Attached files

file filename
8-K - 8-K - Pangaea Logistics Solutions Ltd.a8-kearningspressreleasean.htm
EX-99.2 - EXHIBIT 99.2 - Pangaea Logistics Solutions Ltd.pangaealogisiticssolutio.htm


Pangaea Logistics Solutions Ltd. Reports Financial Results for the Quarter and
Full Year Ended December 31, 2015
Delivers profitable 2015 backed by robust earnings, cash flow and margin growth
NEWPORT, RI - March 23, 2016 - Pangaea Logistics Solutions Ltd. (“Pangaea” or the “Company”) (NASDAQ: PANL), a global provider of comprehensive maritime logistics solutions, announced today its results for the three months and year ended December 31, 2015.
2015 Full Year Highlights
Net income attributable to Pangaea Logistics Solutions Ltd. was $11.3 million for 2015, compared to a net loss of $12.1 million in 2014
Pro forma adjusted earnings per common share1 of $0.48 for 2015 compared to pro forma adjusted earnings per common share of $0.03 in 2014
Adjusted EBITDA2 increased to $38.6 million for 2015, compared with $20.7 million for 2014
Cash flow from operations was $26.0 million for 2015, compared with $19.7 million for 2014
At the end of 2015, Pangaea had $37.5 million in cash and cash equivalents
The Company and its joint venture partners agreed to convert $51.9 million of related party debt to equity in the joint venture, which had a positive impact on the Company's balance sheet.

Fourth Quarter Highlights

Net loss attributable to Pangaea Logistics Solutions Ltd. was $4.8 million for the fourth quarter of 2015, compared to a net loss of $17 million for the fourth quarter of 2014
Pro forma adjusted earnings per common share of $0.02 for the fourth quarter of 2015, compared to a pro forma adjusted loss of $(0.11) per common share for the fourth quarter of 2014
Adjusted EBITDA2 increased to $7.4 million for the fourth quarter of 2015, compared with $0.8 million for the fourth quarter of 2014

Edward Coll, Chairman and Chief Executive Officer of Pangaea Logistics Solutions, commented, “Our profitable results in 2015 demonstrate the viability and success of our unique, agile business model and its focus on generating sustainable revenues by using a strategic mix of owned and chartered-in tonnage to solve our clients most complex logistical challenges. This strategy enabled us to generate significant cash from operations, improve our margins, and generate a profit, despite the difficult operating environment facing our industry. We were very pleased with the results our team delivered during our first full year as a public company and look forward to continuing to utilize our unique business model and unmatched expertise to navigate what is admittedly an extremely challenging market.”


1 Earnings per share represents total earnings allocated to common stock divided by the weighted average number of common shares outstanding. Pro Forma adjusted earnings per share represents adjusted total earnings allocated to common stock divided by the weighted average number of shares giving effect to the mergers as if they had been consummated as of January 1, 2014. See Reconciliation of Adjusted EBITDA and Pro Forma Adjusted Earnings Per Share.





2 Adjusted EBITDA is a non-GAAP measure and represents operating earnings before interest expense, income taxes, depreciation and amortization, and other non-operating income and/or expense, if any. See Reconciliation of Adjusted EBITDA and Pro Forma Adjusted Earnings Per Share.

