| |
Republic of the Marshall Islands
|
| |
4412
|
| |
98-1480128
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller Reporting Company
☐
|
|
| | | | |
Emerging Growth Company
☒
|
|
| | | |
Page
|
| |||
| | | | | iii | | | |
| | | | | v | | | |
| | | | | v | | | |
| | | | | 1 | | | |
| | | | | 4 | | | |
| | | | | 34 | | | |
| | | | | 34 | | | |
| | | | | 34 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 47 | | | |
| | | | | 62 | | | |
| | | | | 77 | | | |
| | | | | 100 | | | |
| | | | | 106 | | | |
| | | | | 112 | | | |
| | | | | 116 | | | |
| | | | | 120 | | | |
| | | | | 122 | | | |
| | | | | 124 | | | |
| | | | | 127 | | | |
| | | | | 127 | | | |
| | | | | F-1 | | | |
| | | |
For the Years Ended December 31,
|
| |||||||||||||||
|
(in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
| Income Statement Data: | | | | | | | | | | | | | | | | | | | |
|
Revenues
|
| | | $ | 148,318 | | | | | $ | 97,806 | | | | | $ | 101,506 | | |
|
Revenues – related party
|
| | | | 13,342 | | | | | | 34,676 | | | | | | 26,681 | | |
|
Total revenues
|
| | | | 161,660 | | | | | | 132,482 | | | | | | 128,187 | | |
| Expenses | | | | | |||||||||||||||
|
Voyage expenses(1)
|
| | | | 37,202 | | | | | | 10,537 | | | | | | 6,568 | | |
|
Voyage expenses–related party(1)
|
| | | | — | | | | | | — | | | | | | 360 | | |
|
Vessel operating expenses(2)
|
| | | | 59,962 | | | | | | 47,119 | | | | | | 38,329 | | |
|
Vessel operating expenses – related party(2)
|
| | | | 8,444 | | | | | | 7,192 | | | | | | 6,533 | | |
|
General and administrative expenses
|
| | | | 3,832 | | | | | | 3,979 | | | | | | 3,960 | | |
|
Vessel depreciation and amortization
|
| | | | 40,274 | | | | | | 38,014 | | | | | | 36,814 | | |
|
Total operating expenses
|
| | | | 149,714 | | | | | | 106,841 | | | | | | 92,564 | | |
|
Operating income
|
| | | | 11,946 | | | | | | 25,641 | | | | | | 35,623 | | |
|
Interest expense and finance costs
|
| | | | (2,578) | | | | | | (583) | | | | | | (93) | | |
|
Other income/(expense)
|
| | | | 167 | | | | | | (321) | | | | | | 118 | | |
|
Net income
|
| | | $ | 9,535 | | | | | $ | 24,737 | | | | | $ | 35,648 | | |
| | | |
As of December 31,
|
| |||||||||
|
(in thousands)
|
| |
2018
|
| |
2017
|
| ||||||
| Balance Sheet Data: | | | | | | | | | | | | | |
|
Fixed assets
|
| | | $ | 643,682 | | | | | $ | 607,528 | | |
|
Total assets
|
| | | | 679,599 | | | | | | 618,580 | | |
|
Total long-term liabilities
|
| | | | 55,320 | | | | | | 15,426 | | |
|
Net parent investment(3)
|
| | | | 600,074 | | | | | | 584,457 | | |
| | | |
For the Years Ended December 31,
|
| |||||||||||||||
|
(in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
| Cash Flow Data: | | | | | | | | | | | | | | | | | | | |
|
Net cash provided by operating activities
|
| | | $ | 35,476 | | | | | $ | 64,495 | | | | | $ | 68,545 | | |
|
Net cash used in investing activities
|
| | | | (41,837) | | | | | | (359) | | | | | | (17,192) | | |
|
Net cash provided by/(used in) financing activities
|
| | | | 4,838 | | | | | | (60,566) | | | | | | (52,602) | | |
| | | |
For the Nine Months Ended
September 30, |
| |
For the Nine
Months Ended December 31, 2018 |
| |
For the Years Ended
March 31, |
| |||||||||||||||||||||
|
(in thousands)
|
| |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| ||||||||||||||||||
| Income Statement Data: | | | | | | | | | | | | | | | | | |||||||||||||||
|
Revenues
|
| | | $ | 393,477 | | | | | $ | 271,086 | | | | | $ | 275,473 | | | | | $ | 302,943 | | | | | $ | 303,797 | | |
|
Vessel expenses(1)
|
| | | | 108,976 | | | | | | 83,124 | | | | | | 85,206 | | | | | | 109,176 | | | | | | 103,000 | | |
|
Voyage expenses(2)
|
| | | | 167,441 | | | | | | 140,043 | | | | | | 137,774 | | | | | | 89,912 | | | | | | 43,344 | | |
|
Depreciation and amortization expense
|
| | | | 79,962 | | | | | | 66,385 | | | | | | 66,101 | | | | | | 86,625 | | | | | | 81,048 | | |
|
Loss on sale of vessels(3)
|
| | | | 18,344 | | | | | | — | | | | | | 19,970 | | | | | | — | | | | | | — | | |
|
General and administrative
|
| | | | 21,174 | | | | | | 12,021 | | | | | | 11,384 | | | | | | 14,642 | | | | | | 13,201 | | |
|
Other corporate expenses(4)
|
| | | | — | | | | | | — | | | | | | 678 | | | | | | 483 | | | | | | 580 | | |
|
Management fees
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,018 | | | | | | 1,293 | | |
|
Operating (loss) income
|
| | | | (2,420) | | | | | | (30,487) | | | | | | (45,640) | | | | | | 1,088 | | | | | | 61,331 | | |
|
Total other expense – Net
|
| | | | (34,420) | | | | | | (25,854) | | | | | | (26,874) | | | | | | (32,425) | | | | | | (37,510) | | |
|
Net (loss) income
|
| | | | (36,840) | | | | | | (56,341) | | | | | | (72,514) | | | | | | (31,337) | | | | | | 23,821 | | |
|
Less: net (loss) income attributable to noncontrolling interest(5)
|
| | | | (1,416) | | | | | | (1,016) | | | | | | (135) | | | | | | 776 | | | | | | (138) | | |
|
Net (loss) income attributable to parent(6)
|
| | | $ | (35,424) | | | | | $ | (55,325) | | | | | $ | (72,379) | | | | | $ | (30,561) | | | | | $ | 23,683 | | |
| | |||||||||||||||||||||||||||||||
| | | |
For the Nine Months Ended
September 30, |
| |
For the Nine
Months Ended December 31, 2018 |
| |
For the Years Ended
March 31, |
| |||||||||||||||||||||
|
(in thousands)
|
| |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| ||||||||||||||||||
|
Net (loss) earnings per share – basic
|
| | | $ | (0.99) | | | | | $ | (2.04) | | | | | $ | (2.66) | | | | | $ | (1.12) | | | | | $ | 0.87 | | |
|
Net (loss) earnings per share – diluted
|
| | | $ | (0.99) | | | | | $ | (2.04) | | | | | $ | (2.66) | | | | | $ | (1.12) | | | | | $ | 0.87 | | |
|
Weighted average common shares
outstanding – basic |
| | | | 35,835,477 | | | | | | 27,165,696(7) | | | | | | 27,165,696(7) | | | | | | 27,165,696(7) | | | | | | 27,165,696(7) | | |
|
Weighted average common shares
outstanding – diluted |
| | | | 35,835,477 | | | | | | 27,165,696(7) | | | | | | 27,165,696(7) | | | | | | 27,165,696(7) | | | | | | 27,165,696(7) | | |
| | |||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
As of
September 30, 2019 |
| |
As of
December 31, 2018 |
| |
As of
March 31, 2018 |
| |||||||||
| Balance Sheet Data: | | | | | | | | | | | | | | | |||||
|
Cash and cash equivalents including restricted cash
|
| | | $ | 81,103 | | | | | $ | 88,158 | | | | | $ | 84,340 | | |
|
Total current assets
|
| | | | 173,706 | | | | | | 150,302 | | | | | | 166,824 | | |
|
Vessels, net
|
| | | | 1,890,392 | | | | | | 1,454,286 | | | | | | 1,565,900 | | |
|
Total assets
|
| | | | 2,117,423 | | | | | | 1,649,855 | | | | | | 1,769,926 | | |
|
Debt
|
| | | | 883,698 | | | | | | 639,541 | | | | | | 691,736 | | |
|
Total DSS Holdings L.P. and Affiliated Entity partners’ equity
|
| | | | — | | | | | | 945,239 | | | | | | 1,019,360 | | |
|
Total Diamond S Shipping Inc. shareholders’ equity
|
| | | | 1,142,545 | | | | | | — | | | | | | — | | |
|
Noncontrolling interest(5)
|
| | | | 34,171 | | | | | | 34,607 | | | | | | 34,693 | | |
| | | |
For the Nine Months Ended
September 30, |
| |
For the Nine
Months Ended December 31, 2018 |
| |
For the Years Ended
March 31, |
| |||||||||||||||||||||
|
(in thousands)
|
| |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| ||||||||||||||||||
| Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
| Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Operating activities
|
| | | $ | 41,913 | | | | | $ | 5,522 | | | | | $ | 23,487 | | | | | $ | 34,025 | | | | | $ | 103,889 | | |
|
Investing activities
|
| | | | (291,051) | | | | | | (4,880) | | | | | | 28,008 | | | | | | 48,640 | | | | | | (179,714) | | |
|
Financing activities
|
| | | | 242,083 | | | | | | (24,413) | | | | | | (47,677) | | | | | | (67,676) | | | | | | (7,469) | | |
| | | |
Athena For the
Year Ended December 31, 2018 |
| |
DSS LP For
the Four Quarterly Periods Ended December 31, 2018 |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
|
Revenues
|
| | | $ | 148,318 | | | | | $ | 368,617 | | | | | $ | (518) | | | | | | (1) | | | | | $ | 516,417 | | |
|
Revenues-related party
|
| | | | 13,342 | | | | | | — | | | | | | — | | | | | | | | | | | | 13,342 | | |
|
Total revenues
|
| | | | 161,660 | | | | | | 368,617 | | | | | | (518) | | | | | | | | | | | | 529,759 | | |
|
Voyage expenses
|
| | | | 37,202 | | | | | | 182,509 | | | | | | — | | | | | | | | | | | | 219,711 | | |
|
Vessel operating expenses
|
| | | | 59,962 | | | | | | 113,271 | | | | | | — | | | | | | | | | | | | 173,233 | | |
|
Vessel operating expenses-related party
|
| | | | 8,444 | | | | | | — | | | | | | — | | | | | | | | | | | | 8,444 | | |
|
General and administrative expenses
|
| | | | 3,832 | | | | | | 16,184 | | | | | | — | | | | | | | | | | | | 20,016 | | |
|
Loss on sale of vessels
|
| | | | — | | | | | | 19,970 | | | | | | — | | | | | | | | | | | | 19,970 | | |
|
Depreciation and amortization
|
| | | | 40,274 | | | | | | 88,155 | | | | | | (10,951) | | | | | | (2) | | | | | | 117,478 | | |
|
Operating income (loss)
|
| | | | 11,946 | | | | | | (51,472) | | | | | | 10,443 | | | | | | | | | | | | (29,093) | | |
| Other (expense)/income, net | | | | | | | |||||||||||||||||||||||||
|
Interest expense
|
| | | | (2,578) | | | | | | (36,679) | | | | | | (15,170) | | | | | | (3) | | | | | | (54,427) | | |
|
Other income
|
| | | | 167 | | | | | | 1,574 | | | | | | — | | | | | | | | | | | | 1,741 | | |
|
Total other expense, net
|
| | | | (2,411) | | | | | | (35,105) | | | | | | (15,170) | | | | | | | | | | | | (52,686) | | |
|
Net income/(loss)
|
| | | | 9,535 | | | | | | (86,577) | | | | | | (4,737) | | | | | | | | | | | | (81,779) | | |
|
Less: Net loss attributable to noncontrolling
interest |
| | | | — | | | | | | (471) | | | | | | — | | | | | | | | | | | | (471) | | |
|
Net income/(loss) attributable to the Company’s shareholders
|
| | | $ | 9,535 | | | | | $ | (86,106) | | | | | $ | (4,737) | | | | | | | | | | | $ | (81,308) | | |
|
Weighted average shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 39,890,696 | | |
|
Loss per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (2.04) | | |
| | | |
Athena for the
Period from January 1, 2019 to March 27, 2019 |
| |
Diamond S
Shipping Inc. for the Nine Months Ended September 30, 2019 |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
|
Total revenues
|
| | | $ | 46,454 | | | | | $ | 393,477 | | | | | $ | (95) | | | | | | (1) | | | | | $ | 439,836 | | |
|
Voyage expenses
|
| | | | 12,722 | | | | | | 167,441 | | | | | | — | | | | | | | | | | | | 180,163 | | |
|
Vessel operating expenses
|
| | | | 13,208 | | | | | | 108,976 | | | | | | — | | | | | | | | | | | | 122,184 | | |
|
Vessel operating expenses-related party
|
| | | | 2,081 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,081 | | |
|
General and administrative expenses
|
| | | | 690 | | | | | | 21,174 | | | | | | — | | | | | | | | | | | | 21,864 | | |
|
Depreciation and amortization
|
| | | | 9,630 | | | | | | 79,962 | | | | | | (2,621) | | | | | | (2) | | | | | | 86,971 | | |
|
Loss on sale of vessels
|
| | | | — | | | | | | 18,344 | | | | | | — | | | | | | | | | | | | 18,344 | | |
|
Operating income (loss)
|
| | | | 8,123 | | | | | | (2,420) | | | | | | 2,526 | | | | | | | | | | | | 8,229 | | |
| Other (expense)/income, net | | | | | | | |||||||||||||||||||||||||
|
Interest expense
|
| | | | (3,187) | | | | | | (35,813) | | | | | | (540) | | | | | | (3) | | | | | | (39,540) | | |
|
Other income
|
| | | | 44 | | | | | | 1,393 | | | | | | — | | | | | | | | | | | | 1,437 | | |
|
Total other expense, net
|
| | | | (3,143) | | | | | | (34,420) | | | | | | (540) | | | | | | | | | | | | (38,103) | | |
|
Net income/(loss)
|
| | | | 4,980 | | | | | | (36,840) | | | | | | 1,986 | | | | | | | | | | | | (29,874) | | |
|
Less: Net income attributable to noncontrolling interest
|
| | | | — | | | | | | (1,416) | | | | | | — | | | | | | | | | | | | (1,416) | | |
|
Net income (loss) attributable to the Company’s shareholders
|
| | | $ | 4,980 | | | | | $ | (35,424) | | | | | $ | 1,986 | | | | | | | | | | | $ | (28,458) | | |
|
Weighted average shares outstanding — basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 39,890,696 | | |
|
Loss per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.71) | | |
| | | |
Amount
|
| |||
| | | | |||||
|
Due from charterers
|
| | | $ | 4,514 | | |
|
Inventories
|
| | | | 6,969 | | |
|
Prepaid expenses and other current assets
|
| | | | 1,152 | | |
|
Vessels
|
| | | | 537,988 | | |
|
Time charter contracts acquired – assets
|
| | | | 7,300 | | |
|
Other noncurrent assets
|
| | | | 2,191 | | |
|
Accounts payable and accrued expenses
|
| | | | (7,478) | | |
|
Deferred charter hire revenue
|
| | | | (2,367) | | |
|
Net asset value of Athena
|
| | | $ | 550,269 | | |
| |
Common shares distributed to CPLP holders
|
| | | | 12,725,000(a) | | |
| |
Ownership percentage estimated attributable to CPLP holders
|
| | | | 32% | | |
| |
Indicative net asset value attributable to Diamond S (thousands)
|
| | | | 241,269 | | |
| |
Ownership percentage estimated attributable to DSS LP holders
|
| | | | 68% | | |
| |
Indicative net asset value attributable to DSS LP (thousands)
|
| | | | 515,068 | | |
| |
Factor of DSS LP net asset value to Diamond S net asset value
|
| | | | 2.13x | | |
| |
Common shares distributed to DSS LP holders
|
| | | | 27,165,696 | | |
| |
Pro forma total shares outstanding – basic and diluted
|
| | | | 39,890,696 | | |
| | | |
