| | |
Public Offering
Price(1) |
| |
Undewriting
Discount |
| |
Proceeds, Before
Expenses, To Us |
| |||||||||
Per note
|
| | | | % | | | | | | % | | | | | | % | | |
Total
|
| | | $ | | | | | $ | | | | | $ | | |
| Morgan Stanley | | |
Jefferies
|
| |
Citigroup
|
|
| Seaport Global Securities | | |
BTIG
|
|
| ABN AMRO | | |
ING
|
|
| | | | | S-ii | | | |
| | | | | S-iv | | | |
| | | | | S-v | | | |
| | | | | S-1 | | | |
| | | | | S-7 | | | |
| | | | | S-12 | | | |
| | | | | S-13 | | | |
| | | | | S-24 | | | |
| | | | | S-25 | | | |
| | | | | S-26 | | | |
| | | | | S-27 | | | |
| | | | | S-28 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 11 | | |
VESSEL
|
| |
APPROXIMATE
|
| |
FLAG
|
| |
LEASE
CLASSIFICATION |
| |
CHARTER
EXPIRY DATE |
| |||||||||||||||
|
BUILT
|
| |
DWT
|
| |||||||||||||||||||||||
VLCCs | | | | | | | | |||||||||||||||||||||
Front Ariake
|
| | | | 2001 | | | |
299,000
|
| |
BA
|
| |
Capital lease
|
| | | | 2023 | | | ||||||
Front Serenade
|
| | | | 2002 | | | |
299,000
|
| |
LIB
|
| |
Capital lease
|
| | | | 2024 | | | ||||||
Front Hakata
|
| | | | 2002 | | | |
298,500
|
| |
BA
|
| |
Capital lease
|
| | | | 2025 | | | ||||||
Front Stratus
|
| | | | 2002 | | | |
299,000
|
| |
LIB
|
| |
Capital lease
|
| | | | 2025 | | | ||||||
Front Falcon
|
| | | | 2002 | | | |
309,000
|
| |
BA
|
| |
Capital lease
|
| | | | 2025 | | | ||||||
Front Page
|
| | | | 2002 | | | |
299,000
|
| |
LIB
|
| |
Capital lease
|
| | | | 2025 | | | ||||||
Front Energy
|
| | | | 2004 | | | |
305,000
|
| |
MI
|
| |
Capital lease
|
| | | | 2027 | | | ||||||
Front Force
|
| | | | 2004 | | | |
305,000
|
| |
MI
|
| |
Capital lease
|
| | | | 2027 | | | ||||||
Suezmaxes | | | | | | | | |||||||||||||||||||||
Glorycrown
|
| | | | 2009 | | | |
156,000
|
| |
MI
|
| |
n/a
|
| | | | n/a(4) | | | ||||||
Everbright
|
| | | | 2010 | | | |
156,000
|
| |
MI
|
| |
n/a
|
| | | | n/a(4) | | |
VESSEL
|
| |
APPROXIMATE
|
| |
FLAG
|
| |
LEASE
CLASSIFICATION |
| |
CHARTER
EXPIRY DATE |
| |||||||||||||||
|
BUILT
|
| |
DWT
|
| |||||||||||||||||||||||
Product Tankers | | | | | | | | |||||||||||||||||||||
SFL Trinity
|
| | | | 2017 | | | |
114,000
|
| |
MI
|
| |
Operating lease
|
| | | | 2024 | | | ||||||
SFL Sabine
|
| | | | 2017 | | | |
114,000
|
| |
MI
|
| |
Operating lease
|
| | | | 2024 | | | ||||||
Chemical Tankers | | | | | | | | |||||||||||||||||||||
Maria Victoria V
|
| | | | 2008 | | | |
17,000
|
| |
PAN
|
| |
Operating lease
|
| | | | 2021(1) | | | ||||||
SC Guangzhou
|
| | | | 2008 | | | |
17,000
|
| |
PAN
|
| |
Operating lease
|
| | | | 2021(1) | | | ||||||
Capesize Dry Bulk Carriers | | | | | | | | |||||||||||||||||||||
Belgravia
|
| | | | 2009 | | | |
170,000
|
| |
MI
|
| |
Operating lease
|
| | | | 2025(1) | | | ||||||
Battersea
|
| | | | 2009 | | | |
170,000
|
| |
MI
|
| |
Operating lease
|
| | | | 2025(1) | | | ||||||
Golden Magnum
|
| | | | 2009 | | | |
180,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2025(1) | | | ||||||
Golden Beijing
|
| | | | 2010 | | | |
176,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2025(1) | | | ||||||
