XML 17 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Cash flows from operating activities:    
Net income $ 224,743 $ 97,416
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation 35,513 32,951
Amortization of operating lease right-of-use assets 21,083 10,536
Amortization of deferred drydocking costs 9,728 6,236
Amortization of debt discount and debt issuance costs 1,627 5,443
Loss on debt extinguishment 4,173 99
Gain on sale of vessel (9,336) (3,962)
Net unrealized (gain)/loss on fair value of derivatives (8,517) 24,193
Stock-based compensation expense 4,542 2,235
Drydocking expenditures (18,527) (10,737)
Changes in operating assets and liabilities:    
Accounts payable 650 4,639
Accounts receivable (5,098) (10,645)
Accrued interest (1,241) 2,385
Inventories (8,622) (5,467)
Operating lease liabilities current and noncurrent (21,076) (11,304)
Collateral on derivatives 13,881 (31,370)
Fair value of derivatives, other current and noncurrent assets (183) (1,150)
Other accrued liabilities (2,332) 1,898
Prepaid expenses (1,223) (1,455)
Unearned charter hire revenue 2,706 8,974
Net cash provided by operating activities 242,491 120,915
Cash flows from investing activities:    
Purchase of vessels and vessel improvements (781) (109,385)
Advances for vessel purchases (4,125) (2,200)
Purchase of scrubbers and ballast water systems (5,695) (4,557)
Proceeds from hull and machinery insurance claims 0 245
Proceeds from sale of vessel 14,944 9,159
Purchase of other fixed assets (253) (29)
Net cash provided by/(used in) investing activities 4,090 (106,767)
Cash flows from financing activities:    
Repurchase of Convertible Bond Debt (14,188) 0
Proceeds from issuance of shares under ATM Offering, net of commissions 0 27,242
Cash received from exercise of stock options 85 56
Cash used to settle net share equity awards (2,351) (986)
Equity offerings issuance costs 201 (292)
Financing costs paid to lenders (18) (614)
Dividends paid (81,577) 0
Net cash (used in)/provided by financing activities (135,198) 22,648
Net increase in cash, cash equivalents and restricted cash 111,383 36,796
Cash, cash equivalents and restricted cash at beginning of period 86,222 88,849
Cash, cash equivalents and restricted cash at end of period 197,605 125,645
SUPPLEMENTAL CASH FLOW INFORMATION    
Cash paid during the period for interest 12,861 17,462
Operating lease right-of-use assets obtained in exchange for operating lease liabilities 38,956 22,499
Accruals for vessel purchases and vessel improvements included in Other accrued liabilities 0 500
Accruals for scrubbers and ballast water treatment systems included in Accounts payable and Other accrued liabilities 3,916 3,259
Accruals for dividends payable included in Other accrued liabilities and Other noncurrent accrued liabilities 1,551 0
Accrual for issuance costs for ATM Offering included in Other accrued liabilities 0 104
Accruals for debt issuance costs included in Accounts payable and Other accrued liabilities 0 509
New Ultraco Debt Facility    
Cash flows from financing activities:    
Proceeds from debt 0 16,500
Repayments of long-term debt 0 (24,258)
Norwegian Bond Debt Facility    
Cash flows from financing activities:    
Repayments of long-term debt 0 (4,000)
New Ultraco Revolver Facility    
Cash flows from financing activities:    
Proceeds from debt 0 55,000
Repayments of long-term debt 0 (55,000)
Super Senior Facility    
Cash flows from financing activities:    
Repayments of long-term debt 0 (15,000)
Holdco Revolving Credit Facility    
Cash flows from financing activities:    
Proceeds from debt 0 24,000
Global Ultraco Debt Facility    
Cash flows from financing activities:    
Repayments of long-term debt $ (37,350) $ 0