Exhibit 99.1
November 22, 2022
NINE MONTHS 2022 SUMMARY RESULTS
In the first nine months of 2022, Tsakos Energy Navigation Limited’s (“TEN” or the “Company”) modern and diversified fleet generated gross revenues of $590 million, $183 million higher than the 2021 first nine-months, reflecting the strength of the tanker markets. Operating income climbed to $134 million, a six-fold increase.
Net income for the first nine months of 2022 exceeded $103 million or $2.77 per share.
Adjusted EBITDA reached $236 million in the 2022 first nine months, $150 million higher than the 2021 nine-month level.
Average TCE per ship per day for the first nine months of this year amounted to $27,075, 60% higher than the 2021 nine-month level while utilization reached 93.7% after 14 vessels completed their dry dock earlier than scheduled to be ready for market improvements.
Average daily operating expenses per vessel remained competitive at $8,345, slightly higher than the 2021 nine-month level.
Depreciation and amortization combined were 3.5% lower from the 2021 nine-month period at $103.4 million.
During the first nine-months of this year, debt payments amounted to $332 million, further lowering related interest payments while maintaining solid cash reserves of over $200 million.
Q3 2022 SUMMARY RESULTS
TEN enjoyed a strong third quarter with gross revenues of $224 million, $92 million higher than the 2021 third quarter, and operating income of $67 million, with the same number of vessels between the two periods.
Net income attributable to TEN during the 2022 third quarter reached $51.3 million, a 300% increase from last year, or $1.48 per share.
Adjusted EBITDA amounted to $103 million in the 2022 third quarter, over five times higher than the 2021 third quarter.
Despite five vessels completing their dry-docking this third quarter, fleet utilization increased to 94.3%, resulting in an average TCE per vessel per day of $32,085, 105% higher from the equivalent 2021 period.
Visit our company website at: http://www.tenn.gr
1
Depreciation and amortization combined were 1.3% lower from the 2021 third quarter at $35.8 million.
Daily vessel operating expenses, reflecting global inflationary pressures, dry-docking expenses and the introduction of two newly acquired LNG and shuttle tanker vessels with inherently higher costs, averaged a still competitive $8,915 in the 2022 third quarter.
SUBSEQUENT EVENTS
Following the deliveries from South Korea of the LNG “TENERGY” in January 2022 and the DP2 shuttle tanker “PORTO” in July 2022, in November 2022 TEN took delivery of the 2020 South Korean built VLCC, “DIAS I”, the third in TEN’s fleet.
In addition, this month TEN was awarded a maximum 15-year contract, for up to three shuttle tanker vessels by a major energy concern. This would bring the Company’s DP2 shuttle tanker fleet to seven units, all on long-term contracts, upon acquisition by and delivery to the Company of vessels to perform such employment contracts.
TEN has completed its inaugural Environment, Social and Governance (‘ESG’) Report, detailing the company’s ESG strategy and performance which will be made available on the Company’s website.
DIVIDEND – COMMON SHARES
TEN’s Board of Directors has approved a dividend of $0.15 per common share to be paid on December 20, 2022 to holders of record as of December 14, 2022. This distribution reflects the second payment for 2022 which is in line with TEN’s semi-annual dividend policy and represents a 50% increase from the prior dividend of $0.10 per common share paid in July 2022.
