GLOBAL SHIP LEASE, INC.
|
||
(registrant)
|
||
Dated: March 5, 2019
|
By: /s/ Ian J. Webber
|
|
Ian J. Webber
|
||
Chief Executive Officer
|
Three months ended
December 31, 2018
|
Three months ended
December 31, 2017
|
Year ended
December 31, 2018
|
Year ended
December 31, 2017
|
|||||||||||||
Operating Revenues (3)
|
50,021
|
37,927
|
157,097
|
159,278
|
||||||||||||
Operating (Loss)
|
(56,205
|
)
|
(72,178
|
)
|
(10,261
|
)
|
(15,353
|
)
|
||||||||
Net (Loss) (1)
|
(72,503
|
)
|
(99,824
|
)
|
(60,426
|
)
|
(77,328
|
)
|
||||||||
Adjusted EBITDA (2)
|
26,577
|
24,841
|
97,241
|
110,303
|
||||||||||||
Normalized Net Income (1)(2)
|
1,698
|
2,190
|
13,775
|
25,206
|
Three months ended
|
Year ended
|
|||||||||||||||||||||||||||
Dec 31,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
||||||||||||||||||||||
Days
|
2018
|
2017
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||||||||||||||||||
Ownership days
|
2,656
|
1,656
|
7,675
|
6,570
|
6,588
|
6,893
|
6,270
|
|||||||||||||||||||||
Planned offhire - scheduled drydock
|
0
|
0
|
(34
|
)
|
(62
|
)
|
(100
|
)
|
(9
|
)
|
(48
|
)
|
||||||||||||||||
Unplanned offhire
|
(7
|
)
|
(10
|
)
|
(17
|
)
|
(40
|
)
|
(3
|
)
|
(7
|
)
|
(12
|
)
|
||||||||||||||
Idle time
|
(30
|
)
|
0
|
(47
|
)
|
0
|
0
|
(13
|
)
|
(64
|
)
|
|||||||||||||||||
Operating days
|
2,619
|
1,646
|
7.577
|
6,468
|
6,485
|
6,864
|
6,146
|
|||||||||||||||||||||
Utilization
|
98.6
|
%
|
99.4
|
%
|
98.7
|
%
|
98.4
|
%
|
98.4
|
%
|
99.6
|
%
|
98.0
|
%
|
Vessel Name
|
TEUs
|
Lightweight (tons)
|
Year Built
|
Charterer
|
Earliest Charter Expiry Date
|
Latest Charter
Expiry Date
|
Daily Charter Rate $
|
CMA CGM Thalassa
|
11,040
|
38,577
|
2008
|
CMA CGM
|
4Q25
|
1Q26
|
47,200
|
UASC Al Khor(1)
|
9,115
|
31,764
|
2015
|
Hapag-Lloyd
|
1Q19
|
2Q19
|
40,000
|
Anthea Y(1)
|
9,115
|
31,890
|
2015
|
COSCO
|
2Q20
|
3Q20
|
39,200
|
Maira XL(1)
|
9,115
|
31,820
|
2015
|
COSCO
|
2Q20
|
3Q20
|
39,200
|
GSL Tianjin
|
8.063(12)
|
34,243
|
2005
|
CMA CGM
|
2Q19
|
3Q19
|
11,900(2)
|
OOCL Qingdao
|
8,063(12)
|
34,305
|
2004
|
OOCL
|
1Q19
|
2Q19
|
14,000
|
GSL Ningbo
|
8,063(12)
|
34,243
|
2004
|
Maersk
|
2Q19
|
4Q20
|
12,100(3)
|
Mary(1)
|
6,927
|
23,424
|
2013
|
CMA CGM
|
3Q23
|
4Q23
|
25,910
|
Kristina (1)
|
6,927
|
23,424
|
2013
|
Wan Hai
|
2Q19
|
3Q19(4)
|
19,500(4)
|
Katherine(1)
|
6,927
|
23,424
|
2013
|
MSC
|
1Q19
|
1Q19(4)
|
13,500(4)
|
Alexandra(1)
|
6,927
|
23,424
|
2013
|
ONE
|
1Q19
|
2Q19(4)
|
20,750(4)
|
UASC Bubiyan(1)
|
6,882
|
23,919
|
2015
|
Hapag-Lloyd
|
1Q19
|
2Q19(4)
|
20,000(4)
|
UASC Yas(1)(11)
|
6,882
|
23,864
|
2015
|
Hapag-Lloyd
|
1Q19
|
2Q19(4)
|
20,000(4)
|
CMA CGM Berlioz
|
6,621
|
26,776
|
2001
|
CMA CGM
|
2Q21
|
4Q21
|
34,000
|
Agios Dimitrios
|
6,572
|
24,746
|
2011
|
MSC
|
3Q19
|
4Q19(5)
|
12,500(5)
|
Tasman
|
5,936
|
25,010
|
2000
|
ZIM
|
1Q19
|
3Q19(6)
|
16,350(6)
|
Dimitris Y
|
5,936
|
25,010
|
2000
|
ZIM
|
2Q19
|
3Q19
|
16,750
|
Ian H
|
5,936
|
25,128
|
2000
|
ZIM
|
2Q19
|
3Q19
|
17,000
|
Dolphin II
|
5,095
|
20,596
|
2007
|
HMM
|
2Q19
|
4Q19(7)
|
7,700(7)
|
Orca I
|
5,095
|
20,696
|
2006
|
ZIM
|
2Q19
|
3Q19
|
11,750
|
CMA CGM Alcazar
|
5,089
|
20,087
|
2007
|
CMA CGM
|
4Q20
|
2Q21
|
33,750
|
CMA CGM Château d’If
|
5,089
|
20,100
|
2007
|
CMA CGM
|
4Q20
|
2Q21
|
33,750
|
CMA CGM Jamaica
|
4,298
|
17,272
|
2006
|
CMA CGM
|
3Q22
|
1Q23
|
25,350
|
CMA CGM Sambhar
|
4,045
|
17,355
|
2006
|
CMA CGM
|
3Q22
|
1Q23
|
25,350
|
CMA CGM America
|
4,045
|
17,355
|
2006
|
CMA CGM
|
3Q22
|
1Q23
|
25,350
|
GSL Valerie
|
2,824
|
11,971
|
2005
|
CMA CGM
|
2Q19
|
3Q19
|
9,000
|
Athena
|
2,762
|
13,538
|
2003
|
MSC
|
1Q19
|
2Q19
|
9,000
|
Maira
|
2,506
|
11,453
|
2000
|
MSC
|
1Q19
|
1Q19(8)
|
9,000(8)
|
Nikolas
|
2,506
|
11,370
|
2000
|
MSC
|
1Q19
|
2Q19
|
9,000
|
New Yorker
|
2,506
|
11,463
|
2001
|
MSC
|
1Q19
|
2Q19
|
9,000
|
CMA CGM La Tour
|
2,272
|
11,742
|
2001
|
CMA CGM
|
3Q19
|
1Q20
|
15,300
|
CMA CGM Manet
|
2,272
|
11,742
|
2001
|
CMA CGM
|
3Q19
|
1Q20
|
15,300
|
CMA CGM Matisse
|
2,262
|
11,676
|
1999
|
CMA CGM
|
3Q19
|
1Q20
|
15,300
|
CMA CGM Utrillo
|
2,262
|
11,676
|
1999
|
CMA CGM
|
3Q19
|
1Q20
|
15,300
|
GSL Keta
|
2,207
|
11,731
|
2003
|
ANL
|
2Q19
|
3Q19
|
8,450
|
GSL Julie
|
2,207
|
11,731
|
2002
|
CMA CGM
|
1Q19
|
1Q19(9)
|
7,800(9)
|
Kumasi
|
2,207
|
11,731
|
2002
|
CMA CGM
|
4Q19
|
1Q21(10)
|
9,800(10)
|
Marie Delmas
|
2,207
|
11,731
|
2002
|
CMA CGM
|
4Q19
|
1Q21(10)
|
9,800(10)
|
(1) |
Modern design, high reefer capacity, fuel efficient vessels.