Golden Future
|
| | | | 2010 | | | |
176,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2025(1) | | | ||||||
Golden Zhejiang
|
| | | | 2010 | | | |
176,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2025(1) | | | ||||||
Golden Zhoushan
|
| | | | 2011 | | | |
176,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2025(1) | | | ||||||
KSL China
|
| | | | 2013 | | | |
180,000
|
| |
MI
|
| |
Operating lease
|
| | | | 2025(1) | | | ||||||
Kamsarmax Dry Bulk Carriers | | | | | | | | |||||||||||||||||||||
Sinochart Beijing
|
| | | | 2012 | | | |
82,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2022 | | | ||||||
Min Sheng 1
|
| | | | 2012 | | | |
82,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2022 | | | ||||||
Handysize Dry Bulk Carriers | | | | | | | | |||||||||||||||||||||
SFL Spey
|
| | | | 2011 | | | |
34,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | | ||||||
SFL Medway
|
| | | | 2011 | | | |
34,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | | ||||||
SFL Trent
|
| | | | 2012 | | | |
34,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | | ||||||
SFL Kent
|
| | | | 2012 | | | |
34,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | | ||||||
SFL Tyne
|
| | | | 2011 | | | |
32,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | | ||||||
SFL Clyde
|
| | | | 2012 | | | |
32,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | | ||||||
SFL Dee
|
| | | | 2013 | | | |
32,000
|
| |
HK
|
| |
n/a
|
| | | | n/a(4) | | | ||||||
Supramax Dry Bulk Carriers | | | | | | | | |||||||||||||||||||||
SFL Hudson
|
| | | | 2009 | | | |
57,000
|
| |
MI
|
| |
Operating lease
|
| | | | 2020 | | | ||||||
SFL Yukon
|
| | | | 2010 | | | |
57,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2018 | | | ||||||
SFL Sara
|
| | | | 2011 | | | |
57,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2019 | | | ||||||
SFL Kate
|
| | | | 2011 | | | |
57,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2021 | | | ||||||
SFL Humber
|
| | | | 2012 | | | |
57,000
|
| |
HK
|
| |
Operating lease
|
| | | | 2022 | | | ||||||
Container Vessels | | | | | | | | |||||||||||||||||||||
MSC Margarita
|
| | | | 2001 | | | | | | 5,800 | | | | TEU | | |
LIB
|
| |
Operating lease
|
| | | | 2019(1) | | |
MSC Vidhi
|
| | | | 2002 | | | | | | 5,800 | | | | TEU | | |
LIB
|
| |
Operating lease
|
| | | | 2019(1) | | |
MSC Vaishnavi R.
|
| | | | 2002 | | | | | | 4,100 | | | | TEU | | |
LIB
|
| |
Operating lease
|
| | | | 2019(1) | | |
MSC Julia R.
|
| | | | 2002 | | | | | | 4,100 | | | | TEU | | |
LIB
|
| |
Operating lease
|
| | | | 2019(1) | | |
MSC Arushi R.
|
| | | | 2002 | | | | | | 4,100 | | | | TEU | | |
LIB
|
| |
Operating lease
|
| | | | 2019(1) | | |
MSC Katya R.
|
| | | | 2002 | | | | | | 4,100 | | | | TEU | | |
LIB
|
| |
Operating lease
|
| | | | 2019(1) | | |
MSC Anisha R.
|
| | | | 2002 | | | | | | 4,100 | | | | TEU | | |
LIB
|
| |
Operating lease
|
| | | | 2020(1) | | |
MSC Vidisha R.
|
| | | | 2002 | | | | | | 4,100 | | | | TEU | | |
LIB
|
| |
Operating lease
|
| | | | 2020(1) | | |
MSC Zlata R.
