GLOBAL SHIP LEASE, INC.
|
||
(Registrant)
|
||
Dated: March 7, 2025
|
By:
|
/s/ Thomas Lister
|
Thomas Lister
|
||
Chief Executive Officer
|
![]() |
|
Investor and Media Contact:
|
|
IGB Group
|
|
Bryan Degnan
|
|
646-673-9701
|
|
or
|
|
Leon Berman
|
|
212-477-8438
|
Three
|
Three
|
|||||||||||||||
months ended
|
months ended
|
Year ended
|
Year ended
|
|||||||||||||
December 31, 2024
|
December 31, 2023
|
December 31, 2024
|
December 31, 2023
|
|||||||||||||
Operating Revenues (1)
|
182,433
|
178,894
|
711,055
|
674,795
|
||||||||||||
Operating Income
|
96,009
|
78,854
|
379,139
|
343,218
|
||||||||||||
Net Income (2)
|
90,180
|
64,665
|
344,092
|
294,964
|
||||||||||||
Adjusted EBITDA (3)
|
123,671
|
127,137
|
494,732
|
462,058
|
||||||||||||
Normalized Net Income (3)
|
90,393
|
87,830
|
352,688
|
319,725
|
Three months ended
|
Year Ended
|
|||||||||||||||||||||||
Dec 31,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
Dec 31,
|
|||||||||||||||||||
Days
|
2024
|
2023
|
2024
|
2023
|
2022
|
2021
|
||||||||||||||||||
Ownership days
|
6,305
|
6,256
|
24,937
|
24,285
|
23,725
|
19,427
|
||||||||||||||||||
Planned offhire – scheduled drydock
|
(288
|
)
|
(74
|
)
|
(807
|
)
|
(701
|
)
|
(581
|
)
|
(752
|
)
|
||||||||||||
Unplanned offhire
|
(46
|
)
|
(26
|
)
|
(144
|
)
|
(233
|
)
|
(460
|
)
|
(260
|
)
|
||||||||||||
Idle time
|
(13
|
)
|
(20
|
)
|
(15
|
)
|
(62
|
)
|
(30
|
)
|
(88
|
)
|
||||||||||||
Operating days
|
5,958
|
6,136
|
23,971
|
23,289
|
22,654
|
18,327
|
||||||||||||||||||
Utilization
|
94.5
|
%
|
98.1
|
%
|
96.1
|
%
|
95.9
|
%
|
95.5
|
%
|
94.3
|
%
|
Vessel Name
|
Capacity
in TEUs
|
Lightweight
(tons)
|
Year
Built
|
Charterer
|
Earliest Charter
Expiry Date
|
Latest Charter
Expiry Date (2)
|
Daily Charter
Rate $
|
CMA CGM Thalassa
|
11,040
|
38,577
|
2008
|
CMA CGM
|
3Q28
|
4Q28
|
47,200 (3)
|
ZIM Norfolk (1)
|
9,115
|
31,764
|
2015
|
ZIM
|
2Q27
|
4Q27
|
65,000
|
Anthea Y (1)
|
9,115
|
31,890
|
2015
|
MSC
|
3Q25
|
4Q25
|
Footnote (4)
|
ZIM Xiamen (1)
|
9,115
|
31,820
|
2015
|
ZIM
|
3Q27
|
4Q27
|
65,000
|
Sydney Express (1)
|
9,019
|
31,254
|
2016
|
Hapag-Lloyd (5)
|
1Q26
|
4Q29
|
Footnote (5)
|
Istanbul Express (1)
|
9,019
|
31,380
|
2016
|
Hapag-Lloyd (5)
|
3Q26
|
2Q30
|
Footnote (5)
|
Bremerhaven Express (1)
|
9,019
|
31,199
|
2015
|
Hapag Lloyd (5)
|
1Q26
|
3Q29
|
Footnote (5)
|
Czech
|
9,019
|
31,319
|
2015
|
Hapag-Lloyd (5)
|
4Q26
|
3Q30
|
Footnote (5)
|
MSC Tianjin
|
8,603
|
34,243
|
2005
|
MSC (6)
|
3Q27
|
4Q27
|
Footnote (6)
|
MSC Qingdao
|
8,603
|
34,585
|
2004
|
MSC (6)
|
3Q27
|
4Q27
|
Footnote (6)
|
GSL Ningbo
|
8,603
|
34,340
|
2004
|
MSC
|
3Q27
|
1Q28
|
Footnote (7)
|
GSL Alexandra
|
8,544
|
37,809
|
2004
|
Maersk
|
2Q26
|
3Q26
|
Footnote (8)
|
GSL Sofia
|
8,544
|
37,777
|
2003
|
Maersk
|
3Q26
|
3Q26
|
Footnote (8)
|
GSL Effie
|
