|
NORDIC AMERICAN TANKERS LIMITED
|
||
|
(registrant)
|
||
|
Dated: October 1, 2021
|
By:
|
/S/ HERBJØRN HANSSON
|
|
Herbjørn Hansson
|
||
|
Chairman, Chief Executive Officer and President
|
||
|
Vessel
|
Yard
|
Built
|
|
Nordic Sirius
|
Universal
|
2000
|
|
Nordic Moon
|
Samsung
|
2002
|
|
Nordic Grace
|
Hyundai
|
2002
|
|
Nordic Mistral
|
Hyundai
|
2002
|
|
Nordic Passat
|
Hyundai
|
2002
|
|
Nordic Apollo
|
Samsung
|
2003
|
|
Nordic Cosmos
|
Samsung
|
2003
|
|
Nordic Pollux
|
Universal
|
2003
|
|
Nordic Luna
|
Universal
|
2004
|
|
Nordic Castor
|
Universal
|
2004
|
|
Nordic Freedom
|
Daewoo
|
2005
|
|
Nordic Sprinter
|
Hyundai
|
2005
|
|
Nordic Skier
|
Hyundai
|
2005
|
|
Nordic Vega
|
Bohai
|
2010
|
|
Nordic Light
|
Samsung
|
2010
|
|
Nordic Cross
|
Samsung
|
2010
|
|
Nordic Breeze
|
Samsung
|
2011
|
|
Nordic Zenith
|
Samsung
|
2011
|
|
Nordic Star
|
Sungdong
|
2016
|
|
Nordic Space
|
Sungdong
|
2017
|
|
Nordic Aquarius
|
Samsung
|
2018
|
|
Nordic Cygnus
|
Samsung
|
2018
|
|
Nordic Tellus
|
Samsung
|
2018
|
|
Newbuilding (1)
|
Samsung
|
2022
|
|
Newbuilding (1)
|
Samsung
|
2022
|
| (1) |
Vessel under construction per June 30, 2021, with expected delivery in 2022.
|
|
Six months ended June 30,
|
||||||||||||
|
All figures in USD ‘000
|
2021
|
2020
|
Variance
|
|||||||||
|
Voyage Revenue
|
100,393
|
254,733
|
-60.59
|
%
|
||||||||
|
Voyage Expenses
|
(64,835
|
)
|
(74,782
|
)
|
-13.30
|
%
|
||||||
|
Vessel Operating Expenses
|
(34,053
|
)
|
(32,698
|
)
|
4.14
|
%
|
||||||
|
General and Administrative Expenses
|
(7,168
|
)
|
(8,620
|
)
|
-16.84
|
%
|
||||||
|
Depreciation Expense
|
(34,479
|
)
|
(33,352
|
)
|
3.38
|
%
|
||||||
|
Net Operating Income (Loss)
|
(40,142
|
)
|
105,281
|
N/A
|
||||||||
|
Interest Income
|
-
|
150
|
-100.00
|
%
|
||||||||
|
Interest Expense
|
(13,321
|
)
|
(16,792
|
)
|
-20.67
|
%
|
||||||
|
Other Financial Income (Expense)
|
(255
|
)
|
77
|
N/A
|
||||||||
|
Net Income (Loss)
|
(53,718
|
)
|
88,716
|
N/A
|
||||||||
| |
||||||||||||
|
All figures in USD ‘000 except TCE rate
per day
|
Six months ended June 30,
|
Variance
|
||||||||||
| 2021 |
2020 |
|||||||||||
|
Voyage Revenue
|
100,393
|
254,733
|
(60.59
|
)%
|
||||||||
|
Less Voyage Expenses
|
(64,835
|
)
|
(74,782
|
)
|
(13.30
|
)%
|
||||||
|
Net Voyage Revenue (1)
|
35,558
|
179,951
|
(80.24
|
)%
|
||||||||
|
Vessel Calendar Days (2)
|
4,163
|
4,186
|
(0.55
|
)%
|
||||||||
|
Less Off-hire Days (3)
|
(109
|
)
|
(257
|
)
|
(57.59
|
)%
|
||||||
|
Total TCE days
|
4,054
|
3,929
|
3.18
|
%
|
||||||||
|
TCE Rate per day (1)
|
8,771
|
45,800
|
(80.85
|
)%
|
||||||||
|
(1)
|
Management believes that net voyage revenue, a non-GAAP financial measure, provides additional meaningful information because it enables us to compare the
profitability of our vessels which are employed under bareboat charters, spot related time charters and spot charters. Net voyage revenues divided by the Total TCE days provides the Time Charter Equivalent (TCE) Rate per day. Net
voyage revenues and TCE rates are widely used by investors and analysts in the tanker shipping industry for comparing the financial performance of companies and for preparing industry averages. We believe that our method of
calculating net voyage revenue is consistent with industry standards.