|
| | | | 2002 | | | | | | 4,100 | | | | TEU | | |
LIB
|
| |
Operating lease
|
| | | | 2020(1) | | |
VESSEL
|
| |
APPROXIMATE
|
| |
FLAG
|
| |
LEASE
CLASSIFICATION |
| |
CHARTER
EXPIRY DATE |
| |||||||||||||||
|
BUILT
|
| |
DWT
|
| |||||||||||||||||||||||
MSC Alice
|
| | | | 2003 | | | | | | 1,700 | | | | TEU | | |
MI
|
| |
Capital lease
|
| | | | 2022 | | |
Heung-A Green
|
| | | | 2005 | | | | | | 1,700 | | | | TEU | | |
MAL
|
| |
Operating lease
|
| | | | 2020(1) | | |
Green Ace
|
| | | | 2005 | | | | | | 1,700 | | | | TEU | | |
MAL
|
| |
Operating lease
|
| | | | 2020(1) | | |
SFL Avon
|
| | | | 2010 | | | | | | 1,700 | | | | TEU | | |
MI
|
| |
n/a
|
| | | | n/a(4) | | |
San Felipe
|
| | | | 2014 | | | | | | 8,700 | | | | TEU | | |
MI
|
| |
Operating lease
|
| | | | 2021 | | |
San Felix
|
| | | | 2014 | | | | | | 8,700 | | | | TEU | | |
MI
|
| |
Operating lease
|
| | | | 2021 | | |
San Fernando
|
| | | | 2015 | | | | | | 8,700 | | | | TEU | | |
MI
|
| |
Operating lease
|
| | | | 2022 | | |
San Francisca
|
| | | | 2015 | | | | | | 8,700 | | | | TEU | | |
MI
|
| |
Operating lease
|
| | | | 2022 | | |
Maersk Sarat
|
| | | | 2015 | | | | | | 9,500 | | | | TEU | | |
LIB
|
| |
Operating lease
|
| | | | 2020 | | |
Maersk Skarstind
|
| | | | 2016 | | | | | | 9,500 | | | | TEU | | |
LIB
|
| |
Operating lease
|
| | | | 2021 | | |
Maersk Shivling
|
| | | | 2016 | | | | | | 9,300 | | | | TEU | | |
LIB
|
| |
Operating lease
|
| | | | 2021 | | |
MSC Anna
|
| | | | 2016 | | | | | | 19,200 | | | | TEU | | |
LIB
|
| |
Capital lease
|
| | | | 2031(5) | | |
MSC Viviana
|
| | | | 2017 | | | | | | 19,200 | | | | TEU | | |
LIB
|
| |
Capital lease
|
| | | | 2032(5) | | |
15 Container Vessels(6)
|
| | | | | | | |||||||||||||||||||||
Car Carriers | | | | | | | | |||||||||||||||||||||
Glovis Composer
|
| | | | 2005 | | | | | | 6,500 | | | | CEU | | |
HK
|
| |
n/a
|
| | | | n/a(4) | | |
Glovis Conductor
|
| | | | 2006 | | | | | | 6,500 | | | | CEU | | |
PAN
|
| |
n/a
|
| | | | n/a(4) | | |
Jack-Up Drilling Rigs | | | | | | | | |||||||||||||||||||||
Soehanah
|
| | | | 2007 | | | | | | 375 | | | | ft. | | |
PAN
|
| |
Operating lease
|
| | | | 2018(1) | | |
West Linus
|
| | | | 2014 | | | | | | 450 | | | | ft. | | |
NOR
|
| |
Capital lease
|
| | | | 2029(1) | | |
Ultra-Deepwater Drill Units | | | | | | | | |||||||||||||||||||||
West Hercules
|
| | | | 2008 | | | | | | 10,000 | | | | ft. | | |
PAN
|
| |
Capital lease
|
| | | | 2024(1)(7) | | |
West Taurus
|
| | | | 2008 | | | | | | 10,000 | | | | ft. | | |
PAN
|
| |
Capital lease
|
| | | | 2024(1)(7) | | |
Offshore Support Vessels | | | | | | | | |||||||||||||||||||||
Sea Leopard
|
| | | | 1998 | | | |
AHTS(2)
|
| |
CYP
|
| |
Capital lease
|
| | | | 2027 | | | ||||||
Sea Cheetah
|
| | | | 2007 | | | |
AHTS(2)
|
| |
CYP
|
| |
Operating lease
|
| | | | 2027 | | | ||||||
Sea Jaguar
|
| | | | 2007 | | | |
AHTS(2)
|
| |
CYP
|
| |
Operating lease
|
| | | | 2027 | | | ||||||
Sea Halibut
|
| | | | 2007 | | | |
PSV(3)
|
| |
CYP
|
| |
Operating lease
|
| | | | 2027 | | | ||||||
Sea Pike
|
