|
REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Costs and Expenses
|
|
$49.5m
|
$52.8m
|
$63.5m
|
$68.6m
|
$70.1m
|
$72.0m
|
$80.2m
|
$89.2m
|
$92.6m
|
$97.3m
|
|
Vessel operating expenses
|
|
($49.5m)
|
($52.8m)
|
($63.5m)
|
($68.6m)
|
($70.1m)
|
($72.0m)
|
($80.2m)
|
($89.2m)
|
($92.6m)
|
($97.3m)
|
|
Operating Income (Loss)
|
|
($31.4m)
|
($69.3m)
|
$55.9m
|
$44.1m
|
$10.5m
|
$191.4m
|
$184.6m
|
$104.1m
|
$128.4m
|
$70.0m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
($76k)
|
$1.8m
|
($670k)
|
($76k)
|
$916k
|
($910k)
|
($1.1m)
|
($1.9m)
|
$4.2m
|
($10.0m)
|
|
Other Income
|
|
$5.5m
|
$6.4m
|
$8.5m
|
$4.3m
|
$5.0m
|
$9.0m
|
$13.0m
|
$5.0m
|
$4.1m
|
$3.8m
|
|
Other Operating Income
|
|
$794k
|
($69.3m)
|
$55.9m
|
$44.1m
|
$10.5m
|
$191.4m
|
$184.6m
|
$104.1m
|
$128.4m
|
$70.0m
|
|
Preferred Stock Dividends, Income Statement Impact
|
|
$14
|
$12
|
$11
|
$11
|
$12
|
$11
|
$9
|
$8
|
$8
|
$8
|
|
Commissions
|
|
($4.2m)
|
($6.0m)
|
($8.4m)
|
($8.9m)
|
($7.9m)
|
($14.4m)
|
($14.3m)
|
($11.0m)
|
($13.0m)
|
($12.4m)
|
|
Depreciation and amortization
|
|
($49.5m)
|
($51.4m)
|
($48.1m)
|
($50.3m)
|
($54.3m)
|
($52.4m)
|
($49.5m)
|
($54.1m)
|
($58.1m)
|
($59.9m)
|
|
- Management fee to related parties
|
|
—
|
—
|
—
|
—
|
—
|
($19.2m)
|
($17.7m)
|
($19.2m)
|
($21.4m)
|
($24.1m)
|
|
Gain on sale of assets
|
|
($2.8m)
|
($120k)
|
$0
|
$0
|
$0
|
$11.6m
|
$0
|
$10.4m
|
$16.6m
|
$4.6m
|
|
Interest income
|
|
$515k
|
$799k
|
$929k
|
$1.6m
|
$604k
|
$69k
|
$783k
|
$2.5m
|
$3.4m
|
$5.1m
|
|
Gain/(loss) on derivatives
|
|
($620k)
|
$72k
|
$18k
|
($121k)
|
($1.3m)
|
$2.2m
|
$8.7m
|
$523k
|
($3.7m)
|
$7.3m
|
|
Foreign currency (loss)/gain
|
|
($76k)
|
$1.8m
|
($670k)
|
($76k)
|
$916k
|
($910k)
|
($1.1m)
|
($1.9m)
|
$4.2m
|
($10.0m)
|
|
Amortization and write-off of deferred finance charges
|
|
($3.1m)
|
($2.5m)
|
($1.8m)
|
($1.8m)
|
($1.7m)
|
($2.9m)
|
($2.0m)
|
($2.5m)
|
($3.0m)
|
($2.8m)
|
|
Less preferred dividend attributable to preferred shareholders
|
|
$14.0m
|
$12.3m
|
$11.4m
|
$11.5m
|
$11.5m
|
$11.1m
|
$9.0m
|
$8.0m
|
$8.0m
|
$8.0m
|
|
Net Income (Loss) Attributable to Parent
|
|
($56.0m)
|
($84.7m)
|
$27.7m
|
$16.0m
|
($12.9m)
|
$174.3m
|
$172.6m
|
$77.4m
|
$97.4m
|
$38.6m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
($70.0m)
|
($99.1m)
|
$16.3m
|
$4.3m
|
($25.3m)
|
$163.6m
|
$163.6m
|
$69.4m
|
$89.4m
|
$30.6m
|
|
Earnings Per Share, Basic
|
|
($0.83)
|
($0.98)
|
$0.16
|
$0.04
|
($0.25)
|
$1.44
|
$1.36
|
$0.61
|
$0.83
|
$0.30
|
|
Earnings Per Share, Diluted
|
|
($0.83)
|
($0.98)
|
$0.16
|
$0.04
|
($0.25)
