NEWPORT, R.I., March 20, 2019 /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, 2018.
2018 Highlights
- Net income attributable to Pangaea Logistics Solutions Ltd. of $17.8 million as compared to $7.8 million for the year ended December 31, 2017.
- Earnings per share of $0.42 and adjusted EPS (3) of $0.53 for 2018 compared to $0.20 and adjusted EPS of $0.38 for 2017.
- Income from operations of $36.1 million, up from $16.0 million for 2017.
- Cash flow from operations of $40.1 million, compared to $29.2 million for the prior year.
- Pangaea's TCE rates increased 20% to $14,019 in 2018 from $11,649 in 2017.
- Adjusted EBITDA of $54.6 million for the year ended December 31, 2018 versus $40.9 million for the same period in 2017.
- At December 31, 2018, Pangaea had $56.1 million in cash, restricted cash and cash equivalents.
4th Quarter 2018 Highlights
- Income from operations increased 15% to $7.7 million, up from $6.7 million in the same period of 2017.
- Pangaea's TCE rates increased 15% to $14,360 per day for the three months ended December 31, 2018 compared to $12,510 for the three months ended December 31, 2017.
- Adjusted EBITDA of $12.2 million for the fourth quarter of 2018 versus $10.7 million for the same period in 2017.
- Net revenue was $16.4 million in the three months ended December 31, 2018 as compared to $14.4 million in the comparable period.
Ed Coll, Pangaea's Chief Executive Officer, commented;
"In almost every measure we had a great year. We recorded over $54 million in EBITDA, $18 million in net income, we finished the year with a cash balance of $56 million, and lower debt ratios. We also expanded our owned fleet capabilities and now own 20 vessels and continue to charter-in an additional 20-25 vessels on a daily basis. We pushed forward our logistics efforts and extended important long-term contracts with Noranda and Baffinland Iron Mines. I am very proud of our team, and I am extremely confident we are positioned well and can navigate the unexpected present downturn in the market in good shape. Our future in the shipping sector is bright as we focus on our customers' operations and on niche areas where we know we can provide extra value for our customers."
Results for the three months and year ended December 31, 2018
For the year ended December 31, 2018, the Company reported net income of $17.8 million or $0.42 per common share compared to net income of $7.8 million, or $0.20 per common share for the previous year. Income from operations was up 125% for the year ended December 31, 2018, to $36.1 million from $16.0 million for the year ended December 31, 2017.
The Baltic Dry Index ("BDI"), a measure of dry bulk market performance, averaged 1,345 for 2018, up from an average of 1,137 for 2017. The Company's average TCE rates increased 20% in 2018 over the average for 2017, and exceeded the published market rates by an average of 25% over the two year period.
The fourth quarter saw TCE rate increases compared to both the comparable period of 2017 and the three months ended September 30, 2018. Net income for the quarter ending December 31, 2018 was $(0.6) million or $(0.01) per share and adjusted EPS(3) of $0.09 per share. This was largely driven by an unrealized loss resulting from marking open derivative instruments to market totaling $4.3 million for the three months ended December 31, 2018 following a dramatic decline at the end of the quarter before recovering during the first quarter of 2019. The Company monitors the market volatility associated with bunker prices and its impact on the operating income of long-term contracts; and seeks to reduce the risk of such volatility through a hedging program.
(1) Adjusted EBITDA is a non-GAAP measure and represents income or loss from operations before depreciation and amortization, loss on sale and leaseback of vessel and, when applicable, loss on impairment of vessels and certain non-recurring items. See Reconciliation of Income from Operations to Adjusted EBITDA. |
(2) Net revenue represents total revenue less the total direct costs of transportation and services, which includes charter hire, voyage and vessel operating expenses. |
(3)Adjusted earnings per share represents net income attributable to Pangaea Logistics Solutions Ltd. plus, when applicable, loss on sale and leaseback of vessel, loss on impairment of vessel, unrealized gains and losses on derivative instruments, and certain non-recurring charges, divided by the weighted average number of shares of common stock |
Liquidity and Cash Flows
Cash, cash equivalents and restricted cash were $56.1 million as of December 31, 2018, compared to $38.5 million on December 31, 2017.
At December 31, 2018 and December 31, 2017, the Company had working capital of $34.5 million and $13.0 million, respectively. The improvement in working capital is predominantly due to net income and cash generated from operations. For the twelve months ended December 31, 2018, the Company's net cash provided by operating activities was $40.1 million, compared to $29.2 million for the twelve months ended December 31, 2017.
For the twelve months ended December 31, 2018 and 2017, net cash used in investing activities was $17.5 million and $64.6 million, respectively. Net cash used in financing activities was $5.0 million for the twelve months ended December 31, 2018 and net cash provided by financing activities was $45.4 million for the twelve months ended December 31, 2017. These changes reflect the Company's investment in and purchase of vessels including the m/v Bulk Trident and m/v Bulk PODS in 2018, which were financed under sale and leaseback arrangements; and in 2017, the m/v Bulk Destiny and m/v Bulk Beothuk, which were financed under sale and leaseback arrangements; and the m/v Bulk Endurance and the m/v Bulk Freedom, which were financed under commercial loan facilities.
