International Seaways Reports Second Quarter 2024 Results
HIGHLIGHTS & RECENT DEVELOPMENTS
Strong Quarterly Earnings:
-
Net income for the second quarter of 2024 was
$144.7 million $2.91 -
Adjusted net income(1) for the second quarter of 2024 was
$118.0 million $2.37 -
Adjusted EBITDA(1) for the second quarter of 2024 was
$167.0 million
Fleet Optimization Program:
- Took delivery of six eco MRs, built between 2014 and 2015, in the second quarter of 2024.
-
Sold three MRs with an average age of 15.8 years, for net proceeds of
$72 million - As a result, the Seaways MR fleet average age was reduced by one year.
Balance Sheet Enhancements:
-
Executed an amendment on senior secured debt facilities, increasing our revolving credit capacity by nearly
$150 million $20 million $3,000 -
Total liquidity was approximately
$682 million $176 million $506 million -
Net loan-to-value remained historically low at approximately
14% as of June 30, 2024.
Returns to Shareholders:
-
Paid a combined
$1.75 -
Declared a combined dividend of
$1.50 64% of adjusted net income(1) for the second quarter. -
Following the dividend payment in September 2024, combined dividend payments over the last twelve months will aggregate to
$5.82 12% .
“We maintained strong momentum in the second quarter, drawing on Seaway’s substantial cash flows to continue to execute the Company’s balanced capital allocation strategy for the benefit of shareholders,” said Lois K. Zabrocky, International Seaways President and CEO. “We continued to renew our MR fleet, one of the strongest earning classes, with the acquisition of six modern vessels and sales of older tonnage. At the same time, we increased our liquidity to position the Company for future growth while returning a
Ms. Zabrocky added, “We believe markets will continue to show strength based on sustained attractive supply and demand fundamentals, highlighted by positive oil demand trends, higher ton-mile demand, and limited shipyard capacity for new orders, which will inhibit any significant volume of tanker deliveries for the foreseeable future. We expect to take further advantage of these dynamics moving forward, as we focus on building our track record of opportunistic investment in the fleet and compelling shareholder returns.”
Jeff Pribor, the Company’s CFO stated, “Over the last twelve months, Seaways has generated free cash flow(1) of nearly
SECOND QUARTER 2024 RESULTS
Net income for the second quarter of 2024 was
Shipping revenues for the second quarter were
Adjusted EBITDA(1) for the second quarter was
Crude Tankers
Shipping revenues for the Crude Tankers segment were
Product Carriers
Shipping revenues for the Product Carriers segment were
FIRST HALF 2024 RESULTS
Net income for the first half of 2024 was
Shipping revenues for the first half of 2024 were
Adjusted EBITDA(1) for the first half of 2024 was
Crude Tankers
Shipping revenues for the Crude Tankers segment were
Product Carriers
Shipping revenues for the Product Carriers segment were
FLEET OPTIMIZATION PROGRAM
During the second quarter, the Company took delivery of six modern MR vessels for an aggregate consideration of
The Company has sold three vessels as of July 31, 2024. In the second quarter of 2024, a 2009-built MR and a 2008-built MR were sold for aggregate net proceeds of
During the second quarter, the Company entered into three new time charter agreements on two 2009-built MRs and a 2014-built LR2. The charters have durations of around three years and were delivered to the charterers during the third quarter. As a result of the agreements, future contracted revenues increased by
The Company entered into contracts and declared options to build a total of six scrubber-fitted, dual-fuel (LNG) ready, LR1 vessels in
BALANCE SHEET ENHANCEMENTS
During the second quarter of 2024, the Company repaid
In April 2024, the Company amended and extended the
In June 2024, the Company borrowed
RETURNS TO SHAREHOLDERS
In June 2024, the Company paid a combined dividend of
On August 6, 2024, the Company’s Board of Directors declared a combined dividend of
The Company currently has
(1) This is a non-GAAP financial measure used throughout this press release; please refer to the section “Reconciliation to Non-GAAP Financial Information” for explanations of our non-GAAP financial measures and the reconciliations of reported GAAP to non-GAAP financial measures.
