EX-99.1 2 v454381_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

 

INTERNATIONAL SEAWAYS REPORTS THIRD QUARTER 2016 RESULTS

 

New York, NY – December 5, 2016 – International Seaways, Inc. (NYSE: INSW) (the “Company” or “INSW”), one of the largest tanker companies worldwide providing energy transportation services for crude oil and petroleum products in International Flag markets, today reported results for the quarter ended September 30, 2016.

 

Highlights

 

·Time charter equivalent (TCE) revenues(A) for the third quarter of 2016 were $77.2 million, down 39% compared with the same period in 2015.

 

·Net loss for the third quarter was $50.9 million, or $1.74 per diluted share, compared with net income of $52 million, or $1.78 per diluted share, in the third quarter of 2015. The decrease reflects the impact of vessel impairment charges of $49.6 million recorded in the third quarter 2016

 

·Adjusted EBITDA(B) was $35.0 million, down 57% from $81.1 million in the same period in 2015.

 

·Cash was $110.2 million as of September 30, 2016.

 

·Completed the spin-off from its former parent company, Overseas Shipholding Group, Inc. (“OSG”), and has begun operating as an independent, publicly traded company. Starting December 1, 2016, began “regular-way” trading on the New York Stock Exchange (“NYSE”) under the ticker symbol “INSW”.

 

 

Third Quarter 2016 Results

TCE revenues decreased in the current quarter by $49.0 million, or 39%, to $77.2 million from $126.2 million in the third quarter of 2015. The decrease was primarily due to a decline in average daily rates in the VLCC, MR, Aframax and LR2 sectors, aggregating approximately $53.8 million, of the overall decrease. Partially offsetting such decreases were increased revenue days in the VLCC and Aframax fleets, which resulted principally from decreases in drydock and repair days in the current period, and accounted for an increase in TCE revenues of $6.3 million.

 

During the third quarter of 2016, income/(loss) from vessel operations decreased by $100.7 million to a loss of $47.8 million from income of $53.0 million in the third quarter of 2015. This decrease reflects the impact of vessel impairment charges of $49.6 million recorded in the current quarter and lower TCE revenues.

 

Net loss for the third quarter of 2016 was $50.9 million, or $1.74 per diluted share, compared with net income of $51.9 million, or $1.78 per diluted share, in the third quarter of 2015.

 

Adjusted EBITDA was $35.0 million for the quarter, a decrease of $46.2 million compared with the third quarter of 2015, driven by lower daily rates.

 

Nine Month 2016 Results

The decrease in TCE revenues in the first nine months of 2016 of $53.1 million, or 15%, to $302.8 million from $355.9 million in the corresponding period of the prior year was due to (i) a decline in rates in the MR, Aframax, VLCC and LR2 sectors, which accounted for $68.0 million of the overall decrease and (ii) a decrease in MR revenue days, which reflects the sale of a 1998-built MR in July 2015 and the redelivery of an MR to its owners at the expiry of its time charter in March 2015, and accounted for $6.3 million of the overall decrease. These negative factors were partially offset by increased revenue days in the VLCC and Aframax fleets due to fewer drydock and repair days, which accounted for a $12.2 million increase in revenue, along with a $4.7 million increase in revenue resulting from the Company’s ULCC being taken out of lay-up in the first quarter of 2015.

 

 

 

A, BReconciliations of these non-GAAP financial measures are included in the financial tables attached to this press release starting on Page 8.

 

 

 

 

During the first nine months of 2016, income from vessel operations decreased by $102.3 million to $34.5 million from $136.7 million in the first nine months of 2015. This decrease resulted from the same factors which drove the quarter-over-quarter variance described above, including vessel impairment charges of $49.6 million recorded in the third quarter.

 

Net Income for the first nine months of 2016 was $39.5 million, or $1.36 per diluted share, compared with net income of $135.6 million, or $4.65 per diluted share, in the first nine months of 2015.

 

Adjusted EBITDA was $181.1 million for the first nine months of 2016, a decrease of $47.0 million compared with the first nine months of 2015.

 

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 55 vessels, including one ULCC, eight VLCCs, eight Aframaxes/LR2s, 12 Panamaxes/LR1s and 20 MR tankers. Through joint venture partnerships, it has ownership interests in four liquefied natural gas carriers and two floating storage and offloading service vessels. 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 New York, New York. More information is available at www.intlseas.com.

 

Forward-Looking Statements

 

This release contains forward-looking statements. In addition, the Company may make or approve certain statements in future filings with the Securities and Exchange Commission (SEC), in press releases, or in oral or written presentations by representatives of the Company. All statements other than statements of historical facts should be considered forward-looking statements. These matters or statements may relate to the Company’s plans to issue dividends, its prospects, including statements regarding trends in the tanker, and possibilities of strategic alliances and investments. Forward-looking statements are based on the Company’s current plans, estimates and projections, and are subject to change based on a number of factors. Investors should carefully consider the risk factors outlined in more detail in the Registration Statement on Form 10 and in similar sections of other filings made by the Company with the SEC from time to time. The Company assumes no obligation to update or revise any forward-looking statements. Forward-looking statements and written and oral forward looking statements attributable to the Company or its representatives after the date of this release are qualified in their entirety by the cautionary statements contained in this paragraph and in other reports previously or hereafter filed by the Company with the SEC.

 

Investor Relations & Media Contact:

International Seaways, Inc.
Brian Tanner, 212-578-1645
btanner@intlseas.com 

 

  2

 

 

Consolidated Statements of Operations

($ in thousands, except per share amounts)

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
   2016   2015   2016   2015 
Shipping Revenues:  (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
                 
Pool revenues  $42,854   $97,798   $200,088   $267,158 
Time and bareboat charter revenues   24,012    15,124    74,355    40,254 
Voyage charter revenues   13,905    18,199    38,066    65,252 
    80,771    131,121    312,509    372,664 
                     
Operating Expenses:                    
Voyage expenses   3,605    4,914    9,679    16,730 
Vessel expenses   35,401    35,039    104,939    104,543 
Charter hire expenses   9,613    8,846    26,422    26,436 
Depreciation and amortization   20,376    20,404    60,482    60,457 
General and administrative   9,894    12,174    27,068    32,160 
Technical management transition costs   -    -    -    39 
Loss/(gain) on disposal of vessels and other property, including impairments   49,640    (3,238)   49,469    (4,404)
Total operating expenses   128,529    78,139    278,059    235,961 
(Loss)/income from vessel operations   (47,758)   52,982    34,450    136,703 
Equity in income of affiliated companies   12,488    10,978    36,093    35,226 
Operating (loss)/income   (35,270)   63,960    70,543    171,929 
Other income/(expense)   (2,244)   3    (1,003)   65 
(Loss)/income before interest expense, reorganization items and income taxes   (37,514)   63,963    69,540    171,994 
Interest expense   (9,519)   (11,050)   (29,951)   (32,036)
(Loss)/income before reorganization items and income taxes   (47,033)   52,913    39,589    139,958 
Reorganization items, net   (3,849)   (953)   102    (4,508)
(Loss)/income before income taxes   (50,882)   51,960    39,691    135,450 
Income tax benefit/(provision)   20    (27)   (157)   114 
Net (loss)/income  $(50,862)  $51,933   $39,534   $135,564 
                     
Weighted Average Number of Common Shares Outstanding:                    
Basic and Diluted   29,157,387    29,157,387    29,157,387    29,157,387 
                     
Per Share Amounts:                    
Basic and Diluted net (loss)/income per share  $(1.74)  $1.78   $1.36   $4.65 

 

On November 30, 2016, we amended and restated our articles of incorporation (“Amended and Restated Articles of Incorporation”). In accordance with the Amended and Restated Articles of Incorporation, immediately prior to the distribution, as described in the following paragraph, INSW effected a stock split on its 102.21 issued and outstanding shares of common stock to allow for a prorata dividend of such shares to the holders of OSG common stock and warrants. In accordance with Financial Accounting Standards Board Accounting Standards Codification (“ASC”) ASC 260, Earnings Per Share, the Company adjusted the computations of basic and diluted earnings per share retroactively for all periods presented to reflect that change in its capital structure.

 

  3

 

 

Consolidated Balance Sheets

($ in thousands)

 

   September 30   December 31 
   2016   2015 
   (Unaudited)   (Unaudited) 
ASSETS          
Current Assets:          
Cash and cash equivalents  $110,158   $308,858 
Voyage receivables   50,946    74,951 
Other receivables   2,089    4,464 
Inventories   1,195    3,396 
Prepaid expenses and other current assets   6,139    5,067 
Total Current Assets   170,527    396,736 
Restricted cash - non current   -    8,989 
Vessels and other property, less accumulated depreciation   1,142,743    1,240,411 
Deferred drydock expenditures, net   30,862    37,075 
Total Vessels, Deferred Drydock and Other Property   1,173,605    1,277,486 
Investments in and advances to affiliated companies   363,244    344,891 
Other assets   1,935    1,848 
Total Assets  $1,709,311   $2,029,950 
           
LIABILITIES AND EQUITY          
Current Liabilities:          
Accounts payable, accrued expenses and other current liabilities  $28,921   $30,783 
Due to Former Parent for cost sharing reimbursements   9,089    11,350 
Current installments of long-term debt   6,183    6,284 
Total Current Liabilities   44,193    48,417 
Long-term debt   433,207    588,938 
Other liabilities   7,142    8,809 
Total Liabilities   484,542    646,164 
           
Commitments and contingencies          
           
Equity:          
Common stock - 100,000,000 no par value shares authorized; 29,157,387 shares outstanding   29,825    29,825 
Paid-in additional capital   1,275,594    1,325,504 
(Accumulated deficit)/retained earnings   (16,700)   92,581 
    1,288,719    1,447,910 
Accumulated other comprehensive loss   (63,950)   (64,124)
Total Equity   1,224,769    1,383,786 
Total Liabilities and Equity  $1,709,311   $2,029,950 

 

 

  4

 

 

Consolidated Statements of Cash Flows

($ in thousands)      

 

   Nine Months Ended 
   September 30, 
   2016   2015 
   (Unaudited)   (Unaudited) 
Cash Flows from Operating Activities:          
Net Income  $39,534   $135,564 
Items included in net income not affecting cash flows:          
Depreciation and amortization   60,482    60,457 
Loss on write-down of vessels   49,640    - 
Amortization of debt discount and other deferred financing costs   4,652    4,223 
Direct and allocated stock compensation, non-cash   2,157    1,577 
Undistributed earnings of affiliated companies   (36,743)   (32,887)
Allocated reorganization items, non-cash   (102)   4,508 
Other – net   -    12 
Items included in net income related to investing and financing activities:          
Allocated general and administrative expenses recorded as capital contributions   1,220    586 
Loss on repurchase of debt   1,342    - 
Gain on disposal of vessels and other property   (171)   (4,404)
Payments for drydocking   (4,933)   (10,595)
Deferred financing costs paid for loan modification   (8,273)   (5,545)
Changes in operating assets and liabilities:          
Decrease in receivables   24,005    15,949 
(Decrease)/increase in cost sharing reimbursement payable to Former Parent   (2,261)   4,241 
Net change in inventories, prepaid expenses and other current assets and          
accounts payable, accrued expense, and other current and long-term liabilities   599    913 
Net cash provided by operating activities   131,148    174,599 
Cash Flows from Investing Activities:          
Decrease in restricted cash   8,989    61,104 
Expenditures for vessels and vessel improvements   (591)   (716)
Proceeds from disposal of vessels   -    16,954 
Expenditures for other property   (72)   - 
Investments in and advances to affiliated companies   (987)   (153)
Repayments of advances from affiliated companies   18,500    25,000 
Net cash provided by investing activities   25,839    102,189 
Cash Flows from Financing Activities:          
Extinguishment of debt   (65,167)   - 
Payments on debt   (88,520)   (4,713)
Dividend payments to Former Parent   (202,000)   (200,000)
Net cash used in financing activities   (355,687)   (204,713)
Net increase/(decrease) in cash and cash equivalents   (198,700)   72,075 
Cash and cash equivalents at beginning of year   308,858    178,240 
Cash and cash equivalents at end of period  $110,158   $250,315 

 

  5

 

 

Spot and Fixed TCE Rates Achieved and Revenue Days

 

The following tables provide a breakdown of TCE rates achieved for the three and nine months ended September 30, 2016 and 2015, between spot and fixed earnings and the related revenue days by segment. The information is based, in part, on information provided by the pools or commercial joint ventures in which the segment’s vessels participate.

 

International Crude Tankers

 

Three Months Ended September 30,  2016   2015 
   Spot   Fixed   Spot   Fixed 
   Earnings   Earnings   Earnings   Earnings 
ULCCs:                
Average rate  $-   $44,850   $-   $39,000 
Revenue days   -    92    -    92 
VLCCs:                    
Average rate  $25,797   $40,034   $57,642   $- 
Revenue days   569    145    648    - 
Aframaxes:                    
Average rate  $15,370   $-   $35,521   $- 
Revenue days   643    -    564    - 
Panamaxes:                    
Average rate  $13,837   $21,140   $22,652   $15,522 
Revenue days   415    271    347    362 

 

Nine Months Ended September 30,  2016   2015 
   Spot   Fixed   Spot   Fixed 
   Earnings   Earnings   Earnings   Earnings 
ULCCs:                
Average rate  $-   $43,198   $-   $39,000 
Revenue days   -    274    -    183 
VLCCs:                    
Average rate  $45,695   $40,593   $52,477   $- 
Revenue days   1,619    533    1,972    - 
Aframaxes:                    
Average rate  $23,321   $-   $33,699   $- 
Revenue days   1,905    -    1,814    - 
Panamaxes:                    
Average rate  $20,997   $21,083   $26,200   $14,915 
Revenue days   1,269    806    1,049    1,069 

 

  6

 

 

International Product Carriers

 

Three Months Ended September 30,  2016   2015 
   Spot   Fixed   Spot   Fixed 
   Earnings   Earnings   Earnings   Earnings 
LR2:                
Average rate  $17,992   $-   $48,062   $- 
Revenue days   92    -    92    - 
LR1:                    
Average rate  $15,312   $21,613   $23,959   $21,030 
Revenue days   92    270    92    243 
MR:                    
Average rate  $10,690   $11,543   $22,258   $5,294 
Revenue days   1,577    184    1,742    92 

 

Nine Months Ended September 30,  2016   2015 
   Spot   Fixed   Spot   Fixed 
   Earnings   Earnings   Earnings   Earnings 
LR2:                    
Average rate  $22,659   $-   $33,592   $- 
Revenue days   273    -    273    - 
LR1:                    
Average rate  $22,507   $21,120   $27,614   $17,438 
Revenue days   269    793    273    786 
MR:                    
Average rate  $13,880   $11,227   $19,837   $7,454 
Revenue days   4,804    521    5,312    350 

 

 

  7

 

 

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) 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 
   September 30, 
   2016   2015 
Time charter equivalent revenues  $77,166   $126,207 
Add: Voyage expenses   3,605    4,914 
Shipping revenues  $80,771   $131,121 

 

   Nine Months Ended 
   September 30, 
   2016   2015 
Time charter equivalent revenues  $302,830   $355,934 
Add: Voyage expenses   9,679    16,730 
Shipping revenues  $312,509   $372,664 

 

 

  8

 

 

(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 consolidated statements of operations, to EBITDA and Adjusted EBITDA:

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
   2016   2015   2016   2015 
                 
Net (loss)/income  $(50,862)  $51,933   $39,534   $135,564 
Income tax (benefit)/provision   (20)   27    157    (114)
Interest expense   9,519    11,050    29,951    32,036 
Depreciation and amortization   20,376    20,404    60,482    60,457 
EBITDA   (20,987)   83,414    130,124    227,943 
Technical management transition costs   -    -    -    39 
Loss/(gain) on disposal of vessels, including impairments   49,640    (3,238)   49,469    (4,404)
Loss on repurchase of debt   2,368    -    1,342    - 
Other costs associated with repurchase of debt   85    -    225    - 
Reorganization items, net   3,849    953    (102)   4,508 
Adjusted EBITDA  $34,955   $81,129   $181,058   $228,086 

 

 

  9