International Seaways Reports Third Quarter 2024 Results
HIGHLIGHTS & RECENT DEVELOPMENTS
Quarterly Results:
-
Net income for the third quarter of 2024 was
$92 million , or$1.84 per diluted share. -
Adjusted net income(1) for the third quarter of 2024 was
$78 million , or$1.57 per diluted share. -
Adjusted EBITDA(1) for the third quarter of 2024 was
$130 million .
Robust Balance Sheet:
-
Total liquidity was approximately
$694 million as ofSeptember 30, 2024 , including total cash (1) of$153 million and$541 million undrawn revolving credit capacity. -
Repaid
$50 million on the Company’s$500 million RCF, increasing undrawn revolver capacity. -
Net loan-to-value remained historically low at approximately 13.5% as of
September 30, 2024 .
Fleet Optimization Program:
-
Sold a 2008-built MR for net proceeds of approximately
$24 million .
Returns to Shareholders:
-
Repurchased 501,646 shares for a total cost of approximately
$25 million , representing an average purchase price of$49.81 per share. -
Paid a combined
$1.50 per share in regular and supplemental dividends inSeptember 2024 . -
Declared a combined dividend of
$1.20 per share to be paid inDecember 2024 , representing 75% of adjusted net income(1) for the third quarter.
“We continue to execute on our balanced capital allocation strategy, utilizing our strong cash generation in third quarter to deliver double-digit returns to our shareholders,” said
THIRD QUARTER 2024 RESULTS
Net income for the third quarter of 2024 was
Shipping revenues for the third quarter were
Adjusted EBITDA(1) for the third quarter was
Crude Tankers
Shipping revenues for the Crude Tankers segment were
Product Carriers
Shipping revenues for the Product Carriers segment were
YEAR-TO-DATE 2024 RESULTS
Net income for the nine months ended
Shipping revenues for the nine months ended
Adjusted EBITDA(1) for the nine months ended
Crude Tankers
Shipping revenues for the Crude Tankers segment were
Product Carriers
Shipping revenues for the Product Carriers segment were
BALANCE SHEET ENHANCEMENTS
During the third quarter of 2024, the Company repaid
In
In
FLEET OPTIMIZATION PROGRAM
In
During the nine months ended
During 2024, the Company entered into three time charter agreements on two 2009-built MRs and a 2014-built LR2. The charters have durations of around three years and were delivered to the charterers during the third quarter. From
The Company has contracts to build six scrubber-fitted, dual-fuel (LNG) ready, LR1 vessels in
RETURNS TO SHAREHOLDERS
In
On
During the third quarter of 2024, the Company repurchased and retired 501,646 shares of its common stock in open market purchases, at an average price of
(1) This is a non-GAAP financial measure used throughout this press release; please refer to the section “Reconciliation to Non-GAAP Financial Information” for explanations of our non-GAAP financial measures and the reconciliations of reported GAAP to non-GAAP financial measures.
CONFERENCE CALL
The Company will host a conference call to discuss its third quarter 2024 results at
An audio replay of the conference call will be available until
ABOUT
Forward-Looking Statements
This release contains forward-looking statements. In addition, the Company may make or approve certain statements in future filings with the
Category: Earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
||||||
|
|
|
|
|
|
|
||||||
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
Shipping Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Pool revenues |
|
$ |
170,007 |
|
$ |
194,465 |
|
$ |
603,970 |
|
$ |
701,634 |
Time and bareboat charter revenues |
|
|
36,842 |
|
|
27,587 |
|
|
99,030 |
|
|
66,849 |