|
|
(2)
|
Vessel Calendar Days is the total number of days the vessels were in our fleet.
|
|
(3)
|
Scheduled off-hire is 21 days out of the total 109 days for the six months ended June 30, 2021 and 223 days out of the total 257 days for the six months ended
June 30, 2020.
|
|
Total
|
2021
|
*
|
2022 -
2023
|
2024 -
2025
|
Thereafter
|
|||||||||||||||
|
2019 Senior Secured Credit Facility (1)
|
245,499
|
8,403
|
33,610
|
203,486
|
-
|
|||||||||||||||
|
Interest Payments (2)
|
47,046
|
9,595
|
34,802
|
2,649
|
-
|
|||||||||||||||
|
Financing of 2018 - built Vessels (3)
|
108,335
|
4,058
|
17,038
|
18,672
|
68,567
|
|||||||||||||||
|
Interest Payments 2018 – built Vessels (4)
|
27,300
|
2,660
|
9,532
|
7,780
|
7,328
|
|||||||||||||||
|
Operating Lease Liabilities (5)
|
1,422
|
260
|
660
|
331
|
171
|
|||||||||||||||
|
Newbuildings (6)
|
99,000
|
16,500
|
82,500
|
-
|
-
|
|||||||||||||||
|
Total
|
528,602
|
41,476
|
178,142
|
232,918
|
76,066
|
|||||||||||||||
|
•
|
Q3 + Q4 2021
|
|
(1)
|
Refers to our obligation to repay outstanding indebtedness under the 2019 Senior Secured Credit Facility including the Accordion Loan as
of June 30, 2021. The facilities contain a discretionary excess cash amortization mechanism for the lender that equals 50% of the net earnings from the collateral vessels, less capex provision and fixed amortization.
|
|
(2)
|
Refers to estimated interest payments over the term of outstanding indebtedness of the 2019 Senior Secured Credit Facility including the
Accordion Loan as of June 30, 2021. Estimate is based on applicable interest rate, agreed amortization and amount outstanding as of June 30, 2021.
|
|
(3)
|
Refers to obligation to repay indebtedness outstanding as of June 30, 2021 for three 2018-built vessels.
|
|
(4)
|
Refers to estimated interest payments over the term of the indebtedness outstanding as of June 30, 2021 for the financing of the three
2018-built vessels. Estimate based on applicable interest as of June 30, 2021.
|
|
(5)
|
Refers to the future obligation as of June 30, 2021, to pay for operating lease liabilities at nominal values.
|
|
(6)
|
Refers to the remaining obligations as of June 30, 2021, for our order of two Suezmax newbuildings for delivery in 2022 from Samsung
Shipyard in South Korea.
