Danaos Corporation Reports First Quarter Results for the Period Ended March 31, 2019

ATHENS, Greece, May 13, 2019 /PRNewswire/ -- Danaos Corporation ("Danaos") (NYSE: DAC), one of the world's largest independent owners of containerships, today reported unaudited results for the quarter ended March 31, 2019.

Highlights for the First Quarter Ended March 31, 2019:

    --  Adjusted net income(1) of $38.6 million, or $2.53 per share(2), for the
        three months ended March 31, 2019 compared to $28.0 million, or $3.56
        per share(2), for the three months ended March 31, 2018, an increase of
        37.9%.
    --  Operating revenues of $112.9 million for the three months ended March
        31, 2019 compared to $111.9 million for the three months ended March 31,
        2018, an increase of 0.9%.
    --  Adjusted EBITDA(1) of $77.5 million for the three months ended March 31,
        2019 compared to $76.6 million for the three months ended March 31,
        2018, an increase of 1.2%.
    --  Total contracted operating revenues were $1.5 billion as of March 31,
        2019, with charters extending through 2028 and remaining average
        contracted charter duration of 4.7 years, weighted by aggregate
        contracted charter hire.
    --  Charter coverage of 86% for the next 12 months based on current
        operating revenues and 71% in terms of contracted operating days.
    --  Effected 1:14 reverse stock split on May 2, 2019, which the Company
        believes will cure the previously announced NYSE deficiency caused by
        our stock trading below $1.
    --  Concluded sale and leaseback transactions for two 13,100 TEU
        containerships on April 12, 2019, resulting in net proceeds of $144.8
        million, which were used to repay credit facilities secured by mortgages
        on the vessels.


                                                   
            
              Three Months Ended March 31, 2019


                                                     
            
              Financial Summary - Unaudited


                   
            
              (
              Expressed in thousands of United States dollars, except per share amounts
         )




                                                                                                          Three months                Three months

                                                                                          
            
              ended               
     
         ended


                                             March 31,                                                      March 31,

                                      ---                                                                                     ---

                                                                                                                  2019                         2018






     Operating revenues                                                                                      $112,891                     $111,854



     Net income                                                                                               $33,443                      $14,992



     Adjusted net income(1)                                                                                   $38,569                      $27,951



     Earnings per share, diluted(2)                                                                             $2.19                        $1.91



     Adjusted earnings per share, diluted1,2                                                                    $2.53                        $3.56



     Diluted weighted average number of shares (in thousands)(2)                                               15,237                        7,843



     Adjusted EBITDA(1)                                                                                       $77,538                      $76,638


     
     
      
       
       (1) Adjusted net income, adjusted
                         earnings per share and adjusted
                         EBITDA are non-GAAP measures.
                         Refer to the reconciliation of
                         net income to adjusted net
                         income and net income to
                         adjusted EBITDA.


          
      
       
       2  Earnings per share and weighted
                         average number of shares give
                         retroactive effect to the
                         reverse stock split of 1-for-
                         14 implemented on May 2, 2019,
                         for both periods presented.

Danaos' CEO Dr. John Coustas commented:

"Danaos Corporation's adjusted net income of $38.6 million, or $2.53 per share, for the first quarter of 2019 increased by $10.6 million, or 37.9%, when compared to the first quarter of 2018. This improvement was primarily the result of a $7.6 million decrease in net finance expenses and a $2 million decrease in total operating costs, combined with a $1 million increase in operating revenues due to improved fleet utilization. Adjusted EBITDA for the first quarter of 2019 was $77.5 million, $0.9 million higher than the first quarter of 2018.

"Effective May 2, 2019, following approval of our shareholders and our Board, we effected a 1:14 reverse stock split, which we believe will cure the previously announced NYSE deficiency caused by our stock trading below $1.

"At the beginning of April we concluded a $150 million sale and leaseback transaction for two 13,100 TEU vessels, fulfilling a requirement from the re-financing we concluded last August. The net proceeds of the transaction were used to prepay certain credit facilities that had financed the vessels. Under the terms of the transaction, the Company will re-acquire the vessels at the end of their five-year lease periods.

