Attached files

file filename
8-K - 8-K - Euronav MI II Inc.gnrt-20160315x8k.htm

Picture 6

 

Gener8 Maritime, Inc. Announces Fourth Quarter and Full Year 2015 Financial Results

 

New York, NY, March 15, 2016 -- Gener8 Maritime, Inc. (NYSE: GNRT) ("Gener8 Maritime" or the “Company”), a leading U.S.-based provider of international seaborne crude oil transportation services, today announced its financial results for the three months and full year ended December 31, 2015.

 

Highlights

·

Recorded adjusted net income of $50.1 million, or $0.61 basic and diluted adjusted earnings per share for the fourth quarter and adjusted net income of $155.5 million or $2.48 basic and $2.46 diluted adjusted earnings per share for the full year 2015.

·

Accepted delivery of two “ECO” newbuilding VLCCs, the Gener8 Athena and the Gener8 Strength in the fourth quarter and a further four “ECO” newbuilding VLCCs, the Gener8 Apollo, the Gener8 Supreme, the Gener8 Ares and the Gener8 Hera, in 2016 to date.

·

Entered into a senior secured credit facility for up to $259.6 million of debt financing for the first four of the Company’s six newbuildings with Shanghai Waigaoqiao Shipbuilding Co. (“SWS”). The first drawdown was used to refinance the October 21, 2015 term loan facility with Citibank for the Gener8 Strength, with the additional drawdowns occurring in connection with the deliveries of the Gener8 Supreme,  Gener8 Success and Gener8 Andriotis.

·

Sold the Gener8 Consul, the sole Handymax tanker in the Company’s fleet, in February 2016 for $17.5 million in gross proceeds.

 

“The Company achieved a number of important milestones in 2015,” said Peter Georgiopoulos, Chairman and Chief Executive Officer of Gener8 Maritime.  “Following the merger between General Maritime and Navig8 Crude Tankers, Gener8 Maritime successfully completed its initial public offering in June.  We have since taken delivery of the first seven VLCCs from our 21 vessel newbuilding program.  Each of these vessels entered Navig8 Group’s VL8 pool upon their respective deliveries.  As of the date of this release, we have 31 vessels on the water and are generating significant revenues in a strong tanker market. Our newbuilding delivery schedule remains on track, and we expect to take delivery of an additional 12 VLCCs in 2016.  The crude tanker market has seen both significant strength and volatility over the past several months, and we believe that Gener8 is well positioned to take advantage of current market conditions. We expect strong demand for crude oil driven by lower prices to continue to benefit the crude tanker market and help to absorb expected growth in the global tanker fleet. Our modern, high quality fleet of crude tankers, deployed in Navig8 Group’s strong commercial platform, has Gener8 Maritime poised to drive future growth.” 

 

Leo Vrondissis, Chief Financial Officer, added, “During the fourth quarter we also made significant progress towards completing the financing of our newbuilding program. We secured a $259.6 million debt facility to finance the first four of our six vessels being built at SWS and are focused on finalizing the financing for the remaining two vessels well ahead of scheduled deliveries.”

 

 

 

 

 

- 1  -


 

Fleet Performance

The average TCE rates earned by Gener8 Maritime’s vessels are detailed below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gener8 Maritime Average Daily TCE Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

Dec-15

 

Dec-14

 

Dec-15

 

Dec-14

 

VLCC

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Spot TCE

 

$

57,637

 

$

22,237

 

$

50,953

 

$

17,255

 

Average Time Charter Rate

 

$

37,459

 

 

 

$

36,839

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUEZMAX

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Spot TCE

 

$

36,861

 

$

16,959

 

$

35,964

 

$

16,843

 

Average Time Charter Rate

 

 

 

$

20,092

 

$

19,013

 

$

19,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AFRAMAX

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Spot TCE

 

$

32,227

 

$

16,423

 

$

30,428

 

$

19,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PANAMAX

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Spot TCE

 

$

23,146

 

$

16,983

 

$

22,464

 

$

17,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HANDYMAX

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Spot TCE

 

$

7,326

 

$

15,713

 

$

15,783

 

$

10,231

 

 

 

Please refer to the tables at the end of this report for a reconciliation of TCE to voyage revenues.

 

Our spot TCEs include all spot voyages for the Company's vessels, including those that were within the Navig8 Group pools.

 

 

Fourth Quarter 2015 Results Summary 

 

The Company recorded adjusted net income of $50.1 million, or $0.61 basic and diluted adjusted earnings per share, for the three months ended December 31, 2015, compared to an adjusted net loss of ($2.8) million, or ($0.08) basic and diluted adjusted loss per share, for the three months ended December 31, 2014. The increase in adjusted net income was primarily due to increases in hire rates as the market improved. The large decrease in voyage expenses for the three months ended December 31, 2015, compared to the prior year period is the result of the Company having transitioned the majority of its vessels into the Navig8 pools where voyage expenses are borne by the pool and netted out of monthly distributions.  Please refer to the tables at the end of this report for a reconciliation of adjusted net income / (loss) to net income / (loss).

