Index
|
Page
|
F-1
|
|
F-2
|
|
F-3
|
|
F-4
|
|
F-5
|
|
F-6
|
As of
|
||||||||||||
Note
|
March 31,
2024
|
December 31,
2023
|
||||||||||
ASSETS
|
||||||||||||
CURRENT ASSETS
|
||||||||||||
Cash and cash equivalents
|
$
|
168,957
|
$
|
138,640
|
||||||||
Time deposits
|
14,000
|
14,000
|
||||||||||
Restricted cash
|
59,287
|
56,803
|
||||||||||
Accounts receivable, net
|
7,584
|
4,741
|
||||||||||
Inventories
|
15,243
|
15,764
|
||||||||||
Prepaid expenses and other current assets
|
41,041
|
40,464
|
||||||||||
Derivative asset
|
5
|
24,150
|
24,639
|
|||||||||
Due from related parties
|
7
|
276
|
626
|
|||||||||
Total current assets
|
$
|
330,538
|
$
|
295,677
|
||||||||
NON - CURRENT ASSETS
|
||||||||||||
Vessels in operation
|
3
|
$
|
1,649,360
|
$
|
1,664,101
|
|||||||
Advances for vessels acquisitions and other additions
|
3
|
13,335
|
12,210
|
|||||||||
Deferred charges, net
|
71,653
|
73,720
|
||||||||||
Other non-current assets
|
2g
|
|
23,423
|
23,935
|
||||||||
Derivative asset, net of current portion
|
5
|
16,466
|
16,867
|
|||||||||
Restricted cash, net of current portion
|
75,027
|
85,270
|
||||||||||
Total non - current assets
|
1,849,264
|
1,876,103
|
||||||||||
TOTAL ASSETS
|
$
|
2,179,802
|
$
|
2,171,780
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
CURRENT LIABILITIES
|
||||||||||||
Accounts payable
|
$
|
13,598
|
$
|
17,601
|
||||||||
Accrued liabilities
|
26,018
|
28,538
|
||||||||||
Current portion of long - term debt
|
6
|
184,932
|
193,253
|
|||||||||
Current portion of deferred revenue
|
40,978
|
40,331
|
||||||||||
Due to related parties
|
7
|
750
|
717
|
|||||||||
Total current liabilities
|
$
|
266,276
|
$
|
280,440
|
||||||||
LONG - TERM LIABILITIES
|
||||||||||||
Long - term debt, net of current portion and deferred financing costs
|
6
|
$
|
576,596
|
$
|
619,175
|
|||||||
Intangible liabilities - charter agreements
|
4
|
4,159
|
5,662
|
|||||||||
Deferred revenue, net of current portion
|
74,540
|
82,115
|
||||||||||
Total non - current liabilities
|
655,295
|
706,952
|
||||||||||
Total liabilities
|
$
|
921,571
|
$
|
987,392
|
||||||||
Commitments and Contingencies
|
8
|
-
|
-
|
|||||||||
SHAREHOLDERS' EQUITY
|
||||||||||||
Class A common shares - authorized 214,000,000 shares with a $0.01 par value 35,077,907 shares issued and outstanding (2023 - 35,188,323 shares)
|
9
|
$
|
351
|
$
|
351
|
|||||||
Series B Preferred Shares - authorized 104,000 shares with a $0.01 par value 43,592 shares issued and outstanding (2023 - 43,592 shares)
|
9
|
-
|
-
|
|||||||||
Additional paid in capital
|
673,902
|
676,592
|
||||||||||
Retained Earnings
|
564,397
|
488,105
|
||||||||||
Accumulated other comprehensive income
|
19,581
|
19,340
|
||||||||||
Total shareholders' equity
|
1,258,231
|
1,184,388
|
||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
2,179,802
|
$
|
2,171,780
|
Three months ended
March 31,