CONFERENCE CALL
The Company will host a conference call to discuss its second quarter 2024 results at 9:00 a.m. Eastern Time on Wednesday, August 7, 2024. To access the call, participants should dial (833) 470-1428 for domestic callers and (929) 526-1599 for international callers and entering 832060. Please dial in ten minutes prior to the start of the call. A live webcast of the conference call will be available from the Investor Relations section of the Company’s website at https://www.intlseas.com.
An audio replay of the conference call will be available until August 14, 2024, by dialing (866) 813-9403 for domestic callers and +44 204 525 0658 for international callers, and entering Access Code 931256.
ABOUT INTERNATIONAL SEAWAYS, INC.
International Seaways, Inc. (NYSE: INSW) is one of the largest tanker companies worldwide providing energy transportation services for crude oil and petroleum products in International Flag markets. International Seaways owns and operates a fleet of 82 vessels, including 13 VLCCs, 13 Suezmaxes, five Aframaxes/LR2s, 13 LR1s (including six newbuildings), and 38 MR tankers. International Seaways has an experienced team committed to the very best operating practices and the highest levels of customer service and operational efficiency. International Seaways is headquartered in
Forward-Looking Statements
This release contains forward-looking statements. In addition, the Company may make or approve certain statements in future filings with the
Category: Earnings
Consolidated Statements of Operations |
|
|
|
|
|
|
|
|
||||||||
($ in thousands, except per share amounts) |
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
June 30, |
|
June 30, |
||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
||||||||
Shipping Revenues: |
|
|
|
|
|
|
|
|
||||||||
Pool revenues |
$ |
207,681 |
|
$ |
247,591 |
|
$ |
433,963 |
|
$ |
507,169 |
|
||||
Time and bareboat charter revenues |
|
31,139 |
|
|
26,112 |
|
|
62,188 |
|
|
39,262 |
|
||||
Voyage charter revenues |
|
18,589 |
|
|
18,500 |
|
|
35,659 |
|
|
32,902 |
|
||||
Total Shipping Revenues |
|
257,409 |
|
|
292,203 |
|
|
531,810 |
|
|
579,333 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Operating Expenses: |
|
|
|
|
|
|
|
|
||||||||
Voyage expenses |
|
5,561 |
|
|
3,868 |
|
|
9,034 |
|
|
7,678 |
|
||||
Vessel expenses |
|
67,840 |
|
|
65,151 |
|
|
131,221 |
|
|
123,920 |
|
||||
Charter hire expenses |
|
6,948 |
|
|
10,502 |
|
|
13,596 |
|
|
19,302 |
|
||||
Depreciation and amortization |
|
36,517 |
|
|
32,445 |
|
|
70,670 |
|
|
61,993 |
|
||||
General and administrative |
|
11,985 |
|
|
11,522 |
|
|
24,083 |
|
|
22,768 |
|
||||
Other operating expenses |
|
1,454 |
|
|
— |
|
|
1,730 |
|
|
— |
|
||||
Third-party debt modification fees |
|
168 |
|
|
13 |
|
|
168 |
|
|
420 |
|
||||
(Gain)/loss on disposal of vessels and other assets, net |
|
(27,852 |
) |
|
26 |
|
|
(27,903 |
) |
|
(10,722 |
) |
||||
Total operating expenses |
|
102,621 |
|
|
123,527 |
|
|
222,599 |
|
|
225,359 |
|
||||
Income from vessel operations |
|
154,788 |
|
|
168,676 |
|
|
309,211 |
|
|
353,974 |
|
||||
Other income |
|
2,360 |
|
|
3,381 |
|
|
5,314 |
|
|
7,662 |
|
||||
Income before interest expense and income taxes |
|
157,148 |
|
|
172,057 |
|
|
314,525 |
|
|
361,636 |
|
||||
Interest expense |
|
(12,425 |
) |
|
(17,914 |
) |
|
(25,312 |
) |
|
(34,861 |
) |
||||
Income before income taxes |
|
144,723 |