Net income for the three months ended December 31, 2015 was $45.5 million, or $0.55 basic and diluted earnings per share, compared to a net loss of $(7.0) million, or $(0.21) basic and diluted loss per share, for the prior year period. 

The average daily spot TCE rates obtained by the Company’s VLCC fleet, including our vessels that were within the Navig8 pools, was $57,637 for the three months ended December 31, 2015 and $50,953 for the twelve months ended December 31, 2015. Please refer to the tables at the end of this report for a reconciliation of operating days and spot charter revenues.

Net voyage revenue increased by $59.7 million, or 145.6%, to $100.7 million for the three months ended December 31, 2015, compared to $41.0 million from the prior year period. The increase was primarily attributable to the increase in hire charter rates during the three months ended December 31, 2015 compared to the prior year period, as well as lower fuel prices during the period compared to the prior year period.

Direct vessel operating expenses, which include crew costs, provisions, deck and engine stores, lubricating oil, insurance, and maintenance and repairs, increased by $2.8 million, or 13.9%, to $22.9 million for the three months ended December

- 2  -


 

31, 2015 compared to $20.1 million for the prior year period. The increase in direct vessel operating expenses was primarily due to the increase in average size of our fleet and the increase in vessel management expenses during the fourth quarter 2015 as compared to the fourth quarter 2014.

Navig8 charterhire expenses increased by $4.0 million, to $4.0 million for the three months ended December 31, 2015 compared to $0 for the three months ended December 31, 2014, due to the assumption of the time charter commitment of the Nave Quasar in connection with our merger with Navig8 Crude Tankers.

General and administrative expenses increased by $2.6 million, to $8.2 million during the three months ended December 31, 2015 compared to $5.6 million for the prior year period, primarily due to $1.4 million of legal and other professional fees related to refinancing activities which were not incurred in the prior year period as well as other professional matters and $1.5 million of amortization of restricted stock units, partially offset by a decrease of $0.5 million in the Portugal office’s expenses during the three months ended December 31, 2014. The Portugal office was officially closed in the fourth quarter of 2015. The restricted stock units were granted in connection with the pricing of our initial public offering and we recognized compensation expense upon the immediate vesting of a portion of the restricted stock units upon grant and the vesting of an additional portion upon the consummation of our initial public offering.

Adjusted EBITDA for the three months ended December 31, 2015 increased by $50.2 million, or 298.8%, to $67.0 million compared to $16.8 million for the prior year period. Please refer to the tables at the end of this report for a reconciliation of adjusted EBITDA to net income / (loss).

Depreciation and amortization expenses increased by $2.2 million, or 18.6%, to $14.0 million during the three months ended December 31, 2015 compared to $11.8 million for the prior year period. This increase is primarily due to the increase in fleet size as our newbuilding vessels are delivered, partially offset by a change in the estimated residual scrap value from $265/LWT to $325/LWT.

Net interest expense decreased by $3.0 million, or 38.5%, to $4.8 million for the three months ended December 31, 2015 compared to $7.8 million for the prior year period. Such decrease was primarily attributable to the increase in the capitalization of interest expense associated with vessel construction of $7.8 million, or by 236.4%, to $11.1 million for the fourth quarter 2015 compared to $3.3 million for fourth quarter 2014 as a result of our acquisition of the fourteen 2015 acquired VLCC newbuildings in connection with the 2015 merger.  The decrease in net interest expense was partially offset by an increase in our weighted average debt balance due to the incurrence of new debt, and an increase in our payment-in-kind interest.

As of December 31, 2015, the Company’s cash balance was $157.5 million, compared to $147.3 million as of December 31, 2014. As of December 31, 2015, the Company’s net debt (calculated as total debt less cash, discounts and deferred financing costs) was $750.6 million.

As of December 31, 2015, there were 82,679,922 shares of the Company’s common stock outstanding. 

 

Full Year 2015 Results Summary

The Company recorded adjusted net income of $155.5 million, or $2.48 basic and $2.46 diluted adjusted earnings per share for the full year ended December 31, 2015, compared to an adjusted net loss of $(27.2) million or $(0.89) basic and diluted adjusted loss per share, for the full year 2014. The large decrease in voyage expenses for the year ended December 31, 2015, compared to the prior year period is primarily resulted from the Company having transitioned the majority of its vessels into the Navig8 pools where voyage expenses are borne by the pool and netted out of monthly distributions. Please refer to the tables at the end of this report for a reconciliation of adjusted net income / (loss) to net income / (loss).

