Market Snapshot
  • U.S.
  • Europe
  • Asia
Ticker Volume Price Price Delta
DJIA 16,408.54 -16.31 -0.10%
S&P 500 1,864.85 2.54 0.14%
NASDAQ 4,095.52 9.29 0.23%
Ticker Volume Price Price Delta
STOXX 50 3,155.81 16.55 0.53%
FTSE 100 6,625.25 41.08 0.62%
DAX 9,409.71 91.89 0.99%
Ticker Volume Price Price Delta
NIKKEI 14,516.27 98.74 0.68%
TOPIX 1,173.37 6.78 0.58%
HANG SENG 22,760.24 64.23 0.28%

Seaspan Reports Financial Results For the Quarter and Year Ended December 31, 2012


Seaspan Reports Financial Results For the Quarter and Year Ended December 31, 2012

Announces 25% Increase to Common Share Quarterly Dividend Effective First Quarter 2013 to $0.3125 Per Common Share

HONG KONG, CHINA -- (Marketwire) -- 03/05/13 -- Seaspan Corporation ("Seaspan") (NYSE:SSW) announced today its financial results for the quarter and year ended December 31, 2012. Below is a summary of Seaspan's key financial results:

Summary of Key Financial Results (in thousands of USD):


 
                                  Quarter Ended                           
                                   December 31,               Change       
                             ----------------------- ---------------------  
                                    2012        2011           $         %  
                             ----------- ----------- -----------  --------  
Reported net earnings         $   58,983  $   23,517  $   35,466     150.8% 
Normalized net earnings(1)    $   32,078  $   35,453  $   (3,375)     (9.5%)
Earnings per share, basic     $     0.66  $     0.13  $     0.53     407.7% 
Earnings per share, diluted   $     0.59  $     0.13  $     0.46     353.8% 
Normalized earnings per                                                     
 share, converted(1) (Series                                                
 A preferred shares converted                                               
 at $15)                      $     0.27  $     0.31  $    (0.04)    (12.9%)
Cash available for                                                          
 distribution to common                                                     
 shareholders(2)              $   70,980  $   65,564  $    5,416       8.3% 
Adjusted EBITDA(3)            $  128,230  $  118,376  $    9,854       8.3% 
                                                                            
                                Year Ended December 31,        Change       
                                ----------------------- ------------------- 
                                       2012        2011          $        % 
                                ----------- ----------- ---------- -------- 
Reported net earnings (loss)     $  121,305  $  (83,400) $ 204,705    245.4%
Normalized net earnings(1)       $  136,693  $  123,407  $  13,286     10.8%
Earnings (loss) per share, basic $     0.84  $    (2.04) $    2.88    141.2%
Earnings (loss) per share,                                                  
 diluted                         $     0.81  $    (2.04) $    2.85    139.7%
Normalized earnings per share,                                              
 converted(1) (Series A                                                     
 preferred shares converted at                                              
 $15)                            $     1.22  $     1.08  $    0.14     13.0%
Cash available for distribution                                             
 to common shareholders(2)       $  282,544  $  233,926  $  48,618     20.8%
Adjusted EBITDA(3)               $  505,039  $  416,406  $  88,633     21.3%
                                                                            
--------------------------------                                            
(1) Normalized net earnings and normalized earnings per share are non-GAAP  
    measures that are adjusted for items such as interest expense, change in
    fair value of financial instruments, interest expense at the hedged     
    rate, organizational development costs, losses (gains) on vessels and   
    certain other items that Seaspan believes are not representative of its 
    operating performance. Normalized earnings per share, converted,        
    reflects normalized earnings per share on a pro-forma basis on the      
    assumption that Seaspan's outstanding Series A preferred shares are     
    converted at $15.00 per share. Please read "Reconciliation of Non-GAAP  
    Financial Measures for the Quarter and Year Ended December 31, 2012 and 
    2011- Description of Non-GAAP Financial Measures - B. Normalized Net    
    Earnings and Normalized Earnings per Share" for a description of        
    normalized net earnings and normalized earnings per share, converted,   
    and for reconciliations of these measures to net earnings and earnings  
    per share, respectively.                                                
                                                                            
(2) Cash available for distribution to common shareholders is a non-GAAP    
    measure that represents net earnings adjusted for depreciation and      
    amortization, interest expense, amortization of deferred charges, non-  
    cash share-based compensation, change in fair value of financial        
    instruments, bareboat charter adjustment, organizational development    
    costs, amounts paid for dry-docking, cash dividends paid on preferred   
    shares, losses (gains) on vessels, interest expense at the hedged rate  
    and certain other items that Seaspan believes are not representative of 
    its operating performance. Please read "Reconciliation of Non-GAAP      
    Financial Measures for the Quarter and Year Ended December 31, 2012 and 
    2011 - Description of Non-GAAP Financial Measures - A. Cash Available   
    for Distribution to Common Shareholders" for a description of cash      
    available for distribution to common shareholders and a reconciliation  
    of cash available for distribution to net earnings.                     
                                                                            
(3) Adjusted EBITDA is a non-GAAP measure that represents net earnings      
    before interest expense and other debt-related expenses, interest       
    income, depreciation and amortization, bareboat charter adjustment,     
    organizational development costs, losses (gains) on vessels, change in  
    fair value of financial instruments and certain other items that Seaspan
    believes are not representative of its operating performance. Please    
    read "Reconciliation of Non-GAAP Financial Measures for the Quarter and 
    Year Ended December 31, 2012 and 2011 - Description of Non-GAAP         
    Financial Measures - C. Adjusted EBITDA" for a description of Adjusted  
    EBITDA and a reconciliation of Adjusted EBITDA to net earnings.         

Summary of Key Highlights


 
--  Achieved vessel utilization of 98.5% and 98.9% for the quarter and year
    ended December 31, 2012, respectively. 
    
--  Accepted delivery of four newbuilding vessels in 2012, bringing
    Seaspan's operating fleet to a total of 69 vessels at December 31, 2012.
    
--  Paid a quarterly dividend of $0.59375 per Series C preferred share on
    October 30, 2012, representing a total distribution of $8.3 million.
    This dividend was paid to all Series C shareholders of record on October
    29, 2012 for the period from July 30, 2012 to October 29, 2012. 
    
--  Paid a quarterly dividend of $0.25 per Class A common share on November
    23, 2012 to all shareholders of record as of November 13, 2012. Together
    with the dividend declared and paid in February 2013, in regard to the
    fourth quarter of 2012, Seaspan's common share dividends for the four
    quarters ended December 31, 2012 totaled $1.00 per share. 
    
--  Issued 3.1 million 7.95% Series D Cumulative Redeemable Perpetual
    Preferred Shares ("Series D Preferred Shares") for net proceeds of
    approximately $74.7 million in Dec
ember 2012. 

Gerry Wang, Chief Executive Officer, Co-Chairman, and Co-Founder of Seaspan, commented, "We are satisfied with the operational and financial results that we achieved during the year of 2012. We are also pleased with the steps we took to further strengthen our balance sheet and capital structure, positioning the Company to take advantage of an attractive acquisition environment. We commenced the year 2013 by entering into two important transactions with MOL and Yang Ming for their large ship requirements. We remain well positioned to continue to execute our disciplined growth strategy."

