18:45:41 EDT Mon 11 May 2026
Enter Symbol
or Name
USA
CA



Danaos Corporation Reports First Quarter Results for Period Ended March 31, 2026

2026-05-11 17:00 ET - News Release

Danaos Corporation Reports First Quarter Results for Period Ended March 31, 2026

PR Newswire

ATHENS, Greece, May 11, 2026 /PRNewswire/ -- Danaos Corporation ("Danaos") (NYSE: DAC), one of the world's largest independent owners of container vessels, today reported unaudited results for the three-month period ended March 31, 2026.

                                                                                                             
        
          Financial Summary


                                                                                          
    
      Three Months Ended March 31, 2026 and Three Months Ended March 31, 2025


                                                                                                                 
        
          Unaudited


                                                                            
        
      (
      Expressed in thousands of United States dollars, except as otherwise stated
 )




                                                                                                 
        
          Three Months Ended                                                                       
    
    Three Months Ended


                                                                                                   
        
          March 31, 2026                                                                           
    
    March 31, 2025



        
          Financial & Operating                                  Container                         Dry bulk                                     Other                     Total            Container                  Dry bulk      Other        Total
Metrics                                                           Vessels                           Vessels                                                                                  Vessels                   Vessels



        Operating Revenues                                                      $229,550                      $24,148                                                             $253,698              $236,190                    $17,117                 $253,307



        Voyage                                                                    $4,601                     $(5,554)                                                              $(953)               $(307)                  $(8,370)                $(8,677)
Income/(Expenses), excl.
commissions



        Time Charter Equivalent                                                 $234,151                      $18,594                                                             $252,745              $235,883                     $8,747                 $244,630
Revenues (1)



        Net income/(loss)                                                       $113,253                       $1,631                                             $25,537          $140,421              $119,045                   $(6,542)     $2,644      $115,147



        Adjusted net income /                                                   $118,840                       $1,631                                              $2,077          $122,548              $119,803                   $(6,542)       $161      $113,422
(loss) (2)



        Earnings per share, basic                                                                                                                                                  $7.71                                                                   $6.14



        Earnings per share, diluted                                                                                                                                                $7.70                                                                   $6.13



        Adjusted earnings per                                                                                                                                                      $6.72                                                                   $6.04
share, diluted (2)



        Operating Days                                                             6,595                          749                                                                                     6,451                        832



        Time Charter Equivalent                                                  $35,504                      $24,825                                                                                   $36,565                    $10,513
US$/day (1)



        Ownership days                                                             6,750                          913                                                                                     6,637                        900



        Average number of vessels                                                   75.0                         10.1                                                                                      73.7                       10.0



        Fleet Utilization                                                         97.7 %                      82.0 %                                                                                   97.2 %                    92.4 %



        Adjusted EBITDA (2)                                                     $170,104                       $8,424                                              $2,038          $180,566              $172,888                   $(1,349)       $134      $171,673





        
          Consolidated Balance Sheet & Leverage Metrics    As of March 31, 2026                                                        As of December 31, 2025



        Cash and cash equivalents                                                                           $876,207                                                                                                          $1,037,292



        Availability under Revolving Credit Facility                                                        $236,250                                                                                                            $247,500



        Marketable securities (3)                                                                           $143,704                                                                                                            $120,244



        Total cash liquidity & marketable securities (4)                                                  $1,256,161                                                                                                          $1,405,036



        Debt, gross of deferred finance costs                                                             $1,046,263                                                                                                          $1,177,782



        Net Debt (5)                                                                                        $170,056                                                                                                            $140,490



        LTM Adjusted EBITDA (6)                                                                             $728,269                                                                                                            $719,376



        Net Debt / LTM Adjusted EBITDA                                                                         0.23x                                                                                                              0.20x

 1)   Time charter equivalent revenues and time charter equivalent US$/day are non-GAAP measures. Refer to the reconciliation provided in the appendix which
       appears later in this earnings release.


 2)   Adjusted net income/(loss), adjusted earnings per share, diluted and adjusted EBITDA are non-GAAP measures. Refer to the reconciliation of net income/
       (loss) to adjusted net income/(loss) and adjusted earnings per share, diluted; and net income/(loss) to adjusted EBITDA provided in the appendix which
       appears later in this earnings release.


 3) 
 Marketable securities refer to fair value of 6,256,181 shares of common stock of SBLK as of March 31, 2026 and December 31, 2025.


 4)   Total cash liquidity & marketable securities includes: (i) cash and cash equivalents, (ii) availability under our Revolving Credit Facility and (iii)
       marketable securities.


 5) 
 Net Debt is a non-GAAP measure and is defined as total debt gross of deferred finance costs less cash and cash equivalents.


 6) 
 Last twelve months Adjusted EBITDA. Refer to the reconciliation which appears later in this earnings release.

For management purposes, the Company is organized based on operating revenues generated from container vessels and dry-bulk vessels and has two reporting segments: (1) a container vessels segment and (2) a dry-bulk vessels segment. The Company measures segment performance based on net income. Items included in the applicable segment's net income are directly allocated to the extent that the items are directly or indirectly attributable to the segments. With regards to the items that are allocated by indirect calculations, their allocation is commensurate to the utilization of key resources. The Other column includes components that are not allocated to any of the Company's reportable segments and includes investments in an affiliate accounted for using the equity method of accounting and investments in marketable securities.

Highlights for the First Quarter Ended March 31, 2026 and up to the date of this release:

Financing developments

  • On March 2, 2026, we repaid in full our 8.5% senior notes due 2028, with an outstanding principal amount of $262.8 million.
  • On March 2, 2026, we prepaid the outstanding principal amount of $213.8 million under our syndicated $450.0 million loan facility, relating to the vessels Catherine C, Greenland, Interasia Accelerate, and Interasia Amplify.
  • In connection with the prepayment, we entered into Japanese Operating Leases ("Jolco") in respect of these four vessels for an aggregate consideration of $371 million and a tenor of eight years. One of the Jolco transactions was consummated on March 23, 2026 for a consideration of $100 million, two on March 26, 2026 for a consideration of $85.5 million each, and one on April 16, 2026 for a consideration of $100 million. Additionally, two more vessels are expected to be refinanced through Jolco transactions in June 2026.
  • As of March 31, 2026, out of our total fleet of 86 vessels, 79 of our 86 vessels were debt-free, including 67 unencumbered vessels and 12 pledged as collateral under our $382.5 million revolving credit facility, which remains undrawn. As of the date of this release, available committed borrowing capacity was $236.25 million under the Revolving Credit Facility, $850 million under the syndicated facility, and $207 million under the Jolco facilities, in each case subject to customary conditions precedent to drawdown.