|
|
154,143 |
|
|
289,213 |
|
|
326,775 |
|
||||
Income tax provision |
|
- |
|
|
(381 |
) |
|
- |
|
|
(380 |
) |
||||
Net income |
$ |
144,723 |
|
$ |
153,762 |
|
$ |
289,213 |
|
$ |
326,395 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted Average Number of Common Shares Outstanding: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
49,387,193 |
|
|
49,029,784 |
|
|
49,180,019 |
|
|
49,083,897 |
|
||||
Diluted |
|
49,721,858 |
|
|
49,404,837 |
|
|
49,550,928 |
|
|
49,525,282 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Per Share Amounts: |
|
|
|
|
|
|
|
|
||||||||
Basic net income per share |
$ |
2.93 |
|
$ |
3.13 |
|
$ |
5.88 |
|
$ |
6.64 |
|
||||
Diluted net income per share |
$ |
2.91 |
|
$ |
3.11 |
|
$ |
5.83 |
|
$ |
6.59 |
|
||||
Consolidated Balance Sheets |
|
|
|
|
|
|
($ in thousands) |
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2024 |
|
|
2023 |
|
|
|
(Unaudited) |
|
|
|
ASSETS |
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
176,141 |
|
$ |
126,760 |
Short-term investments |
|
|
- |
|
|
60,000 |
Voyage receivables |
|
|
223,079 |
|
|
247,165 |
Other receivables |
|
|
16,785 |
|
|
14,303 |
Inventories |
|
|
1,850 |
|
|
1,329 |
Prepaid expenses and other current assets |
|
|
12,228 |
|
|
10,342 |
Current portion of derivative asset |
|
|
4,532 |
|
|
5,081 |
Total Current Assets |
|
|
434,615 |
|
|
464,980 |
|
|
|
|
|
|
|
Vessels and other property, less accumulated depreciation |
|
|
2,081,508 |
|
|
1,914,426 |
Vessels construction in progress |
|
|
12,137 |
|
|
11,670 |
Deferred drydock expenditures, net |
|
|
79,184 |
|
|
70,880 |
Operating lease right-of-use assets |
|
|
14,778 |
|
|
20,391 |
Pool working capital deposits |
|
|
33,238 |
|
|
31,748 |
Long-term derivative asset |
|
|
1,888 |
|
|
1,153 |
Other assets |
|
|
17,322 |
|
|
6,571 |
Total Assets |
|
$ |
2,674,670 |
|
$ |
2,521,819 |
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
Accounts payable, accrued expenses and other current liabilities |
|
$ |
52,118 |
|
$ |
57,904 |
Current portion of operating lease liabilities |
|
|
10,017 |
|
|
10,223 |
Current installments of long-term debt |
|
|
49,598 |
|
|
127,447 |
Total Current Liabilities |
|
|
111,733 |
|
|
195,574 |
Long-term operating lease liabilities |
|
|
6,958 |
|
|
11,631 |
Long-term debt |
|
|
663,054 |
|
|
595,229 |
Other liabilities |
|
|
5,489 |
|
|
2,628 |
Total Liabilities |
|
|
787,234 |
|
|
805,062 |
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
Total Equity |
|
|
1,887,436 |
|
|
1,716,757 |
Total Liabilities and Equity |
|
$ |
2,674,670 |
|
$ |
2,521,819 |
Consolidated Statements of Cash Flows |
|
|
|
|
|
|
||
($ in thousands) |
|
|
|
|
|
|
||
|
|
|
Six Months Ended June 30, |
|||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
(Unaudited) |
|
|
(Unaudited) |
||
Cash Flows from Operating Activities: |
|
|
|
|
|
|
||
Net income |
|
$ |
289,213 |
|
|
$ |
326,395 |
|
Items included in net income not affecting cash flows: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
70,670 |
|
|
|
61,993 |
|
Amortization of debt discount and other deferred financing costs |
|
|
2,059 |
|
|
|
3,128 |
|
Deferred financing costs write-off |
|
|
— |
|
|
|
721 |
|
Stock compensation |
|
|
3,633 |
|
|
|
3,873 |
|
Earnings of affiliated companies |
|
|
— |
|
|
|
20 |
|
Other – net |
|
|
(433 |
) |
|
|
(1,560 |
) |
Items included in net income related to investing and financing activities: |
