Pangaea Logistics Solutions Ltd. Reports Financial Results for the Quarter and Full Year Ended December 31, 2015

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

PR Newswire

NEWPORT, R.I., March 23, 2016 /PRNewswire/ -- 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.

Pangaea Logistics Solutions Ltd. (PRNewsFoto/Pangaea Logistics Solutions Ltd.)

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.

Investor Relations Contacts
Thomas Rozycki
Prosek Partners
212-279-3115 ext. 208
[email protected]  

Josh Clarkson
Prosek Partners
212-279-3115 ext. 259
[email protected]

Logo - http://photos.prnewswire.com/prnh/20160316/345273LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/pangaea-logistics-solutions-ltd-reports-financial-results-for-the-quarter-and-full-year-ended-december-31-2015-300240556.html

SOURCE Pangaea Logistics Solutions Ltd.

Copyright CNW Group 2016