For the Years Ended December 31,
|
| |||||||||||||||
|
(in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
|
Net Cash Provided by Operating Activities
|
| | | $ | 35.5 | | | | | $ | 64.5 | | | | | $ | 68.5 | | |
|
Net Cash Used in Investing Activities
|
| | | $ | (41.8) | | | | | $ | (0.4) | | | | | $ | (17.2) | | |
|
Net Cash Provided by/(Used in) Financing Activities
|
| | | $ | 4.8 | | | | | $ | (60.6) | | | | | $ | (52.6) | | |
| | | |
Payment due by period
|
| |||||||||||||||||||||||||||
| | | |
Total
|
| |
Less than 1 year
|
| |
1 – 3 years
|
| |
3 – 5 years
|
| |
More than 5 years
|
| |||||||||||||||
|
Long-term Debt Obligations
|
| | | $ | 58,464 | | | | | $ | 3,146 | | | | | $ | 8,777 | | | | | $ | 28,290 | | | | | $ | 18,251 | | |
|
Interest Obligations(1)
|
| | | | 12,024 | | | | | | 3,074 | | | | | | 5,364 | | | | | | 3,564 | | | | | | 22 | | |
|
Management fee(2)
|
| | | | 25,138 | | | | | | 8,203 | | | | | | 13,126 | | | | | | 3,809 | | | | | | — | | |
|
Total:
|
| | | $ | 95,626 | | | | | $ | 14,423 | | | | | $ | 27,267 | | | | | $ | 35,663 | | | | | $ | 18,273 | | |
| Vessels (in millions of U.S. dollars) |
| |
Carrying value
as of December 31, 2018 |
| |
Carrying value
as of December 31, 2017 |
| ||||||
|
M/T Atlantas II
|
| | | $ | 16.9* | | | | | $ | 18.1* | | |
|
M/T Assos
|
| | | $ | 21.3* | | | | | $ | 22.9* | | |
|
M/T Aktoras
|
| | | $ | 17.2* | | | | | $ | 18.4* | | |
|
M/T Agisilaos
|
| | | $ | 17.7* | | | | | $ | 19.0* | | |
|
M/T Arionas
|
| | | $ | 18.0* | | | | | $ | 19.2* | | |
|
M/T Avax
|
| | | $ | 20.1* | | | | | $ | 21.5* | | |
|
M/T Aiolos
|
| | | $ | 18.0* | | | | | $ | 19.2* | | |
|
M/T Axios
|
| | | $ | 20.4* | | | | | $ | 21.8* | | |
|
M/T Atrotos
|
| | | $ | 20.8* | | | | | $ | 22.3* | | |
|
M/T Akeraios
|
| | | $ | 21.0* | | | | | $ | 22.3* | | |
|
M/T Apostolos
|
| | | $ | 23.3* | | | | | $ | 24.9* | | |
|
M/T Anemos I
|
| | | $ | 23.5* | | | | | $ | 24.9* | | |
|
M/T Alexandros II
|
| | | $ | 27.4* | | | | | $ | 29.0* | | |
|
M/T Aristotelis II
|
| | | $ | 28.0* | | | | | $ | 29.6* | | |
|
M/T Aris II
|
| | | $ | 28.3* | | | | | $ | 29.9* | | |
|
M/T Ayrton II
|
| | | $ | 29.4* | | | | | $ | 31.2* | | |
|
M/T Alkiviadis
|
| | | $ | 18.8* | | | | | $ | 20.3* | | |
|
M/T Miltiadis M II
|
| | | $ | 35.5* | | | | | $ | 38.0* | | |
|
M/T Amoureux
|
| | | $ | 37.5* | | | | | $ | 39.7* | | |
|
M/T Aias
|
| | | $ | 37.4* | | | | | $ | 39.6* | | |
|
M/T Active
|
| | | $ | 31.2* | | | | | $ | 32.5* | | |
|
M/T Amor
|
| | | $ | 28.9 | | | | | $ | 30.3* | | |
|
M/T Amadeus
|
| | | $ | 31.5* | | | | | $ | 32.9* | | |
|
M/T Aristaios
|
| | | $ | 41.4 | | | | | | — | | |
|
M/T Anikitos
|
| | | $ | 30.2 | | | | | | — | | |
| Total | | | | $ | 643.7 | | | | | $ | 607.5 | | |
| | |||||||||||||
| | | |
Percentage Decline from which
Impairment Would Be Recorded |
| |||||||||
|
Vessel
|
| |
Year Ended
December 31, 2018 |
| |
Year Ended
December 31, 2017 |
| ||||||
|
Product tankers
|
| | | | 8.7% | | | | | | 15.5% | | |
|
Suezmax tankers
|
| | | | 27.7% | | | | | | 35.2% | | |
|
Aframax tankers
|
| | | | 27.8% | | | | | | — | | |
| | | |
Time Charter Rates as Compared
with Ten-year Historical Average (as Percentage Above/(Below)) |
| |||||||||
|
Vessel
|
| |
As of
December 31, 2018 |
| |
As of
December 31, 2017 |
| ||||||
|
Product tankers
|
| | | | 6.67% | | | | | | 4.2% | | |
|
Aframax tankers
|
| | | | 48.8% | | | | | | — | | |
|
Suezmax vessels(1)
|
| | | | — | | | | | | (15.9)% | | |
| | | |
For the Nine Months Ended
September 30, |
| |
For the Nine
Months Ended December 31, 2018 |
| |
For the Years Ended
March 31, |
| |||||||||||||||||||||
|
(in thousands)
|
| |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| ||||||||||||||||||
|
Net Cash Provided by Operating Activities
|
| | | $ | 41.9 | | | | | $ | 5.5 | | | | | $ | 23.5 | | | | | $ | 34.0 | | | | | $ | 103.9 | | |
|
Net Cash Provided by/ (Used in) Investing Activities
|
| | | | (291.1) | | | | | | (4.9) | | | | | | 28.0 | | | | | | 48.6 | | | | | | (179.7) | | |
|
Net Cash Used in Financing Activities
|
| | | | 242.1 | | | | | | (24.4) | | | | | | (47.7) | | | | | | (67.7) | | | | | | (7.5) | | |
| | | |
Payment due by period
|
| |||||||||||||||||||||||||||
| | | |
Total
|
| |
Less than 1 year
|
| |
1 – 3 years
|
| |
3 – 5 years
|
| |
More than 5 years
|
| |||||||||||||||
|
Long-term Debt Obligations(1)
|
| | | $ | 646,688 | | | | | $ | 97,315 | | | | | $ | 507,498 | | | | | $ | 41,875 | | | | | $ | — | | |
|
Interest Obligations(1)(2)
|
| | | | 76,274 | | | | | | 31,678 | | | | | | 44,083 | | | | | | 513 | | | | | | — | | |
|
Capital Commitments
|
| | | | 13,230 | | | | | | 11,122 | | | | | | 2,108 | | | | | | — | | | | | | — | | |
|
Total:(2)
|
| | | $ | 736,192 | | | | | $ | 140,115 | | | | | $ | 553,689 | | | | | $ | 42,388 | | | | | $ | — | | |
|
Vessel
|
| |
Year
Built |
| |
Shipyard
|
| |
Capacity
(DWT) |
| |
Employment
Time/Spot |
| |
Charter Firm
End |
| |
Profit-
Sharing(1) |
| |||||||||
| PRODUCT TANKERS(2) | | | | | | | | | | | | | | | | | | | | | | | ||||||
|
Active
|
| | | | 2015 | | | |
Samsung (Ningbo)
|
| | | | 50,136 | | | | | | Spot | | | | | | | | |
|
Adriatic Wave
|
| | | | 2009 | | | | STX | | | | | 51,549 | | | | | | Spot | | | | | | | | |
|
Aegean Wave
|
| | | | 2009 | | | | STX | | | | | 51,510 | | | | | | Spot | | | | | | | | |
|
Agisilaos
|
| | | | 2006 | | | | Hyundai Mipo | | | | | 36,760 | | | | | | Spot | | | | | | | ||
|
Aiolos
|
| | | | 2007 | | | | Hyundai Mipo | | | | | 36,725 | | | | | | Time | | | | July 2020 | | | ||
|
Akeraios
|
| | | | 2007 | | | | Hyundai Mipo | | | | | 47,781 | | | | | | Spot | | | | | | | ||
|
Aktoras
|
| | | | 2006 | | | | Hyundai Mipo | | | | | 36,759 | | | | | | Time | | | | January 2020 | | | ||
|
Alexandros II
|
| | | | 2008 | | | | STX | | | | | 51,258 | | | | | | Time | | | | September 2020 | | | ||
|
Alkiviadis
|
| | | | 2006 | | | | Hyundai Mipo | | | | | 36,721 | | | | | | Time | | | | March 2020 | | | ||
|
Alpine Madeleine
|
| | | | 2008 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Alpine Mathilde
|
| | | | 2008 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Alpine Maya
|
| | | | 2010 | | | | STX | | | | | 51,501 | | | | | | Spot | | | | | ||||
|
Alpine Melina
|
| | | | 2010 | | | | STX | | | | | 51,483 | | | | | | Spot | | | | | ||||
|
Alpine Mia
|
| | | | 2008 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Alpine Moment
|
| | | | 2009 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Alpine Mystery
|
| | | | 2009 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Amadeus
|
| | | | 2015 | | | |
Samsung (Ningbo)
|
| | | | 50,108 | | | | | | Time | | | | November 2019 | | | ||
|
Amor
|
| | | | 2015 | | | |
Samsung (Ningbo)
|
| | | | 49,999 | | | | | | Spot | | | | | ||||
|
Anemos I
|
| | | | 2007 | | | | Hyundai Mipo | | | | | 47,782 | | | | | | Spot | | | | | | | ||
|
Anikitos
|
| | | | 2016 | | | |
Samsung (Ningbo)
|
| | | | 50,082 | | | | | | Time | | | | June 2020 | | | ||
| Apostolos | | | | | 2007 | | | | Hyundai Mipo | | | | | 47,782 | | | | | | Spot | | | | | | | ||
|
Arionas
|
| | | | 2006 | | | | Hyundai Mipo | | | | | 36,725 | | | | | | Spot | | | | | ||||
|
Aris II
|
| | | | 2008 | | | | STX | | | | | 51,218 | | | | | | Time | | | | October 2020 | | | ||
|
Aristotelis II
|
| | | | 2008 | | | | STX | | | | | 51,226 | | | | | | Time | | | | July 2020 | | | ||
|
Assos
|
| | | | 2006 | | | | Hyundai Mipo | | | | | 47,872 | | | | | | Time | | | | July 2020 | | | ||
|
Atlantas II
|
| | | | 2006 | | | | Hyundai Mipo | | | | | 36,760 | | | | | | Spot | | | | | ||||
|
Atlantic Breeze
|
| | | | 2007 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Atlantic Frontier
|
| | | | 2007 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Atlantic Gemini
|
| | | | 2008 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Atlantic Grace
|
| | | | 2008 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Atlantic Lily
|
| | | | 2008 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Atlantic Mirage
|
| | | | 2009 | | | | STX | | | | | 51,476 | | | | | | Spot | | | | | | | | |
|
Atlantic Muse
|
| | | | 2009 | | | | STX | | | | | 51,498 | | | | | | Spot | | | | | | | | |
|
Atlantic Olive
|
| | | | 2008 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Atlantic Pisces
|
| | | | 2009 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Atlantic Polaris
|
| | | | 2009 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Atlantic Rose
|
| | | | 2008 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Atlantic Star
|
| | | | 2008 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Vessel
|
| |
Year
Built |
| |
Shipyard
|
| |
Capacity
(DWT) |
| |
Employment
Time/Spot |
| |
Charter Firm
End |
| |
Profit-
Sharing(1) |
| |||||||||
|
Atlantic Titan
|
| | | | 2008 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Atrotos
|
| | | | 2007 | | | | Hyundai Mipo | | | | | 47,786 | | | | | | Spot | | | | | ||||
|
Avax
|
| | | | 2007 | | | | Hyundai Mipo | | | | | 47,834 | | | | | | Time | | | | August 2020 | | | ||
|
Axios
|
| | | | 2007 | | | | Hyundai Mipo | | | | | 47,872 | | | | | | Time | | | | June 2020 | | | ||
|
Ayrton II
|
| | | | 2009 | | | | STX | | | | | 51,260 | | | | | | Time | | | | August 2020 | | | ||
|
Citron
|
| | | | 2007 | | | | Hyundai Mipo | | | | | 49,999 | | | | | | Spot | | | | | ||||
|
Citrus
|
| | | | 2008 | | | | Hyundai Mipo | | | | | 49,995 | | | | | | Spot | | | | | ||||
|
High Jupiter
|
| | | | 2008 | | | | STX | | | | | 51,603 | | | | | | Spot | | | | | ||||
|
High Mars
|
| | | | 2008 | | | | STX | | | | | 51,542 | | | | | | Spot | | | | | ||||
|
High Mercury
|
| | | | 2008 | | | | STX | | | | | 51,501 | | | | | | Spot | | | | | ||||
|
High Saturn
|
| | | | 2008 | | | | STX | | | | | 51,527 | | | | | | Spot | | | | | ||||
|
Pacific Jewel
|
| | | | 2009 | | | | Iwagi Zosen | | | | | 48,012 | | | | | | Spot | | | | | | | | |
| CRUDE TANKERS | | | | | | | | | | | | | | | | | | | | | | | ||||||
|
Aias
|
| | | | 2008 | | | |
Universal Shipbuilding
|
| | | | 150,393 | | | | | | Spot | | | | | ||||
|
Amoureux
|
| | | | 2008 | | | |
Universal Shipbuilding
|
| | | | 149,993 | | | | | | Spot | | | | | ||||
|
Aristaios
|
| | | | 2017 | | | | Daehan | | | | | 113,689 | | | | | | Time | | | | November 2021 | | | ||
|
Brazos
|
| | | | 2012 | | | | Samsung | | | | | 158,537 | | | | | | Spot | | | | | ||||
|
Colorado
|
| | | | 2012 | | | | Samsung | | | | | 158,615 | | | | | | Spot | | | | | ||||
|
Frio
|
| | | | 2012 | | | | Hyundai Heavy | | | | | 159,000 | | | | | | Spot | | | | | ||||
|
Miltadis M II
|
| | | | 2006 | | | |
Daewoo Shipbuilding
|
| | | | 162,397 | | | | | | Spot | | | | | ||||
|
Pecos
|
| | | | 2012 | | | | Samsung | | | | | 158,465 | | | | | | Spot | | | | | ||||
|
Red
|
| | | | 2012 | | | | Hyundai Heavy | | | | | 159,068 | | | | | | Spot | | | | | ||||
|
Rio Grande
|
| | | | 2012 | | | | Hyundai Heavy | | | | | 159,056 | | | | | | Spot | | | | | ||||
|
Sabine
|
| | | | 2012 | | | | Samsung | | | | | 158,493 | | | | | | Spot | | | | | ||||
|
San Jacinto
|
| | | | 2016 | | | | Hyundai Heavy | | | | | 158,658 | | | | | | Spot | | | | | ||||
|
San Saba
|
| | | | 2012 | | | | Hyundai Heavy | | | | | 159,018 | | | | | | Spot | | | | | ||||
|
Trinity
|
| | | | 2016 | | | | Hyundai Heavy | | | | | 158,734 | | | | | | Spot | | | | | ||||
| JOINT VENTURE VESSELS(3) | | | | | | | | | | | | | | | | | | | | |||||||||
|
Loire
|
| | | | 2016 | | | | New Times | | | | | 157,463 | | | | | | Time | | | |
November 2022
|
| | ||
|
Namsen
|
| | | | 2016 | | | | New Times | | | | | 157,543 | | | | | | Time | | | |
November 2022
|
| | ||
|
Total: 66 Vessels
|
| | | | | | | | | | | | | 4,902,748 | | | | | | | | | | | | | | |
|
Fiscal Year Ended
|
| |
% of Available Days
Contracted |
| |
Average Contracted
Base Rate Per Day(1) |
| ||||||
|
December 31, 2018
|
| | | | 31.6% | | | | | $ | 15,376 | | |
|
December 31, 2017
|
| | | | 33.8% | | | | | $ | 15,125 | | |
| | | | |
Vessel’s Ballast
Water Capacity |
| |
Date Constructed
|
| |
Vessel’s Compliance Date
|
|
| |
New vessels
|
| |
All
|
| |
On or after December 1, 2013
|
| |
On delivery
|
|
| |
Existing vessels
|
| |
Less than 1500 m3
|
| |
Before December 2013
|
| |
First scheduled drydocking after January 1, 2016
|
|
| | | | |
1500 – 5000 m3
|
| |
Before December 1, 2013
|
| |
First scheduled drydocking after January 1, 2014
|
|
| | | | |
Greater than 5000 m3
|
| |
Before December 1, 2013
|
| |
First scheduled drydocking after January 1, 2016
|
|
|
Name
|
| |
Age
|
| |
Position
|
|
| Directors | | | | ||||
| Alexandra Kate Blankenship | | |
54
|
| | Director | |
| Gerasimos G. Kalogiratos | | |
42
|
| | Director | |
| Harold L. Malone III | | |
45
|
| | Director | |
| Nadim Z. Qureshi | | |
45
|
| | Chairman | |
| Craig H. Stevenson, Jr. | | |
65
|
| | Chief Executive Officer, President and Director | |
| Bart H. Veldhuizen | | |
52
|
| | Director | |
| Gerasimos Ventouris | | |
68
|
| | Director | |
| Executive Officers | | | | ||||
| Michael G. Fogarty | | |
52
|
| | Senior Vice President — Commercial | |
| Anoushka Kachelo | | |
40
|
| | General Counsel | |
| Kevin M. Kilcullen | | |
43
|
| | Chief Financial Officer | |
| Sanjay Sukhrani | | |
58
|
| | Chief Operating Officer | |
|
Name and Principal Position
|
| |
Fiscal
Year |
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock
Awards ($) |
| |
All Other
Compensation ($)(2) |
| |
Total
($) |
| ||||||||||||||||||
|
Craig H. Stevenson, Jr.