Fleet developments

  • Since our previous earnings announcement, we have added two 5,000 TEU containership vessels to our orderbook with expected deliveries in 2027. We have arranged 3 year charters for both of these vessels and have added approximately $85 million to our contracted revenue backlog. Prior to delivery of these vessels, charterers have the option to extend the firm charter period to up to 7.4 years instead of 3 years. Additionally, we have placed orders for two Newcastlemax dry bulk carriers of approximately 211,000 dwt capacity each with expected deliveries in 2028.
  • Our containership orderbook currently consists of 29 newbuilding containership vessels with an aggregate capacity of 184,550 TEU with expected deliveries of three vessels in 2026, fifteen vessels in 2027, seven vessels in 2028 and four vessels in 2029. All vessels in our orderbook will be built in accordance with the latest requirements of the International Maritime Organization (IMO) in relation to Tier III emission standards and Energy Efficiency Design Index (EEDI) Phase III. The majority of our orderbook vessels will be also equipped with additional eco-features, including methanol-ready capability and scrubber installations, while a portion are further designed with ammonia-ready capability.
  • Our dry bulk vessel orderbook currently consists of four 211,000 dwt Newcastlemax dry bulk carriers, all with expected deliveries in 2028. All four Newcastlemax newbuildings will be built in accordance with IMO Tier III emission standards and EEDI Phase III requirements, and will be equipped with scrubbers.
  • On March 19, 2026, we took delivery of the previously announced secondhand Capesize vessel which was renamed to John Junior.
  • On a pro forma, fully delivered basis, assuming the delivery of all vessels currently under construction and on order, our fleet would consist of 104 containerships with an aggregate capacity of approximately 662,041 TEUs and 15 dry bulk vessels, comprising 11 Capesize bulk carriers and four Newcastlemax bulk carriers, with an aggregate capacity of approximately 2.8 million DWT.

Chartering developments

  • Since the date of our previous earnings release, we have added approximately $120 million to our contracted revenue backlog through a combination of charter extensions and forward new charters for certain of our existing container vessels and vessels on order.
  • As a result, total contracted operating revenues, based on concluded charter contracts through the date of this release, currently stand at $4.1 billion, including newbuildings. The remaining average contracted charter duration for our containership fleet is 4.2 years, weighted by aggregate contracted charter hire.
  • Contracted operating days charter coverage for our container vessel fleet is currently 100% for 2026, 87.9% for 2027 and 65.3% for 2028. This includes newbuildings based on their scheduled delivery dates.

Investments

  • In April 2026, we acquired an approximately 1.9% equity interest, comprising of 45,454,545 newly issued ordinary shares, in Yoda PLC (CSE: YODA), a Cyprus-listed investment company. Yoda PLC's portfolio is focused on shipping investments in the LNG and container sectors, real estate and other participations including healthcare. The shares were subscribed at €1.10 per share for total cash consideration of €50.0 million (approximately $58.6 million).

Share buy-back and dividends

  • As of the date of this release, Danaos has repurchased a total of 3,247,444 shares of its common stock in the open market for $235.1 million under its $300.0 million authorized share repurchase program, that was originally introduced in June 2022 and was upsized twice in $100.0 million increments, in November 2023 and in April 2025.
  • Danaos has declared a dividend of $0.90 per share of common stock for the first quarter of 2026. The dividend is payable on June 4, 2026, to stockholders of record as of May 26, 2026.

Danaos' CEO Dr. John Coustas commented:

"This quarter was shaped by the unprecedented events in the Gulf and the closure of the Strait of Hormuz, a situation that is still unfolding but which we hope will be resolved in the coming weeks. The disruption has primarily benefited the tanker sector, where rates spiked sharply before quickly normalizing. In the container sector, the disruption helped stabilize and lift certain box rates, however it did not have a significant effect. Two of our vessels currently remain in the Gulf, but this does not affect our earnings as both vessels continue to be on charter.

The dry bulk market has improved considerably and continues to strengthen. Our optimistic outlook for this market prompted us to expand our order-book to four Newcastlemaxes for 2028 delivery. We also ordered two 5,000 TEU container ships for 2027 delivery, both of which are backed by three-year charters.

Together with charter arrangements for our existing fleet, these additions position us with a pro-forma fleet of 104 container ships and 15 Capesize & Newcastlemax vessels with a $4.1 billion contracted revenue backlog. Combined with $1.3 billion of liquidity, this positions us to continue pursuing accretive opportunities as they arise.

Resolution of the conflicts in the Gulf and Ukraine should bring meaningful stability for years to come, absent new initiatives by the major global powers. Last year's developments demonstrated that globalization remains resilient and that protectionism is likely to be the exception rather than the rule going forward. Trade is becoming increasingly multilateral, which benefits the midsize container ship segment in which we are actively investing.

Together with a disciplined expansion strategy, we believe these dynamics will continue to drive improving profitability and create value for our shareholders."

Three months ended March 31, 2026 compared to the three months ended March 31, 2025

During the three months ended March 31, 2026, Danaos had an average of 75.0 container vessels and 10.1 drybulk vessels compared to 73.7 container vessels and 10.0 drybulk vessels during the three months ended March 31, 2025. Our container vessels utilization for the three months ended March 31, 2026 was 97.7% compared to 97.2% in the three months ended March 31, 2025. Our drybulk vessels utilization for the three months ended March 31, 2026 was 82.0% compared to 92.4% in the three months ended March 31, 2025.

Our adjusted net income amounted to $122.5 million, or $6.72 per diluted share, for the three months ended March 31, 2026 compared to $113.4 million, or $6.04 per diluted share, for the three months ended March 31, 2025. We have adjusted our net income in the three months ended March 31, 2026 for (i) a $23.5 million gain from the change in fair value of investments, (ii) a $4.6 million loss on debt extinguishment, and (iii) $1.0 million of non-cash amortization of finance fees and debt discount.

Adjusted net income of our container vessels segment amounted to $118.8 million for the three months ended March 31, 2026, compared to $119.8 million for the three months ended March 31, 2025. We adjusted net income of container vessels segment in the three months ended March 31, 2026 for (i) a $4.6 million loss on debt extinguishment and (ii) $1.0 million of non-cash amortization of finance fees and debt discount.

Adjusted net income of our drybulk vessels segment amounted to $1.6 million for the three months ended March 31, 2026, compared to an adjusted net loss of $6.5 million for the three months ended March 31, 2025.