Voyage charter revenues |
|
|
18,341 |
|
|
19,656 |
|
|
54,000 |
|
|
52,558 |
Total Shipping Revenues |
|
|
225,190 |
|
|
241,708 |
|
|
757,000 |
|
|
821,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Voyage expenses |
|
|
5,503 |
|
|
5,756 |
|
|
14,537 |
|
|
13,434 |
Vessel expenses |
|
|
71,269 |
|
|
64,596 |
|
|
202,490 |
|
|
188,516 |
Charter hire expenses |
|
|
7,245 |
|
|
11,297 |
|
|
20,841 |
|
|
30,599 |
Depreciation and amortization |
|
|
39,304 |
|
|
33,363 |
|
|
109,974 |
|
|
95,356 |
General and administrative |
|
|
13,411 |
|
|
12,314 |
|
|
37,494 |
|
|
35,082 |
Other operating expenses |
|
|
985 |
|
|
— |
|
|
2,715 |
|
|
— |
Third-party debt modification fees |
|
|
- |
|
|
148 |
|
|
168 |
|
|
568 |
(Gain)/loss on disposal of vessels and other assets, net |
|
|
(13,499) |
|
|
74 |
|
|
(41,402) |
|
|
(10,648) |
Total operating expenses |
|
|
124,218 |
|
|
127,548 |
|
|
346,817 |
|
|
352,907 |
Income from vessel operations |
|
|
100,972 |
|
|
114,160 |
|
|
410,183 |
|
|
468,134 |
Other income |
|
|
3,211 |
|
|
646 |
|
|
8,525 |
|
|
8,308 |
Income before interest expense and income taxes |
|
|
104,183 |
|
|
114,806 |
|
|
418,708 |
|
|
476,442 |
Interest expense |
|
|
(12,496) |
|
|
(16,817) |
|
|
(37,808) |
|
|
(51,678) |
Income before income taxes |
|
|
91,687 |
|
|
97,989 |
|
|
380,900 |
|
|
424,764 |
Income tax benefit/(provision) |
|
|
1 |
|
|
(52) |
|
|
1 |
|
|
(432) |
Net income |
|
$ |
91,688 |
|
$ |
97,937 |
|
$ |
380,901 |
|
$ |
424,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Number of Common Shares Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
49,544,412 |
|
|
48,861,356 |
|
|
49,302,367 |
|
|
49,008,901 |
Diluted |
|
|
49,881,317 |
|
|
49,275,022 |
|
|
49,677,238 |
|
|
49,442,825 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Share Amounts: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share |
|
$ |
1.85 |
|
$ |
2.00 |
|
$ |
7.72 |
|
$ |
8.65 |
Diluted net income per share |
|
$ |
1.84 |
|
$ |
1.99 |
|
$ |
7.66 |
|
$ |
8.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets |
|
|
|
|
|
|
($ in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
|
2023 |
|
|
|
(Unaudited) |
|
|
|
ASSETS |
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
103,309 |
|
$ |
126,760 |
Short-term investments |
|
|
50,000 |
|
|
60,000 |
Voyage receivables |
|
|
191,093 |
|
|
247,165 |
Other receivables |
|
|
15,682 |
|
|
14,303 |
Inventories |
|
|
378 |
|
|
1,329 |
Prepaid expenses and other current assets |
|
|
9,721 |
|
|
10,342 |
Current portion of derivative asset |
|
|
2,087 |
|
|
5,081 |
Total Current Assets |
|
|
372,270 |
|
|
464,980 |
|
|
|
|
|
|
|
Vessels and other property, less accumulated depreciation |
|
|
2,045,331 |
|
|
1,914,426 |
Vessels construction in progress |
|
|
24,401 |
|
|
11,670 |
Deferred drydock expenditures, net |
|
|
82,628 |
|
|
70,880 |
Operating lease right-of-use assets |
|
|
12,295 |
|
|
20,391 |
Pool working capital deposits |
|
|
33,794 |
|
|
31,748 |
Long-term derivative asset |
|
|
214 |
|
|
1,153 |
Other assets |
|
|
16,913 |
|
|
6,571 |
Total Assets |
|
$ |
2,587,846 |
|
$ |
2,521,819 |
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
Accounts payable, accrued expenses and other current liabilities |
|
$ |
45,796 |
|
$ |
57,904 |
Current portion of operating lease liabilities |
|
|
7,673 |
|
|
10,223 |
Current installments of long-term debt |
|
|
49,823 |
|
|
127,447 |
Total Current Liabilities |
|
|
103,292 |
|
|
195,574 |
Long-term operating lease liabilities |
|
|
6,773 |
|
|
11,631 |
Long-term debt |
|
|
600,689 |
|
|
595,229 |
Other liabilities |
|
|
2,462 |
|
|
2,628 |
Total Liabilities |
|
|
713,216 |
|
|
805,062 |
