池塘和現貨市場 | 來自池塘的定期租約 | ||||||||||||||||||||||
每日平均TCE營業收入 | 預期收入天數 (1) | 天數百分比 | 每日平均TCE營業收入 | 預期收入天數 (1) | 天數百分比 | ||||||||||||||||||
LR2 | $ | 31,600 | 2,450 | 35 | % | $ | 30,750 | 910 | 100 | % | |||||||||||||
混合現實 | $ | 20,800 | 3,750 | 35 | % | $ | 22,500 | 500 | 100 | % | |||||||||||||
全壽命特大型敞開存煤船 | $ | 13,000 | 1,150 | 34 | % | 無數據 | 無數據 | 無數據 |
每日平均TCE營業收入 | ||||||||
船舶等級 | 集合/現貨 | 定期租船 | ||||||
LR2 | $ | 38,011 | $ | 30,872 | ||||
混合現實 | $ | 25,146 | $ | 21,824 | ||||
全壽命特大型敞開存煤船 | $ | 19,605 | 無數據 |
Facility | Repayment date | Principal balance repaid (in millions) | Vessels | ||||||||
BNPP Sinosure Credit Facility | Sept-24 | $ | 64.2 | STI Park, STI Orchard, STI Elysees, STI Fulham, STI Hackney | |||||||
Total unscheduled repayments - Q3 2024 | $ | 64.2 | |||||||||
2023 $1.0 Billion Credit Facility | Oct-24 | $ | 22.9 | STI Lily | |||||||
Total unscheduled repayments - Q4 2024 | $ | 22.9 |
In thousands of U.S. Dollars | Outstanding Principal as of June 30, 2024 | Outstanding Principal as of September 30, 2024 | Outstanding Principal as of October 25, 2024 | |||||||||||
1 | BNPP Sinosure Credit Facility (1) | $ | 64,212 | $ | — | $ | — | |||||||
2 | 2023 $225.0 Million Credit Facility (2) | 182,625 | 174,150 | 174,150 | ||||||||||
3 | 2023 $49.1 Million Credit Facility | 43,318 | 42,164 | 42,164 | ||||||||||
4 | 2023 $117.4 Million Credit Facility | 100,386 | 96,134 | 96,134 | ||||||||||
5 | 2023 $1.0 Billion Credit Facility (3) | 374,128 | 374,128 | 351,213 | ||||||||||
6 | 2023 $94.0 Million Credit Facility | 88,075 | 85,658 | 85,658 | ||||||||||
7 | Ocean Yield Lease Financing | 23,871 | 23,095 | 22,830 | ||||||||||
8 | 2021 Ocean Yield Lease Financing | 55,166 | 53,691 | 53,194 | ||||||||||
9 | Unsecured Senior Notes Due 2025 | 70,571 | 70,571 | 70,571 | ||||||||||
Gross debt outstanding | 1,002,352 | 919,591 | 895,914 | |||||||||||
Cash and cash equivalents | 224,649 | 201,001 | 220,527 | |||||||||||
Net debt | $ | 777,703 | $ | 718,590 | $ | 675,387 |
In millions of U.S. dollars | Repayments/maturities of unsecured debt | Vessel financings - maturities in 2024 and 2025, including announced prepayments (2) | Vessel financings - scheduled repayments, in addition to maturities in 2026 and thereafter | Total (1) | |||||||||||||
October 1, 2024 to October 25, 2024 | $ | — | $ | 22.9 | $ | 0.8 | $ | 23.7 | |||||||||
Remaining Q4 2024 | — | — | 17.8 | 17.8 | |||||||||||||
Q1 2025 | — | — | 18.5 | 18.5 | |||||||||||||
Q2 2025 | 70.6 | — | 14.6 | 85.2 | |||||||||||||
Q3 2025 | — | — | 14.6 | 14.6 | |||||||||||||
Q4 2025 | — | — | 14.7 | 14.7 | |||||||||||||
2026 and thereafter | — | — | 745.1 | 745.1 | |||||||||||||
$ | 70.6 | $ | 22.9 | $ | 826.1 | $ | 919.6 |
Number of (3) | |||||||||||||||||
Aggregate costs in millions of USD (1) | Aggregate off-hire days (2) | LR2s | MRs | Handymax | |||||||||||||
Q3 2024 - actual | $ | 30.4 | 481 | 4 | 9 | 5 | |||||||||||
Q4 2024 - estimated | 43.3 | 356 | 4 | 8 | 6 | ||||||||||||
Q1 2025 - estimated | 8.1 | 176 | 3 | 3 | 0 | ||||||||||||
Q2 2025 - estimated | 12.7 | 180 | 4 | 5 | 0 | ||||||||||||
Q3 2025 - estimated | 7.1 | 100 | 2 | 3 | 0 | ||||||||||||
Q4 2025 - estimated | 1.6 | 20 | 1 | 0 | 0 |
For the three months ended September 30, | |||||||||||||||||
In thousands of U.S. dollars | 2024 | 2023 | |||||||||||||||
Vessel revenue | $ | 267,986 | $ | 291,179 | |||||||||||||
Voyage expenses | (9,785) | (1,985) | |||||||||||||||
TCE revenue | $ | 258,201 | $ | 289,194 |
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||||||||||||
In thousands of U.S. dollars except per share and share data | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Revenue | ||||||||||||||||||||||||||
Vessel revenue | $ | 267,986 | $ | 291,179 | $ | 1,039,982 | $ | 1,004,909 | ||||||||||||||||||
Operating expenses | ||||||||||||||||||||||||||
Vessel operating costs | (80,943) | (79,113) | (238,335) | (231,645) | ||||||||||||||||||||||
Voyage expenses | (9,785) | (1,985) | (18,547) | (10,998) | ||||||||||||||||||||||
Depreciation - owned or sale leaseback vessels | (45,512) | (47,016) | (140,099) | (129,704) | ||||||||||||||||||||||