"The charter market for vessels over 5,500 TEU has seen significant improvement when compared to the recent lows of the fourth quarter of 2018. In general, the charter market for larger vessels has improved considerably, which is notable as more than 70% of our fleet in terms of capacity, is comprised of such vessels. Vessels below 5,500 TEU have also improved slightly since last November's downturn.

"On the investment side, we have recently concluded our first scrubber installation on a vessel owned by Gemini Shipholdings Corporation, an entity in which Danaos has a 49% shareholding interest, and will proceed with installing scrubbers on a further nine vessels wholly-owned by Danaos and one additional vessel owned by Gemini over the next few months.

"Our total contracted revenues as of March 31, 2019 were $1.5 billion, and we maintain our high charter contract coverage of 86% in terms of operating revenues and 71% in terms of operating days over the next 12 months. This insulates us from near-term market weakness.

"Danaos continues to be a leader in the container shipping industry on the back of a solid track record of operational excellence and technological innovation that allows us to continually deliver high quality service to our customers. At the same time, the recently concluded refinancing transaction further enhances our ability to pursue growth opportunities and our goal of delivering value to our shareholders."

Three months ended March 31, 2019 compared to the three months ended March 31, 2018

During the three months ended March 31, 2019 and March 31, 2018, Danaos had an average of 55 containerships. Our fleet utilization for the three months ended March 31, 2019 was 98.2% compared to 95.6% for the three months ended March 31, 2018.

Our adjusted net income amounted to $38.6 million, or $2.53 per share, for the three months ended March 31, 2019 compared to $28.0 million, or $3.56 per share, for the three months ended March 31, 2018 (after giving retroactive effect to the reverse stock split of 1-for-14 implemented on May 2, 2019). We have adjusted our net income in the three months ended March 31, 2019 for a non-cash fees amortization and accrued finance fees charge of $5.1 million. Please refer to the Adjusted Net Income reconciliation table, which appears later in this earnings release.

The increase of $10.6 million in adjusted net income for the three months ended March 31, 2019 compared to the three months ended March 31, 2018 is attributable mainly to a $7.6 million decrease in net finance expenses, a $2.0 million decrease in total operating expenses and a $1.0 million increase in operating revenues.

On a non-adjusted basis, our net income amounted to $33.4 million, or $2.19 earnings per diluted share, for the three months ended March 31, 2019 compared to net income of $15.0 million, or $1.91 earnings per diluted share, for the three months ended March 31, 2018 (after giving retroactive effect to the reverse stock split of 1-for-14).

Operating Revenues
Operating revenues increased by 0.9%, or $1.0 million, to $112.9 million in the three months ended March 31, 2019 from $111.9 million in the three months ended March 31, 2018.

Operating revenues for the three months ended March 31, 2019 reflect:

    --  $0.9 million increase in revenues due to higher fleet utilization of our
        vessels in the three months ended March 31, 2019 compared to the three
        months ended March 31, 2018.
    --  $0.1 million increase in revenues in the three months ended March 31,
        2019 compared to the three months ended March 31, 2018 due to the
        re-chartering of certain of our vessels at higher rates.

Vessel Operating Expenses
Vessel operating expenses decreased by 3.4%, or $0.9 million, to $25.9 million in the three months ended March 31, 2019 from $26.8 million in the three months ended March 31, 2018. The average daily operating cost per vessel for vessels on time charter was $5,636 per day for the three months ended March 31, 2019 compared to $5,849 per day for the three months ended March 31, 2018. Management believes that our daily operating cost ranks as one of the most competitive in the industry.

Depreciation & Amortization
Depreciation & Amortization includes Depreciation and Amortization of Deferred Dry-docking and Special Survey Costs.

Depreciation
Depreciation expense decreased by 12.2%, or $3.3 million, to $23.8 million in the three months ended March 31, 2019 from $27.1 million in the three months ended March 31, 2018 mainly due to decreased depreciation expense for ten vessels for which we recorded an impairment charge on December 31, 2018.

Amortization of Deferred Dry-docking and Special Survey Costs
Amortization of deferred dry-docking and special survey costs increased by $0.4 million, to $2.2 million in the three months ended March 31, 2019 from $1.8 million in the three months ended March 31, 2018. The increase was mainly due to an increased number of vessels dry-docked.