|
(2) |
Rate increased to $13,000 per day from January 26, 2019.
|
(3) |
Rate increases to $12,400 per day from April 21, 2019 and to $18,000 per day from September 21, 2019.
|
(4) |
Thereafter, five years to CMA CGM at $25,910 per day.
|
(5) |
Thereafter, option for four years at $20,000 per day,
callable by us.
|
(6) |
Extended after December 31, 2018 at $11,500 per day to July 17, 2019 plus or minus 30 days.
|
(7) |
Rate increases to $11,500 per day from August 15, 2019.
|
(8) |
Extended after December 31, 2018 at $8,500 per day to August 17, 2020 plus or minus 30 days.
|
(9) |
Rate $7,800 per day and, agreed after December 31, 2018, $7,200 per day from March 16, 2019 to between August 16, 2019 and October 16,
2019, at charterer’s option, with an option in favour of charterer to extend from October 16, 2019 at $8,500 per day for six months plus or minus 30 days.
|
(10) |
Option at $9,800 per day to December 31, 2020 plus or minus 90 days, callable by us.
|
(11) |
To be renamed as M/V Olivia I effective March 19, 2019.
|
(12) |
These vessels’ capacity is targeted to be upgraded to 8,600
TEU (subject class approval).
|
Three months ended
Dec 31, 2018
|
Three months ended
Dec 31, 2017
|
Year ended
Dec 31, 2018
|
Year ended
Dec 31, 2017
|
||||||||||||||
Net (loss) available to common shareholders
|
(72,503
|
)
|
(99,824
|
)
|
(60,426
|
)
|
(77,328
|
)
|
|||||||||
Adjust: Depreciation and amortization
|
10,752
|
9,394
|
35,455
|
37,981
|
|||||||||||||
Impairment
|
71,834
|
87,624
|
71,834
|
87,624
|
|||||||||||||
Interest income
|
(441
|
)
|
(154
|
)
|
(1,425
|
)
|
(489
|
)
|
|||||||||
Interest expense
|
16,174
|
27,027
|
48,686
|
59,413
|
|||||||||||||
Earnings allocated to preferred shares
|
765
|
765
|
3,062
|
3,062
|
|||||||||||||
Income taxes
|
(4
|
)
|
9
|
55
|
40
|
||||||||||||
|
|||||||||||||||||
Adjusted EBITDA
|
26,577
|
24,841
|
97,241
|
110,303
|
Three months ended
Dec 31, 2018
|
Three months ended
Dec 31, 2017
|
Year Ended
Dec 31, 2018
|
Year ended
Dec 31, 2017
|
||||||||||||||
Net (loss) available to common shareholders
|
(72,503
|
)
|
(99,824
|
)
|
(60,426
|
)
|
(77,328
|
)
|
|||||||||
Adjust: Impairment charges
|
71,834
|
87,624
|
71,834
|
87,624
|
|||||||||||||
Staff retention and severance costs associated with the Poseidon transaction
|
1,967
|
---
|
1,967
|
---
|
|||||||||||||
Premium paid on redemption of 2022 Notes
|
400
|
---
|
400
|
---
|
|||||||||||||
Premium paid on redemption of 2019 Notes
|
---
|
8,657
|
---
|
9,047
|
|||||||||||||
Accelerated write-off of deferred financing charges related to 2019 Notes
|
---
|
4,310
|
---
|
4,371
|
|||||||||||||
Accelerated write-off of original issue discount related to 2019 notes
|
---
|
1,423
|
---
|
1,492
|
|||||||||||||
Normalized net income
|
1,698
|
2,190
|
13,775
|
25,206
|
· |
future operating or financial results;
|
· |
expectations regarding the future growth of the container shipping industry, including the rates of annual demand and supply growth;
|
· |
the financial condition of our charterers, particularly CMA CGM, our principal charterer and main source of operating revenue, and their ability to pay
charterhire in accordance with the charters;
|
· |
Global Ship Lease’s financial condition and liquidity, including its level of indebtedness or ability to obtain additional financing to fund capital
expenditures, vessel acquisitions and other general corporate purposes;
|
· |
Global Ship Lease’s ability to meet its financial covenants and repay its credit facilities;
|
· |
Global Ship Lease’s expectations relating to dividend payments and forecasts of its ability to make such payments including the availability of cash and the
impact of constraints under its credit facility;
|
· |
risks relating to the acquisition of Poseidon Containers and Global Ship Lease’s ability to realize the anticipated benefits of the acquisition;
|
· |
future acquisitions, business strategy and expected capital spending;
|
· |
operating expenses, availability of crew, number of off-hire days, drydocking and survey requirements and insurance costs;
|
· |
general market conditions and shipping industry trends, including charter rates and factors affecting supply and demand;
|
· |
assumptions regarding interest rates and inflation;
|
· |
changes in the rate of growth of global and various regional economies;
|
· |
risks incidental to vessel operation, including piracy, discharge of pollutants and vessel accidents and damage including total or constructive total loss;
|
· |
estimated future capital expenditures needed to preserve its capital base;
|
· |
Global Ship Lease’s expectations about the availability of ships to purchase, the time that it may take to construct new ships, or the useful lives of its
ships;
|
· |
Global Ship Lease’s continued ability to enter into or renew long-term, fixed-rate charters or other vessel employment arrangements;
|
· |
the continued performance of existing long-term, fixed-rate time charters;
|
· |
Global Ship Lease’s ability to capitalize on its management’s and board of directors’ relationships and reputations in the containership industry to its
advantage;
|
· |
changes in governmental and classification societies’ rules and regulations or actions taken by regulatory authorities;
|
· |
expectations about the availability of insurance on commercially reasonable terms;
|
· |
unanticipated changes in laws and regulations including taxation;
|
· |
potential liability from future litigation.
