- INSW Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-3 Filing
International Seaways (INSW) S-3Shelf registration
Filed: 17 Apr 18, 12:00am
Exhibit 12
INTERNATIONAL SEAWAYS, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
Year ended December 31, | ||||||||||||||||||||
2017 | 2016 | 2015 | 2014 | 2013 | ||||||||||||||||
Earnings: | ||||||||||||||||||||
(Loss)/income from continuing operations before income taxes | (106,044 | ) | (17,783 | ) | 173,310 | (118,355 | ) | (719,588 | ) | |||||||||||
Add: Distributions from equity investees, net of equity in (earnings) of equity investees | (8,677 | ) | 684 | (1,166 | ) | (2,827 | ) | (33,460 | ) | |||||||||||
Add: Fixed charges | 48,338 | 46,876 | 50,070 | 84,172 | 20,050 | |||||||||||||||
Less: Interest capitalized during the period | - | - | - | - | - | |||||||||||||||
Add: Amortization of capitalized interest | 1,400 | 1,400 | 1,400 | 1,400 | 1,800 | |||||||||||||||
Total earnings | (64,983 | ) | 31,177 | 223,614 | (35,610 | ) | (731,198 | ) | ||||||||||||
Fixed Charges: | ||||||||||||||||||||
Interest expense (a) | 40,438 | 39,476 | 42,970 | 72,772 | 350 | |||||||||||||||
Less: Amounts attributable to early retirement of debt | - | - | - | - | - | |||||||||||||||
Interest capitalized during the period | - | - | - | - | - | |||||||||||||||
Interest component of rental expense | 7,900 | 7,400 | 7,100 | 11,400 | 19,700 | |||||||||||||||
Total fixed charges | 48,338 | 46,876 | 50,070 | 84,172 | 20,050 | |||||||||||||||
RATIO OF EARNINGS TO FIXED CHARGES | b | c | 4.47 | d | e |
a Interest expense includes amortization of debt expense and any discount or premium related to indebtedness.
b Due to the registrant's loss in 2017, the ratio coverage was less than 1:1. The registrant must generate additional earnings of $113,321 to achieve a coverage of 1:1.
c Due to the registrant's loss in 2016, the ratio coverage was less than 1:1. The registrant must generate additional earnings of $15,699 to achieve a coverage of 1:1.
d Due to the registrant's loss in 2014, the ratio coverage was less than 1:1. The registrant must generate additional earnings of $119,782 to achieve a coverage of 1:1.
e Due to the registrant's loss in 2013, the ratio coverage was less than 1:1. The registrant must generate additional earnings of $751,248 to achieve a coverage of 1:1.