General and Administrative Expenses
General and administrative expenses increased by $1.7 million, to $6.9 million in the three months ended March 31, 2019, from $5.2 million in the three months ended March 31, 2018. The increase was mainly due to increased share based compensation and professional fees.

Other Operating Expenses
Other Operating Expenses include Voyage Expenses.

Voyage Expenses
Voyage expenses increased by $0.1 million, to $3.3 million in the three months ended March 31, 2019 from $3.2 million in the three months ended March 31, 2018.

Interest Expense and Interest Income
Interest expense decreased by 21.9%, or $5.0 million, to $17.8 million in the three months ended March 31, 2019 from $22.8 million in the three months ended March 31, 2018. The decrease in interest expense is attributable to:

(i) a $11.4 million decrease in interest expense on two of our credit facilities for which we have recognized an interest expense accrual, which has been classified on our balance sheet under "Accumulated accrued interest" and represents future interest expense for the relevant facilities that has been recognized in advance as a result of the application of Troubled Debt Restructuring ("TDR") accounting in connection with our 2018 debt refinancing;

(ii) a $4.0 million increase in interest expense due to an increase in debt service cost of approximately 2.3%, partially offset by a $645.1 million decrease in our average debt, to $1,656.3 million in the three months ended March 31, 2019, compared to $2,301.4 million in the three months ended March 31, 2018; and

(iii) a $2.4 million increase in the amortization of deferred finance costs and debt discount related to our 2018 debt refinancing.

As of March 31, 2019, debt outstanding, gross of deferred finance costs, was $1,641.7 million compared to $2,299.9 million as of March 31, 2018.

Interest income increased by $0.2 million to $1.6 million in the three months ended March 31, 2019 compared to $1.4 million in the three months ended March 31, 2018.

Other finance costs, net
Other finance costs, net decreased by $0.7 million to $0.3 million in the three months ended March 31, 2019 compared to $1.0 million in the three months ended March 31, 2018 mainly due to decreased exit fees expenses.

Equity income/(loss) on investments
Equity income/(loss) on investments decreased by $0.1 million to a $0.1 million loss on investments in the three months ended March 31, 2019 and relates to the operating performance of Gemini Shipholdings Corporation, in which the Company has a 49% shareholding interest.

Loss on derivatives
Amortization of deferred realized losses on interest rate swaps remained stable at $0.9 million in each of the three months ended March 31, 2019 and 2018.

Other income/(expenses), net
Other income/(expenses), net was nil in the three months ended March 31, 2019 compared to $9.4 million in expenses in the three months ended March 31, 2018 mainly due to $9.6 million of refinancing-related professional fees in the prior period.

Adjusted EBITDA
Adjusted EBITDA increased by 1.2%, or $0.9 million, to $77.5 million in the three months ended March 31, 2019 from $76.6 million in the three months ended March 31, 2018. As outlined above, the increase is mainly attributable to a $1.0 million increase in operating revenues and a $0.1 million decrease in operating performance on our equity investments. Adjusted EBITDA for the three months ended March 31, 2019 is adjusted for stock based compensation of $0.8 million. Tables reconciling Adjusted EBITDA to Net Income can be found at the end of this earnings release.

Recent Developments
On April 12, 2019, we completed the refinancing of two of our 13,100 TEU vessels, the Hyundai Honour and Hyundai Respect through a sale and leaseback arrangement with a term of five years at the end of which we will reacquire the vessels. The net proceeds amounting to $144.8 million were applied pro rata to repay the existing credit facilities secured by mortgages on these vessels.

At our Special Meeting of Stockholders on March 5, 2019, our shareholders approved an amendment to our Restated Articles of Incorporation to effect a reverse stock split of the issued and outstanding shares of common stock with the exact ratio to be determined by the Board of Directors. On April 16, 2019, our Board of Directors determined to effect a reverse stock split of our issued and outstanding shares of common stock by a ratio of 1-for-14. The reverse stock split occurred, and our common stock began trading on a split adjusted basis as of the opening of trading on the NYSE on May 2, 2019 under the existing trading symbol "DAC". The reverse stock split reduced the number of our outstanding shares of common stock from 213,324,455 to 15,237,456 and affected all issued and outstanding shares of common stock. No fractional shares were issued in connection to the reverse stock split. Stockholders who would otherwise hold a fractional share of our common stock received a cash payment in lieu of such fractional share. The par value and other terms of our common stock were not affected by the reverse stock split. All share and per share data in this Earnings Release give retroactive effect to this reverse stock split, for both periods presented.