|
|
|
|
|
|
||
Gain on disposal of vessels and other assets, net |
|
|
(27,903 |
) |
|
|
(10,722 |
) |
Payments for drydocking |
|
|
(24,425 |
) |
|
|
(18,992 |
) |
Insurance claims proceeds related to vessel operations |
|
|
888 |
|
|
|
2,698 |
|
Changes in operating assets and liabilities |
|
|
10,679 |
|
|
|
46,902 |
|
Net cash provided by operating activities |
|
|
324,381 |
|
|
|
414,456 |
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
||
Expenditures for vessels, vessel improvements and vessels under construction |
|
|
(202,875 |
) |
|
|
(188,068 |
) |
Proceeds from disposal of vessels and other property, net |
|
|
48,043 |
|
|
|
20,070 |
|
Expenditures for other property |
|
|
(801 |
) |
|
|
(586 |
) |
Investments in short-term time deposits |
|
|
(75,000 |
) |
|
|
(175,000 |
) |
Proceeds from maturities of short-term time deposits |
|
|
135,000 |
|
|
|
135,000 |
|
Pool working capital deposits |
|
|
(782 |
) |
|
|
— |
|
Net cash used in investing activities |
|
|
(96,415 |
) |
|
|
(208,584 |
) |
Cash Flows from Financing Activities: |
|
|
|
|
|
|
||
Borrowing on revolving credit facilities |
|
|
50,000 |
|
|
|
— |
|
Repayments of debt |
|
|
(39,851 |
) |
|
|
(192,856 |
) |
Proceeds from sale and leaseback financing, net of issuance and deferred financing costs |
|
|
— |
|
|
|
169,717 |
|
Payments and advance payment on sale and leaseback financing and finance lease |
|
|
(24,325 |
) |
|
|
(112,786 |
) |
Payments of deferred financing costs |
|
|
(5,759 |
) |
|
|
(1,146 |
) |
Repurchase of common stock |
|
|
— |
|
|
|
(13,948 |
) |
Cash dividends paid |
|
|
(151,595 |
) |
|
|
(177,565 |
) |
Cash paid to tax authority upon vesting or exercise of stock-based compensation |
|
|
(7,055 |
) |
|
|
(5,009 |
) |
Net cash used in financing activities |
|
|
(178,585 |
) |
|
|
(333,593 |
) |
Net increase/(decrease) in cash and cash equivalents |
|
|
49,381 |
|
|
|
(127,721 |
) |
Cash and cash equivalents at beginning of year |
|
|
126,760 |
|
|
|
243,744 |
|
Cash and cash equivalents cash at end of period |
|
$ |
176,141 |
|
|
$ |
116,023 |
|
Spot and Fixed TCE Rates Achieved and Revenue Days
The following tables provides a breakdown of TCE rates achieved for spot and fixed charters and the related revenue days for the three months ended June 30, 2024 and the comparable period of 2023. Revenue days in the quarter ended June 30, 2024 totaled 6,234 compared with 6,742 in the prior year quarter. A summary fleet list by vessel class can be found later in this press release. The information in these tables excludes commercial pool fees/commissions averaging approximately
|
|
|
Three Months Ended June 30, 2024 |
|
|
Three Months Ended June 30, 2023 |
||||||||||||
|
|
|
Spot |
|
|
Fixed |
|
|
Total |
|
|
Spot |
|
|
Fixed |
|
|
Total |
Crude Tankers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VLCC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average TCE Rate |
|
$ |
46,350 |
|
$ |
37,339 |
|
|
|
|
$ |
52,307 |
|
$ |
43,056 |
|
|
|
Number of Revenue Days |
|
|
828 |
|
|
273 |
|
|
1,101 |
|
|
781 |
|
|
294 |
|
|
1,075 |
Suezmax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average TCE Rate |
|
$ |
45,045 |
|
$ |
31,044 |
|
|
|
|
$ |
61,267 |
|
$ |
30,990 |
|
|
|
Number of Revenue Days |
|
|
1,001 |
|
|
182 |
|
|
1,183 |
|
|
988 |
|
|
181 |
|
|
1,169 |
Aframax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average TCE Rate |
|
$ |
