- Company Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
-
ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Diamond S Shipping 424B3Prospectus supplement
Filed: 3 Oct 19, 4:15pm
| | | Page | | |||
| | | | iii | | | |
| | | | v | | | |
| | | | v | | | |
| | | | 1 | | | |
| | | | 4 | | | |
| | | | 34 | | | |
| | | | 34 | | | |
| | | | 34 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 37 | | | |
| | | | 39 | | | |
| | | | 47 | | | |
| | | | 62 | | | |
| | | | 76 | | | |
| | | | 99 | | | |
| | | | 105 | | | |
| | | | 111 | | | |
| | | | 115 | | | |
| | | | 119 | | | |
| | | | 121 | | | |
| | | | 123 | | | |
| | | | 126 | | | |
| | | | 126 | | | |
| | | | 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 Six Months Ended June 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 | | | | $ | 251,951 | | | | | $ | 182,964 | | | | | $ | 275,473 | | | | | $ | 302,943 | | | | | $ | 303,797 | | |
Vessel expenses(1) | | | | | 67,177 | | | | | | 56,142 | | | | | | 85,206 | | | | | | 109,176 | | | | | | 103,000 | | |
Voyage expenses(2) | | | | | 107,473 | | | | | | 91,504 | | | | | | 137,774 | | | | | | 89,912 | | | | | | 43,344 | | |
Depreciation and amortization expense | | | | | 51,199 | | | | | | 44,112 | | | | | | 66,101 | | | | | | 86,625 | | | | | | 81,048 | | |
Loss on sale of vessels(3) | | | | | — | | | | | | — | | | | | | 19,970 | | | | | | — | | | | | | — | | |
General and administrative | | | | | 13,608 | | | | | | 8,276 | | | | | | 11,384 | | | | | | 14,642 | | | | | | 13,201 | | |
Other corporate expenses(4) | | | | | — | | | | | | — | | | | | | 678 | | | | | | 483 | | | | | | 580 | | |
Management fees | | | | | — | | | | | | — | | | | | | — | | | | | | 1,018 | | | | | | 1,293 | | |
Operating (loss) income | | | | | 12,494 | | | | | | (17,070) | | | | | | (45,640) | | | | | | 1,088 | | | | | | 61,331 | | |
Total other expense – Net | | | | | (21,891) | | | | | | (16,986) | | | | | | (26,874) | | | | | | (32,425) | | | | | | (37,510) | | |
Net (loss) income | | | | | (9,397) | | | | | | (34,056) | | | | | | (72,514) | | | | | | (31,337) | | | | | | 23,821 | | |
Less: net (loss) income attributable to noncontrolling interest(5) | | | | | 132 | | | | | | (753) | | | | | | (135) | | | | | | 776 | | | | | | (138) | | |
Net (loss) income attributable to parent(6) | | | | $ | (9,529) | | | | | $ | (33,303) | | | | | $ | (72,379) | | | | | $ | (30,561) | | | | | $ | 23,683 | | |
|
| | | For the Six Months Ended June 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 | | | | $ | (0.28) | | | | | $ | (1.23) | | | | | $ | (2.66) | | | | | $ | (1.12) | | | | | $ | 0.87 | | |
Net (loss) earnings per share – diluted | | | | $ | (0.28) | | | | | $ | (1.23) | | | | | $ | (2.66) | | | | | $ | (1.12) | | | | | $ | 0.87 | | |
Weighted average common shares outstanding – basic | | | | | 33,774,260 | | | | | | 27,165,696(7) | | | | | | 27,165,696(7) | | | | | | 27,165,696(7) | | | | | | 27,165,696(7) | | |
Weighted average common shares outstanding – diluted | | | | | 33,774,260 | | | | | | 27,165,696(7) | | | | | | 27,165,696(7) | | | | | | 27,165,696(7) | | | | | | 27,165,696(7) | | |
|
(in thousands) | | | As of June 30, 2019 | | | As of December 31, 2018 | | | As of March 31, 2018 | | |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | |||||
Cash and cash equivalents including restricted cash | | | | $ | 69,531 | | | | | $ | 88,158 | | | | | $ | 84,340 | | |
Total current assets | | | | | 173,145 | | | | | | 150,302 | | | | | | 166,824 | | |
Vessels, net | | | | | 1,951,940 | | | | | | 1,454,286 | | | | | | 1,565,900 | | |
Total assets | | | | | 2,182,105 | | | | | | 1,649,855 | | | | | | 1,769,926 | | |
Debt | | | | | 928,603 | | | | | | 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 | | | | | 1,167,657 | | | | | | — | | | | | | — | | |
Noncontrolling interest(5) | | | | | 35,719 | | | | | | 34,607 | | | | | | 34,693 | | |