|
||||||||||||
Note
|
2024
|
2023
|
||||||||||
OPERATING REVENUES
|
||||||||||||
Time charter revenues
|
$
|
178,058
|
$
|
155,927
|
||||||||
Amortization of intangible liabilities-charter agreements
|
4
|
1,503
|
3,364
|
|||||||||
Total Operating Revenues
|
179,561
|
159,291
|
||||||||||
OPERATING EXPENSES
|
||||||||||||
Vessel operating expenses (include related party vessel operating expenses of $5,423 and $4,345 for each of the periods ended March 31, 2024 and 2023, respectively)
|
7
|
47,858
|
42,762
|
|||||||||
Time charter and voyage expenses (include related party time charter and voyage expenses of $2,192 and $1,720 for each of the periods ended March 31, 2024 and 2023,
respectively)
|
7
|
5,245
|
5,458
|
|||||||||
Depreciation and amortization
|
3
|
24,270
|
21,184
|
|||||||||
General and administrative expenses
|
5,089
|
4,789
|
||||||||||
Operating Income
|
97,099
|
85,098
|
||||||||||
NON-OPERATING INCOME/(EXPENSES)
|
||||||||||||
Interest income
|
3,684
|
1,812
|
||||||||||
Interest and other finance expenses
|
(10,450
|
)
|
(11,103
|
)
|
||||||||
Other income, net
|
1,307
|
1,582
|
||||||||||
Fair value adjustment on derivative asset
|
5
|
250
|
(2,785
|
)
|
||||||||
Total non-operating expenses
|
(5,209
|
)
|
(10,494
|
)
|
||||||||
Income before income taxes
|
91,890
|
74,604
|
||||||||||
Income taxes
|
-
|
-
|
||||||||||
Net Income
|
91,890
|
74,604
|
||||||||||
Earnings allocated to Series B Preferred Shares
|
9
|
(2,384
|
)
|
(2,384
|
)
|
|||||||
Net Income available to Common Shareholders
|
$
|
89,506
|
$
|
72,220
|
||||||||
Earnings per Share
|
||||||||||||
Weighted average number of Class A common shares outstanding
|
||||||||||||
Basic
|
11
|
35,229,566
|
35,696,225
|
|||||||||
Diluted
|
11
|
35,636,064
|
36,444,047
|
|||||||||
Net Earnings per Class A common share
|
||||||||||||
Basic
|
11
|
$
|
2.54
|
$
|
2.02
|
|||||||
Diluted
|
11
|
$
|
2.51
|
$
|
1.98
|
Three months ended
March 31,
|
||||||||||||
Note
|
2024
|
2023
|
||||||||||
Net Income available to Common Shareholders
|
$
|
89,506
|
$
|
72,220
|
||||||||
Other comprehensive income:
|
||||||||||||
Cash Flow Hedge:
|
||||||||||||
Unrealized loss on derivative assets
|
5
|
(1,140
|
)
|
(8,034
|
)
|
|||||||
Amortization of interest rate cap premium
|
1,141
|
891
|
||||||||||
Amounts reclassified to/(from) earnings
|
240
|
(39
|
)
|
|||||||||
Total Other Comprehensive Income/(loss)
|
241
|
(7,182
|
)
|
|||||||||
Total Comprehensive Income
|
$
|
89,747
|
$
|
65,038
|
Three months ended
March 31,
|
||||||||||||
Note
|
2024
|
2023
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Net Income
|
$
|
91,890
|
$
|
74,604
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
Depreciation and amortization
|
3
|
24,270
|
21,184
|
|||||||||
Amounts reclassified to/(from) other comprehensive income
|
240
|
(39
|
)
|
|||||||||
Amortization of derivative assets’ premium