|
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
OPERATING REVENUES
|
||||||||||||||||
Time charter revenue
|
16,667
|
7,078
|
30,890
|
35,334
|
||||||||||||
Time charter revenue - related party
|
33,354
|
30,849
|
126,207
|
123,944
|
||||||||||||
50,021
|
37,927
|
157,097
|
159,278
|
|||||||||||||
OPERATING EXPENSES:
|
||||||||||||||||
Vessel operating expenses
|
17,170
|
10,959
|
47,584
|
41,098
|
||||||||||||
Vessel operating expenses - related parties
|
938
|
400
|
1,689
|
1,599
|
||||||||||||
Time charter and voyage expenses
|
739
|
276
|
1,352
|
962
|
||||||||||||
Time charter and voyage expenses - related party
|
222
|
—
|
222
|
—
|
||||||||||||
Depreciation and amortization
|
10,752
|
9,394
|
35,455
|
37,981
|
||||||||||||
Impairment of vessels
|
71,834
|
87,624
|
71,834
|
87,624
|
||||||||||||
General and administrative expenses
|
4,571
|
1,452
|
9,221
|
5,367
|
||||||||||||
Operating loss
|
(56,205
|
)
|
(72,178
|
)
|
(10,260
|
)
|
(15,353
|
)
|
||||||||
NON OPERATING INCOME/(EXPENSE)
|
||||||||||||||||
Interest income
|
441
|
154
|
1,425
|
489
|
||||||||||||
Interest and other financial expenses
|
(16,174
|
)
|
(27,027
|
)
|
(48,686
|
)
|
(59,413
|
)
|
||||||||
Other income, net
|
196
|
1
|
212
|
51
|
||||||||||||
Total non operating expense
|
(15,537
|
)
|
(26,872
|
)
|
(47,049
|
)
|
(58,873
|
)
|
||||||||
Loss before income taxes
|
(71,742
|
)
|
(99,050
|
)
|
(57,309
|
)
|
(74,226
|
)
|
||||||||
Income taxes
|
4
|
(9
|
)
|
(55
|
)
|
(40
|
)
|
|||||||||
Net Loss
|
(71,738
|
)
|
(99,059
|
)
|
(57,364
|
)
|
(74,266
|
)
|
||||||||
Earnings allocated to Series B Preferred shares
|
(765
|
)
|
(765
|
)
|
(3,062
|
)
|
(3,062
|
)
|
||||||||
Net Loss available to Common Shareholders
|
(72,503
|
)
|
(99,824
|
)
|
(60,426
|
)
|
(77,328
|
)
|
||||||||
Earnings/(Loss) per Share
|
||||||||||||||||
Weighted average number of Class A common shares outstanding
|
||||||||||||||||
Basic and diluted (including RSU’s without service conditions)
|
60,907,958
|
47,976,722
|
52,115,118
|
47,975,889
|
||||||||||||
Net Loss per Class A common share
|
||||||||||||||||
Basic and diluted (including RSU’s without service conditions)
|
(0.64
|
)
|
(2.08
|
)
|
(0.93
|
)
|
(1.61
|
)
|
||||||||
Weighted average number of Class B common shares outstanding
|
||||||||||||||||
Basic and diluted
|
7,405,956
|
7,405,956
|
7,405,956
|
7,405,956
|
||||||||||||
Net Loss per Class B common share
|
||||||||||||||||
Basic and diluted
|
nil
|
nil
|
nil
|
nil
|
As of
|
||||||||
December 31,
2018
|
December 31,
2017
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
82,059
|
73,266
|
||||||
Restricted cash
|
2,186
|
—
|
||||||
Accounts receivable, net
|
1,927
|
72
|
||||||
Inventories
|
5,769
|
742
|
||||||
Prepaid expenses and other current assets
|
6,214
|
1,376
|
||||||
Due from related parties
|
817
|
1,932
|
||||||
Total current assets
|
98,972
|
77,388
|
||||||
NON-CURRENT ASSETS
|
||||||||
Vessels in operation
|
1,112,766
|
586,520
|
||||||
Other fixed assets
|
5
|
10
|
||||||
Intangible assets - charter agreements
|
5,400
|
700
|
||||||
Intangible assets - other
|
—
|
7
|
||||||
Deferred charges, net
|
9,569
|
11,259
|
||||||
Other non-current assets
|
948
|
—
|
||||||
Restricted cash, net of current portion
|
5,827
|
—
|
||||||
Total non-current assets
|
1,134,515
|
598,496
|
||||||
TOTAL ASSETS
|
1,233,487
|
675,884
|
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
9,586
|
1,486
|
||||||
Accrued liabilities
|
15,407
|
8,788
|
||||||
Current portion of long-term debt
|
64,088
|
40,000
|
||||||
Deferred revenue
|
3,118
|
2,178
|
||||||
Due to related parties
|
3,317
|
2,813
|
||||||
Total current liabilities
|
95,516
|
55,265
|
||||||
LONG-TERM LIABILITIES
|
||||||||
Long-term debt, net of current portion and deferred financing costs
|
813,130
|
358,515
|
||||||
Intangible liability - charter agreements
|
8,470
|
10,482
|
||||||
Deferred tax liability
|
9
|
17
|
||||||
Total non-current liabilities
|
821,609
|
369,014
|
||||||
TOTAL LIABILITIES
|
917,125
|
424,279
|
||||||
Commitments and Contingencies
|
—
|
—
|
||||||
STOCKHOLDERS' EQUITY
|
||||||||
Class A common stock-authorized
214,000,000 shares with a $0.01 par value 72,137,965 shares issued and outstanding (2017 – 47,609,734 shares) |
721
|
476
|
||||||
Class B common stock-authorized
20,000,000 shares with a $0.01 par value 7,405,956 issued and outstanding (2017 – 7,405,956 shares) |
74
|
74
|
||||||
Series B Preferred shares-authorized
16,100 shares with a $0.01 par value 14,000 shares issued and outstanding (2017 – 14,000 shares) |
—
|
—
|
||||||
Series C Preferred shares - authorized
250,000 shares with a $0.01 par value 250,000 shares issued and outstanding (2017 - nil) |
3
|
—
|
||||||
Additional paid in capital
|
511,683
|
386,748
|
||||||
Accumulated deficit
|
(196,119
|
)
|
(135,693
|
)
|
||||
Total stockholders' equity
|
316,362
|
251,605
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
1,233,487
|
675,884
|
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net loss
|
(71,738
|
)
|
(99,059
|
)
|
(57,364
|
)
|
(74,266
|
)
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
10,752
|
9,394
|
35,455
|
37,981
|
||||||||||||
Vessel impairment
|
71,834
|
87,624
|
71,834
|
87,624