Depreciation - right of use assets | — | (4,136) | — | (22,139) | ||||||||||||||||||||||
General and administrative expenses | (29,991) | (24,647) | (97,188) | (74,127) | ||||||||||||||||||||||
Gain on sales of vessels | 69,306 | 7,127 | 123,961 | 7,127 | ||||||||||||||||||||||
Total operating expenses | (96,925) | (149,770) | (370,208) | (461,486) | ||||||||||||||||||||||
Operating income | 171,061 | 141,409 | 669,774 | 543,423 | ||||||||||||||||||||||
Other (expenses) and income, net | ||||||||||||||||||||||||||
Financial expenses | (20,883) | (49,698) | (91,204) | (136,950) | ||||||||||||||||||||||
Financial income | 2,859 | 6,071 | 12,977 | 14,615 | ||||||||||||||||||||||
Share of income from dual fuel tanker joint venture | 3,706 | 2,544 | 6,552 | 4,940 | ||||||||||||||||||||||
Dividend income and fair value loss on financial assets measured at fair value through profit or loss, net | 957 | — | 957 | — | ||||||||||||||||||||||
Other income and (expenses), net | 1,005 | 42 | 1,161 | (20) | ||||||||||||||||||||||
Total other expense, net | (12,356) | (41,041) | (69,557) | (117,415) | ||||||||||||||||||||||
Net income | $ | 158,705 | $ | 100,368 | $ | 600,217 | $ | 426,008 | ||||||||||||||||||
Earnings per share | ||||||||||||||||||||||||||
Basic | $ | 3.31 | $ | 2.01 | $ | 12.18 | $ | 8.00 | ||||||||||||||||||
Diluted | $ | 3.16 | $ | 1.93 | $ | 11.62 | $ | 7.68 | ||||||||||||||||||
Basic weighted average shares outstanding | 47,941,734 | 49,906,783 | 49,285,618 | 53,235,165 | ||||||||||||||||||||||
Diluted weighted average shares outstanding (1) | 50,150,721 | 51,943,617 | 51,644,038 | 55,482,321 |
As of | |||||||||||
In thousands of U.S. dollars | September 30, 2024 | December 31, 2023 | |||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | $ | 201,001 | $ | 355,551 | |||||||
Financial assets measured at fair value through profit or loss | 88,047 | — | |||||||||
Accounts receivable | 169,893 | 203,500 | |||||||||
Prepaid expenses and other current assets | 11,632 | 10,213 | |||||||||
Inventories | 8,578 | 7,816 | |||||||||
Assets held for sale | 56,464 | — | |||||||||
Total current assets | 535,615 | 577,080 | |||||||||
Non-current assets | |||||||||||
Vessels and drydock | 3,244,876 | 3,577,935 | |||||||||
Other assets | 59,485 | 65,440 | |||||||||
Goodwill | 8,197 | 8,197 | |||||||||
Total non-current assets | 3,312,558 | 3,651,572 | |||||||||
Total assets | $ | 3,848,173 | $ | 4,228,652 | |||||||
Current liabilities | |||||||||||
Current portion of long-term debt | $ | 126,422 | $ | 220,965 | |||||||
Lease liability - sale and leaseback vessels | 8,543 | 206,757 | |||||||||
Accounts payable | 32,553 | 10,004 | |||||||||
Accrued expenses and other liabilities | 74,441 | 72,678 | |||||||||
Total current liabilities | 241,959 | 510,404 | |||||||||
Non-current liabilities | |||||||||||
Long-term debt | 699,537 | 939,188 | |||||||||
Lease liability - sale and leaseback vessels | 66,921 | 221,380 | |||||||||
Other long-term liabilities | — | 3,974 | |||||||||
Total non-current liabilities | 766,458 | 1,164,542 | |||||||||
Total liabilities | 1,008,417 | 1,674,946 | |||||||||
Shareholders' equity | |||||||||||
Issued, authorized and fully paid-in share capital: | |||||||||||
Share capital | 760 | 745 | |||||||||
Additional paid-in capital | 3,143,101 | 3,097,054 | |||||||||
Treasury shares | (1,427,942) | (1,131,225) | |||||||||
Retained earnings | 1,123,837 | 587,132 | |||||||||
Total shareholders' equity | 2,839,756 | 2,553,706 | |||||||||
Total liabilities and shareholders' equity | $ | 3,848,173 | $ | 4,228,652 |
For the nine months ended September 30, | |||||||||||
In thousands of U.S. dollars | 2024 | 2023 | |||||||||
Operating activities | |||||||||||
Net income | $ | 600,217 | $ | 426,008 | |||||||
Depreciation - owned or sale leaseback vessels | 140,099 | 129,704 | |||||||||
Depreciation - right of use assets | — | 22,139 | |||||||||
Equity settled share based compensation expense | 46,062 | 28,838 | |||||||||
Amortization of deferred financing fees | 7,714 | 4,491 | |||||||||