|
1,141
|
891
|
||||||||||
Amortization of deferred financing costs
|
6
|
1,184
|
1,475
|
|||||||||
Amortization of intangible liabilities - charter agreements
|
4
|
(1,503
|
)
|
(3,364
|
)
|
|||||||
Fair value adjustment on derivative asset
|
5
|
(250
|
)
|
2,785
|
||||||||
Share-based compensation expense
|
10
|
2,304
|
2,674
|
|||||||||
Changes in operating assets and liabilities:
|
||||||||||||
Increase in accounts receivable and other assets
|
(2,908
|
)
|
(6,355
|
)
|
||||||||
Decrease in inventories
|
521
|
693
|
||||||||||
Decrease in accounts payable and other liabilities
|
(6,084
|
)
|
(7,156
|
)
|
||||||||
Decrease/(increase) in related parties' balances, net
|
7
|
383
|
(145
|
)
|
||||||||
(Decrease)/increase in deferred revenue
|
(6,928
|
)
|
8,212
|
|||||||||
Payments for drydocking and special survey costs
|
(3,637
|
)
|
(8,727
|
)
|
||||||||
Unrealized foreign exchange gain
|
(3
|
)
|
-
|
|||||||||
Net cash provided by operating activities
|
$
|
100,620
|
$
|
86,732
|
||||||||
Cash flows from investing activities:
|
||||||||||||
Cash paid for vessel expenditures
|
(3,755
|
)
|
(1,182
|
)
|
||||||||
Advances for vessels acquisitions and other additions
|
(1,633
|
)
|
(3,232
|
)
|
||||||||
Net proceeds from sale of vessel
|
3
|
-
|
5,940
|
|||||||||
Time deposits acquired
|
-
|
(1,050
|
)
|
|||||||||
Net cash (used in)/provided by investing activities
|
$
|
(5,388
|
)
|
$
|
476
|
|||||||
Cash flows from financing activities:
|
||||||||||||
Repayment of credit facilities and sale and leaseback
|
6
|
(52,082
|
)
|
(53,056
|
)
|
|||||||
Cancellation of Class A common shares
|
9
|
(4,994
|
)
|
(9,988
|
)
|
|||||||
Class A common shares - dividend paid
|
9
|
(13,214
|
)
|
(13,351
|
)
|
|||||||
Series B Preferred Shares - dividend paid
|
9
|
(2,384
|
)
|
(2,384
|
)
|
|||||||
Net cash used in financing activities
|
$
|
(72,674
|
)
|
$
|
(78,779
|
)
|
||||||
Net increase in cash and cash equivalents and restricted cash
|
22,558
|
8,429
|
||||||||||
Cash and cash equivalents and restricted cash at beginning of the period
|
280,713
|
269,930
|
||||||||||
Cash and cash equivalents and restricted cash at end of the period
|
$
|
303,271
|
$
|
278,359
|
||||||||
Supplementary Cash Flow Information:
|
||||||||||||
Cash paid for interest
|
$
|
15,902
|
$
|
16,454
|
||||||||
Cash received from interest rate caps
|
8,182
|
7,077
|
||||||||||
Non-cash financing activities:
|
||||||||||||
Unrealized loss on derivative assets
|
(1,140
|
)
|
(8,034
|
)
|
Number of Common Shares at par value $0.01
|
Number of
Series B
Preferred
Shares
at par value
$0.01
|
Common
Shares
|
Series B
Preferred
Shares
|
Series C
Preferred
Shares
|
Additional
paid-in
capital
|
Retained
Earnings
|
Accumulated Other Comprehensive Income
|
Total
Shareholders'
Equity
|
||||||||||||||||||||||||||||
Balance at December 31, 2022
|
35,990,288
|
43,592
|
$
|
359
|