|
||||||||||||
Amortization of deferred financing costs
|
1,498
|
5,159
|
4,629
|
7,772
|
||||||||||||
Amortization of original issue discount/premium on
repurchase of notes
|
605
|
1,640
|
1,207
|
2,523
|
||||||||||||
Amortization of intangible liability/assets-charter agreements
|
24
|
(451
|
)
|
(1,305
|
)
|
(1,807
|
)
|
|||||||||
Share based compensation
|
(86
|
)
|
272
|
50
|
272
|
|||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||
Decrease (increase) in accounts receivable and other assets
|
7,361
|
1,464
|
5,019
|
(441
|
)
|
|||||||||||
Decrease (increase) in inventories
|
331
|
(113
|
)
|
(2,250
|
)
|
(188
|
)
|
|||||||||
(Decrease) increase in accounts payable and other
liabilities
|
(15,252
|
)
|
5,465
|
(9,117
|
)
|
(3,030
|
)
|
|||||||||
(Increase) decrease in related parties' balances
|
(22
|
)
|
465
|
(625
|
)
|
1,138
|
||||||||||
Increase (decrease) in deferred revenue
|
972
|
(670
|
)
|
214
|
238
|
|||||||||||
Unrealized foreign exchange (gain) loss
|
(9
|
)
|
(4
|
)
|
(5
|
)
|
2
|
|||||||||
Net cash provided by operating
activities
|
6,270
|
11,186
|
47,742
|
57,818
|
||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Cash paid for vessels
|
—
|
—
|
(11,436
|
)
|
—
|
|||||||||||
Net proceeds from sale of vessels
|
14,504
|
—
|
14,504
|
—
|
||||||||||||
Cash paid for vessel improvements
|
(89
|
)
|
(155
|
)
|
(239
|
)
|
(255
|
)
|
||||||||
Cash paid for other assets
|
—
|
—
|
—
|
(8
|
)
|
|||||||||||
Cash paid for drydockings
|
(532
|
)
|
—
|
(2,636
|
)
|
(4,632
|
)
|
|||||||||
Cash acquired in Poseidon Transaction, net of capitalized expenses
|
24,037
|
—
|
24,037
|
—
|
||||||||||||
Net cash provided by/(used in) investing activities
|
37,920
|
(155
|
)
|
24,230
|
(4,895
|
)
|
||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Proceeds from issuance of secured notes
|
—
|
356,400
|
—
|
356,400
|
||||||||||||
Repurchase of secured notes
|
(20,400
|
)
|
(346,287
|
)
|
(20,400
|
)
|
(365,788
|
)
|
||||||||
Proceeds from drawdown of credit facilities
|
—
|
54,800
|
8,125
|
54,800
|
||||||||||||
Repayment of credit facilities
|
(27,771
|
)
|
(54,800
|
)
|
(37,771
|
)
|
(63,575
|
)
|
||||||||
Deferred financing costs paid
|
(246
|
)
|
(12,675
|
)
|
(2,058
|
)
|
(12,675
|
)
|
||||||||
Series B Preferred Shares-dividends paid
|
(765
|
)
|
(765
|
)
|
(3,062
|
)
|
(3,062
|
)
|
||||||||
Net cash used in financing activities
|
(49,182
|
)
|
(3,327
|
)
|
(55,166
|
)
|
(33,900
|
)
|
||||||||
Net (decrease) increase in cash and cash equivalents and restricted cash
|
(4,992
|
)
|
7,704
|
16,806
|
19,023
|
|||||||||||
Cash and cash equivalents and restricted cash at beginning of the period
|
95,064
|
65,562
|
73,266
|
54,243
|
||||||||||||
Cash and cash equivalents and restricted cash at end of the period
|
90,072
|
73,266
|
90,072
|
73,266
|
As of
|
|||||||||||
Note
|
December 31, 2018
|
December 31, 2017
|
|||||||||
ASSETS
|
|||||||||||
CURRENT ASSETS
|
|||||||||||
Cash and cash equivalents
|
82,059
|
73,266
|
|||||||||
Restricted cash
|
2,186
|
—
|
|||||||||
Accounts receivable, net
|
1,927
|
72
|
|||||||||
Inventories
|
5,769
|
742
|
|||||||||
Prepaid expenses and other current assets
|
6,214
|
1,376
|
|||||||||
Due from related parties
|
6
|
817
|
1,932
|
||||||||
Total current assets
|
98,972
|
77,388
|
|||||||||
NON - CURRENT ASSETS
|
|||||||||||
Vessels in operation
|
4
|
1,112,766
|
586,520
|
||||||||
Other fixed assets
|
5
|
10
|
|||||||||
Intangible assets - charter agreements
|
5,400
|
700
|
|||||||||
Intangible assets - other
|
—
|
7
|
|||||||||
Deferred charges, net
|
9,569
|
11,259
|
|||||||||
Other non - current assets
|
948
|
—
|
|||||||||
Restricted cash, net of current portion
|
5,827
|
—
|
|||||||||
Total non - current assets
|
1,134,515
|
598,496
|
|||||||||
TOTAL ASSETS
|
1,233,487
|
675,884
|
|||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|||||||||||
CURRENT LIABILITIES
|
|||||||||||
Accounts payable
|
9,586
|
1,486
|
|||||||||
Accrued liabilities
|
15,407
|
8,788
|
|||||||||
Current portion of long - term debt
|
5
|
64,088
|
40,000
|
||||||||
Deferred revenue
|
3,118
|
2,178
|
|||||||||
Due to related parties
|
6
|
3,317
|
2,813
|
||||||||
Total current liabilities
|
95,516
|
55,265
|
|||||||||
LONG - TERM LIABILITIES
|
|||||||||||
Long - term debt, net of current portion and deferred financing costs
|
5
|
813,130
|
358,515
|
||||||||
Intangible liability - charter agreements
|
8,470
|
10,482
|
|||||||||
Deferred tax liability
|
9
|
17
|
|||||||||
Total non-current liabilities
|
821,609
|
369,014
|
|||||||||
Total liabilities
|
917,125
|
424,279
|
|||||||||
Commitments and Contingencies
|
—
|
—
|
|||||||||
STOCKHOLDERS' EQUITY
|
|||||||||||
Class A common stock - authorized
214,000,000 shares with a $0.01 par value 72,137,965 shares issued and outstanding (2017 – 47,609,734 shares) |
8
|
721
|
476
|
||||||||
Class B common stock - authorized
20,000,000 shares with a $0.01 par value 7,405,956 issued and outstanding (2017 – 7,405,956 shares) |
8
|
74
|
74
|
||||||||
Series B Preferred shares - authorized
16,100 shares with a $0.01 par value 14,000 shares issued and outstanding (2017 – 14,000 shares) |
8
|
—
|
—
|
||||||||
Series C Preferred shares - authorized