| | | | 2007 | | | |
PSV(3)
|
| |
CYP
|
| |
Operating lease
|
| | | | 2027 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| | |
(in thousands of dollars except common share and per share data)
|
| |||||||||||||||||||||||||||
Income Statement Data: | | | | | | | |||||||||||||||||||||||||
Total operating revenues
|
| | | | 380,878 | | | | | | 412,951 | | | | | | 406,740 | | | | | | 327,487 | | | | | | 270,860 | | |
Net operating income
|
| | | | 154,626 | | | | | | 168,089 | | | | | | 166,046 | | | | | | 145,146 | | | | | | 117,366 | | |
Net income
|
| | | | 101,209 | | | | | | 146,406 | | | | | | 200,832 | | | | | | 122,815 | | | | | | 89,206 | | |
Earnings per share, basic
|
| | | $ | 1.06 | | | | | $ | 1.57 | | | | | $ | 2.15 | | | | | $ | 1.32 | | | | | $ | 1.00 | | |
Earnings per share, diluted
|
| | | $ | 1.03 | | | | | $ | 1.50 | | | | | $ | 1.88 | | | | | $ | 1.24 | | | | | $ | 0.99 | | |
Dividends declared
|
| | | | 152,907 | | | | | | 168,289 | | | | | | 162,594 | | | | | | 152,142 | | | | | | 109,114 | | |
Dividends declared per share
|
| | | $ | 1.60 | | | | | $ | 1.80 | | | | | $ | 1.74 | | | | | $ | 1.63 | | | | | $ | 1.17 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| | |
(in thousands of dollars except common share and per share data)
|
| |||||||||||||||||||||||||||
Balance Sheet Data (at end of period):
|
| | | | | | |||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 153,052 | | | | | | 62,382 | | | | | | 70,175 | | | | | | 50,818 | | | | | | 58,641 | | |
Vessels and equipment, net (including newbuildings)
|
| | | | 1,762,596 | | | | | | 1,770,616 | | | | | | 1,681,466 | | | | | | 1,464,700 | | | | | | 1,215,624 | | |
Investment in direct financing and sales-type leases (including current portion)
|
| | | | 618,071 | | | | | | 556,035 | | | | | | 511,443 | | | | | | 746,531 | | | | | | 903,408 | | |
Investment in associated companies (including loans and receivables)
|
| | | | 328,505 | | | | | | 330,877 | | | | | | 495,479 | | | | | | 399,488 | | | | | | 571,702 | | |
Total assets
|
| | | | 3,012,082 | | | | | | 2,937,377 | | | | | | 3,032,554 | | | | | | 3,004,596 | | | | | | 3,004,505 | | |
Short and long term debt (including current portion)
|
| | | | 1,504,007 | | | | | | 1,552,874 | | | | | | 1,634,205 | | | | | | 1,695,501 | | | | | | 1,695,401 | | |
Capital lease obligations (including current portion)
|
| | | | 239,607 | | | | | | 122,403 | | | | | | — | | | | | | — | | | | | | — | | |
Share capital
|
| | | | 1,109 | | | | | | 1,015 | | | | | | 93,468 | | | | | | 93,404 | | | | | | 93,260 | | |
Stockholders’ equity
|
| | | | 1,194,997 | | | | | | 1,134,095 | | | | | | 1,241,810 | | | | | | 1,153,492 | | | | | | 1,191,933 | | |
Common shares outstanding(1)
|
| | | | 110,930,873 | | | | | | 101,504,575 | | | | | | 93,468,000 | | | | | | 93,404,000 | | | | | | 93,260,000 | | |
Weighted average common shares outstanding(1)
|
| | | | 95,596,644 | | | | | | 93,496,744 | | | | | | 93,449,904 | | | | | | 93,330,622 | | | | | | 89,508,233 | | |
