Danaos Corporation Reports First Quarter Results for the Period Ended March 31, 2018

ATHENS, Greece, June 26, 2018 /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, 2018.

Highlights for the First Quarter Ended March 31, 2018:

    --  On June 19, 2018, we reached an agreement with certain of our lenders
        currently holding approximately $2.2 billion of debt maturing on
        December 31, 2018, that will significantly strengthen the Company's
        financial position through a debt reduction of approximately $551
        million, the resetting of financial and other covenants, modified
        interest rates and amortization profiles and an extension of existing
        debt maturities by approximately five years to December 31, 2023. In
        connection with this refinancing, the consummation of which is subject
        to definitive documentation and certain closing conditions, we will
        issue approximately 99.3 million shares of common stock to certain of
        our lenders. See "Debt Refinancing".
    --  Adjusted net income(1) of $27.9 million, or $0.25 per share, for the
        three months ended March 31, 2018 compared to $24.5 million, or $0.22
        per share, for the three months ended March 31, 2017, an increase of
        13.9%.
    --  Operating revenues of $111.9 million for the three months ended March
        31, 2018 compared to $110.1 million for the three months ended March 31,
        2017, an increase of 1.6%.
    --  Adjusted EBITDA(1) of $76.6 million for the three months ended March 31,
        2018 compared to $72.5 million for the three months ended March 31,
        2017, an increase of 5.7%.
    --  Total contracted operating revenues were $1.7 billion as of March 31,
        2018, with charters extending through 2028 and remaining average
        contracted charter duration of 5.4 years, weighted by aggregate
        contracted charter hire.
    --  Charter coverage of 90% for the next 12 months based on current
        operating revenues and 81% in terms of contracted operating days.


                                                     Three Months Ended March 31, 2018

                                                       Financial Summary - Unaudited

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


                                                                                Three months                    Three months
                                                                                   ended                           ended

                                March 31,                                        March 31,
                                ---------                                        ---------

                                                                                              2018                             2017
                                                                                              ----                             ----


    Operating revenues                                                                    $111,854                         $110,087

    Net income                                                                             $14,992                          $18,443

    Adjusted net income(1)                                                                 $27,951                          $24,522

    Earnings per share                                                                       $0.14                            $0.17

    Adjusted earnings per share(1)                                                           $0.25                            $0.22

    Weighted average number of shares (in thousands)                                       109,799                          109,825

    Adjusted EBITDA(1)                                                                     $76,638                          $72,546



    (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.

Danaos' CEO Dr. John Coustas commented:

"We are extremely pleased to have reached an agreement with certain of our lenders currently holding $2.2 billion of debt maturing on December 31, 2018 that will significantly strengthen the Company's capital structure through a debt reduction of $551 million.

This comprehensive debt refinancing will also strengthen the Company's financial position through a resetting of financial and certain other covenants in credit facilities, a modification of interest rates and amortization profiles and an extension of existing debt maturities by approximately five years to December 31, 2023. In connection with these debt write downs, we will issue just under 100 million shares of common stock to certain of our lenders.

This is the culmination of a lengthy negotiation process we have undertaken with our lenders that will position Danaos for long-term success. I would like to thank all of our lenders for their support, as well as our financial and legal advisors for their assistance. The Danaos management team looks forward to the completion of this transaction which is expected to occur by July 31, 2018.

In the near term, we maintain high charter contract coverage of 90% for the next 12 months based on current operating revenues and 81% in terms of contracted operating days. The charter market has stabilized at current levels although trade tensions tend to make liner companies hesitant to commit for longer periods. The benefit, conversely, may be a reduction of speculative ordering or ordering by liner companies, a condition that would improve market conditions.

Danaos continues to be a leader in the container shipping industry as a result of our intense focus on continuously enhancing our operations and leveraging technical innovation to provide the highest quality service to our customers. Our industry has undergone significant changes during the past few years, and with the improved capital structure contemplated by our comprehensive re-financing agreement, we will be well positioned to take advantage of the growth opportunities in the container sector and create value for our shareholders."