Results for the three months and year ended December 31, 2015.
For the year ended December 31, 2015, the Company reported net income of $11.3 million, or $0.32 per common share compared to a net loss of $12.1 million, or $(1.61) per common share for the previous year. The Company reported a net loss of $4.8 million, or $(0.14) per common share, for the fourth quarter of 2015, compared to a net loss of $17 million, or $(0.86) per common share, for the fourth quarter of 2014. The net loss in the fourth quarter of 2015 was primarily attributable to a $5.4 million impairment loss taken on two older vessels
Adjusted EBITDA rose 86% to $38.6 million in 2015 from $20.7 million in 2014. This improvement was primarily attributable to Pangaea’s improved operating margin, which rose to 7.1% from negative 0.6% as the Company continued to focus on profitable voyage revenue from contracts of affreightment and benefited from declining bunker and charter-in costs during the period. For the fourth quarter of 2015 adjusted EBITDA was $7.4 million compared with $0.8 million for the fourth quarter of 2014.
Total revenue for the year declined by 28% to $287.3 million from $398.3 million in 2014. For the fourth quarter total revenue declined to $55.9 million, compared to $103.1 million for the same period of 2014, a decrease of 46%. These declines in total revenue were primarily attributable to declines in total shipping days of 17% and 45%, respectively.
Total shipping days are the sum of voyage days, some of which are tied to COAs and charter days, which are subject to market rates. Voyage days decreased 11% during 2015 and 35% year-over-year during the fourth quarter, while Charter days decreased 38% in 2015 and 13% year-over-year during the fourth quarter. The meaningfully larger decrease in charter days reflected the Company strategically reducing its exposure to declining rates by chartering in vessels only to meet the demands of specific voyage contracts in order to maximize profitability and reduce risk. Pangaea’s ability to limit the impact of market rates on its operations in this manner is a function of its flexible, cargo-focused, business model that uses an optimized mix of owned and chartered-in tonnage. This is differentiated from many other dry bulk companies that have large owned fleets and may be forced to employ them at unprofitable rates under current market conditions. Instead, Pangaea can avoid low-margin or loss-making voyages and instead focus on performing voyages that fit its contract profile.
Markets
Mr. Coll commented about the Company’s strategy and operations “Our ‘asset-right’ and ‘cargo-first’ emphasis enabled us to generate remarkably strong results for 2015 and positions us to continue to outperform the overall industry. Additionally, we are continuing to selectively and measuredly expand our capabilities in differentiated high-margin businesses such as ice-class, where we realized a premium of more than 70% over the comparable Baltic index in 2015, and in January 2016 we took delivery of the fourth and final new-build Panamax 1A ice class vessel.”
Mr. Coll continued, noting that regarding the dry bulk market in general “We are beginning to see market discipline take hold. Newbuilding orders are nearly nonexistent while deliveries are being cancelled or delayed, increasingly younger vessels are being scrapped, and talked about layups are actually happening. These developments are coupled with recent commodity market movements that may signal a positive swing in demand. We hope all of these trends continue for the industry as a whole, but we are somewhat protected from the current turbulence because of our differentiated strategy and business model. As that turbulence continues we will utilize the advantages of our model and focus on conserving our resources, prudently managing our business and balance sheet, and optimally positioning ourselves to capitalize on the inevitable improvement in the rate environment.”





Cash Flows
Cash and cash equivalents were $37.5 million as of December 31, 2015, compared with $29.8 million on December 31, 2014.
For the year ended December 31, 2015, the Company’s net cash provided by operating activities was $26.0 million, compared to $19.7 million for the year ended December 31, 2014.
For year ended December 31, 2015 and 2014, net cash used in investing activities was $64 million and $34.3 million, respectively. Net cash provided by financing activities was $45.7 million and $25.5 million for the year ended December 31, 2015 and 2014, respectively. These increases reflect the Company’s purchase of new ice-class ships, including the m/v Nordic Olympic, the m/v Nordic Odin and the m/v Nordic Oasis, partially offset by the sale of the m/v Bulk Cajun and the m/v Bulk Discovery. The Company also used cash available from operating earnings to pay off its corporate credit line of $3 million.
Conference Call Details
The Company’s management team will host a conference call to discuss the Company’s financial results tomorrow, March 24, 2016 at 8:00 a.m., Eastern Time (ET). Following a recorded discussion of the quarterly results, Edward Coll, Chairman and Chief Executive Officer, and Anthony Laura, Chief Financial Officer, will be available to answer questions from attending participants. To access the conference call, please dial (888) 895-3561 (domestic) or (904) 685-6494 (international) approximately ten minutes before the scheduled start time and reference ID# 72750653.
A supplemental slide presentation will accompany this quarter’s conference call and can be found attached to the Current Report on Form 8-K that the Company filed concurrently with this press release. This document will be available at http://www.pangaeals.com/company-filings or at sec.gov.
A recording of the call will also be available for one week and can be accessed by calling (800) 585-8367 (domestic) or (404) 537-3406 (international) and referencing ID# 72750653.