Mr. Wang continued, "The 25% increase in our dividend for the first quarter of 2013 reflects our financial strength and our confidence in our future. We have increased our quarterly common dividend by 213% since March 31, 2010."

Fourth Quarter Developments

Issuance of Series D Preferred Shares

In December 2012, Seaspan issued 3.1 million Series D Preferred Shares at a price of $25.00 per share, for net proceeds of approximately $74.7 million. Dividends are payable on the Series D Preferred Shares at the rate of 7.95% per annum of the stated liquidation preference of $25.00 per share. Seaspan will use the net proceeds from this offering for general corporate purposes, which may include making vessel acquisitions or investments.

Time Charters

During the quarter ended December 31, 2012, three 4250 TEU vessels were re-delivered to Seaspan. Two of the vessels are expected to commence short-term charters in late March, while the other vessel remains currently off-charter.

Open Market Share Repurchase Plan

In February 2012, Seaspan's board of directors authorized the repurchase of up to $50.0 million of Seaspan's Class A common shares. During the quarter ended December 31, 2012, Seaspan repurchased 31,600 Class A common shares under an open market share repurchase plan for an aggregate of $0.5 million, or an average of $14.93 per share. An additional $47.8 million is authorized under the plan.

Amended and Restated Employment Agreement with CEO Gerry Wang

In December 2012, Seaspan entered into amended and restated employment and transaction services agreements with its chief executive officer, Gerry Wang, which supersede the agreements entered into with Mr. Wang in March 2011 in connection with Seaspan's investment in the Greater China Intermodal Investments LLC ("GCI"), an investment vehicle established by Seaspan, an affiliate of global alternative asset manager The Carlyle Group, and Blue Water Commerce LLC.

The primary changes in the amended and restated employment arrangement are the extension of Mr. Wang's employment term until the termination of Seaspan's right of first refusal with GCI, which is scheduled to expire on March 31, 2015, the granting to Mr. Wang of stock appreciation rights with respect to Seaspan's common shares and the termination of Mr. Wang's employment agreement with Seaspan Ship Management Ltd., under which he was paid $600,000 annually. The fee under the transaction services agreement with Mr. Wang that would apply following any termination of employment prior to March 31, 2015 has decreased from 1.5% to 1.25% per transaction.

Subsequent Events

Newbuilding Contracts

In January 2013, Seaspan entered into contracts for the construction of five 14000 TEU class newbuilding containerships with Hyundai Heavy Industries Co., Ltd. The vessels are scheduled for delivery in 2015 and will be constructed using Seaspan's fuel efficient SAVER design. Concurrently with executing the newbuilding contracts, Seaspan signed 10-year, fixed-rate time charters for the vessels with Yang Ming Marine Transport Corporation ("Yang Ming"). After the initial 10-year charter periods, Yang Ming may extend the charter for each vessel up to an additional two years.

Pursuant to its right of first refusal agreement with GCI, Seaspan will retain three of the 14000 TEU class newbuilding containerships and GCI will acquire the remaining two vessels.

In January 2013, Seaspan signed contracts for the construction of four 10000 TEU class newbuilding containerships with Jiangsu New Yangzi Shipbuilding Co., Ltd. and Jiangsu Yangzi Xinfu Shipbuilding Co., Ltd. The vessels are scheduled for delivery in 2014 and will be constructed using Seaspan's fuel efficient SAVER design. Concurrently with entering into these newbuilding contracts, Seaspan signed long-term, fixed-rate time charters for these vessels with Mitsui O.S.K. Lines, Ltd. ("MOL"). In connection with this transaction, Seaspan also agreed to purchase from MOL four existing 2003-built 4600 TEU vessels, which are scheduled for delivery in late 2013 and early 2014, and has signed two-year short-term fixed-rate time charters for these vessels with MOL.

Pursuant to its right of first refusal agreement with GCI, Seaspan will retain two of the 10000 TEU newbuilding containerships and two of the existing vessels and GCI will acquire the remaining two 10000 TEU newbuilding containerships and two existing vessels.

Seaspan intends to fund the construction of its five newbuilding containerships and the acquisition of the two existing vessels initially with a portion of the proceeds of its previous Series C and D preferred share offerings and, subsequently over the next few quarters, with debt financing. Seaspan is considering various sources of debt financing to which it has access. Seaspan will supervise the construction of all nine newbuilding vessels and manage all 13 vessels included in these transactions.

Loan Facility Transaction

In January 2013, Seaspan entered into a LIBOR-based term loan facility with a leading Chinese bank for loan facilities in the amount of up to $340.0 million to be used towards the refinancing of existing vessels. The facilities bear interest at LIBOR plus a margin.

Dividends

On January 14, 2013, Seaspan declared a cash dividend of $0.59375 per share on its Series C preferred shares (NYSE:SSW PR C) for the period from October 30, 2012 to January 29, 2013, and a pro-rated cash dividend of $0.25948 per share on its Series D preferred shares (NYSE:SSW PR D) for the period from December 13, 2012 to January 29, 2013. The dividends, representing a total distribution of $9.1 million were paid on January 30, 2013 to all Series C and Series D preferred shareholders of record as of January 29, 2013.

On February 7, 2013, Seaspan declared a quarterly dividend of $0.25 per Class A common share payable to all shareholders of record as of February 18, 2013. The dividend was paid on February 27, 2013.

In March 2013, Seaspan's board of directors approved a 25.0% increase in the quarterly common share dividend to $0.3125 per share, which dividend will be subsequently declared for the quarter ending March 31, 2013. This $0.0625 per share increase to Seaspan's quarterly common share dividend represents the fourth increase since March 31, 2010 for an aggregate increase of 212.5%. Seaspan expects common share dividends for the four quarters ending December 31, 2013 to total $1.25 per share.

Results for the Quarter and Year Ended December 31, 2012

The following table summarizes vessel utilization for the quarter and year ended December 31, 2012:


 
                 First       Second      Third       Fourth                 
                Quarter     Quarter     Quarter     Quarter     Year Ended  
             ------------ ----------- ----------- ----------- ------------- 
               2012  2011  2012  2011  2012  2011  2012  2011   2012   2011 
             ------ ----- ----- ----- ----- ----- ----- ----- ------ ------ 
Vessel                                                                      
 Utilization:                                                               
Ownership                                                                   
 Days         5,591 5,087 5,847 5,421 5,980 5,857 5,981 5,741 23,399 22,106 
Less Off-hire                                                               
 Days:                                                                      
  Scheduled                                                                 
   5-Year                                                                   
   Survey       (44)  (53)  (24)  (58)  (12)   (6)    -   (17)   (80)  (134)
  Unscheduled                                                               
   Off-                                                                     
   hire(1)       (7)   (2)  (14)   (3)  (56)   (7)  (90)  (12)  (167)   (24)
             ------ ----- ----- ----- ----- ----- ----- ----- ------ ------ 
Operating                                                                   
 Days         5,540 5,032 5,809 5,360 5,912 5,844 5,891 5,712 23,152 21,948 
             ------ ----- ----- ----- ----- ----- ----- ----- ------ ------ 
             ------ ----- ----- ----- ----- ----- ----- ----- ------ ------ 
Vessel                                                                      
 Utilization   99.1% 98.9% 99.4% 98.9% 98.9% 99.8% 98.5% 99.5%  98.9%  99.3%
             ------ ----- ----- ----- ----- ----- ----- ----- ------ ------ 
             ------ ----- ----- ----- ----- ----- ----- ----- ------ ------ 
                                                                            
-------------------                                                         
(1) Unscheduled off-hire includes days related to vessels off-charter.      
 Certain of these days were used to dry-dock such vessels.                  