8,544
|
37,777
|
2003
|
Maersk
|
3Q26
|
3Q26
|
Footnote (8)
|
GSL Lydia
|
8,544
|
37,777
|
2003
|
Maersk
|
2Q26
|
3Q26
|
Footnote (8)
|
GSL Eleni
|
7,847
|
29,261
|
2004
|
Maersk
|
4Q27
|
2Q29
|
Footnote (9)
|
GSL Kalliopi
|
7,847
|
29,261
|
2004
|
Maersk
|
1Q28
|
2Q29
|
Footnote (9)
|
GSL Grania
|
7,847
|
29,261
|
2004
|
Maersk
|
1Q28
|
3Q29
|
17,750 (9)
|
Colombia Express (ex Mary) (1)
|
7,072
|
23,424
|
2013
|
Hapag-Lloyd (10)
|
4Q28
|
1Q31
|
Footnote (10)
|
Panama Express (ex Kristina) (1)
|
7,072
|
23,421
|
2013
|
Hapag-Lloyd (10)
|
4Q29
|
4Q31
|
Footnote (10)
|
Costa Rica Express (ex Katherine) (1)
|
7,072
|
23,403
|
2013
|
Hapag-Lloyd (10)
|
2Q29
|
3Q31
|
Footnote (10)
|
Nicaragua Express (ex Alexandra) (1)
|
7,072
|
23,348
|
2013
|
Hapag-Lloyd (10)
|
3Q29
|
4Q31
|
Footnote (10)
|
CMA CGM Berlioz
|
7,023
|
26,776
|
2001
|
CMA CGM
|
4Q25
|
2Q26
|
37,750
|
Mexico Express (ex Alexis) (1)
|
6,910
|
23,970
|
2015
|
Footnote (10)
|
3Q29
|
4Q31
|
Footnote (10)
|
Jamaica Express (ex Olivia I) (1)
|
6,910
|
23,915
|
2015
|
Hapag-Lloyd (10)
|
3Q29
|
4Q31
|
Footnote (10)
|
GSL Christen
|
6,858
|
27,954
|
2002
|
Maersk
|
4Q27
|
1Q28
|
Footnote (11)
|
GSL Nicoletta
|
6,858
|
28,070
|
2002
|
Maersk
|
1Q28
|
2Q28
|
Footnote (11)
|
Agios Dimitrios
|
6,572
|
24,931
|
2011
|
MSC (6)
|
2Q27
|
3Q27
|
Footnote (6)
|
GSL Vinia
|
6,080
|
23,737
|
2004
|
Maersk
|
1Q28
|
4Q29
|
13,250 (12)
|
GSL Christel Elisabeth
|
6,080
|
23,745
|
2004
|
Maersk
|
1Q28
|
3Q29
|
13,250 (12)
|
GSL Arcadia
|
6,008
|
24,858
|
2000
|
Maersk
|
3Q25
|
1Q26
|
12,900 (13)
|
GSL Violetta
|
6,008
|
24,873
|
2000
|
Maersk
|
2Q25
|
4Q25
|
12,900 (13)
|
GSL Maria
|
6,008
|
24,414
|
2001
|
Maersk
|
4Q25
|
1Q27
|
12,900 (13)
|
GSL MYNY
|
6,008
|
24,876
|
2000
|
Maersk
|
2Q25
|
1Q26
|
12,900 (13)
|
GSL Melita
|
6,008
|
24,859
|
2001
|
Maersk
|
1Q26
|
3Q26
|
12,900 (13)
|
GSL Tegea
|
5,994
|
24,308
|
2001
|
Maersk
|
1Q26
|
3Q26
|
12,900 (13)
|
GSL Dorothea
|
5,994
|
24,243
|
2001
|
Maersk
|
1Q26
|
3Q26
|
12,900 (13)
|
Tasman(20)
|
5,936
|
25,010
|
2000
|
Maersk
|
1Q25
|
1Q25
|
21,500
|
Dimitris Y (ex Zim Europe)
|
5,936
|
25,010
|
2000
|
ONE
|
2Q25
|
3Q25
|
33,900
|
Ian H
|
5,936
|
25,128
|
2000
|
COSCO
|
4Q27
|
4Q27
|
Footnote (14)
|
GSL Tripoli
|
5,470
|
22,109
|
2009
|
Maersk
|
3Q27
|
4Q27
|
17,250
|
GSL Kithira
|
5,470
|
22,259
|
2009
|
Maersk
|
4Q27
|
1Q28
|
17,250
|
GSL Tinos
|
5,470
|
22,068
|
2010
|
Maersk
|
3Q27
|
4Q27
|
17,250
|
GSL Syros
|
5,470
|
22,099
|
2010
|
Maersk
|
4Q27
|
4Q27
|
17,250
|
Dolphin II
|
5,095
|
20,596
|
2007
|
OOCL
|
1Q25
|
3Q25
|
53,500
|
Orca I
|
5,095
|
20,633
|
2006
|
Maersk
|
2Q25
|
4Q25
|
21,000
|
CMA CGM Alcazar
|
5,089
|
20,087
|
2007
|
CMA CGM
|
3Q26
|
1Q27
|
35,500
|
GSL Château d’If
|
5,089
|
19,994
|
2007
|
CMA CGM
|
4Q26
|
1Q27
|
35,500
|
GSL Susan
|
4,363
|
17,309