Pangaea Logistics Solutions Ltd.
Consolidated Statements of Income


 
 
Three months ended December 31,
 
Years ended December 31,
 
 
2015
 
2014
 
2015
 
2014
Revenues:
 
(unaudited)
 
 

 
 

Voyage revenue
 
$
50,591,815

 
$
93,150,987

 
$
266,673,105

 
$
345,235,869

Charter revenue
 
5,334,701

 
9,927,880

 
20,660,136

 
53,040,336

 
 
55,926,516

 
103,078,867

 
287,333,241

 
398,276,205

Expenses:
 
 

 
 

 
 

 
 

Voyage expense
 
21,788,872

 
52,849,833

 
125,634,706

 
189,474,578

Charter hire expense
 
15,465,945

 
37,382,209

 
75,922,447

 
149,653,797

Vessel operating expenses
 
8,195,462

 
6,996,072

 
31,559,662

 
29,583,386

General and administrative
 
3,136,254

 
5,112,104

 
14,966,463

 
12,831,330

Depreciation and amortization
 
3,273,603

 
3,252,954

 
12,730,872

 
11,668,128

Loss on impairment of vessels
 
5,354,023

 
11,506,631

 
5,354,023

 
11,506,631

Loss (gain) on sale of vessels
 

 

 
638,638

 
(3,947,600
)
Total expenses
 
57,214,159

 
117,099,803

 
266,806,811

 
400,770,250

 
 
 
 
 
 
 
 
 
(Loss) income from operations
 
(1,287,643
)
 
(14,020,936
)
 
20,526,430

 
(2,494,045
)
 
 
 
 
 
 
 
 
 
Other income (expense):
 
 

 
 

 
 

 
 

Interest expense, net
 
(1,235,515
)
 
(1,305,153
)
 
(5,419,755
)
 
(5,644,057
)
Interest expense related party debt
 
(99,072
)
 
(92,864
)
 
(435,565
)
 
(263,648
)
Imputed interest on related party long-term debt
 

 

 

 
(322,946
)
Unrealized (loss) gain on derivative instruments
 
(1,050,137
)
 
893,114

 
(377,264
)
 
(1,230,132
)
Other (expense) income
 
(1,100,843
)
 
(3,701,148
)
 
(926,759
)
 
(3,693,118
)
Total other expense, net
 
(3,485,567
)
 
(4,206,051
)
 
(7,159,343
)
 
(11,153,901
)
 
 
 
 
 
 
 
 
 
Net (loss) income
 
(4,773,210
)
 
(18,226,987
)
 
13,367,087

 
(13,647,946
)
(Income) loss attributable to noncontrolling interests
 
(13,832
)
 
1,184,934

 
(2,090,894
)
 
1,519,497

Net (loss) income attributable to Pangaea Logistics Solutions Ltd.
 
$
(4,787,042
)
 
$
(17,042,053
)
 
$
11,276,193

 
$
(12,128,449
)
 
 
 
 
 
 
 
 
 
(Loss) earnings per common share:
 
 
 
 
 
 

 
 

Basic
 
$
(0.14
)
 
$
(0.86
)
 
$
0.32

 
$
(1.61
)
Diluted
 
$
(0.14
)
 
$
(0.86
)
 
$
0.32

 
$
(1.61
)
 
 
 
 
 
 
 
 
 
Weighted average shares used to compute (loss) earnings per common share
 
 
 
 
 
 

 
 

Basic
 
35,045,132

 
34,756,980

 
34,784,733

 
18,726,308

Diluted
 
35,382,734

 
34,756,980

 
34,957,542

 
18,726,308








Pangaea Logistics Solutions Ltd.
Consolidated Balance Sheets
 
December 31, 2015
 
December 31, 2014
 
 
 
 
Assets
 
 
 
Current Assets
 

 
 

Cash and cash equivalents
$
37,520,240

 
$
29,817,507

Restricted cash
2,003,341

 
1,000,000

Accounts receivable (net of allowance of $5,067,194 at December 31, 2015 and $4,029,669 at December 31, 2014)
19,617,943

 
27,362,216

Bunker inventory
7,490,590

 
15,601,659

Advance hire, prepaid expenses and other current assets
2,679,292

 
6,568,234

Vessels held for sale, net

 
4,523,804

Total current assets
69,311,406

 
84,873,420

 
 