Seaspan accepted delivery of 10 vessels during the year ended December 31, 2011. Seaspan began 2012 with 65 vessels in operation and during the year ended December 31, 2012, accepted delivery of four vessels, bringing its fleet to a total of 69 vessels in operation as at December 31, 2012. Revenue is determined primarily by the number of operating days, and ship operating expense is determined primarily by the number of ownership days.

The following table summarizes Seaspan's consolidated financial results for the quarter and year ended December 31, 2012 and 2011:


 
                Quarter Ended                    Year Ended                 
                 December 31,     Increase      December 31,      Increase  
               --------------- ------------- ----------------- -------------
                  2012    2011   Days      %     2012     2011    Days     %
               ------- ------- ------ ------ -------- -------- ------- -----
Operating days   5,891   5,712    179   3.1%   23,152   21,948   1,204  5.5%
Ownership days   5,981   5,741    240   4.2%   23,399   22,106   1,293  5.8%
 

 
Financial                                                                   
 Summary                                                                    
(in millions   Quarter Ended                  Year Ended                    
 of USD)        December 31,     Change      December 31,      Change       
               ------------- -------------  ------------- ----------------  
                 2012   2011      $      %    2012   2011        $       %  
               ------ ------ ------ ------  ------ ------ -------- -------  
                                                                            
Revenue        $169.8 $156.1 $ 13.7    8.8% $660.8 $565.6  $  95.2    16.8% 
Ship operating                                                              
 expense         36.9   35.9    1.0    2.9%  138.7  135.7      3.0     2.2% 
Depreciation                                                                
 and                                                                        
 amortization                                                               
 expense         42.8   38.2    4.6   12.2%  165.5  140.4     25.2    17.9% 
General and                                                                 
 administrative                                                             
 expense          6.5    5.2    1.3   25.5%   24.6   16.8      7.8    46.4% 
Operating lease                                                             
 expense          1.1      -    1.1    100%    3.1      -      3.1     100% 
Loss (gain) on                                                              
 vessels            -    7.3   (7.3)  (100%)  (9.8)  16.2    (26.0) (160.2%)
Interest                                                                    
 expense         17.3   16.0    1.3    8.0%   72.0   50.8     21.1    41.6% 
Change in fair                                                              
 value of                                                                   
 financial                                                                  
 instruments      3.4   27.5  (24.1) (87.7%) 136.0  281.0   (145.0)  (51.6%)

Revenue

Revenue increased by 8.8% and 16.8%, respectively, for the quarter and year ended December 31, 2012 over the prior year's comparable periods. This is primarily due to an increase in operating days of 3.1% and 5.5% for the quarter and year ended December 31, 2012, respectively, over the prior year's comparable periods and higher time-charter rates attributed to the delivery of Seaspan's larger newbuild vessels. The increase in operating days and the financial impact thereof for the quarter and year ended December 31, 2012 relative to the corresponding periods in 2011, is attributable to the following:


 
                                  Quarter Ended            Year Ended       
                                December 31, 2012       December 31, 2012   
                             ----------------------  ---------------------- 
                              Operating    $ impact   Operating    $ impact 
                                   Days         (in        Days         (in 
                                 impact   millions)      impact   millions) 
                             ----------  ----------  ----------  ---------- 
2012 vessel deliveries              368   $    20.5       1,092   $    60.9 
Full period contribution for                                                
 2011 vessel deliveries               -           -       1,380        66.1 
Changes due to bareboat                                                     
 charters (1)                      (129)       (2.6)     (1,221)      (24.2)
Change in daily charterhire                                                 
 rate and re-charters                 -        (3.0)          -        (6.4)
Change in charterhire days            -           -          41         1.3 
Scheduled off-hire                   17         0.3          54         0.7 
Unscheduled off-hire                (77)       (1.5)       (142)       (3.2)
                             ----------  ----------  ----------  ---------- 
Total                               179   $    13.7       1,204   $    95.2 
                             ----------  ----------  ----------  ---------- 
                             ----------  ----------  ----------  ---------- 
                                                                            
-----------------------------                                               
(1) Commencing in the fourth quarter of 2011, Seaspan bareboat chartered    
 four 4800 TEU vessels to Mediterranean Shipping Company S.A., or MSC. These
 transactions were accounted for as sales-type leases with the vessels being
 deemed disposed of and a gross investment in lease recorded, which is being
 amortized to income through revenue. Prior to the commencement of the      
 bareboat charters, these vessels were on time charter to A.P. Moller-      
 Maersk. In the comparable periods in the prior year, the hire payments from
 the time chartering of these vessels to A.P. Moller-Maersk A/S was included
 in revenue.                                                                

Vessel utilization was 98.5% and 98.9%, for the quarter and year ended December 31, 2012, respectively, compared to 99.5% and 99.3% for the quarter and year ended December 31, 2011, respectively.

The decrease in vessel utilization for the year ended December 31, 2012 was primarily due to a 142-day increase in unscheduled off-hire. The unscheduled off-hire includes 118 days for the Seaspan Dalian, Seaspan Felixstowe and Seaspan Ningbo. While the Seaspan Dalian and Seaspan Felixstowe were off-charter, their scheduled dry-dockings were completed. There were also 22 days of unscheduled off-hire related to mechanical issues experienced onboard the COSCO Indonesia. During the year ended December 31, 2012, Seaspan completed six dry-dockings which resulted in 80 days of scheduled off-hire, compared to the year ended December 31, 2011, where Seaspan completed nine dry-dockings which resulted in 134 days of scheduled off-hire.

The dry-dockings Seaspan completed during the year ended December 31, 2012 involved the following vessels:


 
                  Vessel                         Completed
                  ----------------------------------------
                  Rio de Janeiro Express                Q1
                  CSCL Zeebrugge                        Q1
                  COSCO Fuzhou                          Q1
                  COSCO Yingkou                         Q1
                  CSCL Long Beach                       Q2
                  Seaspan Ningbo                        Q3
                  Seaspan Dalian (1)                    Q3
                  Seaspan Felixstowe (1)                Q3
                                                                            
------------                                                                
(1) Dry-dockings for these vessels were completed while these vessels were 
    off-charter, as described above.                                        

Seaspan's cumulative vessel utilization since its initial public offering in August 2005 through December 31, 2012 was 99.1%.

Ship Operating Expense

Prior to Seaspan's acquisition of Seaspan Management Services Limited (the "Manager"), ship operating expense was comprised of fixed, daily, per vessel fees paid to the Manager for technical services. The amount of this technical services fee was established every three years. As a result of the acquisition, Seaspan's consolidated ship operating expense now represents the direct operating costs of the vessels.