Chief Executive Officer |
| | | | 2018 | | | | | | 969,000 | | | | | | 726,800 | | | | | | — | | | | | | 24,024 | | | | | | 1,719,824 | | |
|
Sanjay Sukhrani
Chief Operating Officer |
| | | | 2018 | | | | | | 481,950 | | | | | | 180,800 | | | | | | — | | | | | | 21,216 | | | | | | 683,966 | | |
|
Michael G. Fogarty
Senior Vice President – Commercial |
| | | | 2018 | | | | | | 428,400 | | | | | | 160,700 | | | | | | — | | | | | | 8,727 | | | | | | 607,827 | | |
| | | |
Beneficial Ownership
Prior to Offering |
| |
Number of
Shares Offered |
| |
Beneficial Ownership
After Offering† |
| |||||||||||||||||||||
|
Name
|
| |
Number
|
| |
Percentage of
Shares |
| |
Number
|
| |
Percentage of
Shares |
| ||||||||||||||||||
| 5% Shareholders: | | | | | | | |||||||||||||||||||||||||
|
WL Ross & Co. LLC(1)
|
| | | | 9,700,130 | | | | | | 24.0 | | | | | | 9,700,130 | | | | | | — | | | | | | — | | |
|
First Reserve(2)
|
| | | | 8,174,705 | | | | | | 20.2 | | | | | | 8,174,705 | | | | | | — | | | | | | — | | |
|
Chengdong Investment Corporation(3)
|
| | | | 2,586,701 | | | | | | 6.4 | | | | | | — | | | | | | 2,586,701 | | | | | | 6.4 | | |
|
Evangelos M. Marinakis(4)
|
| | | | 2,394,003 | | | | | | 5.9 | | | | | | — | | | | | | 2,394,003 | | | | | | 5.9 | | |
| Directors and Executive Officers: | | | | | | | |||||||||||||||||||||||||
|
Craig H. Stevenson, Jr.(5)
|
| | | | 418,202 | | | | | | * | | | | | | — | | | | | | 418,202 | | | | | | * | | |
|
Michael G. Fogarty
|
| | | | 58,278 | | | | | | * | | | | | | — | | | | | | 58,278 | | | | | | * | | |
|
Sanjay Sukhrani
|
| | | | 63,817 | | | | | | * | | | | | | — | | | | | | 63,817 | | | | | | * | | |
|
Harold L. Malone III
|
| | | | 7,901 | | | | | | * | | | | | | — | | | | | | 7,901 | | | | | | * | | |
|
Nadim Z. Qureshi
|
| | | | 7,901 | | | | | | * | | | | | | — | | | | | | 7,901 | | | | | | * | | |
|
Gerasimos G. Kalogiratos
|
| | | | 7,901 | | | | | | * | | | | | | — | | | | | | 7,901 | | | | | | * | | |
|
Gerasimos Ventouris
|
| | | | 7,901 | | | | | | * | | | | | | — | | | | | | 7,901 | | | | | | * | | |
|
Alexandra Kate Blankenship
|
| | | | 1 | | | | | | * | | | | | | — | | | | | | 1 | | | | | | * | | |
|
Anoushka Kachelo
|
| | | | 1 | | | | | | * | | | | | | — | | | | | | 1 | | | | | | * | | |
|
Bart H. Veldhuizen
|
| | | | 1 | | | | | | * | | | | | | — | | | | | | 1 | | | | | | * | | |
|
All Directors and Executive Officers as a Group (9 persons):
|
| | | | 571,904 | | | | | | 1.4 | | | | | | — | | | | | | 571,904 | | | | | | 1.4 | | |
| |
Audited Consolidated Financial Statements of Athena SpinCo Inc. (now known as Diamond S Shipping Inc.):
|
| | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| |
Audited Combined Carve-out Financial Statements of Crude and Product Tanker Business of Capital Product Partners L.P.:
|
| | |||||
| | | | | | F-9 | | | |
| | | | | | F-10 | | | |
| | | | | | F-11 | | | |
| | | | | | F-12 | | | |
| | | | | | F-13 | | | |
| | | | | | F-14 | | | |
| | Audited Consolidated Financial Statements of DSS Holdings L.P.: | | | | | | | |
| | | | | | F-30 | | | |
| | | | | | F-31 | | | |
| | | | | | F-32 | | | |
| | | | | | F-33 | | | |
| | | | | | F-34 | | | |
| | | | | | F-35 | | | |
| | | | | | F-37 | | | |
| | Condensed Consolidated Financial Statements of Diamond S Shipping Inc. (Unaudited): | | | |||||
| | | | | | F-60 | | | |
| | | | | | F-61 | | | |
| | | | | | F-62 | | | |
| | | | | | F-63 | | | |
| | | | | | F-64 | | | |
| | | | | | F-65 | | | |
| | | |
As of
December 31, 2018 |
| |||
| Assets | | | |||||
|
Total assets
|
| | | $ | — | | |
| Liabilities and stockholders’ equity | | | |||||
| Current liabilities | | | |||||
|
Trade accounts payable (Note 3)
|
| | | | 3,250 | | |
|
Total current liabilities
|
| | | | 3,250 | | |
|
Total liabilities
|
| | | | 3,250 | | |
| Commitments and contingencies (Note 3) | | | |||||
| Stockholders’ equity | | | |||||
|
Common stock, par value $0.001 per share, 500 shares authorized, issued and outstanding
|
| | | | 0.5 | | |
|
Contribution receivable from Parent
|
| | | | (0.5) | | |
|
Retained (deficit)
|
| | | | (3,250) | | |
|
Total stockholders’ equity
|
| | | | (3,250) | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | — | | |
| | | |
For the period from
November 14, 2018 (inception date) to December 31, 2018 |
| |||
| | | | |||||
| Expenses: | | | |||||
|
General and administrative expenses (Note 3)
|
| | | $ | 3,250 | | |
|
Operating (loss)
|
| | | | (3,250) | | |
|
Net (loss)
|
| | | $ | (3,250) | | |
| Net (loss) per: | | | |||||
|
Common share basic and diluted
|
| | | $ | (6.5) | | |
| Weighted-average shares outstanding | | | |||||
|
Common shares basic and diluted
|
| | | | 500 | | |
| | | |
Number of
common stock |
| |
Common
stock par value |
| |
Contribution
receivable from Parent |
| |
Retained
(deficit) |
| |
Total
equity |
| |||||||||||||||
|
Balance, November 14, 2018 (inception date)
|
| | | | | | |||||||||||||||||||||||||
|
Issuance of common shares
|
| | | | 500 | | | | | $ | 0.5 | | | | | $ | (0.5) | | | | | $ | — | | | | | $ | — | | |
|
Net (loss)
|
| | | | — | | | | | | — | | | | | | | | | | | | (3,250) | | | | | | (3,250) | | |
|
Balance, December 31, 2018
|
| | | | 500 | | | | | $ | 0.5 | | | | | $ | (0.5) | | | | | $ | (3,250) | | | | | $ | (3,250) | | |
| | | |
For the period from
November 14, 2018, (inception date) to December 31, 2018 |
| |||
| Cash flows from operating activities: | | | |||||
|
Net (loss)
|
| | | $ | (3,250) | | |
| Changes in operating assets and liabilities: | | | |||||
|
Trade accounts payable
|
| | | $ | 3,250 | | |
|
Net cash provided by operating activities
|
| | |
|
—
|
| |
|
Non-cash Financing Activity:
|
| | |||||
|
Issuance of common shares
|
| | | $ | 0.5 | | |
|
Subsidiary
|
| |
Date of Incorporation
|
|
| Athena MergerCo 1 Inc. | | | 11/14/2018 | |
| Athena MergerCo 2 Inc. | | | 11/14/2018 | |
| Athena MergerCo 3 LLC | | | 11/14/2018 | |
| Athena MergerCo 4 LLC | | | 11/14/2018 | |
| | | |
As of
December 31, 2018 |
| |
As of
December 31, 2017 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 1,582 | | | | | | 4,409 | | |
|
Restricted cash (Note 6)
|
| | | | 1,004 | | | | | | — | | |
|
Trade accounts receivable
|
| | | | 13,181 | | | | | | 1,580 | | |
|
Prepayments and other assets
|
| | | | 1,882 | | | | | | 1,428 | | |
|
Inventories
|
| | | | 7,183 | | | | | | 2,817 | | |
|
Total current assets
|
| | | | 24,832 | | | | | | 10,234 | | |
| Fixed assets | | | | | | | | | | | | | |
|
Vessels, net (Note 4)
|
| | | | 643,682 | | | | | | 607,528 | | |
|
Total fixed assets
|
| | | | 643,682 | | | | | | 607,528 | | |
| Other non-current assets | | | | | | | | | | | | | |
|
Above market acquired charters (Note 5)
|
| | | | 7,531 | | | | | | — | | |
|
Deferred charges, net
|
| | | | 2,219 | | | | | | 818 | | |
|
Prepayments and other assets
|
| | | | 1,035 | | | | | | — | | |
|
Restricted cash (Note 6)
|
| | | | 300 | | | | | | — | | |
|
Total non-current assets
|
| | | | 654,767 | | | | | | 608,346 | | |
|
Total assets
|
| | | | 679,599 | | | | | | 618,580 | | |
| Liabilities and net parent investment | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Current portion of long-term debt (Note 6)
|
| | | | 3,146 | | | | | | 328 | | |
|
Trade accounts payable
|
| | | | 11,458 | | | | | | 5,235 | | |
|
Due to related parties (Note 3)
|
| | | | 47 | | | | | | 30 | | |
|
Accrued liabilities (Note 8)
|
| | | | 7,800 | | | | | | 5,831 | | |
|
Deferred revenue, current (Note 3)
|
| | | | 1,754 | | | | | | 7,273 | | |
|
Total current liabilities
|
| | | | 24,205 | | | | | | 18,697 | | |
| Long-term liabilities | | | | | | | | | | | | | |
|
Long-term debt (Note 6)
|
| | | | 55,318 | | | | | | 15,422 | | |
|
Deferred revenue
|
| | | | 2 | | | | | | 4 | | |
|
Total long-term liabilities
|
| | | | 55,320 | | | | | | 15,426 | | |
|
Total liabilities
|
| | | | 79,525 | | | | | | 34,123 | | |
| Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
|
Net parent investment
|
| | | | 600,074 | | | | | | 584,457 | | |
|
Total liabilities and net parent investment
|
| | | | 679,599 | | | | | | 618,580 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
| Revenues | | | | | | | | | | | | | | | | | | | |
|
Revenues
|
| | | | 148,318 | | | | | | 97,806 | | | | | | 101,506 | | |
|
Revenues – related party (Note 3)
|
| | | | 13,342 | | | | | | 34,676 | | | | | | 26,681 | | |
|
Total revenues
|
| | | | 161,660 | | | | | | 132,482 | | | | | | 128,187 | | |
| Expenses: | | | | | | | | | | | | | | | | | | | |
|
Voyage expenses (Note 9)
|
| | | | 37,202 | | | | | | 10,537 | | | | | | 6,568 | | |
|
Voyage expenses – related party (Notes 3, 9)
|
| | | | — | | | | | | — | | | | | | 360 | | |
|
Vessel operating expenses (Note 9)
|
| | | | 59,962 | | | | | | 47,119 | | | | | | 38,329 | | |
|
Vessel operating expenses – related party (Notes 3, 9)
|
| | | | 8,444 | | | | | | 7,192 | | | | | | 6,533 | | |
|
General and administrative expenses – related party (Note 3)
|
| | | | 3,832 | | | | | | 3,979 | | | | | | 3,960 | | |
|
Vessel depreciation and amortization (Note 4)
|
| | | | 40,274 | | | | | | 38,014 | | | | | | 36,814 | | |
|
Operating income
|
| | | | 11,946 | | | | | | 25,641 | | | | | | 35,623 | | |
| Other (expense)/income, net: | | | | | | | | | | | | | | | | | | | |
|
Interest expense and finance cost
|
| | | | (2,578) | | | | | | (583) | | | | | | (93) | | |
|
Other income/(expense)
|
| | | | 167 | | | | | | (321) | | | | | | 118 | | |
|
Total other (expense)/income, net
|
| | | | (2,411) | | | | | | (904) | | | | | | 25 | | |
|
Net income
|
| | | | 9,535 | | | | | | 24,737 | | | | | | 35,648 | | |
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
|
Balance at January 1,
|
| | | | 584,457 | | | | | | 620,286 | | | | | | 637,240 | | |
|
Net income
|
| | | | 9,535 | | | | | | 24,737 | | | | | | 35,648 | | |
|
Net transfers from/(to) parent
|
| | | | 6,082 | | | | | | (60,566) | | | | | | (52,602) | | |
|
Balance at December 31,
|
| | | | 600,074 | | | | | | 584,457 | | | | | | 620,286 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
| Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | | 9,535 | | | | | | 24,737 | | | | | | 35,648 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | |
|
Vessel depreciation and amortization (Note 4)
|
| | | | 40,274 | | | | | | 38,014 | | | | | | 36,814 | | |
|
Amortization of above market acquired charters (Note 5)
|
| | | | 2,510 | | | | | | 827 | | | | | | 234 | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
|
Trade accounts receivable
|
| | | | (11,601) | | | | | | (960) | | | | | | (340) | | |
|
Prepayments and other assets
|
| | | | (454) | | | | | | (544) | | | | | | 332 | | |
|
Inventories
|
| | | | (4,366) | | | | | | (281) | | | | | | (201) | | |
|
Trade accounts payable
|
| | | | 5,439 | | | | | | 1,049 | | | | | | 322 | | |
|
Due to related parties
|
| | | | 17 | | | | | | 28 | | | | | | (66) | | |
|
Accrued liabilities
|
| | | | 1,955 | | | | | | 2,110 | | | | | | 343 | | |
|
Deferred revenue
|
| | | | (5,521) | | | | | | 35 | | | | | | (2,352) | | |
|
Dry docking costs paid
|
| | | | (2,312) | | | | | | (520) | | | | | | (2,189) | | |
|
Net cash provided by operating activities
|
| | | | 35,476 | | | | | | 64,495 | | | | | | 68,545 | | |
| Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
|
Vessel acquisitions and improvements including time charter agreements
(Notes 4, 5) |
| | | | (41,837) | | | | | | (359) | | | | | | (17,192) | | |
|
Net cash used in investing activities
|
| | | | (41,837) | | | | | | (359) | | | | | | (17,192) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
|
Net transfers from/(to) parent
|
| | | | 6,082 | | | | | | (60,566) | | | | | | (52,602) | | |
|
Payments of long-term debt (Note 6)
|
| | | | (1,244) | | | | | | — | | | | | | — | | |
|
Net cash provided by/(used in) financing activities
|
| | | | 4,838 | | | | | | (60,566) | | | | | | (52,602) | | |
|
Net (decrease)/increase in cash, cash equivalents and restricted cash
|
| | | | (1,523) | | | | | | 3,570 | | | | | | (1,249) | | |
|
Cash, cash equivalents and restricted cash at the beginning of the year
|
| | | | 4,409 | | | | | | 839 | | | | | | 2,088 | | |
|
Cash, cash equivalents and restricted cash at the end of the year
|
| | | | 2,886 | | | | | | 4,409 | | | | | | 839 | | |
| Supplemental cash flow information: | | | | | | | | | | | | | | | | | | | |
|
Cash paid for interest expense
|
| | | $ | 2,285 | | | | | $ | 526 | | | | | $ | 80 | | |
| Non-Cash Investing and Financing Activities | | | | | | | | | | | | | | | | | | | |
|
Capital expenditures included in liabilities
|
| | | | 373 | | | | | | 44 | | | | | | 261 | | |
|
Capitalized dry docking costs included in liabilities
|
| | | | 474 | | | | | | 5 | | | | | | 525 | | |
|
Assumption of loans regarding the acquisition of the shares of the
companies owning the M/T Aristaios, the M/T Anikitos and the M/T Amor (Notes 4, 6) |
| | | | 43,958 | | | | | | — | | | | | | 15,750 | | |
| Reconciliation of cash, cash equivalents and restricted cash | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 1,582 | | | | | | 4,409 | | | | | | 839 | | |
|
Restricted cash – Current assets
|
| | | | 1,004 | | | | | | — | | | | | | — | | |
|
Restricted cash – Non-current assets
|
| | | | 300 | | | | | | — | | | | | | — | | |
|
Total cash, cash equivalents and restricted cash shown in the statements of
cash flows |
| | | | 2,886 | | | | | | 4,409 | | | | | | 839 | | |
|
Company
|
| |
Date of
Incorporation |
| |
Name of Vessel
Owned by Subsidiary |
| |
Dead
Weight Tonnage (“dwt”) |
| |
Acquisition
Date |
|
| Shipping Rider Co. | | |
09/16/2003
|
| | M/T Atlantas II | | |
36,760
|
| |
04/4/2007
|
|
| Centurion Navigation Limited | | |
08/27/2003
|
| | M/T Aktoras | | |
36,759
|
| |
04/4/2007
|
|
| Polarwind Maritime S.A. | | |
10/10/2003
|
| | M/T Agisilaos | | |
36,760
|
| |
04/4/2007
|
|
| Carnation Shipping Company | | |
11/10/2003
|
| | M/T Arionas | | |
36,725
|
| |
04/4/2007
|
|
| Tempest Maritime Inc. | | |
09/12/2003
|
| | M/T Aiolos | | |
36,725
|
| |
04/4/2007
|
|
| Apollonas Shipping Company | | |
02/10/2004
|
| | M/T Avax | | |
47,834
|
| |
04/4/2007
|
|
| Iraklitos Shipping Company | | |
02/10/2004
|
| | M/T Axios | | |
47,872
|
| |
04/4/2007
|
|
| Laredo Maritime Inc. | | |
02/03/2004
|
| | M/T Akeraios | | |
47,781
|
| |
07/13/2007
|
|
| Adrian Shipholding Inc. | | |
06/22/2004
|
| | M/T Alkiviadis | | |
36,721
|
| |
06/30/2010
|
|
| Lorenzo Shipmanagement Inc. | | |
05/26/2004
|
| | M/T Apostolos | | |
47,782
|
| |
09/20/2007
|
|
| Splendor Shipholding S.A. | | |
07/08/2004
|
| | M/T Anemos I | | |
47,782
|
| |
09/28/2007
|
|
| Sorrel Shipmanagement Inc. | | |
02/07/2006
|
| | M/T Alexandros II | | |
51,258
|
| |
01/29/2008
|
|
| Wind Dancer Shipping Inc. | | |
02/07/2006
|
| | M/T Aristotelis II | | |
51,226
|
| |
06/17/2008
|
|
| Belerion Maritime Co. | | |
01/24/2006
|
| | M/T Aris II | | |
51,218
|
| |
08/20/2008
|
|
| Navarro International S.A. | | |
07/14/2006
|
| | M/T Ayrton II | | |
51,260
|
| |
04/13/2009
|
|
| Epicurus Shipping Company | | |
02/11/2004
|
| | M/T Atrotos | | |
47,786
|
| |
03/01/2010
|
|
| Canvey Shipmanagement Co. | | |
03/18/2004
|
| | M/T Assos | | |
47,872
|
| |
08/16/2010
|
|
| Isiodos Product Carrier S.A. | | |
05/31/2013
|
| | M/T Active | | |
50,136
|
| |
03/31/2015
|
|
| Titanas Product Carrier S.A. | | |
05/31/2013
|
| | M/T Amadeus | | |
50,108
|
| |
06/30/2015
|
|
| Filonikis Product Carrier S.A. | | |
05/31/2013
|
| | M/T Amor | | |
49,999
|
| |
10/24/2016
|
|
| Miltiadis M II Carriers Corp. | | |
04/06/2006
|
| | M/T Miltiadis M II | | |
162,397
|
| |