Non-cash debt extinguishment costs | 3,010 | 6,126 | |||||||||
Net gain on sales of vessels | (123,961) | (7,127) | |||||||||
Accretion of fair value measurement on debt assumed in business combinations | 62 | 956 | |||||||||
Fair value loss on financial assets measured at fair value through profit or loss | 1,091 | — | |||||||||
Share of income and gain on sale of vessel from dual fuel tanker joint venture | (6,552) | (4,940) | |||||||||
Dividend from DHT Holdings, Inc. | (2,047) | — | |||||||||
665,695 | 606,195 | ||||||||||
Changes in assets and liabilities: | |||||||||||
(Increase) / decrease in inventories | (762) | 6,640 | |||||||||
Decrease in accounts receivable | 36,407 | 84,153 | |||||||||
Increase in prepaid expenses and other current assets | (1,419) | (1,214) | |||||||||
Decrease in other assets | 1,600 | 2,549 | |||||||||
Increase / (decrease) in accounts payable | 16,733 | (5,658) | |||||||||
Decrease in accrued expenses | (6,312) | (12,998) | |||||||||
46,247 | 73,472 | ||||||||||
Net cash inflow from operating activities | 711,942 | 679,667 | |||||||||
Investing activities | |||||||||||
Net proceeds from sales of vessels | 324,844 | 32,186 | |||||||||
Distributions from dual fuel tanker joint venture | 7,816 | 1,489 | |||||||||
Investment in dual fuel tanker joint venture | (1,937) | — | |||||||||
Investment in DHT Holdings, Inc. | (89,137) | — | |||||||||
Dividend from DHT Holdings, Inc. | 2,047 | — | |||||||||
Drydock, scrubber, ballast water treatment system and other vessel related payments (owned and leased financed vessels) | (54,324) | (17,101) | |||||||||
Net cash inflow from investing activities | 189,309 | 16,574 | |||||||||
Financing activities | |||||||||||
Debt repayments | (794,232) | (774,892) | |||||||||
Issuance of debt | 99,000 | 1,011,632 | |||||||||
Debt issuance costs | (340) | (28,742) | |||||||||
Principal repayments on lease liability - IFRS 16 | — | (399,485) | |||||||||
Dividends paid | (63,512) | (39,072) | |||||||||
Repurchase of common stock | (296,717) | (477,644) | |||||||||
Net cash outflow from financing activities | (1,055,801) | (708,203) | |||||||||
Decrease in cash and cash equivalents | (154,550) | (11,962) | |||||||||
Cash and cash equivalents at January 1, | 355,551 | 376,870 | |||||||||
Cash and cash equivalents at September 30, | $ | 201,001 | $ | 364,908 |
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Adjusted EBITDA(1) (in thousands of U.S. dollars except Fleet Data) | $ | 166,080 | $ | 200,284 | $ | 736,866 | $ | 721,897 | ||||||||||||||||||
Average Daily Results | ||||||||||||||||||||||||||
Fleet | ||||||||||||||||||||||||||
TCE per revenue day (2) | $ | 28,488 | $ | 28,313 | $ | 35,822 | $ | 32,631 | ||||||||||||||||||
Vessel operating costs per day (3) | $ | 8,395 | $ | 7,669 | $ | 8,047 | $ | 7,529 | ||||||||||||||||||
Average number of vessels | 104.8 | 112.1 | 108.1 | 112.7 | ||||||||||||||||||||||
LR2 | ||||||||||||||||||||||||||
TCE per revenue day (2) | $ | 36,288 | $ | 29,856 | $ | 44,751 | $ | 37,509 | ||||||||||||||||||
Vessel operating costs per day (3) | $ | 9,043 | $ | 8,129 | $ | 8,860 | $ | 7,901 | ||||||||||||||||||
Average number of vessels | 39.0 | 39.0 | 39.0 | 39.0 | ||||||||||||||||||||||
MR | ||||||||||||||||||||||||||
TCE per revenue day (2) | $ | 24,823 | $ | 28,587 | $ | 31,665 | $ | 30,218 | ||||||||||||||||||
Vessel operating costs per day (3) | $ | 8,092 | $ | 7,393 | $ | 7,639 | $ | 7,356 | ||||||||||||||||||
Average number of vessels | 51.8 | 59.1 | 55.1 | 59.7 | ||||||||||||||||||||||
Handymax | ||||||||||||||||||||||||||
TCE per revenue day (2) | $ | 19,605 | $ | 22,875 | $ | 26,904 | $ | 29,292 | ||||||||||||||||||
Vessel operating costs per day (3) | $ | 7,705 | $ | 7,568 | $ | 7,380 | $ | 7,246 | ||||||||||||||||||
Average number of vessels | 14.0 | 14.0 | 14.0 | 14.0 | ||||||||||||||||||||||
Capital Expenditures | ||||||||||||||||||||||||||
Drydock, scrubber, ballast water treatment system and other vessel related payments (in thousands of U.S. dollars) | $ | 30,448 | $ | 3,556 | $ | 54,324 | $ | 17,101 |