|
2008
|
CMA CGM
|
3Q27
|
1Q28
|
Footnote (15)
|
CMA CGM Jamaica
|
4,298
|
17,272
|
2006
|
CMA CGM
|
1Q28
|
2Q28
|
Footnote (15)
|
CMA CGM Sambhar
|
4,045
|
17,355
|
2006
|
CMA CGM
|
1Q28
|
2Q28
|
Footnote (15)
|
CMA CGM America
|
4,045
|
17,355
|
2006
|
CMA CGM
|
1Q28
|
2Q28
|
Footnote (15)
|
GSL Rossi
|
3,421
|
16,420
|
2012
|
ZIM
|
1Q26
|
3Q26
|
35,311 (16)
|
GSL Alice
|
3,421
|
16,543
|
2014
|
CMA CGM
|
2Q28
|
3Q28
|
20,500 (3)
|
GSL Eleftheria
|
3,421
|
16,642
|
2013
|
Maersk
|
3Q25
|
4Q25
|
37,975
|
GSL Melina
|
3,404
|
16,703
|
2013
|
Maersk
|
4Q26
|
4Q26
|
29,900
|
Athena
|
2,980
|
13,538
|
2003
|
MSC
|
2Q25
|
3Q25
|
17,500
|
GSL Valerie
|
2,824
|
11,971
|
2005
|
ZIM
|
3Q27
|
4Q27
|
32,000 (17)
|
GSL Mamitsa (ex Matson Molokai)
|
2,824
|
11,949
|
2007
|
Matson
|
2Q25
|
3Q25
|
36,600
|
GSL Lalo
|
2,824
|
11,950
|
2006
|
MSC
|
2Q25
|
3Q25
|
18,000
|
GSL Mercer
|
2,824
|
11,970
|
2007
|
ONE
|
1Q27
|
2Q27
|
35,750 (18)
|
GSL Elizabeth
|
2,741
|
11,530
|
2006
|
Maersk
|
2Q26
|
2Q26
|
20,360
|
GSL Chloe (ex Beethoven)
|
2,546
|
12,212
|
2012
|
ONE
|
1Q27
|
2Q27
|
33,000 (18)
|
GSL Maren
|
2,546
|
12,243
|
2014
|
OOCL
|
1Q26
|
2Q26
|
16,500
|
Maira
|
2,506
|
11,453
|
2000
|
CMA CGM
|
4Q26
|
1Q27
|
26,000
|
Nikolas
|
2,506
|
11,370
|
2000
|
CMA CGM
|
4Q26
|
1Q27
|
26,000
|
Newyorker
|
2,506
|
11,463
|
2001
|
Maersk
|
1Q25
|
2Q25
|
17,250
|
Manet
|
2,288
|
11,534
|
2001
|
OOCL
|
3Q26
|
4Q26
|
24,000
|
Kumasi
|
2,220
|
11,652
|
2002
|
Wan Hai
|
1Q25
|
2Q25
|
38,000
|
Akiteta (20)
|
2,220
|
11,592
|
2002
|
OOCL
|
1Q25
|
1Q25
|
32,000
|
Keta (20)
|
2,207
|
11,731
|
2003
|
CMA CGM
|
1Q25
|
1Q25
|
25,000
|
Julie
|
2,207
|
11,731
|
2002
|
MSC
|
2Q25
|
3Q25
|
Footnote (19)
|
(1) |
Modern design, high reefer capacity, fuel-efficient “ECO” vessel.
|
(2) |
In many instances charterers have the option to extend a charter beyond the nominal latest expiry date by the amount of time that the vessel was off hire during the course of that charter. This additional
charter time (“Offhire Extension”) is computed at the end of the initially contracted charter period. The Latest Charter Expiry Dates shown in this table have been adjusted to reflect offhire accrued up to December 31, 2024, plus estimated
offhire scheduled to occur during the remaining lifetimes of the respective charters. However, as actual offhire can only be calculated at the end of each charter, in some cases actual Offhire Extensions – if invoked by charterers – may
exceed the Latest Charter Expiry Dates indicated.
|
(3) |
CMA CGM Thalassa and GSL Alice were both forward fixed for 36 months +/-45 days. CMA CGM Thalassa and GSL Alice new charters are expected to commence in 4Q2025 and 2Q2025, respectively, and to generate
annualized Adjusted EBITDA of approximately $14.2 million and $8.4 million, respectively.
