Safe Bulkers, Inc(NYSE:SB)
Safe Bulkers, Inc. provides marine drybulk transportation services. It owns and operates drybulk vessels for transporting bulk cargoes primarily coal, grain, and iron ore. As of March 15, 2021, the company had a fleet of 43 drybulk vessels having an average age of 10.3 years; and an aggregate carryi...
Website: http://www.safebulkers.com
Founded: 2007
Full Time Employees: 7
Sector: Industrials
Industry: Marine Shipping
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-07-28 | 2024-12-31 | 2024-11-14 | 2024-07-22 | 2023-12-31 | 2022-12-31 | 2022-08-04 | 2021-09-30 | 2021-07-29 | 2021-06-30 | 2021-05-05 | 2021-02-16 | 2020-12-31 | 2020-11-12 | 2020-08-05 | 2020-06-30 | 2020-06-16 | 2020-06-08 | 2020-02-27 | 2019-12-31 | 2019-10-25 | 2019-09-04 | 2019-05-28 | 2019-02-19 | 2018-12-31 | 2018-11-08 | 2018-07-26 | 2018-05-31 | 2017-12-31 | 2017-11-01 | 2017-07-27 | 2017-05-19 | 2017-02-24 | 2016-12-31 | 2016-12-01 | 2016-11-01 | 2016-10-17 | 2016-07-29 | 2016-06-03 | 2016-02-11 | 2015-12-31 | 2015-11-10 | 2015-07-31 | 2015-07-24 | 2015-06-09 | 2015-02-27 | 2014-12-31 | 2014-11-06 | 2014-07-30 | 2014-05-29 | 2014-05-07 | 2014-02-26 | 2013-12-31 | 2013-11-12 | 2013-11-05 | 2013-08-22 | 2013-05-15 | 2013-02-20 | 2012-12-31 | 2012-11-14 | 2012-08-07 | 2012-05-08 | 2012-02-14 | 2011-12-31 | 2011-10-17 | 2011-07-21 | 2011-05-04 | 2011-03-14 | 2011-02-09 | 2010-12-31 | 2010-11-08 | 2010-07-27 | 2010-05-10 | 2010-03-24 | 2010-02-09 | 2009-12-31 | 2009-11-03 | 2009-10-08 | 2009-09-08 | 2009-05-22 | 2009-02-09 | 2008-12-31 | 2008-11-03 | 2008-08-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
statement of operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues | 320,679,000 | 74,520,000 | 79,236,000 | 295,393,000 | 343,475,000 | 247,032,000 | 84,963,000 | 150,185,000 | 65,222,000 | 54,403,000 | 54,403,000 | 53,992,000 | 50,054,000 | 97,640,000 | 206,682,000 | 47,586,000 | 55,711,000 | 55,711,000 | 52,927,000 | 47,562,000 | 50,482,000 | 54,946,000 | 54,946,000 | 52,212,000 | 49,037,000 | 45,352,000 | 44,101,000 | 38,845,000 | 36,431,000 | 34,663,000 | 32,944,000 | 81,015,000 | 28,198,000 | 52,817,000 | 27,189,000 | 25,628,000 | 31,198,000 | 31,198,000 | 34,868,000 | 33,022,000 | 159,900,000 | 33,287,000 | 40,593,000 | 40,593,000 | 37,890,000 | 38,611,000 | 42,806,000 | 191,520,000 | 60,816,000 | 130,704,000 | 43,103,000 | 42,429,000 | 45,172,000 | 47,191,000 | 47,134,000 | 47,687,000 | 47,875,000 | 44,804,000 | 43,715,000 | 43,715,000 | 43,302,000 | 41,974,000 | 43,045,000 | 159,698,000 | 41,908,000 | 41,599,000 | 41,394,000 | 34,797,000 | 168,400,000 | 37,435,000 | 37,791,000 | 93,174,000 | 45,214,000 | 47,959,000 | 48,124,000 | 55,648,000 | 53,388,000 | |||||||
commissions | -13,046,000 | -3,028,000 | -3,313,000 | -10,992,000 | -14,444,000 | -10,442,000 | -3,385,000 | -6,089,000 | -2,704,000 | -2,174,000 | -2,174,000 | -2,059,000 | -1,773,000 | -3,644,000 | -8,921,000 | -1,871,000 | -2,465,000 | -2,464,000 | -2,213,000 | -2,047,000 | -2,197,000 | -2,373,000 | -2,373,000 | -2,114,000 | -2,018,000 | -1,851,000 | -1,723,000 | -1,528,000 | -1,421,000 | -1,336,000 | -1,234,000 | -2,953,000 | -1,076,000 | -1,877,000 | -949,000 | -928,000 | -1,254,000 | -1,254,000 | -1,391,000 | -1,180,000 | -5,806,000 | -1,233,000 | -1,536,000 | -1,536,000 | -1,374,000 | -1,433,000 | -1,463,000 | -4,799,000 | -1,644,000 | -3,155,000 | -1,223,000 | -986,000 | -945,000 | -828,000 | -828,000 | -842,000 | -860,000 | -732,000 | -798,000 | -798,000 | -771,000 | -788,000 | -771,000 | -2,678,000 | -621,000 | -767,000 | -767,000 | -523,000 | -3,794,000 | -867,000 | -885,000 | -2,042,000 | -943,000 | -1,099,000 | -1,486,000 | -2,239,000 | -1,990,000 | |||||||
net revenues | 307,633,000 | 71,492,000 | 75,923,000 | 284,401,000 | 329,031,000 | 236,590,000 | 81,578,000 | 144,096,000 | 62,518,000 | 52,229,000 | 52,229,000 | 51,933,000 | 48,281,000 | 93,996,000 | 197,761,000 | 45,715,000 | 53,246,000 | 53,247,000 | 50,714,000 | 45,515,000 | 48,285,000 | 52,573,000 | 52,573,000 | 50,098,000 | 47,019,000 | 43,501,000 | 42,378,000 | 37,317,000 | 35,010,000 | 33,327,000 | 31,710,000 | 78,062,000 | 27,122,000 | 50,940,000 | 26,240,000 | 24,700,000 | 29,944,000 | 29,944,000 | 33,477,000 | 31,842,000 | 154,094,000 | 32,054,000 | 39,057,000 | 39,057,000 | 36,516,000 | 37,178,000 | 41,343,000 | 186,721,000 | 59,172,000 | 127,549,000 | 41,880,000 | 41,443,000 | 44,227,000 | 46,363,000 | 46,306,000 | 46,845,000 | 47,015,000 | 44,072,000 | 42,917,000 | 42,917,000 | 42,531,000 | 41,186,000 | 42,274,000 | 157,020,000 | 41,287,000 | 40,832,000 | 40,627,000 | 34,274,000 | 164,606,000 | 36,568,000 | 36,906,000 | 91,132,000 | 44,271,000 | 46,860,000 | 46,638,000 | 53,409,000 | 51,398,000 | |||||||
voyage expenses | -16,728,000 | -2,334,000 | -5,419,000 | -21,666,000 | -9,753,000 | -9,284,000 | -3,430,000 | -7,806,000 | -4,376,000 | -4,716,000 | -4,716,000 | -5,080,000 | -18,583,000 | -31,787,000 | -13,715,000 | -13,203,000 | -5,051,000 | -5,051,000 | -3,581,000 | -2,110,000 | -2,973,000 | -1,458,000 | -1,458,000 | -1,613,000 | -1,802,000 | -1,506,000 | -573,000 | -893,000 | -1,014,000 | -1,452,000 | -1,490,000 | -6,189,000 | -1,218,000 | -4,971,000 | -1,180,000 | -3,791,000 | -3,004,000 | -3,004,000 | -4,958,000 | -5,075,000 | -19,429,000 | -4,819,000 | -4,376,000 | -4,377,000 | -6,059,000 | -4,638,000 | -4,355,000 | -10,207,000 | -1,535,000 | -8,673,000 | -3,383,000 | -1,255,000 | -4,035,000 | -1,379,000 | -1,379,000 | -2,340,000 | -2,255,000 | -1,311,000 | -947,000 | -947,000 | -233,000 | -756,000 | -51,000 | -610,000 | -134,000 | -184,000 | -257,000 | -35,000 | -577,000 | -97,000 | -261,000 | -219,000 | -151,000 | -67,000 | -104,000 | -52,000 | -58,000 | |||||||
vessel operating expenses | -92,601,000 | -21,315,000 | -22,121,000 | -89,201,000 | -72,049,000 | -53,467,000 | -18,406,000 | -36,294,000 | -17,888,000 | -15,370,000 | -15,370,000 | -18,917,000 | -18,000,000 | -35,799,000 | -68,569,000 | -17,799,000 | -19,249,000 | -19,249,000 | -16,776,000 | -17,220,000 | -15,323,000 | -16,418,000 | -16,418,000 | -15,442,000 | -17,149,000 | -14,503,000 | -13,699,000 | -13,391,000 | -13,462,000 | -12,242,000 | -12,633,000 | -36,886,000 | -12,303,000 | -24,583,000 | -12,494,000 | -12,089,000 | -13,485,000 | -13,485,000 | -15,059,000 | -12,576,000 | -50,634,000 | -14,349,000 | -12,442,000 | -12,442,000 | -12,976,000 | -12,568,000 | -12,648,000 | -41,964,000 | -10,882,000 | -31,081,000 | -10,724,000 | -10,443,000 | -9,914,000 | -9,793,000 | -9,794,000 | -8,266,000 | -8,383,000 | -8,097,000 | -7,188,000 | -7,187,000 | -6,613,000 | -6,521,000 | -5,744,000 | -23,128,000 | -6,289,000 | -5,926,000 | -5,928,000 | -4,985,000 | -19,628,000 | -5,220,000 | -5,030,000 | -9,378,000 | -4,616,000 | -4,762,000 | -5,010,000 | -3,778,000 | -4,832,000 | |||||||
depreciation and amortization | -58,135,000 | -54,129,000 | -52,364,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | -5,017,250 | -6,996,000 | -5,618,000 | -5,479,000 | -5,677,000 | -3,956,250 | -5,480,000 | -5,230,000 | -5,115,000 | -5,332,000 | -3,826,750 | -5,140,000 | -5,096,000 | -5,071,000 | -5,221,000 | -3,505,250 | -5,300,000 | -4,564,000 | -4,156,000 | -3,001,000 | -4,067,000 | -4,002,000 | -3,935,000 | -3,687,000 | -11,694,000 | -4,066,000 | -7,628,000 | -3,653,000 | -3,975,000 | -4,101,000 | -2,629,000 | -3,911,000 | -3,378,000 | -3,227,000 | -3,472,000 | -2,464,750 | -3,368,000 | -3,487,000 | -3,004,000 | -3,097,000 | -8,263,000 | -2,703,000 | -2,919,000 | -2,642,000 | -2,741,000 | -1,801,250 | -2,404,000 | -2,469,000 | -2,333,000 | -2,471,000 | -1,504,500 | -2,126,000 | -1,954,000 | -1,938,000 | -2,011,000 | -1,945,000 | -1,542,000 | -1,521,000 | -1,544,000 | -1,774,000 | -3,728,000 | -1,881,000 | -1,847,000 | -1,703,000 | -1,625,000 | |||||||||||||||||||
management fee to related parties | -21,357,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
company administration expenses | -5,678,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
early redelivery income | 7,470,000 | 7,555,000 | 7,555,000 | 7,050,000 | 7,050,000 | 7,050,000 | 11,677,000 | 106,000 | 1,835,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating costs | -1,262,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 16,555,000 | 7,674,000 | 10,375,000 | 11,579,000 | 15,199,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating income | 128,427,000 | 24,640,000 | 34,392,000 | 104,148,000 | 191,416,000 | 39,145,000 | 66,731,000 | 27,586,000 | 12,351,000 | 12,351,000 | 8,627,000 | -6,991,000 | -10,500,000 | 44,051,000 | -3,509,000 | 10,613,000 | 10,614,000 | 12,137,000 | 8,663,000 | 12,638,000 | 16,958,000 | 16,958,000 | 15,544,000 | 11,649,000 | 11,735,000 | -81,278,000 | 5,812,000 | 3,701,000 | 2,463,000 | 850,000 | -32,261,000 | -19,143,000 | -13,118,000 | -3,347,000 | -9,771,000 | -25,793,000 | -25,793,000 | -3,038,000 | -1,254,000 | 26,716,000 | -1,931,000 | 3,614,000 | 3,613,000 | 3,214,000 | 5,719,000 | 14,170,000 | 92,846,000 | 33,878,000 | 58,968,000 | 15,445,000 | 24,723,000 | 18,800,000 | 35,372,000 | 35,314,000 | 25,560,000 | 26,010,000 | 25,009,000 | 25,846,000 | 25,847,000 | 27,721,000 | 26,310,000 | 29,059,000 | 121,922,000 | 27,432,000 | 27,342,000 | 29,594,000 | 37,554,000 | 177,714,000 | 25,766,000 | 29,319,000 | 122,629,000 | 55,938,000 | 66,691,000 | 36,991,000 | 45,340,000 | 41,215,000 | ||||||||