Three months ended March 31, 2018 compared to the three months ended March 31, 2017

During the three months ended March 31, 2018 and March 31, 2017, Danaos had an average of 55 containerships. Our fleet utilization for the three months ended March 31, 2018 was 95.6% compared to 92.7% for the three months ended March 31, 2017. The fleet utilization excluding the off charter days of the vessels that were previously chartered to Hanjin Shipping ("Hanjin") was 98.1% in the three months ended March 31, 2017.

Our adjusted net income amounted to $27.9 million, or $0.25 per share, for the three months ended March 31, 2018 compared to $24.5 million, or $0.22 per share, for the three months ended March 31, 2017. We have adjusted our net income in the three months ended March 31, 2018 for refinancing related professional fees of $9.6 million and a non-cash amortization charge of $3.4 million for fees related to our 2011 comprehensive financing plan (comprised of non-cash, amortizing and accrued finance fees). Please refer to the Adjusted Net Income reconciliation table, which appears later in this earnings release.

The increase of $3.4 million in adjusted net income for the three months ended March 31, 2018 compared to the three months ended March 31, 2017 is attributable mainly to a $3.9 million decrease in total operating expenses and $1.8 million increase in operating revenues, which were partially offset by a $2.3 million increase in net finance expenses.

On a non-adjusted basis, our net income amounted to $15.0 million, or $0.14 per share, for the three months ended March 31, 2018 compared to net income of $18.4 million, or $0.17 per share, for the three months ended March 31, 2017.

Operating Revenues
Operating revenues increased by 1.6%, or $1.8 million, to $111.9 million in the three months ended March 31, 2018 from $110.1 million in the three months ended March 31, 2017.

Operating revenues for the three months ended March 31, 2018 reflect:

    --  $3.2 million increase in revenues in the three months ended March 31,
        2018 compared to the three months ended March 31, 2017 due to the
        re-chartering of certain of our vessels at higher rates.
    --  $1.4 million decrease in revenues due to lower fleet utilization for
        vessels in our fleet, other than the three vessels previously chartered
        to Hanjin which did not earn any revenues in the three months ended
        March 31, 2017, compared to the three months ended March 31, 2018.

Vessel Operating Expenses
Vessel operating expenses decreased by 2.5%, or $0.7 million, to $26.8 million in the three months ended March 31, 2018 from $27.5 million in the three months ended March 31, 2017. The average daily operating cost per vessel for vessels on time charter was $5,849 per day for the three months ended March 31, 2018 compared to $5,756 per day for the three months ended March 31, 2017. 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 6.2%, or $1.8 million, to $27.1 million in the three months ended March 31, 2018 from $28.9 million in the three months ended March 31, 2017.

Amortization of Deferred Dry-docking and Special Survey Costs
Amortization of deferred dry-docking and special survey costs increased by $0.1 million, to $1.8 million in the three months ended March 31, 2018 from $1.7 million in the three months ended March 31, 2017.

General and Administrative Expenses
General and administrative expenses decreased by $0.9 million, to $5.2 million in the three months ended March 31, 2018, from $6.1 million in the three months ended March 31, 2017. The decrease was due to decreased professional fees.

Other Operating Expenses
Other Operating Expenses include Voyage Expenses.

Voyage Expenses
Voyage expenses decreased by $0.6 million, to $3.2 million in the three months ended March 31, 2018 from $3.8 million in the three months ended March 31, 2017. The decrease is mainly due to decreased bunkering expenses.

Interest Expense and Interest Income
Interest expense increased by 9.1%, or $1.9 million, to $22.8 million in the three months ended March 31, 2018 from $20.9 million in the three months ended March 31, 2017. The increase in interest expense was mainly due to the increase in average cost of debt due to the increase in US$ Libor by about 60 bps between the two periods, which was partially offset by a decrease in our average debt by $182.5 million, to $2,301.4 million in the three months ended March 31, 2018, from $2,483.9 million in the three months ended March 31, 2017 and a $0.4 million decrease in the amortization of deferred finance costs.