|

|
Condensed Consolidated Statements of Operations
for the SIX Months Ended June 30, 2021 and 2020 (Unaudited)
|
|
All figures in USD ‘000, except share and per share amount
|
|
Six Months Ended June 30,
|
||||||||
|
2021
|
2020
|
|||||||
|
Voyage Revenues
|
|
|
||||||
|
Voyage Expenses
|
(
|
)
|
(
|
)
|
||||
|
Vessel Operating Expenses
|
(
|
)
|
(
|
)
|
||||
|
General and Administrative Expenses
|
(
|
)
|
(
|
)
|
||||
|
Depreciation Expense
|
(
|
)
|
(
|
)
|
||||
|
Net Operating Income (Loss)
|
(
|
)
|
|
|||||
|
Interest Income
|
|
|
||||||
|
Interest Expense
|
(
|
)
|
(
|
)
|
||||
|
Other Financial Expense
|
(
|
)
|
|
|||||
|
Total Other Expenses
|
(
|
)
|
(
|
)
|
||||
|
Net Income (Loss) Before Income Taxes
|
(
|
)
|
|
|||||
|
Income Tax Expense
|
|
|
||||||
|
Net Income (Loss)
|
(
|
)
|
|
|||||
|
Basic Income (Loss) per Share
|
(
|
)
|
|
|||||
|
Diluted Income (Loss) per share
|
(
|
)
|
|
|||||
|
Basic Weighted Average Number of Common Shares Outstanding
|
|
|
||||||
|
Diluted Weighted Average Number of Common Shares Outstanding
|
|
|
||||||
|
Condensed Consolidated Statements of Comprehensive Income
(Loss) for the six months Ended June 30, 2021 and 2020 (Unaudited)
|
||
|
All figures in USD ‘000
|
||
|
Six Months Ended June 30,
|
||||||||
|
2021
|
2020
|
|||||||
|
Net Income (Loss)
|
(
|
)
|
|
|||||
|
Other Comprehensive Income (Loss)
|
||||||||
|
Translation Differences
|
|
(
|
)
|
|||||
|
Unrealized (Loss) Gain on Defined Benefit plan
|
|
(
|
)
|
|||||
|
Total Other Comprehensive Income (Loss)
|
|
(
|
)
|
|||||
|
Total Comprehensive Income (Loss)
|
(
|
)
|
|
|||||
|
Condensed Consolidated Balance Sheets as of June 30, 2021
and December 31, 2020 (Unaudited)
|
|
All figures in USD ‘000, except share and per share amounts
|
|
June 30, 2021
|
December 31, 2020
|
|||||||
|
Assets
|
||||||||
|
Current Assets
|
||||||||
|
Cash and Cash Equivalents
|
|
|
||||||
|
Restricted Cash
|
|
|
||||||
|
Accounts Receivable, Net
|
|
|
||||||
|
Prepaid Expenses
|
|
|
||||||
|
Inventory
|
|
|
||||||
|
Voyages in Progress
|
|
|
||||||
|
Other Current Assets
|
|
|
||||||
|
Total Current Assets
|
|
|
||||||
|
Non-current Assets
|
||||||||
|
Vessels, net
|
|
|
||||||
| Vessels under Construction | ||||||||
|
Right of Use Assets
|
|
|
||||||
|
Other Non-Current Assets
|
|
|
||||||
|
Total Non-Current Assets
|
|
|
||||||
|
Total Assets
|
|
|
||||||
|
Liabilities and Shareholders’ Equity
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts Payable
|
|
|
||||||
|
Accrued Voyage Expenses
|
|
|
||||||
|
Other Current Liabilities
|
|
|
||||||
|
Current Portion of Long-Term Debt
|
|
|
||||||
|
Total Current Liabilities
|
|
|
||||||
|
Long-Term Debt
|
|
|
||||||
|
Operating Lease Liabilities
|
|
|
||||||
|
Other Non-Current Liabilities
|
|
|
||||||
|
Total Non-Current Liabilities
|
|
|
||||||
|
Commitments and Contingencies
|
||||||||
| |
||||||||
|
Shareholders’ Equity
|
||||||||
|
Common Stock, par value $
|
|
|
||||||
|
Additional Paid-in Capital
|
|
|
||||||
|
Contributed Surplus
|
|
|
||||||
|
Accumulated other comprehensive loss