The $9.1 million increase in adjusted net income for the three months ended March 31, 2026, compared to the three months ended March 31, 2025, was primarily attributable to (i) a $4.4 million decrease in total operating expenses, (ii) a $2.4 million decrease in net finance expenses, (iii) a $2.0 million increase in dividends received, and (iv) a $0.4 million increase in operating revenues, partially offset by a $0.1 million increase in loss on equity investments.

Please refer to the Adjusted Net Income reconciliation tables, which appear later in this earnings release.

On a non-adjusted basis, our net income amounted to $140.4 million, or $7.70 earnings per diluted share, for the three months ended March 31, 2026 compared to net income of $115.1 million, or $6.13 earnings per diluted share, for the three months ended March 31, 2025. Our net income for the three months ended March 31, 2026 includes $23.5 million gain on marketable securities (gross of dividend income) compared to $2.5 million gain on marketable securities (gross of dividend income) in the three months ended March 31, 2025. On a non-adjusted basis, the net income of our container vessels segment amounted to $113.3 million for the three months ended March 31, 2026 compared to $119.0 million for the three months ended March 31, 2025. On a non-adjusted basis, the net income of our drybulk vessels segment amounted to $1.6 million for the three months ended March 31, 2026, compared to a net loss of $6.5 million for the three months ended March 31, 2025.

Operating Revenues
Operating revenues increased by $0.4 million, to $253.7 million in the three months ended March 31, 2026 from $253.3 million in the three months ended March 31, 2025.

Operating revenues of our container vessels segment decreased by 2.8%, or $6.6 million, to $229.6 million in the three months ended March 31, 2026, compared to $236.2 million in the three months ended March 31, 2025, analyzed as follows:

  • $7.2 million decrease in revenues due to non-cash revenue recognition in accordance with US GAAP;
  • $6.9 million decrease in revenues as a result of lower charter rates between the two periods;
    partially off-set by:
  • $3.9 million increase in revenues as a result of newbuilding containership vessel additions;
  • $3.6 million increase in revenues as a result of improved fleet utilization between the two periods.

Operating revenues of our drybulk vessels segment increased by 40.9%, or $7.0 million, to $24.1 million in the three months ended March 31, 2026, compared to $17.1 million of revenues in the three months ended March 31, 2025. The increase was primarily driven by a significant improvement in Time Charter Equivalent rate per day, which increased to $24,825 per day in the three months ended March 31, 2026, from $10,513 per day in the three months ended March 31, 2025. This improvement was partially offset by a lower fleet utilization rate of 82.0% in the three months ended March 31, 2026 compared to 92.4% in the three months ended March 31, 2025.

Vessel Operating Expenses
Vessel operating expenses decreased by $1.7 million to $50.0 million for the three months ended March 31, 2026, from $51.7 million for the three months ended March 31, 2025. This decrease occurred despite an increase in the average number of vessels in our fleet due to container vessel newbuilding deliveries and reflects a reduction in average daily operating costs to $6,680 per day from $7,028 per day in the prior-year period, mainly due to lower repairs and maintenance expenses. Management believes that our daily operating costs remain among 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 increased by $0.9 million, to $40.9 million in the three months ended March 31, 2026 from $40.0 million in the three months ended March 31, 2025, due to the increase in the average number of vessels in our fleet.

Amortization of Deferred Dry-docking and Special Survey Costs
Amortization of deferred dry-docking and special survey costs increased by $1.3 million to $12.3 million in the three months ended March 31, 2026 from $11.0 million in the three months ended March 31, 2025, reflecting a larger number of vessels drydocked for which vessels drydocking amortization cost was recognized during the three months ended March 31, 2026 compared to the three months ended March 31, 2025.

General and Administrative Expenses
General and administrative expenses increased by $2.4 million to $14.6 million for the three months ended March 31, 2026, from $12.2 million for the three months ended March 31, 2025. The increase was mainly attributable to $1.3 million in higher management fees mainly driven by the increase in the average number of vessels in our fleet, as well as a $1.1 million increase in corporate general and administrative expenses.

Other Operating Expenses
Other Operating Expenses include Voyage Expenses.

Voyage Expenses
Voyage expenses decreased by $7.4 million to $10.7 million in the three months ended March 31, 2026 from $18.1 million in the three months ended March 31, 2025, mainly driven by (i) a $4.9 million gain arising from early termination agreements for certain container vessels operating under time charter arrangements, with retention of bunkers on redelivery at no consideration in the three months ended March 31, 2026, and (ii) a $2.2 million decrease in voyage expenses of our dry bulk vessels, attributed to the different mix of time charter and voyage charter contracts under which our dry bulk vessels were deployed between the two periods.

Voyage expenses of our container vessels segment decreased by $5.2 million to $3.6 million in the three months ended March 31, 2026 from $8.8 million in the three months ended March 31, 2025, mainly driven by a $4.9 million gain arising from early termination agreements for certain vessels operating under time charter arrangements, with retention of bunkers on redelivery at no consideration in the three months ended March 31, 2026.

Voyage expenses of our dry bulk vessels segment decreased by $2.2 million to $7.1 million in the three months ended March 31, 2026, compared to $9.3 million in the three months ended March 31, 2025. For the three months ended March 31, 2026, voyage expenses of our dry bulk vessels comprised $1.5 million in commissions and $5.6 million in other voyage expenses, mainly comprised of bunkers costs and port expenses, compared to $1.0 million in commissions and $8.3 million in other voyage expenses for the three months ended March 31, 2025, reflecting an increase in time charter employment of our dry bulk vessels during the three months ended March 31, 2026 compared to the three months ended March 31, 2025.

Interest Expense and Interest Income
Interest expense increased by $1.9 million, to $11.9 million in the three months ended March 31, 2026 from $10.0 million in the three months ended March 31, 2025. The increase in interest expense is a result of:

  • $4.5 million increase in interest expense due to an increase in our average indebtedness by $329.7 million between the two periods, partially offset by a decrease in our average debt service cost. Average indebtedness was $1,107.3 million in the three months ended March 31, 2026, compared to average indebtedness of $777.6 million in the three months ended March 31, 2025, while our average debt service cost decreased by approximately 0.5%, mainly as a result of lower SOFR rates between the two periods;
  • $0.2 million increase in the amortization of deferred finance costs and debt discount between the two periods;

    partially off-set by:

  • $2.8 million decrease in interest expense due to an increase in the amount of interest expense capitalized on our vessels under construction that was $7.2 million in the three months ended March 31, 2026, when compared to capitalized interest of $4.4 million in the three months ended March 31, 2025.