As of March 31, 2018, our debt outstanding gross of deferred finance costs was $2,299.9 million compared to $2,474.1 million as of March 31, 2017.

Interest income decreased by $0.1 million to $1.4 million in the three months ended March 31, 2018 compared to $1.5 million in the three months ended March 31, 2017.

Other finance costs, net
Other finance costs, net remained stable at $1.0 million in the three months ended March 31, 2018 and 2017.

Equity income/(loss) on investments
Equity income/(loss) on investments decreased by $0.2 million in the three months ended March 31, 2018 from equity income on investments of $0.2 million in the three months ended March 31, 2017 and relates to the operating performance of Gemini, 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 the three months ended March 31, 2018 and 2017.

Other income/(expenses), net
Other income/(expenses), net was $9.4 million in expenses in the three months ended March 31, 2018 mainly due to $9.6 million of refinancing-related professional fees compared to $2.4 million in expenses in the three months ended March 31, 2017 due to a $2.4 million realized loss on sale of HMM securities.

Adjusted EBITDA
Adjusted EBITDA increased by 5.7%, or $4.1 million, to $76.6 million in the three months ended March 31, 2018 from $72.5 million in the three months ended March 31, 2017. As outlined above, this increase is mainly attributable to a $2.2 million decrease in operating expenses and a $1.8 million increase in operating revenues. Adjusted EBITDA for the three months ended March 31, 2018 is adjusted for refinancing-related professional fees of $9.6 million. Tables reconciling Adjusted EBITDA to Net Income can be found at the end of this earnings release.

Debt Refinancing
On June 19, 2018, we reached an agreement with certain of our lenders currently holding approximately $2.2 billion of debt maturing on December 31, 2018 that will significantly strengthen the Company's capital structure and result in a debt reduction of approximately $551 million. Pursuant to a comprehensive debt refinancing agreement ("RA") with certain of its lenders, as well as Danaos Investment Limited as Trustee of the 883 Trust ("DIL"), its largest stockholder, and its manager, Danaos Shipping Co. Ltd., the Company will strengthen its financial position through a significant debt reduction, resetting of financial and certain other covenants in credit facilities, modified interest rates and amortization profiles and an extension of existing debt maturities by approximately five years to December 31, 2023. In connection with this debt refinancing, the Company will issue 99,342,271 new shares of Danaos common stock to certain of the Company's lenders, which represents 47.5% of the Company's outstanding common stock after giving effect to such issuance and will dilute existing shareholders ratably. The closing of the transaction is expected to occur by July 31, 2018, and is subject to definitive documentation and certain closing conditions and commitments by the Company and DIL. For additional information regarding the debt refinancing agreement, see the Company's Report on Form 6-K filed with the SEC on June 25, 2018.

Conference Call and Webcast
On Wednesday, June 27, 2018 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 July 4, 2018 by dialing 1 877 344 7529 (US Toll Free Dial In) or +1 412 317 0088 (Standard International Dial In) and using 10117035# as the access code.

Audio Webcast
There will also be a live and then archived webcast of the conference call 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, including statements about the RA and transactions contemplated thereby, the expected timing of completion of the transactions contemplated by the RA, the expected benefits of the transactions contemplated by the RA, growth opportunities in the container sector and other statements that are forward looking. 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 proposed refinancing transactions contemplated by the RA; the risk that conditions to completion of the transactions contemplated by the RA may not be met; the risk that we may not complete the refinancing transactions within the expected timing; Danaos' ability to achieve long-term success and remain an industry leader following the refinancing transactions; the actions that Danaos may take in the event the RA is terminated; the occurrence of any event, change, or other circumstance that could give rise to the termination of the RA; the effects of actions taken by NYSE against the Company during the pendency of 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 91 unscheduled off-hire days in the three months ended March 31, 2018. 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
    ---