(1) | See Non-IFRS Measures section below. | ||||
(2) | Freight rates are commonly measured in the shipping industry in terms of time charter equivalent per day (or TCE per day), which is calculated by subtracting voyage expenses, including bunkers and port charges, from vessel revenue and dividing the net amount (time charter equivalent revenues) by the number of revenue days in the period. Revenue days are the number of days vessels are part of the fleet less the number of days vessels are off-hire for drydock and repairs. | ||||
(3) | Vessel operating costs per day represent vessel operating costs divided by the number of operating days during the period. Operating days are the total number of available days in a period with respect to vessels that are owned, operating under a lease financing arrangement, or bareboat chartered-in, before deducting available days due to off-hire days and days in drydock. Operating days is a measurement that is only applicable to vessels that are owned, operating under a lease financing arrangement, or bareboat chartered-in, not time chartered-in vessels. |
Vessel Name | Year Built | DWT | Ice class | Employment | Vessel type | Scrubber | ||||||||||||||||||||||||||||||||||||||
Owned and sale leaseback vessels | ||||||||||||||||||||||||||||||||||||||||||||
1 | STI Brixton | 2014 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
2 | STI Comandante | 2014 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
3 | STI Pimlico | 2014 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
4 | STI Hackney | 2014 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
5 | STI Acton | 2014 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
6 | STI Fulham | 2014 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
7 | STI Camden | 2014 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
8 | STI Battersea | 2014 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
9 | STI Wembley | 2014 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
10 | STI Finchley | 2014 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
11 | STI Clapham | 2014 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
12 | STI Poplar | 2014 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
13 | STI Hammersmith | 2015 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
14 | STI Rotherhithe | 2015 | 38,734 | 1A | SHTP (1) | Handymax | N/A | |||||||||||||||||||||||||||||||||||||
15 | STI Duchessa | 2014 | 49,990 | — | Time Charter (5) | MR | No | |||||||||||||||||||||||||||||||||||||
16 | STI Opera | 2014 | 49,990 | — | SMRP (2) | MR | No | |||||||||||||||||||||||||||||||||||||
17 | STI Texas City | 2014 | 49,990 | — | SMRP (2) (7) | MR | Yes | |||||||||||||||||||||||||||||||||||||
18 | STI Meraux | 2014 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
19 | STI San Antonio | 2014 | 49,990 | — | SMRP (2) (7) | MR | Yes | |||||||||||||||||||||||||||||||||||||
20 | STI Venere | 2014 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
21 | STI Virtus | 2014 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
22 | STI Aqua | 2014 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
23 | STI Dama | 2014 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
24 | STI Regina | 2014 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
25 | STI St. Charles | 2014 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
26 | STI Mayfair | 2014 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
27 | STI Yorkville | 2014 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
28 | STI Milwaukee | 2014 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
29 | STI Battery | 2014 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
30 | STI Soho | 2014 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
31 | STI Memphis | 2014 | 49,990 | — | Time Charter (6) | MR | Yes | |||||||||||||||||||||||||||||||||||||
32 | STI Gramercy | 2015 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
33 | STI Bronx | 2015 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
34 | STI Pontiac | 2015 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