| | | For the Six Months Ended June 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 | | | | $ | 12,046 | | | | | $ | 4,602 | | | | | $ | 23,487 | | | | | $ | 34,025 | | | | | $ | 103,889 | | |
Investing activities | | | | | (318,875) | | | | | | (1,295) | | | | | | 28,008 | | | | | | 48,640 | | | | | | (179,714) | | |
Financing activities | | | | | 288,202 | | | | | | (31,408) | | | | | | (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 Six Months Ended June 30, 2019 | | | Pro Forma Adjustments | | | Notes | | | Pro Forma Combined | | |||||||||||||||
Total revenues | | | | $ | 46,454 | | | | | $ | 251,951 | | | | | $ | (95) | | | | | | (1) | | | | | $ | 298,310 | | |
Voyage expenses | | | | | 12,722 | | | | | | 107,473 | | | | | | — | | | | | | | | | | | | 120,195 | | |
Vessel operating expenses | | | | | 13,208 | | | | | | 67,177 | | | | | | — | | | | | | | | | | | | 80,385 | | |
Vessel operating expenses-related party | | | | | 2,081 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,081 | | |
General and administrative expenses | | | | | 690 | | | | | | 13,608 | | | | | | — | | | | | | | | | | | | 14,298 | | |
Depreciation and amortization | | | | | 9,630 | | | | | | 51,199 | | | | | | (2,621) | | | | | | (2) | | | | | | 58,208 | | |
Operating income | | | | | 8,123 | | | | | | 12,494 | | | | | | 2.526 | | | | | | | | | | | | 23,143 | | |
Other (expense)/income, net | | | | | | | |||||||||||||||||||||||||
Interest expense | | | | | (3,187) | | | | | | (22,792) | | | | | | (540) | | | | | | (3) | | | | | | (26,519) | | |
Other income | | | | | 44 | | | | | | 901 | | | | | | — | | | | | | | | | | | | 945 | | |
Total other expense, net | | | | | (3,143) | | | | | | (21,891) | | | | | | (540) | | | | | | | | | | | | (25,574) | | |
Net income/(loss) | | | | | 4,980 | | | | | | (9,397) | | | | | | 1,986 | | | | | | | | | | | | (2,431) | | |
Less: Net income attributable to noncontrolling interest | | | | | — | | | | | | 132 | | | | | | — | | | | | | | | | | | | 132 | | |
Net income (loss) attributable to the Company’s shareholders | | | | $ | 4,980 | | | | | $ | (9,529) | | | | | $ | 1,986 | | | | | | | | | | | $ | (2,563) | | |
Weighted average shares outstanding — basic and diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39,890,696 | | |
Loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.06) | | |
| | | 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 Six Months Ended June 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 | | | | $ | 12.0 | | | | | $ | 4.6 | | | | | $ | 23.5 | | | | | $ | 34.0 | | | | | $ | 103.9 | | |
Net Cash Provided by/ (Used in) Investing Activities | | | | $ | (318.9) | | | | | $ | (1.3) | | | | | $ | 28.0 | | | | | $ | 48.6 | | | | | $ | (179.7) | | |
Net Cash Used in Financing Activities | | | | $ | 288.2 | | | | | $ | (31.4) | | | | | $ | (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 | | | | | | Spot | | | | | ||||
Akeraios | | | | | 2007 | | | | Hyundai Mipo | | | | | 47,781 | | | | | | Spot | | | | | | | ||
Aktoras | | | | | 2006 | | | | Hyundai Mipo | | | | | 36,759 | | | | | | Time | | | | December 2019 | | | ||
Alexandros II | | | | | 2008 | | | | STX | | | | | 51,258 | | | | | | Time | | | | June 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 | | | | October 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 | | | | September 2020 | | | ||
Aristotelis II | | | | | 2008 | | | | STX | | | | | 51,226 | | | | | | Time | | | | July 2020 | ��� | | ||
Assos | | | | | 2006 | | | | Hyundai Mipo | | | | | 47,872 | | | | | | Time | | | | August 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 | | | | July 2020 | | | ||
Axios | | | | | 2007 | | | | Hyundai Mipo | | | | | 47,872 | | | | | | Time | | | | June 2020 | | | ||
Ayrton II | | | | | 2009 | | | | STX | | | | | 51,260 | | | | | | Time | | | | July 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 | | | | September 2022 | | | ||