                                                2018             2017
                                                ----             ----

    Ownership Days                                              4,950            4,950

    Less Off-hire Days:

    Scheduled Off-hire Days                                     (125)            (15)

    Other Off-hire Days                                          (91)           (347)
                                                                  ---             ----

    Operating Days                                              4,734            4,588
                                                                =====            =====

    Vessel Utilization                                          95.6%           92.7%


    Operating Revenues (in '000s of US Dollars)              $111,854         $110,087

    Average Gross Daily Charter Rate                          $23,628          $23,995

Fleet List
The following table describes in detail our fleet deployment profile as of June 26, 2018:


    Vessel Name                      Vessel Size        Year       Expiration of Charter(1)
                                                        Built
                                        (TEU)
    ---                                  ----

    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   January 2019

    Express Berlin                               10,100       2011   September 2019

    Express Athens                               10,100       2011   January 2019

    CSCL Le Havre                                 9,580       2006   September 2018

    CSCL Pusan                                    9,580       2006   July 2018

    CMA CGM Melisande                             8,530       2012   November 2023

    CMA CGM Attila                                8,530       2011   April 2023

    CMA CGM Tancredi                              8,530       2011   May 2023

    CMA CGM Bianca                                8,530       2011   July 2023

    CMA CGM Samson                                8,530       2011   September 2023

    CSCL America                                  8,468       2004   June 2019

    Europe                                        8,468       2004   January 2019

    CMA CGM Moliere                               6,500       2009   August 2021

    CMA CGM Musset                                6,500       2010   February 2022

    CMA CGM Nerval                                6,500       2010   April 2022

    CMA CGM Rabelais                              6,500       2010   June 2022

    CMA CGM Racine                                6,500       2010   July 2022

    YM Mandate                                    6,500       2010   January 2028

    YM Maturity                                   6,500       2010   April 2028

    Performance                                   6,402       2002   May 2019

    Priority                                      6,402       2002   August 2018

    YM Seattle                                    4,253       2007   July 2019

    YM Vancouver                                  4,253       2007   September 2019

    Derby D                                       4,253       2004   March 2019

    ANL Tongala (ex Deva)                         4,253       2004   March 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 2018

    Express Spain                                 3,400       2011   November 2018

    Express Argentina                             3,400       2010   May 2019

    Express Brazil                                3,400       2010   September 2018

    Express France                                3,400       2010   October 2018

    Singapore                                     3,314       2004   October 2019

    Colombo                                       3,314       2004   March 2019

    MSC Zebra                                     2,602       2001   October 2018

    Amalia C                                      2,452       1998   August 2019

    Danae C                                       2,524       2001   January 2020

    Advance                                       2,200       1997   December 2018

    Future                                        2,200       1997   July 2018

    Sprinter                                      2,200       1997   October 2018

    Stride                                        2,200       1997   July 2018

    Progress C (ex Hyundai Progress)              2,200       1998   October 2018

    Bridge                                        2,200       1998   July 2018

    Highway                                       2,200       1998   November 2018

    Vladivostok                                   2,200       1997   July 2018


    Lodestar (ex NYK Lodestar)(2)                 6,422       2001   July 2018

    NYK Leo(2)                                    6,422       2002   February 2019

    Suez Canal(2)                                 5,610       2002   November 2018

    Genoa?2)                                      5,544       2002   July 2018


    (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 months                                          Three months
                                                                                    ended                                                  ended

            March 31,                                                             March 31,
            ---------                                                             ---------

                                                                                                                                2018                     2017
                                                                                                                                ----                     ----


    OPERATING REVENUES                                                                                                      $111,854                 $110,087


    OPERATING EXPENSES

                               Vessel operating expenses                                                                      (26,849)                (27,455)