35 | STI Queens | 2015 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
36 | STI Osceola | 2015 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
37 | STI Notting Hill | 2015 | 49,687 | 1B | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
38 | STI Seneca | 2015 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
39 | STI Westminster | 2015 | 49,687 | 1B | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
40 | STI Brooklyn | 2015 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
41 | STI Black Hawk | 2015 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
42 | STI Galata | 2017 | 49,990 | — | SMRP (2) | MR | Yes |
Vessel Name | Year Built | DWT | Ice class | Employment | Vessel type | Scrubber | ||||||||||||||||||||||||||||||||||||||
43 | STI Bosphorus | 2017 | 49,990 | — | SMRP (2) | MR | No | |||||||||||||||||||||||||||||||||||||
44 | STI Leblon | 2017 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
45 | STI La Boca | 2017 | 49,990 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
46 | STI San Telmo | 2017 | 49,990 | 1B | SMRP (2) | MR | No | |||||||||||||||||||||||||||||||||||||
47 | STI Donald C Trauscht | 2017 | 49,990 | 1B | SMRP (2) | MR | No | |||||||||||||||||||||||||||||||||||||
48 | STI Esles II | 2018 | 49,990 | 1B | SMRP (2) | MR | No | |||||||||||||||||||||||||||||||||||||
49 | STI Jardins | 2018 | 49,990 | 1B | Time Charter (8) | MR | No | |||||||||||||||||||||||||||||||||||||
50 | STI Magic | 2019 | 50,000 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
51 | STI Mystery | 2019 | 50,000 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
52 | STI Marvel | 2019 | 50,000 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
53 | STI Magnetic | 2019 | 50,000 | — | Time Charter (9) | MR | Yes | |||||||||||||||||||||||||||||||||||||
54 | STI Millennia | 2019 | 50,000 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
55 | STI Magister | 2019 | 50,000 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
56 | STI Mythic | 2019 | 50,000 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
57 | STI Marshall | 2019 | 50,000 | — | Time Charter (10) | MR | Yes | |||||||||||||||||||||||||||||||||||||
58 | STI Modest | 2019 | 50,000 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
59 | STI Maverick | 2019 | 50,000 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
60 | STI Miracle | 2020 | 50,000 | — | Time Charter (11) | MR | Yes | |||||||||||||||||||||||||||||||||||||
61 | STI Maestro | 2020 | 50,000 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
62 | STI Mighty | 2020 | 50,000 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
63 | STI Maximus | 2020 | 50,000 | — | SMRP (2) | MR | Yes | |||||||||||||||||||||||||||||||||||||
64 | STI Elysees | 2014 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
65 | STI Madison | 2014 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
66 | STI Park | 2014 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
67 | STI Orchard | 2014 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
68 | STI Sloane | 2014 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
69 | STI Broadway | 2014 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
70 | STI Condotti | 2014 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
71 | STI Rose | 2015 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
72 | STI Veneto | 2015 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
73 | STI Alexis | 2015 | 109,999 | — | MPL (4) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
74 | STI Winnie | 2015 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
75 | STI Oxford | 2015 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
76 | STI Lauren | 2015 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
77 | STI Connaught | 2015 | 109,999 | — | Time Charter (12) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
78 | STI Spiga | 2015 | 109,999 | — | MPL (4) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
79 | STI Kingsway | 2015 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