Seaspan's ship operating expenses, presented on a basis comparable to 2011, are as follows:


 
($ impact in                                                                
 millions                                                                   
 of USD, except                                                             
 per               Quarter Ended                  Year Ended                
 day amounts)       December 31,     Change      December 31,         Change
                ------------------ --------  --------------------  ---------
                    2012      2011        %       2012       2011          %
                --------  -------- --------  ---------  ---------  ---------
                                                                            
Ship operating                                                              
 expense, as                                                                
 reported        $  36.9   $  35.9     2.9%   $  138.7   $  135.7       2.2%
Add: General and                                                            
 administrative                                                             
 component of                                                               
 technical                                                                  
 services fee(1)     2.8         -   100.0%       10.7          -     100.0%
                ------------------           --------------------           
Adjusted ship                                                               
 operating                                                                  
 expense         $  39.7   $  35.9    10.8%   $  149.4   $  135.7      10.1%
                                                                            
Ownership days     5,981     5,741     4.2%     23,399     22,106       5.8%
Adjusted ship                                                               
 operating                                                                  
 expense per day $ 6,651   $ 6,252     6.4%   $  6,386   $  6,138       4.0%
                                                                            
----------------                                                            
(1) Prior to the acquisition of the Manager, the entire technical services  
 fee was classified as ship operating expense. After the acquisition of the 
 Manager, the Manager's general and administrative expenses that previously 
 would have been included in the technical services fee and reported as ship
 operating expense are now presented as general and administrative expenses.

Total ship operating expense, as reported, for the year ended December 31, 2012 of $138.7 million consists of $9.3 million of technical services fees paid to the Manager during the pre-acquisition period from January 1 to January 26, 2012, and $129.4 million of direct costs incurred during the post-acquisition period from January 27 to December 31, 2012.

Adjusted ship operating expense for the quarter and year ended December 31, 2012 increased by 10.8% and 10.1% compared to the corresponding periods in the prior year. Of the 10.8% and 10.1% increase, 4.2% and 5.8% was due to an increase in ownership days for the corresponding periods. The remaining increase was due primarily to an increase in ship operating expenses related to the addition of four 13100 TEU vessels during 2012. Larger TEU vessels are more expensive to operate therefore the increased cost of lubes, insurance and other operating costs associated with these vessels contributed to a higher ship operating expense per day.

Depreciation and Amortization Expense

The increases in depreciation and amortization for the quarter and year ended December 31, 2012, from the corresponding periods in the prior year, are due to the increase in the size of the fleet. Four vessels delivered in 2012 and a full year of depreciation was taken for the 10 vessels delivered in 2011. The increase was partially offset by a reduction in depreciation as four vessels were sold to MSC in 2011 and the Madinah was sold in 2012.

General and Administrative Expense

For the quarter and year ended December 31, 2012, general and administrative expenses increased by $1.3 million and $7.8 million from $5.2 million and $16.8 million for the corresponding periods of the prior year. The increases were primarily attributable to a reclassification of $10.7 million in general and administrative expenses that would have been included in ship operating expense prior to the January 2012 acquisition of the Manager. Prior to the acquisition of the Manager, Seaspan was charged a portion of the Manager's general and administrative expenses and the remainder of the Manager's general and administrative expenses was included in the technical services fee and classified as ship operating expense. After the acquisition, based on the non-operating nature of the expenses, all of the Manager's general and administrative expenses have been reclassified from ship operating expense to general and administrative expenses.

For the quarter and year ended December 31, 2012, stock compensation expense and integration costs increased compared to the corresponding periods of the prior year but were offset by a decrease in professional fees that were incurred in 2011 related to the acquisition of the Manager.

Operating Lease Expense

On June 27, 2012, Seaspan sold the Madinah to a U.S. bank and is leasing the vessel back for approximately nine years. Prior to June 27, 2012, Seaspan owned the vessel and financed it with a term loan of $53.0 million which Seaspan entered into during November 2011. The $53.0 million loan was repaid using the proceeds from the sale to the U.S. bank. During the quarter and year ended December 31, 2012, Seaspan incurred operating lease expenses of $1.1 million and $3.1 million, respectively, for the six months in 2012 that Seaspan leased the Madinah. Since Seaspan had a $53.0 million term loan, Seaspan incurred interest expense of $0.4 million instead of operating lease expense for the quarter and year ended December 31, 2011.

Loss/Gain on Vessels

The Madinah $53.0 million term loan credit facility matured on June 27, 2012. On June 27, 2012, Seaspan sold the Madinah to the U.S. bank for $52.1 million, the amount outstanding under the term loan, which resulted in a non-cash gain on vessel of $9.8 million. The proceeds of this sale were used to fully repay the term loan. The losses of $7.3 million and $16.2 million for the quarter and year ended December 2011 resulted from the lease and sale of four vessels to MSC. The transactions were considered sales-type leases and were accounted for as a disposition of the vessels upon commencement of each lease.

Interest Expense

As at December 31, 2012, the balance of Seaspan's long-term debt totaled $3.1 billion and Seaspan's other long-term liabilities was $651.6 million. As at December 31, 2012, Seaspan's operating debt balance was $3.0 billion. Interest expense is comprised primarily of interest incurred on long-term debt and other long-term liabilities at the variable rate calculated by reference to LIBOR plus the applicable margin incurred on debt for operating vessels and a reclassification of amounts from accumulated other comprehensive income related to previously designated hedging relationships. Interest incurred on long-term debt and other long-term liabilities for Seapsan's vessels under construction is capitalized to the cost of the respective vessels under construction.

The increases in interest expense for the quarter and year ended December 31, 2012, were primarily due to the increases in average operating debt and other long-term liabilities attributed to the delivery of four 13100 TEU newbuilding vessels in 2012 and higher average LIBOR for the year ended December 31, 2012. For the quarter ended December 31, 2012, the increase in interest expense was partially offset by a lower average LIBOR compared to the quarter ended December 31, 2011. The average LIBOR charged on Seaspan's long-term debt for the quarter and year ended December 31, 2012 was 0.3% and 0.4%, compared to 0.35% for the comparable periods in the prior year. Although Seaspan has entered into fixed interest rate swaps for much of its variable rate debt, the difference between the variable interest rate and the swapped fixed-rate on operating debt is recorded in Seaspan's change in fair value of financial instruments.

Change in Fair Value of Financial Instruments

The change in fair value of financial instruments resulted in losses of $3.4 million and $136.0 million for the quarter and year ended December 31, 2012, respectively, compared to losses of $27.5 million and $281.0 million for the comparable periods last year. The decreases in change in fair value for the quarter and year ended December 31, 2012 were primarily due to decreases in the forward LIBOR curve. The fair value of interest rate swap and swaption agreements is subject to change based on the counterparty and Seaspan's company-specific credit risk included in the discount factor and the interest rate implied by the current swap curve, including its relative steepness. In determining the fair value, these factors are based on current information available to Seaspan. These factors are expected to change through the life of the instruments, causing the fair value to fluctuate significantly due to the large notional amounts and long-term nature of Seaspan's derivative instruments. Because these factors may change, the fair value of the instruments is an estimate and may deviate significantly from the actual cash settlements realized over the term of the instruments. Seaspan's valuation techniques have not changed and remain consistent with those followed by other valuation practitioners.