Visit our company website at: http://www.tenn.gr
2
TSAKOS ENERGY NAVIGATION LIMITED AND SUBSIDIARIES
Selected Consolidated Financial and Other Data
(In Thousands of U.S. Dollars, except share, per share and fleet data)
Three months ended September 30 (unaudited) | Nine months ended September 30 (unaudited) | |||||||||||||||
STATEMENT OF OPERATIONS DATA | 2022 | 2021 | 2022 | 2021 | ||||||||||||
Voyage revenues | $ | 223,742 | $ | 131,562 | $ | 590,145 | $ | 406,991 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Voyage expenses | 52,813 | 54,113 | 163,753 | 148,979 | ||||||||||||
Charter hire expense | 8,806 | 8,806 | 26,132 | 21,250 | ||||||||||||
Vessel operating expenses | 50,430 | 41,158 | 140,236 | 128,810 | ||||||||||||
Depreciation and amortization | 35,894 | 36,356 | 103,411 | 107,207 | ||||||||||||
General and administrative expenses | 8,060 | 7,464 | 22,237 | 21,935 | ||||||||||||
Loss on sale of vessels | 739 | — | 440 | 5,817 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total expenses | 156,742 | 147,897 | 456,209 | 433,998 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Operating income (loss) | 67,000 | (16,335 | ) | 133,936 | (27,007 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Interest and finance costs, net | (15,069 | ) | (8,189 | ) | (29,361 | ) | (22,757 | ) | ||||||||
Interest income | 429 | 175 | 845 | 502 | ||||||||||||
Other, net | (13 | ) | 110 | 169 | (83 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Total other expenses, net | (14,653 | ) | (7,904 | ) | (28,347 | ) | (22,338 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) | 52,347 | (24,239 | ) | 105,589 | (49,345 | ) | ||||||||||
Less: Net (income) loss attributable to the noncontrolling interest | (993 | ) | (769 | ) | (2,492 | ) | (150 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) attributable to Tsakos Energy Navigation Limited | $ | 51,354 | $ | (25,008 | ) | $ | 103,097 | $ | (49,495 | ) | ||||||
|
|
|
|
|
|
|
| |||||||||
Effect of preferred dividends | (8,673 | ) | (8,555 | ) | (26,050 | ) | (24,934 | ) | ||||||||
Undistributed income to Series G participants | (343 | ) | — | (728 | ) | — | ||||||||||
Deemed dividend on partially redeemed Series G convertible preferred shares | — | (457 | ) | — | (2,170 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) attributable to common stockholders of Tsakos Energy Navigation Limited | $ | 42,338 | $ | (34,020 | ) | $ | 76,319 | $ | (76,599 | ) | ||||||
|
|
|
|
|
|
|
| |||||||||
Earnings (Loss) per share, basic | $ | 1.48 | $ | (1.72 | ) | $ | 2.77 | $ | (4.05 | ) | ||||||
Earnings (Loss) per share, diluted | $ | 1.48 | $ | (1.72 | ) | $ | 2.77 | $ | (4.05 | ) | ||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average number of common shares, basic | 28,676,821 | 19,791,139 | 27,560,366 | 18,890,734 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average number of common shares, diluted | 28,936,397 | 19,791,139 | 27,850,848 | 18,890,734 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
BALANCE SHEET DATA | September 30 2022 | December 31 2021 | ||||||||||||||
Cash | 201,425 | 127,197 | ||||||||||||||
Other assets | 286,098 | 260,024 | ||||||||||||||
Vessels, net | 2,577,323 | 2,402,958 | ||||||||||||||
Advances for vessels under construction and acquisition | 42,158 | 104,635 | ||||||||||||||
|
|
|
| |||||||||||||
Total assets | $ | 3,107,004 | $ | 2,894,814 | ||||||||||||
|
|
|
| |||||||||||||
Debt and other financial liabilities, net of deferred finance costs | 1,494,676 | 1,373,187 | ||||||||||||||
Other liabilities | 188,804 | 229,836 | ||||||||||||||
Stockholders’ equity | 1,423,524 | 1,291,791 | ||||||||||||||
|
|
|
| |||||||||||||
Total liabilities and stockholders’ equity | $ | 3,107,004 | $ | 2,894,814 | ||||||||||||
|
|
|
|
Three months ended | Nine months ended | |||||||||||||||||||
September 30 | September 30 | |||||||||||||||||||