09/30/2011
|
|
|
Company
|
| |
Date of
Incorporation |
| |
Name of Vessel
Owned by Subsidiary |
| |
Dead
Weight Tonnage (“dwt”) |
| |
Acquisition
Date |
|
| Amoureux Carriers Corp. | | |
04/14/2010
|
| | M/T Amoureux | | |
149,993
|
| |
09/30/2011
|
|
| Aias Carriers Corp. | | |
04/14/2010
|
| | M/T Aias | | |
150,393
|
| |
09/30/2011
|
|
| Asterias Crude Carrier S.A. | | |
07/13/2015
|
| | M/T Aristaios | | |
113,689
|
| |
01/17/2018
|
|
| Iason Product Carrier S.A. | | |
08/28/2013
|
| | M/T Anikitos | | |
50,082
|
| |
05/04/2018
|
|
| | | |
For the year ended
December 31, 2018 |
| |||
|
Time and bareboat charters (operating leases)
|
| | | $ | 105,504 | | |
|
Voyage charters (accounted for under ASC 606)
|
| | | | 56,156 | | |
| Total | | | | $ | 161,660 | | |
| | | |
As at December 31, 2018
|
| |||||||||||||||
| | | |
As reported
|
| |
Balances without adoption of
ASU 2014-09 |
| |
Effect of change
|
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | | | | | | | |
|
Trade accounts receivable
|
| | | $ | 13,181 | | | | | $ | 14,581 | | | | | $ | (1,400) | | |
|
Prepayments and other assets
|
| | | | 1,882 | | | | | | 1,485 | | | | | | 397 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | |
|
Current liabilities
|
| | | | 24,205 | | | | | | 24,240 | | | | | | 35 | | |
| | | |
For the year ended December 31, 2018
|
| |||||||||||||||
| | | |
As reported
|
| |
Balances without adoption of
ASU 2014-09 |
| |
Effect of change
|
| |||||||||
|
Total revenues
|
| | | $ | 161,660 | | | | | $ | 163,060 | | | | | $ | (1,400) | | |
|
Voyage expenses
|
| | | | 37,202 | | | | | | 37,634 | | | | | | 432 | | |
|
Net income
|
| | | | 9,535 | | | | | | 10,503 | | | | | | (968) | | |
|
Consolidated Balance Sheets
|
| |
As of
December 31, 2018 |
| |
As of
December 31, 2017 |
| ||||||
| Liabilities: | | | | | | | | | | | | | |
|
Capital Maritime & Trading Corp. (“CMTC”) – payments on behalf of the Company(a)
|
| | | $ | 47 | | | | | $ | 30 | | |
|
Due to related parties
|
| | | $ | 47 | | | | | $ | 30 | | |
|
Deferred revenue – current(c)
|
| | | | — | | | | | | 2,828 | | |
|
Total liabilities
|
| | | $ | 47 | | | | | $ | 2,858 | | |
|
Combined Statements of Comprehensive Income
|
| |
For the year ended December 31,
|
| |||||||||||||||
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||
| Revenues(b) | | | | $ | 13,342 | | | | | $ | 34,676 | | | | | $ | 26,681 | | |
|
Voyage expenses
|
| | | | — | | | | | | — | | | | | | 360 | | |
|
Vessel operating expenses
|
| | | | 8,444 | | | | | | 7,192 | | | | | | 6,533 | | |
|
General and administrative expenses(d)
|
| | | | 3,832 | | | | | | 3,979 | | | | | | 3,960 | | |
|
Vessel Name
|
| |
Time
Charter (TC) in years |
| |
Commencement of
Charter |
| |
Termination or
earliest expected redelivery |
| |
Gross (Net) Daily
Hire Rate |
|
|
M/T Arionas
|
| |
1.0
|
| |
01/2017
|
| |
05/2018
|
| |
$11.0 ($10.9)
|
|
|
M/T Ayrton II
|
| |
2.0
|
| |
02/2016
|
| |
03/2018
|
| |
$18.0 ($17.8)
|
|
|
M/T Miltiadis M II
|
| |
0.9
|
| |
08/2016
|
| |
08/2017
|
| |
$25.0 ($24.7)
|
|
|
M/T Miltiadis M II
|
| |
0.8 to 1.0
|
| |
10/2017
|
| |
08/2018
|
| |
$18.0 ($18.0)
|
|
|
M/T Amadeus
|
| |
2.0
|
| |
06/2015
|
| |
08/2017
|
| |
$17.0 ($16.8)
|
|
|
M/T Atlantas II
|
| |
1.0
|
| |
10/2016
|
| |
12/2017
|
| |
$13.0 ($12.8)
|
|
|
M/T Atlantas II
|
| |
0.4 to 0.7
|
| |
01/2018
|
| |
07/2018
|
| |
$11.0 ($10.9)
|
|
|
M/T Amoureux
|
| |
1.0
|
| |
04/2017
|
| |
04/2018
|
| |
$22.0 ($22.0)
|
|
|
M/T Aktoras
|
| |
0.8 to 1.0
|
| |
09/2017
|
| |
01/2018
|
| |
$11.0 ($10.9)
|
|
|
M/T Aiolos
|
| |
0.8 to 1.0
|
| |
09/2017
|
| |
07/2018
|
| |
$11.0 ($10.9)
|
|
|
M/T Amor
|
| |
0.2
|
| |
09/2017
|
| |
01/2018
|
| |
$14.0 ($13.8)
|
|
| | | |
Vessel Cost
|
| |
Accumulated
depreciation |
| |
Net book
value |
| |||||||||
|
Balance as at January 1, 2017
|
| | | $ | 920,193 | | | | | $ | (276,367) | | | | | $ | 643,826 | | |
|
Acquisitions and improvements
|
| | | | 142 | | | | | | — | | | | | | 142 | | |
|
Depreciation for the year
|
| | | | — | | | | | | (36,440) | | | | | | (36,440) | | |
|
Balance as at December 31, 2017
|
| | | $ | 920,335 | | | | | $ | (312,807) | | | | | $ | 607,528 | | |
|
Acquisitions and improvements
|
| | | | 75,048 | | | | | | — | | | | | | 75,048 | | |
|
Depreciation for the year
|
| | | | — | | | | | | (38,894) | | | | | | (38,894) | | |
|
Balance as at December 31, 2018
|
| | | $ | 995,383 | | | | | $ | (351,701) | | | | | $ | 643,682 | | |
| | | |
As of
December 31, 2016 |
| |||
|
Total revenues
|
| | | $ | 132,392 | | |
|
Net income
|
| | | $ | 36,739 | | |
|
Above market acquired charters
|
| |
Book Value
|
| |||
|
Carrying amount as at January 1, 2017
|
| | | $ | 827 | | |
|
Amortization
|
| | | $ | (827) | | |
|
Carrying amount as at December 31, 2017
|
| | | $ | — | | |
|
Acquisitions
|
| | | $ | 10,041 | | |
|
Amortization
|
| | | $ | (2,510) | | |
|
Carrying amount as at December 31, 2018
|
| | | $ | 7,531 | | |
|
For the year ending December 31,
|
| |
Amount
|
| |||
|
2019
|
| | | $ | 2,704 | | |
|
2020
|
| | | $ | 2,591 | | |
|
2021
|
| | | $ | 2,236 | | |
| Total | | | | $ | 7,531 | | |
| | | |
Bank loans
|
| |
As of December 31,
2018 |
| |
As of December 31,
2017 |
| |
Margin
|
| |||||||||
| (i) | | | Assumed in October 2016 maturing in November 2022 (the “2015 credit facility”, “the Amor Tranche”) |
| | | | 15,422 | | | | | | 15,750 | | | | | | 2.50% | | |
| (ii) | | | Assumed in January 2018 maturing in January 2024 (the “Aristaios credit facility”) |
| | | | 27,417 | | | | | | — | | | | | | 2.85% | | |
| (iii) | | | Assumed in May 2018 maturing in June 2023 (the “2015 credit facility” the “Anikitos Tranche”) |
| | | | 15,625 | | | | | | — | | | | | | 2.50% | | |
| | | | Total long-term debt | | | | $ | 58,464 | | | | | $ | 15,750 | | | | | | | | |
| | | | Less: Current portion of long-term debt | | | | | (3,146) | | | | | | (328) | | | | | | | | |
| | | | Long-term debt, net of current portion | | | | $ | 55,318 | | | | | $ | 15,422 | | | | | | | | |
| | | |
2015 Credit Facility
(Amor Tranche (i) |
| |
Aristaios Credit
Facility (ii) |
| |
2015 Credit Facility
(Anikitos Tranche) (iii) |
| |
Total
|
| ||||||||||||
|
2019
|
| | | $ | 1,313 | | | | | $ | 1,833 | | | | | $ | — | | | | | $ | 3,146 | | |
|
2020
|
| | | | 1,313 | | | | | | 1,833 | | | | | | 1,065 | | | | | | 4,211 | | |
|
2021
|
| | | | 1,313 | | | | | | 1,833 | | | | | | 1,420 | | | | | | 4,566 | | |
|
2022
|
| | | | 11,483 | | | | | | 1,833 | | | | | | 1,420 | | | | | | 14,736 | | |
|
2023
|
| | | | — | | | | | | 1,833 | | | | | | 11,720 | | | | | | 13,553 | | |
|
Thereafter
|
| | | | — | | | | | | 18,252 | | | | | | — | | | | | | 18,252 | | |
| Total | | | | $ | 15,422 | | | | | $ | 27,417 | | | | | $ | 15,625 | | | | | $ | 58,464 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
Accrued loan interest and loan fees
|
| | | $ | 343 | | | | | $ | 63 | | |
|
Accrued operating expenses
|
| | | | 4,050 | | | | | | 3,582 | | |
|
Accrued capitalized improvements
|
| | | | 23 | | | | | | 17 | | |
|
Accrued voyage expenses and commissions
|
| | | | 3,384 | | | | | | 2,169 | | |
| Total | | | | $ | 7,800 | | | | | $ | 5,831 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
| Voyage expenses: | | | | | | | | | | | | | | | | | | | |
|
Commissions
|
| | | $ | 3,391 | | | | | $ | 2,462 | | | | | $ | 2,588 | | |
|
Bunkers
|
| | | | 21,047 | | | | | | 3,342 | | | | | | 1,698 | | |
|
Port expenses
|
| | | | 10,143 | | | | | | 2,541 | | | | | | 892 | | |
|
Other
|
| | | | 2,621 | | | | | | 2,192 | | | | | | 1,750 | | |
| Total | | | | $ | 37,202 | | | | | $ | 10,537 | | | | | $ | 6,928 | | |
| | |||||||||||||||||||
| | | |
For the years ended December 31,
|
| |||||||||||||||
|
Vessel operating expenses
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
|
Crew costs and related costs
|
| | | $ | 34,732 | | | | | $ | 28,141 | | | | | $ | 22,496 | | |
|
Insurance expense
|
| | | | 3,032 | | | | | | 2,599 | | | | | | 2,815 | | |
|
Spares, repairs, maintenance and other expenses
|
| | | | 12,462 | | | | | | 8,320 | | | | | | 6,416 | | |
|
Stores and lubricants
|
| | | | 6,133 | | | | | | 4,437 | | | | | | 4,332 | | |
|
Management fees
|
| | | | 8,444 | | | | | | 7,192 | | | | | | 6,533 | | |
|
Other operating expenses
|
| | | | 3,603 | | | | | | 3,622 | | | | | | 2,270 | | |
| Total | | | | $ | 68,406 | | | | | $ | 54,311 | | | | | $ | 44,862 | | |
|
Year ended December 31,
|
| |
Amount
|
| |||
|
2019
|
| | | | 67,449 | | |
|
2020
|
| | | | 33,804 | | |
|
2021
|
| | | | 8,712 | | |
| Total | | | | | 109,965 | | |
|
Year ended December 31,
|
| |
Amount
|
| |||
|
2019
|
| | | $ | 6,325 | | |
| Total | | | | $ | 6,325 | | |
| | | |
December 31,
2018 |
| |
March 31,
2018 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
| CURRENT ASSETS: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 83,053,722 | | | | | $ | 79,339,584 | | |
|
Due from charterers – Net of provision for doubtful accounts of $1,961,660 and $524,131, respectively
|
| | | | 42,637,111 | | | | | | 54,545,424 | | |
|
Inventories
|
| | | | 20,880,039 | | | | | | 23,076,569 | | |
|
Pool working capital contributions
|
| | | | — | | | | | | 2,027,640 | | |
|
Prepaid expenses and other current assets
|
| | | | 3,731,465 | | | | | | 6,082,835 | | |
|
Derivative assets
|
| | | | — | | | | | | 1,752,360 | | |
|
Total current assets
|
| | | | 150,302,337 | | | | | | 166,824,412 | | |
| NONCURRENT ASSETS: | | | | | | | | | | | | | |
|
Vessels – Net of accumulated depreciation of $479,532,460 and $442,254,103, respectively
|
| | | | 1,454,286,126 | | | | | | 1,565,900,423 | | |
|
Other property – Net of accumulated depreciation of $457,602 and $309,799, respectively
|
| | | | 755,546 | | | | | | 411,354 | | |
|
Deferred drydocking costs – Net of accumulated amortization of $14,573,001 and $17,055,668, respectively
|
| | | | 33,286,609 | | | | | | 26,317,525 | | |
|
Deferred financing costs – Net of accumulated amortization of $427,869 and $252,602, respectively
|
| | | | 168,854 | | | | | | 319,120 | | |
|
Restricted cash
|
| | | | 5,104,167 | | | | | | 5,000,000 | | |
|
Derivative assets
|
| | | | — | | | | | | 4,377,561 | | |
|
Time charter contracts acquired – Net of accumulated amortization of $1,733,470 and $1,552,557, respectively
|
| | | | 92,612 | | | | | | 273,525 | | |
|
Other noncurrent assets
|
| | | | 5,858,484 | | | | | | 501,938 | | |
|
Total noncurrent assets
|
| | | | 1,499,552,398 | | | | | | 1,603,101,446 | | |
|
TOTAL
|
| | | $ | 1,649,854,735 | | | | | $ | 1,769,925,858 | | |
| LIABILITIES AND PARTNERS’ EQUITY | | | | | | | | | | | | | |
| CURRENT LIABILITIES: | | | | | | | | | | | | | |
|
Current portion of long-term debt
|
| | | $ | 97,315,075 | | | | | $ | 80,372,494 | | |
|
Accounts payable and accrued expenses
|
| | | | 25,316,546 | | | | | | 22,126,309 | | |
|
Deferred charter hire revenue
|
| | | | 3,621,479 | | | | | | 2,010,604 | | |
|
Derivative liabilities
|
| | | | 630,432 | | | | | | — | | |
|
Total current liabilities
|
| | | | 126,883,532 | | | | | | 104,509,407 | | |
| NONCURRENT LIABILITIES: | | | | | | | | | | | | | |
|
Long-term debt – Net of deferred financing costs of $7,147,186 and $9,266,324, respectively
|
| | | | 542,225,833 | | | | | | 611,363,065 | | |
|
Derivative liabilities
|
| | | | 899,578 | | | | | | — | | |
|
Total noncurrent liabilities
|
| | | | 543,125,411 | | | | | | 611,363,065 | | |
|
Total liabilities
|
| | | | 670,008,943 | | | | | | 715,872,472 | | |
| COMMITMENTS AND CONTINGENCIES (NOTE 15) | | | | | | | | | | | | | |
| PARTNERS’ EQUITY: | | | | | | | | | | | | | |
|
DSS Holdings L.P. and Affiliated Entity partners’ equity:
|
| | | | | | | | | | | | |
|
Partners’ contributions
|
| | | | 994,770,585 | | | | | | 994,770,585 | | |
|
Additional paid-in capital
|
| | | | 2,558,076 | | | | | | 2,558,076 | | |
|
Accumulated other comprehensive income
|
| | | | 4,387,165 | | | | | | 6,129,921 | | |
|
(Accumulated deficit) retained earnings
|
| | | | (56,477,250) | | | | | | 15,901,601 | | |
|
Total DSS Holdings L.P. and Affiliated Entity partners’ equity
|
| | | | 945,238,576 | | | | | | 1,019,360,183 | | |
|
Noncontrolling interest
|
| | | | 34,607,216 | | | | | | 34,693,203 | | |
|
Total partners’ equity
|
| | | | 979,845,792 | | | | | | 1,054,053,386 | | |
|
TOTAL
|
| | | $ | 1,649,854,735 | | | | | $ | 1,769,925,858 | | |
| | |||||||||||||
| | | |
For the Nine
Months Ended December 31, 2018 |
| |
For the
Year Ended March 31, 2018 |
| |
For the
Year Ended March 31, 2017 |
| |||||||||
|
REVENUE – Net of amortization of time charter contracts acquired
|
| | | $ | 275,473,330 | | | | | $ | 302,943,236 | | | | | $ | 303,797,183 | | |
| OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | |
|
Vessel expenses
|
| | | | 85,205,849 | | | | | | 109,175,959 | | | | | | 102,999,955 | | |
|
Voyage expenses
|
| | | | 137,773,874 | | | | | | 89,911,885 | | | | | | 43,343,605 | | |
|
Depreciation and amortization expense
|
| | | | 66,101,370 | | | | | | 86,624,530 | | | | | | 81,048,391 | | |
|
Loss on sale of vessels
|
| | | | 19,970,075 | | | | | | — | | | | | | — | | |
|
General and administrative
|
| | | | 11,383,536 | | | | | | 14,641,729 | | | | | | 13,200,656 | | |
|
Other corporate expenses
|
| | | | 678,483 | | | | | | 483,000 | | | | | | 579,968 | | |
|
Management fees
|
| | | | — | | | | | | 1,017,739 | | | | | | 1,293,222 | | |
|
Total operating expenses – Net
|
| | | | 321,113,187 | | | | | | 301,854,842 | | | | | | 242,465,797 | | |
|
OPERATING (LOSS) INCOME
|
| | | | (45,639,857) | | | | | | 1,088,394 | | | | | | 61,331,386 | | |
| OTHER (EXPENSE) INCOME: | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (28,097,188) | | | | | | (33,754,298) | | | | | | (31,844,533) | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | (6,365,571) | | |
|
Other income
|
| | | | 1,223,207 | | | | | | 1,329,289 | | | | | | 699,955 | | |
|
Total other expense – Net
|
| | | | (26,873,981) | | | | | | (32,425,009) | | | | | | (37,510,149) | | |
|
Net (loss) income
|
| | | | (72,513,838) | | | | | | (31,336,615) | | | | | | 23,821,237 | | |
|
Less: Net (loss) income attributable to noncontrolling interest
|
| | | | (134,987) | | | | | | (776,252) | | | | | | 138,103 | | |
|
Net (loss) income attributable to DSS Holdings L.P.
|
| | | $ | (72,378,851) | | | | | $ | (30,560,363) | | | | | $ | 23,683,134 | | |
|
Net (loss) earnings per share – basic
|
| | | $ | (2.66) | | | | | $ | (1.12) | | | | | $ | 0.87 | | |
|
Net (loss) earnings per share – diluted
|
| | | $ | (2.66) | | | | | $ | (1.12) | | | | | $ | 0.87 | | |
|
Weighted average common shares outstanding – basic
|
| | | | 27,165,696 | | | | | | 27,165,696 | | | | | | 27,165,696 | | |
|
Weighted average common shares outstanding – diluted
|
| | | | 27,165,696 | | | | | | 27,165,696 | | | | | | 27,165,696 | | |
| | | |
For the Nine
Months Ended December 31, 2018 |
| |
For the
Year Ended March 31, 2018 |
| |
For the
Year Ended March 31, 2017 |
| |||||||||
|
Net (loss) income
|
| | | $ | (72,513,838) | | | | | $ | (31,336,615) | | | | | $ | 23,821,237 | | |
|
Change in unrealized (loss) gain on cash flow hedges
|
| | | | (1,742,756) | | | | | | 1,608,441 | | | | | | 5,816,646 | | |
|
Other comprehensive (loss) income
|
| | | | (1,742,756) | | | | | | 1,608,441 | | | | | | 5,816,646 | | |
|
Comprehensive (loss) income
|
| | | | (74,256,594) | | | | | | (29,728,174) | | | | | | 29,637,883 | | |
|
Less: comprehensive (loss) income attributable to noncontrolling interest
|
| | | | (134,987) | | | | | | (776,252) | | | | | | 138,103 | | |
|
Comprehensive (loss) income attributable to DSS Holdings L.P.