31,450 |
|
$ |
38,500 |
|
|
|
|
$ |
53,482 |
|
$ |
- |
|
|
|
Number of Revenue Days |
|
|
190 |
|
|
91 |
|
|
281 |
|
|
364 |
|
|
- |
|
|
364 |
Total Crude Tankers Revenue Days |
|
|
2,019 |
|
|
546 |
|
|
2,565 |
|
|
2,133 |
|
|
475 |
|
|
2,608 |
Product Carriers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aframax (LR2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average TCE Rate |
|
$ |
55,485 |
|
$ |
- |
|
|
|
|
$ |
25,594 |
|
$ |
17,829 |
|
|
|
Number of Revenue Days |
|
|
58 |
|
|
- |
|
|
58 |
|
|
41 |
|
|
50 |
|
|
91 |
Panamax (LR1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average TCE Rate |
|
$ |
53,066 |
|
$ |
- |
|
|
|
|
$ |
63,606 |
|
$ |
- |
|
|
|
Number of Revenue Days |
|
|
506 |
|
|
- |
|
|
506 |
|
|
780 |
|
|
- |
|
|
780 |
MR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average TCE Rate |
|
$ |
35,007 |
|
$ |
21,553 |
|
|
|
|
$ |
28,331 |
|
$ |
20,819 |
|
|
|
Number of Revenue Days |
|
|
2,597 |
|
|
508 |
|
|
3,105 |
|
|
2,954 |
|
|
309 |
|
|
3,263 |
Total Product Carriers Revenue Days |
|
|
3,161 |
|
|
508 |
|
|
3,669 |
|
|
3,775 |
|
|
359 |
|
|
4,134 |
Total Revenue Days |
|
|
5,180 |
|
|
1,054 |
|
|
6,234 |
|
|
5,908 |
|
|
834 |
|
|
6,742 |
Revenue days in the above table excludes days related to full service lighterings. In addition, during 2024 and 2023, certain of the Company’s vessels were employed on transitional voyages, which are excluded from the table above.
During the 2024 and 2023 periods, each of the Company’s LR1s participated in the Panamax International Pool and transported crude oil cargoes exclusively.
Fleet Information
As of June 30, 2024, INSW’s fleet totaled 83 vessels, of which 63 were owned, 14 were chartered in and six contracted newbuildings.
|
|
|
|
|
|
|
|
Total at June 30, 2024 |
|||
Vessel Fleet and Type |
|
Vessels Owned |
|
|
Vessels Chartered-in1 |
|
|
Total Vessels |
|
|
Total Dwt |
Operating Fleet |
|
|
|
|
|
|
|
|
|
|
|
VLCC |
|
4 |
|
|
9 |
|
|
13 |
|
|
3,910,572 |
Suezmax |
|
13 |
|
|
- |
|
|
13 |
|
|
2,061,754 |
Aframax |
|
4 |
|
|
- |
|
|
4 |
|
|
452,375 |
Crude Tankers |
|
21 |
|
|
9 |
|
|
30 |
|
|
6,424,701 |
|
|
|
|
|
|
|
|
|
|
|
|
LR2 |
|
1 |
|
|
- |
|
|
1 |
|
|
112,691 |
LR1 |
|
6 |
|
|
1 |
|
|
7 |
|
|
522,698 |
MR |
|
35 |
|
|
4 |
|
|
39 |
|
|
1,951,525 |
Product Carriers |
|
42 |
|
|
5 |
|
|
47 |
|
|
2,586,914 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Fleet |
|
63 |
|
|
14 |
|
|
77 |
|
|
9,011,615 |
|
|
|
|
|
|
|
|
|
|
|
|
Newbuild Fleet |
|
|
|
|
|
|
|
|
|
|
|
LR1 |
|
6 |
|
|
- |
|
|
6 |
|
|
441,600 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Newbuild Fleet |
|
6 |
|
|
- |
|
|
6 |
|
|
441,600 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating and Newbuild Fleet |
|
69 |
|
|
14 |
|
|
83 |
|
|
9,453,215 |
(1) Includes bareboat charters, but excludes vessels chartered in where the duration of the charter was one year or less at inception. |
|||||||||||
Reconciliation to Non-GAAP Financial Information
The Company believes that, in addition to conventional measures prepared in accordance with GAAP, the following non-GAAP measures may provide certain investors with additional information that will better enable them to evaluate the Company’s performance. Accordingly, these non-GAAP measures are intended to provide supplemental information, and should not be considered in isolation or as a substitute for measures of performance prepared with GAAP.