Net income for the full year ended December 31, 2015 was $129.6 million, or $2.06 basic and $2.05 diluted earnings per share, compared to a net loss of $(47.1) million, or $(1.54) basic and diluted loss per share, for the prior year period.

Net voyage revenue increased by $182.1 million, or 119.4%, to $334.6 million for the full year ended December 31, 2015 compared to $152.5 million for the prior year period. The increase in net voyage revenues was primarily attributable to higher TCE rates earned during fiscal 2015 compared to the prior year period, primarily resulting from a higher charter rate environment, combined with lower fuel costs.

- 3  -


 

Direct vessel operating expenses remained substantially flat, increasing by $1.3 million, or 1.5%, to $85.5 million for the full year ended December 31, 2015 compared to $84.2 million for the prior year period.

Navig8 charterhire expenses increased by $11.3 million, to $11.3 million for the full year ended December 31, 2015 compared to $0 for the full year ended December 31, 2014, due to the assumption of the time charter commitment of the Nave Quasar in connection with our merger with Navig8 Crude Tankers.

General and administrative expenses increased by $14.0 million, or 62.5%, to $36.4 million for the full year ended December 31, 2015 compared to $22.4 million for the prior year period. The primary factors contributing to this increase were an increase in stock-based compensation from the prior year due to the issuance of RSUs in conjunction with the IPO and legal fees and professional fees related to refinancing activities which were not incurred in the prior year period as well as other matters.

Adjusted EBITDA for the full year ended December 31, 2015 increased $167.7 million, or 343.6%, to $216.5 million compared to $48.8 million for the prior year period. Please refer to the tables at the end of this report for a reconciliation of adjusted EBITDA to net income / (loss).

Depreciation and amortization expenses increased by $1.5 million, or 3.3%, to $47.6 million for the full year ended December 31, 2015 compared to $46.1 million for the prior year period. Amortization of drydocking costs increased $2.3 million while vessel depreciation decreased $0.8 million during the full year ended December 31, 2015 compared to the prior year period. The increase in the amortization of drydocking costs was primarily due to additional drydocking costs incurred during fiscal 2015. The increase in depreciation and amortization was partially offset by the decrease in vessel depreciation primarily due to the increase in our estimated residual scrap value of the vessels to $325/LWT from $265/LWT effective January 1, 2015.

Net interest expense decreased by $13.8 million, or 46.6%, to $16.0 million for the full year ended December 31, 2015 compared to $29.8 million for the prior year period. This decrease was primarily attributable to the increase in the capitalization of interest expense associated with vessel construction of $26.2 million, or by 291.2%, to $35.2 million for the full year ended December 31, 2015 compared to $9.0 million for the prior year period as a result of our acquisition of the 2015 acquired VLCC newbuildings in connection with the 2015 merger. The increase in capitalized interest was offset by an increase in our weighted average debt balance, new debt, and an increase in our payment-in-kind interest.

Other financing costs increased by $6.0 million, to $6.0 million for the full year ended December 31, 2015 compared to $0 for the prior year, due to the issuance of common shares as a commitment premium pursuant to a commitment agreement for the purchase and sale of common shares entered into in connection with our merger with Navig8 Crude Tankers and the subsequent termination of such agreement upon the IPO. 

- 4  -


 

Gener8 Fleet

As of March 15, 2016, Gener8 Maritime has a fleet of 45 wholly-owned vessels on a fully-delivered basis. The Company’s fleet is comprised of 14 VLCC newbuildings and 31 vessels on the water consisting of 14 VLCCs, 11 Suezmaxes, four Aframaxes, and two Panamax tankers, with a total expected carrying capacity of approximately 10.8 million deadweight tons ("DWT") and average age on a DWT basis of less than 6 years upon delivery of the newbuildings.

The Company has agreed to deliver each of its newbuilding VLCCs into the VL8 Pool managed by Navig8 Group upon their respective deliveries.

 

 

 

 

 

 

 

 

 

 

 

 

Gener8 Maritime Fleet Profile

 

Vessels on the
Water

 

Type

 

Vessel Name

 

DWT

 

Year Built

 

Employment

 

1

    

VLCC

    

Gener8 Apollo

    

301,417

    

2016

    

VL8 Pool

 

2

 

VLCC

 

Gener8 Supreme

 

300,933

 

2016

 

VL8 Pool

 

3

 

VLCC

 

Gener8 Ares

 

301,587

 

2016

 

VL8 Pool

 

4

 

VLCC

 

Gener8 Hera

 

301,619

 

2016

 

VL8 Pool

 

5

 

VLCC

 

Gener8 Neptune

 

299,999

 

2015

 

VL8 Pool

 

6

 

VLCC

 

Gener8 Athena

 

299,999

 

2015

 

VL8 Pool

 

7

 

VLCC

 

Gener8 Strength

 

300,960

 

2015

 

VL8 Pool

 

8

 