 
 
Fixed assets, net
255,145,807

 
207,667,613

Investment in newbuildings in-process
42,505,783

 
38,471,430

Other noncurrent assets

 
646,537

Total assets
$
366,962,996

 
$
331,659,000

 
 
 
 
Liabilities and stockholders' equity
 

 
 

Current liabilities
 
 
 
Accounts payable, accrued expenses and other current liabilities
22,156,202

 
40,201,794

Related party debt
13,321,419

 
59,102,077

Deferred revenue
4,448,795

 
11,748,926

Current portion long-term debt
19,499,262

 
17,807,674

Line of credit

 
3,000,000

Dividend payable
12,724,825

 
12,824,825

Total current liabilities
72,150,503

 
144,685,296

 
 
 
 
Secured long-term debt, net
129,496,153

 
86,626,151

 
 
 
 
Commitments and contingencies
 
 
 
 
 
 
 
Stockholders' equity:
 
 
 
Preferred stock, $0.0001 par value, 1,000,000 shares authorized and no shares issued or outstanding

 

Common stock, $0.0001 par value, 100,000,000 shares authorized 36,503,837 and 34,756,980 shares issued and outstanding at December 31, 2015 and 2014, respectively
3,650

 
3,476

Additional paid-in capital
133,075,409

 
133,955,445

Accumulated deficit
(24,866,534
)
 
(36,142,727
)
Total Pangaea Logistics Solutions Ltd. equity
108,212,525

 
97,816,194

Non-controlling interests
57,103,815

 
2,531,359

Total stockholders' equity
165,316,340

 
100,347,553

Total liabilities and stockholders' equity
$
366,962,996

 
$
331,659,000








Pangaea Logistics Solutions Ltd.
Consolidated Statements of Cash Flows

 
 
Years ended December 31,
 
 
2015
 
2014
Operating activities
 
 

 
 

Net income (loss)
 
$
13,367,087

 
$
(13,647,946
)
Adjustments to reconcile net income (loss) to net cash provided by operations:
 
 

 
 

Depreciation and amortization expense
 
12,730,872

 
11,668,128

Amortization of deferred financing costs
 
745,522

 
954,604

Unrealized loss on derivative instruments
 
377,264

 
1,230,132

Loss from equity method investee
 
100,861

 
265,443

Provision for doubtful accounts
 
974,952

 
2,764,836

Loss (gain) on sales of vessels
 
638,638

 
(3,947,600
)
Loss on impairment of vessels
 
5,354,023

 
11,506,631

Drydocking costs
 
(1,393,160
)
 
(4,880,041
)
Write off unamortized financing costs of repaid debt
 
72,968

 
471,834

Amortization of discount on related party long-term debt
 

 
322,946

Recognized compensation cost for restricted stock
 
457,068

 
1,816

Change in operating assets and liabilities:
 
 
 
 

Increase in restricted cash
 
(1,003,341
)
 
(500,000
)
Accounts receivable
 
6,769,321

 
14,561,418

Bunker inventory
 
8,111,069

 
5,470,533

Advance hire, prepaid expenses and other current assets
 
3,852,662

 
4,291,713

Accounts payable, accrued expenses and other current liabilities
 
(17,846,557
)
 
(6,413,198
)
Deferred revenue
 
(7,300,131
)
 
(4,406,572
)
Net cash provided by operating activities
 
26,009,118

 
19,714,677

 
 
 
 
 
Investing activities
 
 

 
 

Purchase of vessels
 
(44,799,563
)
 
(43,914,439
)
Proceeds from sales of vessels
 
8,265,179

 
23,279,387

Deposits on  newbuildings in-process
 
(27,209,306
)
 
(13,101,430
)
Purchase of building and equipment
 
(55,128
)
 
(560,955
)
Acquisition of noncontrolling interest in consolidated subsidiary
 
(250,000
)
 

Net cash used in investing activities
 
(64,048,818
)
 
(34,297,437
)
 
 
 
 
 
Financing activities
 
 

 
 

Proceeds from the Mergers
 

 
5,035,636

Proceeds of related party debt
 
6,853,336

 
17,651,149

Payments on related party debt
 
(1,216,250
)
 
