XML 23 R7.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 98,853 $ 50,820
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Loss on disposal of vessels and vessel equipment 149 147
Payment-in-kind interest expense 8,602 3,894
Depreciation and amortization 37,504 22,010
Amortization of fair value of related-party chartered-in vessel 427 596
Amortization of deferred financing costs 4,866 438
Write-off of commitment premium shares   6,040
Net unrealized loss on derivative financial instrument 1,559  
Stock-based compensation expense 2,855 10,065
Provision for bad debts (1,085) 1,721
(Gain) / loss on disposal 728  
Changes in assets and liabilities:    
Decrease (increase) in due from charterers 7,756 (10,267)
Increase in due from Navig8 pools (5,994) (2,781)
Decrease in prepaid expenses and other current and noncurrent assets 57,743 7,061
Increase in working capital at Navig8 pools (1,950) (3,750)
Decrease in accounts payable and other current and noncurrent liabilities (2,338) (26,629)
Deferred drydock costs incurred (6,591) (2,839)
Net cash provided by operating activities 201,628 56,526
CASH FLOWS FROM INVESTING ACTIVITIES:    
Payments for vessels under construction (565,922) (49,060)
Payment of professional fees   (7,369)
Payment of capitalized interest (11,349) (7,056)
Proceeds from sale of vessels 16,925  
Cash at Navig8 Crude upon merger   28,875
Deposit of cash merger consideration   (4,527)
Restricted cash   (763)
Purchase of vessel improvements and other fixed assets (5,089) (1,284)
Net cash used in investing activities (565,435) (41,184)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Borrowings under credit facilities and senior notes 421,695  
Repayments of credit facilities (80,955)  
Proceeds from issuance of common stock 26 210,000
Payment of underwriters' commission   (13,650)
Payment of common stock issuance costs   (1,930)
Deferred financing costs paid (11,425) (526)
Net cash provided by financing activities 329,341 193,894
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS   397
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (34,466) 209,633
CASH AND CASH EQUIVALENTS, beginning of period 157,535 147,303
CASH AND CASH EQUIVALENTS, end of period 123,069 356,936
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION -    
Cash paid during the period for interest, net of capitalized interest $ 11,412 $ 6,760