|
(4) |
Anthea Y. The charter is expected to generate annualized Adjusted EBITDA of approximately $11.8 million.
|
(5) |
Sydney Express, Istanbul Express, Bremerhaven Express and Czech were contracted for purchase in 4Q2024, with three vessels delivered in December 2024 and the fourth in January 2025. Contract cover for each
vessel is for a varied median firm duration extending for an average of 1.7 years, or up to an average of 5.1 years if all charterers’ options are exercised. Sydney Express, Istanbul Express, Bremerhaven Express and Czech charters are
expected to generate average annualized Adjusted EBITDA of approximately $9.5 million per ship;
|
(6) |
MSC Tianjin, MSC Qingdao and Agios Dimitrios charters are expected to generate annualized Adjusted EBITDA of approximately $6.9 million, $8.1 million, and $5.9 million, respectively. MSC Qingdao & Agios
Dimitrios are fitted with Exhaust Gas Cleaning Systems (“scrubbers”).
|
(7) |
GSL Ningbo is chartered at a rate expected to generate annualized Adjusted EBITDA of approximately $16.5 million.
|
(8) |
GSL Alexandra, GSL Sofia, GSL Effie and GSL Lydia delivered in 2Q 2023. Contract cover for each vessel is for a minimum firm period of 24 months from the date each vessel was delivered, with charterers holding
one year extension options. GSL Sofia and GSL Effie options were exercised in January 2025. GSL Alexandra and GSL Lydia options were exercised in February 2025. The vessels are expected to generate average annualized Adjusted EBITDA of
approximately $9.7 million per ship over the median firm period and average annualized Adjusted EBITDA of $4.9 million per ship if one year option is exercised.
|
(9) |
GSL Eleni, GSL Kalliopi and GSL Grania, were forward fixed for 35 – 38 months to commence after drydocking, after which the charterer has the option to extend each charter for a further 12 – 16 months. As of
December 31, 2024, all three vessels were under drydocking. Each new charter is expected to commence in 1Q2025 and to generate annualized Adjusted EBITDA of approximately $9.6 million for the firm period.
|
(10) |
Colombia Express (ex Mary), Panama Express (ex Kristina), Costa Rica Express (ex Katherine), Nicaragua Express (ex Alexandra), Mexico Express (ex Alexis), Jamaica
Express (ex Olivia I) are fixed to Hapag-Lloyd for 60 months +/-45 days, followed by two periods of 12 months each at the option of the charterer. The charters are expected to generate average annualized Adjusted EBITDA of approximately
$13.1 million per ship.
|
(11) |
GSL Nicoletta and GSL Christen charters are expected to generate average annualized Adjusted EBITDA of approximately $11.3 million per ship.
|
(12) |
GSL Vinia and GSL Christel Elizabeth were both forward fixed for 36 – 40 months to commence after drydocking, after which the charterer has the option to extend each charter for a further 12 – 15 months. The new
charters are both scheduled to commence in 1Q 2025. The charters are expected to generate average annualized Adjusted EBITDA of approximately $11.2 million per ship.
|
(13) |
GSL Maria, GSL Violetta, GSL Arcadia, GSL MYNY, GSL Melita, GSL Tegea and GSL Dorothea. Contract cover for each ship is for a firm period of at least three years from the date each vessel was delivered in 2021,
with charterers holding a one-year extension option on each charter (at a rate of $12,900 per day), followed by a second option (at a rate of $12,700 per day) with the period determined by – and terminating prior to – each vessel’s 25th year
drydocking & special survey. The first extension options have been exercised for all seven ships. Second extension options were exercised in January 2025 for GSL Dorothea, GSL Arcadia, GSL Melita and GSL Tegea.
|
(14) |
Ian H charter is expected to generate average annualized Adjusted EBITDA of approximately $10.3 million.
|
(15) |
GSL Susan, CMA CGM Jamaica, CMA CGM Sambhar and CMA CGM America are chartered at rates expected to generate average annualized Adjusted EBITDA of approximately $11.2 million per vessel.
|
(16) |
GSL Rossi. Chartered at an average rate of $35,311 per day, $38,000 to 1Q 2025 and $35,000 for the remaining period.
|
(17) |
GSL Valerie was forward fixed in direct continuation for 24 – 27 months to commence after drydocking. The new charter is expected to generate average annualized Adjusted EBITDA of approximately $6.6 million.
|
(18) |
GSL Mercer and GSL Chloe were both forward fixed for 23.5 – 26 months. The new charters are both expected to commence in 1Q 2025. The new charters are expected to generate average annualized Adjusted EBITDA of
approximately $5.8 million per vessel.