|
| | | $ | (74,121,607) | | | | | $ | (28,951,922) | | | | | $ | 29,499,780 | | |
| | | |
Partners’
Contributions |
| |
Additional
Paid-in Capital |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Noncontrolling
Interest |
| |
Total
|
| ||||||||||||||||||
|
BALANCE – April 1, 2016
|
| | | $ | 994,770,585 | | | | | $ | 2,558,076 | | | | | $ | (1,295,166) | | | | | $ | 82,778,830 | | | | | $ | 18,142,544 | | | | | $ | 1,096,954,869 | | |
|
Capital contributions for NT Suez Holdco LLC
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,208,808 | | | | | | 16,208,808 | | |
|
Dividends distributed
|
| | | | — | | | | | | — | | | | | | — | | | | | | (60,000,000) | | | | | | — | | | | | | (60,000,000) | | |
|
Unrealized gain on cash flow hedges
|
| | | | — | | | | | | — | | | | | | 5,816,646 | | | | | | — | | | | | | — | | | | | | 5,816,646 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | 23,683,134 | | | | | | 138,103 | | | | | | 23,821,237 | | |
|
BALANCE – March 31, 2017
|
| | | | 994,770,585 | | | | | | 2,558,076 | | | | | | 4,521,480 | | | | | | 46,461,964 | | | | | | 34,489,455 | | | | | | 1,082,801,560 | | |
|
Capital contributions for NT Suez Holdco LLC
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 980,000 | | | | | | 980,000 | | |
|
Unrealized gain on cash flow hedges
|
| | | | — | | | | | | — | | | | | | 1,608,441 | | | | | | — | | | | | | — | | | | | | 1,608,441 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (30,560,363) | | | | | | (776,252) | | | | | | (31,336,615) | | |
|
BALANCE – March 31, 2018
|
| | | | 994,770,585 | | | | | | 2,558,076 | | | | | | 6,129,921 | | | | | | 15,901,601 | | | | | | 34,693,203 | | | | | | 1,054,053,386 | | |
|
Capital contributions for Diamond Anglo Ship Management Pte. Ltd.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,000 | | | | | | 49,000 | | |
|
Unrealized loss on cash flow hedges
|
| | | | — | | | | | | — | | | | | | (1,742,756) | | | | | | — | | | | | | — | | | | | | (1,742,756) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (72,378,851) | | | | | | (134,987) | | | | | | (72,513,838) | | |
|
BALANCE – December 31, 2018
|
| | | $ | 994,770,585 | | | | | $ | 2,558,076 | | | | | $ | 4,387,165 | | | | | $ | (56,477,250) | | | | | $ | 34,607,216 | | | | | $ | 979,845,792 | | |
| | | |
For the Nine
Months Ended December 31, 2018 |
| |
For the
Year Ended March 31, 2018 |
| |
For the
Year Ended March 31, 2017 |
| |||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
|
Net (loss) income
|
| | | $ | (72,513,838) | | | | | $ | (31,336,615) | | | | | $ | 23,821,237 | | |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 66,101,370 | | | | | | 86,624,530 | | | | | | 81,048,391 | | |
|
Loss on sale of vessels
|
| | | | 19,970,075 | | | | | | — | | | | | | — | | |
|
Amortization of deferred financing charges
|
| | | | 2,494,404 | | | | | | 2,852,476 | | | | | | 3,305,693 | | |
|
Amortization of time charter hire contracts acquired
|
| | | | 180,913 | | | | | | 240,120 | | | | | | 1,825,117 | | |
|
Loss on disposal of vessel equipment
|
| | | | 34,058 | | | | | | 217,886 | | | | | | — | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | 6,365,571 | | |
|
Realized gain from recouponing swaps
|
| | | | (895,825) | | | | | | — | | | | | | — | | |
|
(Earnings) loss in equity method investment
|
| | | | — | | | | | | (32,953) | | | | | | 26,628 | | |
|
Changes in assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
|
Decrease (increase) in Due from charterers
|
| | | | 11,908,313 | | | | | | (9,264,672) | | | | | | (7,529,599) | | |
|
Decrease (increase) in Inventories
|
| | | | 1,979,810 | | | | | | (5,659,660) | | | | | | (5,258,656) | | |
|
Decrease (increase) in Prepaid expenses and other current assets
|
| | | | 2,351,370 | | | | | | (3,559,585) | | | | | | 510,499 | | |
|
Cash paid for drydocking
|
| | | | (17,746,399) | | | | | | (17,115,084) | | | | | | (1,853,611) | | |
|
Decrease in Pool working capital contributions
|
| | | | 2,027,640 | | | | | | 3,319,591 | | | | | | 1,406,303 | | |
|
Dividend received from equity method investment
|
| | | | — | | | | | | 1,443,182 | | | | | | — | | |
|
(Decrease) increase in Other noncurrent assets
|
| | | | (9,420) | | | | | | (275,821) | | | | | | 729,675 | | |
|
Increase (decrease) in Accounts payable and accrued expenses
|
| | | | 5,993,623 | | | | | | 7,179,222 | | | | | | (546,023) | | |
|
Increase (decrease) in Deferred charter hire
|
| | | | 1,610,875 | | | | | | (607,501) | | | | | | 299,750 | | |
|
Decrease in Other noncurrent liabilities
|
| | | | — | | | | | | — | | | | | | (261,492) | | |
|
Net cash provided by operating activities
|
| | | | 23,486,969 | | | | | | 34,025,116 | | | | | | 103,889,483 | | |
| CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
|
Maturities of (investments in) time deposits
|
| | | | — | | | | | | 52,529,919 | | | | | | (52,529,919) | | |
|
Payments for vessel under construction
|
| | | | — | | | | | | — | | | | | | (123,786,816) | | |
|
Proceeds from sale of vessels
|
| | | | 34,889,810 | | | | | | — | | | | | | — | | |
|
Payments for vessel additions
|
| | | | (4,699,777) | | | | | | (3,487,317) | | | | | | (3,377,203) | | |
|
Payments for other property
|
| | | | (527,513) | | | | | | (422,335) | | | | | | (20,416) | | |
|
Acquisition costs
|
| | | | (1,654,395) | | | | | | | | | | | | — | | |
|
Return of investment in Gemini Tankers, LLC
|
| | | | — | | | | | | 20,000 | | | | | | — | | |
|
Net cash provided by investing activities
|
| | | | 28,008,125 | | | | | | 48,640,267 | | | | | | (179,714,354) | | |
| CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
|
Borrowings on long-term debt
|
| | | | — | | | | | | — | | | | | | 782,650,000 | | |
|
Payments to refinance long-term debt
|
| | | | — | | | | | | — | | | | | | (678,791,183) | | |
|
Principal payments on long-term debt
|
| | | | (79,636,370) | | | | | | (74,372,494) | | | | | | (54,454,673) | | |
|
Borrowings on revolving credit facilities
|
| | | | 26,532,258 | | | | | | 6,000,000 | | | | | | — | | |
|
Repayments on revolving credit facilities
|
| | | | (1,209,677) | | | | | | — | | | | | | | | |
|
Dividends paid to partners
|
| | | | — | | | | | | — | | | | | | (60,000,000) | | |
|
Cash received from recouponing swaps
|
| | | | 6,813,000 | | | | | | — | | | | | | | | |
|
Proceeds from partner’s contribution in subsidiary
|
| | | | 49,000 | | | | | | 980,000 | | | | | | 16,208,808 | | |
|
Payments for deferred financing costs
|
| | | | (225,000) | | | | | | (283,628) | | | | | | (13,082,197) | | |
|
Net cash used in financing activities
|
| | | | (47,676,789) | | | | | | (67,676,122) | | | | | | (7,469,245) | | |
|
Net increase in cash, cash equivalents and restricted cash
|
| | | | 3,818,305 | | | | | | 14,989,261 | | | | | | (83,294,116) | | |
|
Cash, cash equivalents and restricted cash – Beginning of period
|
| | | | 84,339,584 | | | | | | 69,350,323 | | | | | | 152,644,439 | | |
|
Cash, cash equivalents and restricted cash – End of period
|
| | | $ | 88,157,889 | | | | | $ | 84,339,584 | | | | | $ | 69,350,323 | | |
| | | |
For the Nine
Months Ended December 31, 2018 |
| |
For the
Year Ended March 31, 2018 |
| |
For the
Year Ended March 31, 2017 |
| |||||||||
| SUPPLEMENTAL DISCLOSURES: | | | | | | | | | | | | | | | | | | | |
|
Cash paid for interest – net of amounts capitalized
|
| | | $ | 25,815,765 | | | | | $ | 30,559,620 | | | | | $ | 27,821,706 | | |
|
Capital items recorded in Accounts payable and accrued expenses
|
| | | $ | 33,724 | | | | | $ | 58,465 | | | | | $ | 834,029 | | |
|
Transfer from Construction in progress to Vessel
|
| | | $ | — | | | | | $ | — | | | | | $ | 193,924,382 | | |
|
Amortization of Deferred financing charges recorded in Construction in
progress |
| | | $ | — | | | | | $ | — | | | | | $ | 118,588 | | |
|
Wholly-Owned Subsidiary
|
| |
Vessel
|
| |
Vessel Type
|
| |
Size
(DWT)(1) |
| |
Delivery Date
|
| |
Year Built
|
|
| Heroic Andromeda Inc. | | | High Jupiter | | |
MR
|
| |
51,603
|
| |
Sep-27-11
|
| |
2008
|
|
| Heroic Aquarius Inc. | | | Atlantic Aquarius | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2008
|
|
| Heroic Auriga Inc. | | | Pacific Jewel | | |
MR
|
| |
48,012
|
| |
Oct-13-11
|
| |
2009
|
|
| Heroic Avenir Inc. | | | Alpine Madeleine | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2008
|
|
| Heroic Corona Borealis Inc. | | | Alpine Maya | | |
MR
|
| |
51,501
|
| |
Sep-27-11
|
| |
2010
|
|
| Heroic Equuleus Inc. | | | Alpine Melina | | |
MR
|
| |
51,483
|
| |
Sep-27-11
|
| |
2010
|
|
| Heroic Gaea Inc. | | | Atlantic Frontier | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2007
|
|
| Heroic Hera Inc. | | | Atlantic Grace | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2008
|
|
| Heroic Hercules Inc. | | | Atlantic Star | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2008
|
|
| Heroic Hologium Inc. | | | Atlantic Polaris | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2009
|
|
| Heroic Hydra Inc. | | | Atlantic Muse | | |
MR
|
| |
51,498
|
| |
Oct-13-11
|
| |
2009
|
|
| Heroic Leo Inc. | | | Atlantic Leo | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2008
|
|
| Heroic Libra Inc. | | | Atlantic Lily | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2008
|
|
| Heroic Lyra Inc. | | | Atlantic Pisces | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2009
|
|
| Heroic Octans Inc. | | | Atlantic Mirage | | |
MR
|
| |
51,476
|
| |
Oct-13-11
|
| |
2009
|
|
| Heroic Pegasus Inc. | | | High Mercury | | |
MR
|
| |
51,501
|
| |
Sep-27-11
|
| |
2008
|
|
|
Wholly-Owned Subsidiary
|
| |
Vessel
|
| |
Vessel Type
|
| |
Size
(DWT)(1) |
| |
Delivery Date
|
| |
Year Built
|
|
| Heroic Perseus Inc. | | | Alpine Mystery | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2009
|
|
| Heroic Pisces Inc. | | | Atlantic Olive | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2008
|
|
| Heroic Rhea Inc. | | | High Saturn | | |
MR
|
| |
51,527
|
| |
Sep-27-11
|
| |
2008
|
|
| Heroic Sagittarius Inc. | | | Atlantic Rose | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2008
|
|
| Heroic Scorpio Inc. | | | Atlantic Titan | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2008
|
|
| Heroic Scutum Inc. | | | Adriatic Wave | | |
MR
|
| |
51,549
|
| |
Sep-27-11
|
| |
2009
|
|
| Heroic Serena Inc. | | | Alpine Mathilde | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2008
|
|
| Heroic Tucana Inc. | | | Aegean Wave | | |
MR
|
| |
51,510
|
| |
Sep-27-11
|
| |
2009
|
|
| Heroic Uranus Inc. | | | Atlantic Gemini | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2008
|
|
| Heroic Virgo Inc. | | | High Mars | | |
MR
|
| |
51,542
|
| |
Sep-27-11
|
| |
2008
|
|
| White Boxwood Shipping S.A. | | | Alpine Moment | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2009
|
|
| White Holly Shipping S.A. | | | Alpine Minute | | |
MR
|
| |
49,999
|
| |
Sep-27-11
|
| |
2009
|
|
| CVI Atlantic Breeze, LLC | | | Atlantic Breeze | | |
MR
|
| |
49,999
|
| |
Dec-12-13
|
| |
2007
|
|
| CVI Citron, LLC | | | Citron | | |
MR
|
| |
49,999
|
| |
Dec-12-13
|
| |
2007
|
|
| CVI Citrus, LLC | | | Citrus | | |
MR
|
| |
49,995
|
| |
Dec-12-13
|
| |
2008
|
|
| DSS 1 LLC | | | San Saba | | |
Suezmax
|
| |
159,018
|
| |
Jun-05-12
|
| |
2012
|
|
| DSS 2 LLC | | | Rio Grande | | |
Suezmax
|
| |
159,056
|
| |
Jul-03-12
|
| |
2012
|
|
| DSS 5 LLC | | | Red | | |
Suezmax
|
| |
159,068
|
| |
Oct-04-12
|
| |
2012
|
|
| DSS 6 LLC | | | Frio | | |
Suezmax
|
| |
159,000
|
| |
Dec-04-12
|
| |
2012
|
|
| DSS 7 LLC | | | Trinity | | |
Suezmax
|
| |
158,734
|
| |
Mar-28-16
|
| |
2016
|
|
| DSS 8 LLC | | | San Jacinto | | |
Suezmax
|
| |
158,658
|
| |
Jun-21-16
|
| |
2016
|
|
| DSS A LLC | | | Brazos | | |
Suezmax
|
| |
158,537
|
| |
Jan-03-12
|
| |
2012
|
|
| DSS B LLC | | | Pecos | | |
Suezmax
|
| |
158,465
|
| |
Apr-18-12
|
| |
2012
|
|
| DSS C LLC | | | Sabine | | |
Suezmax
|
| |
158,493
|
| |
Jul-02-12
|
| |
2012
|
|
| DSS D LLC | | | Colorado | | |
Suezmax
|
| |
158,615
|
| |
Nov-09-12
|
| |
2012
|
|
| NT Suez One LLC | | | Loire | | |
Suezmax
|
| |
157,463
|
| |
Oct-17-16
|
| |
2016
|
|
| NT Suez Two LLC | | | Namsen | | |
Suezmax
|
| |
157,543
|
| |
Nov-13-16
|
| |
2016
|
|
| | | |
December 31,
2018 |
| |
March 31,
2018 |
| |
March 31,
2017 |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 83,053,722 | | | | | $ | 79,339,584 | | | | | $ | 64,350,323 | | |
|
Restricted cash
|
| | | | 5,104,167 | | | | | | 5,000,000 | | | | | | 5,000,000 | | |
|
Total Cash and cash equivalents, and Restricted cash
shown in the consolidated statements of cash flows |
| | | $ | 88,157,889 | | | | | $ | 84,339,584 | | | | | $ | 69,350,323 | | |
| | | |
Nine Months
Ended December31, 2018 |
| |
Year Ended
March 31, 2018 |
| |
Year Ended
March 31, 2017 |
| |||||||||
|
Total investments in NT Suez – Beginning of period
|
| | | $ | 72,104,800 | | | | | $ | 70,104,800 | | | | | $ | 37,025,600 | | |
|
Company’s investments in NT Suez
|
| | | | — | | | | | | 1,020,000 | | | | | | 16,870,392 | | |
|
TRF’s investments in NT Suez
|
| | | | — | | | | | | 980,000 | | | | | | 16,208,808 | | |
|
Total year’s investments in NT Suez
|
| | | | — | | | | | | 2,000,000 | | | | | | 33,079,200 | | |
|
Total investments in NT Suez – End of period
|
| | | $ | 72,104,800 | | | | | $ | 72,104,800 | | | | | $ | 70,104,800 | | |
| | | |
December 31,
2018 |
| |
March 31,
2018 |
| ||||||
|
Advances to technical managers
|
| | | $ | 578,197 | | | | | $ | 467,932 | | |
|
Insurance claims receivable
|
| | | | 697,258 | | | | | | 956,471 | | |
|
Prepaid insurance
|
| | | | 579,838 | | | | | | 882,347 | | |
|
Deposit
|
| | | | 250,000 | | | | | | 250,000 | | |
|
Advances to agents
|
| | | | 548,968 | | | | | | 2,757,518 | | |
|
Other
|
| | | | 1,077,204 | | | | | | 768,567 | | |
|
Total prepaid expenses and other current assets
|
| | | $ | 3,731,465 | | | | | $ | 6,082,835 | | |
| | | |
December 31,
2018 |
| |
March 31,
2018 |
| ||||||
|
Trade accounts payable and accrued expenses
|
| | | $ | 11,071,089 | | | | | $ | 12,505,896 | | |
|
Accrued vessel and voyage expenses
|
| | | | 13,845,142 | | | | | | 9,406,128 | | |
|
Accrued interest
|
| | | | 400,315 | | | | | | 214,285 | | |
|
Total accounts payable and accrued expenses
|
| | | $ | 25,316,546 | | | | | $ | 22,126,309 | | |
| | | |
December 31,
2018 |
| |
March 31,
2018 |
| ||||||
|
$460 Facility
|
| | | $ | 315,368,000 | | | | | $ | 375,270,000 | | |
|
$235 Facility
|
| | | | 186,923,070 | | | | | | 194,615,380 | | |
|
$75 Facility
|
| | | | 61,875,000 | | | | | | 65,625,000 | | |
|
$66 Facility
|
| | | | 56,199,443 | | | | | | 59,491,503 | | |
|
$30 LOC
|
| | | | 20,322,581 | | | | | | — | | |
|
$20 LOC
|
| | | | 6,000,000 | | | | | | 6,000,000 | | |
|
Total
|
| | | | 646,688,094 | | | | | | 701,001,883 | | |
|
Less: Unamortized debt issuance costs
|
| | | | (7,147,186) | | | | | | (9,266,324) | | |
|
Less: Current portion
|
| | | | (97,315,075) | | | | | | (80,372,494) | | |
|
Long-term debt, net of deferred financing costs
|
| | | $ | 542,225,833 | | | | | $ | 611,363,065 | | |
| | | |
For the Nine
Months Ended December 31, 2018 |
| |
For the
Year Ended March 31, 2018 |
| |
For the
Year Ended March 31, 2017 |
|
|
Effective interest rate
|
| |
4.80%
|
| |
4.07%
|
| |
3.76%
|
|
|
Range of interest rates (excluding impact of swaps and commitment fees)
|
| |
4.50% to 5.64%
|
| |
3.35% to 5.56%
|
| |
2.83% to 4.25%
|
|
| |
2019
|
| | | $ | 97,315,075 | | |
| |
2020
|
| | | | 70,992,494 | | |
| |
2021
|
| | | | 431,505,525 | | |
| |
2022
|
| | | | 5,000,000 | | |
| |
2023
|
| | | | 41,875,000 | | |
| |
Total
|
| | | $ | 646,688,094 | | |
| |
Interest Rate Swap Detail
|
| |
December 31,
2018 |
| |
March 31,
2018 |
| ||||||||||||||||||||||||
| |
Trade Date
|
| |
Fixed Rate
|
| |
Start Date of
Swap |
| |
End Date of
Swap |
| |
Notional Amount
Outstanding |
| |
Notional Amount
Outstanding |