$
|
-
|
$
|
-
|
$
|
688,262
|
$
|
246,390
|
$
|
31,480
|
$
|
966,491
|
||||||||||||||||||||
Stock-based compensation expense (Note 10)
|
82,944
|
-
|
1
|
-
|
-
|
2,673
|
-
|
-
|
2,674
|
|||||||||||||||||||||||||||
Cancellation of Class A common shares (Note 9)
|
(582,178
|
)
|
-
|
(6
|
)
|
-
|
-
|
(9,982
|
)
|
-
|
-
|
(9,988
|
)
|
|||||||||||||||||||||||
Issuance of Series B Preferred shares, net of offering costs (Note 9)
|
-
|
-
|
-
|
-
|
-
|
102
|
-
|
-
|
102
|
|||||||||||||||||||||||||||
Other comprehensive loss
|
-
|
-
|
-
|
-
|
-
|
-
|
(7,182
|
)
|
(7,182
|
)
|
||||||||||||||||||||||||||
Net Income for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
74,604
|
-
|
74,604
|
|||||||||||||||||||||||||||
Series B Preferred Shares dividend (Note 9)
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,384
|
)
|
-
|
(2,384
|
)
|
|||||||||||||||||||||||||
Class A common shares dividend (Note 9)
|
-
|
-
|
-
|
-
|
-
|
-
|
(13,351
|
)
|
-
|
(13,351
|
)
|
|||||||||||||||||||||||||
Balance at March 31, 2023
|
35,491,054
|
43,592
|
$
|
354
|
$
|
-
|
$
|
-
|
$
|
681,055
|
$
|
305,259
|
$
|
24,298
|
$
|
1,010,966
|
Balance at December 31, 2023
|
35,188,323
|
43,592
|
$
|
351
|
$
|
-
|
$
|
-
|
$
|
676,592
|
$
|
488,105
|
$
|
19,340
|
$
|
1,184,388
|
||||||||||||||||||||
Stock-based compensation expense (Note 10)
|
141,356
|
-
|
2
|
-
|
-
|
2,302
|
-
|
-
|
2,304
|
|||||||||||||||||||||||||||
Cancellation of Class A common shares (Note 9)
|
(251,772
|
)
|
-
|
(2
|
)
|
-
|
-
|
(4,992
|
)
|
-
|
-
|
(4,994
|
)
|
|||||||||||||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
241
|
241
|
|||||||||||||||||||||||||||
Net Income for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
91,890
|
-
|
91,890
|
|||||||||||||||||||||||||||
Series B Preferred Shares dividend (Note 9)
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,384
|
)
|
-
|
(2,384
|
)
|
|||||||||||||||||||||||||
Class A common shares dividend (Note 9)
|
-
|
-
|
-
|
-
|
-
|
-
|
(13,214
|
)
|
-
|
(13,214
|
)
|
|||||||||||||||||||||||||
Balance at March 31, 2024
|
35,077,907
|
43,592
|
$
|
351
|
$
|
-
|
$
|
-
|
$
|
673,902
|
$
|
564,397
|
$
|
19,581
|
$
|
1,258,231
|
1. |
Description of Business
|
Company Name (1)
|
Country of Incorporation
|
Vessel
Name
|
Capacity
in TEUs (2)
|
Year
Built
|
Earliest Charter
Expiry Date
|
Global Ship Lease 54 LLC
|
Liberia
|
CMA CGM Thalassa
|
11,040
|
2008
|
4Q25
|
Laertis Marine LLC
|
Marshall Islands
|
Zim Norfolk
|
9,115
|
2015
|
2Q27
|
Penelope Marine LLC
|
Marshall Islands
|
Zim Xiamen
|
9,115
|
2015
|
3Q27
|
Telemachus Marine LLC (3)
|
Marshall Islands
|
Anthea Y
|
9,115
|
2015
|
3Q25
|
Global Ship Lease 53 LLC
|
Liberia
|
MSC Tianjin
|
8,603
|
2005
|
3Q27(4)
|
Global Ship Lease 52 LLC
|
Liberia
|
MSC Qingdao
|
8,603
|
2004
|
3Q27(4)
|
Global Ship Lease 43 LLC
|
Liberia
|
GSL Ningbo
|
8,603
|
2004
|
3Q27
|
Global Ship Lease 72 LLC
|