About Seaspan

Seaspan provides many of the world's major shipping lines with creative outsourcing alternatives to vessel ownership by offering long-term leases on large, modern containerships combined with industry-leading ship management and a reputation for safety, quality and innovation. Seaspan's managed fleet consists of 89 containerships representing a total capacity of approximately 600,000 TEU, including 16 newbuilding containerships on order scheduled for delivery by the end of 2015. Seaspan's current operating fleet of 69 vessels has an average age of approximately six years and an average remaining lease period of approximately six years.

Seaspan's common shares, Series C Preferred Shares and Series D Preferred Shares are listed on The New York Stock Exchange under the symbols "SSW", "SSW PR C" and "SSW PR D", respectively.

Conference Call and Webcast

Seaspan will host a conference call and webcast presentation for investors and analysts to discuss its results for the quarter and year ended December 31, 2012 on March 6, 2013 at 5:00 a.m. PT / 8:00 a.m. ET. Participants should call 1-877-246-9875 (US/Canada) or 1-707-287-9353 (International) and request the Seaspan call. A telephonic replay will be available for anyone unable to participate in the live call. To access the replay, call 1-855-859-2056 or 1-404-537-3406 and enter the replay passcode: 16242920. The recording will be available from March 6, 2013 at 8:00 a.m. PT / 11:00 a.m. ET through 8:59 p.m. PT / 11:59 p.m. ET on March 20, 2013. The conference call will also be broadcast live over the Internet and will include a slide presentation. To access the live webcast and slide presentation, go to www.seaspancorp.com and click on "News & Events" and then "Events & Presentations" for the link. The webcast and slides will be archived on the site for one year.


 
                             SEASPAN CORPORATION                            
                    UNAUDITED CONSOLIDATED BALANCE SHEET                    
                           AS OF DECEMBER 31, 2012                          
                        (IN THOUSANDS OF US DOLLARS)                        
                                                                            
                                               December 31,    December 31, 
                                                       2012            2011 
                                             --------------  -------------- 
Assets                                                                      
Current assets:                                                             
  Cash and cash equivalents                   $     393,478   $     481,123 
  Short-term investments                             36,100               - 
  Accounts receivable                                 9,573           6,837 
  Prepaid expenses                                   20,902          17,398 
  Gross investment in lease                          15,977          14,640 
                                             --------------  -------------- 
                                                    476,030         519,998 
                                                                            
Vessels                                           4,785,968       4,289,331 
Vessels under construction                           77,305         407,918 
Deferred charges                                     43,816          45,917 
Gross investment in lease                            79,821          95,798 
Goodwill                                             75,321               - 
Other assets                                         71,561          88,754 
Fair value of financial instruments                  41,031               - 
                                             --------------  -------------- 
                                              $   5,650,853   $   5,447,716 
                                             --------------  -------------- 
                                             --------------  -------------- 
                                                                            
Liabilities and Shareholders' Equity                                        
Current liabilities:                                                        
  Accounts payable and accrued liabilities    $      49,997   $      47,400 
  Current portion of deferred revenue                25,111          23,257 
  Current portion of long-term debt                  66,656          81,482 
  Current portion of other long-term                                        
   liabilities                                       38,542          37,649 
                                             --------------  -------------- 
                                                    180,306         189,788 
                                                                            
Deferred revenue                                      7,903          12,503 
Long-term debt                                    3,024,288       2,914,247 
Other long-term liabilities                         613,049         583,263 
Fair value of financial instruments                 606,740         564,490 
                                             --------------  -------------- 
                                                  4,432,286       4,264,291 
                                                                            
Share capital                                           804             838 
Treasury shares                                        (312)              - 
Additional paid in capital                        1,859,068       1,860,979 
Deficit                                            (594,153)       (622,406)
Accumulated other comprehensive loss                (46,840)        (55,986)
                                             --------------  -------------- 
Total shareholders' equity                        1,218,567       1,183,425 
                                             --------------  -------------- 
                                                                            
                                              $   5,650,853   $   5,447,716 
                                             --------------  -------------- 
                                             --------------  -------------- 
                                                                            
                                                                            
                             SEASPAN CORPORATION                            
 UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND DEFICIT FOR THE QUARTER
                 AND YEARS ENDED DECEMBER 31, 2012 AND 2011                 
      (IN THOUSANDS OF US DOLLARS, EXCEPT SHARE AND PER SHARE AMOUNTS)      
                                                                            
                              Quarter Ended            Year Ended 
                               December 31,           December 31,  
                         ----------------------- -----------------------    
                                2012        2011        2012        2011    
                         ----------- ----------- ----------- -----------    
                                                                            
Revenue                   $  169,783  $  156,117  $  660,794  $  565,610    
                                                                            
Operating expenses:                                                         
 Ship operating               36,940      35,891     138,655     135,696    
 Depreciation and                                                           
  amortization                42,799      38,154     165,541     140,354    
 General and                                                                
  administrative               6,478       5,160      24,617      16,818    
 Operating lease               1,110           -       3,145           -    
 Loss (gain) on vessels            -       7,347      (9,773)     16,237    
                         ----------- ----------- ----------- -----------    
                              87,327      86,552     322,185     309,105    
                         ----------- ----------- ----------- -----------    
                                                                            
Operating earnings            82,456      69,565     338,609     256,505    
                                                                            
Other expenses (income):                                                    
 Interest expense             17,333      16,048      71,996      50,849    
 Interest income                (262)       (383)     (1,190)       (854)   
 Undrawn credit facility                                                    
  fees                           168         848       1,516       4,282    
 Amortization of deferred                                                   
  charges                      2,931         853       8,574       3,421    
 Change in fair value of                                                    
  financial instruments        3,391      27,502     135,998     281,027    
 Equity loss on                                                             
  investment                      42       1,180         259       1,180    
 Other expenses                 (130)          -         151           -    
                         ----------- ----------- ----------- -----------    
                              23,473      46,048     217,304     339,905  
                         ----------- ----------- ----------- -----------    
                                                                            
Net earnings (loss)       $   58,983  $   23,517  $  121,305  $  (83,400)   
                                                                            
Deficit, beginning of                                                       
 period                     (628,889)   (627,340)   (622,406)   (469,616)   
Dividends - common shares    (15,755)    (12,989)    (58,940)    (47,414)   
Dividends - Series B                                                        
 preferred shares                  -           -           -      (1,813)   
Redemption of Series B                                                      
 preferred shares                  -       2,873           -       2,873    
Dividends - Series C                                                        
 preferred shares             (8,312)     (8,312)    (33,250)    (22,206)   
Amortization of Series C                                                    
 issuance costs                 (180)       (155)       (862)       (830)   
                         ----------- ----------- ----------- -----------    
Deficit, end of period    $ (594,153) $ (622,406) $ (594,153) $ (622,406)   
                         ----------- ----------- ----------- -----------    
                         ----------- ----------- ----------- -----------    
                                                                            
Weighted average number                                                     
 of shares, basic             62,727      69,551      62,923      69,217    
Weighted average number                                                     
 of shares, diluted           85,031      69,713      64,942      69,217    
                                                                            
 Earnings (loss) per                                                        
  share, basic            $     0.66  $     0.13  $     0.84  $    (2.04)   
                         ----------- ----------- ----------- -----------    
                         ----------- ----------- ----------- -----------    
 Earnings (loss) per                                                        
  share, diluted          $     0.59  $     0.13  $     0.81  $    (2.04)   
                         ----------- ----------- ----------- -----------    
                         ----------- ----------- ----------- -----------    
                                                                            
