735 735,276 79,475
Repayment of long-term debt and financial liabilities (651,875) (959,154) (82,672)
Payments of deferred finance costs (6,144) (12,165) (1,115)
Net cash used in financing activities (184,447) (32,203) (9,906)
Increase in cash, cash equivalents and restricted cash 5,652 138,718 326
Cash, cash equivalents and restricted cash, beginning of period 169,446 30,728 30,402
Cash, cash equivalents and restricted cash, end of period 175,098 169,446 30,728
Supplemental disclosures of cash flow information      
Cash interest paid 80,626 50,382 23,717
Non cash financing activities      
Stock-based compensation 154 523 946
Long-term debt and financial liabilities 756,673   0
Non cash investing activities      
Deposits for acquisition/ option to acquire vessel (6,860) 0 0
Loans receivable from affiliates 0 0 (9,992)
Acquisition of vessels $ (782,334) $ (5,766) $ 37,999