80 | STI Solidarity | 2015 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
81 | STI Lombard | 2015 | 109,999 | — | Time Charter (13) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
82 | STI Grace | 2016 | 109,999 | — | Time Charter (14) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
83 | STI Jermyn | 2016 | 109,999 | — | Time Charter (15) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
84 | STI Sanctity | 2016 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
85 | STI Solace | 2016 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
86 | STI Stability | 2016 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
87 | STI Steadfast | 2016 | 109,999 | — | SLR2P (3) | LR2 | Yes |
Vessel Name | Year Built | DWT | Ice class | Employment | Vessel type | Scrubber | ||||||||||||||||||||||||||||||||||||||
88 | STI Supreme | 2016 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
89 | STI Symphony | 2016 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
90 | STI Gallantry | 2016 | 113,000 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
91 | STI Goal | 2016 | 113,000 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
92 | STI Guard | 2016 | 113,000 | — | Time Charter (16) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
93 | STI Guide | 2016 | 113,000 | — | Time Charter (17) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
94 | STI Selatar | 2017 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
95 | STI Rambla | 2017 | 109,999 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
96 | STI Gauntlet | 2017 | 113,000 | — | Time Charter (18) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
97 | STI Gladiator | 2017 | 113,000 | — | Time Charter (17) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
98 | STI Gratitude | 2017 | 113,000 | — | Time Charter (19) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
99 | STI Lobelia | 2019 | 110,000 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
100 | STI Lotus | 2019 | 110,000 | — | SLR2P (3) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
101 | STI Lily | 2019 | 110,000 | — | SLR2P (3) (7) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
102 | STI Lavender | 2019 | 110,000 | — | Time Charter (20) | LR2 | Yes | |||||||||||||||||||||||||||||||||||||
Total Fleet DWT | 7,302,292 | |||||||||||||||||||||||||||||||||||||||||||
(1) | This vessel operates in the Scorpio Handymax Tanker Pool, or SHTP. SHTP is operated by Scorpio Commercial Management S.A.M. (SCM). SHTP and SCM are related parties to the Company. | ||||
(2) | This vessel operates in the Scorpio MR Pool, or SMRP. SMRP is operated by SCM. SMRP and SCM are related parties to the Company. | ||||
(3) | This vessel operates in the Scorpio LR2 Pool, or SLR2P. SLR2P is operated by SCM. SLR2P and SCM are related parties to the Company. | ||||
(4) | This vessel operates in the Mercury Pool Limited, or MPL. MPL is operated by SCM. MPL and SCM are related parties to the Company. | ||||
(5) | This vessel commenced a time charter in October 2022 for three years at an average rate of $25,000 per day. | ||||
(6) | This vessel commenced a time charter in June 2022 for three years at an average rate of $21,000 per day. The daily rate is the average rate over the three-year period, which is payable during the first six months at $30,000 per day, the next six months are payable at $20,000 per day, and years two and three are payable at $19,000 per day. The charterers have the option to extend the term of this agreement for an additional year at $22,500 per day. If this option is declared, the charterers have the option to further extend the term of this agreement for an additional year at $24,000 per day. | ||||
(7) | The Company has entered into an agreement to sell this vessel which is expected to close in the fourth quarter of 2024. | ||||
(8) | This vessel commenced a time charter in October 2024 for three years at a rate of $29,550 per day. | ||||
(9) | This vessel commenced a time charter in July 2022 for three years at an average rate of $23,000 per day. The daily rate is the average rate over the three-year period, which is payable in years one, two, and three at $30,000 per day, $20,000 per day, and $19,000 per day, respectively. The charterers have the option to extend the term of this agreement for an additional year at $24,500 per day. If this option is declared, the charterers have the option to further extend the term of this agreement for an additional year at $26,000 per day. | ||||
(10) | This vessel commenced a time charter in July 2022 for three years at a rate of $23,000 per day. The charterers have the option to extend the term of this agreement for an additional year at $24,000 per day. If this option is declared, the charterers have the option to further extend the term of this agreement for an additional year at $25,000 per day. If this second option is declared, the charterers have the option to further extend the term of this agreement for an additional year at $26,000 per day. | ||||
(11) | This vessel commenced a time charter in August 2022 for three years at a rate of $21,000 per day. The daily rate is the average rate over the three-year period, which is payable during the first six months at $30,000 per day, the next six months are payable at $20,000 per day, and years two and three are payable at $19,000 per day. The charterers have the option to extend the term of this agreement for an additional year at $22,500 per day. If this option is declared, the charterers have the option to further extend the term of this agreement for an additional year at $24,000 per day. | ||||
(12) | In April 2023, STI Connaught replaced STI Goal on a time charter which initially commenced in August 2022 for three years at a rate of $30,000 per day. The charterers have the option to extend the term of this agreement for an additional year at $32,000 per day. If this option is declared, the charterers have the option to further extend the term of this agreement for an additional year at $34,000 per day. | ||||
(13) | This vessel commenced a time charter in September 2022 for three years at an average rate of $32,750 per day. The charterer has the option to extend the term of this agreement for an additional year at $34,750 per day. If this option is declared, the charterer has the option to further extend the term of this agreement for an additional year at $36,750 per day. | ||||
(14) | This vessel commenced a time charter in December 2022 for three years at an average rate of $37,500 per day. The daily rate is the average rate over the three-year period, which is payable during the first six months at $47,000 per day, the next 6 months are payable at $28,000 per day, and years two and three are payable at $37,500 per day. | ||||
(15) | This vessel commenced a time charter in April 2023 for three years at a rate of $40,000 per day. The charterer has the option to extend the term of this agreement for an additional year at $42,500 per day. | ||||
(16) | This vessel commenced a time charter in July 2022 for five years at a rate of $28,000 per day. | ||||
(17) | This vessel commenced a time charter in July 2022 for three years at an average rate of $28,000 per day. The charterers have the option to extend the term of this agreement for an additional year at $31,000 per day. If this option is declared, the charterers have the option to further extend the term of this agreement for an additional year at $33,000 per day. | ||||
(18) | This vessel commenced a time charter in November 2022 for three years at an average rate of $32,750 per day. | ||||
(19) | This vessel commenced a time charter in May 2022 for three years at an average rate of $28,000 per day. The charterers have the option to extend the term of this agreement for an additional year at $31,000 per day. If this option is declared, the charterers have the option to further extend the term of this agreement for an additional year at $33,000 per day. | ||||
(20) | This vessel commenced a time charter in December 2022 for three years at an average rate of $35,000 per day. |
Date paid | Dividend per common share | ||||
March 2023 | $0.20 | ||||
June 2023 | $0.25 | ||||
September 2023 | $0.25 | ||||
December 2023 | $0.35 | ||||
March 2024 | $0.40 | ||||
June 2024 | $0.40 | ||||
September 2024 | $0.40 |
For the three months ended September 30, 2024 | ||||||||||||||||||||||||||
Per share | Per share | |||||||||||||||||||||||||
In thousands of U.S. dollars except per share data | Amount | basic | diluted | |||||||||||||||||||||||
Net income | $ | 158,705 | $ | 3.31 | $ | 3.16 | ||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Gain on sales of vessels | (69,306) | (1.45) | (1.38) | |||||||||||||||||||||||
Gain on sale of vessel within joint venture | (2,821) | (0.06) | (0.06) | |||||||||||||||||||||||
Fair value loss on financial assets measured at fair value through profit or loss | 1,091 | 0.02 | 0.02 | |||||||||||||||||||||||
Adjusted net income | $ | 87,669 | $ | 1.83 | (1) | $ | 1.75 | (1) |
For the three months ended September 30, 2023 | ||||||||||||||||||||||||||
Per share | Per share | |||||||||||||||||||||||||
In thousands of U.S. dollars except per share data | Amount | basic | diluted | |||||||||||||||||||||||
Net income | $ | 100,368 | $ | 2.01 | $ | 1.93 | ||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Write-offs of deferred financing fees and debt extinguishment costs | 5,999 | $ | 0.12 | $ | 0.12 | |||||||||||||||||||||
Gain on sales of vessels | (7,127) | (0.14) | (0.14) | |||||||||||||||||||||||
Adjusted net income | $ | 99,240 | $ | 1.99 | $ | 1.91 |
For the nine months ended September 30, 2024 | ||||||||||||||||||||||||||
Per share | Per share | |||||||||||||||||||||||||
In thousands of U.S. dollars except per share data | Amount | basic | diluted | |||||||||||||||||||||||
Net income | $ | 600,217 | $ | 12.18 | $ | 11.62 | ||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Write-offs of deferred financing fees and debt extinguishment costs | 8,072 | 0.16 | 0.16 | |||||||||||||||||||||||
Gain on sales of vessels | (123,961) | (2.52) | (2.40) | |||||||||||||||||||||||
Gain on sale of vessel within joint venture | (2,821) | (0.06) | (0.05) | |||||||||||||||||||||||
Fair value loss on financial assets measured at fair value through profit or loss | 1,091 | 0.02 | 0.02 | |||||||||||||||||||||||
Adjusted net income | $ | 482,598 | $ | 9.79 | (1) | $ | 9.34 | (1) |
For the nine months ended September 30, 2023 | ||||||||||||||||||||||||||
Per share | Per share | |||||||||||||||||||||||||
In thousands of U.S. dollars except per share data | Amount | basic | diluted | |||||||||||||||||||||||
Net income | $ | 426,008 | $ | 8.00 | $ | 7.68 | ||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Write-offs of deferred financing fees and debt extinguishment costs | 9,253 | 0.17 | 0.17 | |||||||||||||||||||||||
Gain on sales of vessels | (7,127) | $ | (0.13) | $ | (0.13) | |||||||||||||||||||||
Adjusted net income | $ | 428,134 | $ | 8.04 | $ | 7.72 |
For the three months ended September 30, | For the nine months ended September 30, | ||||||||||||||||||||||||||||
In thousands of U.S. dollars | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||
Net Income | $ | 158,705 | $ | 100,368 | $ | 600,217 | $ | 426,008 | |||||||||||||||||||||
Financial expenses | 20,883 | 49,698 | 91,204 | 136,950 | |||||||||||||||||||||||||
Financial income | (2,859) | (6,071) | (12,977) | (14,615) | |||||||||||||||||||||||||
Depreciation - owned or lease financed vessels | 45,512 | 47,016 | 140,099 | 129,704 | |||||||||||||||||||||||||
Depreciation - right of use assets | — | 4,136 | — | 22,139 | |||||||||||||||||||||||||
Equity settled share based compensation expense | 16,923 | 12,264 | 46,062 | 28,838 | |||||||||||||||||||||||||
Gain on sales of vessels | (69,306) | (7,127) | (123,961) | (7,127) | |||||||||||||||||||||||||
Gain on sale of vessel within joint venture | (2,821) | — | (2,821) | — | |||||||||||||||||||||||||
Dividend income and fair value loss on financial assets measured at fair value through profit or loss, net | (957) | — | (957) | — | |||||||||||||||||||||||||
Adjusted EBITDA | $ | 166,080 | $ | 200,284 | $ | 736,866 | $ | 721,897 |