(A) Adjusted Net Income
Adjusted net income consists of net income adjusted for the impact of certain items that we do not consider indicative of our ongoing operating performance. This measure does not represent or substitute net income or any other financial item that is determined in accordance with GAAP. While adjusted net income is frequently used as a measure of operating results and performance, it may not be necessarily comparable with other similarly titled captions of other companies due to differences in methods of calculation. The following table reconciles net income, as reflected in the consolidated statement of operations, to adjusted net income:
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|||||||||
($ in thousands) |
|
|
2024 |
|
|
|
2023 |
|
|
2024 |
|
|
|
2023 |
|
Net income |
|
$ |
144,723 |
|
|
$ |
153,762 |
|
$ |
289,213 |
|
|
$ |
326,395 |
|
Third-party debt modification fees |
|
|
168 |
|
|
|
13 |
|
|
168 |
|
|
|
420 |
|
Write-off of deferred financing costs |
|
|
- |
|
|
|
555 |
|
|
- |
|
|
|
721 |
|
(Gain)/loss on disposal of vessels and other assets, net of impairments |
|
|
(27,852 |
) |
|
|
26 |
|
|
(27,903 |
) |
|
|
(10,722 |
) |
Provision for settlement of multi-employer pension plan obligations |
|
|
975 |
|
|
|
- |
|
|
975 |
|
|
|
- |
|
Adjusted Net Income |
|
$ |
118,014 |
|
|
$ |
154,356 |
|
$ |
262,453 |
|
|
$ |
316,814 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Weighted average shares outstanding (diluted) |
|
|
49,721,858 |
|
|
|
49,404,837 |
|
|
49,550,928 |
|
|
|
49,525,282 |
|
Adjusted net income per diluted share |
|
$ |
2.37 |
|
|
$ |
3.12 |
|
$ |
5.30 |
|
|
$ |
6.40 |
|
(B) EBITDA and Adjusted EBITDA
EBITDA represents net income before interest expense, income taxes, and depreciation and amortization expense. Adjusted EBITDA consists of EBITDA adjusted for the impact of certain items that we do not consider indicative of our ongoing operating performance. EBITDA and Adjusted EBITDA do not represent, and should not be a substitute for, net income or cash flows from operations as determined in accordance with GAAP. Some of the limitations are: (i) EBITDA and Adjusted EBITDA do not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments; (ii) EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs; and (iii) EBITDA and Adjusted EBITDA do not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on our debt. While EBITDA and Adjusted EBITDA are frequently used as a measure of operating results and performance, neither of them is necessarily comparable to other similarly titled captions of other companies due to differences in methods of calculation. The following table reconciles net income as reflected in the condensed consolidated statements of operations, to EBITDA and Adjusted EBITDA:
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|||||||||
($ in thousands) |
|
|
2024 |
|
|
|
2023 |
|
|
2024 |
|
|
|
2023 |
|
Net income |
|
$ |
144,723 |
|
|
$ |
153,762 |
|
$ |
289,213 |
|
|
$ |
326,395 |
|
Income tax provision |
|
|
- |
|
|
|
381 |
|
|
- |
|
|
|
380 |
|
Interest expense |
|
|
12,425 |
|
|
|
17,914 |
|
|
25,312 |
|
|
|
34,861 |
|
Depreciation and amortization |
|
|
36,517 |
|
|
|
32,445 |
|
|
70,670 |
|
|
|
61,993 |
|
EBITDA |
|
|
193,665 |
|
|
|
204,502 |
|
|
385,195 |
|
|
|
423,629 |
|
Third-party debt modification fees |
|
|
168 |
|
|
|
13 |
|
|
168 |
|
|
|
420 |
|
Write-off of deferred financing costs |
|
|
- |
|
|
|
555 |
|
|
- |
|
|
|
721 |
|
(Gain)/loss on disposal of vessels and other assets, net |
|
|
(27,852 |
) |
|
|
26 |
|
|
(27,903 |
) |
|
|
(10,722 |
) |
Provision for settlement of multi-employer pension plan obligations |
|
|
975 |
|
|
|
- |
|
|
975 |
|
|
|
|
|
Adjusted EBITDA |
|
$ |
166,956 |
|
|
$ |
205,096 |
|
$ |
358,435 |
|
|
$ |
414,048 |
|
(C) Cash
|
|
June 30, |
|
|
December 31, |
($ in thousands) |
|
2024 |
|
|
2023 |
Cash and cash equivalents |
$ |
176,141 |
|
$ |
126,760 |
Short-term investments |
|
- |
|
|
60,000 |
Total Cash |
$ |
176,141 |
|
$ |
186,760 |
(D) Free Cash Flow
Free cash flow represents cash flows from operating activities, less mandatory repayments of debt (including those under sale and leaseback agreements) less capital expenditures excluding payments made to acquire a vessel or vessels, which the Company believes is useful to investors in understanding the net cash generated from its core business activities after certain mandatory obligations.