Cash Flow Data: | | | | | | | |||||||||||||||||||||||||
Cash provided by operating activities
|
| | | | 177,796 | | | | | | 230,073 | | | | | | 258,401 | | | | | | 132,401 | | | | | | 140,124 | | |
Cash provided by (used in) investing activities
|
| | | | 48,362 | | | | | | 39,399 | | | | | | (205,782) | | | | | | (21,940) | | | | | | (73,982) | | |
Cash used in financing activities
|
| | | | (135,488) | | | | | | (277,265) | | | | | | (33,262) | | | | | | (118,284) | | | | | | (68,043) | | |
| | |
As of December 31, 2017
|
| | | |||||||||||||||||||
| | |
Actual
|
| |
As adjusted
|
| |
As further adjusted for this
offering |
| | | |||||||||||||
| | |
(in thousands of U.S. dollars)
|
| | | |||||||||||||||||||
Cash
|
| | | $ | 153,052 | | | | | $ | 89,834 | | | | | $ | | | | | | | | | |
Secured Bank Debt
|
| | | $ | 1,081,204 | | | | | $ | 1,081,204 | | | | | $ | | | | | | ||||
NOK500 million Senior Unsecured Bonds due 2020
|
| | | | 61,001 | | | | | | 61,001 | | | | | | |||||||||
3.25% Convertible Senior Notes due 2018
|
| | | | 63,218 | | | | | | — | | | | | | | | | | | ||||
5.75% Convertible Senior Notes due 2021
|
| | | | 225,000 | | | | | | 225,000 | | | | | | |||||||||
NOK900 million Senior Unsecured Bonds due 2019
|
| | | | 92,477 | | | | | | 92,477 | | | | | | |||||||||
% Convertible Senior Notes due 2023 offered hereby(1)
|
| | | | — | | | | | | — | | | | | | | | | | | ||||
Total debt(2)
|
| | | $ | 1,522,900 | | | | | $ | 1,459,682 | | | | | $ | | | | | | ||||
Shareholders’ equity(3)
|
| | | $ | 1,194,997 | | | | | $ | 1,258,151 | | | | | $ | | | | | | ||||
Total capitalization(4)
|
| | | $ | 2,564,845 | | | | | $ | 2,627,999 | | | | | $ | | | | | | ||||
|
| | |
For The Years Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||
| | |
(In thousands of U.S. dollars, except ratios)
|
| |||||||||||||||||||||||||||
Earnings: | | | | | | | |||||||||||||||||||||||||
Net income
|
| | | $ | 89,206 | | | | | $ | 122,815 | | | | | $ | 200,832 | | | | | $ | 146,406 | | | | | $ | 101,209 | | |
Add: Fixed charges
|
| | | | 87,482 | | | | | | 86,371 | | | | | | 70,987 | | | | | | 73,087 | | | | | | 91,605 | | |
Less: Interest capitalized
|
| | | | 257 | | | | | | 290 | | | | | | 404 | | | | | | 1,244 | | | | | | 1,191 | | |
Total earnings
|
| | | $ | 176,431 | | | | | $ | 208,896 | | | | | $ | 271,415 | | | | | $ | 218,249 | | | | | $ | 191,623 | | |
Fixed charges: | | | | | | | |||||||||||||||||||||||||
Interest expensed and capitalized
|
| | | $ | 76,177 | | | | | $ | 75,100 | | | | | $ | 59,374 | | | | | $ | 62,115 | | | | | $ | 82,591 | | |
Interest portion of rental expense(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Amortization and write-off of capitalized expenses relating to indebtedness
|
| | | | 11,305 | | | | | | 11,271 | | | | | | 11,613 | | | | | | 10,972 | | | | | | 9,014 | | |
Total fixed charges
|
| | | $ | 87,482 | | | | | $ | 86,371 | | | | | $ | 70,987 | | | | | $ | 73,087 | | | | | $ | 91,605 | | |
Ratio of earnings to fixed charges
|
| | | | 2.02x | | | | | | 2.42x | | | | | | 3.82x | | | | | | 2.99x | | | | | | 2.09x | | |