                                                                            
                             SEASPAN CORPORATION                            
 UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME AND LOSS FOR THE 
             QUARTER AND YEARS ENDED DECEMBER 31, 2012 AND 2011             
                         (IN THOUSANDS OF US DOLLARS)                       
                                                                            
                                Quarter Ended            Year Ended 
                                 December 31,           December 31,    
                          ----------------------- ------------------------- 
                                 2012        2011        2012          2011 
                          ----------- ----------- ----------- ------------- 
                                                                            
Net earnings (loss)        $   58,983  $   23,517  $  121,305  $    (83,400)
                                                                            
Other comprehensive                                                         
 income:                                                                    
 Amounts reclassified to                                                    
  earnings (loss) during                                                    
  the period, relating to                                                   
  cash flow hedging                                                         
  instruments                   1,940       2,863       9,146        12,175 
                          ----------- ----------- ----------- ------------- 
                                                                            
Comprehensive income                                                        
 (loss)                    $   60,923  $   26,380  $  130,451  $    (71,225)
                          ----------- ----------- ----------- ------------- 
                          ----------- ----------- ----------- ------------- 
                                                                            
                                                                            
                             SEASPAN CORPORATION                            
              UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS               
         FOR THE QUARTER AND YEARS ENDED DECEMBER 31, 2012 AND 2011         
                         (IN THOUSANDS OF US DOLLARS)                       
                                                                            
                                 Quarter Ended             Year Ended 
                                  December 31,            December 31,     
                            ----------------------- ----------------------- 
                                   2012        2011        2012        2011 
                            ----------- ----------- ----------- ----------- 
Cash from (used in):                                                        
Operating activities:                                                       
 Net earnings (loss)         $   58,983  $   23,517  $  121,305  $  (83,400)
 Items not involving cash:                                                  
  Depreciation and                                                          
   amortization                  42,799      38,154     165,541     140,354 
  Share-based compensation        1,349       1,012       4,779       3,278 
  Amortization of deferred                                                  
   charges                        2,931         853       8,574       3,421 
  Amounts reclassified from                                                 
   other comprehensive loss                                                 
   to interest expense            1,715       2,700       8,310      11,670 
  Unrealized change in fair                                                 
   value of financial                                                       
   instruments                  (28,937)     (4,071)     11,215     156,671 
  Loss (gain) on vessels              -       7,347      (9,773)     16,237 
  Equity loss on investment          42       1,180         259       1,180 
Changes in assets and                                                       
 liabilities                      8,333      10,514         973      (9,547)
                            ----------- ----------- ----------- ----------- 
Cash from operating                                                         
 activities                      87,215      81,206     311,183     239,864 
                            ----------- ----------- ----------- ----------- 
                                                                            
Financing activities:                                                       
 Preferred shares issued,                                                   
  net of issue costs             74,700         (28)     74,700     344,539 
 Preferred shares redeemed,                                                 
  including costs                     -     (24,600)          -     (24,600)
 Draws on credit facilities           -      54,417     113,672     601,577 
 Repayment of credit                                                        
  facilities                     (6,189)     (2,253)    (44,569)     (2,619)
 Shares repurchased,                                                        
  including related expenses       (471)          -    (172,812)          - 
 Repayment of other long-                                                   
  term liabilities               (9,914)     (7,151)    (53,516)    (19,061)
 Financing fees                    (202)     (1,982)     (3,817)     (9,990)
 Dividends on common shares     (14,800)     (9,371)    (51,772)    (34,375)
 Dividends on preferred                                                     
  shares                         (8,312)     (8,312)    (33,250)    (23,178)
 Swaption premium payment             -           -     (10,000)          - 
                            ----------- ----------- ----------- ----------- 
Cash from (used in)                                                         
 financing activities            34,812         720    (181,364)    832,293 
                            ----------- ----------- ----------- ----------- 
                                                                            
Investing activities:                                                       
 Proceeds (expenditures) for                                                
  vessels                           540     (19,776)   (209,599)   (621,947)
 Short-term investments            (614)          -     (35,737)          - 
 Cash acquired on                                                           
  acquisition of Manager              -           -      23,911           - 
 Restricted cash                      -           -       5,000           - 
 Intangible assets               (1,475)      1,186      (1,039)     (1,342)
 Investment in affiliate              -       2,051           -      (1,964)
                            ----------- ----------- ----------- ----------- 
Cash used in investing                                                      
 activities                      (1,549)    (16,539)   (217,464)   (625,253)
                            ----------- ----------- ----------- ----------- 
                                                                            
Increase (decrease) in cash                                                 
 and cash equivalents           120,478      65,387     (87,645)    446,904 
Cash and cash equivalents,                                                  
 beginning of period            273,000     415,736     481,123      34,219 
                            ----------- ----------- ----------- ----------- 
Cash and cash equivalents,                                                  
 end of period               $  393,478  $  481,123  $  393,478  $  481,123 
                            ----------- ----------- ----------- ----------- 
                            ----------- ----------- ----------- ----------- 
                                                                            
                                                                            
                             SEASPAN CORPORATION                            
                RECONCILIATION OF NON-GAAP FINANCIAL MEASURES               
         FOR THE QUARTER AND YEARS ENDED DECEMBER 31, 2012 AND 2011         
                         (IN THOUSANDS OF US DOLLARS)                       

Description of Non-GAAP Financial Measures

A. Cash Available for Distribution to Common Shareholders

Cash available for distribution to common shareholders is defined as net earnings adjusted for depreciation and amortization, interest expense, amortization of deferred charges, non-cash share-based compensation, change in fair value of financial instruments, bareboat charter adjustment, organizational development costs, amounts paid for dry-docking, cash dividends paid on preferred shares, losses (gains) on vessels, interest expense at the hedged rate and certain other items that Seaspan believes are not representative of its operating performance.

Cash available for distribution to common shareholders is a non-GAAP measure used to assist in evaluating Seaspan's ability to make quarterly cash dividends before reserves for replacement capital expenditures. Cash available for distribution to common shareholders is not defined by United States generally accepted accounting principles ("GAAP") and should not be considered as an alternative to net earnings or any other indicator of Seaspan's performance required to be reported by GAAP.