|
(
|
)
|
(
|
)
|
||||
|
Accumulated Deficit
|
(
|
)
|
|
|||||
|
Total Shareholders’ Equity
|
|
|
||||||
|
Total Liabilities and Shareholders’ Equity
|
|
|
||||||
|
Condensed Consolidated Statements of Cash Flows for the Six
Months Ended, June 30, 2021 and 2020 (Unaudited)
|
||
|
All figures in USD ‘000
|
||
|
Six Months Ended June 30,
|
||||||||
|
2021
|
2020
|
|||||||
|
Cash Flows from Operating Activities
|
||||||||
|
Net Income (Loss)
|
(
|
)
|
|
|||||
|
Reconciliation of Net Income to Net Cash Provided by Operating Activities
|
||||||||
|
Depreciation Expense
|
|
|
||||||
|
Change in Fair Value of Investment Securities
|
|
|
||||||
|
Dry-dock Expenditures
|
|
(
|
)
|
|||||
|
Amortization of Deferred Finance Costs
|
|
|
||||||
|
Share-based Compensation
|
|
|
||||||
|
Other, net
|
|
(
|
)
|
|||||
|
Changes in Operating Assets and Liabilities:
|
||||||||
|
Accounts Receivable
|
(
|
)
|
|
|||||
|
Inventory
|
|
|
||||||
|
Prepaid Expenses and Other Current Assets
|
|
(
|
)
|
|||||
|
Accounts Payable and Accrued Liabilities
|
|
(
|
)
|
|||||
|
Voyages in Progress
|
(
|
)
|
|
|||||
|
Net Cash Provided by / (Used In) Operating Activities
|
(
|
)
|
|
|||||
|
Cash Flows from Investing Activities
|
||||||||
|
Investment in Vessels
|
(
|
)
|
(
|
)
|
||||
| Investment in Other Fixed Assets | ( |
) | ||||||
| Investment in Vessels under Construction |
( |
) | ||||||
|
Proceeds from Sale of Investment Securities
|
|
|
||||||
|
Net Cash Used In Investing Activities
|
(
|
)
|
(
|
)
|
||||
|
Cash Flows from Financing Activities
|
||||||||
|
Proceeds from Issuance of Common Stock
|
|
|
||||||
|
Repayments on Borrowing Facility
|
(
|
)
|
(
|
)
|
||||
|
Repayments on Vessel Financing 2018-built Vessels
|
(
|
)
|
(
|
)
|
||||
|
Financing Transactions Costs
|
(
|
)
|
|
|||||
|
Dividends Distributed
|
(
|
)
|
(
|
)
|
||||
|
Net Cash Provided by / (Used In) Financing Activities
|
|
(
|
)
|
|||||
|
Net Increase / (Decrease) in Cash, Cash Equivalents and Restricted Cash
|
(
|
)
|
|
|||||
|
Cash, Cash Equivalents and restricted Cash at the Beginning of Period
|
|
|
||||||
| Effect of Exchange Rate Changes on Cash and Cash Equivalents | ( |
) | ||||||
|
Cash, Cash Equivalents and Restricted Cash at the End of Period
|
|
|
||||||
|
Supplemental Disclosure of Cash Flow information
|
|
|||||||
|
Cash and Cash Equivalents
|
|
|
||||||
|
Restricted Cash
|
|
|
||||||
|
Total Cash, Cash equivalents and Restricted Cash Shown in the Statement of Cash Flows
|
|
|
||||||
|
Cash Paid for Interest, Net of Amounts Capitalized
|
(
|
)
|
(
|
)
|
||||
|
Condensed Consolidated Statements of Shareholders’ Equity
for the Six Months ended June 30, 2021 and 2020 (Unaudited)
|
|
All figures in USD ‘000, except number of shares
|
|
|
Number of Shares
|
Common Stock
|
Additional Paid-in Capital
|
Contributed Surplus
|
Accumulated other
Comprehensive Loss
|
Retained earnings/
(Accumulated deficit)
|
Total Shareholders’ Equity
|
|||||||||||||||||||||
|
Balance at January 1, 2020
|
|
|
|
|
(
|
)
|
(
|
)
|
|
|||||||||||||||||||
|