yoy | -82.03% | 593.89% | 216.94% | 673.51% | -494.59% | -217.63% | -71.96% | -345.85% | -165.87% | -198.93% | 262.95% | -140.51% | -16.02% | -37.41% | -28.43% | -44.27% | 8.49% | 44.51% | -120.86% | 167.45% | 214.75% | 376.45% | -9662.12% | -111.47% | -112.87% | -106.48% | 230.17% | -25.78% | -49.14% | 10.17% | 679.19% | -196.55% | 1235.73% | -184.06% | -134.71% | 731.24% | -133.76% | -74.50% | -96.11% | -90.51% | -75.97% | 501.14% | 37.03% | 66.71% | -56.26% | -3.27% | -27.72% | 41.44% | 36.63% | -1.11% | -6.17% | -4.94% | -11.06% | -78.80% | 1.05% | 6.28% | 311.98% | -26.95% | 6.12% | 28.09% | 44.92% | -53.94% | -20.74% | 23.37% | 61.81% | |||||||||||||||||||
qoq | 421.21% | -28.36% | -66.98% | -41.34% | 141.90% | 123.35% | 0.00% | 43.17% | -223.40% | -33.42% | -123.84% | -1355.37% | -133.06% | -0.01% | -12.55% | 40.10% | -31.45% | -25.47% | 0.00% | 9.10% | 33.44% | -0.73% | -114.44% | -1498.45% | 57.04% | 50.26% | 189.76% | 68.53% | 45.93% | 291.93% | -65.75% | -62.12% | 0.00% | 749.01% | 142.26% | -104.69% | -1483.53% | -153.43% | 0.03% | 12.41% | -43.80% | -59.64% | -84.74% | 174.06% | 281.79% | -37.53% | 31.51% | -46.85% | 0.16% | 38.16% | -1.73% | 4.00% | -3.24% | -0.00% | -6.76% | 5.36% | -9.46% | -76.17% | 344.45% | -7.61% | -21.20% | -78.87% | 589.72% | -76.09% | 119.22% | -16.12% | 80.29% | 10.01% | ||||||||||||||||
interest expense | -31,375,000 | -7,854,000 | -7,681,000 | -24,707,000 | -14,719,000 | -11,826,000 | -4,062,000 | -8,314,000 | -4,252,000 | -4,333,000 | -4,333,000 | -4,608,000 | -5,868,000 | -12,292,000 | -26,815,000 | -6,424,000 | -6,174,000 | -6,174,000 | -6,634,000 | -6,979,000 | -7,029,000 | -6,680,000 | -6,680,000 | -6,759,000 | -6,488,000 | -5,786,000 | -5,558,000 | -6,072,000 | -5,893,000 | -5,701,000 | -5,111,000 | -14,465,000 | -4,780,000 | -9,685,000 | -4,864,000 | -4,821,000 | -4,244,000 | -4,244,000 | -2,831,000 | -2,429,000 | -8,335,000 | -2,146,000 | -1,925,000 | -1,926,000 | -2,016,000 | -2,228,000 | -2,165,000 | -9,086,000 | -2,110,000 | -6,976,000 | -2,104,000 | -2,297,000 | -2,575,000 | -2,885,000 | -2,885,000 | -2,291,000 | -2,071,000 | -1,825,000 | -1,510,000 | -1,510,000 | -1,098,000 | -926,000 | -1,716,000 | -6,423,000 | -1,652,000 | -1,754,000 | -1,558,000 | -1,459,000 | -10,342,000 | -1,523,000 | -1,941,000 | -6,878,000 | -3,148,000 | -3,730,000 | -4,010,000 | -4,109,000 | -4,239,000 | |||||||
other finance costs | -618,000 | -414,000 | -132,000 | -108,750 | -90,000 | -296,000 | -49,000 | -266,000 | -1,469,000 | -1,247,000 | -161,000 | -1,086,000 | -205,000 | -155,000 | -1,132,000 | -608,000 | -504,000 | -503,000 | -211,000 | -200,000 | -218,000 | -1,032,000 | -354,000 | -678,000 | -229,000 | -233,000 | -216,000 | -243,000 | -242,000 | -415,000 | -219,000 | -390,000 | -187,000 | -187,000 | -748,000 | -63,000 | -57,000 | -330,000 | -147,000 | -49,000 | -43,000 | -90,000 | -442,000 | -51,000 | -143,000 | -248,000 | -71,000 | -177,000 | -145,000 | -103,000 | -77,000 | |||||||||||||||||||||||||||||||||
interest income | 3,396,000 | 1,027,000 | 725,000 | 2,497,000 | 69,000 | 63,000 | 19,000 | 52,000 | 33,000 | 41,000 | 41,000 | 44,000 | 135,000 | 519,000 | 1,558,000 | 384,000 | 328,000 | 328,000 | 410,000 | 399,000 | 422,000 | 236,000 | 236,000 | 261,000 | 218,000 | 214,000 | 193,000 | 213,000 | 257,000 | 136,000 | 130,000 | 385,000 | 97,000 | 288,000 | 151,000 | 137,000 | 32,000 | 32,000 | 17,000 | 23,000 | 821,000 | 14,000 | 63,000 | 63,000 | 272,000 | 255,000 | 231,000 | 1,008,000 | 246,000 | 763,000 | 249,000 | 243,000 | 271,000 | 288,000 | 345,000 | 281,000 | 272,000 | 282,000 | 259,000 | 259,000 | 259,000 | 242,000 | 286,000 | 2,627,000 | 380,000 | 474,000 | 1,301,000 | 471,000 | 2,164,000 | 298,000 | 1,025,000 | 841,000 | 384,000 | 457,000 | 536,000 | 374,000 | 205,000 | |||||||
gain on derivatives | -3,670,000 | -265,500 | 1,097,000 | 523,000 | -896,000 | -783,000 | -121,000 | 47,000 | -121,000 | 8,000 | 17,000 | 21,000 | -46,000 | 101,000 | 251,000 | 357,000 | 692,000 | 692,000 | -1,010,000 | -1,977,000 | -932,000 | -932,000 | 499,000 | -1,097,000 | -447,000 | 813,000 | -269,000 | -1,454,000 | 2,473,000 | 63,000 | 65,000 | -175,000 | 4,882,000 | -4,876,000 | -6,006,000 | 2,831,000 | 5,058,000 | -3,112,000 | 7,160,000 | |||||||||||||||||||||||||||||||||||||||||||||
foreign currency gain | 4,172,000 | -231,250 | -2,631,000 | 407,000 | -175,000 | -582,000 | 425,000 | 425,000 | 57,000 | 233,000 | 434,000 | -76,000 | 201,000 | 219,000 | 157,000 | -239,000 | -213,000 | -213,000 | -87,000 | -618,000 | 248,000 | 237,000 | 561,000 | 789,000 | 195,000 | -376,000 | 300,000 | 110,000 | 190,000 | -109,000 | 299,000 | 61,000 | 61,000 | 45,000 | 79,000 | 13,000 | 162,000 | 86,000 | 86,000 | 24,000 | -59,000 | -38,000 | -2,000 | -29,000 | -10,000 | 36,000 | -15,000 | 12,000 | 10,000 | -390,000 | -222,000 | 281,000 | 287,000 | -16,000 | 28,000 | -18,000 | 838,000 | -65,000 | -57,000 | 960,000 | -28,000 | 987,000 | 922,000 | 234,000 | ||||||||||||||||||||
amortization and write-off of deferred finance charges | -2,956,000 | -760,000 | -683,000 | -2,481,000 | -2,898,000 | -1,808,000 | -724,000 | -1,144,000 | -420,000 | -402,000 | -402,000 | -429,000 | -401,000 | -896,000 | -1,845,000 | -495,000 | -809,000 | -810,000 | -358,000 | -344,000 | -334,000 | -426,000 | -427,000 | -798,000 | -227,000 | -342,000 | -72,000 | -1,878,000 | -108,000 | -399,000 | -115,000 | -2,948,000 | -937,000 | -2,011,000 | -431,000 | -1,580,000 | -445,000 | -445,000 | -1,455,000 | -511,000 | -1,472,000 | -382,000 | -550,000 | -549,000 | -304,000 | -318,000 | -301,000 | -1,252,000 | -334,000 | -918,000 | -283,000 | -325,000 | -310,000 | -359,000 | -359,000 | -323,000 | -332,000 | -211,000 | -290,000 | -290,000 | -185,000 | -89,000 | -89,000 | -266,000 | -50,000 | -60,000 | -50,000 | -106,000 | -106,000 | -20,000 | -38,000 | -48,000 | -21,000 | -27,000 | -22,000 | -65,000 | -18,000 | |||||||
net income | 97,376,000 | 19,361,000 | 25,123,000 | 77,351,000 | 32,446,000 | 53,764,000 | 21,318,000 | 7,614,000 | 7,614,000 | 3,311,000 | -13,881,000 | -23,830,000 | 16,038,000 | -9,949,000 | 3,554,000 | 3,554,000 | 5,247,000 | 1,818,000 | 5,419,000 | 9,537,000 | 9,537,000 | 8,079,000 | 4,114,000 | 5,954,000 | -86,560,000 | 6,731,000 | -1,596,000 | -3,254,000 | -4,637,000 | -51,329,000 | -24,518,000 | -26,811,000 | -9,026,000 | -17,785,000 | -29,902,000 | -29,902,000 | -7,546,000 | -4,449,000 | 14,634,000 | -6,047,000 | -148,000 | -148,000 | 1,478,000 | 2,072,000 | 11,232,000 | 83,257,000 | 31,019,000 | 52,239,000 | 11,595,000 | 24,574,000 | 16,069,000 | 32,223,000 | 32,223,000 | 20,743,000 | 21,543,000 | 21,614,000 | 23,553,000 | 23,555,000 | 19,766,000 | 19,107,000 | 27,308,000 | 109,647,000 | 31,132,000 | 22,009,000 | 24,396,000 | 32,110,000 | 165,410,000 | 23,164,000 | 22,159,000 | 120,087,000 | 58,112,000 | 61,975,000 | 11,887,000 | 39,247,000 | 44,480,000 | |||||||||
yoy | 326.14% | 1523.80% | -253.58% | -131.95% | -52.53% | -133.28% | -490.57% | -770.51% | 205.66% | -647.25% | -34.42% | -62.73% | -44.98% | -77.50% | 31.72% | 60.18% | -111.02% | 20.03% | -357.77% | -282.97% | 1766.72% | -96.89% | -86.73% | -82.70% | 188.61% | -18.01% | -10.34% | 19.61% | 299.75% | -304.33% | 394.49% | 4998.65% | 2906.08% | 890.12% | -391.84% | -101.32% | -100.18% | -95.24% | -78.50% | 618.04% | 26.23% | 62.12% | -64.02% | 18.47% | -25.41% | 49.08% | 36.81% | -11.94% | 8.99% | 13.12% | -13.75% | -78.52% | -36.51% | 24.08% | 349.45% | -3.05% | -4.99% | 44.91% | 37.74% | -60.14% | 86.41% | 48.07% | 39.33% | |||||||||||||||||||||
qoq | 402.95% | -22.94% | -67.52% | -39.65% | 152.20% | 179.98% | 0.00% | 129.96% | -123.85% | -41.75% | -248.58% | -261.20% | -379.94% | 0.00% | -32.27% | 188.61% | -66.45% | -43.18% | 0.00% | 18.05% | 96.38% | -30.90% | -106.88% | -1385.99% | -521.74% | -50.95% | -29.83% | 109.35% | -8.55% | 197.04% | -49.25% | -40.52% | 0.00% | 296.26% | 69.61% | -130.40% | -342.00% | 3985.81% | 0.00% | -110.01% | -28.67% | -81.55% | -86.51% | 168.41% | 350.53% | -52.82% | 52.93% | -50.13% | 0.00% | 55.34% | -3.71% | -0.33% | -8.23% | -0.01% | 19.17% | 3.45% | -30.03% | -75.09% | 252.20% | -9.78% | -24.02% | -80.59% | 614.08% | -81.55% | 106.65% | -6.23% | 421.37% | -11.76% | ||||||||||||||||