Namsen | | | | | 2016 | | | | New Times | | | | | 157,543 | | | | | | Time | | | | September 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 | | | 44 | | | 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 | |
Kevin M. Kilcullen | | | 43 | | | Chief Financial Officer | |
Sanjay Sukhrani | | | 57 | | | 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 | | | | | | 24.3 | | | | | | 9,700,130 | | | | | | — | | | | | | — | | |
First Reserve(2) | | | | | 8,174,705 | | | | | | 20.5 | | | | | | 8,174,705 | | | | | | — | | | | | | — | | |
Chengdong Investment Corporation(3) | | | | | 2,586,701 | | | | | | 6.5 | | | | | | — | | | | | | 2,586,701 | | | | | | 6.5 | | |
Evangelos M. Marinakis(4) | | | | | 2,394,003 | | | | | | 6.0 | | | | | | — | | | | | | 2,394,003 | | | | | | 6.0 | | |
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 | | | | | | * | | |
Bart H. Veldhuizen | | | | | 1 | | | | | | * | | | | | | — | | | | | | 1 | | | | | | * | | |
All Directors and Executive Officers as a Group (9 persons): | | | | | 571,903 | | | | | | 1.4 | | | | | | — | | | | | | 571,903 | | | | | | 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 | | |
| | | June 30, 2019 | | | December 31, 2018 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 64,144 | | | | | $ | 83,054 | | |
Due from charterers – Net of provision for doubtful accounts of $1,749 and $1,962, respectively | | | | | 63,187 | | | | | | 42,637 | | |
Inventories | | | | | 35,228 | | | | | | 20,880 | | |
Prepaid expenses and other current assets | | | | | 10,586 | | | | | | 3,731 | | |
Total current assets | | | | | 173,145 | | | | | | 150,302 | | |
Noncurrent assets: | | | | | | | | | | | | | |
Vessels – Net of accumulated depreciation of $525,363 and $479,532, respectively | | | | | 1,951,940 | | | | | | 1,454,286 | | |
Other property – Net of accumulated depreciation of $591 and $458, respectively | | | | | 677 | | | | | | 756 | | |
Deferred drydocking costs – Net of accumulated amortization of $16,373 and $14,573, respectively | | | | | 36,249 | | | | | | 33,287 | | |
Deferred financing costs – Net | | | | | — | | | | | | 169 | | |
Restricted cash | | | | | 5,387 | | | | | | 5,104 | | |
Time charter contracts acquired – Net of accumulated amortization of $1,330 and $1,733, respectively | | | | | 6,521 | | | | | | 93 | | |
Other noncurrent assets | | | | | 8,186 | | | | | | 5,858 | | |
Total noncurrent assets | | | | | 2,008,960 | | | | | | 1,499,553 | | |
Total | | | | $ | 2,182,105 | | | | | $ | 1,649,855 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Current portion of long-term debt | | | | $ | 125,992 | | | | | $ | 97,315 | | |
Accounts payable and accrued expenses | | | | | 45,498 | | | | | | 25,316 | | |
Deferred charter hire revenue | | | | | 1,497 | | | | | | 3,622 | | |
Derivative liabilities | | | | | 1,553 | | | | | | 630 | | |
Total current liabilities | | | | | 174,540 | | | | | | 126,883 | | |
Long-term debt – Net of deferred financing costs of $12,266 and $7,147, respectively | | | | | 802,611 | | | | | | 542,226 | | |
Derivative liabilities | | | | | 1,578 | | | | | | 900 | | |
Total liabilities | | | | | 978,729 | | | | | | 670,009 | | |
Commitments and contingencies (Note 16) | | | | | | | | | | | | | |
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 June 30, 2019 | | | | | 40 | | | | | | — | | |
Additional paid-in capital | | | | | 1,234,998 | | | | | | 2,558 | | |
Accumulated other comprehensive income | | | | | 1,409 | | | | | | 4,387 | | |
Accumulated deficit | | | | | (68,790) | | | | | | (56,477) | | |
Total Diamond S Shipping Inc. shareholders’ equity | | | | | 1,167,657 | | | | | | 945,239 | | |
Noncontrolling interests | | | | | 35,719 | | | | | | 34,607 | | |
Total equity | | | | | 1,203,376 | | | | | | 979,846 | | |
Total | | | | $ | 2,182,105 | | | | | $ | 1,649,855 | | |