Payment Date
|
| |
Amount Per
Share |
| |||
2013 | | | |||||
June 28, 2013
|
| | | $ | 0.39 | | |
September 27, 2013
|
| | | $ | 0.39 | | |
December 30, 2013
|
| | | $ | 0.39 | | |
2014 | | | |||||
March 28, 2014
|
| | | $ | 0.40 | | |
June 30, 2014
|
| | | $ | 0.41 | | |
September 30, 2014
|
| | | $ | 0.41 | | |
December 30, 2014
|
| | | $ | 0.41 | | |
2015 | | | |||||
March 27, 2015
|
| | | $ | 0.42 | | |
June 30, 2015
|
| | | $ | 0.43 | | |
September 30, 2015
|
| | | $ | 0.44 | | |
December 30, 2015
|
| | | $ | 0.45 | | |
2016 | | | |||||
March 31, 2016
|
| | | $ | 0.45 | | |
June 29, 2016
|
| | | $ | 0.45 | | |
September 29, 2016
|
| | | $ | 0.45 | | |
December 29, 2016
|
| | | $ | 0.45 | | |
2017 | | | |||||
March 30, 2017
|
| | | $ | 0.45 | | |
June 30, 2017
|
| | | $ | 0.45 | | |
September 29, 2017
|
| | | $ | 0.35 | | |
December 29, 2017
|
| | | $ | 0.35 | | |
2018 | | | |||||
March 27, 2018
|
| | | $ | 0.35 | | |
Fiscal Year Ended December 31,
|
| |
High
|
| |
Low
|
| ||||||
2017
|
| | | $ | 15.95 | | | | | $ | 12.45 | | |
2016
|
| | | $ | 16.57 | | | | | $ | 10.31 | | |
2015
|
| | | $ | 17.69 | | | | | $ | 13.89 | | |
2014
|
| | | $ | 19.82 | | | | | $ | 13.11 | | |
2013
|
| | | $ | 17.78 | | | | | $ | 14.35 | | |
Fiscal Year Ended December 31, 2018
|
| |
High
|
| |
Low
|
| ||||||
First quarter
|
| | | $ | 15.90 | | | | | $ | 14.05 | | |
Fiscal Year Ended December 31, 2017
|
| |
High
|
| |
Low
|
| ||||||
Fourth quarter
|
| | | $ | 15.90 | | | | | $ | 14.45 | | |
Third quarter
|
| | | $ | 14.55 | | | | | $ | 12.90 | | |
Second quarter
|
| | | $ | 14.65 | | | | | $ | 12.45 | | |
First quarter
|
| | | $ | 15.95 | | | | | $ | 14.25 | | |
Fiscal Year Ended December 31, 2016
|
| |
High
|
| |
Low
|
| ||||||
Fourth quarter
|
| | | $ | 15.00 | | | | | $ | 12.30 | | |
Third quarter
|
| | | $ | 15.78 | | | | | $ | 13.86 | | |
Second quarter
|
| | | $ | 16.17 | | | | | $ | 13.39 | | |
First quarter
|
| | | $ | 16.57 | | | | | $ | 10.31 | | |
| | |
High
|
| |
Low
|
| ||||||
April 2018 (through and including April 17, 2018)
|
| | | $ | 14.75 | | | | | $ | 14.15 | | |
March 2018
|
| | | $ | 14.90 | | | | | $ | 14.05 | | |
February 2018
|
| | | $ | 15.25 | | | | | $ | 14.45 | | |
January 2018
|
| | | $ | 15.90 | | | | | $ | 15.20 | | |
December 2017
|
| | | $ | 15.75 | | | | | $ | 14.70 | | |
November 2017
|
| | | $ | 15.90 | | | | | $ | 14.85 | | |
October 2017
|
| | | $ | 14.95 | | | | | $ | 14.45 | | |
| | |
Stock Price
|
| |||||||||||||||||||||||||||
Effective Date
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
|
April , 2018
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
May 1, 2019
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
May 1, 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
May 1, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
May 1, 2022
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
May 1, 2023
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||
| | |
(in thousands of $)
|
| |||||||||
Long-term debt: | | | | ||||||||||