earnings per share of common stock, basic and diluted | 0.83 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends declared per share of common stock | 0.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends declared per share of preferred c shares | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends declared per share of preferred d shares | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares of common stock outstanding, basic and diluted | 107,576,009 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | -10,790,000 | -14,669,000 | -39,153,000 | -13,006,000 | -26,330,000 | -13,324,000 | -13,874,000 | -13,874,000 | -13,829,000 | -13,459,000 | -26,565,000 | -50,310,000 | -13,107,000 | -12,935,000 | -12,935,000 | -12,669,000 | -12,426,000 | -12,280,000 | -12,518,000 | -12,518,000 | -12,164,000 | -11,785,000 | -11,601,000 | -12,981,000 | -12,972,000 | -12,831,000 | -12,640,000 | -12,686,000 | -36,799,000 | -12,673,000 | -24,126,000 | -12,260,000 | -11,866,000 | -12,175,000 | -12,175,000 | -12,257,000 | -11,602,000 | -43,084,000 | -11,099,000 | -11,152,000 | -11,152,000 | -10,899,000 | -10,766,000 | -10,267,000 | -37,394,000 | -9,780,000 | -27,614,000 | -9,625,000 | -9,153,000 | -8,836,000 | -8,755,000 | -8,755,000 | -8,275,000 | -7,898,000 | -7,322,000 | -6,571,000 | -6,571,000 | -5,838,000 | -5,645,000 | -5,583,000 | -19,673,000 | -5,421,000 | -5,242,000 | -5,141,000 | -3,868,000 | -13,893,000 | -3,941,000 | -3,409,000 | -6,543,000 | -3,364,000 | -3,179,000 | -2,830,000 | -2,614,000 | -2,585,000 | ||||||||||
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other finance cost | -181,000 | -96,000 | -756,000 | -798,000 | -462,000 | -73,000 | -224,000 | -151,000 | -174,000 | -174,000 | -108,000 | -206,000 | -359,000 | -153,000 | -502,000 | -53,000 | -95,000 | -78,000 | -39,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less preferred dividend | 1,500,000 | 2,000,000 | 8,318,000 | 2,746,000 | 5,571,000 | 2,825,000 | 2,878,000 | 2,155,500 | 2,876,000 | 2,874,000 | 5,746,000 | 11,498,000 | 2,872,000 | 2,878,000 | 2,878,000 | 2,875,000 | 2,873,000 | 2,872,000 | 2,873,000 | 2,873,000 | 2,874,000 | 2,780,000 | 2,858,000 | 2,941,000 | 2,940,000 | 2,942,000 | 3,493,000 | 3,495,000 | 10,530,000 | 3,502,000 | 7,027,000 | 3,512,000 | 3,515,000 | 3,550,000 | 3,550,000 | 3,550,000 | 3,550,000 | 9,390,000 | 3,550,000 | 3,550,000 | 3,550,000 | 3,550,000 | 1,499,000 | 800,000 | 1,787,000 | 818,000 | 969,000 | 818,000 | 151,000 | |||||||||||||||||||||||||||||||||||
net income available to common shareholders | 17,361,000 | 23,123,000 | 69,351,000 | 29,700,000 | 48,464,000 | 18,764,000 | 4,323,000 | 4,323,000 | 75,000 | -16,808,000 | -29,711,000 | 4,341,000 | -12,903,000 | 780,000 | 781,000 | 2,372,000 | -1,359,000 | 2,547,000 | 6,664,000 | 6,664,000 | 5,205,000 | 1,334,000 | 3,096,000 | -2,410,000 | 3,791,000 | -33,452,000 | -33,452,000 | -11,096,000 | 5,244,000 | -9,597,000 | -3,698,000 | -2,072,000 | 573,000 | 10,432,000 | 81,470,000 | 30,201,000 | 51,270,000 | 10,777,000 | 24,423,000 | |||||||||||||||||||||||||||||||||||||||||||||
earnings per share basic and diluted | 0.168 | 0.22 | 0.27 | 0.18 | 0.04 | -0.073 | -0.16 | -0.12 | 0.01 | 0.01 | 0.02 | -0.01 | 0.03 | 0.07 | 0.023 | 0.05 | 0.01 | -0.025 | 0.04 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares | 106,774,053 | 109,696,378 | 103,363,376 | 102,186,132 | 102,160,308 | 102,726,265 | 103,408,846 | 102,631,267 | 101,279,564 | 101,262,808 | 101,564,355 | 102,100,829 | 101,559,492 | 101,549,872 | 101,540,728 | 101,521,234 | 101,363,578 | 99,284,181 | 87,364,672 | 83,601,283 | 83,571,957 | 83,542,291 | 83,504,266 | 83,480,875 | 83,470,867 | 83,462,059 | 83,454,102 | 83,448,120 | 83,444,365 | 83,441,135 | 79,916,260 | 76,684,316 | 76,679,328 | 76,673,484 | 76,665,956 | 76,658,865 | 76,653,848 | 71,868,950 | 70,894,420 | 70,889,569 | 70,116,022 | 65,881,600 | 65,878,212 | 65,874,601 | 65,870,573 | 55,435,436 | 54,513,787 | 54,512,014 | 54,510,002 | 54,506,448 | 545,013,344 | 54,500,000 | 54,500,000 | |||||||||||||||||||||||||||||||
- management fee to related parties | -19,199,000 | -19,221,000 | -14,636,000 | -9,788,000 | -9,013,000 | -18,050,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
- company administration expenses | -4,564,000 | -3,277,000 | -2,388,000 | -1,309,000 | -1,332,000 | -2,589,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating expense | -1,869,000 | -414,000 | -475,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other (expense)/income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency loss | -1,873,000 | -73,750 | -213,000 | -40,000 | -38,000 | -15,000 | -10,000 | -102,250 | -18,000 | -169,000 | -498,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less preferred dividend attributable to preferred shareholders | 8,000,000 | 11,064,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
plus mezzanine equity measurement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share in u.s. dollars, basic and diluted | 0.61 | 0.45 | -0.29 | 0.04 | 0.06 | 1.05 | 0.67 | 1.73 | 3.03 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares, basic and diluted | 107,576,009 | 113,619,092 | 120,653,507 | 113,716,354 | 111,044,439 | 106,547,372 | 102,617,944 | 103,067,556 | 101,686,312 | 101,686,312 | 101,604,339 | 100,932,876 | 84,526,411 | 83,573,418 | 83,557,124 | 83,479,636 | 83,446,970 | 83,446,970 | 77,495,029 | 76,679,082 | 75,468,465 | 69,463,093 | 63,300,466 | 63,300,466 | 54,510,587 | 54,510,587 | 54,500,889 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
early redelivery (cost)/income | 7,470,000 | 25,250 | 101,000 | 132,000 | 72,064,000 | 42,378,000 | 29,686,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss)/gain on derivatives | 2,188,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency (loss)/gain | -910,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income/ | 174,348,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less mezzanine equity measurement | -271,000 | 413,000 | 413,000 | 360,000 | 53,000 | 135,000 | 82,000 | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income/(loss) available to common shareholders | 163,555,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings/(loss) per share in u.s. dollars, basic and diluted | 1.44 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of vessels | 632,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating (loss)/income | 125,764,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on derivatives | -1,977,000 | -2,266,000 | -3,162,000 | -294,000 | -252,250 | -272,000 | -736,000 | -871,000 | -1,228,000 | -265,000 | -963,000 | -202,000 | -1,156,000 | 1,082,000 | 65,000 | -2,081,000 | -2,127,000 | -1,241,000 | -174,000 | -6,165,000 | -6,145,000 | -8,164,000 | -3,928,000 | -4,242,000 | -4,416,000 | -1,241,000 | -2,226,000 | -20,965,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency gain/ | -611,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (loss)/income | 109,143,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less/(plus) mezzanine equity measurement | -271,000 | -271,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (loss)/income available to common shareholders | 101,096,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(loss)/earnings per share in u.s. dollars, basic and diluted | 0.91 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment and loss on assets | -1,973,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment and loss on sale of vessels | -3,393,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment and loss on vessels held for sale | -1,420,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mezzanine equity measurement | -271,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from inventory valuation | -241,000 | -146,000 | -146,000 | -330,000 | -465,000 | -4,001,000 | -491,000 | -4,001,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
early redelivery cost | -63,000 | -63,000 | -35,000 | -70,000 | -996,000 | -182,000 | -532,000 | -197,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | -120,000 | -2,750,000 | -2,750,000 | -2,750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss | -17,163,000 | -17,163,000 | -22,826,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other finance income/ | -714,000 | -159,000 | -90,000 | -222,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less preferred deemed dividend | 199,000 | 2,146,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on inventory valuation | -66,000 | -87,000 | -348,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(less)/plus mezzanine equity measurement | -104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less mezzanine equity measurement adjustment | 304,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other finance (cost)/income | -338,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income per share basic and diluted | 0.03 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating income | -364,000 | 1,158,000 | 1,158,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on debt extinguishment | 2,047,250 | 8,189,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss available to common shareholders | -6,684,000 | -6,747,000 | -8,132,000 | -61,859,000 | -28,020,000 | -33,838,000 | -12,538,000 | -21,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per share basic and diluted | -0.07 | -0.07 | -0.34 | -0.15 | -0.25 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per share | -0.09 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per share, basic and diluted | -0.74 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per share in u.s. dollars, basic and diluted | -0.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on asset purchase cancellation | 3,633,000 | 3,633,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share | -0.4 | -0.085 | -0.13 | -0.1 | -0.11 | 0.028 | -0.02 | 0.01 | 0.13 | 0.38 | 0.14 | 0.32 | 0.21 | 0.42 | 0.213 | 0.27 | 0.28 | 0.3 | 0.33 | 0.24 | 0.28 | 0.27 | 0.41 | 0.47 | 0.33 | 0.37 | 0.58 | 0.42 | 0.41 | 1.07 | 1.14 | 0.22 | 0.72 | 0.82 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other finance (costs)/income | -9,250 | 726,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net incomeavailable to common shareholders | -7,999,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