| | | For the Three Months Ended June 30, | | | For the Six Months Ended June 30, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2019 | | | 2018 | | ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Spot revenue | | | | $ | 129,344 | | | | | $ | 85,412 | | | | | $ | 227,793 | | | | | $ | 171,346 | | |
Time charter revenue | | | | | 19,951 | | | | | | 4,408 | | | | | | 24,158 | | | | | | 8,772 | | |
Pool revenue | | | | | — | | | | | | — | | | | | | — | | | | | | 2,846 | | |
Voyage revenue | | | | | 149,295 | | | | | | 89,820 | | | | | | 251,951 | | | | | | 182,964 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | �� | |
Voyage expenses | | | | | 65,895 | | | | | | 46,769 | | | | | | 107,473 | | | | | | 91,504 | | |
Vessel expenses | | | | | 42,376 | | | | | | 28,112 | | | | | | 67,177 | | | | | | 56,142 | | |
Depreciation and amortization expense | | | | | 29,243 | | | | | | 22,058 | | | | | | 51,199 | | | | | | 44,112 | | |
General and administrative expenses | | | | | 7,320 | | | | | | 4,119 | | | | | | 13,608 | | | | | | 8,276 | | |
Total operating expenses | | | | | 144,834 | | | | | | 101,058 | | | | | | 239,457 | | | | | | 200,034 | | |
Operating income (loss) | | | | | 4,461 | | | | | | (11,238) | | | | | | 12,494 | | | | | | (17,070) | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | (13,422) | | | | | | (9,146) | | | | | | (22,792) | | | | | | (17,728) | | |
Other income | | | | | 384 | | | | | | 391 | | | | | | 901 | | | | | | 742 | | |
Total other expense – Net | | | | | (13,038) | | | | | | (8,755) | | | | | | (21,891) | | | | | | (16,986) | | |
Net loss | | | | | (8,577) | | | | | | (19,993) | | | | | | (9,397) | | | | | | (34,056) | | |
Less: Net (loss) income attributable to noncontrolling interest | | | | | (74) | | | | | | (417) | | | | | | 132 | | | | | | (753) | | |
Net loss attributable to Diamond S Shipping Inc. | | | | $ | (8,503) | | | | | $ | (19,576) | | | | | $ | (9,529) | | | | | $ | (33,303) | | |
Net loss per share – basic | | | | $ | (0.21) | | | | | $ | (0.72) | | | | | $ | (0.28) | | | | | $ | (1.23) | | |
Net loss per share – diluted | | | | $ | (0.21) | | | | | $ | (0.72) | | | | | $ | (0.28) | | | | | $ | (1.23) | | |
Weighted average common shares outstanding – basic | | | | | 39,890,698 | | | | | | 27,165,696 | | | | | | 33,774,260 | | | | | | 27,165,696 | | |
Weighted average common shares outstanding – diluted | | | | | 39,890,698 | | | | | | 27,165,696 | | | | | | 33,774,260 | | | | | | 27,165,696 | | |
| | | For the Three Months Ended June 30, | | | For the Six Months Ended June 30, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2019 | | | 2018 | | ||||||||||||
Net loss | | | | $ | (8,577) | | | | | $ | (19,993) | | | | | $ | (9,397) | | | | | $ | (34,056) | | |
Unrealized (loss) gain on cash flow hedges | | | | | (1,882) | | | | | | 319 | | | | | | (2,978) | | | | | | 1,675 | | |
Other comprehensive (loss) income | | | | | (1,882) | | | | | | 319 | | | | | | (2,978) | | | | | | 1,675 | | |
Comprehensive loss | | | | | (10,459) | | | | | | (19,674) | | | | | | (12,375) | | | | | | (32,381) | | |
Less: comprehensive income (loss) attributable to noncontrolling interest | | | | | (74) | | | | | | (417) | | | | | | 132 | | | | | | (753) | | |
Comprehensive loss attributable to Diamond S Shipping Inc. | | | | $ | (10,385) | | | | | $ | (19,257) | | | | | $ | (12,507) | | | | | $ | (31,628) | | |
| | | 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 12) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (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 | | |
|
| | | 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 | | |
| | | For the Six Months Ended June 30, | | |||||||||
| | | 2019 | | | 2018 | | ||||||
Cash flows from Operating Activities: | | | | | | | | | | | | | |