Liberia
|
GSL Alexandra
|
8,544
|
2004
|
3Q25(5)
|
Global Ship Lease 73 LLC
|
Liberia
|
GSL Sofia
|
8,544
|
2003
|
3Q25(5)
|
Global Ship Lease 74 LLC
|
Liberia
|
GSL Effie
|
8,544
|
2003
|
3Q25(5)
|
Global Ship Lease 75 LLC
|
Liberia
|
GSL Lydia
|
8,544
|
2003
|
2Q25(5)
|
Global Ship Lease 30 Limited
|
Marshall Islands
|
GSL Eleni
|
7,847
|
2004
|
3Q24
|
Global Ship Lease 31 Limited
|
Marshall Islands
|
GSL Kalliopi
|
7,847
|
2004
|
3Q24
|
Global Ship Lease 32 Limited
|
Marshall Islands
|
GSL Grania
|
7,847
|
2004
|
3Q24
|
Alexander Marine LLC
|
Marshall Islands
|
Colombia Express (15)
|
6,927
|
2013
|
4Q28(6)
|
Hector Marine LLC
|
Marshall Islands
|
Kristina
|
6,927
|
2013
|
3Q29(6)
|
Ikaros Marine LLC
|
Marshall Islands
|
Katherine
|
6,927
|
2013
|
2Q29(6)
|
Philippos Marine LLC
|
Marshall Islands
|
Alexandra
|
6,927
|
2013
|
2Q29(6)
|
Aristoteles Marine LLC
|
Marshall Islands
|
Alexis
|
6,882
|
2015
|
2Q29(6)
|
Menelaos Marine LLC
|
Marshall Islands
|
Olivia I
|
6,882
|
2015
|
2Q29(6)
|
Global Ship Lease 35 LLC
|
Liberia
|
GSL Nicoletta
|
6,840
|
2002
|
3Q24
|
Global Ship Lease 36 LLC
|
Liberia
|
GSL Christen
|
6,840
|
2002
|
3Q24
|
Global Ship Lease 48 LLC
|
Liberia
|
CMA CGM Berlioz
|
6,621
|
2001
|
4Q25
|
Leonidas Marine LLC
|
Marshall Islands
|
Agios Dimitrios
|
6,572
|
2011
|
2Q27(4)
|
Global Ship Lease 33 LLC
|
Liberia
|
GSL Vinia
|
6,080
|
2004
|
3Q24
|
Global Ship Lease 34 LLC
|
Liberia
|
GSL Christel Elisabeth
|
6,080
|
2004
|
2Q24
|
1. |
Description of Business (continued)
|
Company Name (1)
|
Country of Incorporation
|
Vessel
Name
|
Capacity
in TEUs (2)
|
Year
Built
|
Earliest
Charter
Expiry Date
|
GSL Arcadia LLC
|
Liberia
|
GSL Arcadia
|
6,008
|
2000
|
1Q25(7)
|
GSL Melita LLC
|
Liberia
|
GSL Melita
|
6,008
|
2001
|
3Q25(7)
|
GSL Maria LLC
|
Liberia
|
GSL Maria
|
6,008
|
2001
|
4Q24(7)
|
GSL Violetta LLC (3)
|
Liberia
|
GSL Violetta
|
6,008
|
2000
|
4Q24(7)
|
GSL Tegea LLC
|
Liberia
|
GSL Tegea
|
5,992
|
2001
|
3Q25(7)
|
GSL Dorothea LLC
|
Liberia
|
GSL Dorothea
|
5,992
|
2001
|
2Q25(7)
|
GSL MYNY LLC
|
Liberia
|
GSL MYNY
|
6,008
|
2000
|
3Q24(7)
|
Tasman Marine LLC
|
Marshall Islands
|
Tasman
|
5,936
|
2000
|
1Q25(8)
|
Hudson Marine LLC
|
Marshall Islands
|
Zim Europe (15)
|
5,936
|
2000
|
2Q24
|
Drake Marine LLC
|
Marshall Islands
|
Ian H
|
5,936
|
2000
|
2Q24
|
Global Ship Lease 68 LLC (3)
|
Liberia
|
GSL Kithira
|
5,470
|
2009
|
4Q24(9)
|
Global Ship Lease 69 LLC (3)
|
Liberia
|
GSL Tripoli
|
5,470
|
2009
|
4Q24(9)
|
Global Ship Lease 70 LLC (3)
|
Liberia
|
GSL Syros
|
5,470
|
2010
|
4Q24(9)
|
Global Ship Lease 71 LLC (3)
|
Liberia
|
GSL Tinos
|
5,470
|
2010
|
4Q24(9)
|
Hephaestus Marine LLC
|
Marshall Islands
|
Dolphin II
|
5,095
|
2007
|
1Q25
|
Zeus One Marine LLC
|
Marshall Islands
|
Orca I
|
5,095
|
2006
|
2Q25(10)
|
Global Ship Lease 47 LLC
|
Liberia
|
GSL Château d’If
|
5,089
|
2007
|
4Q26
|
GSL Alcazar Inc.