-management fee to related party | -8,962,000 | -8,379,000 | -4,880,000 | -4,436,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
-public company expenses | -4,369,000 | -2,981,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
early redelivery income/(cost) | -532,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
early redelivery income/ | -133,000 | -1,510,000 | 2,887,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income available for common shareholders | -3,698,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earningsper share | -0.04 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
early redelivery income / | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted average number of shares, basic and diluted | 77,495,029 | 54,508,235 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of asset | 15,199,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
-third party expenses | -2,138,000 | -2,610,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on asset purchase cancellations | -20,699,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on asset cancellations | -20,699,000 | -20,699,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
early redelivery income-net | -193,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
early redelivery (cost) / income | 74,951,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share, basic and diluted | 2.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses - management fee to related party | -2,511,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pro form earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pro forma weighted-average number of shares4 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-11-26 | 2025-07-30 | 2025-05-20 | 2025-02-19 | 2024-12-31 | 2024-11-14 | 2024-07-30 | 2024-04-29 | 2024-02-13 | 2023-12-31 | 2023-11-08 | 2023-07-27 | 2023-05-11 | 2023-02-15 | 2022-12-31 | 2022-11-10 | 2022-07-28 | 2022-05-26 | 2022-03-09 | 2021-11-03 | 2021-09-30 | 2021-07-29 | 2021-06-30 | 2021-05-05 | 2021-02-16 | 2020-12-31 | 2020-11-12 | 2020-08-05 | 2020-06-30 | 2020-06-08 | 2020-02-27 | 2019-12-31 | 2019-10-25 | 2019-09-04 | 2019-05-28 | 2019-02-19 | 2018-12-31 | 2018-11-08 | 2018-07-26 | 2018-05-31 | 2018-02-16 | 2017-12-31 | 2017-11-01 | 2017-07-27 | 2017-05-19 | 2017-02-24 | 2016-12-31 | 2016-11-01 | 2016-09-30 | 2016-07-29 | 2016-06-30 | 2016-06-03 | 2016-02-11 | 2015-12-31 | 2015-11-10 | 2015-07-31 | 2015-06-09 | 2015-02-27 | 2014-12-31 | 2014-11-06 | 2014-07-30 | 2014-05-29 | 2014-02-26 | 2013-12-31 | 2013-11-05 | 2013-09-30 | 2013-08-22 | 2013-05-15 | 2013-02-20 | 2012-12-31 | 2012-11-14 | 2012-08-07 | 2012-05-08 | 2012-02-14 | 2011-12-31 | 2011-10-17 | 2011-07-21 | 2011-05-04 | 2011-03-14 | 2011-02-09 | 2010-12-31 | 2010-11-08 | 2010-07-27 | 2010-05-10 | 2010-03-24 | 2009-12-31 | 2009-10-08 | 2009-02-09 | 2008-12-31 | 2008-11-03 | 2008-08-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, time deposits, and restricted cash | 115,246,000 | 117,428,000 | 120,214,000 | 128,422,000 | 85,292,000 | 72,281,000 | 78,705,000 | 89,942,000 | 74,061,000 | 79,236,000 | 89,819,000 | 114,377,000 | 111,188,000 | 129,109,000 | 156,062,000 | 102,084,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 43,708,000 | 43,914,000 | 32,165,000 | 36,969,000 | 34,225,000 | 29,543,000 | 30,509,000 | 32,550,000 | 31,862,000 | 27,286,000 | 28,358,000 | 31,344,000 | 39,566,000 | 22,850,000 | 22,973,000 | 22,032,000 | 16,772,000 | 18,323,000 | 20,675,000 | 21,459,000 | 22,238,000 | 20,148,000 | 35,825,000 | 29,611,000 | 27,039,000 | 24,949,000 | 21,665,000 | 19,178,000 | 17,444,000 | 16,342,000 | 17,004,000 | 19,070,000 | 15,872,000 | 12,901,000 | 16,370,000 | 16,195,000 | 13,398,000 | 16,997,000 | 13,904,000 | 14,419,000 | 18,031,000 | 21,066,000 | 20,299,000 | 17,642,000 | 22,069,000 | 25,086,000 | 21,728,000 | 51,764,000 | 50,350,000 | 52,106,000 | 47,791,000 | 46,305,000 | 12,033,000 | 12,865,000 | 11,142,000 | 9,838,000 | 9,397,000 | 5,917,000 | 5,277,000 | 3,861,000 | 3,822,000 | 3,876,000 | 6,219,000 | ||||||||||||||||||||||||||||
vessels | 1,120,508,000 | 1,153,157,000 | 1,129,703,000 | 1,144,318,000 | 1,144,318,000 | 1,122,000,000 | 1,099,030,000 | 1,109,467,000 | 1,091,518,000 | 1,091,518,000 | 1,063,071,000 | 1,039,133,000 | 1,015,480,000 | 1,001,120,000 | 1,001,120,000 | 981,978,000 | 941,591,000 | 888,392,000 | 864,391,000 | 851,549,000 | 851,549,000 | 859,960,000 | 859,960,000 | 933,575,000 | 942,164,000 | 942,164,000 | 962,686,000 | 971,377,000 | 971,377,000 | 936,219,000 | 944,706,000 | 944,706,000 | 932,404,000 | 931,464,000 | 942,997,000 | 955,291,000 | 955,291,000 | 965,665,000 | 950,282,000 | 931,275,000 | 942,876,000 | 942,876,000 | 1,031,097,000 | 1,044,069,000 | 1,056,901,000 | 1,038,719,000 | 1,038,719,000 | 1,051,405,000 | 1,051,405,000 | 1,032,894,000 | 1,032,894,000 | 1,045,154,000 | 988,161,000 | 988,161,000 | 1,044,984,000 | 1,026,221,000 | 1,007,043,000 | 960,423,000 | 960,423,000 | 971,575,000 | 953,715,000 | 964,481,000 | 855,200,000 | 855,200,000 | 864,979,000 | 864,979,000 | 825,272,000 | 834,424,000 | 810,001,000 | 810,001,000 | 804,602,000 | 762,311,000 | 738,320,000 | 655,356,000 | 655,356,000 | 581,306,000 | 530,017,000 | 535,661,000 | 541,244,000 | 541,244,000 | 541,244,000 | 373,924,000 | 373,924,000 | 286,955,000 | |||||||
advances for vessels | 77,613,000 | 78,087,000 | 89,619,000 | 85,204,000 | 85,204,000 | 96,695,000 | 113,081,000 | 83,210,000 | 89,703,000 | 89,703,000 | 74,728,000 | 78,531,000 | 77,157,000 | 76,280,000 | 76,280,000 | 64,643,000 | 62,338,000 | 63,204,000 | 56,484,000 | 57,852,000 | 57,852,000 | 31,205,000 | 31,205,000 | 9,583,000 | 9,126,000 | 9,126,000 | 609,000 | 2,464,000 | 2,464,000 | 23,005,000 | 19,294,000 | 19,294,000 | 21,623,000 | 19,904,000 | 10,731,000 | 8,596,000 | 8,596,000 | 3,976,000 | 3,653,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash non-current | 8,675,000 | 7,875,000 | 7,475,000 | 7,475,000 | 7,275,000 | 9,275,000 | 8,375,000 | 8,850,000 | 9,250,000 | 9,250,000 | 8,900,000 | 8,900,000 | 10,500,000 | 10,250,000 | 10,250,000 | 10,250,000 | 11,276,000 | 12,150,000 | 17,354,000 | 18,754,000 | 17,155,000 | 17,651,000 | 16,701,000 | 13,701,000 | 10,700,000 | 10,701,000 | 10,401,000 | 10,401,000 | 8,251,000 | 8,001,000 | 8,651,000 | 8,651,000 | 7,401,000 | 8,151,000 | 9,151,000 | 10,002,000 | 10,275,000 | 10,284,000 | 9,965,000 | 7,837,000 | 5,928,000 | 3,954,000 | 4,263,000 | 4,263,000 | 2,663,000 | 2,663,000 | 1,673,000 | 1,423,000 | 3,923,000 | 3,923,000 | 3,923,000 | 3,923,000 | 5,923,000 | 5,423,000 | 5,423,000 | 5,423,000 | 5,423,000 | 5,423,000 | 5,423,000 | 5,423,000 | |||||||||||||||||||||||||||||||
other non-current assets | 6,862,000 | 8,790,000 | 2,162,000 | 708,000 | 2,504,000 | 1,671,000 | 1,843,000 | 3,024,000 | 1,756,000 | 3,139,000 | 2,744,000 | 1,917,000 | 305,000 | 609,000 | 836,000 | 7,141,000 | 3,314,000 | 2,630,000 | 3,486,000 | 851,000 | 681,000 | 814,000 | 1,058,000 | 953,000 | 752,000 | 915,000 | 693,000 | 649,000 | 807,000 | 907,000 | 826,000 | 831,000 | 811,000 | 815,000 | 924,000 | 1,017,000 | 971,000 | 1,565,000 | 1,855,000 | 2,115,000 | 9,700,000 | 7,095,000 | 7,156,000 | 7,508,000 | 7,070,000 | 6,181,000 | 6,527,000 | 6,109,000 | 6,295,000 | 7,007,000 | 6,294,000 | 6,559,000 | 7,104,000 | 6,429,000 | 6,065,000 | 6,226,000 | 6,288,000 | 7,151,000 | 5,691,000 | 5,415,000 | 950,000 | 793,000 | 693,000 | ||||||||||||||||||||||||||||
total assets | 1,372,612,000 | 1,409,251,000 | 1,381,338,000 | 1,403,096,000 | 1,403,096,000 | 1,347,991,000 | 1,337,874,000 | 1,351,100,000 | 1,339,816,000 | 1,339,816,000 | 1,254,728,000 | 1,254,435,000 | 1,240,345,000 | 1,245,918,000 | 1,245,918,000 | 1,250,154,000 | 1,197,949,000 | 1,173,290,000 | 1,094,320,000 | 1,063,808,000 | 1,063,808,000 | 1,077,459,000 | 1,077,459,000 | 1,113,163,000 | 1,105,629,000 | 1,105,629,000 | 1,092,904,000 | 1,113,589,000 | 1,113,589,000 | 1,105,422,000 | 1,114,643,000 | 1,114,643,000 | 1,068,839,000 | 1,067,473,000 | 1,059,006,000 | 1,076,199,000 | 1,076,199,000 | 1,039,127,000 | 1,044,653,000 | 1,022,997,000 | 1,035,097,000 | 1,035,097,000 | 1,126,589,000 | 1,155,493,000 | 1,186,126,000 | 1,173,753,000 | 1,173,753,000 | 1,167,533,000 | 1,167,533,000 | 1,217,506,000 | 1,217,506,000 | 1,233,882,000 | 1,309,631,000 | 1,309,631,000 | 1,314,212,000 | 1,244,268,000 | 1,229,120,000 | 1,182,329,000 | 1,182,329,000 | 1,192,829,000 | 1,257,231,000 | 1,137,511,000 | 1,112,216,000 | 1,112,216,000 | 1,056,124,000 | 1,056,124,000 | 1,060,546,000 | 1,034,601,000 | 1,082,214,000 | 1,082,214,000 | 1,061,863,000 | 922,713,000 | 909,064,000 | 877,271,000 | 877,271,000 | 828,931,000 | 799,963,000 | 808,245,000 | 805,372,000 | 805,372,000 | 805,372,000 | 787,434,000 | 741,689,000 | 729,400,000 | 628,724,000 | 628,724,000 | 602,310,000 | 482,282,000 | 482,282,000 | 432,645,000 | 381,269,000 |