Net loss | | | | $ | (9,397) | | | | | $ | (34,056) | | |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization expense | | | | | 51,199 | | | | | | 44,112 | | |
Amortization of deferred financing costs | | | | | 1,892 | | | | | | 1,460 | | |
Amortization of time charter hire contracts acquired | | | | | 872 | | | | | | 119 | | |
Amortization of the realized gain from recouponing swaps | | | | | (1,377) | | | | | | — | | |
Stock-based compensation expense | | | | | 861 | | | | | | — | | |
Changes in assets and liabilities | | | | | (24,313) | | | | | | 5,034 | | |
Cash paid for drydocking | | | | | (7,691) | | | | | | (12,067) | | |
Net cash provided by operating activities | | | | | 12,046 | | | | | | 4,602 | | |
Cash flows from Investing Activities: | | | | | | | | | | | | | |
Acquisition costs, net of cash acquired of $16,568 | | | | | (292,683) | | | | | | — | | |
Transaction costs | | | | | (18,804) | | | | | | — | | |
Payments for vessel additions and other property | | | | | (7,388) | | | | | | (1,295) | | |
Net cash used in investing activities | | | | | (318,875) | | | | | | (1,295) | | |
Cash flows from Financing Activities: | | | | | | | | | | | | | |
Borrowings on long-term debt | | | | | 300,000 | | | | | | — | | |
Principal payments on long-term debt | | | | | (35,496) | | | | | | (37,186) | | |
Borrowings on revolving credit facilities | | | | | 56,000 | | | | | | 6,000 | | |
Repayments on revolving credit facilities | | | | | (26,323) | | | | | | — | | |
Proceeds from partners’ contributions in subsidiaries | | | | | 980 | | | | | | 49 | | |
Payments for deferred financing costs | | | | | (6,959) | | | | | | (271) | | |
Net cash provided by (used in) financing activities | | | | | 288,202 | | | | | | (31,408) | | |
Net decrease in cash, cash equivalents and restricted cash | | | | | (18,627) | | | | | | (28,101) | | |
Cash, cash equivalents and restricted cash – Beginning of period | | | | | 88,158 | | | | | | 96,041 | | |
Cash, cash equivalents and restricted cash – End of period | | | | $ | 69,531 | | | | | $ | 67,940 | | |
Supplemental disclosures: | | | | | | | | | | | | | |
Cash paid for interest | | | | $ | 22,075 | | | | | $ | 15,972 | | |
Unpaid transaction costs in Accounts payable and accrued expenses at the end of the period | | | | $ | 280 | | | | | $ | — | | |
Unpaid vessel additions in Accounts payable and accrued expenses at the end of the period | | | | $ | 2,485 | | | | | $ | — | | |
| | | June 30, 2019 | | | December 31, 2018 | | | June 30, 2018 | | | December 31, 2017 | | ||||||||||||
Cash and cash equivalents | | | | $ | 64,144 | | | | | $ | 83,054 | | | | | $ | 62,940 | | | | | $ | 91,041 | | |
Restricted cash | | | | | 5,387 | | | | | | 5,104 | | | | | | 5,000 | | | | | | 5,000 | | |
Total Cash and cash equivalents, and Restricted cash shown in the Condensed Consolidated Statements of Cash Flows | | | | $ | 69,531 | | | | | $ | 88,158 | | | | | $ | 67,940 | | | | | $ | 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 June 30, | | | For the Six Months Ended June 30, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2019 | | | 2018 | | ||||||||||||
Common shares outstanding, basic: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average common shares outstanding, basic | | | | | 39,890,698 | | | | | | 27,165,696 | | | | | | 33,774,260 | | | | | | 27,165,696 | | |
Common shares outstanding, diluted: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average common shares outstanding, basic | | | | | 39,890,698 | | | | | | 27,165,696 | | | | | | 33,774,260 | | | | | | 27,165,696 | | |
Dilutive effect of restricted stock awards | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Weighted-average common shares outstanding, diluted | | | | | 39,890,698 | | | | | | 27,165,696 | | | | | | 33,774,260 | | | | | | 27,165,696 | | |
| | | June 30, 2019 | | | December 31, 2018 | | ||||||
Advances to Capital Ship Management Corp. (“CSM”) | | | | $ | 3,111 | | | | | $ | — | | |