As of March 31, 2026, our outstanding debt, gross of deferred finance costs, was $1,046.3 million, which includes $500.0 million principal amount of the 6.875% Senior Notes. This compares to $1,177.8 million of outstanding debt as of December 31, 2025, which included $262.8 million principal amount of the 8.5% Senior Notes and $500.0 million principal amount of the 6.875% Senior Notes. The decrease in our outstanding debt was mainly due to (i) the early prepayment of four secured facilities under the $450 million syndicated credit facility and (ii) the repayment of the $262.8 million principal amount of the 8.5% Senior Notes, partially offset by drawdowns under the Jolco facilities.

Interest income increased by $4.0 million, to $7.6 million in the three months ended March 31, 2026 compared to $3.6 million in the three months ended March 31, 2025, mainly driven by higher average cash balances between the two periods, partially offset by lower interest rates on cash deposits between the corresponding periods.

Gain on investments
The $25.8 million gain on investments for the three months ended March 31, 2026 consisted of the change in fair value of our shareholding interest in Star Bulk Carriers Corp. ("SBLK") of $23.5 million and dividend income on these shares of $2.3 million. This compares to a $2.8 million gain on investments for the three months ended March 31, 2025, which consisted of a $2.5 million gain from the change in fair value of our shareholding interest in SBLK and $0.3 million of dividend income on these shares.

Loss on equity investments
Loss on equity investments amounting to $0.3 million and $0.2 million in the three months March 31, 2026 and March 31, 2025, respectively, relates to our share of expenses of Carbon Termination Technologies Corporation ("CTTC"), currently engaged in the research and development of decarbonization technologies for the shipping industry.

Other finance expenses
Other finance expenses decreased by $0.1 million to $0.9 million in the three months ended March 31, 2026 compared to $1.0 million in the three months ended March 31, 2025.

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, 2026 and March 31, 2025.

Other income/(expenses), net
Other income/(expenses), net, amounted to an income of $0.4 million in the three months ended March 31, 2026 compared to an income of $0.6 million in the three months ended March 31, 2025.

Adjusted EBITDA
Adjusted EBITDA increased by 5.2%, or $8.9 million, to $180.6 million for the three months ended March 31, 2026, from $171.7 million for the three months ended March 31, 2025. The increase was primarily attributable to (i) a $6.6 million decrease in total operating expenses, (ii) a $2.0 million increase in dividends received, and (iii) a $0.4 million increase in operating revenues, partially offset by a $0.1 million increase in loss on equity investments. Adjusted EBITDA for the three months ended March 31, 2026 is adjusted for (i) a $23.5 million gain from the change in fair value of investments, (ii) a $4.6 million of loss on debt extinguishment and (iii) stock based compensation of $0.1 million. Tables reconciling Adjusted EBITDA to Net Income/(Loss) can be found at the end of this earnings release.

Adjusted EBITDA of container vessels segment decreased by 1.6%, or $2.8 million, to $170.1 million in the three months ended March 31, 2026 from $172.9 million in the three months ended March 31, 2025.

Adjusted EBITDA of drybulk vessels segment increased by $9.7 million to $8.4 million in the three months ended March 31, 2026 from $(1.3) million in the three months ended March 31, 2025.

Dividend Payment
Danaos has declared a dividend of $0.90 per share of common stock for the first quarter of 2026, which is payable on June 4, 2026, to stockholders of record as of May 26, 2026.

Recent Developments
In April 2026, we received $100.0 million under the Jolco facility for vessel Greenland, with a tenor of eight years.

In April 2026, we acquired an approximately 1.9% equity interest, comprising of 45,454,545 newly issued ordinary shares, in Yoda PLC (CSE: YODA), a Cyprus-listed investment company. Yoda PLC's portfolio is focused on shipping investments in the LNG and container sectors, real estate and other participations including healthcare. The shares were subscribed at €1.10 per share for total cash consideration of €50.0 million (approximately $58.6 million).

In May 2026, we added two 5,000 TEU containership vessels to our orderbook, with expected deliveries in 2027.

Conference Call and Webcast
On Tuesday, May 12, 2026 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: 1 833 890 6464 (US Toll Free Dial In), 0 800 279 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 20, 2026 by dialing 1 855 669 9658 (US Toll Free Dial In) or 1-412-317-0088 (Standard International Dial In) and using 6800112# as your access code.

Audio Webcast
There will also be a live and then archived webcast of the conference call on 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. An archived version of the audio webcast will be available on the website within 48 hours of the completion of the call.

Slide Presentation
A slide presentation regarding the Company and the container and drybulk industry will also be available on the Danaos website (www.danaos.com).

About Danaos Corporation
Danaos Corporation is one of the largest independent owners of modern, large-size containerships. Our current fleet of 75 containerships aggregating 477,491 TEUs and 29 under construction container vessels aggregating 184,550 TEUs ranks Danaos among the largest container vessels charter owners in the world based on total TEU capacity. Danaos has also invested in the dry bulk sector through the acquisition of 11 capesize drybulk vessels and the recent order of four Newcastlemax dry bulk newbuildings, which, on a fully delivered basis, will aggregate approximately 2,787,286 DWT in capacity. Our container vessels 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, including contracted revenue, fleet growth and market conditions, 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 strength of world economies and currencies, geopolitical conditions, including any trade disruptions resulting from tariffs, port fees or other protectionist measures imposed by the United States, China or other countries, 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 drydocking, changes in Danaos Corporation's operating expenses, including bunker prices, drydocking and insurance costs, our ability to operate profitably in the drybulk sector, our ability to realize returns on our investment in the LNG sector, performance of shipyards constructing our contracted newbuilding vessels, 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, including the conflict in Ukraine and related sanctions, conflicts in the Middle East, potential disruption of shipping routes such as Houthi attacks in the Red Sea and the Gulf of Aden and the effective closure of the Persian Gulf, including the Strait of Hormuz, due to the conflict between Iran and the U.S. and Israel, 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


    
            
              Container vessels fleet utilization

---


    
            Vessel Utilization (No. of Days)                                                  Three months        Three months
                                                                                              ended               ended


                                                                                    March 31,         March 31,


                                                                                         2026                2025



    Ownership Days                                                                                        6,750                6,637



    Less Off-hire Days:



    Scheduled Off-hire Days                                                                               (146)               (167)



    Other Off-hire Days                                                                                     (9)                (19)



    
            Operating Days                                                                           6,595                6,451



    
            Vessel Utilization                                                                      97.7 %              97.2 %





    
            Operating Revenues (in '000s of US$)                                                  $229,550             $236,190



