Current and long-term debt | Current and long-term debt The following is a roll forward of the activity within debt, sale and leaseback, and IFRS 16 - lease liability (current and non-current), by facility, for the six months ended June 30, 2023: Activity Balance as of June 30, 2023 consists of: In thousands of U.S. dollars Carrying Value as of December 31, 2022 Drawdowns Repayments Other Activity (1) Carrying Value as of June 30, 2023 Current Non-Current Hamburg Commercial Credit Facility $ 33,732 $ — $ (1,646) $ — $ 32,086 $ 3,292 $ 28,794 Prudential Credit Facility 39,286 — (2,773) — 36,513 5,546 30,967 2019 DNB / GIEK Credit Facility 38,338 — (3,557) — 34,781 7,113 27,668 BNPP Sinosure Credit Facility 80,576 — (5,455) — 75,121 10,908 64,213 2020 $225.0 Million Credit Facility 37,765 — (2,567) — 35,198 5,133 30,065 2023 $225.0 Million Credit Facility — 225,000 (8,475) — 216,525 33,900 182,625 2023 $49.1 Million Credit Facility — 49,088 (1,154) — 47,934 4,616 43,318 2023 $117.4 Million Credit Facility — 117,394 — — 117,394 17,008 100,386 Ocean Yield Lease Financing 114,273 — (59,965) 394 54,702 30,947 23,755 BCFL Lease Financing (LR2s) 67,058 — (5,473) 215 61,800 10,050 51,750 CSSC Lease Financing 119,165 — (7,282) 345 112,228 14,338 97,890 BCFL Lease Financing (MRs) 53,202 — (8,162) — 45,040 15,628 29,412 AVIC Lease Financing 77,769 — (77,769) — — — — 2020 CMBFL Lease Financing 38,090 — (1,622) — 36,468 3,242 33,226 2020 TSFL Lease Financing 40,607 — (1,660) — 38,947 3,322 35,625 2020 SPDBFL Lease Financing 80,616 — (3,247) — 77,369 6,495 70,874 2021 AVIC Lease Financing 83,662 — (3,626) — 80,036 7,252 72,784 2021 CMBFL Lease Financing 68,045 — (3,260) — 64,785 6,520 58,265 2021 TSFL Lease Financing 49,997 — (2,190) — 47,807 4,380 43,427 2021 CSSC Lease Financing 48,631 — (48,631) — — — — 2021 $146.3 Million Lease Financing 133,699 — (6,589) — 127,110 13,179 113,931 2021 Ocean Yield Lease Financing 63,933 — (2,901) — 61,032 5,866 55,166 2022 AVIC Lease Financing 112,620 — (4,584) — 108,036 9,168 98,868 IFRS 16 - Leases - 3 MR 21,138 — (4,234) — 16,904 8,906 7,998 IFRS 16 - Leases - $670.0 Million 475,939 — (247,132) 3,619 232,426 153,443 78,983 Unsecured Senior Notes Due 2025 70,451 — — 22 70,473 — 70,473 $ 1,948,592 $ 391,482 $ (513,954) $ 4,595 $ 1,830,715 $ 380,252 $ 1,450,463 Less: deferred financing fees (12,758) (7,731) — 3,052 (17,437) (2,098) (15,339) Less: prepaid interest expense (3,735) — 2,378 — (1,357) (1,357) — Total $ 1,932,099 $ 383,751 $ (511,576) $ 7,647 $ 1,811,921 $ 376,797 $ 1,435,124 (1) Relates to (i) non-cash accretion, amortization or write-off of lease obligations assumed as part of the 2017 merger with Navig8 Product Tankers Inc. ("NPTI"), which were recorded at fair value upon closing, (ii) amortization and write-offs of deferred financing fees, (iii) accretion of discount on our Senior Notes Due 2025, and (iv) the remeasurement, upon the notification of the intent to exercise purchase options, of the right of use lease liability, IFRS 16 - Leases - $670.0 Million. Interest expense on all of our borrowings that has been incurred and is unpaid as of June 30, 2023 is accrued within Accrued Expenses (see Note 10). We were in compliance with all of the financial covenants set forth on the above borrowing arrangements as of June 30, 2023. Secured Debt 2023 $225.0 Million Credit Facility In January 2023, we executed the 2023 $225.0 Million Credit Facility with a group of European financial institutions. In February and March 2023, we drew down $184.9 million and $40.1 million, respectively, and 13 product tankers ( STI Opera , STI Duchessa , STI Venere , STI Virtus , STI Aqua , STI Dama , STI Regina , STI San Antonio , STI Yorkville , STI Battery , STI Milwaukee , STI Madison , and STI Sanctity ) were collateralized under this facility as part of these drawdowns. The 2023 $225.0 Million Credit Facility has a final maturity of five years from the signing date and bears interest at SOFR plus a margin of 1.975% per annum. The borrowings for the 11 MRs are expected to be repaid in equal quarterly installments of $0.63 million per vessel for the first two years, and $0.33 million per vessel for the remaining term of the loan. The borrowings for the two LR2s are expected to be repaid in equal quarterly installments of $0.8 million per vessel for the first two years, and $0.45 million per vessel for the remaining term of the loan. Our 2023 $225.0 Million Credit Facility includes financial covenants that require us to maintain: • The ratio of net debt to total capitalization no greater than 0.65 to 1.00. • Consolidated tangible net worth of no less than $1.5 billion. • Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel and $250,000 per each time chartered-in vessel. • The aggregate of the fair market value of the vessels provided as collateral under the facility shall at all times be no less than 140% of the then aggregate of (i) principal amount of the loans outstanding and (ii) negative value of any hedging exposure under such facility. 