|
Marshall Islands
|
CMA CGM Alcazar
|
5,089
|
2007
|
3Q26
|
Global Ship Lease 55 LLC
|
Liberia
|
GSL Susan
|
4,363
|
2008
|
3Q27(11)
|
Global Ship Lease 50 LLC
|
Liberia
|
CMA CGM Jamaica
|
4,298
|
2006
|
1Q28(11)
|
Global Ship Lease 49 LLC
|
Liberia
|
CMA CGM Sambhar
|
4,045
|
2006
|
1Q28(11)
|
Global Ship Lease 51 LLC
|
Liberia
|
CMA CGM America
|
4,045
|
2006
|
1Q28(11)
|
Global Ship Lease 57 LLC
|
Liberia
|
GSL Rossi
|
3,421
|
2012
|
1Q26
|
Global Ship Lease 58 LLC
|
Liberia
|
GSL Alice
|
3,421
|
2014
|
2Q25
|
Global Ship Lease 59 LLC
|
Liberia
|
GSL Melina
|
3,404
|
2013
|
2Q24
|
Global Ship Lease 60 LLC
|
Liberia
|
GSL Eleftheria
|
3,404
|
2013
|
3Q25
|
Global Ship Lease 61 LLC
|
Liberia
|
GSL Mercer
|
2,824
|
2007
|
4Q24
|
Global Ship Lease 62 LLC
|
Liberia
|
Matson Molokai
|
2,824
|
2007
|
2Q25
|
Global Ship Lease 63 LLC
|
Liberia
|
GSL Lalo
|
2,824
|
2006
|
2Q25(12)
|
Global Ship Lease 42 LLC
|
Liberia
|
GSL Valerie
|
2,824
|
2005
|
1Q25
|
Pericles Marine LLC
|
Marshall Islands
|
Athena
|
2,762
|
2003
|
2Q24
|
Global Ship Lease 64 LLC
|
Liberia
|
GSL Elizabeth
|
2,741
|
2006
|
2Q24
|
Global Ship Lease 65 LLC
|
Liberia
|
GSL Chloe (15)
|
2,546
|
2012
|
4Q24
|
Global Ship Lease 66 LLC
|
Liberia
|
GSL Maren
|
2,546
|
2014
|
1Q24(13)
|
Aris Marine LLC
|
Marshall Islands
|
Maira
|
2,506
|
2000
|
3Q24
|
Aphrodite Marine LLC
|
Marshall Islands
|
Nikolas
|
2,506
|
2000
|
4Q24
|
Athena Marine LLC
|
Marshall Islands
|
Newyorker
|
2,506
|
2001
|
1Q25(14)
|
Global Ship Lease 38 LLC
|
Liberia
|
Manet
|
2,272
|
2001
|
4Q24
|
Global Ship Lease 40 LLC
|
Liberia
|
Keta
|
2,207
|
2003
|
1Q25
|
Global Ship Lease 41 LLC
|
Liberia
|
Julie
|
2,207
|
2002
|
2Q25
|
Global Ship Lease 45 LLC
|
Liberia
|
Kumasi
|
2,207
|
2002
|
1Q25
|
Global Ship Lease 44 LLC
|
Liberia
|
Akiteta
|
2,207
|
2002
|
4Q24
|
1. |
Description of Business (continued)
|
2. |
Summary of Significant Accounting Policies and Disclosures
|
(a) |
Basis of Presentation
|
2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
(a) |
Basis of Presentation (continued)
|
(b) |
Principles of Consolidation
|
(c) |
Use of estimates
|
(d) |
Vessels in operation
|
2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
(d) |
Vessels in operation (continued)
|
(e) |
Intangible assets and liabilities – charter agreements
|
(f) |
Impairment of Long-lived assets
|
2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
(f) |
Impairment of Long-lived assets (continued)
|
(g) |
Revenue recognition and related expense
|
2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
(g) |
Revenue recognition and related expense (continued)
|
(h) |
Fair Value Measurement and Financial Instruments
|
2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
(h) |
Fair Value Measurement and Financial Instruments (continued)
|
(i) |
Derivative instruments
|
2. |
Summary of Significant Accounting Policies and Disclosures (continued)
|
(i) |
Derivative instruments (continued)
|
(j) |
Recent accounting pronouncements
|
3. |
Vessels in Operation
|
Vessel Cost,
as adjusted for
Impairment charges
|
Accumulated
Depreciation
|
Net Book
Value
|
||||||||||
As of January 1, 2023
|
$
|
1,886,158
|
$
|
(262,851
|
)
|
$
|
1,623,307
|
|||||
Additions
|
138,802
|
-
|
138,802
|
|||||||||
Depreciation
|
-
|
(72,443
|
)
|
(72,443
|
)
|
|||||||
Impairment loss
|
(25,544