    
            Less: Voyage Income/(Expenses) excluding commissions (in '000s of                       $4,601               $(307)
US$)



    
            Time Charter Equivalent Revenues (in '000s of US$)                                    $234,151             $235,883



    
            Time Charter Equivalent US$/per day                                                    $35,504              $36,565





    
            
              Drybulk vessels fleet utilization

---


    
            Vessel Utilization (No. of Days)                                                  Three months        Three months
                                                                                              ended               ended


                                                                                    March 31,         March 31,


                                                                                         2026                2025



    Ownership Days                                                                                          913                  900



    Less Off-hire Days:



    Scheduled Off-hire Days                                                                               (163)                (56)



    Other Off-hire Days                                                                                     (1)                (12)



    
            Operating Days                                                                             749                  832



    
            Vessel Utilization                                                                      82.0 %              92.4 %





    
            Operating Revenues (in '000s of US$)                                                   $24,148              $17,117



    
            Less: Voyage Expenses excluding commissions (in '000s of US$)                         $(5,554)            $(8,370)



    
            Time Charter Equivalent Revenues (in '000s of US$)                                     $18,594               $8,747



    
            Time Charter Equivalent US$/per day                                                    $24,825              $10,513



 1) We define Operating Days as the total number of Ownership Days net of Scheduled off-hire days (days associated with scheduled repairs, drydockings or
     special or intermediate surveys or days) and net of off-hire days associated with unscheduled repairs or days waiting to find employment but including
     days our vessels were sailing for repositioning. The shipping industry uses Operating Days to measure the number of days in a period during which vessels
     actually generate revenues or are sailing for repositioning purposes. Our definition of Operating Days may not be comparable to that used by other
     companies in the shipping industry.


 2) Time charter equivalent US$/per day ("TCE rate") represents the average daily TCE rate of our container vessels segment and drybulk vessels segment
     calculated dividing time charter equivalent revenues of each segment by operating days of each segment. TCE rate is a standard shipping industry
     performance measure used primarily to compare period to period changes in a shipping company's performance despite changes in the mix of charter types
     i.e., voyage charters, time charters, bareboat charters under which its vessels may be employed between the periods. Our method of computing TCE rate may
     not necessarily be comparable to TCE rates of other companies due to differences in methods of calculation. We include TCE rate, a non-GAAP measure, as it
     provides additional meaningful information in conjunction with operating revenues, the most directly comparable GAAP measure, and it assists our management
     in making decisions regarding the deployment and use of our operating vessels and assists investors and our management in evaluating our financial
     performance.

Fleet List

Operating Container Vessels

The following table describes in detail our 75 container vessels deployment profile as of May 11, 2026:


 
 Vessel Name                  Vessel Year                Expiration of
                                        Built                Charter(2)
                           Size


    (TEU) (1)



 
 Ambition                     13,100   2012   April 2027



 
 Speed                        13,100   2012   March 2027



 
 Kota Plumbago                13,100   2012 
 July 2027



 
 Kota Primrose                13,100   2012   April 2027



 
 Kota Peony                   13,100   2012   March 2027



 
 Express Rome                 10,100   2011   August 2030



 
 Express Berlin               10,100   2011   March 2029



 
 Express Athens               10,100   2011 
 July 2030



 
 Le Havre                      9,580   2006 
 June 2028



 
 Pusan C                       9,580   2006 
 May 2028



 
 Bremen                        9,012   2009   January 2028



 
 C Hamburg                     9,012   2009   January 2028



 
 Niledutch Lion                8,626   2008   April 2029



 
 Kota Manzanillo               8,533   2005   December 2028



 
 Belita                        8,533   2006 
 June 2028


    CMA CGM Melisande             8,530   2012   January 2028



 
 CMA CGM Attila                8,530   2011 
 May 2027


    CMA CGM Tancredi              8,530   2011 
 July 2027



 
 CMA CGM Bianca                8,530   2011   September 2027



 
 CMA CGM Samson                8,530   2011   November 2027



 
 America                       8,468   2004   April 2028



 
 Europe                        8,468   2004 
 May 2028



 
 Kota Santos                   8,463   2005 
 June 2029



 
 Catherine C                   8,010   2024 
 June 2029



 
 Greenland                     8,010   2024   August 2029



 
 Greenville                    8,010   2024   October 2029



 
 Greenfield                    8,010   2024   November 2029


    Interasia Accelerate          7,165   2024   April 2032


    Interasia Amplify             7,165   2024   September 2032



 
 CMA CGM Moliere               6,500   2009   August 2030



 
 CMA CGM Musset                6,500   2010   September 2030



 
 CMA CGM Nerval                6,500   2010   October 2030


    CMA CGM Rabelais              6,500   2010   January 2028



 
 Racine                        6,500   2010   March 2029



 
 YM Mandate                    6,500   2010   January 2028



 
 YM Maturity                   6,500   2010   April 2028



 
 Savannah                      6,402   2002 
 June 2027



 
 Dimitra C                     6,402   2002   April 2027


    Phoebe(
                 (3)

                         )        6,014   2025   October 2031



 
 Greenhouse(3)                 6,014   2025   August 2032



 
 Suez Canal                    5,610   2002   April 2028



 
 Kota Lima                     5,544   2002   November 2028



 
 Wide Alpha                    5,466   2014   January 2030



 
 Stephanie C                   5,466   2014   September 2028



 
 Euphrates                     5,466   2014   September 2028



 
 Wide Hotel                    5,466   2015   March 2030



 
 Wide India                    5,466   2015   October 2028



 
 Wide Juliet                   5,466   2015   August 2027



 
 Seattle C                     4,253   2007 
 June 2029



 
 Vancouver                     4,253   2007   October 2029



 
 Derby D                       4,253   2004   December 2029



 
 Tongala                       4,253   2004   October 2029



 
 Rio Grande                    4,253   2008   October 2029



 
 Paolo                         4,253   2008   November 2027



 
 Kingston                      4,253   2008 
 June 2027



 
 Monaco                        4,253   2009 
 May 2029



 
 Dalian                        4,253   2009   April 2028


    Jamaica (ex Luanda)           4,253   2009   August 2028



 
 Dimitris C                    3,430   2001   September 2027


    Express Black Sea             3,400   2011   September 2029



 
 Express Spain                 3,400   2011   September 2029


    Express Argentina             3,400   2010   September 2029



 
 Express Brazil                3,400   2010   April 2027



 
 Express France                3,400   2010 
 July 2027



 
 Singapore                     3,314   2004   November 2029



 
 Colombo                       3,314   2004   September 2029



 
 Zebra                         2,602   2001   December 2026



 
 Artotina                      2,524   2001   November 2027



 
 Advance                       2,200   1997   September 2027



 
 Future                        2,200   1997   September 2027



 
 Sprinter                      2,200   1997   November 2027



 
 Bridge                        2,200   1998   January 2028



 
 Progress C                    2,200   1998   January 2028



 
 Phoenix D                     2,200   1997 
 June 2027



 
 Highway                       2,200   1998   January 2028



 
 Total TEUs                  477,491




 (1)   Twenty-feet equivalent unit, the international standard measure for containers and
          container vessels capacity.