250,000 shares with a $0.01 par value 250,000 shares issued and outstanding (2017 - nil) |
8
|
3
|
—
|
||||||||
Additional paid in capital
|
511,683
|
386,748
|
|||||||||
Accumulated deficit
|
(196,119
|
)
|
(135,693
|
||||||||
Total stockholders' equity
|
316,362
|
251,605
|
|||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
1,233,487
|
675,884
|
Three months ended December 31,
|
Year ended December 31,
|
|||||||||||||||||||
Note
|
2018
|
2017
|
2018
|
2017
|
||||||||||||||||
OPERATING REVENUES
|
||||||||||||||||||||
Time charter revenue
|
16,667
|
7,078
|
30,890
|
35,334
|
||||||||||||||||
Time charter revenue - related party
|
6
|
33,354
|
30,849
|
126,207
|
123,944
|
|||||||||||||||
50,021
|
37,927
|
157,097
|
159,278
|
|||||||||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||
Vessel operating expenses
|
17,170
|
10,959
|
47,584
|
41,098
|
||||||||||||||||
Vessel operating expenses - related parties
|
6
|
938
|
400
|
1,689
|
1,599
|
|||||||||||||||
Time charter and voyage expenses
|
739
|
276
|
1,352
|
962
|
||||||||||||||||
Time charter and voyage expenses - related party
|
6
|
222
|
—
|
222
|
—
|
|||||||||||||||
Depreciation and amortization
|
10,752
|
9,394
|
35,455
|
37,981
|
||||||||||||||||
Impairment of vessels
|
4
|
71,834
|
87,624
|
71,834
|
87,624
|
|||||||||||||||
General and administrative expenses
|
4,571
|
1,452
|
9,221
|
5,367
|
||||||||||||||||
Operating Loss
|
(56,205
|
)
|
(72,178
|
)
|
(10,260
|
)
|
(15,353
|
)
|
||||||||||||
NON OPERATING INCOME/(EXPENSE)
|
||||||||||||||||||||
Interest income
|
441
|
154
|
1,425
|
489
|
||||||||||||||||
Interest and other financial expenses
|
(16,174
|
)
|
(27,027
|
)
|
(48,686
|
)
|
(59,413
|
)
|
||||||||||||
Other income, net
|
196
|
1
|
212
|
51
|
||||||||||||||||
Total non operating expense
|
(15,537
|
)
|
(26,872
|
)
|
(47,049
|
)
|
(58,873
|
)
|
||||||||||||
Loss before income taxes
|
(71,742
|
)
|
(99,050
|
)
|
(57,309
|
)
|
(74,226
|
)
|
||||||||||||
Income taxes
|
4
|
(9
|
)
|
(55
|
)
|
(40
|
)
|
|||||||||||||
Net Loss
|
(71,738
|
)
|
(99,059
|
)
|
(57,364
|
)
|
(74,266
|
)
|
||||||||||||
Earnings allocated to Series B Preferred shares
|
(765
|
)
|
(765
|
)
|
(3,062
|
)
|
(3,062
|
)
|
||||||||||||
Net Loss available to Common Shareholders
|
(72,503
|
)
|
(99,824
|
)
|
(60,426
|
)
|
(77,328
|
)
|
||||||||||||
Earnings/(loss) per Share
|
||||||||||||||||||||
Weighted average number of Class A common shares outstanding
|
||||||||||||||||||||
Basic and diluted (including RSU’s without service conditions)
|
10
|
60,907,958
|
47,976,722
|
52,115,118
|
47,975,889
|
|||||||||||||||
Net Loss per Class A common share
|
||||||||||||||||||||
Basic and diluted (including RSU’s without service conditions)
|
10
|
(0.64
|
)
|
(2.08
|
)
|
(0.93
|
)
|
(1.61
|
)
|
|||||||||||
Weighted average number of Class B common shares outstanding
|
||||||||||||||||||||
Basic and diluted
|
10
|
7,405,956
|
7,405,956
|
7,405,956
|
7,405,956
|
|||||||||||||||
Net Loss per Class B common share
|
||||||||||||||||||||
Basic and diluted
|
nil
|
nil
|
nil
|
nil
|
Three months ended December 31,
|
Year ended December 31,
|
|||||||||||||||||||
Note
|
2018
|
2017
|
2018
|
2017
|
||||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||||||
Net loss
|
(71,738
|
)
|
(99,059
|
)
|
(57,364
|
)
|
(74,266
|
)
|
||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||||||
Depreciation and amortization
|
10,752
|
9,394
|
35,455
|
37,981
|
||||||||||||||||
Vessel impairment
|
4
|
71,834
|
87,624
|
71,834
|
87,624
|
|||||||||||||||
Amortization of deferred financing costs
|
1,498
|
5,159
|
4,629
|
7,772
|
||||||||||||||||
Amortization of original issue discount / premium on
repurchase of notes
|
605
|
1,640
|
1,207
|
2,523
|
||||||||||||||||
Amortization of intangible asset/liability - charter agreements
|
24
|
(451
|
)
|
(1,305
|
)
|
(1,807
|
)
|
|||||||||||||
Share based compensation
|
(86
|
)
|
272
|
50
|
272
|
|||||||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||||||
Decrease (increase) in accounts receivable and other
assets
|
7,361
|
1,464
|
5,019
|
(441
|
)
|
|||||||||||||||
Decrease (increase) in inventories
|
331
|
(113
|
)
|
(2,250
|
)
|
(188
|
)
|
|||||||||||||
(Decrease) increase in accounts payable and other
liabilities
|
(15,252
|
)
|
5,465
|
(9,117
|
)
|
(3,030
|
)
|
|||||||||||||
(Increase) decrease in related parties' balances
|
(22
|
)
|
465
|
(625
|
)
|
1,138
|
||||||||||||||
Increase (decrease) in deferred revenue
|
972
|
(670
|
)
|
214
|
238
|
|||||||||||||||
Unrealized foreign exchange (gain) loss
|
(9
|
)
|
(4
|
)
|
(5
|
)
|
2
|
|||||||||||||
Net cash provided by operating
activities
|
6,270
|
11,186
|
47,742
|
57,818
|
||||||||||||||||
Cash flows from investing activities:
|
||||||||||||||||||||
Acquisition of vessels
|
—
|
—
|
(11,436
|
)
|
—
|
|||||||||||||||
Net proceeds from sale of vessels
|
14,504
|
—
|
14,504
|
—
|
||||||||||||||||
Cash paid for vessel improvements
|
(89
|
)
|
(155
|
)
|
(239
|
)
|
(255
|
)
|
||||||||||||
Cash paid for other assets
|
—
|
—
|
—
|
(8
|
)
|
|||||||||||||||
Cash paid for drydockings
|
(532
|
)
|
—
|
(2,636
|
)
|
(4,632
|
)
|
|||||||||||||
Cash acquired in Poseidon Transaction, net of capitalized expenses
|
24,037
|
—
|
24,037
|
—
|
||||||||||||||||