                               Depreciation & amortization                                                                    (28,903)                (30,592)

                               General & administrative                                                                        (5,182)                 (6,129)

                               Other operating expenses                                                                        (3,161)                 (3,839)

    Income From Operations                                                                                                    47,759                   42,072
                                                                                                                              ------                   ------


    OTHER INCOME/(EXPENSES)

                               Interest income                                                                                   1,375                    1,471

                               Interest expense                                                                               (22,849)                (20,900)

                               Other finance expenses                                                                            (971)                 (1,047)

                               Equity income on investments                                                                       (26)                     206

                               Other income/(expenses), net                                                                    (9,385)                 (2,448)

                               Realized loss on derivatives                                                                      (911)                   (911)

    Total Other Expenses, net                                                                                               (32,767)                (23,629)
                                                                                                                             -------                  -------


    Net Income                                                                                                               $14,992                  $18,443
                                                                                                                             =======                  =======


    EARNINGS PER SHARE

    Basic & diluted earnings per share                                                                                         $0.14                    $0.17
                                                                                                                               =====                    =====

    Basic & diluted weighted average number of common shares                                                                 109,799                  109,825
    (in thousands of shares)


                                               Non-GAAP Measures*

                         Reconciliation of Net Income to Adjusted Net Income - Unaudited


                                            Three months                                 Three months
                                                ended                                        ended

               March 31,                      March 31,
               ---------                      ---------

                                                                2018                                     2017
                                                                ----                                     ----

    Net income                                               $14,992                                  $18,443

    Amortization of
     financing fees
     & finance fees
     accrued                                                   3,351                                    3,722

    Refinancing
     professional
     fees                                                      9,608                                        -

    Loss on sale of
     securities                                                    -                                   2,357
                                                                 ---                                   -----

    Adjusted Net
     Income                                                  $27,951                                  $24,522
                                                             =======                                  =======

    Adjusted
     Earnings Per
     Share                                                     $0.25                                    $0.22
                                                               =====                                    =====

    Weighted average
     number of
     shares (in
     thousands)                                              109,799                                  109,825


    * 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, 2018
     and 2017. 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,
                  ---------                                                                            ------------

                                                                                                                                              2018                2017
                                                                                                                                              ----                ----

    ASSETS

    CURRENT ASSETS

                                            Cash and cash equivalents                                                                        $62,979             $66,895

                                            Restricted cash                                                                                        -              2,812

                                            Accounts receivable, net                                                                           6,741               6,502

                                            Other current assets                                                                              53,086              49,790


                                                                                                                                           122,806             125,999
                                                                                                                                           -------             -------

    NON-CURRENT ASSETS

                                            Fixed assets, net                                                                              2,769,627           2,795,971

                                            Deferred charges, net                                                                             13,512               8,962

                                            Investments in affiliates                                                                          5,972               5,998

                                            Other non-current assets                                                                          54,334              49,466


                                                                                                                                         2,843,445           2,860,397
                                                                                                                                         ---------           ---------

    TOTAL ASSETS                                                                                                                       $2,966,251          $2,986,396
                                                                                                                                       ==========          ==========


    LIABILITIES AND STOCKHOLDERS' EQUITY

    CURRENT LIABILITIES

                                            Long-term debt, current portion                                                               $2,291,351          $2,329,601

                                            Accounts payable, accrued liabilities & other current liabilities                                 54,740              50,238


                                                                                                                                         2,346,091           2,379,839
                                                                                                                                         ---------           ---------

    LONG-TERM LIABILITIES

                                            Other long-term liabilities                                                                       54,100              57,852


                                                                                                                                            54,100              57,852
                                                                                                                                            ------              ------


    STOCKHOLDERS' EQUITY

                                            Common stock                                                                                       1,098               1,098

                                            Additional paid-in capital                                                                       546,898             546,898

                                            Accumulated other comprehensive loss                                                           (111,713)          (114,076)