Effect of change in accounting policy
|
-
|
|
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||
|
Adjusted balance at January 1, 2020
|
|
|
|
|
(
|
)
|
(
|
)
|
|
|||||||||||||||||||
|
Net Income
|
-
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Common Shares Issued, net
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Share based compensation
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Other comprehensive income
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||
|
Dividends Paid and Declared
|
-
|
|
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||
|
Balance at June 30, 2020
|
|
|
|
|
(
|
)
|
|
|
||||||||||||||||||||
|
|
Number of Shares
|
Common Stock
|
Additional Paid-in Capital
|
Contributed Surplus
|
Accumulated other
Comprehensive Loss
|
Accumulated deficit
|
Total Shareholders’ Equity
|
|||||||||||||||||||||
|
Balance at January 1, 2021
|
|
|
|
|
(
|
)
|
|
|
||||||||||||||||||||
|
Net Loss
|
-
|
|
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||
| Common Shares Issued, Net | ||||||||||||||||||||||||||||
|
Share based compensation
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Other comprehensive income
|
-
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Dividends Paid
|
-
|
|
|
(
|
)
|
|
|
(
|
)
|
|||||||||||||||||||
|
Balance at June 30, 2021
|
|
|
|
|
( |
) |
(
|
)
|
|
|||||||||||||||||||
|
All amounts in USD ‘000
|
2021
|
2020
|
||||||
|
Spot charter revenues
|
|
|
||||||
|
Time charter revenues
|
|
|
||||||
|
Total Voyage Revenues
|
|
|
||||||
|
All amounts in USD ‘000
|
Amount
|
|||
|
2021
|
|
|||
|
2022
|
|
|||
|
2023
|
|
|||
|
Future minimum revenues
|
|
|||
|
Debt repayments in $'000s
|
Total
|
2021*
|
2022
|
2023
|
2024
|
2025
|
Thereafter
|
||||||||||||||||||||
|
2019 Senior Secured Credit Facility
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Financing of 2018-built Vessels
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Total
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
All figures in USD ‘000
|
January 1 – June 30, 2021
|
January 1 - December 31, 2020
|
||||||
|
Vessels and Drydocking
|
|
|
||||||
|
Less Accumulated Depreciation
|
(
|
)
|
(
|
)
|
||||
|
Vessels, net
|
|
|
||||||
|
All figures in USD ‘000
|
2021
|
2020
|
||||||
|
Accrued Expenses
|
|
|
||||||
| Other Liabilities | ||||||||
|
Deferred Revenues
|
|
|
||||||
|
Total as of December 31,
|
|
|
||||||
|
Six months ended June 30,
|
||||||||
|
All figures in USD ‘000 except share and per share amounts
|
2021
|
2020
|
||||||
|
Numerator
|
||||||||
|
Net Income (Loss)
|
(
|
)
|
|
|||||
|
Denominator
|
||||||||
|
Basic – Weighted Average Common Shares Outstanding
|
|
|
||||||
|
Dilutive – Weighted Average Common Shares Outstanding
|
|
|
||||||
|
Earnings per Common Share
|
||||||||
|
Basic
|
(
|
)
|
|
|||||
|
Diluted
|
(
|
)
|
|
|||||
|
|
|
Authorized Shares
|
|
|
Issued and
Outstanding Shares
|
|
|
Common Stock
|
|
|||
|
Balance as of December 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Balance as of June 30, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|