Advances to technical managers | | | | | 161 | | | | | | 578 | | |
Insurance claims receivable | | | | | 553 | | | | | | 697 | | |
Prepaid insurance | | | | | 1,621 | | | | | | 580 | | |
Advances to agents | | | | | 899 | | | | | | 549 | | |
Deferred voyage costs | | | | | 2,184 | | | | | | — | | |
Other | | | | | 2,057 | | | | | | 1,327 | | |
Total prepaid expenses and other current assets | | | | $ | 10,586 | | | | | $ | 3,731 | | |
| | | June 30, 2019 | | | December 31, 2018 | | ||||||
Trade accounts payable and accrued expenses | | | | $ | 17,780 | | | | | $ | 11,071 | | |
Accrued vessel and voyage expenses | | | | | 25,256 | | | | | | 13,845 | | |
Accrued interest | | | | | 364 | | | | | | 400 | | |
Other current liabilities (Refer to Note 14 – Related Party Transactions) | | | | | 2,098 | | | | | | — | | |
Total accounts payable and accrued expenses | | | | $ | 45,498 | | | | | $ | 25,316 | | |
|
| | | June 30, 2019 | | | December 31, 2018 | | ||||||
$360 Facility | | | | $ | 350,000 | | | | | $ | — | | |
$460 Facility | | | | | 293,028 | | | | | | 315,368 | | |
$235 Facility | | | | | 184,461 | | | | | | 186,923 | | |
$75 Facility | | | | | 59,375 | | | | | | 61,875 | | |
$66 Facility | | | | | 54,005 | | | | | | 56,199 | | |
$30 LOC | | | | | — | | | | | | 20,323 | | |
$20 LOC | | | | | — | | | | | | 6,000 | | |
Total | | | | | 940,869 | | | | | | 646,688 | | |
Less: Unamortized deferred financing costs | | | | | (12,266) | | | | | | (7,147) | | |
Less: Current portion | | | | | (125,992) | | | | | | (97,315) | | |
Long-term debt, net of deferred financing costs | | | | $ | 802,611 | | | | | $ | 542,226 | | |
| | | For the Three Months Ended June 30, | | | For the Six Months Ended June 30, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2019 | | | 2018 | | ||||||||||||
Effective interest rate | | | | | 4.98% | | | | | | 4.76% | | | | | | 4.98% | | | | | | 4.56% | | |
Range of interest rates (excluding impact of swaps and unused commitment fees) | | | 4.53% to 5.86% | | | 4.50% to 5.59% | | | 4.53% to 6.06% | | | 3.89% to 5.59% | |
| 2019 (for the remaining six months of the year) | | | | $ | 62,996 | | |
| 2020 | | | | | 125,992 | | |
| 2021 | | | | | 492,506 | | |
| 2022 | | | | | 60,000 | | |
| 2023 | | | | | 96,875 | | |
| Thereafter | | | | | 102,500 | | |
| Total | | | | $ | 940,869 | | |
| Interest Rate Swap Detail | | | June 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 | | | | | $ | 52,025 | | | | | $ | 56,030 | | |
| 25-Sep-18 | | | | | 2.906% | | | | | | 31-Aug-18 | | | | | | 04-Jun-21 | | | | | | 52,025 | | | | | | 56,030 | | |
| 25-Sep-18 | | | | | 2.906% | | | | | | 31-Aug-18 | | | | | | 04-Jun-21 | | | | | | 52,025 | | | | | | 56,030 | | |
| | | | | | | | | | | | | | | | | | | | | | | $ | 156,075 | | | | | $ | 168,090 | | |
| | | Asset Derivatives | | | Liability Derivatives | | ||||||||||||||||||||||||
| | | Balance Sheet Location | | | Fair Value | | | Balance Sheet Location | | | Fair Value | | ||||||||||||||||||
| | | June 30, 2019 | | | December 31, 2018 | | | June 30, 2019 | | | December 31, 2018 | | ||||||||||||||||||
Derivatives designated as hedging instruments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate contracts | | | Derivative asset (Current assets) | | | | $ | — | | | | | $ | — | | | | Derivative liability (Current liabilities) | | | | $ | 1,553 | | | | | $ | 630 | | |
Interest rate contracts | | | Derivative asset (Noncurrent assets) | | | | | — | | | | | | — | | | | Derivative liability (Noncurrent liabilities) | | | | | 1,578 | | | | | | 900 | | |
Total derivatives designated as hedging instruments | | | | | | | | — | | | | | | — | | | | | | | | | 3,131 | | | | | | 1,530 | | |
Total Derivatives | | | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 3,131 | | | | | $ | 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 | | | Net Amount | | |||||||||||||||||||||