3.25% senior unsecured convertible bonds due 2018(1)
|
| | | | 63,218 | | | | | | 184,202 | | |
NOK900 million senior unsecured floating rate bonds due 2019
|
| | | | 92,477 | | | | | | 87,801 | | |
5.75% senior unsecured convertible bonds due 2021
|
| | | | 225,000 | | | | | | 225,000 | | |
NOK500 million senior unsecured floating rate bonds due 2020
|
| | | | 61,001 | | | | | | — | | |
U.S. dollar denominated floating rate debt (LIBOR plus margin) due
through 2023 |
| | | | 1,081,204 | | | | | | 1,017,558 | | |
Total debt principal
|
| | | | 1,522,900 | | | | | | 1,580,006 | | |
Less: Unamortized debt issuance costs
|
| | | | (18,893) | | | | | | (27,132) | | |
Less: Current portion of long-term debt
|
| | | | (313,823) | | | | | | (174,900) | | |
Total long-term debt
|
| | | | 1,190,184 | | | | | | 1,377,974 | | |
|
| | |
(in thousands of $)
|
| |||
Year ending December 31, | | | |||||
2018
|
| | | | 313,823 | | |
2019
|
| | | | 267,102 | | |
2020
|
| | | | 201,181 | | |
2021
|
| | | | 467,512 | | |
2022
|
| | | | 190,340 | | |
Thereafter
|
| | | | 82,942 | | |
Total debt principal
|
| | | | 1,522,900 | | |
|
Underwriter
|
| |
Principal Amount
of Notes |
| |||
Morgan Stanley & Co. LLC
|
| | | | | | |
Jefferies LLC
|
| | | | | | |
Citigroup Global Markets Inc.
|
| | | | | | |
Seaport Global Securities LLC
|
| | | | | | |
BTIG, LLC
|
| | | | | | |
ABN AMRO Securities (USA) LLC
|
| | | | | | |
ING Financial Markets LLC
|
| | | | | | |
Total
|
| | | | | | |
|
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per $1,000 aggregate principal amount of notes
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | | $ | | | |
|
Commission registration fee
|
| | | $ | 18,675 | | |
|
Printing and engraving expenses
|
| | | $ | 25,000 | | |
|
Legal fees and expenses
|
| | | $ | 150,000 | | |
|
Accounting fees and expenses
|
| | | $ | 30,000 | | |
|
Indenture trustee fees and expenses
|
| | | $ | 10,000 | | |
|
Miscellaneous
|
| | | $ | 66,325 | | |
|
Total
|
| | | $ | 300,000 | | |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 14 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 26 | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal year ended December 31, | | | | ||||||||||
2015
|
| | | $ | 17.69 | | | | | $ | 13.89 | | |
2014
|
| | | $ | 19.82 | | | | | $ | 13.11 | | |
2013
|
| | | $ | 17.78 | | | | | $ | 14.35 | | |
2012
|
| | | $ | 17.56 | | | | | $ | 9.34 | | |
2011
|
| | | $ | 22.43 | | | | | $ | 8.66 | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal year ended December 31, 2016 | | | | ||||||||||
First quarter
|
| | | $ | 16.57 | | | | | $ | 10.31 | | |
Second quarter
|
| | | $ | 16.17 | | | | | $ | 13.39 | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal year ended December 31, 2015 | | | | ||||||||||
First quarter
|
| | | $ | 16.01 | | | | | $ | 13.89 | | |
Second quarter
|
| | | $ | 17.38 | | | | | $ | 14.80 | | |
Third quarter
|
| | | $ | 17.10 | | | | | $ | 14.43 | | |
Fourth quarter
|
| | | $ | 17.69 | | | | | $ | 15.19 | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal year ended December 31, 2014 | | | | ||||||||||