| |||||||||||||||
| |
13-Sep-16
|
| | | | 1.106% | | | | | | 30-Sep-16 | | | | | | 25-Sep-18* | | | | | $ | — | | | | | $ | 62,037,531 | | |
| |
13-Sep-16
|
| | | | 1.106% | | | | | | 30-Sep-16 | | | | | | 25-Sep-18* | | | | | | — | | | | | | 62,037,531 | | |
| |
13-Sep-16
|
| | | | 1.106% | | | | | | 30-Sep-16 | | | | | | 25-Sep-18* | | | | | | — | | | | | | 62,037,531 | | |
| |
25-Sep-18
|
| | | | 2.906% | | | | | | 31-Aug-18 | | | | | | 04-Jun-21 | | | | | | 56,030,031 | | | | | | — | | |
| |
25-Sep-18
|
| | | | 2.906% | | | | | | 31-Aug-18 | | | | | | 04-Jun-21 | | | | | | 56,030,031 | | | | | | — | | |
| |
25-Sep-18
|
| | | | 2.906% | | | | | | 31-Aug-18 | | | | | | 04-Jun-21 | | | | | | 56,030,031 | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | $ | 168,090,093 | | | | | $ | 186,112,593 | | |
| | | |
Asset Derivatives
|
| |
Liability Derivatives
|
| ||||||||||||||||||||||||
| | | |
Balance Sheet
Location |
| |
Fair Value
|
| |
Balance Sheet
Location |
| |
Fair Value
|
| ||||||||||||||||||
|
Date
|
| |
December 31,
2018 |
| |
March 31,
2018 |
| |
December 31,
2018 |
| |
March 31,
2018 |
| ||||||||||||||||||
| Derivatives designated as hedging instruments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate contracts
|
| | Derivative asset (Current assets) |
| | | $ | — | | | | | $ | 1,752,360 | | | | Derivative liability (Current liabilities) |
| | | $ | 630,432 | | | | | $ | — | | |
|
Interest rate contracts
|
| | Derivative asset (Noncurrent assets) |
| | | | — | | | | | | 4,377,561 | | | | Derivative liability (Noncurrent liabilities) |
| | | | 899,578 | | | | | | — | | |
|
Total derivatives designated as hedging instruments
|
| | | | | | | — | | | | | | 6,129,921 | | | | | | | | | 1,530,010 | | | | | | — | | |
|
Total Derivatives
|
| | | | | | $ | — | | | | | $ | 6,129,921 | | | | | | | | $ | 1,530,010 | | | | | $ | — | | |
| | |||||||||||||||||||||||||||||||
| | | |
Gross Amounts
of Recognized Liabilities |
| |
Gross Amounts
Offset in the Consolidated Balance Sheets |
| |
Net Amounts
of Liabilities Presented in the Consolidated Balance Sheets |
| |
Gross Amounts not Offset in
the Consolidated Balance Sheets |
| |
Net Amount
|
| |||||||||||||||||||||
| | | |
Financial
Instruments |
| |
Cash
Collateral Received |
| ||||||||||||||||||||||||||||||
|
December 31, 2018 Derivatives
|
| | | $ | 1,530,010 | | | | | $ | — | | | | | $ | 1,530,010 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,530,010 | | |
|
March 31, 2018 Derivatives
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Gross Amounts
of Recognized Assets |
| |
Gross Amounts
Offset in the Consolidated Balance Sheets |
| |
Net Amounts of
Assets Presented in the Consolidated Balance Sheets |
| |
Gross Amounts not Offset in
the Consolidated Balance Sheets |
| |
Net Amount
|
| |||||||||||||||||||||
| | | |
Financial
Instruments |
| |
Cash
Collateral Received |
| ||||||||||||||||||||||||||||||
|
December 31, 2018 Derivatives
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
March 31, 2018 Derivatives
|
| | | | 6,129,921 | | | | | | — | | | | | | 6,129,921 | | | | | | — | | | | | | — | | | | | | 6,129,921 | | |
| | | |
Nine Months
Ended December 31, 2018 |
| |
Year Ended
March 31, 2018 |
| ||||||
|
Accumulated other comprehensive income – Beginning of period
|
| | | $ | 6,129,921 | | | | | $ | 4,521,480 | | |
|
Other comprehensive (loss) income before reclassifications
|
| | | | (2,933,839) | | | | | | 991,170 | | |
|
Amounts reclassified from Accumulated other comprehensive income
|
| | | | 1,191,083 | | | | | | 617,271 | | |
|
Other comprehensive (loss) income for the year
|
| | | | (1,742,756) | | | | | | 1,608,441 | | |
|
Accumulated other comprehensive income – End of period
|
| | | $ | 4,387,165 | | | | | $ | 6,129,921 | | |
| | | |
December 31, 2018
|
| |
March 31, 2018
|
| ||||||||||||||||||
| | | |
Carrying
Amount |
| |
Estimated
Fair Value |
| |
Carrying
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
|
Cash and cash equivalents
|
| | | $ | 83,053,722 | | | | | $ | 83,053,722 | | | | | $ | 79,339,584 | | | | | $ | 79,339,584 | | |
|
Restricted cash
|
| | | | 5,104,167 | | | | | | 5,104,167 | | | | | | 5,000,000 | | | | | | 5,000,000 | | |
|
Variable rate debt
|
| | | | 646,688,094 | | | | | | 646,688,094 | | | | | | 701,001,883 | | | | | | 701,001,883 | | |
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative liabilities
|
| | | $ | — | | | | | $ | 1,530,010 | | | | | $ | — | | | | | $ | 1,530,010 | | |
| March 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative assets
|
| | | $ | — | | | | | $ | 6,129,921 | | | | | | — | | | | | | 6,129,921 | | |
| | | |
Number of
Units |
| |
Weighted-Average
Fair Value |
| ||||||
|
Outstanding and nonvested – April 1, 2016
|
| | | | 501.40 | | | | | $ | 12,737.10 | | |
|
Granted
|
| | | | — | | | | | | — | | |
|
Vested
|
| | | | — | | | | | | — | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Outstanding and nonvested – March 31, 2017
|
| | | | 501.40 | | | | | $ | 12,737.10 | | |
|
Granted
|
| | | | — | | | | | | — | | |
|
Vested
|
| | | | — | | | | | | — | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Outstanding and nonvested – March 31, 2018
|
| | | | 501.40 | | | | | $ | 12,737.10 | | |
|
Granted
|
| | | | — | | | | | | — | | |
|
Vested
|
| | | | — | | | | | | — | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Outstanding and nonvested – December 31, 2018
|
| | | | 501.40 | | | | | $ | 12,737.10 | | |
| | | |
Crude
Tankers |
| |
Product
Carriers |
| |
Total
|
| |||||||||
| Nine Months Ended December 31, 2018 | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
| | | $ | 94,783,000 | | | | | $ | 180,690,330 | | | | | $ | 275,473,330 | | |
|
Vessel expenses
|
| | | | (23,577,059) | | | | | | (61,628,790) | | | | | | (85,205,849) | | |
|
Voyage expenses
|
| | | | (41,177,673) | | | | | | (96,596,201) | | | | | | (137,773,874) | | |
|
Depreciation and amortization
|
| | | | (23,812,293) | | | | | | (42,289,077) | | | | | | (66,101,370) | | |
|
Loss on sale of vessels
|
| | | | — | | | | | | (19,970,075) | | | | | | (19,970,075) | | |
|
General, administrative and management fees(1)
|
| | | | (3,403,560) | | | | | | (8,658,459) | | | | | | (12,062,019) | | |
|
(Loss) income from operations
|
| | | $ | 2,812,415 | | | | | $ | (48,452,272) | | | | | $ | (45,639,857) | | |
| Year Ended March 31, 2018 | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
| | | $ | 116,826,883 | | | | | $ | 186,116,353 | | | | | $ | 302,943,236 | | |
|
Vessel expenses
|
| | | | (30,904,026) | | | | | | (78,271,933) | | | | | | (109,175,959) | | |
|
Voyage expenses
|
| | | | (54,964,336) | | | | | | (34,947,549) | | | | | | (89,911,885) | | |
|
Depreciation and amortization
|
| | | | (31,344,343) | | | | | | (55,280,187) | | | | | | (86,624,530) | | |
|
General, administrative and management fees(1)
|
| | | | (3,785,523) | | | | | | (12,356,945) | | | | | | (16,142,468) | | |
|
(Loss) income from operations
|
| | | $ | (4,171,345) | | | | | $ | 5,259,739 | | | | | $ | 1,088,394 | | |
|
Equity income
|
| | | $ | 32,953 | | | | | $ | — | | | | | $ | 32,953 | | |
| Year Ended March 31, 2017 | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
| | | $ | 136,230,604 | | | | | $ | 167,566,579 | | | | | $ | 303,797,183 | | |
|
Vessel expenses
|
| | | | (26,586,288) | | | | | | (76,413,667) | | | | | | (102,999,955) | | |
|
Voyage expenses
|
| | | | (42,246,158) | | | | | | (1,097,447) | | | | | | (43,343,605) | | |
|
Depreciation and amortization
|
| | | | (26,616,382) | | | | | | (54,432,009) | | | | | | (81,048,391) | | |
|
General, administrative and management fees(1)
|
| | | | (3,583,572) | | | | | | (11,490,274) | | | | | | (15,073,846) | | |
|
Income from operations
|
| | | $ | 37,198,204 | | | | | $ | 24,133,182 | | | | | $ | 61,331,386 | | |
|
Equity income
|
| | | $ | (26,628) | | | | | $ | — | | | | | $ | (26,628) | | |
| | | |
December 31,
2018 |
| |
March 31,
2018 |
| ||||||
|
Crude Tankers
|
| | | $ | 758,372,068 | | | | | $ | 778,059,153 | | |
|
Product Carriers
|
| | | | 885,220,388 | | | | | | 986,293,935 | | |
|
Corporate unrestricted cash and cash equivalents
|
| | | | 2,507,658 | | | | | | 4,776,106 | | |
|
Other unallocated amounts
|
| | | | 3,754,621 | | | | | | 796,664 | | |
|
Consolidated total assets
|
| | | $ | 1,649,854,735 | | | | | $ | 1,769,925,858 | | |
| | | |
For the Nine Months Ended
|
| |||||||||
| | | |
December 31,
2018 |
| |
December 31,
2017 (unaudited) |
| ||||||
|
REVENUE – Net of amortization of time charter contracts acquired
|
| | | $ | 275,473,330 | | | | | $ | 209,799,333 | | |
| OPERATING EXPENSES: | | | | | | | | | | | | | |
|
Vessel expenses
|
| | | | 85,205,849 | | | | | | 81,146,005 | | |
|
Voyage expenses
|
| | | | 137,773,874 | | | | | | 45,176,700 | | |
|
Depreciation and amortization expense
|
| | | | 66,101,370 | | | | | | 64,570,923 | | |
|
Loss on sale of vessels
|
| | | | 19,970,075 | | | | | | — | | |
|
General and administrative
|
| | | | 11,383,536 | | | | | | 10,683,180 | | |
|
Other corporate expenses
|
| | | | 678,483 | | | | | | 982,740 | | |
|
Management fees
|
| | | | — | | | | | | 319,203 | | |
|
Total operating expenses – Net
|
| | | | 321,113,187 | | | | | | 202,878,751 | | |
|
OPERATING (LOSS) INCOME
|
| | | | (45,639,857) | | | | | | 6,920,582 | | |
| OTHER (EXPENSE) INCOME: | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (28,097,188) | | | | | | (25,172,327) | | |
|
Other income
|
| | | | 1,223,207 | | | | | | 977,846 | | |
|
Total other expense – Net
|
| | | | (26,873,981) | | | | | | (24,194,481) | | |
|
Net (loss) income
|
| | | | (72,513,838) | | | | | | (17,273,899) | | |
|
Less: Net (loss) income attributable to noncontrolling interest
|
| | | | (134,987) | | | | | | (440,325) | | |
|
Net (loss) income attributable to DSS Holdings L.P.
|
| | | $ | (72,378,851) | | | | | $ | (16,833,574) | | |
| | | |
For the Nine Months Ended
|
| |||||||||
| | | |
December 31,
2018 |
| |
December 31,
2017 (unaudited) |
| ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (72,513,838) | | | | | $ | (17,273,899) | | |
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 66,101,370 | | | | | | 64,570,923 | | |
|
Loss on sale of vessels
|
| | | | 19,970,075 | | | | | | — | | |
|
Amortization of deferred financing charges
|
| | | | 2,494,404 | | | | | | 2,129,247 | | |
|
Amortization of time charter hire contracts acquired
|
| | | | 180,913 | | | | | | 180,913 | | |
|
Loss on disposal of vessel equipment
|
| | | | 34,058 | | | | | | 197,179 | | |
|
Realized gain from recouponing swaps
|
| | | | (895,825) | | | | | | — | | |
|
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
|
Decrease in Due from charterers
|
| | | | 11,908,313 | | | | | | 1,221,567 | | |
|
Decrease (increase) in Inventories
|
| | | | 1,979,810 | | | | | | (7,847,511) | | |
|
Decrease in Prepaid expenses and other current assets
|
| | | | 2,351,370 | | | | | | (3,370,304) | | |
|
Cash paid for drydocking
|
| | | | (17,746,399) | | | | | | (12,972,495) | | |
|
Decrease in Pool working capital contributions
|
| | | | 2,027,640 | | | | | | 1,239,719 | | |
|
Dividend received from equity method investment
|
| | | | — | | | | | | | | |
|
Decrease in Other noncurrent assets
|
| | | | (9,420) | | | | | | (728,614) | | |
|
Increase in Accounts payable and accrued expenses
|
| | | | 5,993,623 | | | | | | 5,292,829 | | |
|
Increase (decrease) in Deferred charter hire
|
| | | | 1,610,875 | | | | | | (964,936) | | |
|
Net cash provided by operating activities
|
| | | | 23,486,969 | | | | | | 31,674,618 | | |
| CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
|
Maturities of time deposits
|
| | | | — | | | | | | 52,529,919 | | |
|
Proceeds from sale of vessels
|
| | | | 34,889,810 | | | | | | — | | |
|
Payments for vessel additions
|
| | | | (4,699,777) | | | | | | (2,290,546) | | |
|
Payments for other property
|
| | | | (527,513) | | | | | | (411,351) | | |
|
Acquisition costs
|
| | | | (1,654,395) | | | | | | — | | |
|
Net cash provided by investing activities
|
| | | | 28,008,125 | | | | | | 49,828,022 | | |
| CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
|
Principal payments on long-term debt
|
| | | | (79,636,370) | | | | | | (55,779,370) | | |
|
Borrowings on revolving credit facilities
|
| | | | 26,532,258 | | | | | | | | |
|
Repayments on revolving credit facilities
|
| | | | (1,209,677) | | | | | | — | | |
|
Cash received from recouponing swaps
|
| | | | 6,813,000 | | | | | | — | | |
|
Proceeds from partner’s contribution in subsidiary
|
| | | | 49,000 | | | | | | 980,000 | | |
|
Payments for deferred financing costs
|
| | | | (225,000) | | | | | | (12,909) | | |
|
Net cash used in financing activities
|
| | | | (47,676,789) | | | | | | (54,812,279) | | |
|
Net increase in cash, cash equivalents and restricted cash
|
| | | | 3,818,305 | | | | | | 26,690,361 | | |
|
Cash, cash equivalents and restricted cash – Beginning of period
|
| | | | 84,339,584 | | | | | | 69,350,323 | | |
|
Cash, cash equivalents and restricted cash – End of period
|
| | | $ | 88,157,889 | | | | | $ | 96,040,684 | | |
| SUPPLEMENTAL DISCLOSURES: | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | 25,753,555 | | | | | $ | 22,698,172 | | |
|
Capital items recorded in Accounts payable and accrued expenses
|
| | | $ | 33,724 | | | | | $ | — | | |
| | |||||||||||||
| | | |
For the Nine
Months Ended December 31, 2018 |
| |
For the Year
Ended March 31, 2018 |
| |
For the Year
Ended March 31, 2017 |
| |||||||||
| Common shares outstanding, basic: | | | | | |||||||||||||||
|
Weighted-average common shares outstanding, basic
|
| | | | 27,165,696 | | | | | | 27,165,696 | | | | | | 27,165,696 | | |
| Common shares outstanding, diluted: | | | | | |||||||||||||||
|
Weighted-average common shares outstanding, basic
|
| | | | 27,165,696 | | | | | | 27,165,696 | | | | | | 27,165,696 | | |
|
Dilutive effect of restricted stock awards
|
| | | | — | | | | | | — | | | | | | — | | |
|
Weighted-average common shares outstanding, diluted
|
| | | | 27,165,696 | | | | | | 27,165,696 | | | | | | 27,165,696 | | |
| | |||||||||||||||||||
| | | |
For the Nine Months Ended December 31, 2018
|
| |||||||||||||||
| | | |
Quarter Ended
|
| |||||||||||||||
|
(In Thousands, except for share and per share data)
|
| |
June 30,
2018 |
| |
September 30,
2018 |
| |
December 31,
2018 |
| |||||||||
|
Voyage revenues
|
| | | $ | 89,820 | | | | | $ | 88,122 | | | | | $ | 97,531 | | |
|
Operating loss
|
| | | | (11,238) | | | | | | (13,417) | | | | | | (20,985) | | |
|
Net loss
|
| | | | (19,993) | | | | | | (22,285) | | | | | | (30,236) | | |
|
Net (loss) income attributable to noncontrolling interest
|
| | | | (417) | | | | | | (262) | | | | | | 544 | | |
|
Net loss attributable to Diamond S Shipping Inc.
|
| | | | (19,576) | | | | | | (22,023) | | | | | | (30,780) | | |
|
Net loss per share – basic and diluted
|
| | | $ | (0.72) | | | | | $ | (0.81) | | | | | $ | (1.13) | | |
|
Weighted average common shares outstanding – basic and diluted
|
| | | | 27,165,696 | | | | | | 27,165,696 | | | | | | 27,165,696 | | |
| | | |
For the Year Ended March 31, 2018
|
| |||||||||||||||||||||
| | | |
Quarter Ended
|
| |||||||||||||||||||||
|
(In Thousands, except for share and per share data)
|
| |
June 30,
2017 |
| |
September 30,
2017 |
| |
December 31,
2017 |
| |
March 31,
2018 |
| ||||||||||||
|
Voyage revenues
|
| | | $ | 70,060 | | | | | $ | 66,730 | | | | | $ | 73,009 | | | | | $ | 93,144 | | |
|
Operating income (loss)
|
| | | | 4,116 | | | | | | (56) | | | | | | 2,860 | | | | | | (5,832) | | |
|
Net loss
|
| | | | (3,975) | | | | | | (8,156) | | | | | | (5,142) | | | | | | (14,063) | | |
|
Net income (loss) attributable to noncontrolling interest
|
| | | | 70 | | | | | | (326) | | | | | | (184) | | | | | | (336) | | |
|
Net loss attributable to Diamond S Shipping Inc.