|
$1.44
|
$1.36
|
$0.61
|
$0.83
|
$0.30
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$0.00
|
$0.00
|
—
|
$0.04
|
($0.25)
|
$1.44
|
$1.36
|
$0.20
|
$0.20
|
$0.20
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
—
|
—
|
—
|
101.7m
|
102.6m
|
113.7m
|
120.7m
|
113.6m
|
107.6m
|
103.0m
|
|
Weighted average number of shares, basic (in shares)
|
|
—
|
—
|
—
|
101.7m
|
102.6m
|
113.7m
|
120.7m
|
113.6m
|
107.6m
|
103.0m
|
|
Weighted average number of shares, diluted (in shares)
|
|
—
|
—
|
—
|
101.7m
|
102.6m
|
113.7m
|
120.7m
|
113.6m
|
107.6m
|
103.0m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
—
|
—
|
—
|
101.7m
|
102.6m
|
113.7m
|
120.7m
|
113.6m
|
107.6m
|
103.0m
|
|
General and Administrative Expense
|
|
$15.4m
|
$16.1m
|
$19.2m
|
$20.6m
|
$21.5m
|
$22.5m
|
$21.8m
|
$23.8m
|
$27.0m
|
$29.9m
|
|
Other General and Administrative Expense
|
|
$1.2m
|
$1.4m
|
$1.3m
|
$1.3m
|
$1.0m
|
$1.6m
|
$2.1m
|
$2.6m
|
$2.4m
|
$2.3m
|
|
Other Nonoperating Income (Expense)
|
|
—
|
$7.7m
|
($973k)
|
($714k)
|
($641k)
|
($798k)
|
($1.4m)
|
($756k)
|
($618k)
|
($712k)
|
|
Cost, Depreciation and Amortization
|
|
—
|
—
|
—
|
—
|
—
|
$52.4m
|
$49.5m
|
$54.1m
|
$58.1m
|
$59.9m
|
|
Direct Operating Maintenance Supplies Costs
|
|
$7.0m
|
$9.3m
|
$13.9m
|
$14.8m
|
$14.9m
|
$15.5m
|
$16.6m
|
$18.7m
|
$20.7m
|
$23.1m
|
|
Cost, Direct Tax and License
|
|
$1.3m
|
$941k
|
$842k
|
$608k
|
$642k
|
$690k
|
$674k
|
$606k
|
$575k
|
$702k
|
|
Operating Insurance and Claims Costs, Production
|
|
$3.5m
|
$3.1m
|
$3.2m
|
$3.4m
|
$3.4m
|
$3.6m
|
$4.7m
|
$5.3m
|
$5.7m
|
$5.4m
|
|
Other Cost and Expense, Operating
|
|
$1.6m
|
$1.5m
|
$1.8m
|
$2.6m
|
$2.6m
|
$2.8m
|
$2.9m
|
$3.3m
|
$3.4m
|
$3.3m
|
|
Voyage expenses
|
|
($7.7m)
|
($3.9m)
|
($6.4m)
|
($13.7m)
|
($41.6m)
|
($9.8m)
|
($10.0m)
|
($21.7m)
|
($16.7m)
|
($19.5m)
|
|
- Company administration expenses
|
|
($3.8m)
|
($2.6m)
|
($2.7m)
|
($2.6m)
|
($2.6m)
|
($3.3m)
|
($4.1m)
|
($4.6m)
|
($5.7m)
|
($5.8m)
|
|
Other operating expense
|
|
$794k
|
($390k)
|
$0
|
($414k)
|
($241k)
|
$0
|
($3.6m)
|
($1.9m)
|
($1.3m)
|
($3.8m)
|
|
Other finance cost
|
|
—
|
$7.7m
|
($973k)
|
($714k)
|
($641k)
|
($798k)
|
($1.4m)
|
($756k)
|
($618k)
|
($712k)
|
|
Interest Expense (non-operating)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$31.4m
|
$30.3m
|
|
Interest Expense
|
|
$19.6m
|
$23.2m
|
$25.7m
|
$26.8m
|
$21.2m
|
$14.7m
|
$17.1m
|
$24.7m
|
($31.4m)
|
($30.3m)
|
|
Other Operating Income (Expense), Net
|
|
($31.4m)
|
($390k)
|
$0
|
($414k)
|
($241k)
|
$0
|
($3.6m)
|
($1.9m)
|
($1.3m)
|
($3.8m)
|