|
Title of Class of
Securities to be Registered |
| |
Amount to be
Registered |
| |
Amount of
Registration Fee(1) |
| ||||||
|
Common Shares, par value $0.01 per share
|
| | | $ | 103,250,000 | | | | | $ | 12,854.63 | | |
|
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iv | | | |
| | | | S-v | | | |
| | | | S-1 | | | |
| | | | S-8 | | | |
| | | | S-10 | | | |
| | | | S-12 | | | |
| | | | S-16 | | | |
CAPITALIZATION | | | | | S-17 | | |
| | | | S-18 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 10 | | |
Vessel
|
| |
Approximate
|
| |
Flag
|
| |
Lease
Classification |
| |
Charter
Expiry Date |
| ||||||
|
Built
|
| |
DWT
|
| ||||||||||||||
VLCCs | | | | | | | |||||||||||||
Front Ariake
|
| |
2001
|
| |
299,000
|
| |
BA
|
| |
Capital lease
|
| | | | 2023 | | |
Front Serenade
|
| |
2002
|
| |
299,000
|
| |
LIB
|
| |
Capital lease
|
| | | | 2024 | | |
Front Hakata
|
| |
2002
|
| |
298,500
|
| |
BA
|
| |
Capital lease
|
| | | | 2025 | | |
Front Stratus
|
| |
2002
|
| |
299,000
|
| |
LIB
|
| |
Capital lease
|
| | | | 2025 | | |
Front Falcon
|
| |
2002
|
| |
309,000
|
| |
BA
|
| |
Capital lease
|
| | | | 2025 | | |
Front Page
|
| |
2002
|
| |
299,000
|
| |
LIB
|
| |
Capital lease
|
| | | | 2025 | | |
Front Energy
|
| |
2004
|
| |
305,000
|
| |
MI
|
| |
Capital lease
|
| | | | 2027 | | |
Front Force
|
| |
2004
|
| |
305,000
|
| |
MI
|
| |
Capital lease
|
| | | | 2027 | | |
Suezmaxes | | | | | | | |||||||||||||
Glorycrown
|
| |
2009
|
| |
156,000
|
| |
MI
|
| |
n/a
|
| | | | n/a(4) | | |
Everbright
|
| |
2010
|
| |
156,000
|
| |
MI
|
| |
n/a
|
| | | | n/a(4) | | |
Vessel
|
| |
Approximate
|
| |
Flag
|
| |
Lease
Classification |
| |
Charter
Expiry Date |
| ||||||
|
Built
|
| |
DWT
|
| ||||||||||||||
Product Tankers | | | | | | | |||||||||||||
SFL Trinity
|
| |
2017
|
| |
114,000
|
| |
MI
|
| |
Operating lease
|
| | | | 2024 | | |
SFL Sabine
|
| |
2017
|
| |
114,000
|
| |
MI
|
| |
Operating lease
|
| | | | 2024 | | |
Chemical Tankers | | | | | | | |||||||||||||
Maria Victoria V
|
| |
2008
|
| |
17,000
|
| |
PAN
|
| |
Operating lease
|
| | | | 2021(1) | | |
SC Guangzhou
|
| |
2008
|
| |
17,000
|
| |
PAN
|
| |
Operating lease
|
| | | | 2021(1) | | |
Capesize Dry Bulk Carriers | | | | | | | |||||||||||||
Belgravia
|
| |
2009
|
| |
170,000
|
| |
MI
|
| |
Operating lease
|
| | | | 2025(1) | | |
Battersea
|
| |
2009
|
| |
170,000
|
| |
MI
|
| |
Operating lease
|
| | | | 2025(1) | | |
Golden Magnum
|
| |
2009
|
| |
180,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2025(1) | | |
Golden Beijing
|
| |
2010
|
| |
176,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2025(1) | | |
Golden Future
|
| |
2010
|
| |
176,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2025(1) | | |
Golden Zhejiang
|
| |
2010
|
| |
176,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2025(1) | | |
Golden Zhoushan
|
| |
2011
|
| |
176,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2025(1) | | |
KSL China
|
| |
2013
|
| |
180,000
|
| |
MI
|
| |
Operating lease
|
| | | | 2025(1) | | |
Kamsarmax Dry Bulk Carriers | | | | | | | |||||||||||||
Sinochart Beijing
|
| |
2012
|
| |
82,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2022 | | |
Min Sheng 1
|
| |
2012
|
| |
82,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2022 | | |
Handysize Dry Bulk Carriers | | | | | | | |||||||||||||
SFL Spey
|
| |
2011
|
| |
34,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | |
SFL Medway
|
| |
2011
|
| |
34,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | |
SFL Trent
|
| |
2012
|
| |
34,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | |
SFL Kent
|
| |
2012
|
| |
34,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | |
SFL Tyne
|
| |
2011
|
| |
32,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | |
SFL Clyde
|
| |
2012
|
| |
32,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | |
SFL Dee
|
| |
2013
|
| |
32,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | |
Supramax Dry Bulk Carriers | | | | | | | |||||||||||||
SFL Hudson
|
| |
2009
|
| |
57,000
|
| |
MI
|
| |
Operating lease
|
| | | | 2020 | | |
SFL Yukon
|
| |
2010
|
| |
57,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2018 | | |
SFL Sara
|
| |
2011
|
| |
57,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2019 | | |
Vessel
|
| |
Approximate
|
| |
Flag
|
| |
Lease
Classification |
| |
Charter
Expiry Date |
| ||||||
|
Built
|
| |
DWT
|
| ||||||||||||||
SFL Kate
|
| |
2011
|
| |
57,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2021 | | |
SFL Humber
|
| |
2012
|
| |
57,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2022 | | |
Container Vessels | | | | | | | |||||||||||||
MSC Margarita
|
| |
2001
|
| |
5,800
|
| |
TEU LIB
|
| |
Operating lease
|
| | | | 2019(1) | | |
MSC Vidhi
|
| |
2002
|
| |
5,800
|
| |
TEU LIB
|
| |
Operating lease
|
| | | | 2019(1) | | |
MSC Vaishnavi R.
|
| |
2002
|
| |
4,100
|
| |
TEU LIB
|
| |
Operating lease
|
| | | | 2019(1) | | |
MSC Julia R.
|
| |
2002
|
| |
4,100
|
| |
TEU LIB
|
| |
Operating lease
|
| | | | 2019(1) | | |
MSC Arushi R.
|
| |
2002
|
| |
4,100
|
| |
TEU LIB
|
| |
Operating lease
|
| | | | 2019(1) | | |
MSC Katya R.
|
| |
2002
|
| |
4,100
|
| |
TEU LIB
|
| |
Operating lease
|
| | | | 2019(1) | | |
MSC Anisha R.
|
| |
2002
|
| |
4,100
|
| |
TEU LIB
|
| |
Operating lease
|
| | | | 2020(1) | | |
MSC Vidisha R.
|
| |
2002
|
| |
4,100
|
| |
TEU LIB
|
| |
Operating lease
|
| | | | 2020(1) | | |
MSC Zlata R.
|
| |
2002
|
| |
4,100
|
| |
TEU LIB
|
| |
Operating lease
|
| | | | 2020(1) | | |
MSC Alice
|
| |
2003
|
| |
1,700
|
| |
TEU MI
|
| |
Capital lease
|
| | | | 2022 | | |
Heung-A Green
|
| |
2005
|
| |
1,700
|
| |
TEU MAL
|
| |
Operating lease
|
| | | | 2020(1) | | |
Green Ace
|
| |
2005
|
| |
1,700
|
| |
TEU MAL
|
| |
Operating lease
|
| | | | 2020(1) | | |
SFL Avon
|
| |
2010
|
| |
1,700
|
| |
TEU MI
|
| |
n/a
|
| | | | n/a(4) | | |
San Felipe
|
| |
2014
|
| |
8,700
|
| |
TEU MI
|
| |
Operating lease
|
| | | | 2021 | | |
San Felix
|
| |
2014
|
| |
8,700
|
| |
TEU MI
|
| |
Operating lease
|
| | | | 2021 | | |
San Fernando
|
| |
2015
|
| |
8,700
|
| |
TEU MI
|
| |
Operating lease
|
| | | | 2022 | | |
San Francisca
|
| |
2015
|
| |
8,700
|
| |
TEU MI
|
| |
Operating lease
|
| | | | 2022 | | |
Maersk Sarat
|
| |
2015
|
| |
9,500
|
| |
TEU LIB
|
| |
Operating lease
|
| | | | 2020 | | |
Maersk Skarstind
|
| |
2016
|
| |
9,500
|
| |
TEU LIB
|
| |
Operating lease
|
| | | | 2021 | | |
Maersk Shivling
|
| |
2016
|
| |
9,300
|
| |
TEU LIB
|
| |
Operating lease
|
| | | | 2021 | | |
MSC Anna
|
| |
2016
|
| |
19,200
|
| |
TEU LIB
|
| |
Capital lease
|
| | | | 2031(5) | | |
MSC Viviana
|
| |
2017
|
| |
19,200
|
| |
TEU LIB
|
| |
Capital lease
|
| | | | 2032(5) | | |
15 Container Vessels(6)
|
| | | | | | |||||||||||||
Car Carriers | | | | | | | |||||||||||||
Glovis Composer
|
| |
2005
|
| |
6,500
|
| |
CEU HK
|
| |
n/a
|
| | | | n/a(4) | | |
Glovis Conductor
|
| |
2006
|
| |
6,500
|
| |
CEU PAN
|
| |
n/a
|
| | | | n/a(4) | | |
Vessel
|
| |
Approximate
|
| |
Flag
|
| |
Lease
Classification |
| |
Charter
Expiry Date |
| ||||||
|
Built
|
| |
DWT
|
| ||||||||||||||
Jack-Up Drilling Rigs | | | | | | | |||||||||||||
Soehanah
|
| |
2007
|
| |
375
|
| |
ft. PAN
|
| |
Operating lease
|
| | | | 2018(1) | | |
West Linus
|
| |
2014
|
| |
450
|
| |
ft. NOR
|
| |
Capital lease
|
| | | | 2029(1) | | |
Ultra-Deepwater Drill Units | | | | | | | |||||||||||||
West Hercules
|
| |
2008
|
| |
10,000
|
| |
ft. PAN
|
| |
Capital lease
|
| | | | 2024(1)(7) | | |
West Taurus
|
| |
2008
|
| |
10,000
|
| |
ft. PAN
|
| |
Capital lease
|
| | | | 2024(1)(7) | | |
Offshore Support Vessels | | | | | | | |||||||||||||
Sea Leopard
|
| |
1998
|
| |
AHTS(2)
|
| |
CYP
|
| |
Capital lease
|
| | | | 2027 | | |
Sea Cheetah
|
| |
2007
|
| |
AHTS(2)
|
| |
CYP
|
| |
Operating lease
|
| | | | 2027 | | |
Sea Jaguar
|
| |
2007
|
| |
AHTS(2)
|
| |
CYP
|
| |
Operating lease
|
| | | | 2027 | | |
Sea Halibut
|
| |
2007
|
| |
PSV(3)
|
| |
CYP
|
| |
Operating lease
|
| | | | 2027 | | |
Sea Pike
|
| |
2007
|
| |
PSV(3)
|
| |
CYP
|
| |
Operating lease
|
| | | | 2027 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| | |
(in thousands of dollars except common share and per share data)
|
| |||||||||||||||||||||||||||
Income Statement Data: | | | | | | | |||||||||||||||||||||||||
Total operating revenues
|
| | | | 380,878 | | | | | | 412,951 | | | | | | 406,740 | | | | | | 327,487 | | | | | | 270,860 | | |
Net operating income
|
| | | | 154,626 | | | | | | 168,089 | | | | | | 166,046 | | | | | | 145,146 | | | | | | 117,366 | | |
Net income
|
| | | | 101,209 | | | | | | 146,406 | | | | | | 200,832 | | | | | | 122,815 | | | | | | 89,206 | | |
Earnings per share, basic
|
| | | $ | 1.06 | | | | | $ | 1.57 | | | | | $ | 2.15 | | | | | $ | 1.32 | | | | | $ | 1.00 | | |
Earnings per share, diluted
|
| | | $ | 1.03 | | | | | $ | 1.50 | | | | | $ | 1.88 | | | | | $ | 1.24 | | | | | $ | 0.99 | | |
Dividends declared
|
| | | | 152,907 | | | | | | 168,289 | | | | | | 162,594 | | | | | | 152,142 | | | | | | 109,114 | | |
Dividends declared per share
|
| | | $ | 1.60 | | | | | $ | 1.80 | | | | | $ | 1.74 | | | | | $ | 1.63 | | | | | $ | 1.17 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| | |
(in thousands of dollars except common share and per share data)
|
| |||||||||||||||||||||||||||
Balance Sheet Data (at end of period):
|
| | | | | | |||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 153,052 | | | | | | 62,382 | | | | | | 70,175 | | | | | | 50,818 | | | | | | 58,641 | | |
Vessels and equipment, net (including newbuildings)
|
| | | | 1,762,596 | | | | | | 1,770,616 | | | | | | 1,681,466 | | | | | | 1,464,700 | | | | | | 1,215,624 | | |
Investment in direct financing and sales-type leases (including current portion)
|
| | | | 618,071 | | | | | | 556,035 | | | | | | 511,443 | | | | | | 746,531 | | | | | | 903,408 | | |
Investment in associated companies (including loans and receivables)
|
| | | | 328,505 | | | | | | 330,877 | | | | | | 495,479 | | | | | | 399,488 | | | | | | 571,702 | | |
Total assets
|
| | | | 3,012,082 | | | | | | 2,937,377 | | | | | | 3,032,554 | | | | | | 3,004,596 | | | | | | 3,004,505 | | |
Short and long term debt (including current portion)
|
| | | | 1,504,007 | | | | | | 1,552,874 | | | | | | 1,634,205 | | | | | | 1,695,501 | | | | | | 1,695,401 | | |
Capital lease obligations (including current portion)
|
| | | | 239,607 | | | | | | 122,403 | | | | | | — | | | | | | — | | | | | | — | | |
Share capital
|
| | | | 1,109 | | | | | | 1,015 | | | | | | 93,468 | | | | | | 93,404 | | | | | | 93,260 | | |
Stockholders’ equity
|
| | | | 1,194,997 | | | | | | 1,134,095 | | | | | | 1,241,810 | | | | | | 1,153,492 | | | | | | 1,191,933 | | |
Common shares outstanding(1)
|
| | | | 110,930,873 | | | | | | 101,504,575 | | | | | | 93,468,000 | | | | | | 93,404,000 | | | | | | 93,260,000 | | |
Weighted average common shares outstanding(1)
|
| | | | 95,596,644 | | | | | | 93,496,744 | | | | | | 93,449,904 | | | | | | 93,330,622 | | | | | | 89,508,233 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| | |
(in thousands of dollars except common share and per share data)
|
| |||||||||||||||||||||||||||
Cash Flow Data: | | | | | | | |||||||||||||||||||||||||
Cash provided by operating activities
|
| | | | 177,796 | | | | | | 230,073 | | | | | | 258,401 | | | | | | 132,401 | | | | | | 140,124 | | |
Cash provided by (used in) investing activities
|
| | | | 48,362 | | | | | | 39,399 | | | | | | (205,782) | | | | | | (21,940) | | | | | | (73,982) | | |
Cash used in financing activities
|
| | | | (135,488) | | | | | | (277,265) | | | | | | (33,262) | | | | | | (118,284) | | | | | | (68,043) | | |
| | |
As of December 31, 2017
|
| | | |||||||||||||||||||
| | |
Actual
|
| |
As adjusted
|
| |
As further adjusted
|
| | | |||||||||||||
| | |
(in thousands of U.S. dollars)
|
| | | |||||||||||||||||||
Cash
|
| | | $ | 153,052 | | | | | $ | 89,834 | | | | | $ | 236,534 | | | | | | | | |
Secured Bank Debt
|
| | | $ | 1,081,204 | | | | | $ | 1,081,204 | | | | | $ | 1,081,204 | | | | | ||||
NOK500 million Senior Unsecured Bonds due 2020
|
| | | | 61,001 | | | | | | 61,001 | | | | | | 61,001 | | | | | ||||
3.25% Convertible Senior Notes due 2018
|
| | | | 63,218 | | | | | | — | | | | | | — | | | | | ||||
5.75% Convertible Senior Notes due 2021
|
| | | | 225,000 | | | | | | 225,000 | | | | | | 225,000 | | | | | ||||
NOK900 million Senior Unsecured Bonds due 2019
|
| | | | 92,477 | | | | | | 92,477 | | | | | | 92,477 | | | | | ||||
4.875% Convertible Senior Notes due 2023(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | ||||
Total debt(2)
|
| | | $ | 1,522,900 | | | | | $ | 1,459,682 | | | | | $ | 1,609,682 | | | | | ||||
Shareholders’ equity(3)
|
| | | $ | 1,194,997 | | | | | $ | 1,258,151 | | | | | $ | 1,254,851 | | | | | ||||
Total capitalization(4)
|
| | | $ | 2,564,845 | | | | | $ | 2,627,999 | | | | | $ | 2,627,999 | | | | | ||||
|
Payment Date
|
| |
Amount per Share
|
| |||
2013 | | | |||||
June 28, 2013
|
| | | $ | 0.39 | | |
September 27, 2013
|
| | | $ | 0.39 | | |
December 30, 2013
|
| | | $ | 0.39 | | |
2014 | | | |||||
March 28, 2014
|
| | | $ | 0.40 | | |
June 30, 2014
|
| | | $ | 0.41 | | |
September 30, 2014
|
| | | $ | 0.41 | | |
December 30, 2014
|
| | | $ | 0.41 | | |
2015 | | | |||||
March 27, 2015
|
| | | $ | 0.42 | | |
June 30, 2015
|
| | | $ | 0.43 | | |
September 30, 2015
|
| | | $ | 0.44 | | |
December 30, 2015
|
| | | $ | 0.45 | | |
2016 | | | |||||
March 31, 2016
|
| | | $ | 0.45 | | |
June 29, 2016
|
| | | $ | 0.45 | | |
September 29, 2016
|
| | | $ | 0.45 | | |
December 29, 2016
|
| | | $ | 0.45 | | |
2017 | | | |||||
March 30, 2017
|
| | | $ | 0.45 | | |
June 30, 2017
|
| | | $ | 0.45 | | |
September 29, 2017
|
| | | $ | 0.35 | | |
December 29, 2017
|
| | | $ | 0.35 | | |
2018 | | | |||||
March 27, 2018
|
| | | $ | 0.35 | | |
Fiscal Year Ended December 31,
|
| |
High
|
| |
Low
|
| ||||||
2017
|
| | | $ | 15.95 | | | | | $ | 12.45 | | |
2016
|
| | | $ | 16.57 | | | | | $ | 10.31 | | |
2015
|
| | | $ | 17.69 | | | | | $ | 13.89 | | |
2014
|
| | | $ | 19.82 | | | | | $ | 13.11 | | |
2013
|
| | | $ | 17.78 | | | | | $ | 14.35 | | |
Fiscal Year Ended December 31, 2018
|
| |
High
|
| |
Low
|
| ||||||
First quarter
|
| | | $ | 15.90 | | | | | $ | 14.05 | | |
Fiscal Year Ended December 31, 2017
|
| |
High
|
| |
Low
|
| ||||||
Fourth quarter
|
| | | $ | 15.90 | | | | | $ | 14.45 | | |
Third quarter
|
| | | $ | 14.55 | | | | | $ | 12.90 | | |
Second quarter
|
| | | $ | 14.65 | | | | | $ | 12.45 | | |
First quarter
|
| | | $ | 15.95 | | | | | $ | 14.25 | | |
Fiscal Year Ended December 31, 2016
|
| |
High
|
| |
Low
|
| ||||||
Fourth quarter
|
| | | $ | 15.00 | | | | | $ | 12.30 | | |
Third quarter
|
| | | $ | 15.78 | | | | | $ | 13.86 | | |
Second quarter
|
| | | $ | 16.17 | | | | | $ | 13.39 | | |
First quarter
|
| | | $ | 16.57 | | | | | $ | 10.31 | | |
| | |
High
|
| |
Low
|
| ||||||
April 2018 (through and including April 18, 2018)
|
| | | $ | 14.85 | | | | | $ | 14.15 | | |
March 2018
|
| | | $ | 14.90 | | | | | $ | 14.05 | | |
February 2018
|
| | | $ | 15.25 | | | | | $ | 14.45 | | |
January 2018
|
| | | $ | 15.90 | | | | | $ | 15.20 | | |
December 2017
|
| | | $ | 15.75 | | | | | $ | 14.70 | | |
November 2017
|
| | | $ | 15.90 | | | | | $ | 14.85 | | |
October 2017
|
| | | $ | 14.95 | | | | | $ | 14.45 | | |
Selling Shareholder
|
| |
Common
Shares Owned Before Offering |
| |
Percentage
of Class Owned Prior to the Offering |
| |
Total
Common Shares Offered Hereby |
| |
Common
Shares Owned Following the Offering |
| |
Percentage
of Class Owned Following the Offering |
| |||||||||||||||
Basso Holdings Ltd.(1)
|
| | | | 849,950(2) | | | | | | 0.72% | | | | | | 475,300 | | | | | | 374,650(2) | | | | | | 0.32% | | |
Arrowgrass Master Fund Ltd.(3)
|
| | | | 950,700 | | | | | | 0.80% | | | | | | 950,700 | | | | | | 0 | | | | | | — | | |
1992 MSF International Ltd.(4)
|
| | | | 1,037,322(5) | | | | | | 0.87% | | | | | | 159,000 | | | | | | 878,322(5) | | | | | | 0.74% | | |
1992 Tactical Credit Master Fund, L.P.(6)
|
| | | | 504,232(7) | | | | | | 0.43% | | | | | | 78,700 | | | | | | 425,532(7) | | | | | | 0.36% | | |
Linden Capital L.P.(8)
|
| | | | 950,700 | | | | | | 0.80% | | | | | | 950,700 | | | | | | 0 | | | | | | — | | |
Geode Diversified Fund(9)
|
| | | | 237,700 | | | | | | 0.20% | | | | | | 237,700 | | | | | | 0 | | | | | | — | | |
Tenor Opportunity Master Fund, Ltd.(10)
|
| | | | 142,600 | | | | | | 0.12% | | | | | | 142,600 | | | | | | 0 | | | | | | — | | |
|
Commission registration fee
|
| | | $ | 12,854.63 | | |
|
Printing and engraving expenses
|
| | | $ | 25,000 | | |
|
Legal fees and expenses
|
| | | $ | 150,000 | | |
|
Accounting fees and expenses
|
| | | $ | 30,000 | | |
|
Transfer agent and registrar fees
|
| | | $ | 10,000 | | |
|
Miscellaneous
|
| | | $ | 72,145.38 | | |
|
Total
|
| | | $ | 300,000 | | |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 14 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 26 | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal year ended December 31, | | | | ||||||||||
2015
|
| | | $ | 17.69 | | | | | $ | 13.89 | | |
2014
|
| | | $ | 19.82 | | | | | $ | 13.11 | | |
2013
|
| | | $ | 17.78 | | | | | $ | 14.35 | | |
2012
|
| | | $ | 17.56 | | | | | $ | 9.34 | | |
2011
|
| | | $ | 22.43 | | | | | $ | 8.66 | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal year ended December 31, 2016 | | | | ||||||||||
First quarter
|
| | | $ | 16.57 | | | | | $ | 10.31 | | |
Second quarter
|
| | | $ | 16.17 | | | | | $ | 13.39 | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal year ended December 31, 2015 | | | | ||||||||||
First quarter
|
| | | $ | 16.01 | | | | | $ | 13.89 | | |
Second quarter
|
| | | $ | 17.38 | | | | | $ | 14.80 | | |
Third quarter
|
| | | $ | 17.10 | | | | | $ | 14.43 | | |
Fourth quarter
|
| | | $ | 17.69 | | | | | $ | 15.19 | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal year ended December 31, 2014 | | | | ||||||||||
First quarter
|
| | | $ | 19.20 | | | | | $ | 15.95 | | |
Second quarter
|
| | | $ | 19.26 | | | | | $ | 16.80 | | |
Third quarter
|
| | | $ | 19.82 | | | | | $ | 16.92 | | |
Fourth quarter
|
| | | $ | 17.39 | | | | | $ | 13.11 | | |
| | |
High
|
| |
Low
|
| ||||||
September 2016*
|
| | | $ | 14.97 | | | | | $ | 14.71 | | |
August 2016
|
| | | $ | 15.78 | | | | | $ | 14.74 | | |
July 2016
|
| | | $ | 15.17 | | | | | $ | 13.86 | | |
June 2016
|
| | | $ | 16.17 | | | | | $ | 13.99 | | |
May 2016
|
| | | $ | 16.03 | | | | | $ | 14.62 | | |
April 2016
|
| | | $ | 15.26 | | | | | $ | 13.39 | | |
March 2016
|
| | | $ | 14.75 | | | | | $ | 12.94 | | |
| | |
For The Years Ended December 31,
|
| |
For the Six
Months ended June 30, 2016 |
| ||||||||||||||||||||||||||||||
(In thousands of U.S. dollars, except ratios)
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |||||||||||||||||||||
Earnings: | | | | | | | | ||||||||||||||||||||||||||||||
Net income
|
| | | $ | 131,175 | | | | | $ | 185,836 | | | | | $ | 89,206 | | | | | $ | 122,815 | | | | | $ | 200,832 | | | | | $ | 85,611 | | |
Add: Fixed charges
|
| | | | 103,816 | | | | | | 95,183 | | | | | | 87,482 | | | | | | 86,371 | | | | | | 70,987 | | | | | | 35,932 | | |
Less: Interest capitalized
|
| | | | 438 | | | | | | 332 | | | | | | 257 | | | | | | 290 | | | | | | 404 | | | | | | 658 | | |
Total earnings
|
| | | $ | 234,553 | | | | | $ | 280,687 | | | | | $ | 176,431 | | | | | $ | 208,896 | | | | | $ | 271,415 | | | | | $ | 120,885 | | |
| | | | | | | | ||||||||||||||||||||||||||||||
Fixed charges: | | | | | | | | ||||||||||||||||||||||||||||||
Interest expensed and capitalized
|
| | | $ | 96,685 | | | | | $ | 89,317 | | | | | $ | 76,177 | | | | | $ | 75,100 | | | | | $ | 59,374 | | | | | $ | 30,269 | | |
Interest portion of rental expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Amortization and write-off of capitalized expenses relating to indebtedness
|
| | | | 7,131 | | | | | | 5,866 | | | | | | 11,305 | | | | | | 11,271 | | | | | | 11,613 | | | | | | 5,663 | | |
Total fixed charges
|
| | | $ | 103,816 | | | | | $ | 95,183 | | | | | $ | 87,482 | | | | | $ | 86,371 | | | | | $ | 70,987 | | | | | $ | 35,932 | | |
Ratio of earnings to fixed charges
|
| | | | 2.26x | | | | | | 2.95x | | | | | | 2.02x | | | | | | 2.42x | | | | | | 3.82x | | | | | | 3.36x | | |
|
SEC registration fee
|
| | | $ | * | | |
|
FINRA filing fee
|
| | | $ | ** | | |
|
NYSE supplemental listing fee
|
| | | $ | ** | | |
|
Blue sky fees and expenses
|
| | | $ | ** | | |
|
Printing and engraving expenses
|
| | | $ | ** | | |
|
Legal fees and expenses
|
| | | $ | ** | | |
|
Accounting fees and expenses
|
| | | $ | ** | | |
|
Transfer agent and registrar fees
|
| | | $ | ** | | |
|
Indenture trustee fees and expenses
|
| | | $ | ** | | |
|
Miscellaneous
|
| | | $ | ** | | |
|
Total
|
| | | $ | ** | | |
|