|
| | | | (4,045) | | | | | | (7,830) | | | | | | (4,958) | | | | | | (13,727) | | |
|
Net loss per share – basic and diluted
|
| | | $ | (0.15) | | | | | $ | (0.29) | | | | | $ | (0.18) | | | | | $ | (0.51) | | |
|
Weighted average common shares outstanding – basic and diluted
|
| | | | 27,165,696 | | | | | | 27,165,696 | | | | | | 27,165,696 | | | | | | 27,165,696 | | |
| | | |
September 30,
2019 |
| |
December 31,
2018 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 75,559 | | | | | $ | 83,054 | | |
|
Due from charterers – Net of provision for doubtful accounts of $1,812 and $1,962, respectively
|
| | | | 55,284 | | | | | | 42,637 | | |
|
Inventories
|
| | | | 29,756 | | | | | | 20,880 | | |
|
Prepaid expenses and other current assets
|
| | | | 13,107 | | | | | | 3,731 | | |
|
Total current assets
|
| | | | 173,706 | | | | | | 150,302 | | |
| Noncurrent assets: | | | | | | | | | | | | | |
|
Vessels – Net of accumulated depreciation of $527,567 and $479,532, respectively
|
| | | | 1,890,392 | | | | | | 1,454,286 | | |
|
Other property – Net of accumulated depreciation of $671 and $458, respectively
|
| | | | 690 | | | | | | 756 | | |
|
Deferred drydocking costs – Net of accumulated amortization of $15,996 and $14,573, respectively
|
| | | | 37,112 | | | | | | 33,287 | | |
|
Deferred financing costs – Net
|
| | | | — | | | | | | 169 | | |
|
Restricted cash
|
| | | | 5,544 | | | | | | 5,104 | | |
|
Time charter contracts acquired – Net of accumulated amortization of $1,539 and $1,733, respectively
|
| | | | 5,761 | | | | | | 93 | | |
|
Other noncurrent assets
|
| | | | 4,218 | | | | | | 5,858 | | |
|
Total noncurrent assets
|
| | | | 1,943,717 | | | | | | 1,499,553 | | |
|
Total
|
| | | $ | 2,117,423 | | | | | $ | 1,649,855 | | |
| Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Current portion of long-term debt
|
| | | $ | 122,884 | | | | | $ | 97,315 | | |
|
Accounts payable and accrued expenses
|
| | | | 50,068 | | | | | | 25,316 | | |
|
Deferred charter hire revenue
|
| | | | 3,210 | | | | | | 3,622 | | |
|
Derivative liabilities
|
| | | | 1,746 | | | | | | 630 | | |
|
Total current liabilities
|
| | | | 177,908 | | | | | | 126,883 | | |
|
Long-term debt – Net of deferred financing costs of $11,063 and $7,147, respectively
|
| | | | 760,814 | | | | | | 542,226 | | |
|
Other noncurrent liabilities
|
| | | | 750 | | | | | | — | | |
|
Derivative liabilities
|
| | | | 1,235 | | | | | | 900 | | |
|
Total liabilities
|
| | | | 940,707 | | | | | | 670,009 | | |
| Commitments and contingencies (Note 17) | | | | | | | | | | | | | |
| Shareholders’ Equity: | | | | | | | | | | | | | |
|
Partners’ contributions
|
| | | | — | | | | | | 994,771 | | |
|
Common stock, par value $0.001; 100,000,000 shares authorized; issued and outstanding 39,890,698 shares at September 30, 2019
|
| | | | 40 | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 1,236,299 | | | | | | 2,558 | | |
|
Accumulated other comprehensive income
|
| | | | 891 | | | | | | 4,387 | | |
|
Accumulated deficit
|
| | | | (94,685) | | | | | | (56,477) | | |
|
Total Diamond S Shipping Inc. shareholders’ equity
|
| | | | 1,142,545 | | | | | | 945,239 | | |
|
Noncontrolling interests
|
| | | | 34,171 | | | | | | 34,607 | | |
|
Total equity
|
| | | | 1,176,716 | | | | | | 979,846 | | |
|
Total
|
| | | $ | 2,117,423 | | | | | $ | 1,649,855 | | |
| | |||||||||||||
| | | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
| Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Spot revenue
|
| | | $ | 120,954 | | | | | $ | 83,646 | | | | | $ | 348,747 | | | | | $ | 254,992 | | |
|
Time charter revenue
|
| | | | 20,572 | | | | | | 4,476 | | | | | | 44,730 | | | | | | 13,248 | | |
|
Pool revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,846 | | |
|
Voyage revenue
|
| | | | 141,526 | | | | | | 88,122 | | | | | | 393,477 | | | | | | 271,086 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Voyage expenses
|
| | | | 59,968 | | | | | | 48,539 | | | | | | 167,441 | | | | | | 140,043 | | |
|
Vessel expenses
|
| | | | 41,799 | | | | | | 26,982 | | | | | | 108,976 | | | | | | 83,124 | | |
|
Depreciation and amortization expense
|
| | | | 28,763 | | | | | | 22,273 | | | | | | 79,962 | | | | | | 66,385 | | |
|
Loss on sale of vessels
|
| | | | 18,344 | | | | | | — | | | | | | 18,344 | | | | | | — | | |
|
General and administrative expenses
|
| | | | 7,566 | | | | | | 3,745 | | | | | | 21,174 | | | | | | 12,021 | | |
|
Total operating expenses
|
| | | | 156,440 | | | | | | 101,539 | | | | | | 395,897 | | | | | | 301,573 | | |
|
Operating loss
|
| | | | (14,914) | | | | | | (13,417) | | | | | | (2,420) | | | | | | (30,487) | | |
| Other (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (13,021) | | | | | | (9,345) | | | | | | (35,813) | | | | | | (27,073) | | |
|
Other income
|
| | | | 492 | | | | | | 477 | | | | | | 1,393 | | | | | | 1,219 | | |
|
Total other expense – Net
|
| | | | (12,529) | | | | | | (8,868) | | | | | | (34,420) | | | | | | (25,854) | | |
|
Net loss
|
| | | | (27,443) | | | | | | (22,285) | | | | | | (36,840) | | | | | | (56,341) | | |
|
Less: Net loss attributable to noncontrolling interest
|
| | | | (1,548) | | | | | | (263) | | | | | | (1,416) | | | | | | (1,016) | | |
|
Net loss attributable to Diamond S
Shipping Inc. |
| | | $ | (25,895) | | | | | $ | (22,022) | | | | | $ | (35,424) | | | | | $ | (55,325) | | |
|
Net loss per share – basic
|
| | | $ | (0.65) | | | | | $ | (0.81) | | | | | $ | (0.99) | | | | | $ | (2.04) | | |
|
Net loss per share – diluted
|
| | |
$
|
(0.65)
|
| | | |
$
|
(0.81)
|
| | | |
$
|
(0.99)
|
| | | |
$
|
(2.04)
|
| |
|
Weighted average common shares outstanding – basic
|
| | | | 39,890,698 | | | | | | 27,165,696 | | | | | | 35,835,477 | | | | | | 27,165,696 | | |
|
Weighted average common shares outstanding – diluted
|
| | | | 39,890,698 | | | | | | 27,165,696 | | | | | | 35,835,477 | | | | | | 27,165,696 | | |
| | | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
|
Net loss
|
| | | $ | (27,443) | | | | | $ | (22,285) | | | | | $ | (36,840) | | | | | $ | (56,341) | | |
|
Unrealized (loss) gain on cash flow hedges
|
| | | | (518) | | | | | | (67) | | | | | | (3,496) | | | | | | 1,608 | | |
|
Other comprehensive (loss) income
|
| | | | (518) | | | | | | (67) | | | | | | (3,496) | | | | | | 1,608 | | |
|
Comprehensive loss
|
| | | | (27,961) | | | | | | (22,352) | | | | | | (40,336) | | | | | | (54,733) | | |
|
Less: comprehensive loss attributable to noncontrolling
interest |
| | | | (1,548) | | | | | | (263) | | | | | | (1,416) | | | | | | (1,016) | | |
|
Comprehensive loss attributable to Diamond S Shipping
Inc. |
| | | $ | (26,413) | | | | | $ | (22,089) | | | | | $ | (38,920) | | | | | $ | (53,717) | | |
| | | |
Partners’
Contributions |
| |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Other Comprehensive Income |
| |
Accumulated
Deficit |
| |
Noncontrolling
Interests |
| |
Total
|
| |||||||||||||||||||||
|
Balance – January 1, 2019
|
| | | $ | 994,771 | | | | | $ | — | | | | | $ | 2,558 | | | | | $ | 4,387 | | | | | $ | (56,477) | | | | | $ | 34,607 | | | | | $ | 979,846 | | |
|
Cumulative effect of accounting change (Note 14)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,784) | | | | | | — | | | | | | (2,784) | | |
|
Merger transaction (Note 3)
|
| | | | (994,771) | | | | | | 40 | | | | | | 1,231,579 | | | | | | — | | | | | | — | | | | | | — | | | | | | 236,848 | | |
|
Unrealized loss on cash flow
hedges |
| | | | — | | | | | | — | | | | | | — | | | | | | (1,096) | | | | | | — | | | | | | — | | | | | | (1,096) | | |
|
Net loss (income)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,026) | | | | | | 206 | | | | | | (820) | | |
|
Balance – March 31, 2019
|
| | | | — | | | | | | 40 | | | | | | 1,234,137 | | | | | | 3,291 | | | | | | (60,287) | | | | | | 34,813 | | | | | | 1,211,994 | | |
|
Unrealized loss on cash flow
hedges |
| | | | — | | | | | | — | | | | | | — | | | | | | (1,882) | | | | | | — | | | | | | — | | | | | | (1,882) | | |
|
Capital contributions for NT Suez
Holdco LLC |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 980 | | | | | | 980 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 861 | | | | | | — | | | | | | — | | | | | | — | | | | | | 861 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,503) | | | | | | (74) | | | | | | (8,577) | | |
|
Balance – June 30, 2019
|
| | | | — | | | | | | 40 | | | | | | 1,234,998 | | | | | | 1,409 | | | | | | (68,790) | | | | | | 35,719 | | | | | | 1,203,376 | | |
|
Unrealized loss on cash flow
hedges |
| | | | — | | | | | | — | | | | | | — | | | | | | (518) | | | | | | — | | | | | | — | | | | | | (518) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 1,301 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,301 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,895) | | | | | | (1,548) | | | | | | (27,443) | | |
|
Balance – September 30, 2019
|
| | | $ | — | | | | | $ | 40 | | | | | $ | 1,236,299 | | | | | $ | 891 | | | | | $ | (94,685) | | | | | $ | 34,171 | | | | | $ | 1,176,716 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
Partners’
Contributions |
| |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Other Comprehensive Income |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Noncontrolling
Interests |
| |
Total
|
| |||||||||||||||||||||
|
Balance – January 1, 2018
|
| | | $ | 994,771 | | | | | $ | — | | | | | $ | 2,558 | | | | | $ | 4,773 | | | | | $ | 29,629 | | | | | $ | 35,029 | | | | | $ | 1,066,760 | | |
|
Unrealized gain on cash flow hedges
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,356 | | | | | | — | | | | | | — | | | | | | 1,356 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,727) | | | | | | (336) | | | | | | (14,063) | | |
|
Balance – March 31, 2018
|
| | | | 994,771 | | | | | | — | | | | | | 2,558 | | | | | | 6,129 | | | | | | 15,902 | | | | | | 34,693 | | | | | | 1,054,053 | | |
|
Unrealized gain on cash flow hedges
|
| | | | — | | | | | | — | | | | | | — | | | | | | 319 | | | | | | — | | | | | | — | | | | | | 319 | | |
|
Capital contributions for Diamond
Anglo Ship Management PTE. LTD. |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49 | | | | | | 49 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (19,576) | | | | | | (417) | | | | | | (19,993) | | |
|
Balance – June 30, 2018
|
| | | | 994,771 | | | | | | — | | | | | | 2,558 | | | | | | 6,448 | | | | | | (3,674) | | | | | | 34,325 | | | | | | 1,034,428 | | |
|
Unrealized loss on cash flow
hedges |
| | | | — | | | | | | — | | | | | | — | | | | | | (67) | | | | | | — | | | | | | — | | | | | | (67) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,022) | | | | | | (263) | | | | | | (22,285) | | |
|
Balance – September 30, 2018
|
| | | $ | 994,771 | | | | | $ | — | | | | | $ | 2,558 | | | | | $ | 6,381 | | | | | $ | (25,696) | | | | | $ | 34,062 | | | | | $ | 1,012,076 | | |
| | | |
For the Nine Months Ended
September 30, |
| | | | |||||||||
| | | |
2019
|
| |
2018
|
| | ||||||||
| Cash flows from Operating Activities: | | | | | | | | | | | | | | | ||
|
Net loss
|
| | | $ | (36,840) | | | | | $ | (56,341) | | | | ||
| Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | | | | | | | | | | | ||
|
Depreciation and amortization expense
|
| | | | 79,962 | | | | | | 66,385 | | | | ||
|
Loss on sale of vessels
|
| | | | 18,344 | | | | | | — | | | | ||
|
Amortization of deferred financing costs
|
| | | | 3,106 | | | | | | 2,197 | | | | ||
|
Amortization of time charter hire contracts acquired
|
| | | | 1,632 | | | | | | 180 | | | | ||
|
Amortization of the realized gain from recouponing swaps
|
| | | | (2,045) | | | | | | (162) | | | | ||
|
Stock-based compensation expense
|
| | | | 2,162 | | | | | | — | | | | ||
|
Changes in assets and liabilities
|
| | | | (11,723) | | | | | | 10,666 | | | | ||
|
Cash paid for drydocking
|
| | | | (12,685) | | | | | | (17,403) | | | | ||
|
Net cash provided by operating activities
|
| | | | 41,913 | | | | | | 5,522 | | | | ||
| Cash flows from Investing Activities: | | | | | | | | | | | | | | | ||
|
Acquisition costs, net of cash acquired of $16,568
|
| | | | (292,683) | | | | | | — | | | | ||
|
Transaction costs
|
| | | | (18,930) | | | | | | (214) | | | | ||
|
Proceeds from sale of vessels
|
| | | | 31,800 | | | | | | — | | | | ||
|
Payments for vessel additions and other property
|
| | | | (11,238) | | | | | | (4,666) | | | | ||
|
Net cash used in investing activities
|
| | | | (291,051) | | | | | | (4,880) | | | | ||
| Cash flows from Financing Activities: | | | | | | | | | | | | | | | ||
|
Borrowings on long-term debt
|
| | | | 300,000 | | | | | | — | | | | ||
|
Principal payments on long-term debt
|
| | | | (86,604) | | | | | | (55,779) | | | | ||
|
Borrowings on revolving credit facilities
|
| | | | 61,000 | | | | | | 25,000 | | | | ||
|
Repayments on revolving credit facilities
|
| | | | (26,323) | | | | | | — | | | | ||
|
Cash received from recouponing swaps
|
| | | | — | | | | | | 6,813 | | | | ||
|
Proceeds from partners’ contributions in subsidiaries
|
| | | | 980 | | | | | | 49 | | | | ||
|
Payments for deferred financing costs
|
| | | | (6,970) | | | | | | (496) | | | | ||
|
Net cash provided by (used in) financing activities
|
| | | | 242,083 | | | | | | (24,413) | | | | ||
|
Net decrease in cash, cash equivalents and restricted cash
|
| | | | (7,055) | | | | | | (23,771) | | | | ||
|
Cash, cash equivalents and restricted cash – Beginning of period
|
| | | | 88,158 | | | | | | 96,041 | | | | ||
|
Cash, cash equivalents and restricted cash – End of period
|
| | | $ | 81,103 | | | | | $ | 72,270 | | | | ||
| Supplemental disclosures: | | | | | | | | | | | | | | | ||
|
Cash paid for interest
|
| | | $ | 35,206 | | | | | $ | 24,346 | | | | ||
|
Common stock issued to CPLP (Refer to Note 3 — Merger Transaction)
|
| | | $ | 236,848 | | | | | $ | — | | | | ||
|
Unpaid transaction costs in Accounts payable and accrued expenses at the end of the period
|
| | | $ | 154 | | | | | $ | — | | | | ||
|
Unpaid vessel additions in Accounts payable and accrued expenses at the end of
the period |
| | | $ | 4,604 | | | | | $ | — | | | | ||
| | | |
September 30,
2019 |
| |
December 31,
2018 |
| |
September 30,
2018 |
| |
December 31,
2017 |
| ||||||||||||
|
Cash and cash equivalents
|
| | | $ | 75,559 | | | | | $ | 83,054 | | | | | $ | 67,270 | | | | | $ | 91,041 | | |
|
Restricted cash
|
| | | | 5,544 | | | | | | 5,104 | | | | | | 5,000 | | | | | | 5,000 | | |
|
Total Cash and cash equivalents, and Restricted cash shown in the Condensed Consolidated Statements of Cash Flows
|
| | | $ | 81,103 | | | | | $ | 88,158 | | | | | $ | 72,270 | | | | | $ | 96,041 | | |
| | Consideration paid and transferred | | | | | | | |
| |
Cash paid – net of cash received of $16,568
|
| | | $ | 292,683 | | |
| |
Common stock issued to CPLP
|
| | | | 236,848 | | |
| |
Transaction costs
|
| | | | 20,738 | | |
| |
Total consideration paid and transferred
|
| | | $ | 550,269 | | |
| | Net assets acquired | | | | | | | |
| |
Due from charterers
|
| | | $ | 4,514 | | |
| |
Inventories
|
| | | | 6,969 | | |
| |
Prepaid expenses and other current assets
|
| | | | 1,152 | | |
| |
Vessels
|
| | | | 537,988 | | |
| |
Time charter contracts acquired – assets
|
| | | | 7,300 | | |
| |
Other noncurrent assets
|
| | | | 2,191 | | |
| |
Accounts payable and accrued expenses
|
| | | | (7,478) | | |
| |
Deferred charter hire revenue
|
| | | | (2,367) | | |
| |
Net assets acquired
|
| | | $ | 550,269 | | |
| | ||||||||
| | | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
| Common shares outstanding, basic: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average common shares outstanding, basic
|
| | | | 39,890,698 | | | | | | 27,165,696 | | | | | | 35,835,477 | | | | | | 27,165,696 | | |
| Common shares outstanding, diluted: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average common shares outstanding, basic
|