OTHER FINANCIAL DATA | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||
Net cash provided by operating activities | $ | 82,136 | $ | 4,617 | $ | 155,691 | $ | 35,204 | ||||||||||||
Net cash (used in) provided by investing activities | $ | (57,453 | ) | $ | (1,890 | ) | $ | (201,614 | ) | $ | 18,676 | |||||||||
Net cash provided by (used in) financing activities | $ | 4,946 | $ | (26,010 | ) | $ | 120,151 | $ | (110,024 | ) | ||||||||||
TCE per ship per day | $ | 32,085 | $ | 15,668 | $ | 27,075 | $ | 17,089 | ||||||||||||
Operating expenses per ship per day | $ | 8,915 | $ | 7,332 | $ | 8,345 | $ | 7,665 | ||||||||||||
Vessel overhead costs per ship per day | $ | 1,338 | $ | 1,248 | $ | 1,243 | $ | 1,227 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
10,253 | 8,580 | 9,588 | 8,892 | |||||||||||||||||
FLEET DATA | ||||||||||||||||||||
Average number of vessels during period | 65.5 | 65.0 | 65.5 | 65.8 | ||||||||||||||||
Number of vessels at end of period | 65.0 | 65.0 | 65.0 | 65.0 | ||||||||||||||||
Average age of fleet at end of period | Years | 10.4 | 10.0 | 10.4 | 10.0 | |||||||||||||||
Dwt at end of period (in thousands) | 7,271 | 7,209 | 7,271 | 7,209 | ||||||||||||||||
Time charter employment - fixed rate | Days | 1,995 | 1,938 | 5,963 | 5,959 | |||||||||||||||
Time charter and pool employment - variable rate | Days | 1,889 | 930 | 5,687 | 3,100 | |||||||||||||||
Period employment coa at market rates | Days | 79 | 272 | 302 | 695 | |||||||||||||||
Spot voyage employment at market rates | Days | 1,715 | 2,220 | 4,810 | 6,592 | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Total operating days | 5,678 | 5,360 | 16,762 | 16,346 | ||||||||||||||||
Total available days | 6,023 | 5,980 | 17,887 | 17,884 | ||||||||||||||||
Utilization | 94.3 | % | 89.6 | % | 93.7 | % | 91.4 | % |
Non-GAAP Measures
Reconciliation of Net income (loss) to Adjusted EBITDA
Three months ended | Nine months ended | |||||||||||||||
September 30 | September 30 | |||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||
Net income (loss) attributable to Tsakos Energy Navigation Limited | $ | 51,354 | $ | (25,008 | ) | $ | 103,097 | $ | (49,495 | ) | ||||||
Depreciation and amortization | 35,894 | 36,356 | 103,411 | 107,207 | ||||||||||||
Interest Expense | 15,069 | 8,189 | 29,361 | 22,757 | ||||||||||||
Loss on sale of vessels | 739 | — | 440 | 5,817 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted EBITDA | $ | 103,056 | $ | 19,537 | $ | 236,309 | $ | 86,286 | ||||||||
|
|
|
|
|
|
|
|
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management believes that certain non-GAAP measures used within the financial community may provide users of this financial information additional meaningful comparisons between current results and results in prior operating periods as well as comparisons between the performance of Shipping Companies. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company’s performance. We are using the following Non-GAAP measures:
(i) | TCE which represents voyage revenue less voyage expenses is divided by the number of operating days less 236 days lost for the third quarter and 610 days for the nine-month of 2022 and 182 days for the prior year quarter of 2021 and 609 days for the nine-month, respectively, as a result of calculating revenue on a loading to discharge basis. |
(ii) | Vessel overhead costs are General & Administrative expenses, which also include Management fees, Stock compensation expense and Management incentive award. |
(iii) | Operating expenses per ship per day which exclude Management fees, General & Administrative expenses, Stock compensation expense and Management incentive award. |
(iv) | Adjusted EBITDA. See above for reconciliation to net income (loss). |
Non-GAAP financial measures should be viewed in addition to and not as an alternative for, the Company’s reported results prepared in accordance with GAAP.
The Company does not incur corporation tax.