|
Total Revenue
|
|
$357.5m
|
$297.1m
|
$289.0m
|
$317.2m
|
$354.6m
|
$191.1m
|
$339.3m
|
$391.7m
|
$349.7m
|
$291.7m
|
|
Cost of Revenue
|
|
$291.8m
|
$133.6m
|
$165.0m
|
$141.8m
|
$121.1m
|
$128.3m
|
$170.5m
|
$129.5m
|
$124.6m
|
$109.9m
|
|
Gross Profit (Calculated) (derived)
|
|
$65.6m
|
$163.5m
|
$124.0m
|
$175.4m
|
$233.5m
|
$62.8m
|
$168.8m
|
$262.2m
|
$225.1m
|
$181.8m
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Costs and Expenses
|
|
$80.3m
|
$87.7m
|
$80.4m
|
$66.0m
|
$66.9m
|
$67.7m
|
$63.4m
|
$60.0m
|
$62.8m
|
$66.9m
|
|
Vessel Operating Expenses
|
|
($80.3m)
|
($87.7m)
|
($80.4m)
|
($66.0m)
|
($66.9m)
|
($67.7m)
|
($63.4m)
|
($60.0m)
|
($62.8m)
|
($66.9m)
|
|
Operating Income (Loss)
|
|
$53.3m
|
($175.7m)
|
($38.6m)
|
$32.0m
|
$81.2m
|
($144.5m)
|
$41.9m
|
$127.9m
|
$77.3m
|
$46.3m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (Loss) on Investments
|
|
($46.6m)
|
($8.4m)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) Related to Litigation Settlement
|
|
—
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Goodwill, Impairment Loss
|
|
—
|
$19.0m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Equity Method Investments
|
|
$0
|
—
|
($7.7m)
|
$0
|
$0
|
$4.7m
|
$0
|
$0
|
$0
|
$730k
|
|
Other Income
|
|
$0
|
—
|
($7.7m)
|
$0
|
$0
|
$4.7m
|
$0
|
$0
|
$0
|
$730k
|
|
Voyage Revenues
|
|
$357.5m
|
$297.1m
|
$289.0m
|
$317.2m
|
$354.6m
|
$191.1m
|
$339.3m
|
$391.7m
|
$349.7m
|
$291.7m
|
|
Gain on Disposal of Vessels
|
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$6.0m
|
$0
|
$0
|
$16.6m
|
|
Interest Income
|
|
$215k
|
$347k
|
$334k
|
$298k
|
$96k
|
$3k
|
$0
|
$1.3m
|
$731k
|
$1.6m
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$42.3m
|
($196.5m)
|
($87.6m)
|
($10.3m)
|
$50.1m
|
($171.3m)
|
$15.1m
|
$98.8m
|
$46.6m
|
$12.3m
|
|
Net Income Before Income Taxes
|
|
$42.3m
|
($196.5m)
|
($87.6m)
|
($10.3m)
|
$50.1m
|
($171.3m)
|
$15.1m
|
$98.8m
|
$46.6m
|
$12.3m
|
|
Net Income (Loss) Attributable to Parent
|
|
($4.5m)
|
($205.0m)
|
($95.3m)
|
($10.4m)
|
$50.0m
|
($171.3m)
|
$15.1m
|
$98.7m
|
$46.6m
|
$12.3m
|
|
Earnings Per Share, Basic
|
|
($0.05)
|
($1.97)
|
($0.67)
|
($0.07)
|
$0.34
|
($1.05)
|
$0.07
|
$0.47
|
$0.22
|
$0.06
|
|
Earnings Per Share, Diluted
|
|
($0.05)
|
($1.97)
|
($0.67)
|
($0.07)
|
$0.34
|
($1.05)
|
$0.07
|
$0.47
|
$0.22
|
$0.06
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$1.37
|
$0.53
|
$0.07
|
$0.10
|
$0.34
|
($1.05)
|
$0.07
|
$0.47
|
$0.40
|
$0.36
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
92.5m
|
103.8m
|
142.0m
|
142.6m
|
149.3m
|
162.5m
|
202.0m
|
208.8m
|
209.2m
|
211.8m
|
|
Basic Average Number of Common Shares Outstanding (in shares)
|
|
92.5m
|
103.8m
|
142.0m
|
142.6m
|
149.3m
|
162.5m
|
202.0m
|
208.8m
|
209.2m
|
211.8m
|
|
Dilutive Average Number of Common Shares Outstanding (in shares)
|
|
92.5m
|
103.8m
|
142.0m
|
142.6m
|
149.3m
|
162.5m
|
202.0m
|
208.8m
|
209.9m
|
211.8m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
92.5m
|
103.8m
|
142.0m
|
142.6m
|
149.3m
|
162.5m
|
202.0m
|
208.8m
|
209.9m
|
211.8m
|
|
General and Administrative Expense
|
|
$12.3m
|
$12.6m
|
$12.7m
|
$13.5m
|
$17.6m
|
$15.6m
|
$18.8m
|
$22.9m
|
$28.8m
|
$28.1m
|
|
Other Nonoperating Income (Expense)
|
|
($98k)
|
($644k)
|
($14.7m)
|
($4.2m)
|
$255k
|
($429k)
|
$312k
|
$137k
|
($670k)
|
$118k
|
|
Interest Expense (non-operating)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$30.7m
|
$35.8m
|
|
Interest Expense
|
|
$11.2m
|
$20.5m
|
$34.5m
|
$38.4m
|
$31.5m
|
$26.4m
|
$27.1m
|
$30.5m
|
$30.7m
|
$35.8m
|
|
Interest Expense, Debt
|
|
—
|
—
|
$1.5m
|
$4.4m
|
$4.4m
|
$3.0m
|
$3.6m
|
$1.5m
|
$850k
|
—
|
|
Other Expenses
|
|
—
|
—
|
$13.9m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Voyage Expenses
|
|
($126.0m)
|
($142.5m)
|
($165.0m)
|
($141.8m)
|
($121.1m)
|
($128.3m)
|
($170.5m)
|
($129.5m)
|
($124.6m)
|
($109.9m)
|
|
Depreciation Expense
|
|
($90.9m)
|
($100.7m)
|
($60.7m)
|
($64.0m)
|
($67.8m)
|
($68.4m)
|
($50.4m)
|
($51.4m)
|
($56.2m)
|
($57.7m)
|
|
General and Administrative Expenses
|
|
($12.3m)
|
($12.6m)
|
($12.7m)
|
($13.5m)
|
($17.6m)
|
($15.6m)
|
($18.8m)
|
($22.9m)
|
($28.8m)
|
($28.1m)
|
|
Other Financial Income (Expense)
|
|
($98k)
|
($644k)
|
($14.7m)
|
($4.2m)
|
$255k
|
($429k)
|
$312k
|
$137k
|
($670k)
|
$118k
|
|
Income Tax Expense (Benefit)
|
|
$102k
|
$83k
|
$79k
|
$71k
|
$64k
|
$59k
|
$23k
|
$120k
|
($10k)
|
$48k
|
|
Total Other Expenses
|
|
($11.1m)
|
($20.8m)
|
($48.9m)
|
($42.3m)
|
($31.1m)
|
($26.8m)
|
($26.7m)
|
($29.1m)
|
($30.7m)
|
($34.0m)
|