                                            Retained earnings                                                                                129,777             114,785


                                                                                                                                           566,060             548,705
                                                                                                                                           -------             -------

    Total liabilities and stockholders' equity                                                                                         $2,966,251          $2,986,396
                                                                                                                                       ==========          ==========


                                                                                                DANAOS CORPORATION

                                                                            Condensed Consolidted Statements of Cash Flows - Unaudited

                                                                                (Expressed in thousands of United States dollars)


                                                                                                   Three months                                   Three months
                                                                                                      ended                                           ended

          March 31,                                                                                 March 31,
          ---------                                                                                 ---------

                                                                                                                                           2018                     2017
                                                                                                                                           ----                     ----

    Operating Activities:

                             Net income                                                                                                   $14,992                  $18,443

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

                             Depreciation                                                                                                  27,060                   28,851

                             Amortization of deferred drydocking & special survey costs,                                                    5,194                    5,463
                             finance cost and other finance fees accrued

                             Payments for drydocking/special survey                                                                       (6,393)                 (4,094)

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

                             Equity income on investments                                                                                      26                    (206)

                             Loss on sale of securities                                                                                         -                   2,357

                             Accounts receivable                                                                                            (239)                 (1,330)

                             Other assets, current and non-current                                                                        (6,712)                     210

                             Accounts payable and accrued liabilities                                                                       6,636                    2,042

                             Other liabilities, current and long-term                                                                     (5,886)                 (8,314)

    Net Cash provided by Operating Activities                                                                                            35,589                   44,333
                                                                                                                                         ------                   ------


    Investing Activities:

                             Vessel additions                                                                                               (716)                 (1,527)

    Net Cash used in Investing Activities                                                                                                 (716)                 (1,527)
                                                                                                                                           ----                   ------


    Financing Activities:

                             Debt repayment                                                                                              (41,601)                (53,958)

    Net Cash used in Financing Activities                                                                                              (41,601)                (53,958)
                                                                                                                                        -------                  -------

    Net Decrease in cash, cash equivalents and restricted cash                                                                          (6,728)                (11,152)

    Cash, cash equivalents and restricted cash, beginning of period                                                                      69,707                   76,529
                                                                                                                                         ------                   ------

    Cash, cash equivalents and restricted cash, end of period                                                                           $62,979                  $65,377
                                                                                                                                        =======                  =======


                                                                                          DANAOS CORPORATION

                                                                     Reconciliation of Net Income to Adjusted EBITDA - Unaudited

                                                                          (Expressed in thousands of United States dollars)


                                                                                                                                 Three months         Three months
                                                                                                                                     ended                ended

                                                           March 31,                                                               March 31,
                                                           ---------                                                               ---------

                                                                                                                                                 2018                  2017
                                                                                                                                                 ----                  ----

    Net income                                                                                                                                $14,992               $18,443

    Depreciation                                                                                                                               27,060                28,851

    Amortization of deferred drydocking & special survey                                                                                        1,843                 1,741
    costs

    Amortization of deferred finance costs and other                                                                                            3,351                 3,722
    finance fees accrued

    Amortization of deferred realized losses on interest rate                                                                                     911                   911
    swaps

    Interest income                                                                                                                           (1,375)              (1,471)

    Interest expense                                                                                                                           20,248                17,992

    Refinancing professional fees                                                                                                               9,608                     -

    Loss on sale of securities                                                                                                                      -                2,357

    Adjusted EBITDA(1)                                                                                                                        $76,638               $72,546
                                                                                                                                              =======               =======


    1)             Adjusted EBITDA represents net
                   income before interest income and
                   expense, depreciation,
                   amortization of deferred
                   drydocking & special survey costs
                   and deferred finance costs,
                   amortization of deferred realized
                   losses on interest rate swaps,
                   loss on sale of securities 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, 2018
                   and 2017. 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-31-2018-300672716.html

SOURCE Danaos Corporation