|
(19) |
Julie. Chartered at a rate expected to generate average annualized Adjusted EBITDA of approximately $2.0 million.
|
(20) |
In December 2024, Tasman was contracted to be sold. In February 2025, Keta and Akiteta were also contracted to be sold. Aggregate sale price agreed for all three
vessels is $54.5 million, v. aggregate book value at December 31, 2024 of $24.9 million. Akiteta was delivered to her new owners on February 19, 2025 and the remaining two are scheduled for
delivery to their new owners in first half 2025.
|
A. |
Adjusted EBITDA
|
Three
|
Three
|
|||||||||||||||
months
|
months
|
Year
|
Year
|
|||||||||||||
ended
|
ended
|
ended
|
ended
|
|||||||||||||
December 31,
|
December 31,
|
December 31,
|
December 31,
|
|||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Net income available to Common Shareholders
|
90,180
|
64,665
|
344,092
|
294,964
|
||||||||||||
Adjust: Depreciation and amortization
|
26,216
|
24,391
|
99,991
|
91,727
|
||||||||||||
Impairment of vessels
|
-
|
18,830
|
-
|
18,830
|
||||||||||||
Amortization of intangible liabilities
|
(1,003
|
)
|
(1,517
|
)
|
(5,526
|
)
|
(8,080
|
)
|
||||||||
Fair value adjustment on derivative asset
|
213
|
4,335
|
5,170
|
5,372
|
||||||||||||
Interest income
|
(4,203
|
)
|
(2,882
|
)
|
(16,735
|
)
|
(9,777
|
)
|
||||||||
Interest expense
|
7,793
|
11,201
|
40,676
|
44,824
|
||||||||||||
Share based compensation
|
2,122
|
2,505
|
8,704
|
10,189
|
||||||||||||
Earnings allocated to preferred shares
|
2,384
|
2,384
|
9,536
|
9,536
|
||||||||||||
Income tax
|
-
|
443
|
1
|
448
|
||||||||||||
Effect from straight lining time charter modifications
|
(31
|
)
|
2,782
|
8,823
|
4,025
|
|||||||||||
Adjusted EBITDA
|
123,671
|
127,137
|
494,732
|
462,058
|
B. |
Normalized net income
|
Three
|
Three
|
|||||||||||||||
months
|
months
|
Year
|
Year
|
|||||||||||||
ended
|
ended
|
ended
|
ended
|
|||||||||||||
December 31,
|
December 31,
|
December 31,
|
December 31,
|
|||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Net income available to Common Shareholders
|
90,180
|
64,665
|
344,092
|
294,964
|
||||||||||||
Adjust: Fair value adjustment on derivative assets
|
213
|
4,335
|
5,170
|
5,372
|
||||||||||||
Impairment of vessels
|
-
|
18,830
|
-
|
18,830
|
||||||||||||
Acceleration of deferred financing costs on full repayment of Credit Facilities/Sale and Leaseback agreements
|
-
|
-
|
2,757
|
-
|
||||||||||||
Prepayment fee on full repayment of Sale and Leaseback Agreement-CMBFL-$54,000
|
-
|
-
|
685
|
-
|
||||||||||||
Prepayment fee on partial repayment of Macquarie Credit Facility
|
-
|
-
|
185
|
-
|
||||||||||||
Accelerated write off of deferred financing costs related to partial repayment of HCOB-CACIB Credit Facility
|
-
|
-
|
-
|
108
|
||||||||||||
Forfeit of certain stock-based compensation awards
|
-
|
-
|
-
|
451
|
||||||||||||
Effect from new share-based compensation awards plus acceleration and forfeit of certain share-based compensation awards
|
-
|
-
|
(201
|
)
|
-
|
|||||||||||
Normalized net income
|
90,393
|
87,830
|
352,688
|
319,725
|
C. |
Normalized Earnings per Share
|
Three
|
Three
|
|||||||||||||||
months
|
months
|
Year
|
Year
|
|||||||||||||
ended
|
ended
|
ended
|
ended
|
|||||||||||||
December 31,
|
December 31,
|
December 31,
|
December 31,
|
|||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
EPS as reported (USD)
|
2.54
|
1.84
|
9.74
|
8.33
|
||||||||||||
Normalized net income adjustments-Class A common shares (in thousands USD)
|
213
|
23,165
|
8,596
|
24,761
|
||||||||||||
Weighted average number of Class A Common shares
|
35,446,899
|
35,203,657
|
35,316,495
|
35,405,458
|
||||||||||||
Adjustment on EPS (USD)
|
0.01
|
0.65
|
0.25
|
0.70
|
||||||||||||
Normalized EPS (USD)
|
2.55
|
2.49
|
9.99
|
9.03
|
|
• |
future operating or financial results;
|
|
• |
expectations regarding the strength of future growth of the container shipping industry, including the rates of annual demand and supply growth;
|
|
• |