(225,291
)
Proceeds from long-term debt
 
67,500,000

 
35,500,000

Payments of financing and issuance costs
 
(1,178,310
)
 
(484,380
)
Payments on long-term debt
 
(22,548,460
)
 
(30,051,021
)
Merger costs
 

 
(1,853,753
)
Payment of line of credit
 
(3,000,000
)
 

Common stock accrued dividends paid
 
(100,000
)
 
(100,000
)
Distributions to non-controlling interest
 
(567,883
)
 

Net cash provided by financing activities
 
45,742,433

 
25,472,340

 
 
 
 
 
Net increase in cash and cash equivalents
 
7,702,733

 
10,889,580

Cash and cash equivalents at beginning of period
 
29,817,507

 
18,927,927

Cash and cash equivalents at end of period
 
$
37,520,240

 
$
29,817,507

 
 
 
 
 






Pangaea Logistics Solutions Ltd.
Reconciliation of Adjusted EBITDA and Pro Forma Adjusted Earnings Per Share

 
 
Three months ended December 31,
 
Years ended December 31,
 
 
2015
 
2014
 
2015
 
2014
Adjusted EBITDA (in millions)
 
 
 
 
 
 
 
 
(Loss) income from operations
 
$
(1.3
)
 
$
(14.0
)
 
$
20.5

 
$
(2.5
)
Depreciation and amortization
 
3.3

 
3.3

 
12.7

 
11.7

Loss on impairment of vessels
 
5.4

 
11.5

 
5.4

 
11.5

Adjusted EBITDA
 
$
7.4

 
$
0.8

 
$
38.6

 
$
20.7

 
 
 
 
 
 
 
 
 
(Loss) Earnings Per Common Share
 
 
 
 
 
 
 
 
Net (loss) income attributable to Pangaea Logistics Solutions Ltd.
 
$
(4.8
)
 
$
(17.0
)
 
$
11.3

 
$
(12.1
)
Less: adjustments related to pre-merger capital structure
 

 
(11.8
)
 

 
(18.1
)
Total (loss) earnings allocated to common stock
 
$
(4.8
)
 
$
(28.8
)
 
$
11.3

 
$
(30.2
)
 
 
 
 
 
 
 
 
 
Weighted average number of common shares outstanding - basic
 
35,045,132

 
34,756,980

 
34,784,733

 
18,726,308

Weighted average number of common shares outstanding - diluted
 
35,382,734

 
34,756,980

 
34,957,542

 
18,726,308

 
 
 
 
 
 
 
 
 
(Loss) earnings per common share - basic
 
$
(0.14
)
 
$
(0.86
)
 
$
0.32

 
$
(1.61
)
(Loss) earnings per common share - diluted
 
$
(0.14
)
 
$
(0.86
)
 
$
0.32

 
$
(1.61
)
 
 
 
 
 
 
 
 
 
Pro Forma Adjusted EPS
 
 
 
 
 
 
 
 
Total (loss) income allocated to common stock
 
$
(4.8
)
 
$
(28.8
)
 
$
11.3

 
$
(30.2
)
Non-GAAP Adjustments:
 
 
 
 
 
 
 
 
Add: loss on impairment of vessels
 
5.4

 
11.5

 
5.4

 
11.5

Add: non-recurring charges
 

 
1.7

 

 
1.7

Add: adjustments related to pre-merger capital structure
 

 
11.8

 

 
18.1

Non-GAAP pro forma adjusted total earnings (loss) allocated to common stock
 
$
0.6

 
$
(3.8
)
 
$
16.7

 
$
1.1

 
 
 
 
 
 
 
 
 
Non-GAAP pro forma weighted average number of common shares
 
35,045,132

 
34,756,980

 
34,784,733

 
34,697,161

Non-GAAP pro forma adjusted EPS
 
$
0.02

 
$
(0.11
)
 
$
0.48

 
$
0.03



INFORMATION ABOUT NON-GAAP FINANCIAL MEASURES. As used herein, “GAAP” refers to accounting principles generally accepted in the United States of America. To supplement our consolidated financial statements prepared and presented in accordance with GAAP, this earnings release discusses non-GAAP financial measures, including (1) non-GAAP adjusted EBITDA and (2) non-GAAP pro forma adjusted earnings per share (“EPS”). These are considered non-GAAP financial measures as defined in Rule 101 of Regulation G promulgated by the Securities and Exchange Commission. Generally, a non-GAAP financial measure is a numerical measure of a company’s historical or future performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP.





