XML 38 R9.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Investing activities:      
Cash and cash equivalents and restricted cash, end of year $ 0    
Seaspan [Member]      
Operating activities:      
Net earnings (loss) 439,100 $ 278,800 $ 175,200
Items not involving cash:      
Depreciation and amortization 254,300 245,800 199,900
Change in right-of-use assets 111,800 0 0
Share-based compensation 3,300 3,100 17,500
Amortization of deferred financing fees, debt discount and fair value of long-term debt 30,700 19,900 11,900
Amounts reclassified from other comprehensive loss to interest expense (note 20(c)) 300 300 1,900
Unrealized change in fair value of financial instruments (20,000) (57,400) (44,100)
Acquisition related gain on contract settlement 0 (2,400) 0
Equity income on investment 0 (1,200) (5,800)
Deferred gain on sales-leasebacks 0 (23,600) (22,600)
Amortization of acquired revenue contracts 13,800 8,100 4,500
Refinancing expenses 7,400 0 0
Gain on disposals 0 0 (13,600)
Other (1,800) 0 6,700
Changes in assets and liabilities:      
Accounts receivable (2,300) 15,500 16,600
Net investment in lease 9,300 44,300 8,100
Prepaid expenses and other 5,400 17,500 (11,300)
Deferred dry-dock (22,300) (10,300) (8,700)
Accounts payable and accrued liabilities 11,500 (7,000) 5,100
Deferred revenue (600) (46,800) (7,400)
Operating lease liabilities (111,900) 0 0
Other long-term liabilities 0 (1,500) 0
Fair value of financial instruments 55,000 42,000 56,700
Cash (used in) from operating activities 783,000 525,100 390,600
Financing activities:      
Common shares issued, net of issuance costs 0 0 119,000
Preferred shares issued, net of issuance costs 0 144,400 2,700
Repayment of credit facilities (1,507,600) (469,700) (455,000)
Draws on credit facilities 1,227,300 325,600 0
2025 Notes, 2026 Notes and Warrants issued 250,000 250,000 0
Repayment of senior unsecured notes (320,400) (17,500) 72,900
Draws on long-term obligations under other financing arrangements 0 47,000 176,300
Repayments on long-term obligations under other financing arrangements (133,900) (48,100) (26,200)
Redemption of preferred shares (47,700) (143,400) 0
Proceeds from exercise of warrants 250,000 250,000 0
Financing fees (27,000) (16,100) (8,400)
Dividends on common shares (101,800) (49,900) (61,800)
Dividends on preferred shares (70,400) (65,800) (64,400)
Proceeds from sale-leaseback of vessels 0 0 90,800
Cash from (used in) financing activities (481,500) 206,500 (154,100)
Investing activities:      
Expenditures for vessels (331,600) (318,700) (338,500)
Short-term investments 2,500 (2,400) 300
Net proceeds from vessel disposals 0 0 37,100
Prepayment on vessel purchase (13,000) 0 0
Other assets (6,700) (1,500) (2,400)
Loans to affiliate 0 0 (2,700)
Repayment of loans to affiliate 0 0 22,300
Payment on settlement of interest swap agreements (126,800) (41,300) (67,400)
Acquisition of GCI 0 (333,600) 0
Cash acquired from GCI acquisition 0 70,100 0
Cash used in investing activities (475,600) (627,400) (351,300)
Increase (decrease) in cash and cash equivalents (174,100) 104,200 (114,800)
Cash and cash equivalents and restricted cash, beginning of year 371,400 267,200 382,000
Cash and cash equivalents and restricted cash, end of year $ 197,300 $ 371,400 $ 267,200