Conference Call and Webcast
On Tuesday, May 14, 2019 at 9:00 A.M. ET, the Company's management will host a conference call to discuss the results.

Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1 844 802 2437 (US Toll Free Dial In), 0800 279 9489 (UK Toll Free Dial In) or +44 (0) 2075 441 375 (Standard International Dial In). Please indicate to the operator that you wish to join the Danaos Corporation earnings call.

A telephonic replay of the conference call will be available until May 21, 2019 by dialing 1 877 344 7529 (US Toll Free Dial In) or +44 (0) 2036 088 021 (Standard International Dial In) and using 10131488# as the access code.

Audio Webcast
There will also be a live and then archived webcast of the conference call, including a slide presentation providing additional company information, through the Danaos website (www.danaos.com). Participants of the live webcast should register on the website approximately 10 minutes prior to the start of the webcast.

About Danaos Corporation
Danaos Corporation is one of the largest independent owners of modern, large-size containerships. Our current fleet of 59 containerships aggregating 351,614 TEUs, including four vessels owned by Gemini Shipholdings Corporation, a joint venture, ranks Danaos among the largest containership charter owners in the world based on total TEU capacity. Our fleet is chartered to many of the world's largest liner companies on fixed-rate charters. Our long track record of success is predicated on our efficient and rigorous operational standards and environmental controls. Danaos Corporation's shares trade on the New York Stock Exchange under the symbol "DAC".

Forward-Looking Statements
Matters discussed in this release may constitute forward-looking statements within the meaning of the safe harbor provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements reflect our current views with respect to future events and financial performance and may include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements, which are other than statements of historical facts. The forward-looking statements in this release are based upon various assumptions. Although Danaos Corporation believes that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond our control, Danaos Corporation cannot assure you that it will achieve or accomplish these expectations, beliefs or projections. Important factors that, in our view, could cause actual results to differ materially from those discussed in the forward-looking statements include the effects of the refinancing transactions; Danaos' ability to achieve the expected benefits of the refinancing and comply with the terms of its new credit facilities and other agreements entered into in connection with the refinancing; the strength of world economies and currencies, general market conditions, including changes in charter hire rates and vessel values, charter counterparty performance, changes in demand that may affect attitudes of time charterers to scheduled and unscheduled dry-docking, changes in Danaos Corporation's operating expenses, including bunker prices, dry-docking and insurance costs, ability to obtain financing and comply with covenants in our financing arrangements, actions taken by regulatory authorities, potential liability from pending or future litigation, domestic and international political conditions, potential disruption of shipping routes due to accidents and political events or acts by terrorists.

Risks and uncertainties are further described in reports filed by Danaos Corporation with the U.S. Securities and Exchange Commission.

Visit our website at www.danaos.com

Appendix

Fleet Utilization

Danaos had 90 unscheduled off-hire days in the three months ended March 31, 2019. The following table summarizes vessel utilization and the impact of the off-hire days on the Company's revenue.



       
                Vessel Utilization (No. of Days)              First       First

                                                                  Quarter     Quarter

    ---

                                  
              
                2019       2018

                                              ---                         ---


       Ownership Days                                              4,950        4,950



       Less Off-hire Days:



       Scheduled Off-hire Days                                                 (125)



       Other Off-hire Days                                          (90)        (91)




       
                Operating Days                                 4,860        4,734




       
                Vessel Utilization                             98.2%       95.6%





       
                Operating Revenues (in '000s of US Dollars) $112,891     $111,854



       
                Average Gross Daily Charter Rate             $23,229      $23,628

Fleet List
The following table describes in detail our fleet deployment profile as of May 13, 2019:


        Vessel Name    Vessel Size Year      
        
                Expiration of Charter(1)