| Financial Instruments | | | Cash Collateral Received | | ||||||||||||||||||||||||||||||||
June 30, 2019 Derivatives | | | | $ | 3,131 | | | | | $ | — | | | | | $ | 3,131 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,131 | | |
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 | | | | | (4,007) | | | | | | 1,054 | | |
Amounts reclassified from Accumulated other comprehensive income | | | | | 1,029 | | | | | | 621 | | |
Other comprehensive (loss) income for the period | | | | | (2,978) | | | | | | 1,675 | | |
Accumulated other comprehensive income – June 30, | | | | $ | 1,409 | | | | | $ | 6,448 | | |
| | | June 30, 2019 | | | December 31, 2018 | | ||||||||||||||||||
| | | Carrying Amount | | | Estimated Fair Value | | | Carrying Amount | | | Estimated Fair Value | | ||||||||||||
Cash and cash equivalents | | | | $ | 64,144 | | | | | $ | 64,144 | | | | | $ | 83,054 | | | | | $ | 83,054 | | |
Restricted cash | | | | | 5,387 | | | | | | 5,387 | | | | | | 5,104 | | | | | | 5,104 | | |
Variable rate debt | | | | | 940,869 | | | | | | 940,869 | | | | | | 646,688 | | | | | | 646,688 | | |
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
June 30, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities | | | | $ | — | | | | | $ | 3,131 | | | | | $ | — | | | | | $ | 3,131 | | |
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities | | | | | — | | | | | | 1,530 | | | | | | — | | | | | | 1,530 | | |
| 2019 (for the remaining six months of the year) | | | | $ | 35,226 | | |
| 2020 | | | | | 40,951 | | |
| 2021 | | | | | 2,354 | | |
| Total future committed revenue | | | | $ | 78,531 | | |
| | | As of June 30, 2019 | | |||||||||||||||
| | | As Reported | | | Balance without Adoption of New Revenue Standard | | | Effect of Change | | |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | |
Due from charterers | | | | $ | 63,187 | | | | | $ | 68,597 | | | | | $ | 5,410 | | |
Prepaid expenses and other current assets | | | | | 10,586 | | | | | | 8,402 | | | | | | (2,184) | | |
Equity: | | | | | | | | | | | | | | | | | | | |
Accumulated deficit | | | | $ | (68,790) | | | | | $ | (65,564) | | | | | $ | 3,226 | | |
| | | For the Three Months Ended June 30, 2019 | | |||||||||||||||
| | | As Reported | | | Balance without Adoption of New Revenue Standard | | | Effect of Change | | |||||||||
Revenue | | | | $ | 149,295 | | | | | $ | 148,633 | | | | | $ | 662 | | |
Voyage expenses | | | | | 65,895 | | | | | | 66,092 | | | | | | 197 | | |
Net loss attributable to Diamond S Shipping Inc. | | | | | (8,503) | | | | | | (9,362) | | | | | | (859) | | |
Net loss per share – basic | | | | $ | (0.21) | | | | | $ | (0.23) | | | | | $ | (0.02) | | |
Net loss per share – diluted | | | | $ | (0.21) | | | | | $ | (0.23) | | | | | $ | (0.02) | | |
| | | For the Six Months Ended June 30, 2019 | | |||||||||||||||
| | | As Reported | | | Balance without Adoption of New Revenue Standard | | | Effect of Change | | |||||||||
Revenue | | | | $ | 251,951 | | | | | $ | 252,886 | | | | | $ | (935) | | |
Voyage expenses | | | | | 107,473 | | | | | | 107,966 | | | | | | 493 | | |
Net loss attributable to Diamond S Shipping Inc. | | | | | (9,529) | | | | | | (9,087) | | | | | | 442 | | |
Net loss per share – basic | | | | $ | (0.28) | | | | | $ | (0.27) | | | | | $ | 0.01 | | |
Net loss per share – diluted | | | | $ | (0.28) | | | | | $ | (0.27) | | | | | $ | 0.01 | | |
| | | 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 June 30, 2019 | | | | | 52,735 | | | | | $ | 13.37 | | |
Unvested RSUs June 30, 2019 | | | Vested RSUs June 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 | | | | | | 1.7 | | | | | | — | | | | | $ | — | | |
| | | For the Three Months Ended June 30, | | | For the Six Months Ended June 30, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2019 | | | 2018 | | ||||||||||||