geo-political events such as the continuing wars between Russia and Ukraine and Israel and Hamas, ongoing disputes between China and Taiwan, deteriorating trade relations between the U.S. and China, and ongoing political unrest and
conflicts in the Middle East and other regions throughout the world;
|
|
• |
the potential disruption of shipping routes, including due to lower water levels in the Panama Canal and the ongoing attacks by Houthis in the Red Sea;
|
|
• |
public health threats, pandemics, epidemics, and other disease outbreaks around the world and governmental responses thereto;
|
|
• |
the financial condition of our charterers and their ability and willingness to pay charterhire to us in accordance with the charters and our expectations regarding the same;
|
|
• |
the overall health and condition of the U.S. and global financial markets;
|
|
• |
changes in tariffs, trade barriers, and embargos, including recently imposed tariffs by the U.S. and the effects of retaliatory tariffs and countermeasures from affected countries;
|
|
• |
our financial condition and liquidity, including our ability to obtain additional financing to fund capital expenditures, vessel acquisitions and for other general corporate purposes and our ability to meet our financial covenants and
repay our borrowings;
|
|
• |
our expectations relating to dividend payments and expectations of our ability to make such payments including the availability of cash and the impact of constraints under our loan agreements;
|
|
• |
future acquisitions, business strategy and expected capital spending;
|
|
• |
operating expenses, availability of key employees, crew, number of off-hire days, drydocking and survey requirements, costs of regulatory compliance, insurance costs and general and administrative 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 our capital base;
|
|
• |
our expectations about the availability of vessels to purchase, the time that it may take to construct new vessels, or the useful lives of our vessels;
|
|
• |
our continued ability to enter into or renew charters including the re-chartering of vessels on the expiry of existing charters, or to secure profitable employment for our vessels in the spot market;
|
|
• |
our ability to realize expected benefits from our acquisition of secondhand vessels;
|
|
• |
our ability to capitalize on our management’s and 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;
|
|
• |
changes in laws and regulations (including environmental rules and regulations);
|
|
• |
potential liability from future litigation; and
|
|
• |
other important factors described from time to time in the reports we file with the U.S. Securities and Exchange Commission (the “SEC”).
|
As of,
|
||||||||
December 31, 2024
|
December 31, 2023
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
141,375
|
$
|
138,640
|
||||
Time deposits
|
26,150
|
14,000
|
||||||
Restricted cash
|
55,583
|
56,803
|
||||||
Accounts receivable, net
|
12,501
|
4,741
|
||||||
Inventories
|
18,905
|
15,764
|
||||||
Prepaid expenses and other current assets
|
31,949
|
40,464
|
||||||
Derivative assets
|
14,437
|
24,639
|
||||||
Due from related parties
|
342
|
626
|
||||||
Total current assets
|
$
|
301,242
|
295,677
|
|||||
NON - CURRENT ASSETS
|
||||||||
Vessels in operation
|
$
|
1,884,640
|
1,664,101
|
|||||
Advances for vessels' acquisitions and other additions
|
18,634
|
12,210
|
||||||
Deferred dry dock and special survey costs, net
|
91,939
|
73,720
|
||||||
Other non - current assets
|
20,155
|
23,935
|
||||||
Derivative assets, net of current portion
|
5,969
|
16,867
|
||||||
Restricted cash, net of current portion
|
50,666
|
85,270
|
||||||
Total non - current assets
|
2,072,003
|
1,876,103
|
||||||
TOTAL ASSETS
|
$
|
2,373,245
|
2,171,780
|
|||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$
|
26,334
|
17,601
|
|||||
Accrued liabilities
|
46,926
|
28,538
|
||||||
Current portion of long-term debt
|
145,276
|
193,253
|