                          (TEU)    Built

    ---

        Containerships

    ---



        MSC Ambition        13,100   2012  
        June 2024


        Maersk Exeter       13,100   2012  
        June 2024


        Maersk Enping       13,100   2012  
        May 2024


        Hyundai
         Respect            13,100   2012  
        March 2024


        Hyundai Honour      13,100   2012  
        February 2024


        Express Rome        10,100   2011  
        February 2022


        Express Berlin      10,100   2011  
        April 2022


        Express Athens      10,100   2011  
        February 2022


        Le Havre             9,580   2006  
        December 2022


        Pusan C              9,580   2006  
        November 2022


        CMA CGM
         Melisande           8,530   2012  
        May 2024


        CMA CGM Attila       8,530   2011  
        October 2023


        CMA CGM
         Tancredi            8,530   2011  
        November 2023


        CMA CGM Bianca       8,530   2011  
        January 2024


        CMA CGM Samson       8,530   2011  
        March 2024


        America              8,468   2004  
        January 2023


        Europe               8,468   2004  
        December 2022


        CMA CGM
               Moliere       6,500   2009  
        August 2021


        CMA CGM Musset       6,500   2010  
        August 2022


        CMA CGM Nerval       6,500   2010  
        October 2022


        CMA CGM
         Rabelais            6,500   2010  
        December 2022


        CMA CGM Racine       6,500   2010  
        January 2023


        YM Mandate           6,500   2010  
        January 2028


        YM Maturity          6,500   2010  
        April 2028


        Performance          6,402   2002  
        June 2019


        Dimitra C            6,402   2002  
        January 2020


        YM Seattle           4,253   2007  
        July 2019


        YM Vancouver         4,253   2007  
        September 2019


        Derby D              4,253   2004  
        May 2019


        ANL Tongala          4,253   2004  
        June 2019


        ZIM Rio Grande       4,253   2008  
        May 2020


        ZIM Sao Paolo        4,253   2008  
        August 2020


        ZIM Kingston         4,253   2008  
        September 2020


        ZIM Monaco           4,253   2009  
        November 2020


        ZIM Dalian           4,253   2009  
        February 2021


        ZIM Luanda           4,253   2009  
        May 2021


        Dimitris C           3,430   2001  
        June 2019


        Express Black
         Sea                 3,400   2011  
        November 2019


        Express Spain        3,400   2011  
        June 2019


        Express
         Argentina           3,400   2010  
        June 2019


        Express Brazil       3,400   2010  
        July 2019


        Express France       3,400   2010  
        September 2019


        Singapore            3,314   2004  
        October 2019


        Colombo              3,314   2004  
        February 2020


        MSC Zebra            2,602   2001  
        September 2020


        Amalia C             2,452   1998  
        August 2019


        Danae C              2,524   2001  
        January 2020


        Advance              2,200   1997  
        July 2019


        Future               2,200   1997  
        June 2019


        Sprinter             2,200   1997  
        June 2019


        Stride               2,200   1997  
        August 2019


        Progress C           2,200   1998  
        June 2019


        Bridge               2,200   1998  
        August 2019


        Highway              2,200   1998  
        June 2019


        Vladivostok          2,200   1997  
        October 2019




        Catherine C
         (2)                6,422   2001  
        November 2022


        Leo C (2)            6,422   2002  
        November 2022


        Suez Canal(2)        5,610   2002  
        June 2019


        Genoa?2)             5,544   2002  
        July 2019


              (1)              Earliest date charters could
                                  expire. Some charters include
                                  options to extend their terms.



              (2)              Vessels acquired by Gemini
                                  Shipholdings Corporation, in
                                  which Danaos holds a 49% equity
                                  interest.