General and administrative expenses | | | | $ | 121 | | | | | $ | — | | | | | $ | 121 | | | | | $ | — | | |
| | | Number of Shares | | | Weighted Average Grant Date Price | | ||||||
Outstanding at January 1, 2019 | | | | | — | | | | | $ | — | | |
Granted | | | | | 513,925 | | | | | | 13.67 | | |
Vested | | | | | — | | | | | | — | | |
Forfeited | | | | | — | | | | | | — | | |
Outstanding at June 30, 2019 | | | | | 513,925 | | | | | $ | 13.67 | | |
| | | For the Three Months Ended June 30, | | | For the Six Months Ended June 30, | | ||||||||||||||||||
| | | 2019 | | | 2018 | | | 2019 | | | 2018 | | ||||||||||||
General and administrative expenses | | | | $ | 740 | | | | | $ | — | | | | | $ | 740 | | | | | $ | — | | |
| 2019 (for the remaining six months of the year) | | | | $ | 2,484 | | |
| 2020 | | | | | 2,940 | | |
| 2021 | | | | | 1,185 | | |
| 2022 | | | | | 263 | | |
| Total | | | | $ | 6,872 | | |
| | | Crude Tankers | | | Product Carriers | | | Total | | |||||||||
Three Months Ended June 30, 2019 | | | | | | | | | | | | | | | | | | | |
Voyage revenue | | | | $ | 51,474 | | | | | $ | 97,821 | | | | | $ | 149,295 | | |
Voyage expenses | | | | | (27,094) | | | | | | (38,801) | | | | | | (65,895) | | |
Vessel expenses | | | | | (10,509) | | | | | | (31,867) | | | | | | (42,376) | | |
Depreciation and amortization | | | | | (9,872) | | | | | | (19,371) | | | | | | (29,243) | | |
General, administrative and management fees(1) | | | | | (1,722) | | | | | | (5,598) | | | | | | (7,320) | | |
Income from operations | | | | $ | 2,277 | | | | | $ | 2,184 | | | | | $ | 4,461 | | |
Three Months Ended June 30, 2018 | | | | | | | | | | | | | | | | | | | |
Voyage revenue | | | | $ | 31,290 | | | | | $ | 58,530 | | | | | $ | 89,820 | | |
Voyage expenses | | | | | (17,724) | | | | | | (29,045) | | | | | | (46,769) | | |
Vessel expenses | | | | | (7,802) | | | | | | (20,310) | | | | | | (28,112) | | |
Depreciation and amortization | | | | | (7,937) | | | | | | (14,121) | | | | | | (22,058) | | |
General, administrative and management fees(1) | | | | | (1,149) | | | | | | (2,970) | | | | | | (4,119) | | |
Loss from operations | | | | $ | (3,322) | | | | | $ | (7,916) | | | | | $ | (11,238) | | |
|
| | | Crude Tankers | | | Product Carriers | | | Total | | |||||||||
Six Months Ended June 30, 2019 | | | | | | | | | | | | | | | | | | | |
Voyage revenue | | | | $ | 86,883 | | | | | $ | 165,068 | | | | | $ | 251,951 | | |
Voyage expenses | | | | | (41,464) | | | | | | (66,009) | | | | | | (107,473) | | |
Vessel expenses | | | | | (17,269) | | | | | | (49,908) | | | | | | (67,177) | | |
Depreciation and amortization | | | | | (17,911) | | | | | | (33,288) | | | | | | (51,199) | | |
General, administrative and management fees(1) | | | | | (3,408) | | | | | | (10,200) | | | | | | (13,608) | | |
Income from operations | | | | $ | 6,831 | | | | | $ | 5,663 | | | | | $ | 12,494 | | |
Six Months Ended June 30, 2018 | | | | | | | | | | | | | | | | | | | |
Voyage revenue | | | | $ | 60,648 | | | | | $ | 122,316 | | | | | $ | 182,964 | | |
Voyage expenses | | | | | (34,426) | | | | | | (57,078) | | | | | | (91,504) | | |
Vessel expenses | | | | | (16,131) | | | | | | (40,011) | | | | | | (56,142) | | |
Depreciation and amortization | | | | | (15,875) | | | | | | (28,237) | | | | | | (44,112) | | |
General, administrative and management fees(1) | | | | | (2,297) | | | | | | (5,979) | | | | | | (8,276) | | |
Loss from operations | | | | $ | (8,081) | | | | | $ | (8,989) | | | | | $ | (17,070) | | |
| | | June 30, 2019 | | | December 31, 2018 | | ||||||
Crude Tankers | | | | $ | 908,924 | | | | | $ | 758,372 | | |
Product Carriers | | | | | 1,264,251 | | | | | | 885,220 | | |
Corporate unrestricted cash and cash equivalents | | | | | 5,282 | | | | | | 2,508 | | |
Other unallocated amounts | | | | | 3,648 | | | | | | 3,755 | | |
Consolidated total assets | | | | $ | 2,182,105 | | | | | $ | 1,649,855 | | |