2023 $49.1 Million Credit Facility In February 2023, we executed the 2023 $49.1 Million Credit Facility with a North American financial institution. In March 2023, we drew down $49.1 million and two LR2 product tankers ( STI Rose and STI Rambla ) were collateralized under this facility as part of this drawdown. The 2023 $49.1 Million Credit Facility has a final maturity of five years from the drawdown date and bears interest at SOFR plus a margin of 1.90% per annum. The borrowing is expected to be repaid in equal, aggregate, installments of $1.2 million per quarter, with a balloon payment upon maturity. Our 2023 $49.1 Million Credit Facility includes financial covenants that require us to maintain: • The ratio of net debt to total capitalization no greater than 0.65 to 1.00. • Consolidated tangible net worth of no less than $1.6 billion plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after October 1, 2022 and (ii) 50% of the net proceeds of new equity issues occurring on or after December 31, 2022. • Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel and $250,000 per each time chartered-in vessel. • The aggregate of the fair market value of the vessels provided as collateral under the facility shall at all times be no less than 150% of the then aggregate outstanding principal amount of the loans. 2023 $117.4 Million Credit Facility In May 2023, we executed the 2023 $117.4 Million Credit Facility with a European financial institution. This facility was fully drawn upon execution and seven vessels ( STI Battersea , STI Wembley , STI Texas City , STI Meraux , STI Mayfair , STI St. Charles , and STI Alexis ) were collateralized under this facility upon drawdown. The 2023 $117.4 Million Credit Facility has a final maturity of five years from the drawdown date of each vessel and bears interest at SOFR plus a margin of 1.925% per annum. The borrowing is expected to be repaid in equal, aggregate, installments of $4.3 million per quarter, with a balloon payment upon maturity. Our 2023 $117.4 Million Credit Facility includes financial covenants that require us to maintain: • The ratio of net debt to total capitalization no greater than 0.65 to 1.00. • Consolidated tangible net worth of no less than $1.0 billion plus (i) 25% of the cumulative positive net income (on a consolidated basis) for each fiscal quarter commencing on or after January 1, 2016 and (ii) 50% of the net proceeds of new equity issues occurring on or after January 1, 2016. • Minimum liquidity of not less than the greater of $25.0 million or $500,000 per each owned vessel and $250,000 per each time chartered-in vessel. • The aggregate of the fair market value of the vessels provided as collateral under the facility shall at all times be no less than 150% of the then aggregate of (i) principal amount of the loans outstanding and (ii) negative value of any hedging exposure under such credit facility. Lease Financing AVIC Lease Financing In January 2023, we exercised the purchase options on STI Brooklyn , STI Rambla , STI Rose and STI Ville on the AVIC Lease Financing and repaid the aggregate outstanding lease obligations of $77.8 million as part of these transactions. Ocean Yield Lease Financing In September and October 2022, we gave notice to exercise the purchase options on STI Sanctity , STI Steadfast , and STI Supreme on the Ocean Yield Lease Financing with a purchase option price of $27.8 million per vessel. The purchases of STI Sanctity and STI Steadfast closed in March and May 2023, respectively, and we repaid the aggregate outstanding lease obligations of $55.6 million as part of these transactions. The purchase of STI Supreme closed in August 2023. 2021 CSSC Lease Financing In May 2023, we exercised the purchase options on STI Grace and STI Jermyn on the 2021 CSSC Lease Financing and repaid the aggregate outstanding lease obligation of $46.9 million as part of these transactions. |