Net cash provided by/(used in) investing activities
|
37,920
|
(155
|
)
|
24,230
|
(4,895
|
)
|
||||||||||||||
Cash flows from financing activities:
|
||||||||||||||||||||
Proceeds from issuance of secured notes
|
—
|
356,400
|
—
|
356,400
|
||||||||||||||||
Repurchase of secured notes
|
5
|
(20,400
|
)
|
(346,287
|
)
|
(20,400
|
)
|
(365,788
|
)
|
|||||||||||
Proceeds from drawdown of credit facilities
|
—
|
54,800
|
8,125
|
54,800
|
||||||||||||||||
Repayment of credit facilities
|
5
|
(27,771
|
)
|
(54,800
|
)
|
(37,771
|
)
|
(63,575
|
)
|
|||||||||||
Deferred financing costs paid
|
(246
|
)
|
(12,675
|
)
|
(2,058
|
)
|
(12,675
|
)
|
||||||||||||
Series B Preferred Shares-dividends paid
|
(765
|
)
|
(765
|
)
|
(3,062
|
)
|
(3,062
|
)
|
||||||||||||
Net cash used in financing activities
|
(49,182
|
)
|
(3,327
|
)
|
(55,166
|
)
|
(33,900
|
)
|
||||||||||||
Net (decrease) increase in cash and cash equivalents and restricted cash
|
(4,992
|
)
|
7,704
|
16,806
|
19,023
|
|||||||||||||||
Cash and cash equivalents and restricted cash at beginning of the period
|
95,064
|
65,562
|
73,266
|
54,243
|
||||||||||||||||
Cash and cash equivalents and restricted cash at end of the period
|
90,072
|
73,266
|
90,072
|
73,266
|
||||||||||||||||
Supplementary Cash Flow Information:
|
||||||||||||||||||||
Cash paid for interest
|
18,931
|
5,161
|
42,390
|
43,152
|
||||||||||||||||
Cash paid for income taxes
|
26
|
10
|
84
|
46
|
||||||||||||||||
Non-cash investing activities:
|
||||||||||||||||||||
Unpaid capitalized expenses*
|
(826
|
)
|
—
|
(826
|
)
|
—
|
||||||||||||||
Working capital acquired
|
(11,331
|
)
|
—
|
(11,331
|
)
|
—
|
||||||||||||||
Vessels and other intangibles acquired
|
622,925
|
—
|
622,925
|
—
|
||||||||||||||||
Debt acquired
|
(509,673
|
)
|
—
|
(509,673
|
)
|
—
|
||||||||||||||
Non-cash financing activities:
|
—
|
|||||||||||||||||||
Issuance of Class A common shares
|
(23,564
|
)
|
—
|
(23,564
|
)
|
—
|
||||||||||||||
Issuance of Series C preferred shares
|
(101,569
|
)
|
—
|
(101,569
|
)
|
—
|
Number of
Common Stock
at par value $0.01
|
Number of
Series B
Preferred Shares
at par value $0.01
|
Number of
Series C
Preferred Shares
at par value $0.01
|
Common Stock
|
Series B
Preferred Shares
|
Series C
Preferred Shares
|
Additional
paid in capital
|
Accumulated
Deficit
|
Total
Stockholders' Equity
|
|
Balance
at January 1, 2017
|
54,981,565
|
14,000
|
—
|
$550
|
$ —
|
$ —
|
$386,708
|
$ (58,365)
|
$328,893
|
Restricted Stock Units
(Note 9)
|
—
|
—
|
—
|
—
|
—
|
—
|
40
|
—
|
40
|
Class A common shares issued
(Note 8)
|
34,125
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
Net Loss for the year
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(74,266)
|
(74,266)
|
Series B Preferred Shares dividend (Note 8)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(3,062)
|
(3,062)
|
Balance
at December 31, 2017
|
55,015,690
|
14,000
|
—
|
$550
|
$ —
|
$ —
|
$386,748
|
$(135,693)
|
$ 251,605
|
Restricted Stock Units
(Note 9)
|
—
|
—
|
—
|
—
|
—
|
—
|
50
|
—
|
50
|
Class A common shares issued (Note 8)
|
24,528,231
|
—
|
—
|
245
|
—
|
—
|
23,319
|
—
|
23,564
|
Series C Preferred shares issued (Note 8)
|
—
|
—
|
250,000
|
—
|
—
|
3
|
101,566
|
—
|
101,569
|
Net Loss for the year
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(57,364)
|
(57,364)
|
Series B Preferred Shares dividend (Note 8)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(3,062)
|
(3,062)
|
Balance
at December 31, 2018
|
79,543,921
|
14,000
|
250,000
|
$795
|
$ —
|
$3
|
$511,683
|
$(196,119)
|
$ 316,362
|
Company Name(1)
|
Fleet (2)
|
Country of
Incorporation |
Vessel Name
|
Capacity in
TEUs (4)
|
Year Built
|
Earliest
Charter Expiry Date
|
Global Ship Lease 3 Limited
|
GSL
|
Cyprus
|
CMA CGM Matisse
|
2,262
|
1999
|
3Q19
|
Global Ship Lease 4 Limited
|
GSL
|
Cyprus
|
CMA CGM Utrillo
|
2,262
|
1999
|
3Q19
|
Global Ship Lease 5 Limited
|
GSL
|
Cyprus
|
GSL Keta
|
2,207
|
2003
|
2Q19
|
Global Ship Lease 6 Limited
|
GSL
|
Cyprus
|
GSL Julie
|
2,207
|
2002
|
1Q19
|
Global Ship Lease 7 Limited
|
GSL
|
Cyprus
|
Kumasi
|
2,207
|
2002
|
4Q19
|
Global Ship Lease 8 Limited
|
GSL
|
Cyprus
|
Marie Delmas
|
2,207
|
2002
|
4Q19
|
Global Ship Lease 9 Limited
|
GSL
|
Cyprus
|
CMA CGM La Tour
|
2,272
|
2001
|
3Q19
|
Global Ship Lease 10 Limited
|
GSL
|
Cyprus
|
CMA CGM Manet
|
2,272
|
2001
|
3Q19
|
Global Ship Lease 12 Limited
|
GSL
|
Cyprus
|
CMA CGM Château d’If
|
5,089
|
2007
|
4Q20
|
Global Ship Lease 13 Limited
|
GSL
|
Cyprus
|
CMA CGM Thalassa
|
11,040
|
2008
|
4Q25
|
Global Ship Lease 14 Limited
|
GSL
|
Cyprus
|
CMA CGM Jamaica
|
4,298
|
2006
|
3Q22
|
Global Ship Lease 15 Limited
|
GSL
|
Cyprus
|
CMA CGM Sambhar
|
4,045
|
2006
|
3Q22
|
Global Ship Lease 16 Limited
|
GSL
|
Cyprus
|
CMA CGM America
|
4,045
|
2006
|
3Q22
|
Global Ship Lease 20 Limited(6)
|
GSL
|
Hong Kong
|
GSL Tianjin
|
8,063
|
2005
|
2Q19
|
Global Ship Lease 21 Limited(6)
|
GSL
|
Hong Kong
|
OOCL Qingdao
|
8,063
|
2004
|
1Q19
|
Global Ship Lease 22 Limited(6)
|
GSL
|
Hong Kong
|
GSL Ningbo
|
8,063
|
2004
|
2Q19
|
Global Ship Lease 23 Limited
|
GSL
|
Hong Kong
|
CMA CGM Berlioz
|
6,621
|
2001
|
2Q21
|
Global Ship Lease 26 Limited
|
GSL
|
Hong Kong
|
GSL Valerie
|
2,824
|
2005
|
2Q19
|
GSL Alcazar Inc.