VLCC

 

Gener8 Zeus

 

318,325

 

2010

 

VL8 Pool

 

9

 

VLCC

 

Gener8 Hercules

 

306,543

 

2007

 

VL8 Pool

 

10

 

VLCC

 

Gener8 Atlas

 

306,005

 

2007

 

VL8 Pool

 

11

 

VLCC

 

Gener8 Ulysses

 

318,695

 

2003

 

VL8 Pool

 

12

 

VLCC

 

Gener8 Poseidon

 

305,795

 

2002

 

VL8 Pool

 

13

 

VLCC

 

Gener8 Vision

 

312,679

 

2001

 

Time Charter

(1)

14

 

VLCC

 

Gener8 Victory

 

312,640

 

2001

 

Time Charter

(2)

15

 

Suezmax

 

Gener8 Spartiate

 

164,925

 

2011

 

Suez8 Pool

 

16

 

Suezmax

 

Gener8 Maniate

 

164,715

 

2010

 

Suez8 Pool

 

17

 

Suezmax

 

Gener8 St. Nikolas

 

149,876

 

2008

 

Suez8 Pool

 

18

 

Suezmax

 

Gener8 Kara G

 

150,296

 

2007

 

Suez8 Pool

 

19

 

Suezmax

 

Gener8 George T

 

149,847

 

2007

 

Suez8 Pool

 

20

 

Suezmax

 

Gener8 Harriet G

 

150,296

 

2006

 

Suez8 Pool

 

21

 

Suezmax

 

Gener8 Orion

 

159,992

 

2002

 

Suez8 Pool

 

22

 

Suezmax

 

Gener8 Argus

 

159,999

 

2000

 

Suez8 Pool

 

23

 

Suezmax

 

Gener8 Spyridon

 

159,999

 

2000

 

Suez8 Pool

 

24

 

Suezmax

 

Gener8 Horn

 

159,475

 

1999

 

Suez8 Pool

 

25

 

Suezmax

 

Gener8 Phoenix

 

153,015

 

1999

 

Suez8 Pool

 

26

 

Aframax

 

Gener8 Pericles

 

105,674

 

2003

 

V8 Pool

 

27

 

Aframax

 

Gener8 Daphne

 

106,560

 

2002

 

V8 Pool

 

28

 

Aframax

 

Gener8 Elektra

 

106,560

 

2002

 

V8 Pool

 

29

 

Aframax

 

Gener8 Defiance

 

105,538

 

2002

 

V8 Pool

 

30

 

Panamax

 

Gener8 Companion

 

72,749

 

2004

 

Spot

 

31

 

Panamax

 

Gener8 Compatriot

 

72,749

 

2004

 

Spot

 

 

 

Vessels on the Water Total

 

6,579,461

 

 

 

 

 

 

 

- 5  -


 

 

 

 

 

 

 

 

 

 

 

 

 

Newbuilding

 

 

 

 

 

 

 

 

 

Expected

 

Fleet List

 

Type

 

Vessel Name

 

DWT

 

Yard

 

Delivery Date

    

1

    

VLCC

    

Gener8 Success

    

300,000

    

SWS

    

Mar-16

 

2

 

VLCC

 

Gener8 Nautilus

 

300,000

 

HHI

 

Apr-16

 

3

 

VLCC

 

Gener8 Andriotis

 

300,000

 

SWS

 

May-16

 

4

 

VLCC

 

Gener8 Constantine

 

300,000

 

HHI

 

Jun-16

 

5

 

VLCC

 

Gener8 Perseus

 

300,000

 

HHI

 

Aug-16

 

6

 

VLCC

 

Gener8 Macedon

 

300,000

 

HHI

 

Aug-16

 

7

 

VLCC

 

Gener8 Hector

 

300,000

 

HAN

 

Aug-16

 

8

 

VLCC

 

Gener8 Chiotis

 

300,000

 

SWS

 

Aug-16

 

9

 

VLCC

 

Gener8 Oceanus

 

300,000

 

HHI

 

Sep-16

 

10

 

VLCC

 

Gener8 Noble

 

300,000

 

HHI

 

Oct-16

 

11

 

VLCC

 

Gener8 Theseus

 

300,000

 

HHI

 

Oct-16

 

12

 

VLCC

 

Gener8 Miltiades

 

300,000

 

SWS

 

Nov-16

 

13

 

VLCC

 

Gener8 Nestor

 

300,000

 

HAN

 

Jan-17

 

14

 

VLCC

 

Gener8 Ethos

 

300,000

 

HHI

 

Feb-17

 

 

 

Newbuildings Total

 

4,200,000

 

 

 

 

 

 

(1)

Gener8 Vision on time charter through March 2016 at approximately $38,000/day gross TCE.

(2)

Gener8 Victory on time charter through August 2016 at approximately $47,600/day gross TCE with an option to extend for six months at $53,750/day gross TCE.