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
Total Equity |
|
|
1,874,630 |
|
|
1,716,757 |
Total Liabilities and Equity |
|
$ |
2,587,846 |
|
$ |
2,521,819 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows |
|
|
|
|
|
|
($ in thousands) |
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|||
|
|
|
2024 |
|
|
2023 |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
Cash Flows from Operating Activities: |
|
|
|
|
|
|
Net income |
|
$ |
380,901 |
|
$ |
424,332 |
Items included in net income not affecting cash flows: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
109,974 |
|
|
95,356 |
Amortization of debt discount and other deferred financing costs |
|
|
3,093 |
|
|
4,491 |
Deferred financing costs write-off |
|
|
— |
|
|
1,952 |
Stock compensation |
|
|
5,736 |
|
|
5,912 |
Earnings of affiliated companies |
|
|
(42) |
|
|
20 |
Other – net |
|
|
(519) |
|
|
(2,140) |
Items included in net income related to investing and financing activities: |
|
|
|
|
|
|
Gain on disposal of vessels and other assets, net |
|
|
(41,402) |
|
|
(10,648) |
Loss on extinguishment of debt |
|
|
— |
|
|
1,323 |
Payments for drydocking |
|
|
(43,855) |
|
|
(27,622) |
Insurance claims proceeds related to vessel operations |
|
|
1,004 |
|
|
2,858 |
Changes in operating assets and liabilities |
|
|
38,626 |
|
|
67,085 |
Net cash provided by operating activities |
|
|
453,516 |
|
|
562,919 |
Cash Flows from Investing Activities: |
|
|
|
|
|
|
Expenditures for vessels, vessel improvements and vessels under construction |
|
|
(216,589) |
|
|
(192,218) |
Proceeds from disposal of vessels and other assets |
|
|
71,915 |
|
|
20,036 |
Expenditures for other property |
|
|
(880) |
|
|
(1,035) |
Investments in short-term time deposits |
|
|
(125,000) |
|
|
(210,000) |
Proceeds from maturities of short-term time deposits |
|
|
135,000 |
|
|
215,000 |
Pool working capital deposits |
|
|
(1,532) |
|
|
(1,334) |
Net cash used in investing activities |
|
|
(137,086) |
|
|
(169,551) |
Cash Flows from Financing Activities: |
|
|
|
|
|
|
Borrowing on revolving credit facilities |
|
|
50,000 |
|
|
50,000 |
Repayments on revolving credit facilities |
|
|
(50,000) |
|
|
— |
Repayments of debt |
|
|
(39,851) |
|
|
(323,685) |
Proceeds from sale and leaseback financing, net of issuance and deferred financing costs |
|
|
— |
|
|
169,717 |
Payments on sale and leaseback financing and finance lease |
|
|
(36,831) |
|
|
(123,732) |
Payments of deferred financing costs |
|
|
(5,759) |
|
|
(3,006) |
Premium and fees on extinguishment of debt |
|
|
— |
|
|
(1,323) |
Repurchase of common stock |
|
|
(25,000) |
|
|
(13,948) |
Cash dividends paid |
|
|
(225,385) |
|
|
(247,001) |
Cash paid to tax authority upon vesting or exercise of stock-based compensation |
|
|
(7,055) |
|
|
(5,158) |
Net cash used in financing activities |
|
|
(339,881) |
|
|
(498,136) |
Net decrease in cash and cash equivalents |
|
|
(23,451) |
|
|
(104,768) |
Cash and cash equivalents at beginning of year |
|
|
126,760 |
|
|
243,744 |
Cash and cash equivalents at end of period |
|
$ |
103,309 |
|
$ |
138,976 |
Spot and Fixed TCE Rates Achieved and Revenue Days
The following tables provides a breakdown of TCE rates achieved for spot and fixed charters and the related revenue days for the three months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Three Months Ended |
||||||||||||
|
|
|
Spot |
|
|
Fixed |
|
|
Total |
|
|
Spot |
|
|
Fixed |
|
|
Total |
Crude Tankers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VLCC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average TCE Rate |
|
$ |
29,711 |
|
$ |
31,903 |
|
|
|
|
$ |
40,961 |
|
$ |
35,319 |
|
|