                                                                                                 
              
                DANAOS CORPORATION


                                                                              
              
                Condensed Consolidated Statements of Income - Unaudited


                                                                    
              
                (Expressed in thousands of United States dollars, except per share amounts)




                                                                                                          
              
                Three                                            
     
     Three

                                                                                                          
              
                months                                           
     
     months

                                                                                                          
              
                 ended                                                 e
                                                                                                                                                                                          nded


                          March 31,                                                                                             March 31,

                  ---                                                ---

                                                                                                                                                                            2019                    2018






     
                OPERATING REVENUES                                                                                                                                   $112,891                $111,854





     
                OPERATING EXPENSES


                                              
              Vessel operating expenses                                                                                        (25,871)               (26,849)


                                              
              Depreciation & amortization                                                                                      (25,957)               (28,903)


                                              
              General & administrative                                                                                          (6,869)                (5,182)


                                              
              Other operating expenses                                                                                          (3,270)                (3,161)



     
                Income From Operations                                                                                                                                 50,924                  47,759

                                                                                                                                                                                                    ---




     
                OTHER INCOME/(EXPENSES)


                                              
              Interest income                                                                                                     1,596                   1,375


                                              
              Interest expense                                                                                                 (17,843)               (22,849)


                                              
              Other finance expenses                                                                                              (324)                  (971)


                                              
              Equity income/(loss) on investments                                                                                  (84)                   (26)


                                              
              Other income/(expenses), net                                                                                           67                 (9,385)


                                              
              Realized loss on derivatives                                                                                        (893)                  (911)



     
                Total Other Expenses, net                                                                                                                            (17,481)               (32,767)

                                                                                                                                                                                                    ---




     
                Net Income                                                                                                                                            $33,443                 $14,992

                                                                                                                                                                                                    ===




     
                EARNINGS PER SHARE



     Basic earnings per share(1)                                                                                                                                          $2.24                   $1.91

                                                                                                                                                                                                    ===


     Diluted earnings per share(1)                                                                                                                                        $2.19                   $1.91

                                                                                                                                                                                                    ===


     Basic weighted average number of common shares (in thousands of shares)(1)                                                                                          14,939                   7,843



     Diluted weighted average number of common shares (in thousands of shares)(1)                                                                                        15,237                   7,843


                                                      
              
                Non-GAAP Measures(2)


                                 
              
                Reconciliation of Net Income to Adjusted Net Income - Unaudited




                                                                                                                  Three       Three

                                                                                                                  months      months

                                                                                                                  ended       ended


                                                 March
                                                   31,                                                          March 31,

                                      ---                                                                                 ---

                                                                                                                     2019        2018




     Net income                                                                                                  $33,443     $14,992


      Amortization of financing fees, debt discount & finance fees accrued                                          5,126       3,351



     Refinancing professional fees                                                                                     -      9,608

                                                                                                                                 ---


     
                Adjusted Net Income                                                                            $38,569     $27,951




     
                Adjusted Earnings Per Share, diluted(1)                                                          $2.53       $3.56




     Diluted weighted average number of shares (in thousands)(1)                                                  15,237       7,843

      
       
       1  Basic and diluted earnings per
                  share and basic and diluted
                  weighted average number of shares
                  give retroactive effect to the 1-
                  for-14 reverse stock split, for
                  both periods presented.



       
       (2) The Company reports its financial
                  results in accordance with U.S.
                  generally accepted accounting
                  principles (GAAP). However,
                  management believes that certain
                  non-GAAP financial measures used
                  in managing the business may
                  provide users of this financial
                  information additional meaningful
                  comparisons between current
                  results and results in prior
                  operating periods. Management
                  believes that these non-GAAP
                  financial measures can provide
                  additional meaningful reflection
                  of underlying trends of the
                  business because they provide a
                  comparison of historical
                  information that excludes certain
                  items that impact the overall
                  comparability. Management also
                  uses these non-GAAP financial
                  measures in making financial,
                  operating and planning decisions
                  and in evaluating the Company's
                  performance. See the Table above
                  for supplemental financial data
                  and corresponding reconciliations
                  to GAAP financial measures for the
                  three months ended March 31, 2019
                  and 2018. Non-GAAP financial
                  measures should be viewed in
                  addition to, and not as an
                  alternative for, the Company's
                  reported results prepared in
                  accordance with GAAP.