 (2)   Earliest date charters could expire. Some charters include options for the charterer to
          extend their terms.



 (3) 
 The newbuilding vessels were delivered to us during 2025.

Under Construction Container Vessels

The following table describes in detail our 29 container vessels under construction as of May 11, 2026:

 Hull Number                        Vessel              Expected            Minimum
                               Size          Delivery              Charter
                                                                  Duration
                                     TEU              Year
                                                          ((2))





                                         (1)


 Hull No. YZJ2023-1556                 8,258                 2026           5.0 years


 Hull No. YZJ2023-1557                 8,258                 2026           5.0 years


 Hull No. YZJ2024-1612                 8,258                 2026           5.0 years


 Hull No. C9200-7                      9,200                 2027           4.8 years


 Hull No. C9200-8                      9,200                 2027           4.8 years


 Hull No. CV5900-09                    6,014                 2027           4.8 years


 Hull No. YZJ2024-1613                 8,258                 2027           5.0 years


 Hull No. YZJ2024-1625                 8,258                 2027           5.0 years


 Hull No. YZJ2024-1626                 8,258                 2027           5.0 years


 Hull No. YZJ2024-1668                 8,258                 2027           5.0 years


 Hull No. H2596                        9,200                 2027           6.0 years


 Hull No. C7100-9                      7,165                 2027           5.0 years


 Hull No. C7100-10                     7,165                 2027           5.0 years


 Hull No. C9200-9                      9,200                 2027           4.8 years


 Hull No. H2597                        9,200                 2027           6.0 years


 Hull No. S1162                        1,800                 2027           9.9 years


 Hull No. NGY0041
  (4)                                 5,000                 2027           3.0 years


 Hull No. NGY0042
  (4)                                 5,000                 2027           3.0 years


 Hull No. S1163                        1,800                 2028           9.9 years


 Hull No. C9200-10                     9,200                 2028           4.8 years


 Hull No. S1164                        1,800                 2028           9.9 years


 Hull No. C9200-11                     9,200                 2028           4.8 years


 Hull No. S1165                        1,800                 2028           9.9 years


 Hull No. S1166                        1,800                 2028


 Hull No. H2638                        5,300                 2028


 Hull No. S1167                        1,800                 2029


 Hull No. H2639                        5,300                 2029


 Hull No. H2640 
          (3)         5,300                 2029


 Hull No. H2641 
          (3)         5,300                 2029


                Total TEUs           184,550




 (1) Twenty-feet equivalent unit, the international standard measure for containers and
        container vessels capacity.



 (2) Under construction container vessels' expected delivery dates were sorted based on the
        upcoming deliveries.



 (3) The newbuilding containership vessels were added to our orderbook in the first quarter
        of 2026.



 (4) The newbuilding containership vessels were added to our orderbook in the second quarter
        of 2026.

Operating Drybulk Vessels

The following table describes the details of our 11 Capesize drybulk vessels as of May 11, 2026:



                                       Capacity


 
 Vessel Name                        (DWT) (1) Year
                                                 Built



 
 Genius                               175,580   2012



 
 Achievement                          175,966   2011



 
 Ingenuity                            176,022   2011



 
 Danaos                               176,536   2011



 
 Valentine                            175,125   2011



 
 Integrity                            175,966   2010



 
 Peace                                175,858   2010



 
 Gouverneur                           178,043   2010



 
 W Trader                             175,879   2009



 
 E Trader                             175,886   2009


    John Junior (ex. Hebei No.1) 
 (2)   182,425   2009



 
 Total DWT capacity                 1,943,286




 (1)   DWT, dead weight tons, the international standard measure for drybulk
          vessels capacity.



 (2) 
 The vessel was delivered in the first quarter of 2026.

Under Construction Drybulk Vessels

The following table describes the details of our four Newcastlemax drybulk vessels as of May 11, 2026:

                           Capacity      Expected

                             (DWT)
                              (1)        Delivery
                                    Year
    Vessel Name
       (2)



 
 DJCFD010                211,000           2028



 
 DJCFD011                211,000           2028



 
 DJCFD016                211,000           2028



 
 DJCFD017                211,000           2028



 
 Total DWT capacity      844,000




 (1) DWT, dead weight tons, the international standard measure for drybulk vessels
        capacity.



 (2) The newbuilding Newcastlemax drybulk vessels were added to our orderbook in the
        first quarter of 2026.

                                                
          
            DANAOS CORPORATION


                              
          
            Condensed Consolidated Statements of Income - Unaudited


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




                                                                                                                        Three months ended            Three months ended


                            March 31,                                               March 31,


                                                                                                                                      2026                           2025



 
            OPERATING REVENUES                                                         $253,698                                           $253,307



 
            OPERATING EXPENSES


                                                      
          Vessel operating expenses                                          (49,984)                      (51,702)


                                                      
          Depreciation & amortization                                        (53,159)                      (50,998)


                                                                 General & administrative expenses                                  (14,637)                      (12,222)


                                                      
          Other operating expenses                                           (10,721)                      (18,135)



 
            Income From Operations                                                      125,197                                            120,250



 
            OTHER INCOME/(EXPENSES)


                                                      
          Interest income                                                       7,557                          3,605


                                                      
          Interest expense                                                   (11,859)                      (10,003)


                                                      
          Gain on investments                                                  25,775                          2,849


                                                      
          Loss on debt extinguishment                                         (4,622)


                                                      
          Other finance expenses                                                (868)                         (987)


                                                      
          Loss on equity investments                                            (277)                         (232)


                                                      
          Other income/(expenses), net                                            411                            558


                                                      
          Realized loss on derivatives                                          (893)                         (893)



 
            Total Other Income/(Expenses), net                                           15,224                                            (5,103)



 
            N
            ET INCOME                                                     140,421                                            115,147



 
            EARNINGS PER SHARE



 Basic earnings per share                                                                   $7.71                                              $6.14



 Diluted earnings per share                                                                 $7.70                                              $6.13