|
GSL
|
Marshall Islands
|
CMA CGM Alcazar
|
5,089
|
2007
|
4Q20
|
Company Name(1)
|
Fleet (3)
|
Country
of Incorporation
|
Vessel Name
|
Capacity in
TEUs (4)
|
Year Built
|
Earliest
Charter Expiry Date
|
Aris Marine LLC
|
Poseidon
|
Marshall Islands
|
Maira
|
2,506
|
2000
|
1Q19
|
Aphrodite Marine LLC
|
Poseidon
|
Marshall Islands
|
Nikolas
|
2,506
|
2000
|
1Q19
|
Athena Marine LLC
|
Poseidon
|
Marshall Islands
|
New Yorker
|
2,506
|
2001
|
1Q19
|
Hephaestus Marine LLC
|
Poseidon
|
Marshall Islands
|
Dolphin II
|
5,095
|
2007
|
2Q19
|
Pericles Marine LLC
|
Poseidon
|
Marshall Islands
|
Athena
|
2,762
|
2003
|
1Q19
|
Zeus One Marine LLC
|
Poseidon
|
Marshall Islands
|
Orca I
|
5,095
|
2006
|
2Q19
|
Leonidas Marine LLC
|
Poseidon
|
Marshall Islands
|
Agios Dimitrios
|
6,572
|
2011
|
3Q19
|
Alexander Marine LLC
|
Poseidon
|
Marshall Islands
|
Mary
|
6,927
|
2013
|
3Q23
|
Hector Marine LLC
|
Poseidon
|
Marshall Islands
|
Kristina
|
6,927
|
2013
|
2Q19
|
Ikaros Marine LLC
|
Poseidon
|
Marshall Islands
|
Katherine
|
6,927
|
2013
|
1Q19
|
Tasman Marine LLC
|
Poseidon
|
Marshall Islands
|
Tasman
|
5,936
|
2000
|
1Q19
|
Hudson Marine LLC
|
Poseidon
|
Marshall Islands
|
Dimitris Y
|
5,936
|
2000
|
2Q19
|
Drake Marine LLC
|
Poseidon
|
Marshall Islands
|
Ian H
|
5,936
|
2000
|
2Q19
|
Phillipos Marine LLC
|
Poseidon
|
Marshall Islands
|
Alexandra
|
6,927
|
2013
|
1Q19
|
Aristoteles Marine LLC
|
Poseidon
|
Marshall Islands
|
UASC Bubiyan
|
6,882
|
2015
|
1Q19
|
Menelaos Marine LLC(5)
|
Poseidon
|
Marshall Islands
|
UASC Yas
|
6,882
|
2015
|
1Q19
|
Laertis Marine LLC
|
Poseidon
|
Marshall Islands
|
UASC Al Khor
|
9,115
|
2015
|
1Q19
|
Penelope Marine LLC
|
Poseidon
|
Marshall Islands
|
Maira XL
|
9,115
|
2015
|
2Q20
|
Telemachus Marine LLC
|
Poseidon
|
Marshall Islands
|
Anthea Y
|
9,115
|
2015
|
2Q20
|
(1) All subsidiaries are 100% owned, either directly or indirectly.
(2) The GSL Fleet comprises the 19 vessels wholly owned by the Company prior to completion of the Poseidon
Transaction;
|
(3) The Poseidon Fleet comprises the 19 vessels wholly owned by Poseidon Containers as at the completion of
the Poseidon Transaction, excluding one additional vessel held for sale;
|
(4) Twenty-foot Equivalent Units;
(5) To be renamed M/V Olivia I, effective March 19, 2019;
|
(6) These vessels’ capacity is targeted to be upgraded to 8,600 TEU (subject class approval).
|
Assets and Liabilities Acquired
|
Amount
|
|||
Vessels fair value as of November 15, 2018
|
$
|
761,248
|
||
Negative goodwill allocated pro - rata to the vessels acquired
|
(143,726
|
)
|
||
Vessels fair value recognized as of November 15, 2018 (see note 4)
|
617,522
|
|||
Cash and cash equivalents
|
35,044
|
|||
Fair value of time charter contracts attached, net of pro - rata allocation of negative goodwill
|
5,404
|
|||
Debt assumed
|
(509,673
|
)
|
||
Working capital (excluding cash and cash equivalents)
|
(11,331
|
)
|
||
Total
|
$
|
136,966
|
Fair Value of Consideration Given
|
Amount
|
|||
Share price as of November 15, 2018
|
$
|
0.98
|
||
Fair value of stock-based consideration
|
$
|
125,133
|
||
Capitalized transaction expenses
|
11,833
|
|||
Total consideration
|
$
|
136,966
|
4. |
Vessels in Operation
|
Vessel Cost
|
Accumulated
|
Net Book
|
||||||||||
Depreciation
|
Value
|
|||||||||||
As of January 1, 2017
|
$
|
1,074,741
|
$
|
(367,413
|
)
|
$
|
707,328
|
|||||
Additions
|
—
|
310
|
310
|
|||||||||
Depreciation
|
—
|
(33,494
|
)
|
(33,494
|
)
|
|||||||
Impairment loss
|
—
|
(87,624
|
)
|
(87,624
|
)
|
|||||||
As of December 31, 2017
|
$
|
1,074,741
|
$
|
(488,221
|
)
|
$
|
586,520
|
|||||
Additions
|
11,675
|
—
|
11,675
|
|||||||||
Acquisitions through the Poseidon Transaction
|
617,522
|
—
|
617,522
|
|||||||||
Depreciation
|
—
|
(31,117
|
)
|
(31,117
|
)
|
|||||||
Impairment loss
|
—
|
(71,834
|
)
|
(71,834
|
)
|
|||||||
As of December 31, 2018
|
$
|
1,703,938
|
$
|
(591,172
|
)
|
$
|
1,112,766
|
5. |
Long-Term Debt
|
Facilities
|
December 31, 2018
|
December 31, 2017
|
||||||
2022 Notes
|
360,000
|
360,000
|
||||||
Less repurchase of Notes
|
(20,000
|
)
|
—
|
|||||
Less original issue discount
|
(3,600
|
)
|
(3,600
|
)
|
||||
Accumulated amortization of original issue discount
|
941
|
133
|
||||||
2022 Notes (a)
|
337,341
|
356,533
|
||||||
Poseidon - DVB Bank (b)
|
51,063
|
—
|
||||||
Poseidon - Credit Agricole (c)
|
53,069
|
—
|
||||||
Poseidon - Blue Ocean (d)
|
23,830
|
—
|
||||||
Poseidon – ABN - AMRO Bank (e)
|
62,189
|
—
|
||||||
Poseidon - ATB (f)
|
17,100
|
—
|
||||||
Poseidon - Credit Agricole (g)
|
80,000
|
—
|
||||||
Poseidon-Blue Ocean (h)
|
38,500
|
—
|
||||||
Poseidon - Deutsche, CIT, Entrust Bank (i)
|
180,500
|
—
|
||||||
Citi Term Loan (j)
|
34,800
|
54,800
|
||||||
Hayfin Loan Facility (k)
|
8,125
|
—
|
||||||
Less: Deferred financing costs (n)
|
(9,299
|
)
|
(12,818
|
)
|
||||
Total
|
877,218
|
398,515
|
||||||
Less: Current portion of 2022 Notes (a)
|
(20,000
|
)
|
—
|
|||||
Less: Current portion of Poseidon - DVB Bank (b)
|
(2,231
|
)
|
—
|
|||||
Less: Current portion of Poseidon - Credit Agricole (c)
|
(405
|
)
|
—
|
|||||
Less: Current portion of Poseidon - ABN-AMRO Bank (e)
|
(129
|
)
|
—
|
|||||
Less: Current portion of Poseidon - ATB (f)
|
(1,628
|
)
|
—
|
|||||
Less: Current portion of Poseidon - Credit Agricole (g)
|
(6,000
|
)
|
—
|
|||||
Less: Current portion of Poseidon - Deutsche, CIT, Entrust Bank (i)
|
(13,695
|
)
|
—
|
|||||
Less: Current portion of Citi Term Loan (j)
|
(20,000
|
)
|
(40,000
|
)
|
||||
Non-current portion of Long-Term Debt
|
813,130
|
358,515
|
5.