 
                                 Quarter Ended            Year Ended 
                                  December 31,            December 31,    
                            ----------------------- ----------------------- 
                                   2012        2011        2012        2011 
                            ----------- ----------- ----------- ----------- 
                                                                            
Net earnings (loss)          $   58,983  $   23,517  $  121,305  $  (83,400)
Add:                                                                        
 Depreciation and                                                           
  amortization                   42,799      38,154     165,541     140,354 
 Interest expense                17,333      16,048      71,996      50,849 
 Amortization of deferred                                                   
  charges                         2,931         853       8,574       3,421 
 Share-based compensation         1,349       1,012       4,779       3,278 
 Change in fair value of                                                    
  financial instruments           3,391      27,502     135,998     281,027 
 Bareboat charter                                                           
  adjustment, net (1)             2,446       1,490       9,472       1,490 
 Organizational development                                                 
  costs (2)                         441       3,000       1,600       3,000 
Less:                                                                       
 Amounts paid for dry-dock                                                  
  adjustment                     (2,311)     (3,085)     (9,265)     (9,384)
 Series B preferred share                                                   
  dividends paid (3)                  -           -           -        (972)
 Series C preferred share                                                   
  dividends paid and                                                        
  accumulated(3)                 (8,312)     (8,313)    (33,250)    (27,668)
 Loss (gain) on vessels(4)            -       7,347      (9,773)     16,237 
                            ----------- ----------- ----------- ----------- 
Net cash flows before                                                       
 interest payments              119,050     107,525     466,977     378,232 
Less:                                                                       
Interest expense at the                                                     
 hedged rate(5)                 (48,070)    (41,961)   (184,433)   (144,306)
                            ----------- ----------- ----------- ----------- 
Cash available for                                                          
 distribution to common                                                     
 shareholders                $   70,980  $   65,564  $  282,544  $  233,926 
                            ----------- ----------- ----------- ----------- 
                            ----------- ----------- ----------- ----------- 
                                                                            
                                                                            
                             SEASPAN CORPORATION                            
                RECONCILIATION OF NON-GAAP FINANCIAL MEASURES               
         FOR THE QUARTER AND YEARS ENDED DECEMBER 31, 2012 AND 2011         
       (IN THOUSANDS OF US DOLLARS, EXCEPT SHARE AND PER SHARE AMOUNTS)     

B. Normalized Net Earnings and Normalized Earnings per Share

Normalized net earnings is defined as net earnings adjusted for items such as interest expense, change in fair value of financial instruments, interest expense at the hedged rate, organizational development costs, losses (gains) on vessels and certain other items Seaspan believes affect the comparability of operating results. Normalized net earnings is a useful measure because it excludes those items that Seaspan believes are not representative of its operating performance.

Normalized net earnings is not defined by GAAP and should not be considered as an alternative to net earnings or any other indicator of Seaspan's performance required to be reported by GAAP.

Normalized earnings per share, converted, is calculated as normalized net earnings, less dividends on Series B (until their repurchase on November 30, 2011), Series C preferred shares and Series D preferred shares, divided by the "converted" number of shares outstanding for the period. The Series A preferred shares automatically convert to Class A common shares at a price of $15.00 per share at any time on or after January 31, 2014 if the trailing 30-day average trading price of the common shares is equal to or above $15.00. If the share price is less than $15.00, Seaspan can choose to not convert the preferred shares and to increase the annual increase in the liquidation preference to 15% per annum from 12%. The "converted" number of shares includes: basic weighted average number of shares, share-based compensation, contingent consideration, shares held in escrow and the impact of the Series A preferred shares converted at $15.00 per share. This method reflects Seaspan's ability to control the conversion if the share price is less than $15.00 and the per share impact of the preferred shares conversion at $15.00.

Normalized earnings per share, basic, can be computed as normalized net earnings attributable to common shareholders divided by the weighted-average number of shares used to compute reported earnings per share, basic.

Normalized earnings per share, converted, diluted, and basic are not defined by GAAP and should not be considered as an alternative to earnings per share or any other indicator of Seaspan's performance required to be reported by GAAP.


 
                             SEASPAN CORPORATION                            
                RECONCILIATION OF NON-GAAP FINANCIAL MEASURES               
         FOR THE QUARTER AND YEARS ENDED DECEMBER 31, 2012 AND 2011         
       (IN THOUSANDS OF US DOLLARS, EXCEPT SHARE AND PER SHARE AMOUNTS)     

B. Normalized Net Earnings and Normalized Earnings per Share (continued)


 
                                                                            
                                 Quarter Ended            Year Ended 
                                  December 31,            December 31,     
                            ----------------------- ----------------------- 
                                2012        2011        2012        2011    
                            ----------- ----------- ----------- ----------- 
                                                                            
Net earnings (loss)          $   58,983  $   23,517  $  121,305  $  (83,400)
Adjust:                                                                     
 Interest expense                17,333      16,048      71,996      50,849 
 Change in fair value of                                                    
  financial instruments           3,391      27,502     135,998     281,027 
 Organizational development                                                 
  costs (2)                         441       3,000       1,600       3,000 
 Loss (gain) on vessels (4)           -       7,347      (9,773)     16,237 
 Interest expense at the                                                    
  hedged rate(5)                (48,070)    (41,961)   (184,433)   (144,306)
                            ----------- ----------- ----------- ----------- 
Normalized net earnings      $   32,078  $   35,453  $  136,693  $  123,407 
                            ----------- ----------- ----------- ----------- 
Less: preferred share                                                       
 dividends                                                                  
 Series A                         8,979       7,976      34,195      30,295 
 Series B                             -           -           -       1,813 
 Series B premium on                                                        
  redemption                          -      (2,873)          -      (2,873)
 Series C (including                                                        
  amortization of issuance                                                  
  costs)                          8,492       8,468      34,112      28,497 
 Series D                           309           -         309           - 
                            ----------- ----------- ----------- ----------- 
                                 17,780      13,571      68,616      57,732 
                            ----------- ----------- ----------- ----------- 
Normalized net earnings                                                     
 attributable to common                                                     
 shareholders                $   14,298  $   21,882  $   68,077  $   65,675 
                            ----------- ----------- ----------- ----------- 
                            ----------- ----------- ----------- ----------- 
Weighted average number of                                                  
 shares used to compute                                                     
 earnings (loss) per share                                                  
Reported and normalized,                                                    
 basic                           62,727      69,551      62,923      69,217 
 Share-based compensation           297         162         238         132 
 Contingent consideration         1,329           -       1,236           - 
 Shares held in escrow              586           -         545           - 
 Series A preferred shares                                                  
  liquidation preference                                                    
  converted at $15               20,092      17,846      19,227      17,078 
                            ----------- ----------- ----------- ----------- 
Normalized, converted            85,031      87,559      84,169      86,427 
 Series A preferred shares                                                  
  115% premium (30-day                                                      
  trailing average)                   -       5,453           -       2,158 
                            ----------- ----------- ----------- ----------- 
Reported, diluted(6)             85,031      93,012      84,169      88,585 
                            ----------- ----------- ----------- ----------- 
Earnings (loss) per share:                                                  
 Reported, basic             $     0.66  $     0.13  $     0.84  $    (2.04)
                            ----------- ----------- ----------- ----------- 
                            ----------- ----------- ----------- ----------- 
 Reported, diluted           $     0.59  $     0.13  $     0.81  $    (2.04)
                            ----------- ----------- ----------- ----------- 
                            ----------- ----------- ----------- ----------- 
 Normalized, converted -                                                    
  preferred shares converted                                                
  at $15(7)                  $     0.27  $     0.31  $     1.22  $     1.08 
                            ----------- ----------- ----------- ----------- 
                            ----------- ----------- ----------- ----------- 
                                                                            
                                                                            
                             SEASPAN CORPORATION                            
                RECONCILIATION OF NON-GAAP FINANCIAL MEASURES               
         FOR THE QUARTER AND YEARS ENDED DECEMBER 31, 2012 AND 2011         
            (IN THOUSANDS OF US DOLLARS, EXCEPT PER SHARE AMOUNTS)          

C. Adjusted EBITDA

Adjusted EBITDA is defined as net earnings before interest expense and other debt-related expenses, income tax expense, interest income, depreciation and amortization, bareboat charter adjustment, organizational development costs, losses (gains) on vessels, change in fair value of financial instruments and certain other items that Seaspan believes are not representative of its operating performance.