 Basic weighted average number of common shares                                            18,210                                             18,750


 (in thousands of shares)



 Diluted weighted average number of common shares                                          18,233                                             18,781


 (in thousands of shares)

                                        
          
            Non-GAAP Measures(1)


                   
          
            Reconciliation of Net Income to Adjusted Net Income - Unaudited




                                                                                                           Three months ended Three months ended


                                               March 31,                                                        March 31,


                                                                                                                         2026                2025



 Net Income                                                                                                         $140,421            $115,147



 Change in fair value of investments                                                                                (23,460)            (2,483)



 Loss on debt extinguishment                                                                                           4,622



 Amortization of financing fees and debt discount                                                                        965                 758



 
            Adjusted Net Income                                                                                   $122,548            $113,422



 
            Adjusted Earnings Per Share, diluted                                                                     $6.72               $6.04



 Diluted weighted average number of shares                                                                            18,233              18,781


 (in thousands of shares)



 (1) 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, 2026 and 2025. The 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. The non-GAAP
  financial measures as presented above may not be comparable to similarly titled measures of other companies in the shipping or other industries.

                                        
        
            DANAOS CORPORATION


                         
          
          Condensed Consolidated Balance Sheets - Unaudited


                         
          
          (Expressed in thousands of United States dollars)




                                                                                                                As of       As of


                       March
                             3

                              1
                           ,                                                        December 31,


                                                                                                                 2026         2025



 
 ASSETS



 
 CURRENT ASSETS


                                                
          Cash and cash equivalents                           $876,207   $1,037,292


                                                
          Accounts receivable, net                              34,104       38,730


                                                
          Other current assets                                 279,142      243,397


                                                                                                            1,189,453    1,319,419



 
 NON-CURRENT ASSETS


                                                
          Fixed assets, net                                  3,255,209    3,269,703


                                                           Advances for vessels under construction & vessel
                                                            acquisition                                         553,419      428,147


                                                
          Deferred charges, net                                 55,941       54,356


                                                
          Other non-current assets                              54,047       42,305


                                                                                                            3,918,616    3,794,511



 
 TOTAL ASSETS                                                                                 $5,108,069   $5,113,930





 
 LIABILITIES AND STOCKHOLDERS' EQUITY



 
 CURRENT LIABILITIES


                                                
          Long-term debt, current portion                      $21,813     $283,015


                                                           Accounts payable, accrued liabilities & other
                                                            current liabilities                                 115,522      118,661


                                                                                                              137,335      401,676



 
 LONG-TERM LIABILITIES


                                                
          Long-term debt, net                                1,003,513      872,076


                                                
          Other long-term liabilities                           49,716       44,601


                                                                                                            1,053,229      916,677





 
 STOCKHOLDERS' EQUITY


                                                
          Common stock                                             182          183


                                                
          Additional paid-in capital                           588,035      591,584


                                                
          Accumulated other comprehensive loss                (69,972)    (71,412)


                                                
          Retained earnings                                  3,399,260    3,275,222


                                                                                                            3,917,505    3,795,577



 
 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                   $5,108,069   $5,113,930

                                                                   
          
            DANAOS CORPORATION


                                                
        
            Condensed Consolidated Statements of Cash Flows - Unaudited


                                                     
        
            (Expressed in thousands of United States dollars)




                                                                                                                                                      Three months                   Three months
                                                                                                                                                ended                          ended


                               March 31,                                                                    March 31,


                                                                                                                                                              2026                            2025



 
            Operating Activities:


                                                          
            Net income                                                                           $140,421                        $115,147


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


                                                          
            Depreciation                                                                           40,862                          40,028


                                                                       Amortization of deferred drydocking & special survey costs
                                                                        and finance                                                                           13,262                          11,728
                                                            costs


                                                          
            Prior service cost and periodic cost                                                      440                           1,085


                                                          
            Gain on investments                                                                  (23,460)                        (2,483)


                                                          
            Loss on debt extinguishment                                                             4,622


                                                                       Payments for drydocking/special survey costs deferred                                (13,882)                       (15,789)


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


                                                          
            Loss on equity investments                                                                277                             232


                                                          
            Stock based compensation                                                                2,390                           1,705


                                                          
            Accounts receivable                                                                     1,435                             172


                                                          
            Other assets, current and non-current                                                 (4,079)                        (6,384)


                                                          
            Accounts payable and accrued liabilities                                                8,401                         (2,555)


                                                          
            Other liabilities, current and long-term                                              (8,446)                        (9,919)



 
            Net Cash provided by Operating Activities                                                                                163,136                        133,860





 
            Investing Activities:


                                                                       Vessel additions and advances for vessels under
                                                                        construction                                                                       (151,640)                       (85,690)


                                                                       Equity investments/Investments in marketable securities                              (12,917)


                                                                       Net proceeds and insurance proceeds from disposal of vessel                                                            1,681



 
            Net Cash used in Investing Activities                                                                                  (164,557)                      (84,009)





 
            Financing Activities:


                                                          
            Proceeds from long-term debt                                                          351,000                          44,000


                                                          
            Debt repayments and debt prepayments                                                (482,519)                        (8,805)


                                                          
            Dividends paid                                                                       (16,378)                       (15,890)


                                                          
            Repurchase of common stock                                                            (6,823)                       (33,774)


                                                          
            Finance costs                                                                         (4,944)                        (8,223)



 
            Net Cash used in Financing Activities                                                                                  (159,664)                      (22,692)





 Net (decrease)/increase in cash and cash equivalents                                                                                (161,085)                        27,159



 Cash and cash equivalents, beginning of period                                                                                      1,037,292                        453,384



 
            Cash and cash equivalents, end of period                                                                                $876,207                       $480,543





 
            Supplemental cash flow information:



 Cash paid for interest, net of amounts capitalized                                                                                    $23,111                        $15,250

                                                                                  
        
            DANAOS CORPORATION


                                                                          
   
     Reconciliation of Net Income to Adjusted EBITDA - Unaudited


                                                                            
   
        (Expressed in thousands of United States dollars)




                                                                                                                 Three months                                   Three months             Last               Last
                                                                                                                                                                                        twelve             twelve
                                                                                                         ended                                            ended                months             months
                                                                                                                                                                              ended              ended


                                                                March 31,                                          March 31,                    March 31,         March 31,


                                                                                                                         2026                                            2025               2026                2025



          Net income                                                                                                $140,421                                        $115,147           $519,888            $469,722



          Depreciation                                                                                                40,862                                          40,028            164,200             154,509