The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

We use these non-GAAP financial measures for internal financial and operational decision making purposes and as a means to evaluate period-to-period comparisons of the performance and results of operations of our core business. Our management believes that these non-GAAP financial measures provide meaningful supplemental information regarding the performance of our core business by excluding non-cash losses on impairment of vessels and non-recurring charges that may not be indicative of our recurring core business operating results. These non-GAAP financial measures also facilitate management's internal planning and comparisons to our historical performance and liquidity. We believe these non-GAAP financial measures are useful to investors as they allow for greater transparency with respect to key metrics used by management in its financial and operational decision making and are used by our institutional investors and the analyst community to help them analyze the performance and operational results of our core business.

Non-GAAP adjusted net income attributable to Pangaea Logistics Solutions Ltd., Adjusted EBITDA, and pro forma adjusted EPS. Adjusted net income attributable to Pangaea Logistics Solutions Ltd. represents net income attributable to Pangaea Logistics Solutions Ltd. calculated in accordance with GAAP, plus non-cash losses on impairment of vessels and non-recurring charges. Adjusted EBITDA represents operating earnings before interest expense, income taxes, depreciation, amortization and loss on impairment of vessels. Earnings per share represents total earnings allocated to common stock divided by the weighted average number of common shares outstanding. Pro forma adjusted earnings per share represents adjusted total earnings allocated to common stock divided by the weighted average number of shares giving effect to the mergers as if they had been consummated as of January 1, 2014.

There are limitations related to the use of non-GAAP adjusted net income attributable to Pangaea Logistics Solutions Ltd., adjusted EBITDA, and pro forma adjusted EPS versus net income, income from operations, and EPS calculated in accordance with GAAP. In particular, Pangaea’s definition of adjusted net income attributable to Pangaea Logistics Solutions Ltd., adjusted EBITDA, and pro forma adjusted EPS used here is not comparable to net income, EBITDA, and EPS. Management provides specific information in order to reconcile the GAAP or non-GAAP measure to adjusted net income attributable to Pangaea Logistics Solutions Ltd., adjusted EBITDA, and pro forma adjusted EPS.

The table set forth above provides a reconciliation of the non-GAAP financial measures presented to the most directly comparable financial measures prepared in accordance with GAAP.

About Pangaea Logistics Solutions Ltd.

Pangaea Logistics Solutions Ltd. (NASDAQ: PANL) provides logistics services to a broad base of industrial customers who require the transportation of a wide variety of dry bulk cargoes, including grains, pig iron, hot briquetted iron, bauxite, alumina, cement clinker, dolomite, and limestone. The Company addresses the transportation needs of its customers with a comprehensive set of services and activities, including cargo loading, cargo discharge, vessel chartering, and voyage planning. Learn more at www.pangaeals.com.

Forward-Looking Statements

Certain statements in this press release are “forward-looking statements” within the meaning of the Private Securities Litigation Act of 1995. These forward-looking statements are based on our current expectations and beliefs and are subject to a number of risk factors and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. The Company disclaims any obligation to publicly update or revise these statements whether as a result of new information, future events or otherwise, except as required by law. Such risks and uncertainties include, without limitation, the strength of world economies and currencies, general market conditions, including fluctuations in charter rates and vessel values, changes in demand for dry bulk shipping capacity, changes in our operating expenses, including bunker prices, dry-docking and insurance costs, the market for our vessels, availability of financing and refinancing, charter counterparty performance, ability to obtain financing and comply with covenants in such financing arrangements, changes in governmental rules and regulations or actions taken by





regulatory authorities, potential liability from pending or future litigation, general domestic and international political conditions, potential disruption of shipping routes due to accidents or political events, vessels breakdowns and instances of off-hires and other factors, as well as other risks that have been included in filings with the Securities and Exchange Commission, all of which are available at www.sec.gov.