||||||
Current portion of deferred revenue
|
44,742
|
40,331
|
||||||
Due to related parties
|
723
|
717
|
||||||
Total current liabilities
|
$
|
264,001
|
280,440
|
|||||
LONG-TERM LIABILITIES
|
||||||||
Long - term debt, net of current portion and deferred financing costs
|
$
|
538,781
|
619,175
|
|||||
Intangible liabilities-charter agreements
|
49,431
|
5,662
|
||||||
Deferred revenue, net of current portion
|
57,551
|
82,115
|
||||||
Total non - current liabilities
|
645,763
|
706,952
|
||||||
Total liabilities
|
$
|
909,764
|
987,392
|
|||||
Commitments and Contingencies
|
-
|
-
|
||||||
SHAREHOLDERS' EQUITY
|
||||||||
Class A common shares - authorized
214,000,000 shares with a $0.01 par value
35,447,370 shares issued and outstanding (2023 – 35,188,323 shares)
|
$
|
355
|
351
|
|||||
Series B Preferred Shares - authorized
104,000 shares with a $0.01 par value
43,592 shares issued and outstanding (2023 – 43,592 shares)
|
-
|
-
|
||||||
Additional paid in capital
|
680,743
|
676,592
|
||||||
Retained earnings
|
773,759
|
488,105
|
||||||
Accumulated other comprehensive income
|
8,624
|
19,340
|
||||||
Total shareholders' equity
|
1,463,481
|
1,184,388
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
2,373,245
|
2,171,780
|
Three months ended December 31,
|
Years ended December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
OPERATING REVENUES
|
||||||||||||||||
Time charter revenues
|
$
|
181,430
|
$
|
177,377
|
$
|
705,529
|
$
|
666,715
|
||||||||
Amortization of intangible liabilities-charter agreements
|
1,003
|
1,517
|
5,526
|
8,080
|
||||||||||||
Total Operating Revenues
|
182,433
|
178,894
|
711,055
|
674,795
|
||||||||||||
OPERATING EXPENSES:
|
||||||||||||||||
Vessel operating expenses (include related party vessel operating expenses of $5,515 and $5,014 for each of the three month periods ended December 31, 2024 and 2023, respectively, and $21,804 and $19,086 for
each of the years ended Decmber 31, 2024 and 2023, respectively)
|
49,629
|
46,953
|
191,257
|
179,221
|
||||||||||||
Time charter and voyage expenses (include related party time charter and voyage expenses of $2,136 and $2,194 for each of the three month periods ended December 31, 2024 and 2023, respectively, and $8,610 and
$7,995 for each of the years ended December 31, 2024 and 2023, respectively)
|
6,485
|
5,397
|
23,536
|
23,582
|
||||||||||||
Depreciation and amortization
|
26,216
|
24,391
|
99,991
|
91,727
|
||||||||||||
Impairment of vessels
|
-
|
18,830
|
-
|
18,830
|
||||||||||||
General and administrative expenses
|
4,094
|
4,469
|
17,132
|
18,217
|
||||||||||||
Operating Income
|
96,009
|
78,854
|
379,139
|
343,218
|
||||||||||||
NON-OPERATING INCOME/(EXPENSES)
|
||||||||||||||||
Interest income
|
4,203
|
2,882
|
16,735
|
9,777
|
||||||||||||
Interest and other finance expenses
|
(7,793
|
)
|
(11,201
|
)
|
(40,676
|
)
|
(44,824
|
)
|
||||||||
Other income, net
|
358
|
1,292
|
3,601
|
2,149
|
||||||||||||
Fair value adjustment on derivative asset
|
(213
|
)
|
(4,335
|
)
|
(5,170
|
)
|
(5,372
|
)
|
||||||||
Total non-operating expenses
|
(3,445
|
)
|
(11,362
|
)
|
(25,510
|
)
|
(38,270
|
)
|
||||||||
Income before income taxes
|
92,564
|
67,492
|
353,629
|
304,948
|
||||||||||||
Income taxes
|
-
|
(443
|
)
|
(1
|
)
|
(448
|
)
|
|||||||||
Net Income
|
92,564
|
67,049
|
353,628
|
304,500
|
||||||||||||
Earnings allocated to Series B Preferred Shares
|
(2,384
|
)
|
(2,384
|
)
|
(9,536
|
)
|
(9,536
|
)
|
||||||||
Net Income available to Common Shareholders
|
$
|
90,180
|
$
|
64,665
|
$
|
344,092
|
$
|
294,964
|
Three months ended December 31,
|
Years ended December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
$
|
92,564
|
$
|
67,049
|
$
|
353,628
|
$
|
304,500
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
$
|
26,216
|
$
|
24,391
|
$
|
99,991
|
$
|
91,727
|
||||||||
Impairment of vessels
|
-
|
18,830
|
-
|
18,830
|
||||||||||||
Amounts reclassified to other comprehensive income
|
-
|
294
|
877
|
214
|
||||||||||||