 

 

 

- 6  -


 

Financial Information

 

Selected Balance Sheet Data 

 

 

 

 

 

 

 

 

 

 

    

December 31,

    

December 31,

 

BALANCE SHEET DATA, at end of period

 

2015

 

2014

 

(Dollars in thousands)

 

 

 

 

 

 

 

Cash & cash equivalents

 

$

157,535

 

$

147,303

 

Current assets, including cash

 

 

258,128

 

 

230,662

 

Total assets

 

 

2,389,746

 

 

1,359,120

 

Current liabilities, including current portion of long-term debt

 

 

268,615

 

 

52,770

 

Current portion of long-term debt

 

 

135,367

 

 

 

Total long-term debt, including current portion, excluding discount and deferred financing costs

 

 

908,090

 

 

789,030

 

Shareholders' equity

 

 

1,347,761

 

 

517,149

 

 

- 7  -


 

Consolidated Statement of Operations for the Three Months ended December 31, 2015 and 2014

 

 

 

 

 

 

 

 

 

 

 

For the Three Months

 

 

 

Ended December 31,

 

(Dollars in thousands excepet per share data)

    

2015

    

2014

 

 

 

 

 

 

 

 

 

VOYAGE REVENUES

 

 

 

 

 

 

 

Time charter revenues

 

$

7,059

 

$

3,076

 

Spot charter revenues

 

 

6,272

 

 

89,753

 

Navig8 pool revenues

 

 

89,429

 

 

 

Total voyage revenues

 

 

102,760

 

 

92,829

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

Voyage expenses

 

 

2,103

 

 

51,845

 

Direct vessel operating expenses

 

 

22,938

 

 

20,148

 

Navig8 charterhire expenses

 

 

4,037

 

 

 

General and administrative

 

 

8,235

 

 

5,601

 

Depreciation and amortization

 

 

13,962

 

 

11,777

 

Goodwill Impairment

 

 

 

 

2,099

 

Goodwill write-off for sales of vessels

 

 

 

 

 

Loss on impairment of vessels held for sale

 

 

520

 

 

 

Loss on disposal of vessels & vessel equipment

 

 

557

 

 

420

 

Closing of Portugal office

 

 

 

 

366

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

52,352

 

 

92,256

 

 

 

 

 

 

 

 

 

OPERATING INCOME (LOSS)

 

 

50,408

 

 

573

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(4,849)

 

 

(7,759)

 

Other financing costs

 

 

(4)

 

 

 —

 

Other (expense) income, net

 

 

(34)

 

 

207

 

Total other expenses

 

 

(4,887)

 

 

(7,552)

 

NET INCOME/ (LOSS)

 

$

45,521

 

$

(6,979)

 

 

 

 

 

 

 

 

 

INCOME (LOSS) PER COMMON SHARE:

 

 

 

 

 

 

 

Basic

 

$

0.55

 

$

(0.21)

 

Diluted

 

$

0.55

 

$

(0.21)

 

 

- 8  -


 

Consolidated Statement of Operations for the Full Year ended December 31, 2015 and 2014

 

 

 

 

 

 

 

 

 

 

 

For the Year

 

 

 

Ended December 31,

 

(Dollars in thousands excepet per share data)

 

2015

 

2014

 

 

 

 

 

 

 

 

 

VOYAGE REVENUES

    

 

 

    

 

 

 

Time charter revenues

 

$

28,707

 

$

10,894

 

Spot charter revenues

 

 

251,584

 

 

381,515

 

Navig8 pool revenues

 

 

149,642

 

 

 

Total voyage revenues

 

 

429,933

 

 

392,409

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

Voyage expenses

 

 

95,306

 

 

239,906

 

Direct vessel operating expenses

 

 

85,521

 

 

84,209

 

Navig8 charterhire expenses

 

 

11,324

 

 

 

General and administrative

 

 

36,379

 

 

22,418

 

Depreciation and amortization

 

 

47,572

 

 

46,118

 

Goodwill Impairment

 

 

 

 

2,099

 

Goodwill write-off for sales of vessels

 

 

 

 

1,249

 

Loss on impairment of vessels held for sale

 

 

520

 

 

 

Loss on disposal of vessels & vessel equipment

 

 

805

 

 

8,729

 

Closing of Portugal office

 

 

507

 

 

5,123

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

277,934

 

 

409,851

 

 

 

 

 

 

 

 

 

OPERATING INCOME (LOSS)

 

 

151,999

 

 

(17,442)

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(15,982)

 

 

(29,849)

 

Other financing costs

 

 

(6,044)

 

 

 

Other (expense) income, net

 

 

(404)

 

 

207

 

Total other expenses

 

 

(22,430)

 

 

(29,642)

 

NET INCOME/ (LOSS)

 

$

129,569

 

$

(47,084)

 

 

 

 

 

 

 

 

 

INCOME (LOSS) PER COMMON SHARE:

 

 

 

 

 

 

 

Basic

 

$

2.06

 

$

(1.54)

 

Diluted

 

$

2.05

 

$

(1.54)

 

 

- 9  -


 

Reconciliation Tables

EBITDA represents net income (loss) plus net interest expense and depreciation and amortization. Adjusted EBITDA represents EBITDA adjusted to exclude the items set forth in the table above, which represent certain non-cash, one-time, and other items that the Company’s believes are not indicative of the ongoing performance of its core operations. Adjusted Net Income represents Net Income adjusted to exclude the same non-cash, one-time, and other items. EBITDA, Adjusted EBITDA and Adjusted Net Income are included in this presentation because they are used by management and certain investors as measures of operating performance. EBITDA, Adjusted EBITDA and Adjusted Net Income are used by analysts in the shipping industry as common performance measures to compare results across peers. The Company’s management uses EBITDA, Adjusted EBITDA and Adjusted Net Income as performance measures and they are also presented for review at the Company’s board meetings. EBITDA, Adjusted EBITDA and Adjusted Net Income are not items recognized by accounting principles generally accepted in the United States of America (GAAP), and should not be considered as alternatives to net income, operating income, cash flow from operating activity or any other indicator of a company’s operating performance or liquidity calculated under GAAP. The definitions of EBITDA, Adjusted EBITDA and Adjusted Net Income used here may not be comparable to those used by other companies. These definitions are also not the same as the definition of EBITDA, Adjusted EBITDA and Adjusted Net Income used in the financial covenants in the Company’s debt instruments. Set forth below is the EBITDA, Adjusted EBITDA and Adjusted Net Income reconciliation:

 

Reconciliation Tables

 

Please see below for a reconciliation of the following adjusted amounts to Net Income / (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands excepet per share data)

 

Three Months Ended

 

 

Year Ended

 

 

 

Dec-15

 

Dec-14

 

 

Dec-15

 

Dec-14

 

Net Income / (Loss)

 

$

45,521

 

$

(6,979)

  

  

$

129,569

 

$

(47,084)

 

+ Goodwill Impairment

    

 

 —

    

 

2,099

 

  

 

 —

    

 

2,099

 

+ Goodwill write-off for sales of vessels

 

 

 —

 

 

 —

 

 

 

 —

 

 

1,249

 

+ Loss on impairment of vessels held for sale

 

 

520

 

 

 —

 

 

 

520

 

 

 —

 

+ Stock-based compensation expense

 

 

1,450

 

 

247

 

 

 

12,243

 

 

1,215

 

+ Vessel Impairment & Loss on disposal of vessels and vessel equipment

 

 

557

 

 

420

 

 

 

805

 

 

8,729

 

+ Closing of Portugal office

 

 

 —

 

 

366

 

 

 

507

 

 

5,123

 

+ Other financing costs

 

 

4

 

 

 —

 

 

 

6,044

 

 

 —

 

+ Non-cash G&A expenses, excluding stock-based compensation expense

 

 

162

 

 

1,084

 

 

 

1,980

 

 

1,484

 

+ Transactional professional fees unable to be capitalized

 

 

 —

 

 

 —

 

 

 

1,309

 

 

 —

 

+ Commitment Fees

 

 

1,905

 

 

 —

 

 

 

2,556

 

 

 —

 

Net Income / (Loss), adjusted

 

$

50,119

 

$

(2,763)

 

 

$

155,533

 

$

(27,185)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding, basic, in thousands

 

 

82,280

 

 

33,273

 

 

 

62,779

 

 

30,493

 

Weighted average shares outstanding, diluted, in thousands

 

 

82,778

 

 

33,273

 

 

 

63,113

 

 

30,493

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income / (loss) per share, adjusted

 

$

0.61

 

$

(0.08)

 

 

$

2.48

 

$

(0.89)

 

Diluted net income / (loss) per share, adjusted

 

$

0.61

 

$

(0.08)

 

 

$

2.46

 

$

(0.89)

 

 

 

Please see below for a reconciliation of the following adjusted amounts to EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands excepet per share data)

 

Three Months Ended

 

 

Year Ended

 

 

    

Dec-15

    

Dec-14

  

  

Dec-15

    

Dec-14

 

Net Income / (Loss)

 

$

45,521

 

$

(6,979)

 

 

$

129,569

 

$

(47,084)

 

+ Interest expense, net

 

 

4,849

 

 

7,759

 

 

 

15,982

 

 

29,849

 

+ Depreciation and amortization

 

 

13,962

 

 

11,777

 

 

 

47,572

 

 

46,118

 

EBITDA

 

$

64,332

 

$

12,557

 

 

$

193,123

 

$

28,883

 

+ Goodwill Impairment

 

 

 —

 

 

2,099

 

 

 

 —

 

 

2,099

 

+ Goodwill write-off for sales of vessels

 

 

 —

 

 

 —

 

 

 

 —

 

 

1,249

 

+ Loss on impairment of vessels held for sale

 

 

520

 

 

 —

 

 

 

520

 

 

 —

 

+ Stock-based compensation expense

 

 

1,450

 

 

247

 

 

 

12,243

 

 

1,215

 

+ Vessel Impairment & Loss on disposal of vessels and vessel equipment

 

 

557

 

 

420

 

 

 

805

 

 

8,729

 

+ Closing of Portugal office

 

 

 —

 

 

366

 

 

 

507

 

 

5,123

 

+ Other financing costs

 

 

4

 

 

 —

 

 

 

6,044

 

 

 —

 

+ Non-cash G&A expenses, excluding stock-based compensation expense

 

 

162

 

 

1,084

 

 

 

1,980

 

 

1,484

 

+ Transactional professional fees unable to be capitalized

 

 

 —

 

 

 —

 

 

 

1,309

 

 

 —

 

EBITDA, adjusted

 

$

67,025

 

$

16,773

 

 

$

216,531

 

$

48,782

 

 

- 10  -


 

Net Voyage Revenue & Operating Days Reconciliation Table

 

Time Charter Equivalent, or TCE, is a measure of the average daily revenue performance of a vessel. We calculate TCE by dividing net voyage revenue by total operating days for fleet. Net voyage revenues are voyage revenues minus voyage expenses. We evaluate our performance using net voyage revenues. We believe that presenting voyage revenues, net of voyage expenses, neutralizes the variability created by unique costs associated with particular voyages or deployment of vessels on time charter or on the spot market and presents a more accurate representation of the revenues generated by our vessels.  Total operating days for fleet are the total days our vessels were in our possession for the relevant period net of off hire days associated with major repairs, drydockings or special or intermediate surveys.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gener8 Maritime Net Voyage Revenue & Operating Days

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

(Dollars in thousands excepet Operating Days data)

 

Dec-15

 

Dec-14

 

Dec-15

 

Dec-14

 

VLCC

    

 

 

    

 

 

    

 

 

    

 

 

 

Spot Charter & Navig8 Pool Net Voyage Revenues

 

$

42,378

 

$

14,280

 

$

114,167

 

$

43,227

 

Spot Charter & Navig8 Pool Operating Days

 

 

735

 

 

642

 

 

2,241

 

 

2,505

 

Time Charter Revenue

 

$

6,857

 

$

 —

 

$

23,929

 

$

 —

 

Time Charter Operating Days

 

 

183

 

 

 —

 

 

650

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUEZMAX

 

 

 

 

 

 

 

 

 

 

 

 

 

Spot Charter & Navig8 Pool Net Voyage Revenues

 

$

34,657

 

$

13,351

 

$

127,939

 

$

57,154

 

Spot Charter & Navig8 Pool Operating Days

 

 

940

 

 

787

 

 

3,557

 

 

3,393

 

Time Charter Revenue

 

$

 —

 

$

2,988

 

$

4,024

 

$

10,528

 

Time Charter Operating Days

 

 

 —

 

 

149

 

 

212

 

 

550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AFRAMAX

 

 

 

 

 

 

 

 

 

 

 

 

 

Spot Charter & Navig8 Pool Net Voyage Revenues

 

$

11,833

 

$

5,827

 

$

42,612

 

$

28,291

 

Spot Charter & Navig8 Pool Operating Days

 

 

367

 

 

355

 

 

1,400

 

 

1,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PANAMAX

 

 

 

 

 

 

 

 

 

 

 

 

 

Spot Charter Net Voyage Revenue

 

$

4,259

 

$

3,114

 

$

16,209

 

$

9,798

 

Spot Operating Days

 

 

184

 

 

183

 

 

722

 

 

569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HANDYMAX

 

 

 

 

 

 

 

 

 

 

 

 

 

Spot Charter Net Voyage Revenue

 

$

674

 

$

1,425

 

$

5,747

 

$

3,505

 

Spot Operating Days

 

 

92

 

 

91

 

 

364

 

 

343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gener8 Maritime Full Fleet Net Voyage Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

(Dollars in thousands)

 

Dec-15

 

Dec-14

 

Dec-15

 

Dec-14

 

Total Voyage Revenues

 

$

102,760

 

$

92,829

 

$

429,933

 

$

392,409

 

Total Voyage Expenses

 

 

2,103

 

 

51,845

 

 

95,306

 

 

239,906

 

Total Net Voyage Revenues

 

$

100,657

 

$

40,984

 

$

334,627

 

$

152,503

 

 

Conference Call Information

A conference call to discuss the results will be held tomorrow, March 16, 2016 at 8:00 a.m. ET. The conference call can be accessed live by dialing 1-877-407-3982, or for international callers, 1-201-493-6780, and requesting to be joined into the Gener8 Maritime call. A replay will be available at 11:00 a.m. ET and can be accessed by dialing 1-877-870-5176 or for international callers, 1-858-384-5517. The pass code for the replay is 13631240. The replay will be available until March 23, 2016.

A live webcast of the conference call will also be available under the Investor Relations section at www.gener8maritime.com. The Company plans to place additional materials related to the earnings announcement, including a slide presentation, on its website prior to the conference call.

About Gener8 Maritime

As of March 15, 2016, Gener8 Maritime has a fleet of 45 wholly-owned vessels on a fully-delivered basis. Gener8's fleet is comprised of 14 VLCC newbuildings and 31 vessels on the water consisting of 14 VLCCs, 11 Suezmaxes, four

- 11  -


 

Aframaxes, and two Panamax tankers, with a total expected carrying capacity of approximately 10.8 million deadweight tons ("DWT"), and average age on a DWT basis of less than 6 years upon delivery of the newbuildings. Gener8 Maritime is incorporated under the laws of the Marshall Islands and headquartered in New York.

Website Information

The Company intends to use its website, www.gener8maritime.com, as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD. Such disclosures will be included in its website’s Investor Relations section. Accordingly, investors should monitor the Investor Relations portion of the Company’s website, in addition to following its press releases, filings with the Securities and Exchange Commission (the “SEC”), public conference calls, and webcasts. To subscribe to the Company’s e-mail alert service, please click the “Investor Alerts” link in the Investors section of the Company’s website and submit your email address. The information contained in, or that may be accessed through, the Company’s website is not incorporated by reference into or a part of this document or any other report or document the Company files with or furnish to the SEC, and any references to the Company’s website are intended to be inactive textual references only.

 

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

This press release contains forward-looking statements, which are based on management's current expectations and observations. Included among the factors that, in the Company’s view, could cause actual results to differ materially from the forward looking statements contained in this press release are the following: (i) loss or reduction in business from the Company’s significant customers; (ii) the failure of the Company’s significant customers, pool managers or technical managers to perform their obligations owed to the Company; (iii) the loss or material downtime of significant vendors and service providers; (iv) the Company’s failure, or the failure of the commercial managers of any pools in which the Company’s vessels participate, to successfully implement a profitable chartering strategy; (v) changes in demand; (vi) a material decline or prolonged weakness in rates in the tanker market; (vii) changes in production of or demand for oil and petroleum products, generally or in particular regions; (viii) greater than anticipated levels of tanker newbuilding orders or lower than anticipated rates of tanker scrapping; (ix) changes in rules and regulations applicable to the tanker industry, including, without limitation, legislation adopted by international organizations such as the International Maritime Organization and the European Union or by individual countries; (x) actions taken by regulatory authorities; (xi) actions by the courts, the U.S. Coast Guard, the U.S. Department of Justice or other governmental authorities and the results of the legal proceedings to which the Company or any of its vessels may be subject; (xii) changes in trading patterns significantly impacting overall tanker tonnage requirements; (xiii) changes in the typical seasonal variations in tanker charter rates; (xiv) changes in the cost of other modes of oil transportation; (xv) changes in oil transportation technology; (xvi) increases in costs including without limitation: crew wages, insurance, provisions, repairs and maintenance; (xvii) changes in general political conditions; (xviii) changes in the condition of the Company’s vessels or applicable maintenance or regulatory standards (which may affect, among other things, the Company’s anticipated drydocking or maintenance and repair costs); (xix) changes in the itineraries of the Company’s vessels; (xx) adverse changes in foreign currency exchange rates affecting the Company’s expenses; (xxi) the fulfillment of the closing conditions under, or the execution of customary additional documentation for, the Company’s agreements to acquire vessels and contemplated financing arrangements; (xxii) financial market conditions; (xxiii) sourcing, completion and funding of financing on acceptable terms; (xxiv) the Company’s ability to comply with the covenants and conditions under the Company’s debt obligations; (xxv) any negative perception of the Company’s Chapter 11 bankruptcy reorganization in 2012 by investors, customers or other counterparties; (xxvi) other factors listed from time to time in the Company’s filings with SEC, including, without limitation, the Company’s prospectus dated June 24, 2015, filed with the SEC pursuant to rule 424(b) of the Securities Act on June 25, 2015, and its subsequent reports on Form 10-Q and Form 8-K; and (xxvii) the impact of electing to take advantage of certain exemptions applicable to emerging growth companies. Gener8 Maritime, Inc. does not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

Contact:

Leonidas J. Vrondissis

Gener8 Maritime, Inc.

+1 (212) 763-5633

ir@gener8maritime.com 

- 12  -