First quarter
|
| | | $ | 19.20 | | | | | $ | 15.95 | | |
Second quarter
|
| | | $ | 19.26 | | | | | $ | 16.80 | | |
Third quarter
|
| | | $ | 19.82 | | | | | $ | 16.92 | | |
Fourth quarter
|
| | | $ | 17.39 | | | | | $ | 13.11 | | |
| | |
High
|
| |
Low
|
| ||||||
September 2016*
|
| | | $ | 14.97 | | | | | $ | 14.71 | | |
August 2016
|
| | | $ | 15.78 | | | | | $ | 14.74 | | |
July 2016
|
| | | $ | 15.17 | | | | | $ | 13.86 | | |
June 2016
|
| | | $ | 16.17 | | | | | $ | 13.99 | | |
May 2016
|
| | | $ | 16.03 | | | | | $ | 14.62 | | |
April 2016
|
| | | $ | 15.26 | | | | | $ | 13.39 | | |
March 2016
|
| | | $ | 14.75 | | | | | $ | 12.94 | | |
| | |
For The Years Ended December 31,
|
| |
For the Six
Months ended June 30, 2016 |
| ||||||||||||||||||||||||||||||
(In thousands of U.S. dollars, except ratios)
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |||||||||||||||||||||
Earnings: | | | | | | | | ||||||||||||||||||||||||||||||
Net income
|
| | | $ | 131,175 | | | | | $ | 185,836 | | | | | $ | 89,206 | | | | | $ | 122,815 | | | | | $ | 200,832 | | | | | $ | 85,611 | | |
Add: Fixed charges
|
| | | | 103,816 | | | | | | 95,183 | | | | | | 87,482 | | | | | | 86,371 | | | | | | 70,987 | | | | | | 35,932 | | |
Less: Interest capitalized
|
| | | | 438 | | | | | | 332 | | | | | | 257 | | | | | | 290 | | | | | | 404 | | | | | | 658 | | |
Total earnings
|
| | | $ | 234,553 | | | | | $ | 280,687 | | | | | $ | 176,431 | | | | | $ | 208,896 | | | | | $ | 271,415 | | | | | $ | 120,885 | | |
| | | | | | | | ||||||||||||||||||||||||||||||
Fixed charges: | | | | | | | | ||||||||||||||||||||||||||||||
Interest expensed and capitalized
|
| | | $ | 96,685 | | | | | $ | 89,317 | | | | | $ | 76,177 | | | | | $ | 75,100 | | | | | $ | 59,374 | | | | | $ | 30,269 | | |
Interest portion of rental expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Amortization and write-off of capitalized expenses relating to indebtedness
|
| | | | 7,131 | | | | | | 5,866 | | | | | | 11,305 | | | | | | 11,271 | | | | | | 11,613 | | | | | | 5,663 | | |
Total fixed charges
|
| | | $ | 103,816 | | | | | $ | 95,183 | | | | | $ | 87,482 | | | | | $ | 86,371 | | | | | $ | 70,987 | | | | | $ | 35,932 | | |
Ratio of earnings to fixed charges
|
| | | | 2.26x | | | | | | 2.95x | | | | | | 2.02x | | | | | | 2.42x | | | | | | 3.82x | | | | | | 3.36x | | |
|
SEC registration fee
|
| | | $ | * | | |
|
FINRA filing fee
|
| | | $ | ** | | |
|
NYSE supplemental listing fee
|
| | | $ | ** | | |
|
Blue sky fees and expenses
|
| | | $ | ** | | |
|
Printing and engraving expenses
|
| | | $ | ** | | |
|
Legal fees and expenses
|
| | | $ | ** | | |
|
Accounting fees and expenses
|
| | | $ | ** | | |
|
Transfer agent and registrar fees
|
| | | $ | ** | | |
|
Indenture trustee fees and expenses
|
| | | $ | ** | | |
|
Miscellaneous
|
| | | $ | ** | | |
|
Total
|
| | | $ | ** | | |
|
| Morgan Stanley | | |
Jefferies
|
| |
Citigroup
|
|
| Seaport Global Securities | | |
BTIG
|
|
| ABN AMRO | | |
ING
|
|