Amortization of derivative assets' premium
|
1,113
|
1,186
|
4,586
|
4,271
|
||||||||||||
Amortization of deferred financing costs
|
908
|
1,411
|
6,828
|
5,526
|
||||||||||||
Amortization of intangible liabilities-charter agreements
|
(1,003
|
)
|
(1,517
|
)
|
(5,526
|
)
|
(8,080
|
)
|
||||||||
Fair value adjustment on derivative asset
|
213
|
4,335
|
5,170
|
5,372
|
||||||||||||
Prepayment fees on debt repayment
|
-
|
-
|
870
|
-
|
||||||||||||
Stock-based compensation expense
|
2,122
|
2,505
|
8,704
|
10,189
|
||||||||||||
Changes in operating assets and liabilities:
|
-
|
-
|
||||||||||||||
Decrease/(increase) in accounts receivable and other assets
|
$
|
1,698
|
$
|
2,842
|
$
|
4,535
|
$
|
(669
|
)
|
|||||||
Increase in inventories
|
(3,148
|
)
|
(1,650
|
)
|
(3,141
|
)
|
(3,527
|
)
|
||||||||
Increase in derivative asset
|
(140
|
)
|
-
|
(249
|
)
|
-
|
||||||||||
Increase/(decrease) in accounts payable and other liabilities
|
5,295
|
208
|
16,244
|
(5,890
|
)
|
|||||||||||
Decrease in related parties' balances, net
|
169
|
192
|
290
|
192
|
||||||||||||
Decrease in deferred revenue
|
(4,540
|
)
|
(8,838
|
)
|
(20,153
|
)
|
(9,306
|
)
|
||||||||
Payments for drydocking and special survey costs
|
(15,627
|
)
|
(5,779
|
)
|
(42,506
|
)
|
(38,341
|
)
|
||||||||
Unrealized foreign exchange gain
|
(1
|
)
|
-
|
(2
|
)
|
-
|
||||||||||
Net cash provided by operating activities
|
$
|
105,839
|
$
|
105,459
|
$
|
430,146
|
$
|
375,008
|
||||||||
Cash flows from investing activities:
|
||||||||||||||||
Acquisition of vessels
|
$
|
(205,500
|
)
|
$
|
-
|
$
|
(205,500
|
)
|
$
|
(123,300
|
)
|
|||||
Cash paid for vessel expenditures
|
(3,490
|
)
|
(7,017
|
)
|
(12,840
|
)
|
(19,586
|
)
|
||||||||
Advances for vessel acquisitions and other additions
|
(12,161
|
)
|
(2,801
|
)
|
(24,154
|
)
|
(9,587
|
)
|
||||||||
Net proceeds from sale of vessel
|
-
|
-
|
-
|
5,940
|
||||||||||||
Time deposits withdrawal/(acquired)
|
300
|
-
|
(12,150
|
)
|
(5,450
|
)
|
||||||||||
Net cash used in investing activities
|
$
|
(220,851
|
)
|
$
|
(9,818
|
)
|
$
|
(254,644
|
)
|
$
|
(151,983
|
)
|
||||
Cash flows from financing activities:
|
||||||||||||||||
Proceeds from drawdown of credit facilities
|
44,500
|
-
|
344,500
|
76,000
|
||||||||||||
Repayment of credit facilities/sale and leaseback
|
(41,393
|
)
|
(51,081
|
)
|
(185,438
|
)
|
(202,348
|
)
|
||||||||
Repayment of refinanced debt, including prepayment fees
|
-
|
-
|
(292,010
|
)
|
-
|
|||||||||||
Deferred financing costs paid
|
(495
|
)
|
-
|
(3,120
|
)
|
(1,140
|
)
|
|||||||||
Net proceeds from offering of Class A common shares, net of offering costs
|
(207
|
)
|
-
|
445
|
-
|
|||||||||||
Cancellation of Class A common shares
|
-
|
(1,548
|
)
|
(4,994
|
)
|
(21,969
|
)
|
|||||||||
Class A common shares-dividend paid
|
(16,004
|
)
|
(13,258
|
)
|
(58,438
|
)
|
(53,249
|
)
|
||||||||
Series B preferred shares-dividend paid
|
(2,384
|
)
|
(2,384
|
)
|
(9,536
|
)
|
(9,536
|
)
|
||||||||
Net cash used in financing activities
|
$
|
(15,983
|
)
|
$
|
(68,270
|
)
|
$
|
(208,591
|
)
|
$
|
(212,242
|
)
|
||||
Net (decrease)/increase in cash and cash equivalents and restricted cash
|
(130,995
|
)
|
27,370
|
(33,089
|
)
|
10,783
|
||||||||||
Cash and cash equivalents and restricted cash at beginning of the period
|
378,619
|
253,343
|
280,713
|
269,930
|
||||||||||||
Cash and cash equivalents and restricted cash at end of the period
|
$
|
247,624
|
$
|
280,713
|
$
|
247,624
|
$
|
280,713
|
||||||||
Supplementary Cash Flow Information:
|
||||||||||||||||
Cash paid for interest
|
12,141
|
16,985
|
55,421
|
67,997
|
||||||||||||
Cash received from interest rate caps
|
5,829
|
8,169
|
27,027
|
32,549
|
||||||||||||
Non-cash investing activities:
|
||||||||||||||||
Acquisition of vessels and intangibles
|
49,295
|
-
|
49,295
|
-
|
||||||||||||
Non-cash financing activities:
|
||||||||||||||||
Unrealized loss on derivative assets/FX option
|
(1,218
|
)
|
(11,014
|
)
|
(16,179
|
)
|
(16,625
|
)
|