($ in thousands) |
2023 |
2024 |
||||||||||||||||||||||
For the three months ended: |
June 30 |
September 30 |
December 31 |
March 31 |
June 30 |
|||||||||||||||||||
Net cash provided by operating activities (1) |
$ |
193,634 |
|
$ |
148,463 |
|
|
$ |
125,483 |
|
$ |
156,442 |
|
$ |
167,939 |
|
||||||||
Repayments of debt (1) |
|
(55,407 |
) |
|
(132,152 |
) |
|
|
(108,365 |
) |
|
(19,538 |
) |
|
- |
|
||||||||
Payments on sale and leaseback (1) |
|
(78,167 |
) |
|
(10,946 |
) |
|
|
(12,233 |
) |
|
(12,146 |
) |
|
(12,179 |
) |
||||||||
Less: optional prepayments (2) |
|
92,482 |
|
|
104,312 |
(3) |
|
88,382 |
|
|
- |
|
|
- |
|
|||||||||
Expenditures for vessels (1) |
|
(121,366 |
) |
|
(4,150 |
) |
|
|
(12,941 |
) |
|
(26,420 |
) |
|
(176,455 |
) |
||||||||
Expenditures for other property (1) |
|
(62 |
) |
|
(449 |
) |
|
|
(436 |
) |
|
(701 |
) |
|
(100 |
) |
||||||||
Less: payments for acquiring vessels (2) |
|
115,162 |
|
|
- |
|
|
|
11,548 |
|
|
23,200 |
|
|
174,896 |
|
||||||||
Free cash flow |
$ |
146,276 |
|
$ |
105,078 |
|
|
$ |
91,438 |
|
$ |
120,837 |
|
$ |
154,101 |
|
||||||||
(1) |
Reflects current period balance on the face of the Consolidated Statement of Cash Flows, less the prior quarter’s balance on the face of the Consolidated Statement of Cash Flows. The captions have been adjusted for summary purposes; the complete list of captions are as follows, in order as in the table above: Net cash provided by operating activities, Repayments of debt, Payments and advance payment on sale and leaseback financing and finance lease, Expenditures for vessels, vessel improvements and vessels under construction, and Expenditures for other property. For the period ended September 30, 2023, Repayments of Debt include the line item Premium and fees on extinguishment of debt. | |
(2) |
Payments for vessels under construction represent the contractual payments on three dual-fuel VLCCs that delivered in the first half of 2023 and contractual payments for the LR1 newbuildings in Q4 2023. In the three months ended 2024, the Company announced the acquisition of 6 eco MRs for a total contract price of |
|
(3) |
In connection with the execution of the revolving credit facility (“ |
(E) Time Charter Equivalent (TCE) Revenues
Consistent with general practice in the shipping industry, the Company uses TCE revenues, which represents shipping revenues less voyage expenses, as a measure to compare revenue generated from a voyage charter to revenue generated from a time charter. Time charter equivalent revenues, a non-GAAP measure, provides additional meaningful information in conjunction with shipping revenues, the most directly comparable GAAP measure, because it assists Company management in making decisions regarding the deployment and use of its vessels and in evaluating their financial performance. Reconciliation of TCE revenues of the segments to shipping revenues as reported in the consolidated statements of operations follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
||||||||
($ in thousands) |
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Time charter equivalent revenues |
|
$ |
251,848 |
|
$ |
288,335 |
|
$ |
522,776 |
|
$ |
571,655 |
|
Add: Voyage expenses |
|
|
5,561 |
|
|
3,868 |
|
|
9,034 |
|
|
7,678 |
|
Shipping revenues |
|
$ |
257,409 |
|
$ |
292,203 |
|
$ |
531,810 |
|
$ |
579,333 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240806592844/en/
Investor Relations & Media Contact:
Tom Trovato, International Seaways, Inc.
(212) 578-1602
ttrovato@intlseas.com
Source: International Seaways, Inc.