|
Number of Revenue Days |
|
|
881 |
|
|
276 |
|
|
1,157 |
|
|
870 |
|
|
297 |
|
|
1,167 |
Suezmax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average TCE Rate |
|
$ |
38,044 |
|
$ |
30,979 |
|
|
|
|
$ |
38,708 |
|
$ |
30,973 |
|
|
|
Number of Revenue Days |
|
|
1,014 |
|
|
183 |
|
|
1,197 |
|
|
1,012 |
|
|
184 |
|
|
1,196 |
Aframax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average TCE Rate |
|
$ |
25,119 |
|
$ |
38,574 |
|
|
|
|
$ |
34,046 |
|
$ |
38,652 |
|
|
|
Number of Revenue Days |
|
|
186 |
|
|
91 |
|
|
277 |
|
|
232 |
|
|
73 |
|
|
305 |
Total Crude Tankers Revenue Days |
|
|
2,081 |
|
|
550 |
|
|
2,631 |
|
|
2,114 |
|
|
554 |
|
|
2,668 |
Product Carriers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aframax (LR2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average TCE Rate |
|
$ |
- |
|
$ |
39,498 |
|
|
|
|
$ |
32,603 |
|
$ |
- |
|
|
|
Number of Revenue Days |
|
|
- |
|
|
69 |
|
|
69 |
|
|
92 |
|
|
- |
|
|
92 |
Panamax (LR1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average TCE Rate |
|
$ |
46,899 |
|
$ |
- |
|
|
|
|
$ |
56,295 |
|
$ |
- |
|
|
|
Number of Revenue Days |
|
|
594 |
|
|
- |
|
|
594 |
|
|
685 |
|
|
- |
|
|
685 |
MR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average TCE Rate |
|
$ |
29,006 |
|
$ |
21,920 |
|
|
|
|
$ |
26,563 |
|
$ |
21,200 |
|
|
|
Number of Revenue Days |
|
|
2,685 |
|
|
692 |
|
|
3,377 |
|
|
2,836 |
|
|
382 |
|
|
3,218 |
Total Product Carriers Revenue Days |
|
|
3,279 |
|
|
761 |
|
|
4,040 |
|
|
3,613 |
|
|
382 |
|
|
3,995 |
Total Revenue Days |
|
|
5,360 |
|
|
1,311 |
|
|
6,671 |
|
|
5,727 |
|
|
936 |
|
|
6,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue days in the above table exclude days related to full service lighterings. In addition, during 2024 and 2023, certain of the Company’s vessels were employed on transitional voyages, which are excluded from the table above.
During the 2024 and 2023 periods, each of the Company’s LR1s participated in the
Fleet Information
As of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total at |
|||
|
|
Vessels Owned |
|
|
Vessels Chartered-in1 |
|
|
Total Vessels |
|
|
Total Dwt |
Operating Fleet |
|
|
|
|
|
|
|
|
|
|
|
VLCC |
|
4 |
|
|
9 |
|
|
13 |
|
|
3,910,572 |
Suezmax |
|
13 |
|
|
- |
|
|
13 |
|
|
2,061,754 |
Aframax |
|
4 |
|
|
- |
|
|
4 |
|
|
452,375 |
Crude Tankers |
|
21 |
|
|
9 |
|
|
30 |
|
|
6,424,701 |
|
|
|
|
|
|
|
|
|
|
|
|
LR2 |
|
1 |
|
|
- |
|
|
1 |
|
|
112,691 |
LR1 |
|
6 |
|
|
1 |
|
|
7 |
|
|
522,698 |
MR |
|
34 |
|
|
4 |
|
|
38 |
|
|
1,901,526 |
Product Carriers |
|
41 |
|
|
5 |
|
|
46 |
|
|
2,536,915 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Fleet |
|
62 |
|
|
14 |
|
|
76 |
|
|
8,961,616 |
|
|
|
|
|
|
|
|
|
|
|
|
Newbuild Fleet |
|
|
|
|
|
|
|
|
|
|
|
LR1 |
|
6 |
|
|
- |
|
|
6 |
|
|
441,600 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Newbuild Fleet |
|
6 |
|
|
- |
|
|
6 |
|
|
441,600 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating and Newbuild Fleet |
|
68 |
|
|
14 |
|
|
82 |
|
|
9,403,216 |
(1) Includes bareboat charters, but excludes vessels chartered in where the duration of the charter was one year or less at inception. |
Reconciliation to Non-GAAP Financial Information
The Company believes that, in addition to conventional measures prepared in accordance with GAAP, the following non-GAAP measures may provide certain investors with additional information that will better enable them to evaluate the Company’s performance. Accordingly, these non-GAAP measures are intended to provide supplemental information, and should not be considered in isolation or as a substitute for measures of performance prepared with GAAP.