| | | | 39,890,698 | | | | | | 27,165,696 | | | | | | 35,835,477 | | | | | | 27,165,696 | | |
|
Dilutive effect of restricted stock awards
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Weighted-average common shares outstanding,
diluted |
| | | | 39,890,698 | | | | | | 27,165,696 | | | | | | 35,835,477 | | | | | | 27,165,696 | | |
| | | |
September 30,
2019 |
| |
December 31,
2018 |
| ||||||
|
Advances to Capital Ship Management Corp. (“CSM”) (Refer to Note 15 – Related Party Transactions)
|
| | | $ | 4,710 | | | | | $ | — | | |
|
Advances to technical managers
|
| | | | 135 | | | | | | 578 | | |
|
Insurance claims receivable
|
| | | | 614 | | | | | | 697 | | |
|
Prepaid insurance
|
| | | | 1,548 | | | | | | 580 | | |
|
Advances to agents
|
| | | | 1,740 | | | | | | 549 | | |
|
Deferred voyage costs
|
| | | | 2,178 | | | | | | — | | |
|
Other
|
| | | | 2,182 | | | | | | 1,327 | | |
|
Total prepaid expenses and other current assets
|
| | | $ | 13,107 | | | | | $ | 3,731 | | |
| | | |
September 30,
2019 |
| |
December 31,
2018 |
| ||||||
|
Trade accounts payable and accrued expenses
|
| | | $ | 15,120 | | | | | $ | 11,071 | | |
|
Accrued vessel and voyage expenses
|
| | | | 33,228 | | | | | | 13,845 | | |
|
Accrued interest
|
| | | | 107 | | | | | | 400 | | |
|
Other current liabilities (Refer to Note 15 – Related Party Transactions)
|
| | | | 1,613 | | | | | | — | | |
|
Total accounts payable and accrued expenses
|
| | | $ | 50,068 | | | | | $ | 25,316 | | |
| | | |
September 30,
2019 |
| |
December 31,
2018 |
| ||||||
|
$360 Facility
|
| | | $ | 341,250 | | | | | $ | — | | |
|
$460 Facility
|
| | | | 262,248 | | | | | | 315,368 | | |
|
$235 Facility
|
| | | | 180,231 | | | | | | 186,923 | | |
|
$75 Facility
|
| | | | 58,125 | | | | | | 61,875 | | |
|
$66 Facility
|
| | | | 52,907 | | | | | | 56,199 | | |
|
$30 LOC
|
| | | | — | | | | | | 20,323 | | |
|
$20 LOC
|
| | | | — | | | | | | 6,000 | | |
|
Total
|
| | | | 894,761 | | | | | | 646,688 | | |
|
Less: Unamortized deferred financing costs
|
| | | | (11,063) | | | | | | (7,147) | | |
|
Less: Current portion
|
| | | | (122,884) | | | | | | (97,315) | | |
|
Long-term debt, net of deferred financing costs
|
| | | $ | 760,814 | | | | | $ | 542,226 | | |
| | | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
|
Effective interest rate
|
| | | | 4.87% | | | | | | 4.82% | | | | | | 4.94% | | | | | | 4.63% | | |
|
Range of interest rates (excluding impact of swaps and unused commitment fees)
|
| |
4.53% to
5.58% |
| |
4.53% to
5.64% |
| |
4.53% to
6.06% |
| |
3.89% to
5.64% |
| ||||||||||||
| |
2019 (for the remaining three months of the year)
|
| | | $ | 30,721 | | |
| |
2020
|
| | | | 122,884 | | |
| |
2021
|
| | | | 476,781 | | |
| |
2022
|
| | | | 60,000 | | |
| |
2023
|
| | | | 96,875 | | |
| |
Thereafter
|
| | | | 107,500 | | |
| |
Total
|
| | | $ | 894,761 | | |
| |
Interest Rate Swap Detail
|
| |
September 30,
2019 |
| |
December 31,
2018 |
| ||||||||||||||||||||||||
| |
Trade Date
|
| |
Fixed Rate
|
| |
Start Date of
Swap |
| |
End Date of
Swap |
| |
Notional Amount
Outstanding |
| |
Notional Amount
Outstanding |
| |||||||||||||||
| |
25-Sep-18
|
| | | | 2.906% | | | | | | 31-Aug-18 | | | | | | 04-Jun-21 | | | | | $ | 50,023 | | | | | $ | 56,030 | | |
| |
25-Sep-18
|
| | | | 2.906% | | | | | | 31-Aug-18 | | | | | | 04-Jun-21 | | | | | | 50,023 | | | | | | 56,030 | | |
| |
25-Sep-18
|
| | | | 2.906% | | | | | | 31-Aug-18 | | | | | | 04-Jun-21 | | | | | | 50,023 | | | | | | 56,030 | | |
| | | | | | | | | | | | | | | | | | | | | | | | $ | 150,069 | | | | | $ | 168,090 | | |
| | | |
Asset Derivatives
|
| |
Liability Derivatives
|
| ||||||||||||||||||||||||
| | | | | | |
Fair Value
|
| | | | |
Fair Value
|
| ||||||||||||||||||
| | | |
Balance Sheet
Location |
| |
September 30,
2019 |
| |
December 31,
2018 |
| |
Balance Sheet
Location |
| |
September 30,
2019 |
| |
December 31,
2018 |
| ||||||||||||
|
Derivatives designated as hedging instruments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate contracts
|
| | Derivative asset (Current assets) |
| | | $ | — | | | | | $ | — | | | | Derivative liability (Current liabilities) |
| | | $ | 1,746 | | | | | $ | 630 | | |
|
Interest rate contracts
|
| | Derivative asset (Noncurrent assets) |
| | | | — | | | | | | — | | | | Derivative liability (Noncurrent liabilities) |
| | | | 1,235 | | | | | | 900 | | |
|
Total derivatives designated as hedging instruments
|
| | | | | | | — | | | | | | — | | | | | | | | | 2,981 | | | | | | 1,530 | | |
|
Total Derivatives
|
| | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 2,981 | | | | | $ | 1,530 | | |
| | |||||||||||||||||||||||||||||||
| | | |
Gross
Amounts of Recognized Liabilities |
| |
Gross
Amounts Offset in the Condensed Consolidated Balance Sheets |
| |
Net Amounts
of Liabilities Presented in the Condensed Consolidated Balance Sheets |
| |
Gross Amounts not Offset in the Condensed
Consolidated Balance Sheets |
| | | | | | | ||||||||||||||||||
| | | |
Financial
Instruments |
| |
Cash
Collateral Received |
| |
Net
Amount |
| |||||||||||||||||||||||||||
|
September 30, 2019 Derivatives
|
| | | $ | 2,981 | | | | | $ | — | | | | | $ | 2,981 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,981 | | |
|
December 31, 2018 Derivatives
|
| | | | 1,530 | | | | | | — | | | | | | 1,530 | | | | | | — | | | | | | — | | | | | | 1,530 | | |
| | | |
2019
|
| |
2018
|
| ||||||
|
Accumulated other comprehensive income – January 1,
|
| | | $ | 4,387 | | | | | $ | 4,773 | | |
|
Other comprehensive (loss) income before reclassifications
|
| | | | (4,931) | | | | | | 643 | | |
|
Amounts reclassified from Accumulated other comprehensive income
|
| | | | 1,435 | | | | | | 965 | | |
|
Other comprehensive (loss) income for the period
|
| | | | (3,496) | | | | | | 1,608 | | |
|
Accumulated other comprehensive income – September 30,
|
| | | $ | 891 | | | | | $ | 6,381 | | |
| | | |
September 30, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||
| | | |
Carrying
Amount |
| |
Estimated
Fair Value |
| |
Carrying
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
|
Cash and cash equivalents
|
| | | $ | 75,559 | | | | | $ | 75,559 | | | | | $ | 83,054 | | | | | $ | 83,054 | | |
|
Restricted cash
|
| | | | 5,544 | | | | | | 5,544 | | | | | | 5,104 | | | | | | 5,104 | | |
|
Variable rate debt
|
| | | | 894,761 | | | | | | 894,761 | | | | | | 646,688 | | | | | | 646,688 | | |
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| September 30, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative liabilities
|
| | | $ | — | | | | | $ | 2,981 | | | | | $ | — | | | | | $ | 2,981 | | |
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative liabilities
|
| | | | — | | | | | | 1,530 | | | | | | — | | | | | | 1,530 | | |
| |
2019 (for the remaining three months of the year)
|
| | | $ | 22,127 | | |
| |
2020
|
| | | | 60,409 | | |
| |
2021
|
| | | | 21,758 | | |
| |
2022
|
| | | | 13,457 | | |
| |
Total future committed revenue
|
| | | $ | 117,751 | | |
| | | |
As of September 30, 2019
|
| |||||||||||||||
| | | |
As Reported
|
| |
Balance
without Adoption of New Revenue Standard |
| |
Effect of
Change |
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | | | | | | | |
|
Due from charterers
|
| | | $ | 55,284 | | | | | $ | 61,038 | | | | | $ | 5,754 | | |
|
Prepaid expenses and other current assets
|
| | | | 13,107 | | | | | | 10,929 | | | | | | (2,178) | | |
| Equity: | | | | | | | | | | | | | | | | | | | |
|
Accumulated deficit
|
| | | $ | (94,685) | | | | | $ | (91,109) | | | | | $ | 3,576 | | |
| | | |
For the Three Months Ended September 30, 2019
|
| |||||||||||||||
| | | |
As Reported
|
| |
Balance
without Adoption of New Revenue Standard |
| |
Effect of
Change |
| |||||||||
|
Revenue
|
| | | $ | 141,526 | | | | | $ | 141,870 | | | | | $ | (344) | | |
|
Voyage expenses
|
| | | | 59,968 | | | | | | 60,104 | | | | | | 136 | | |
|
Net loss attributable to Diamond S Shipping Inc.
|
| | | | (25,895) | | | | | | (25,687) | | | | | | (208) | | |
|
Net loss per share – basic
|
| | | $ | (0.65) | | | | | $ | (0.64) | | | | | $ | 0.01 | | |
|
Net loss per share – diluted
|
| | | $ | (0.65) | | | | | $ | (0.64) | | | | | $ | 0.01 | | |
| | | |
For the Nine Months Ended September 30, 2019
|
| |||||||||||||||
| | | |
As Reported
|
| |
Balance
without Adoption of New Revenue Standard |
| |
Effect of
Change |
| |||||||||
|
Revenue
|
| | | $ | 393,477 | | | | | $ | 394,756 | | | | | $ | (1,279) | | |
|
Voyage expenses
|
| | | | 167,441 | | | | | | 167,928 | | | | | | 487 | | |
|
Net loss attributable to Diamond S Shipping Inc.
|
| | | | (35,424) | | | | | | (34,632) | | | | | | (792) | | |
|
Net loss per share – basic
|
| | | $ | (0.99) | | | | | $ | (0.97) | | | | | $ | (0.02) | | |
|
Net loss per share – diluted
|
| | | $ | (0.99) | | | | | $ | (0.97) | | | | | $ | (0.02) | | |
| | | |
Balance at
December 31, 2018 |
| |
New
Revenue Standard Adjustment |
| |
Balance at
January 1, 2019 |
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | |
|
Due from charterers
|
| | | $ | 42,637 | | | | | $ | (4,475) | | | | | $ | 38,162 | | |
|
Prepaid expenses and other current assets
|
| | | | 3,731 | | | | | | 1,691 | | | | | | 5,422 | | |
| Equity: | | | | | | | | | | | | | | | | | | | |
|
Accumulated deficit
|
| | | $ | (56,477) | | | | | $ | (2,784) | | | | | $ | (59,261) | | |
| | | |
Number of
RSUs |
| |
Weighted
Average Grant Date Price |
| ||||||
|
Outstanding at January 1, 2019
|
| | | | — | | | | | $ | — | | |
|
Granted
|
| | | | 52,735 | | | | | | 13.37 | | |
|
Vested
|
| | | | — | | | | | | — | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Outstanding at September 30, 2019
|
| | | | 52,735 | | | | | $ | 13.37 | | |
|
Unvested RSUs
September 30, 2019 |
| |
Vested RSUs
September 30, 2019 |
| |||||||||||||||||||||
|
Number of
RSUs |
| |
Weighted
Average Grant Date Price |
| |
Weighted
Average Remaining Contractual Life |
| |
Number of
RSUs |
| |
Weighted
Average Grant Date Price |
| ||||||||||||
|
52,735
|
| | | $ | 13.37 | | | | | | 1.5 | | | | | | — | | | | | $ | — | | |
| | | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
|
General and administrative expenses
|
| | | $ | 148 | | | | | $ | — | | | | | $ | 269 | | | | | $ | — | | |
| | | |
Number of
Shares |
| |
Weighted
Average Grant Date Price |
| ||||||
|
Outstanding at January 1, 2019
|
| | | | — | | | | | $ | — | | |
|
Granted
|
| | | | 664,869 | | | | | | 13.05 | | |
|
Vested
|
| | | | — | | | | | | — | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Outstanding at September 30, 2019
|
| | | | 664,869 | | | | | $ | 13.05 | | |
| | | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
|
General and administrative expenses
|
| | | $ | 1,153 | | | | | $ | — | | | | | $ | 1,893 | | | | | $ | — | | |
| |
2019 (for the remaining three months of the year)
|
| | | $ | 1,331 | | |
| |
2020
|
| | | | 3,190 | | |
| |
2021
|
| | | | 1,291 | | |
| |
2022
|
| | | | 293 | | |
| |
Total
|
| | | $ | 6,105 | | |
| | | |
Crude Tankers
|
| |
Product Carriers
|
| |
Total
|
| |||||||||
| Three Months Ended September 30, 2019 | | | | | | | | | | | | | | | | | | | |
|
Voyage revenue
|
| | | $ | 46,222 | | | | | $ | 95,304 | | | | | $ | 141,526 | | |
|
Voyage expenses
|
| | | | (22,919) | | | | | | (37,049) | | | | | | (59,968) | | |
|
Vessel expenses
|
| | | | (10,554) | | | | | | (31,245) | | | | | | (41,799) | | |
|
Depreciation and amortization
|
| | | | (9,898) | | | | | | (18,865) | | | | | | (28,763) | | |
|
Loss on sale of vessels
|
| | | | — | | | | | | (18,344) | | | | | | (18,344) | | |
|
General and administrative expenses
|
| | | | (1,781) | | | | | | (5,785) | | | | | | (7,566) | | |
|
Income (loss) from operations
|
| | | $ | 1,070 | | | | | $ | (15,984) | | | | | $ | (14,914) | | |
| Three Months Ended September 30, 2018 | | | | | | | | | | | | | | | | | | | |
|
Voyage revenue
|
| | | $ | 29,547 | | | | | $ | 58,575 | | | | | $ | 88,122 | | |
|
Voyage expenses
|
| | | | (14,845) | | | | | | (33,694) | | | | | | (48,539) | | |
|
Vessel expenses
|
| | | | (7,615) | | | | | | (19,367) | | | | | | (26,982) | | |
|
Depreciation and amortization
|
| | | | (7,937) | | | | | | (14,336) | | | | | | (22,273) | | |
|
General and administrative expenses
|
| | | | (999) | | | | | | (2,746) | | | | | | (3,745) | | |
|
Loss from operations
|
| | | $ | (1,849) | | | | | $ | (11,568) | | | | | $ | (13,417) | | |
| | |||||||||||||||||||
| | | |
Crude Tankers
|
| |
Product Carriers
|
| |
Total
|
| |||||||||
| Nine Months Ended September 30, 2019 | | | | | | | | | | | | | | | | | | | |
|
Voyage revenue
|
| | | $ | 133,105 | | | | | $ | 260,372 | | | | | $ | 393,477 | | |
|
Voyage expenses
|
| | | | (64,383) | | | | | | (103,058) | | | | | | (167,441) | | |
|
Vessel expenses
|
| | | | (27,729) | | | | | | (81,247) | | | | | | (108,976) | | |
|
Depreciation and amortization
|
| | | | (27,806) | | | | | | (52,156) | | | | | | (79,962) | | |
|
Loss on sale of vessels
|
| | | | — | | | | | | (18,344) | | | | | | (18,344) | | |
|
General and administrative expenses
|
| | | | (4,982) | | | | | | (16,192) | | | | | | (21,174) | | |
|
Income (loss) from operations
|
| | | $ | 8,205 | | | | | $ | (10,625) | | | | | $ | (2,420) | | |
| Nine Months Ended September 30, 2018 | | | | | | | | | | | | | | | | | | | |
|
Voyage revenue
|
| | | $ | 90,196 | | | | | $ | 180,890 | | | | | $ | 271,086 | | |
|
Voyage expenses
|
| | | | (49,272) | | | | | | (90,771) | | | | | | (140,043) | | |
|
Vessel expenses
|
| | | | (23,746) | | | | | | (59,378) | | | | | | (83,124) | | |
|
Depreciation and amortization
|
| | | | (23,812) | | | | | | (42,573) | | | | | | (66,385) | | |
|
General and administrative expenses
|
| | | | (3,197) | | | | | | (8,824) | | | | | | (12,021) | | |
|
Loss from operations
|
| | | $ | (9,831) | | | | | $ | (20,656) | | | | | $ | (30,487) | | |
| | | |
September 30,
2019 |
| |
December 31,
2018 |
| ||||||
|
Crude Tankers
|
| | | $ | 903,175 | | | | | $ | 758,372 | | |
|
Product Carriers
|
| | | | 1,206,214 | | | | | | 885,220 | | |
|
Corporate unrestricted cash and cash equivalents
|
| | | | 5,178 | | | | | | 2,508 | | |
|
Other unallocated amounts
|
| | | | 2,856 | | | | | | 3,755 | | |
|
Consolidated total assets
|
| | | $ | 2,117,423 | | | | | $ | 1,649,855 | | |
| | | |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 22,920.83* | | |
|
Accounting fees and expenses
|
| | |
|
(1)
|
| |
|
Printing and engraving expenses
|
| | |
|
(1)
|
| |
|
FINRA filing fee
|
| | |
|
(1)
|
| |
|
Legal fees and expenses
|
| | |
|
(1)
|
| |
|
Miscellaneous fees
|
| | |
|
(1)
|
| |
|
Transfer Agent and Registrar Fees
|
| | |
|
(1)
|
| |
|
Total
|
| | |
|
(1)
|
| |
|
Exhibit No.
|
| |
Description of Exhibit
|
|
| 101.CAL | | | XBRL Taxonomy Extension Calculation Linkbase Document | |
| 101.DEF | | | XBRL Taxonomy Extension Definition Linkbase Document | |
| 101.LAB | | | XBRL Taxonomy Extension Label Linkbase Document | |
| 101.PRE | | | XBRL Taxonomy Extension Linkbase Document | |
| | | | | DIAMOND S SHIPPING INC. | | |||
| | | | | By: | | |
/s/ Kevin M. Kilcullen
|
|
| | | | | Name: | | | Kevin M. Kilcullen | |
| | | | | Title: | | | Chief Financial Officer | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
*
Craig H. Stevenson, Jr.
|
| |
Chief Executive Officer, President and Director
(Principal Executive Officer) |
| |
November 14, 2019
|
|
|
/s/ Kevin M. Kilcullen
Kevin M. Kilcullen
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
November 14, 2019
|
|
|
*
Alexandra Kate Blankenship
|
| |
Director
|
| |
November 14, 2019
|
|
|
*
Gerasimos G. Kalogiratos
|
| |
Director
|
| |
November 14, 2019
|
|
|
*
Harold L. Malone III
|
| |
Director
|
| |
November 14, 2019
|
|
|
*
Nadim Z. Qureshi
|
| |
Chairman
|
| |
November 14, 2019
|
|
|
*
Bart H. Veldhuizen
|
| |
Director
|
| |
November 14, 2019
|
|
|
*
Gerasimos Ventouris
|
| |
Director
|
| |
November 14, 2019
|
|
|
*By:
/s/ Kevin M. Kilcullen
Kevin M. Kilcullen
Attorney-in-fact |
| | | ||||