|
Long-Term Debt (continued)
|
a)
|
9.875% First Priority Secured Notes due 2022
|
b)
|
$52.6 Million DVB Credit Facility
|
5.
|
Long-Term Debt (continued)
|
c)
|
$55.6 Million Credit Agricole Credit Facility
|
d)
|
$24.5 Million Blue Ocean Credit Facility
|
e)
|
$65.3 Million ABN AMRO Bank Credit Facility
|
5.
|
Long-Term Debt (continued)
|
f)
|
$17.1 Million Amsterdam Trade Bank N.V Credit Facility
|
g)
|
$80 Million Credit Agricole Credit Facility
|
h)
|
$38.5 Million Blue Ocean Credit Facility
|
5.
|
Long-Term Debt (continued)
|
i)
|
$180.5 Million Deutsche, CIT, Entrust Credit Facility
|
j)
|
$54.8 Million Citibank Super Senior Term Loan
|
5.
|
Long-Term Debt (continued)
|
k)
|
$65 Million Hayfin Non-Revolving Secured Term Loan Facility
|
l)
|
$14.35 Million DVB Argos Credit Facility
|
m)
|
Repayment Schedule
|
Payment due by period ended
|
December 31,
|
|||
2019
|
60,075
|
|||
2020
|
333,528
|
|||
2021
|
48,176
|
|||
2022
|
408,897
|
|||
2023
|
38,500
|
|||
889,176
|
5.
|
Long-Term Debt (continued)
|
n)
|
Deferred Financing Costs
|
December 31, 2018
|
December 31, 2017
|
|||||||
Opening balance
|
$
|
12,818
|
$
|
7,100
|
||||
Expenditure in the period
|
307
|
13,177
|
||||||
Amortization included within interest expense
|
(3,826
|
)
|
(7,459
|
)
|
||||
Closing balance
|
$
|
9,299
|
$
|
12,818
|
o)
|
Debt covenants – securities
|
6.
|
Related Party Transactions
|
7.
|
Commitments and Contingencies
|
Amount
|
||||
2019
|
206,682
|
|||
2020
|
141,577
|
|||
2021
|
104,775
|
|||
2022
|
91,783
|
|||
2023 and thereafter
|
103,418
|
|||
Total minimum lease revenue, net of address commissions
|
648,235
|
8.
|
Share Capital
|
Restricted Stock Units
|
||||||||||||||||
Number of Units
|
||||||||||||||||
Management
|
Directors
|
Weighted Average Fair Value on Grant Date
|
Actual Fair
Value on Vesting Date
|
|||||||||||||
Unvested as at January 1, 2016
|
300,000
|
—
|
$
|
3.25
|
n/a
|
|||||||||||
Granted in March 3, 2016
|
200,000
|
—
|
1.18
|
n/a
|
||||||||||||
Unvested as at December 31, 2016
|
500,000
|
—
|
$
|
2,42
|
n/a
|
|||||||||||
Granted in 2017
|
—
|
—
|
—
|
n/a
|
||||||||||||
Unvested as at December 31, 2017
|
500,000
|
—
|
$
|
2.42
|
n/a
|
|||||||||||
Granted in January 8, 2018
|
200,000
|
—
|
1.16
|
n/a
|
||||||||||||
Granted in March 1, 2018
|
200,000
|
—
|
1.13
|
n/a
|
||||||||||||
Vested on November 15, 2018
|
(900,000
|
)
|
—
|
n/a
|
0.99
|
|||||||||||
Unvested as at December 31, 2018
|
—
|
—
|
$
|
—
|
—
|
Three month ended December 31,
|
Year endedDecember 31,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Numerator:
|
||||||||||||||||
Net loss attributable to common shareholders
|
(72,503
|
)
|
(99,824
|
)
|
(60,426
|
)
|
(77,328
|
)
|
||||||||
Undistributed loss attributable to Series C participating preferred shares
|
33,717
|
—
|
12,110
|
—
|
||||||||||||
Net loss available to common shareholders, basic and diluted
|
(38,786
|
)
|
(99,824
|
)
|
(48,316
|
)
|
(77,328
|
)
|
||||||||
Net Loss available to:
|
||||||||||||||||
Class A, basic and diluted
|
(38,786
|
)
|
(99,824
|
)
|
(48,316
|
)
|
(77,328
|
)
|
||||||||
Class B, basic and diluted
|
—
|
—
|
—
|
—
|
||||||||||||
Denominator:
|
||||||||||||||||
Class A Common shares
|
||||||||||||||||
Basic weighted average number of common shares outstanding
|
60,907,958
|
47,576,722
|
52,115,118
|
47,575,889
|
||||||||||||
Weighted average number of RSUs without service conditions
|
—
|
400,000
|
—
|
400,000
|
||||||||||||
Common share and common share equivalents, basic and diluted
|
60,907,958
|
47,976,722
|
52,115,118
|
47,975,889
|
||||||||||||
Class B Common shares
|
||||||||||||||||
Basic weighted average number of common shares outstanding
|
7,405,956
|
7,405,956
|
7,405,956
|
7,405,956
|
||||||||||||
Common shares, basic and diluted
|
7,405,956
|
7,405,956
|
7,405,956
|
7,405,956
|
||||||||||||
Basic and diluted common loss per share:
|
||||||||||||||||
Class A
|
(0.64
|
)
|
(2.08
|
)
|
(0.93
|
)
|
(1.61
|
)
|
||||||||
Class B
|
—
|
—
|
—
|
—
|
||||||||||||
Series C Preferred Shares - basic and diluted loss per share:
|
||||||||||||||||
Undistributed loss attributable to Series C participating preferred shares
|
(33,717
|
)
|
—
|
(12,110
|
)
|
—
|
||||||||||
Basic and diluted weighted average number of Series C Preferred shares outstanding, as converted
|
52,947,293
|
—
|
13,061,670
|
—
|
||||||||||||
Basic and diluted loss per share
|
(0.64
|
)
|
—
|
(0.93
|
)
|
—
|