|
)
|
6,714
|
(18,830
|
)
|
|||||||
Disposals
|
(6,803
|
)
|
68
|
(6,735
|
)
|
|||||||
As of December 31, 2023
|
$
|
1,992,613
|
$
|
(328,512
|
)
|
$
|
1,664,101
|
|||||
Additions
|
3,824
|
-
|
3,824
|
|||||||||
Depreciation
|
-
|
(18,565
|
)
|
(18,565
|
)
|
|||||||
As of March 31, 2024
|
$
|
1,996,437
|
$
|
(347,077
|
)
|
$
|
1,649,360
|
Name
|
Capacity in TEUs
|
Year Built
|
Purchase Price
|
Delivery date
|
GSL Alexandra
|
8,544
|
2004
|
$30,000
|
June 2, 2023
|
GSL Sofia
|
8,544
|
2003
|
$30,000
|
May 22, 2023
|
GSL Effie
|
8,544
|
2003
|
$30,000
|
May 30, 2023
|
GSL Lydia
|
8,544
|
2003
|
$33,300
|
June 26, 2023
|
3. |
Vessels in Operation (continued)
|
4. |
Intangible Liabilities – Charter Agreements
|
March 31,
2024
|
December 31,
2023
|
|||||||
Opening balance
|
$
|
5,662
|
$
|
14,218
|
||||
Disposals (*)
|
-
|
(476
|
)
|
|||||
Amortization
|
(1,503
|
)
|
(8,080
|
)
|
||||
Total
|
$
|
4,159
|
$
|
5,662
|
Amount
|
||||
March 31, 2025
|
$
|
3,748
|
||
March 31, 2026
|
411
|
|||
$
|
4,159
|
5. |
Derivative Asset
|
5. |
Derivative Asset (continued)
|
March 31,
2024
|
December 31,
2023
|
|||||||
Opening balance
|
$
|
41,506
|
$
|
63,503
|
||||
Unrealized loss on derivative assets
|
(1,140
|
)
|
(16,625
|
)
|
||||
Fair value adjustment on derivative asset
|
250
|
(5,372
|
)
|
|||||
Closing balance
|
$
|
40,616
|
$
|
41,506
|
||||
Less: Current portion of derivative assets
|
(24,150
|
)
|
(24,639
|
)
|
||||
Non-current portion of derivative assets
|
$
|
16,466
|
$
|
16,867
|
6. |
Long-Term Debt
|
Facilities
|
March 31,
2024
|
December 31, 2023
|
||||||
Macquarie loan (a)
|
$
|
60,000
|
$
|
66,000
|
||||
2027 Secured Notes (b)
|
271,250
|
284,375
|
||||||
E.SUN, MICB, Cathay, Taishin Credit Facility (c)
|
24,000
|
28,500
|
||||||
Sinopac Credit Facility (d)
|
7,800
|
8,220
|
||||||
HCOB, CACIB, ESUN, CTBC, Taishin Credit Facility (e)
|
67,990
|
73,283
|
||||||
Deutsche Credit Facility (f)
|
38,883
|
40,046
|
||||||
HCOB Credit Facility (g)
|
20,731
|
24,744
|
||||||
CACIB, Bank Sinopac, CTBC Credit Facility (h)
|
37,675
|
38,950
|
||||||
Chailease Credit Facility (i)
|
2,349
|
2,608
|
||||||
Syndicated Senior Secured Credit Facility (CACIB, ABN, First-Citizens & Trust Company, Siemens, CTBC, Bank Sinopac, Palatine) (j)
|
141,200
|
149,200
|
||||||
Total credit facilities
|
$
|
671,878
|
$
|
715,926
|
||||
Sale and Leaseback Agreement CMBFL - $120,000 (k)
|
58,087
|
64,438
|
||||||
Sale and Leaseback Agreement CMBFL - $54,000 (l)
|
35,127
|
36,018
|
||||||
Sale and Leaseback Agreement - Neptune $14,735 (m)
|
6,002
|
6,796
|
||||||
Total Sale and Leaseback Agreements
|
$
|
99,216
|
$
|
107,252
|
||||
Total borrowings
|
$
|
771,094
|
$
|
823,178
|
||||
Less: Current portion of long-term debt
|
(161,601
|
)
|
(164,888
|
)
|
||||
Less: Current portion of Sale and Leaseback Agreements (k,l,m)
|
(23,331
|
)
|
(28,365
|
)
|
||||
Less: Deferred financing costs (o)
|
(9,566
|
)
|
(10,750
|
)
|
||||
Non-current portion of Long-Term Debt
|
$
|
576,596
|
$
|
619,175
|
6. |
Long-Term Debt (continued)
|
a) |
Macquarie Credit Facility
|
b) |
5.69% Senior Secured Notes due 2027
|
c) |
$60.0 Million E.SUN, MICB, Cathay, Taishin Credit Facility
|
6. |
Long-Term Debt (continued)
|
d) |
$12.0 Million Sinopac Capital International Credit Facility
|
e) |
$140.0 Million HCOB, CACIB, ESUN, CTBC, Taishin Credit Facility