(A) Adjusted Net Income
Adjusted net income consists of net income adjusted for the impact of certain items that we do not consider indicative of our ongoing operating performance. This measure does not represent or substitute net income or any other financial item that is determined in accordance with GAAP. While adjusted net income is frequently used as a measure of operating results and performance, it may not be necessarily comparable with other similarly titled captions of other companies due to differences in methods of calculation. The following table reconciles net income, as reflected in the consolidated statement of operations, to adjusted net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
||||||
($ in thousands) |
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
Net income |
|
$ |
91,688 |
|
$ |
97,937 |
|
$ |
380,901 |
|
$ |
424,332 |
Third-party debt modification fees |
|
|
- |
|
|
148 |
|
|
168 |
|
|
568 |
Write-off of deferred financing costs |
|
|
- |
|
|
1,343 |
|
|
- |
|
|
1,952 |
(Gain)/loss on disposal of vessels and other assets, net of impairments |
|
|
(13,499) |
|
|
74 |
|
|
(41,402) |
|
|
(10,648) |
Provision for settlement of multi-employer pension plan obligations |
|
|
44 |
|
|
- |
|
|
1,019 |
|
|
- |
Loss on extinguishment of debt |
|
|
- |
|
|
1,211 |
|
|
- |
|
|
1,323 |
Adjusted Net Income |
|
$ |
78,233 |
|
$ |
100,713 |
|
$ |
340,686 |
|
$ |
417,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding (diluted) |
|
|
49,881,317 |
|
|
49,275,022 |
|
|
49,677,238 |
|
|
49,442,825 |
Adjusted Net Income per diluted share |
|
$ |
1.57 |
|
$ |
2.04 |
|
$ |
6.85 |
|
$ |
8.44 |
(B) EBITDA and Adjusted EBITDA
EBITDA represents net income before interest expense, income taxes, and depreciation and amortization expense. Adjusted EBITDA consists of EBITDA adjusted for the impact of certain items that we do not consider indicative of our ongoing operating performance. EBITDA and Adjusted EBITDA do not represent, and should not be a substitute for, net income or cash flows from operations as determined in accordance with GAAP. Some of the limitations are: (i) EBITDA and Adjusted EBITDA do not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments; (ii) EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs; and (iii) EBITDA and Adjusted EBITDA do not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on our debt. While EBITDA and Adjusted EBITDA are frequently used as a measure of operating results and performance, neither of them is necessarily comparable to other similarly titled captions of other companies due to differences in methods of calculation. The following table reconciles net income as reflected in the condensed consolidated statements of operations, to EBITDA and Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
||||||
($ in thousands) |
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
Net income |
|
$ |
91,688 |
|
$ |
97,937 |
|
$ |
380,901 |
|
$ |
424,332 |
Income tax (benefit)/provision |
|
|
(1) |
|
|
52 |
|
|
(1) |
|
|
432 |
Interest expense |
|
|
12,496 |
|
|
16,817 |
|
|
37,808 |
|
|
51,678 |
Depreciation and amortization |
|
|
39,304 |
|
|
33,363 |
|
|
109,974 |
|
|
95,356 |
EBITDA |
|
|
143,487 |
|
|
148,169 |
|
|
528,682 |
|
|
571,798 |
Third-party debt modification fees |
|
|
- |
|
|
148 |
|
|
168 |
|
|
568 |
Write-off of deferred financing costs |
|
|
- |
|
|
1,343 |
|
|
- |
|
|
1,952 |
(Gain)/loss on disposal of vessels and other assets, net of impairments |
|
|
(13,499) |
|
|
74 |
|
|
(41,402) |
|
|
(10,648) |
Provision for settlement of multi-employer pension plan obligations |
|
|
44 |
|
|
- |
|
|
1,019 |
|
|
- |
Loss on extinguishment of debt |
|
|
- |
|
|
1,211 |
|
|
- |
|
|
1,323 |
Adjusted EBITDA |
|
$ |
130,032 |
|
$ |
150,945 |
|
$ |
488,467 |
|
$ |
564,993 |
(C) Cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands) |
|
2024 |
|
|
2023 |
Cash and cash equivalents |
$ |
103,309 |
|
$ |
126,760 |
Short-term investments |
|
50,000 |
|
|
60,000 |
Total Cash |
$ |
153,309 |
|
$ |
186,760 |
(D) Free Cash Flow
Free cash flow represents cash flows from operating activities, less mandatory repayments of debt (including those under sale and leaseback agreements) less capital expenditures excluding payments made to acquire a vessel or vessels, which the Company believes is useful to investors in understanding the net cash generated from its core business activities after certain mandatory obligations.