liabilities and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 34,500,000 | 61,948,000 | 59,510,000 | 58,191,000 | 58,191,000 | 60,213,000 | 24,370,000 | 30,172,000 | 24,781,000 | 24,781,000 | 21,063,000 | 45,224,000 | 22,844,000 | 43,556,000 | 43,556,000 | 26,378,000 | 23,510,000 | 21,723,000 | 39,912,000 | 34,394,000 | 34,394,000 | 27,270,000 | 27,270,000 | 88,177,000 | 75,784,000 | 75,784,000 | 68,291,000 | 62,418,000 | 62,418,000 | 74,242,000 | 64,054,000 | 64,054,000 | 56,188,000 | 45,586,000 | 45,097,000 | 36,185,000 | 36,185,000 | 65,304,000 | 71,239,000 | 48,046,000 | 25,588,000 | 25,588,000 | 24,908,000 | 53,946,000 | 12,115,000 | 12,177,000 | 12,177,000 | 11,560,000 | 11,560,000 | 31,306,000 | 31,306,000 | 27,640,000 | 77,467,000 | 77,467,000 | 29,371,000 | 27,467,000 | 20,120,000 | 17,121,000 | 17,121,000 | 27,205,000 | 71,990,000 | 72,312,000 | 35,185,000 | 35,185,000 | 34,848,000 | 34,848,000 | 15,069,000 | 22,576,000 | 19,199,000 | 19,199,000 | 23,821,000 | 19,196,000 | 16,453,000 | 18,486,000 | 18,486,000 | 15,973,000 | 19,254,000 | 28,594,000 | 27,674,000 | 27,674,000 | 25,137,000 | 21,667,000 | 18,367,000 | 15,742,000 | 15,742,000 | 19,104,000 | 54,807,000 | 20,524,000 | 18,328,000 | ||
other current liabilities | 24,026,000 | 32,892,000 | 27,991,000 | 28,281,000 | 28,806,000 | 29,934,000 | 27,835,000 | 30,204,000 | 30,114,000 | 30,995,000 | 33,377,000 | 30,831,000 | 28,113,000 | 33,132,000 | 30,768,000 | 26,835,000 | 23,779,000 | 23,256,000 | 27,092,000 | 24,948,000 | 20,865,000 | 26,853,000 | 24,549,000 | 22,730,000 | 20,494,000 | 16,720,000 | 12,353,000 | 18,421,000 | 13,654,000 | 16,577,000 | 11,076,000 | 11,345,000 | 11,732,000 | 13,647,000 | 12,447,000 | 11,603,000 | 9,930,000 | 9,605,000 | 9,926,000 | 11,535,000 | 14,268,000 | 9,701,000 | 13,072,000 | 11,597,000 | 15,100,000 | 18,590,000 | 20,582,000 | 22,119,000 | 23,260,000 | 26,988,000 | 31,165,000 | 28,294,000 | 32,325,000 | 38,269,000 | 35,872,000 | 33,187,000 | 32,159,000 | 32,132,000 | 24,651,000 | 25,309,000 | 17,491,000 | 18,840,000 | 22,689,000 | ||||||||||||||||||||||||||||
long-term debt | 481,776,000 | 490,638,000 | 460,210,000 | 478,450,000 | 478,450,000 | 429,561,000 | 466,778,000 | 495,092,000 | 482,391,000 | 482,391,000 | 419,606,000 | 400,483,000 | 393,230,000 | 370,806,000 | 370,806,000 | 410,832,000 | 401,240,000 | 379,830,000 | 315,796,000 | 371,311,000 | 371,311,000 | 446,923,000 | 446,923,000 | 509,277,000 | 531,883,000 | 531,883,000 | 540,562,000 | 563,030,000 | 563,030,000 | 531,007,000 | 536,995,000 | 536,995,000 | 507,586,000 | 522,869,000 | 518,369,000 | 538,508,000 | 538,508,000 | 486,711,000 | 488,708,000 | 514,019,000 | 541,816,000 | 541,816,000 | 544,104,000 | 545,381,000 | 588,862,000 | 569,781,000 | 569,781,000 | 572,816,000 | 572,816,000 | 576,314,000 | 576,314,000 | 583,315,000 | 569,399,000 | 569,399,000 | 600,819,000 | 525,882,000 | 505,667,000 | 452,447,000 | 452,447,000 | 441,302,000 | 451,254,000 | 458,560,000 | 473,110,000 | 473,110,000 | 485,301,000 | 485,301,000 | 510,527,000 | 527,944,000 | 596,468,000 | 596,468,000 | 593,205,000 | 460,515,000 | 457,571,000 | 465,805,000 | 465,805,000 | 429,568,000 | 406,988,000 | 457,773,000 | 467,070,000 | 467,070,000 | 467,070,000 | 472,070,000 | 442,267,000 | 447,267,000 | 420,994,000 | 420,994,000 | 427,434,000 | 413,483,000 | 406,876,000 | 388,096,000 | |
other non-current liabilities | 6,029,000 | 8,197,000 | 6,815,000 | 6,556,000 | 4,049,000 | 9,252,000 | 9,207,000 | 9,181,000 | 10,225,000 | 10,488,000 | 11,190,000 | 11,879,000 | 13,894,000 | 13,055,000 | 13,383,000 | 10,592,000 | 9,489,000 | 2,216,000 | 8,485,000 | 1,838,000 | 7,065,000 | 6,172,000 | 5,226,000 | 3,793,000 | 759,000 | 2,400,000 | 922,000 | 330,000 | 333,000 | 196,000 | 253,000 | 500,000 | 1,000,000 | 1,656,000 | 2,417,000 | 1,960,000 | 959,000 | 888,000 | 360,000 | 1,594,000 | 1,157,000 | 1,397,000 | 1,065,000 | 1,584,000 | 2,297,000 | 2,267,000 | 3,466,000 | 7,584,000 | 10,042,000 | 14,794,000 | 12,397,000 | 15,076,000 | 16,570,000 | 21,054,000 | 27,951,000 | 32,335,000 | 31,854,000 | 35,638,000 | 41,186,000 | 49,887,000 | 48,225,000 | 44,933,000 | |||||||||||||||||||||||||||||
shareholders’ equity | 826,281,000 | 815,576,000 | 826,812,000 | 831,618,000 | 825,362,000 | 807,540,000 | 788,583,000 | 792,511,000 | 772,443,000 | 764,995,000 | 771,057,000 | 771,916,000 | 746,964,000 | 707,418,000 | 706,806,000 | 679,240,000 | 616,789,000 | 554,290,000 | 475,814,000 | 444,747,000 | 440,393,000 | 440,287,000 | 456,069,000 | 472,742,000 | 467,065,000 | 464,663,000 | 465,994,000 | 465,834,000 | 456,460,000 | 451,224,000 | 449,856,000 | 456,348,000 | 545,845,000 | 542,019,000 | 571,702,000 | 578,536,000 | 570,810,000 | 599,322,000 | 612,113,000 | 634,146,000 | 668,160,000 | 680,061,000 | 688,864,000 | 700,099,000 | 707,638,000 | 713,100,000 | 583,790,000 | 578,336,000 | 505,131,000 | 497,920,000 | 438,122,000 | 425,856,000 | 397,436,000 | 388,163,000 | 378,114,000 | 331,842,000 | 318,896,000 | 309,735,000 | 261,589,000 | 244,133,000 | 222,849,000 | 210,690,000 | 196,144,000 | ||||||||||||||||||||||||||||
total liabilities and equity | 1,372,612,000 | 1,409,251,000 | 1,381,338,000 | 1,403,096,000 | 1,347,991,000 | 1,337,874,000 | 1,351,100,000 | 1,339,816,000 | 1,254,728,000 | 1,254,435,000 | 1,240,345,000 | 1,245,918,000 | 1,250,154,000 | 1,197,949,000 | 1,173,290,000 | 1,094,320,000 | 1,063,808,000 | 1,077,459,000 | 1,113,163,000 | 1,105,629,000 | 1,092,904,000 | 1,113,589,000 | 1,105,422,000 | 1,114,643,000 | 1,068,839,000 | 1,067,473,000 | 1,059,006,000 | 1,076,199,000 | 1,039,127,000 | 1,044,653,000 | 1,022,997,000 | 1,035,097,000 | 1,126,589,000 | 1,155,493,000 | 1,186,126,000 | 1,173,753,000 | 1,167,533,000 | 1,217,506,000 | 1,233,882,000 | 1,309,631,000 | 1,314,212,000 | 1,244,268,000 | 1,229,120,000 | 1,182,329,000 | 1,192,829,000 | 1,257,231,000 | 1,137,511,000 | 1,112,216,000 | 1,056,124,000 | 1,060,546,000 | 1,034,601,000 | 1,082,214,000 | 1,061,863,000 | 922,713,000 | 909,064,000 | 877,271,000 | 828,931,000 | 799,963,000 | 808,245,000 | 805,372,000 | 787,434,000 | 741,689,000 | 729,400,000 | 482,282,000 | 432,645,000 | 381,269,000 | |||||||||||||||||||||||||
assets held for sale | 12,993,000 | 38,991,000 | 24,229,000 | 24,229,000 | 17,860,000 | 17,887,000 | 11,980,000 | 11,980,000 | 11,146,000 | 25,701,000 | 25,701,000 | 37,981,000 | 37,981,000 | 15,700,000 | 8,057,000 | 8,057,000 | 31,995,000 | 31,995,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing liability | 211,000 | 748,000 | 748,000 | 1,277,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 81,083,000 | 48,191,000 | 49,186,000 | 94,500,000 | 113,631,000 | 90,038,000 | 64,135,000 | 78,938,000 | 51,879,000 | 46,199,000 | 81,618,000 | 59,034,000 | 82,972,000 | 130,743,000 | 107,311,000 | 64,671,000 | 21,167,000 | 102,724,000 | 28,121,000 | 65,335,000 | 65,335,000 | 18,435,000 | 18,435,000 | 10,148,000 | 27,702,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
time deposits | 44,339,000 | 39,731,000 | 64,191,000 | 1,230,000 | 1,080,000 | 11,780,000 | 35,000,000 | 27,440,000 | 29,895,000 | 12,157,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 13,346,000 | 8,786,000 | 6,475,000 | 4,521,000 | 4,421,000 | 4,884,000 | 4,461,000 | 15,359,000 | 11,142,000 | 10,608,000 | 8,235,000 | 6,384,000 | 7,510,000 | 6,540,000 | 4,530,000 | 36,372,000 | 39,355,000 | 37,047,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due from managers | 829,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | 14,883,000 | 16,652,000 | 17,323,000 | 7,213,000 | 9,596,000 | 12,036,000 | 11,733,000 | 9,265,000 | 4,139,000 | 4,227,000 | 5,174,000 | 3,895,000 | 5,263,000 | 5,167,000 | 11,185,000 | 12,600,000 | 7,733,000 | 5,900,000 | 2,653,000 | 1,417,000 | 1,417,000 | 1,245,000 | 1,245,000 | 1,086,000 | 1,189,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative assets | 8,000 | 62,000 | 88,000 | 6,000 | 181,000 | 455,000 | 762,000 | 654,000 | 4,485,000 | 4,485,000 | 123,000 | 123,000 | 1,377,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued revenue | 903,000 | 477,000 | 662,000 | 1,659,000 | 1,409,000 | 557,000 | 504,000 | 158,000 | 475,000 | 2,029,000 | 166,000 | 193,000 | 417,000 | 87,000 | 212,000 | 376,000 | 554,000 | 1,693,000 | 1,693,000 | 2,080,000 | 3,938,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 3,000,000 | 2,020,000 | 1,000,000 | 1,614,000 | 500,000 | 3,400,000 | 2,000,000 | 310,000 | 1,660,000 | 1,195,000 | 9,608,000 | 6,904,000 | 64,505,000 | 10,939,000 | 6,750,000 | 9,000,000 | 22,800,000 | 5,423,000 | 6,392,000 | 6,392,000 | 126,111,000 | 32,629,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 7,008,000 | 6,613,000 | 5,764,000 | 3,379,000 | 2,896,000 | 3,835,000 | 3,427,000 | 4,271,000 | 2,823,000 | 1,726,000 | 2,019,000 | 2,380,000 | 2,340,000 | 1,679,000 | 1,715,000 | 2,792,000 | 2,886,000 | 2,804,000 | 1,611,000 | 1,159,000 | 1,159,000 | 1,122,000 | 1,122,000 | 812,000 | 714,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current assets | 165,391,000 | 146,721,000 | 157,701,000 | 139,817,000 | 171,514,000 | 134,734,000 | 121,283,000 | 135,989,000 | 101,262,000 | 79,086,000 | 111,008,000 | 91,992,000 | 134,373,000 | 243,162,000 | 135,892,000 | 173,185,000 | 80,517,000 | 171,829,000 | 37,959,000 | 104,276,000 | 104,276,000 | 105,648,000 | 105,648,000 | 211,141,000 | 88,086,000 | 88,086,000 | 63,096,000 | 26,024,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total fixed assets | 1,229,522,000 | 1,181,221,000 | 1,077,400,000 | 909,401,000 | 891,165,000 | 951,290,000 | 973,841,000 | 964,000,000 | 963,887,000 | 946,529,000 | 1,051,726,000 | 1,064,295,000 | 1,071,284,000 | 1,056,517,000 | 1,034,666,000 | 931,499,000 | 915,389,000 | 849,903,000 | 777,663,000 | 640,258,000 | 640,258,000 | 590,448,000 | 589,187,000 | 514,885,000 | 467,513,000 | 467,513,000 | 387,296,000 | 387,296,000 | 358,989,000 | 347,080,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | 255,000 | 510,000 | 198,000 | 160,000 | 160,000 | 258,000 | 35,000 | 1,016,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non current assets | 36,000 | 13,000 | 26,000 | 115,000 | 135,000 | 562,000 | 205,000 | 240,000 | 6,900,000 | 10,560,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unearned revenue | 6,538,000 | 10,853,000 | 9,520,000 | 11,610,000 | 7,114,000 | 6,223,000 | 4,647,000 | 3,040,000 | 5,409,000 | 3,540,000 | 2,040,000 | 1,703,000 | 1,436,000 | 1,956,000 | 3,599,000 | 13,106,000 | 13,257,000 | 18,205,000 | 23,211,000 | 10,685,000 | 10,685,000 | 3,973,000 | 3,973,000 | 3,992,000 | 8,451,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade accounts payable | 9,903,000 | 10,442,000 | 10,487,000 | 7,500,000 | 9,652,000 | 13,480,000 | 17,017,000 | 12,965,000 | 6,106,000 | 4,137,000 | 5,392,000 | 5,667,000 | 4,935,000 | 5,277,000 | 3,014,000 | 4,109,000 | 3,793,000 | 3,061,000 | 1,183,000 | 1,470,000 | 1,470,000 | 2,668,000 | 2,668,000 | 1,766,000 | 1,575,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 11,807,000 | 8,383,000 | 10,766,000 | 4,260,000 | 5,259,000 | 4,663,000 | 5,132,000 | 6,595,000 | 6,883,000 | 3,666,000 | 4,153,000 | 2,496,000 | 3,066,000 | 3,984,000 | 4,467,000 | 3,865,000 | 3,685,000 | 6,364,000 | 6,556,000 | 5,903,000 | 5,903,000 | 7,426,000 | 7,426,000 | 8,787,000 | 6,030,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative liabilities | 526,000 | 362,000 | 1,046,000 | 121,000 | 2,000 | 17,000 | 64,000 | 168,000 | 318,000 | 493,000 | 732,000 | 383,000 | 591,000 | 10,130,000 | 9,787,000 | 9,787,000 | 15,510,000 | 15,510,000 | 14,642,000 | 21,716,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to managers | 33,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 86,472,000 | 55,733,000 | 91,317,000 | 66,219,000 | 67,761,000 | 104,715,000 | 89,271,000 | 86,784,000 | 54,606,000 | 36,933,000 | 23,779,000 | 21,490,000 | 40,911,000 | 105,726,000 | 28,718,000 | 57,304,000 | 58,108,000 | 47,493,000 | 51,673,000 | 52,983,000 | 52,983,000 | 65,551,000 | 65,551,000 | 72,952,000 | 70,863,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 2,513,000 | 5,933,000 | 4,242,000 | 1,240,000 | 274,000 | 49,537,000 | 26,805,000 | 27,705,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 571,478,000 | 547,305,000 | 474,002,000 | 447,019,000 | 523,169,000 | 642,770,000 | 656,094,000 | 624,701,000 | 593,367,000 | 578,749,000 | 595,217,000 | 596,723,000 | 618,184,000 | 675,485,000 | 482,230,000 | 533,880,000 | 550,993,000 | 656,358,000 | 545,429,000 | 561,239,000 | 561,239,000 | 531,505,000 | 531,505,000 | 534,090,000 | 517,827,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 105,000 | 112,000 | 119,000 | 122,000 | 119,000 | 102,000 | 102,000 | 104,000 | 103,000 | 102,000 | 99,000 | 83,000 | 83,000 | 83,000 | 83,000 | 83,000 | 77,000 | 77,000 | 71,000 | 66,000 | 66,000 | 55,000 | 55,000 | 55,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value... | 40,000 | 40,000 | 40,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 59,000 | 70,000 | 70,000 | 71,000 | 71,000 | 16,000 | 16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid in capital | 324,137,000 | 352,897,000 | 378,968,000 | 425,210,000 | 415,346,000 | 354,284,000 | 354,224,000 | 356,963,000 | 355,134,000 | 361,202,000 | 368,393,000 | 368,863,000 | 369,731,000 | 370,201,000 | 189,208,000 | 150,269,000 | 114,918,000 | 75,166,000 | 75,166,000 | 90,000 | 90,000 | 60,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 507,336,000 | 439,462,000 | 392,789,000 | 191,402,000 | 138,770,000 | 90,306,000 | 85,906,000 | 115,620,000 | 111,279,000 | 95,105,000 | 202,384,000 | 230,413,000 | 264,261,000 | 329,744,000 | 341,025,000 | 315,830,000 | 275,510,000 | 216,853,000 | 168,901,000 | 168,901,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 831,618,000 | 792,511,000 | 771,916,000 | 616,789,000 | 554,290,000 | 444,747,000 | 440,287,000 | 472,742,000 | 465,834,000 | 456,348,000 | 570,810,000 | 599,322,000 | 634,146,000 | 700,099,000 | 578,336,000 | 505,131,000 | 425,856,000 | 331,842,000 | 244,133,000 | 244,133,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 1,403,096,000 | 1,339,816,000 | 1,035,097,000 | 1,167,533,000 | 1,217,506,000 | 1,309,631,000 | 1,182,329,000 | 1,112,216,000 | 1,056,124,000 | 1,082,214,000 | 877,271,000 | 805,372,000 | 805,372,000 | 602,310,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities directly associated with assets held for sale | 2,250,000 | 8,647,000 | 8,046,000 | 17,235,000 | 3,983,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due from manager | 14,000 | 22,000 | 48,000 | 23,000 | 558,000 | 599,000 | 418,000 | 601,000 | 540,000 | 1,467,000 | 946,000 | 24,000 | 112,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liability directly associated with assets held for sale | 16,930,000 | 8,046,000 | 17,235,000 | 3,983,000 | 16,724,000 | 16,724,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to manager | 58,000 | 47,000 | 185,000 | 57,000 | 9,000 | 23,000 | 24,000 | 307,000 | 2,142,000 | 73,000 | 449,000 | 449,000 | 19,000 | 19,000 | 303,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use asset | 30,828,000 | 31,202,000 | 31,573,000 | 31,938,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities directly associated with asset held for sale | 16,930,000 | 5,585,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease liability | 18,388,000 | 19,594,000 | 20,780,000 | 21,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative assets current | 1,098,000 | 99,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative assets long-term | 1,156,000 | 54,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative liabilities current | 582,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unearned revenue long-term | 7,330,000 | 3,536,000 | 1,520,000 | 648,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative liabilities long-term | 307,000 | 1,396,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mezzanine equity - redeemable non-controlling interest | 18,112,000 | 17,208,000 | 17,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, mezzanine equity and shareholders’ equity | 1,245,918,000 | 1,063,808,000 | 1,077,459,000 | 1,105,629,000 | 1,113,589,000 | 1,114,643,000 | 1,076,199,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mezzanine equity | 18,112,000 | 17,567,000 | 17,208,000 | 17,155,000 | 17,200,000 | 17,176,000 | 17,302,000 | 16,997,000 | 16,998,000 | 16,998,000 | 16,905,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, time deposits, and restricted cash | 97,344,000 | 115,211,000 | 112,790,000 | 89,535,000 | 101,135,000 | 92,614,000 | 106,378,000 | 76,321,000 | 79,540,000 | 72,519,000 | 82,084,000 | 41,934,000 | 30,167,000 | 48,163,000 | 100,415,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivatives assets current | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative assets – long-term | 2,771,000 | 2,129,000 | 234,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued revenue - long-term | 230,000 | 206,000 | 375,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unearned revenue - long-term | 6,978,000 | 5,967,000 | 253,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative liabilities – long-term | 295,000 | 680,000 | 1,514,000 | 1,065,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liability directly associated with asset held for sale | 5,738,000 | 34,500,000 | 34,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents , time deposits, and restricted cash | 105,218,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock, 0.001 par value... | -737,000 | -120,000 | -120,000 | -107,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable non-controlling interest | 16,998,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances for vessels under construction and vessels upgrades | 5,026,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, restricted cash and time deposits | 65,098,000 | 61,265,000 | 60,016,000 | 67,823,000 | 89,557,000 | 102,780,000 | 94,813,000 | 78,594,000 | 117,376,000 | 129,420,000 | 196,748,000 | 172,220,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances for vessels and vessel upgrades | 4,023,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances for vessel acquisition, vessels under construction and major improvements | 3,653,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances for vessel acquisition and vessels under construction | 3,585,000 | 13,007,000 | 12,890,000 | 12,890,000 | 38,390,000 | 38,390,000 | 33,584,000 | 68,356,000 | 63,349,000 | 64,082,000 | 63,007,000 | 62,454,000 | 64,672,000 | 33,087,000 | 76,299,000 | 76,299,000 | 50,410,000 | 50,410,000 | 56,446,000 | 42,165,000 | 39,902,000 | 39,902,000 | 60,636,000 | 77,721,000 | 79,464,000 | 122,307,000 | 122,307,000 | 148,373,000 | 175,576,000 | 158,030,000 | 99,014,000 | 99,014,000 | 99,014,000 | 93,520,000 | 93,520,000 | 100,194,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
time deposits – short term | 12,000,000 | 9,952,000 | 1,500,000 | 35,080,000 | 35,080,000 | 57,887,000 | 57,887,000 | 13,290,000 | 21,274,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances for vessel acquisitions and vessels under construction | 13,007,000 | 68,356,000 | 74,243,000 | 74,243,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative liabilities - long-term | 157,000 | 360,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities – long-term | 1,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset held for sale | 16,969,000 | 16,969,000 | 16,969,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred finance charges | 557,000 | 6,601,000 | 5,347,000 | 5,549,000 | 6,467,000 | 6,226,000 | 930,000 | 930,000 | 677,000 | 677,000 | 735,000 | 773,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
time deposits- short term | 27,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unearned revenue – long-term | 196,000 | 3,018,000 | 3,419,000 | 17,821,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and restricted cash | 121,850,000 | 127,352,000 | 118,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term investment | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment | 50,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, time deposits and restricted cash, short term | 76,998,000 | 154,914,000 | 60,015,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, time deposits | 71,421,000 | 121,565,000 | 7,964,000 | 18,650,000 | 28,121,000 | 28,144,000 | 25,879,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term investment | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 237,212,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, time deposits and restricted cash | 65,792,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, time deposits & restricted cash | 50,004,000 | 125,524,000 | 136,791,000 | 92,920,000 | 152,690,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
time deposits – short-term | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable trade | 5,550,000 | 1,285,000 | 1,285,000 | 1,905,000 | 1,905,000 | 40,645,000 | 528,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative liability | 2,237,000 | 6,802,000 | 6,802,000 | 1,223,000 | 1,223,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other fixed assets | 69,000 | 69,000 | 147,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unearned revenue — long-term | 31,399,000 | 31,399,000 | 29,450,000 | 29,450,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt & liability directly associated with asset held for sale | 27,674,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash: non-current | 5,423,000 | 4,913,000 | 4,913,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ (deficit) / equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained (deficit) / earnings | 97,074,000 | 97,074,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ (deficit) / equity | 97,219,000 | 97,219,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ (deficit) / equity | 628,724,000 | 628,724,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed assets | 384,629,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liability associated with asset held for sale | 39,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unearned revenue — long term | 19,062,000 | 11,765,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity/ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained (deficit)/earnings | 68,105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ (deficit)/equity | 68,220,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bank debt 5 | 468,290,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders equity/ | -35,545,000 | -21,560,000 | -52,860,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances from shareholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
time charter discount | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncurrent assets | 8,165,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-07-28 | 2024-07-22 | 2022-08-04 | 2021-09-30 | 2021-06-30 | 2020-06-30 | 2020-06-16 | 2016-12-01 | 2016-10-17 | 2015-07-24 | 2014-05-07 | 2013-11-12 | 2011-03-14 | 2010-03-24 | 2009-10-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||
net income | 97,376,000 | 77,351,000 | 53,764,000 | -23,830,000 | 16,038,000 | 14,634,000 | 83,257,000 | 52,239,000 | 109,647,000 | 165,410,000 | |||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||
depreciation and amortization | 58,135,000 | 54,129,000 | 52,364,000 | ||||||||||||
gain on sale of assets | -16,555,000 | -10,375,000 | -11,579,000 | ||||||||||||
unrealized loss on inventory valuation | 1,262,000 | 1,869,000 | |||||||||||||
amortization and write-off of deferred finance charges | 2,956,000 | 2,481,000 | 2,898,000 | 1,808,000 | 1,144,000 | 896,000 | 1,845,000 | 2,948,000 | 2,011,000 | 1,472,000 | 1,252,000 | 918,000 | 266,000 | 106,000 | |
unrealized loss on derivatives | 2,898,000 | -2,228,000 | 1,159,000 | 121,000 | -6,329,000 | ||||||||||
unrealized foreign exchange loss | -5,784,000 | 281,000 | -10,000 | -1,028,000 | |||||||||||
share based compensation | 150,000 | 144,000 | 120,000 | 90,000 | 60,000 | 60,000 | 120,000 | 90,000 | 60,000 | 120,000 | 120,000 | 90,000 | 120,000 | 60,000 | |
change in: | |||||||||||||||
accounts receivable | -4,560,000 | -2,311,000 | -3,198,000 | 363,000 | 463,000 | 10,898,000 | -4,217,000 | 42,000 | 675,000 | ||||||
due from managers | -815,000 | ||||||||||||||
inventories | 928,000 | -683,000 | 3,902,000 | 5,130,000 | 1,816,000 | -2,468,000 | -5,540,000 | 1,517,000 | 149,000 | -2,586,000 | -6,700,000 | -1,833,000 | -56,000 | ||
accrued revenue | -339,000 | 323,000 | -315,000 | -1,257,000 | -983,000 | -266,000 | 476,000 | -157,000 | -420,000 | -664,000 | 646,000 | 178,000 | 1,693,000 | 2,245,000 | |
prepaid expenses and other current assets | -395,000 | -849,000 | 351,000 | 456,000 | 939,000 | 844,000 | -1,448,000 | -701,000 | -661,000 | 190,000 | 12,000 | -81,000 | -408,000 | ||
due to managers | 33,000 | ||||||||||||||
trade accounts payable | -1,116,000 | 385,000 | -3,988,000 | -6,019,000 | -3,952,000 | 1,856,000 | 5,045,000 | -1,386,000 | -178,000 | -997,000 | 950,000 | 496,000 | 1,093,000 | ||
accrued liabilities | 4,666,000 | 160,000 | -829,000 | -774,000 | 690,000 | 1,299,000 | -2,892,000 | -1,253,000 | -684,000 | 192,000 | -2,595,000 | -2,765,000 | 1,396,000 | ||
non current assets & other liabilities | -3,443,000 | 1,704,000 | |||||||||||||
unearned revenue | -4,939,000 | -2,749,000 | 9,244,000 | 8,829,000 | 3,322,000 | 2,479,000 | -1,974,000 | -253,000 | -520,000 | -9,703,000 | -8,322,000 | -5,349,000 | 8,661,000 | 13,207,000 | |
net cash from operating activities | 130,458,000 | 154,014,000 | 85,903,000 | 20,362,000 | 58,284,000 | 6,766,000 | -1,039,000 | 43,732,000 | 100,594,000 | 65,994,000 | 118,147,000 | 211,338,000 | 107,419,000 | ||
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
free cash flows | 130,458,000 | 154,014,000 | 85,903,000 | 20,362,000 | 58,284,000 | 6,766,000 | -1,039,000 | 43,732,000 | 100,594,000 | 65,994,000 | 118,147,000 | 211,338,000 | 107,419,000 | ||
cash flows from investing activities: | |||||||||||||||
vessel advances | -144,775,000 | -209,103,000 | -109,230,000 | -85,030,000 | -36,460,000 | -33,317,000 | -39,240,000 | ||||||||
proceeds from sale of assets | 77,996,000 | 30,773,000 | 107,084,000 | 32,168,000 | |||||||||||
increase in bank time deposits | -81,988,000 | -52,870,000 | -2,310,000 | -1,230,000 | -1,080,000 | -58,500,000 | -84,969,000 | -9,952,000 | -27,500,000 | -78,147,000 | |||||
maturity of bank time deposits | 77,035,000 | 79,474,000 | 13,010,000 | 11,780,000 | 11,780,000 | 50,940,000 | 87,424,000 | 109,357,000 | 41,534,000 | ||||||
net cash from investing activities | -71,732,000 | 11,668,000 | -40,877,000 | -36,785,000 | 15,218,000 | 19,252,000 | -67,009,000 | -100,344,000 | -79,213,000 | -191,863,000 | -126,887,000 | ||||
cash flows from financing activities: | |||||||||||||||
proceeds from long-term debt | 248,300,000 | 255,200,000 | 178,800,000 | 128,800,000 | 104,800,000 | 78,400,000 | 177,575,000 | 64,500,000 | 64,500,000 | 93,925,000 | 16,000,000 | 74,500,000 | 42,000,000 | 40,000,000 | |
principal payments of long-term debt | -212,140,000 | -165,226,000 | -434,746,000 | -326,251,000 | -224,963,000 | -53,955,000 | -151,335,000 | -132,652,000 | -123,372,000 | -38,026,000 | -21,724,000 | ||||
dividends paid | -29,502,000 | -30,678,000 | -11,198,000 | -8,452,000 | -5,705,000 | -5,876,000 | -11,495,000 | -10,548,000 | -7,037,000 | -25,915,000 | -17,742,000 | -11,919,000 | -32,706,000 | -16,352,000 | |
payment of deferred financing costs | -2,844,000 | -2,846,000 | -2,425,000 | -2,029,000 | -1,033,000 | -1,041,000 | -2,052,000 | -100,000 | -39,000 | -2,267,000 | -132,000 | -10,000 | -10,000 | ||
finance lease payments | -9,786,000 | ||||||||||||||
other financing liability payments | -755,000 | -1,087,000 | |||||||||||||
repurchase of common stock | -28,917,000 | -26,222,000 | -6,012,000 | -4,153,000 | |||||||||||
redemption of preferred stock | -17,707,000 | -17,707,000 | -17,707,000 | ||||||||||||
payment of preferred stock redemption expenses | |||||||||||||||
net cash from financing activities | -25,858,000 | -154,445,000 | -83,201,000 | 11,427,000 | -93,693,000 | -65,984,000 | 65,917,000 | -38,303,000 | -68,338,000 | 60,136,000 | -28,742,000 | 1,914,000 | |||
net increase in cash, cash equivalents and restricted cash | 14,370,000 | -9,088,000 | 30,039,000 | ||||||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash | 353,000 | -794,000 | -539,000 | -281,000 | 235,000 | 10,000 | |||||||||
cash, cash equivalents and restricted cash at beginning of year | 59,086,000 | 112,192,000 | 112,192,000 | 112,192,000 | 92,639,000 | 62,590,000 | |||||||||
cash, cash equivalents and restricted cash at end of year | 59,061,000 | 111,254,000 | 107,390,000 | 126,281,000 | 83,786,000 | 92,639,000 | |||||||||
supplemental cash flow information: | |||||||||||||||
cash paid for interest | 13,693,000 | 11,170,000 | 7,772,000 | 11,868,000 | 29,348,000 | 14,775,000 | 8,594,000 | 9,263,000 | 7,523,000 | 6,414,000 | 13,695,000 | ||||
non cash investing and financing activities: | |||||||||||||||
unpaid financing fees | 374,000 | 306,000 | 82,000 | 440,000 | |||||||||||
unpaid capital expenditures | 1,166,000 | 830,000 | 5,399,000 | ||||||||||||
reconciliation of cash, cash equivalents and restricted cash: | |||||||||||||||
cash and cash equivalents | 94,500,000 | 64,135,000 | 78,938,000 | ||||||||||||
restricted cash – current assets | 2,000,000 | ||||||||||||||
restricted cash – non current assets | 17,651,000 | 13,701,000 | |||||||||||||
cash, cash equivalents and restricted cash shown in the statement of cash flows | 83,786,000 | 92,639,000 | |||||||||||||
unrealized loss/(gain) on derivatives | -8,438,000 | -3,939,000 | |||||||||||||
unrealized foreign exchange (gain)/loss | 79,000 | 539,000 | |||||||||||||
net cash (used in)/provided by financing activities | 29,141,000 | 8,540,000 | |||||||||||||
net (decrease)/increase in cash, cash equivalents and restricted cash | |||||||||||||||
unrealized (gain)/loss on derivatives | -204,000 | ||||||||||||||
unrealized foreign exchange loss/ | 882,000 | ||||||||||||||
due from manager | 8,000 | 48,000 | 48,000 | 48,000 | 41,000 | 406,000 | 112,000 | ||||||||
due to manager | -58,000 | 51,000 | 47,000 | 185,000 | 583,000 | -14,000 | -521,000 | -283,000 | 234,000 | 2,069,000 | 430,000 | 19,000 | |||
net cash provided by operating activities | 122,207,000 | 217,208,000 | |||||||||||||
net cash provided by/(used in) investing activities | -151,726,000 | ||||||||||||||
proceeds on issuance of common stock | 71,537,000 | 71,537,000 | 61,529,000 | 48,078,000 | 74,967,000 | ||||||||||
payment of common stock offering expenses | -381,000 | -343,000 | -122,000 | -98,000 | |||||||||||
net decrease in cash, cash equivalents and restricted cash | -378,000 | -4,263,000 | |||||||||||||
net (loss)/income | 109,143,000 | ||||||||||||||
adjustments to reconcile net (loss)/income to net cash from operating activities: | |||||||||||||||
net cash (used in)/provided by investing activities | 8,554,000 | ||||||||||||||
repurchase of preferred stock | -89,000 | -1,429,000 | -929,000 | ||||||||||||
net increase/(decrease) in cash, cash equivalents and restricted cash | -144,000 | ||||||||||||||
net income/ | 174,348,000 | ||||||||||||||
adjustments to reconcile net income/(loss) to net cash from operating activities: | |||||||||||||||
other non cash items | 279,000 | ||||||||||||||
non current assets / other liabilities | 1,435,000 | ||||||||||||||
net cash provided by/(used in) financing activities | -225,906,000 | ||||||||||||||
depreciation | 39,153,000 | 26,330,000 | 26,565,000 | 50,310,000 | 36,799,000 | 24,126,000 | 43,084,000 | 37,394,000 | 27,614,000 | 19,673,000 | 13,893,000 | ||||
gain on sale of vessels | -632,000 | ||||||||||||||
other non-current liabilities | 1,029,000 | ||||||||||||||
proceeds from sale of vessels | 70,648,000 | 37,428,000 | |||||||||||||
net used in investing activities | -3,832,000 | ||||||||||||||
part payment of vessel advances through issuance of common stock and preferred stock | 3,300,000 | 6,600,000 | |||||||||||||
loss on sale of vessels | 3,393,000 | ||||||||||||||
other liabilities | 631,000 | 522,000 | 104,000 | ||||||||||||
unpaid common stock offering expenses | 50,000 | ||||||||||||||
adjustments to reconcile (net loss)/income to net cash from operating activities: | |||||||||||||||
unrealized foreign exchange gain | -235,000 | ||||||||||||||
unpaid dividend on preferred stock | 128,000 | ||||||||||||||
loss on sale of assets | 2,750,000 | 2,750,000 | |||||||||||||
impairment loss | 17,163,000 | ||||||||||||||
gain on debt extinguishment | |||||||||||||||
tender offer-redemption of preferred stock | |||||||||||||||
payment of tender offer expenses | |||||||||||||||
unpaid capital expenditure | 5,611,000 | ||||||||||||||
other non-cash items | |||||||||||||||
part payment of vessel advances through issuance of common stock and preferred stock requirements | |||||||||||||||
restricted cash – non-current assets | |||||||||||||||
net loss | -51,329,000 | -26,811,000 | |||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||
unrealized gain on derivatives | 16,000 | 630,000 | -2,137,000 | -5,274,000 | |||||||||||
unpaid capital expenditure requirements | |||||||||||||||
gain on asset purchase cancellation | -3,633,000 | ||||||||||||||
gain on loan write off | |||||||||||||||
loss from inventory valuation | 4,001,000 | ||||||||||||||
vessel acquisitions including advances for vessels under construction | -57,789,000 | -38,902,000 | -146,300,000 | -118,894,000 | -93,013,000 | -131,474,000 | |||||||||
proceeds from asset purchase cancellation | |||||||||||||||
maturity of investment | 50,000,000 | ||||||||||||||
increase in restricted cash | -3,904,000 | -1,209,000 | -13,779,000 | -6,250,000 | -9,000,000 | -6,405,000 | |||||||||
restricted cash released | 57,863,000 | 57,863,000 | 6,750,000 | 24,800,000 | 22,800,000 | 6,382,000 | 32,629,000 | ||||||||
proceeds on issuance of preferred stock | 133,387,000 | 38,865,000 | 39,099,000 | ||||||||||||
payment of preferred stock offering expenses | -463,000 | ||||||||||||||
net increase in cash and cash equivalents | -71,709,000 | -47,771,000 | 42,640,000 | -38,053,000 | -81,557,000 | 46,574,000 | -9,267,000 | -17,554,000 | |||||||
cash and cash equivalents at beginning of year | 64,671,000 | 102,724,000 | 18,435,000 | 27,702,000 | |||||||||||
cash and cash equivalents at end of year | 107,311,000 | 64,671,000 | 65,335,000 | 18,435,000 | |||||||||||
non cash investing and financing activities | 3,960,000 | 506,000 | 194,000 | ||||||||||||
accounts receivable trade | 156,000 | -970,000 | -2,308,000 | 620,000 | -1,377,000 | ||||||||||
proceeds from vessel sale | 29,000,000 | 29,000,000 | |||||||||||||
principal payment of long-term debt | -145,996,000 | -122,372,000 | -95,518,000 | ||||||||||||
repurchase of common shares | -120,000 | -107,000 | |||||||||||||
cash and cash equivalents at beginning of period | 130,743,000 | 130,743,000 | 102,724,000 | 27,702,000 | |||||||||||
cash and cash equivalents at end of period | 59,034,000 | 82,972,000 | 21,167,000 | 10,148,000 | |||||||||||
income from inventory valuation | |||||||||||||||
net cash (used in)/ provided by investing activities | |||||||||||||||
net increase/(decrease) in cash and cash equivalents | |||||||||||||||
adjustments to reconcile net income to net cash provided by/(used in) operating activities: | |||||||||||||||
net cash provided by/(used in) operating activities | |||||||||||||||
proceeds from the asset purchase cancellation | 36,320,000 | ||||||||||||||
unrealized foreign exchange | |||||||||||||||
effect of exchange rate changes on cash | 326,000 | ||||||||||||||
non cash investing activities | |||||||||||||||
loss on asset purchase cancellations | 20,395,000 | ||||||||||||||
acquisition of long term investments | -50,000,000 | ||||||||||||||
amortization of time charter discount | |||||||||||||||
advances from shareholders | |||||||||||||||
repayment of advances to shareholders | |||||||||||||||
unrealized loss of derivatives | -3,729,000 | ||||||||||||||
decrease in: | |||||||||||||||
increase in: | |||||||||||||||
vessel acquisitions including advances for vessels under construction and other fixed assets | -41,239,000 | ||||||||||||||
(increase) in restricted cash | -93,632,000 | ||||||||||||||
decrease in bank time deposits | 7,984,000 | ||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: |