|
f) |
$51.7 Million Deutsche Bank AG Credit Facility
|
g) |
$64.2 Million Hamburg Commercial Bank AG Credit Facility
|
6. |
Long-Term Debt (continued)
|
h) |
$51.7 Million CACIB, Bank Sinopac, CTBC Credit Facility
|
i) |
$9.0 Million Chailease Credit Facility
|
j) |
$268.0 Million Syndicated Senior Secured Credit Facility (CACIB, ABN, First-Citizens & Trust Company, Siemens, CTBC, Bank Sinopac, Palatine)
|
6. |
Long-Term Debt (continued)
|
k) |
$120.0 Million Sale and Leaseback agreements - CMBFL Four Vessels
|
l) |
$54.0 Million Sale and Leaseback agreement - CMBFL
|
m) |
$14.7 Million Sale and Leaseback agreement - Neptune Maritime Leasing
|
6. |
Long-Term Debt (continued)
|
n) |
Repayment Schedule
|
Payment due by period ended
|
Amount
|
|||
March 31, 2025
|
184,932
|
|||
March 31, 2026
|
131,490
|
|||
March 31, 2027
|
285,525
|
|||
March 31, 2028
|
148,276
|
|||
March 31, 2029 and thereafter
|
20,871
|
|||
$
|
771,094
|
o) |
Deferred Financing Costs
|
March 31,
2024
|
December 31,
2023
|
|||||||
Opening balance
|
$
|
10,750
|
$
|
15,136
|
||||
Expenditure in the period
|
-
|
1,140
|
||||||
Amortization included within interest expense
|
(1,184
|
)
|
(5,526
|
)
|
||||
Closing balance
|
$
|
9,566
|
$
|
10,750
|
p) |
Debt covenants-securities
|
7. |
Related Party Transactions
|
8. |
Commitments and Contingencies
|
8. |
Commitments and Contingencies (continued)
|
Period ending
|
Amount
|
|||
March 31, 2025
|
$
|
581,775
|
||
March 31, 2026
|
345,222
|
|||
March 31, 2027
|
258,672
|
|||
March 31, 2028
|
164,868
|
|||
Thereafter
|
109,695
|
|||
Total minimum lease revenue, net of address commissions
|
$
|
1,460,232
|
9. |
Share Capital
|
9. |
Share Capital (continued)
|
10. |
Share-Based Compensation
|
10. |
Share-Based Compensation (continued)
|
10. |
Share-Based Compensation (continued)
|
Restricted Stock Units
|
||||||||||||
Number of Units
|
||||||||||||
Number
|
Weighted Average
Fair Value
on Grant Date
|
Actual Fair
Value on
Vesting Date
|
||||||||||
Unvested as at January 1, 2023
|
1,316,711
|
$
|
22.35
|
n/a
|
||||||||
Vested in year ended December 31, 2023
|
(399,727
|
)
|
n/a
|
18.87
|
||||||||
Forfeit in March 2023
|
(35,771
|
)
|
n/a
|
n/a
|
||||||||
Unvested as at December 31, 2023
|
881,213
|
$
|
22.35
|
n/a
|
||||||||
Vested in three months ended March 31, 2024
|
(80,376
|
)
|
n/a
|
20.33
|
||||||||
Granted in January 2024
|
13,195
|
18.82
|
n/a
|
|||||||||
Granted in March 2024
|
58,215
|
17.80
|
n/a
|
|||||||||
Forfeit in March 2024
|
(155,250
|
)
|
n/a
|
n/a
|
||||||||
Unvested as at March 31, 2024
|
716,997
|
$
|
21.92
|
n/a
|
11. |
Earnings per Share
|
11. |
Earnings per Share (continued)
|
Three months ended
March 31,
|
||||||||
2024
|
2023
|
|||||||
Numerator:
|
||||||||
Net income available to common shareholders
|
$
|
89,506
|
$
|
72,220
|
||||
Denominator:
|
||||||||
Class A Common shares
|
||||||||
Basic weighted average number of common shares outstanding
|
35,229,566
|
35,696,225
|
||||||
Plus weighted average number of RSUs with service conditions
|
406,498
|
747,822
|
||||||
Common share and common share equivalents, dilutive
|
35,636,064
|
36,444,047
|
||||||
Basic earnings per share:
|
||||||||
Class A
|
2.54
|
2.02
|
||||||
Diluted earnings per share:
|
||||||||
Class A
|
2.51
|
1.98
|
12. |
Subsequent events
|