($ in thousands) |
|
2023 |
|
2024 |
|||||||||||
For the three months ended: |
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities (1) |
$ |
148,463 |
$ |
125,483 |
$ |
156,442 |
$ |
167,939 |
$ |
129,135 |
|||||
Repayments of debt (1) |
(132,152) |
(108,365) |
(19,538) |
- |
- |
||||||||||
Payments on sale and leaseback (1) |
(10,946) |
(12,233) |
(12,146) |
(12,179) |
(12,506) |
||||||||||
Less: optional prepayments (2) |
104,312 |
(3) |
88,382 |
- |
- |
- |
|||||||||
Expenditures for vessels (1) |
(4,150) |
(12,941) |
(26,420) |
(176,455) |
(13,714) |
||||||||||
Expenditures for other property (1) |
(449) |
(436) |
(701) |
(100) |
(79) |
||||||||||
Less: payments for acquiring vessels (2) |
|
- |
|
11,548 |
|
23,200 |
174,896 |
|
11,854 |
||||||
Free Cash Flow |
$ |
105,078 |
$ |
91,438 |
$ |
120,837 |
$ |
154,101 |
$ |
114,690 |
(1) |
|
Reflects current period balance on the face of the Consolidated Statement of Cash Flows, less the prior quarter’s balance on the face of the Consolidated Statement of Cash Flows. The captions have been adjusted for summary purposes; the complete list of captions are as follows, in order as in the table above: Net cash provided by operating activities, Repayments of debt, Payments and advance payment on sale and leaseback financing and finance lease, Expenditures for vessels, vessel improvements and vessels under construction, and Expenditures for other property. For the period ended |
(2) |
|
Payments for acquiring vessels include the contractual payments for the LR1 newbuildings. In addition, during the three months ended |
(3) |
|
In connection with the execution of the revolving credit facility (“$160 Million Facility”) in the third quarter of 2023, the Company drew |
(E) Time Charter Equivalent (TCE) Revenues
Consistent with general practice in the shipping industry, the Company uses TCE revenues, which represents shipping revenues less voyage expenses, as a measure to compare revenue generated from a voyage charter to revenue generated from a time charter. Time charter equivalent revenues, a non-GAAP measure, provides additional meaningful information in conjunction with shipping revenues, the most directly comparable GAAP measure, because it assists Company management in making decisions regarding the deployment and use of its vessels and in evaluating their financial performance. Reconciliation of TCE revenues of the segments to shipping revenues as reported in the consolidated statements of operations follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
($ in thousands) |
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Time charter equivalent revenues |
|
$ |
219,687 |
|
$ |
235,952 |
|
$ |
742,463 |
|
$ |
807,607 |
|
Add: Voyage expenses |
|
|
5,503 |
|
|
5,756 |
|
|
14,537 |
|
|
13,434 |
|
Shipping revenues |
|
$ |
225,190 |
|
$ |
241,708 |
|
$ |
757,000 |
|
$ |
821,041 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241106146002/en/
Investor Relations & Media:
(212) 578-1602
ttrovato@intlseas.com
Source: