F-
11
CONSOLIDATED STATEMENTS
OF CASH FLOWS
For the years ended December 31, 2023, 2022 and 2021
(Expressed in thousands of U.S. Dollars)
2023
2022
2021
Cash Flows from Operating Activities:
Net income
$
49,844
$
119,063
$
57,394
Adjustments
to
reconcile
net
income
to
cash
provided
by
operating activities
Depreciation and amortization of deferred charges
49,785
43,326
40,492
Amortization of debt issuance costs (Note 13)
2,620
2,286
1,865
Compensation cost on restricted stock (Note 11(h))
9,938
9,282
7,442
Provision for credit loss
-
133
300
Dividend income (Note 5(a))
(3)
(100)
(69)
Pension and other postretirement benefits
55
182
2
Loss on derivative instruments (Note 8)
439
-
-
Gain on sale of vessels (Notes 6)
(5,323)
(2,850)
(1,360)
Gain on related parties investments (Note 5(a))
(1,502)
(589)
-
Loss on extinguishment of debt (Note 8)
748
435
980
-
-
(15,252)
Gain on deconsolidation of subsidiary (Note 4 (b))
(844)
-
-
Gain / (Loss) from equity method investments (Note 4)
262
(894)
333
Unrealized gain on equity securities (Note 5(b))
(2,813)
-
-
Unrealized gain on warrants (Note 11(g))
(1,583)
-
-
(Increase) / Decrease
Accounts receivable, trade
256
(3,427)
1,568
Due from related parties
(252)
736
(56)
Inventories
(511)
1,768
(1,581)
Prepaid expenses and other assets
(1,950)
(1,265)
1,759
Other non-current assets
70
(16)
(1,177)
Investments in equity securities
(17,916)
Accounts payable, trade and other
(1,761)
1,465
1,219
Due to related parties
(57)
(72)
154
Accrued liabilities
282
3,956
(2,610)
(4,195)
2,026
2,890
Other non-current liabilities
437
(218)
(57)
Drydock cost
(5,646)
(16,368)
(4,531)
Net Cash Provided by Operating Activities
$
70,380
$
158,859
$
89,705
Cash Flows from Investing Activities:
Payments to
acquire vessels and
vessel improvements
(Notes
6 and 4(b))
(29,732)
(230,302)
(17,393)
Proceeds from sale of vessels, net of expenses (Note 6)
36,560
4,372
33,731
Payments to acquire investments (Note 4)
(10,595)
-
-
Time deposits
6,500
(46,500)
-
Payments to joint ventures
-
-
(375)
Payments to acquire other assets (Note 4(b))
(216)
-
-
Cash divested from deconsolidation (Note 4(b))
(771)
-
(1,000)
Proceeds
from
convertible
loan
with
limited
partnership
(Note
4(b))
25,189
-
-
Payments to acquire property, furniture and fixtures (Note 7)
(2,006)
(667)
(1,600)
Net Cash Provided By/(Used in) Investing Activities
$
24,929
$
(273,097)
$
13,363
Cash Flows from Financing Activities:
Proceeds from issuance of long-term debt and finance liabilities
(Notes 8 and 9)
57,696
275,133
101,279
Proceeds from issuance of common stock (Note 11(e))
-
5,266
-
Payments for issuance of common stock (Note 11(e))
(79)
-
-
Proceeds from issuance of preferred stock, net of expenses
-
-
254
Payments of dividends, preferred stock (Note 11(b))
(5,769)
(5,769)
(5,769)
Payments of dividends, common stock (Note 11(f))
(41,427)
(79,812)
(8,820)
Payments for repurchase of common stock
-
(3,799)
(45,369)
Payments of financing costs (Notes 8 and 9)
(1,724)
(3,302)
(7,594)
Repayments
of
long-term
debt
and
finance
liabilities
(Notes 8
and 9)
(79,842)
(102,839)
(93,170)