          Amortization of deferred drydocking & special survey                                                        12,297                                          10,970             45,401              34,679
costs



          Amortization of assumed time charters                                                                            -                                                                             (1,036)



          Amortization of deferred finance costs, commitment fees                                                      1,453                                           1,336              5,811               4,968
and debt discount



          Amortization of deferred realized losses on interest rate                                                      893                                             893              3,622               3,622
swaps



          Interest income                                                                                            (7,557)                                        (3,605)          (23,500)           (13,559)



          Interest expense excluding amortization of finance costs                                                    10,894                                           9,245             41,004              30,477



          Change in fair value of investments                                                                       (23,460)                                        (2,483)          (50,518)             33,675



          Loss on debt extinguishment                                                                                  4,622                                                             7,121



          Stock based compensation                                                                                       141                                             142             15,240               8,360



          Net gain on disposal of vessels                                                                                  -                                                                             (8,332)



          
            Adjusted EBITDA(1)                                                                           $180,566                                        $171,673           $728,269            $717,085



 1) Adjusted EBITDA represents net income before interest income and expense, depreciation, amortization of deferred drydocking & special survey costs,
     amortization of assumed time charters, amortization of deferred finance costs, commitment fees and debt discount, amortization of deferred realized losses
     on interest rate swaps, adjusted for the change in fair value of investments, stock based compensation, loss on debt extinguishment and net gain on
     disposal of vessels. 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 EBITDA and Adjusted EBITDA assist investors and analysts in comparing our
     performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core 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. The non-GAAP financial measures as presented above may not be comparable to similarly titled measures of other companies in the shipping
     or other industries.




    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 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 Tables above for supplemental financial data and corresponding reconciliations to GAAP financial measures for the three
     months and year ended March 31, 2026 and March 31, 2025, respectively. 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


                                                                
      
            Reconciliation of Net Income to Adjusted EBITDA per segment


                                                             
       
        Three Months Ended March 31, 2026 and Three Months Ended March 31, 2025


                                                                                     
          
            Unaudited


                                                                     
      
            (Expressed in thousands of United States dollars)




                                                                            Three Months Ended                                                                                           Three Months Ended


                                                             
       
        March 31, 2026                                                                                    
 
        March 31, 2025


                                                   Container           Drybulk                                                                                      Container                   Drybulk
                                           Vessels             Vessels                                                                                      Vessels                 Vessels
                                                                                                            Other                                Total                                                       Other        Total



          Net income/(loss)                        $113,253             $1,631                               $25,537                              $140,421              $119,045                   $(6,542)       $2,644      $115,147



          Depreciation                               37,501              3,361                                                                     40,862                36,764                      3,264                     40,028



          Amortization of                             8,874              3,423                                                                     12,297                 9,051                      1,919                     10,970
deferred drydocking &
special survey costs



          Amortization of                             1,453                                                                                        1,453                 1,336                                                1,336
deferred finance
costs, commitment
fees and debt
discount



          Amortization of                               893                                                                                          893                   893                                                  893
deferred realized
losses on interest rate
swaps



          Interest income                           (7,518)                                                   (39)                              (7,557)              (3,578)                                   (27)      (3,605)



          Interest expense                           10,894                                                                                       10,894                 9,245                                                9,245
excluding
amortization of
finance costs



          Change in fair value                            -                                               (23,460)                             (23,460)                                                     (2,483)      (2,483)
of investments



          Loss on debt                                4,622                                                                                        4,622
extinguishment



          Stock based                                   132                  9                                                                        141                   132                         10                        142
compensation


                        Adjusted EBITDA(1)          $170,104             $8,424                                $2,038                              $180,566              $172,888                   $(1,349)         $134      $171,673



 1) Adjusted EBITDA represents net income/(loss) before interest income and expense, depreciation, amortization of deferred drydocking & special survey costs,
     amortization of deferred finance costs, commitment fees and debt discount, amortization of deferred realized losses on interest rate swaps and adjusted for
     the change in fair value of investments stock based compensation and loss on debt extinguishment. 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 EBITDA
     and Adjusted EBITDA assist investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do
     not believe are indicative of our core 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. The non-GAAP financial measures as presented above may not be
     comparable to similarly titled measures of other companies in the shipping or other industries.




    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, 2026 and 2025, respectively. 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


                                                                         
        
            Reconciliation of Net Income to Adjusted Net Income per segment


                                                                       
        
          Three Months Ended March 31, 2026 and Three Months Ended March 31, 2025


                                                                                                  
          
            Unaudited


                                                                                
        
            (Expressed in thousands of United States dollars)




                                                                                           Three Months Ended                                                                                                 Three Months Ended


                                                                                   March
             3
            1
                                                                                              , 202
            6                                                                                  March 31
            , 202
    5


                                                             Container              Drybulk                                Other                                    Total            Container                       Drybulk          Other        Total
                                                     Vessels              Vessels                                                                                            Vessels                     Vessels



          Net income/(loss)                                  $113,253                $1,631                               $25,537                                  $140,421              $119,045                       $(6,542)         $2,644      $115,147



          Change in fair value of                                                                                      (23,460)                                 (23,460)                                                           (2,483)      (2,483)
investments



          Loss on debt                                          4,622                                                                                               4,622
extinguishment



          Amortization of                                         965                                                                                                 965                   758                                                        758
financing fees and
debt discount


                        Adjusted Net                          $118,840                $1,631                                $2,077                                  $122,548              $119,803                       $(6,542)           $161      $113,422
income
            /(loss)

                                   (1)


                        Adjusted Earnings                                                                                                                           $6.72                                                                           $6.04
per Share, diluted



          Diluted weighted average number of shares            18,233                                                              18,781


          (in thousands of shares)



 1) The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management believes that
     Adjusted Net income/(loss) and Adjusted Earnings per share, diluted, which are non-GAAP financial measures and 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, 2026 and 2025, respectively. 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. The non-GAAP financial
     measures as presented above may not be comparable to similarly titled measures of other companies in the shipping or other industries.

View original content:https://www.prnewswire.com/news-releases/danaos-corporation-reports-first-quarter-results-for-period-ended-march-31-2026-302768612.html

SOURCE Danaos Corporation

Contact:

Company Contact: Evangelos Chatzis, Chief Financial Officer, Danaos Corporation, Athens, Greece, Tel.: +30 210 419 6480, E-Mail: cfo@danaos.com; Investor Relations and Financial Media, Rose & Company, New York, Tel. 212-359-2228, E-Mail: danaos@rosecoglobal.com

© 2026 Canjex Publishing Ltd. All rights reserved.