Adjusted EBITDA provides useful information to investors in assessing Seaspan's results of operations. Seaspan believes that this measure is useful in assessing performance and highlighting trends on an overall basis. Seaspan also believes that this measure can be useful in comparing its results with those of other companies. The GAAP measure most directly comparable to Adjusted EBITDA is net earnings. Adjusted EBITDA is not defined by GAAP and should not be considered as an alternative to net earnings or any other indicator of Seaspan's performance required to be reported by GAAP.


 
                                 Quarter Ended            Year Ended 
                                  December 31,           December 31,     
                            ----------------------- ----------------------- 
                                   2012        2011        2012        2011 
                            ----------- ----------- ----------- ----------- 
                                                                            
Net earnings (loss)          $   58,983  $   23,517  $  121,305  $  (83,400)
Add:                                                                        
 Interest expense                17,333      16,048      71,996      50,849 
 Interest income                   (262)       (383)     (1,190)       (854)
 Undrawn credit facility                                                    
  fees                              168         848       1,516       4,282 
 Depreciation and                                                           
  amortization                   42,799      38,154     165,541     140,354 
 Amortization of deferred                                                   
  charges                         2,931         853       8,574       3,421 
 Bareboat charter                                                           
  adjustment, net (1)             2,446       1,490       9,472       1,490 
 Organizational development                                                 
  costs (2)                         441       3,000       1,600       3,000 
 Loss (gain) on vessels(4)            -       7,347      (9,773)     16,237 
 Change in fair value of                                                    
  financial instruments           3,391      27,502     135,998     281,027 
                            ----------- ----------- ----------- ----------- 
Adjusted EBITDA              $  128,230  $  118,376  $  505,039  $  416,406 
                            ----------- ----------- ----------- ----------- 
                            ----------- ----------- ----------- ----------- 
                                                                            
(1) In the second half of 2011, Seaspan entered into agreements to bareboat 
    charter four 4800 TEU vessels to MSC for a five year term, beginning    
    from vessel delivery dates that occurred in 2011. Upon delivery of the  
    vessels to MSC, the transactions were accounted for as sales-type       
    leases. The vessels were disposed of and a gross investment in lease was
    recorded, which is being amortized to income through revenue. The       
    bareboat charter adjustment is included to reverse the GAAP accounting  
    treatment and reflect the transaction as if the vessels had not been    
    disposed of. Therefore, the bareboat charter fees are added back and the
    interest income from leasing, which is recorded in revenue, is deducted 
    resulting in a net bareboat charter adjustment.                         
                                                                            
(2) Organizational development costs include professional fees and          
    integration costs related to the acquisition of the Manager.            
                                                                            
(3) Dividends related to the Series B and Series C preferred shares have    
    been deducted as they reduce cash available for distribution to common  
    shareholders. All outstanding Series B preferred shares were redeemed on
    November 30, 2011.                                                      
                                                                            
(4) Gains or losses on disposal of vessels are excluded from the            
    calculation. Included in the current period adjustment is the gain on   
    sale of vessel that resulted from the sale of the Madinah to a U.S. bank
    on June 27, 2012. Included in the prior period adjustment is the loss on
    vessels that resulted from the sale of the four 4800 TEU vessels to MSC 
    as a result of the bareboat charters which is considered a sales-type   
    lease and accounted for as a disposition upon delivery of the vessels in
    October 2011.                                                           
                                                                            
(5) Interest expense at the hedged rate is calculated as the interest       
    incurred on operating debt at the fixed rate on the related interest    
    rate swaps plus the applicable margin on the related credit facilities  
    and variable rate leases, on an accrual basis. Interest expense on fixed
    rate leases is calculated on the effective interest rate.               
                                                                            
(6) If the effect of Series A preferred shares is anti-dilutive, their      
    effect is excluded from the computation of reported diluted earnings per
    share.                                                                  
                                                                            
(7) Normalized earnings per share, converted, decreased for the quarter     
    ended December 31, 2012, and increased for the year ended December 31,  
    2012 as detailed in the table below:                                    
                                                                            
                                            Quarter Ended       Year Ended  
                                              December 31,     December 31, 
                                           ---------------  --------------- 
                                                                            
Normalized earnings per share, converted-                                   
 preferred shares converted at $15,                                         
 December 31, 2011                          $         0.31   $         1.08 
                                                                            
Excluding share count changes:                                              
 Increase (decrease) in normalized earnings          (0.04)            0.15 
 Decrease from impact of preferred shares            (0.01)           (0.05)
                                                                            
Share count changes:                                                        
 Decrease in converted share count (from                                    
  87,559 to 85,031 and from 86,427 to                                       
  84,169 for the quarter and year ended,                                    
  respectively)                                       0.01             0.04 
                                           ---------------  --------------- 
                                                                            
Normalized earnings per share, converted-                                   
 preferred shares converted at $15,                                         
 December 31, 2012                          $         0.27   $         1.22 
                                           ---------------  --------------- 
                                           ---------------  --------------- 

STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This release contains certain forward-looking statements (as such term is defined in Section 21E of the Securities Exchange Act of 1934, as amended), which reflect management's current views with respect to certain future events and performance, including, in particular, statements regarding: future operating results; expansion of Seaspan's business; future time charters; future dividends; the effects of the acquisition of the Manager on Seaspan's ship operating expenses and general and administrative expenses; repurchases of Seaspan common shares under its share repurchase program; vessel deliveries; vessel financing arrangements; and Seaspan's capital requirements. Although these statements are based upon assumptions Seaspan believes to be reasonable, they are subject to risks and uncertainties. These risks and uncertainties include, but are not limited to: the availability to Seaspan of containership acquisition opportunities; the availability and cost to Seaspan of financing to pursue growth opportunities; the number of additional vessels managed by the Manager in the future; chartering rates; conditions in the containership market; increased operating expenses; the number of off-hire days; dry-docking requirements; Seaspan's ability to borrow funds under its credit facilities and to obtain additional financing in the future; Seaspan's future cash flows and its ability to make dividend and other payments; the time that it may take to construct new ships; Seaspan's continued ability to enter into primarily long-term, fixed-rate time charters with customers; changes in governmental rules and regulations or actions taken by regulatory authorities; the financial condition of shipyards, charterers, lenders, refund guarantors and other counterparties and their ability to perform their obligations under their agreements with Seaspan; the potential for early termination of long-term contracts and Seaspan's potential inability to renew or replace long-term contracts; conditions in the public equity markets and the price of Seaspan's common shares; and other factors detailed from time to time in Seaspan's periodic reports and filings with the Securities and Exchange Commission, including Seaspan's Report on Form 20-F for the year ended December 31, 2011. Seaspan expressly disclaims any obligation to update or revise any of these forward-looking statements, whether because of future events, new information, a change in Seaspan's views or expectations, or otherwise.

Contacts: Investor Relations Inquiries: Seaspan Corporation Mr. Sai W. Chu Chief Financial Officer 604-638-2575 www.seaspancorp.com

Media Inquiries: The IGB Group Mr. Leon Berman 212-477-8438

Sponsored Links
Advertisement
Advertisements
Sponsored Links
Advertisement