                                                                              
              
                DANAOS CORPORATION


                                                              
              
                Condensed Consolidated Balance Sheets - Unaudited


                                                              
              
                (Expressed in thousands of United States dollars)




                                                                                                                                        
     
     As of               
     
     As of


                      March 31,                                                                       December 31,

             ---                                                     ---

                                                                                                                                                         2019                    2018




     
     ASSETS



     
     CURRENT ASSETS


                                                
      Cash and cash equivalents                                                                            $81,309                 $77,275


                                                
      Accounts receivable, net                                                                               7,443                   9,225


                                                
      Other current assets                                                                                  36,315                  33,250



                                                                                                                                                      125,067                 119,750




     
     NON-CURRENT ASSETS


                                                
      Fixed assets, net                                                                                  2,456,891               2,480,329


                                                
      Deferred charges, net                                                                                 10,961                  13,031


                                                
      Investments in affiliates                                                                              7,279                   7,363


                                                
      Other non-current assets                                                                              64,204                  59,369



                                                                                                                                                    2,539,335               2,560,092




     
     TOTAL ASSETS                                                                                                                              $2,664,402              $2,679,842






     
     LIABILITIES AND STOCKHOLDERS' EQUITY



     
     CURRENT LIABILITIES


                                                
      Long-term debt, current portion                                                                     $112,588                $113,777


                                                
      Accumulated accrued interest, current portion                                                         35,543                  35,782


                                                
      Accounts payable, accrued liabilities & other current liabilities                                     67,104                  73,142



                                                                                                                                                      215,235                 222,701




     
     LONG-TERM LIABILITIES


                                                
      Long-term debt, net                                                                                1,488,033               1,508,108


                                                
      Accumulated accrued interest, net of current portion                                                 189,177                 200,574


                                                
      Other long-term liabilities                                                                           46,543                  57,606



                                                                                                                                                    1,723,753               1,766,288






     
     STOCKHOLDERS' EQUITY


                                                
      Common stock(1)                                                                                          152                     152


                                                
      Additional paid-in capital(1)                                                                        728,392                 727,562


                                                
      Accumulated other comprehensive loss                                                               (118,422)              (118,710)


                                                
      Retained earnings                                                                                    115,292                  81,849



                                                                                                                                                      725,414                 690,853




     
     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                                                                $2,664,402              $2,679,842


              
                1               Common stock and Additional
                                             paid-in capital give
                                             retroactive effect to the 1-
                                             for-14 reverse stock split,
                                             for both periods presented.


                                                                        
              
                DANAOS CORPORATION


                                                   
              
                Condensed Consolidated Statements of Cash Flows - Unaudited


                                                        
              
                (Expressed in thousands of United States dollars)




                                                                                                                             Three                                 Three

                                                                                                                             months                                months

                                                                                                                             ended                                 ended


                                           March 31,                                                                       March 31,

                                  ---                                                                                  ---

                                                                                                                                                          2019                2018




     
                Operating Activities:


                                                                                
              Net income                                                    $33,443             $14,992


                                                                                                        Adjustments to reconcile net income to net cash
                                                                                                         provided by operating activities:


                                                                                
              Depreciation                                                   23,766              27,060


                                                                                           Amortization of deferred drydocking & special
                                                                                            survey costs, finance cost, debt discount and
                                                                                            other finance fees accrued                                     7,317               5,194


                                                                                
              PIK interest                                                      840


                                                                                           Payments for drydocking/special survey                          (121)            (6,393)


                                                                                           Amortization of deferred realized losses on
                                                                                            cash flow interest rate swaps                                    893                 911


                                                                                
              Equity loss on investments                                         84                  26


                                                                                
              Stock based compensation                                          830


                                                                                
              Accounts receivable                                             1,782               (239)


                                                                                           Other assets, current and non-current                         (7,166)            (6,712)


                                                                                           Accounts payable and accrued liabilities                          918               6,636


                                                                                           Other liabilities, current and long-term                      (3,584)            (5,886)



     
                Net Cash provided by Operating Activities                                                                                     59,002             35,589






     
                Investing Activities:


                                                                                
              Vessel additions and advances                                 (1,667)              (716)



     
                Net Cash used in Investing Activities                                                                                        (1,667)             (716)






     
                Financing Activities:


                                                                                
              Debt  repayment                                              (29,714)           (41,601)


                                                                                           Payments of accumulated accrued interest                      (9,100)


                                                                                
              Finance costs                                                (14,487)



     
                Net Cash used in Financing Activities                                                                                       (53,301)          (41,601)




     Net Increase/(Decrease) in cash, cash equivalents and restricted cash                                                                       4,034            (6,728)



     Cash, cash equivalents and restricted cash, beginning of period                                                                            77,275             69,707




     
                Cash, cash equivalents and restricted cash, end of period                                                                    $81,309            $62,979


                          
              
                DANAOS CORPORATION


                                   Reconciliation of Net Income to Adjusted EBITDA -
                                                       Unaudited


                                   (Expressed in thousands of United States dollars)




                                                                                     Three months

                                                                                         ended


                                      March
                                       31,

                           ---

                                                                                             2019




     Net income                                                                          $33,443



     Depreciation                                                                         23,766


      Amortization of deferred
       drydocking & special survey
       costs                                                                                2,191


      Amortization of deferred finance
       costs, debt discount and other
       finance fees                                                                         5,126


     accrued


      Amortization of deferred realized
       losses on interest rate swaps                                                          893



     Interest income                                                                     (1,596)



     Interest expense                                                                     12,885


      Stock based compensation                                                                830


      Refinancing professional fees                                                             -


                   Adjusted EBITDA(1)                                                     $77,538

               1)               Adjusted EBITDA represents net
                                 income before interest income and
                                 expense, depreciation,
                                 amortization of deferred
                                 drydocking & special survey costs,
                                 amortization of deferred finance
                                 costs, debt discount and other
                                 finance fees accrued, amortization
                                 of deferred realized losses on
                                 interest rate swaps, stock based
                                 compensation and refinancing
                                 professional fees. However,
                                 Adjusted EBITDA is not a
                                 recognized measurement under U.S.
                                 generally accepted accounting
                                 principles, or "GAAP." We believe
                                 that the presentation of Adjusted
                                 EBITDA is useful to investors
                                 because it is frequently used by
                                 securities analysts, investors and
                                 other interested parties in the
                                 evaluation of companies in our
                                 industry. We also believe that
                                 Adjusted EBITDA is useful in
                                 evaluating our operating
                                 performance compared to that of
                                 other companies in our industry
                                 because the calculation of
                                 Adjusted EBITDA generally
                                 eliminates the effects of
                                 financings, income taxes and the
                                 accounting effects of capital
                                 expenditures and acquisitions,
                                 items which may vary for different
                                 companies for reasons unrelated to
                                 overall operating performance. In
                                 evaluating Adjusted EBITDA, you
                                 should be aware that in the future
                                 we may incur expenses that are the
                                 same as or similar to some of the
                                 adjustments in this presentation.
                                 Our presentation of Adjusted
                                 EBITDA should not be construed as
                                 an inference that our future
                                 results will be unaffected by
                                 unusual or non-recurring items.






                               Note: Items to consider for
                                 comparability include gains and
                                 charges. Gains positively
                                 impacting net income are reflected
                                 as deductions to net income.
                                 Charges negatively impacting net
                                 income are reflected as increases
                                 to net income.




                                The Company reports its financial
                                 results in accordance with U.S.
                                 generally accepted accounting
                                 principles (GAAP). However,
                                 management believes that certain
                                 non-GAAP financial measures used
                                 in managing the business may
                                 provide users of these financial
                                 information additional meaningful
                                 comparisons between current
                                 results and results in prior
                                 operating periods. Management
                                 believes that these non-GAAP
                                 financial measures can provide
                                 additional meaningful reflection
                                 of underlying trends of the
                                 business because they provide a
                                 comparison of historical
                                 information that excludes certain
                                 items that impact the overall
                                 comparability. Management also
                                 uses these non-GAAP financial
                                 measures in making financial,
                                 operating and planning decisions
                                 and in evaluating the Company's
                                 performance. See the Tables above
                                 for supplemental financial data
                                 and corresponding reconciliations
                                 to GAAP financial measures for the
                                 three months ended March 31, 2019
                                 and 2018. Non-GAAP financial
                                 measures should be viewed in
                                 addition to, and not as an
                                 alternative for, the Company's
                                 reported results prepared in
                                 accordance with GAAP.

View original content:http://www.prnewswire.com/news-releases/danaos-corporation-reports-first-quarter-results-for-the-period-ended-march-31-2019-300849068.html

SOURCE Danaos Corporation