Conference Call Details
The Company's management team will host a conference call to discuss the Company's financial results on March 21, 2019 at 8:00 a.m., Eastern Time (ET). 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# 7499725.
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 two weeks and can be accessed by calling (800) 585-8367 (domestic) or (404) 537-3406 (international) and referencing ID# 7499725.
Pangaea Logistics Solutions Ltd. Consolidated Statements of Income | |||||||||||||||
Three months ended December 31, | Years ended December 31, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
(unaudited) | (unaudited) | ||||||||||||||
Revenues: | |||||||||||||||
Voyage revenue | $ | 85,773,670 | $ | 86,075,085 | $ | 319,753,056 | $ | 338,540,738 | |||||||
Charter revenue | 16,055,369 | 16,111,189 | 53,217,317 | 47,404,826 | |||||||||||
Total revenue | 101,829,039 | 102,186,274 | 372,970,373 | 385,945,564 | |||||||||||
Expenses: | |||||||||||||||
Voyage expense | 40,265,848 | 39,184,807 | 145,146,359 | 160,577,816 | |||||||||||
Charter hire expense | 35,045,423 | 38,931,048 | 116,958,024 | 132,852,712 | |||||||||||
Vessel operating expenses | 10,070,292 | 9,625,888 | 39,830,110 | 36,435,959 | |||||||||||
General and administrative | 4,272,662 | 3,744,452 | 16,483,991 | 15,163,352 | |||||||||||
Depreciation and amortization | 4,480,491 | 4,010,403 | 17,620,725 | 15,614,571 | |||||||||||
Loss on sale and leaseback of vessels | — | — | 860,426 | 9,275,042 | |||||||||||
Total expenses | 94,134,716 | 95,496,598 | 336,899,635 | 369,919,452 | |||||||||||
Income from operations | 7,694,323 | 6,689,676 | 36,070,738 | 16,026,112 | |||||||||||
Other (expense) income: | |||||||||||||||
Interest expense, net | (2,310,167) | (1,972,889) | (8,694,481) | (7,954,126) | |||||||||||
Interest expense, related party | (41,414) | (79,712) | (202,748) | (316,250) | |||||||||||
Unrealized (loss) gain on derivative instruments | (4,346,456) | (70,553) | (3,868,948) | 360,316 | |||||||||||
Other income | 180,272 | (43,843) | 677,085 | 984,603 | |||||||||||
Total other expense, net | (6,517,765) | (2,166,997) | (12,089,092) | (6,925,457) | |||||||||||
Net income | 1,176,558 | 4,522,679 | 23,981,646 | 9,100,655 | |||||||||||
Income attributable to noncontrolling interests | (1,794,506) | (500,798) | (6,224,626) | (1,287,861) | |||||||||||
Net income attributable to Pangaea Logistics | $ | (617,948) | $ | 4,021,881 | $ | 17,757,020 | $ | 7,812,794 | |||||||
Earnings per common share: | |||||||||||||||
Basic | $ | (0.01) | $ | 0.10 | $ | 0.42 | $ | 0.20 | |||||||
Diluted | $ | (0.01) | $ | 0.09 | $ | 0.42 | $ | 0.20 | |||||||
Weighted average shares used to compute | |||||||||||||||
Basic | 42,369,661 | 41,941,300 | 42,248,776 | 38,414,383 | |||||||||||
Diluted | 42,369,661 | 42,619,933 | 42,783,586 | 38,925,745 |
Pangaea Logistics Solutions Ltd. Consolidated Balance Sheets | |||||||
December 31, | December 31, | ||||||
Assets | |||||||
Current Assets | |||||||
Cash and cash equivalents | $ | 53,614,735 | $ | 34,531,812 | |||
Accounts receivable (net of allowance of $2,357,130 and $2,135,877 at | 28,481,787 | 21,089,425 | |||||
Bunker inventory | 19,222,087 | 15,356,712 | |||||
Advance hire, prepaid expenses and other current assets | 12,187,551 | 12,032,272 | |||||
Total current assets | 113,506,160 | 83,010,221 | |||||
Restricted cash | 2,500,000 | 4,000,000 | |||||
Fixed assets, net | 281,891,685 | 306,292,655 | |||||
Vessels under capital lease | 55,576,777 | 29,994,212 | |||||
Total assets | $ | 453,474,622 | $ | 423,297,088 | |||
Liabilities and stockholders' equity | |||||||
Current liabilities | |||||||
Accounts payable, accrued expenses and other current liabilities | $ | 31,897,507 | $ | 29,181,276 | |||
Related party debt | 2,877,746 | 7,009,597 | |||||
Deferred revenue | 14,717,072 | 5,815,924 | |||||
Current portion of long-term debt | 20,127,742 | 18,979,335 | |||||
Current portion of capital lease obligation | 5,364,963 | 1,785,620 | |||||
Dividends payable | 4,063,598 | 7,238,401 | |||||
Total current liabilities | 79,048,628 | 70,010,153 | |||||
Secured long-term debt, net | 95,374,270 | 117,615,634 | |||||
Obligations under capital lease | 45,684,727 | 25,015,659 | |||||
Commitments and contingencies - Note 10 | |||||||
Stockholders' equity: | |||||||
Preferred stock, $0.0001 par value, 1,000,000 shares authorized and no share | — | — | |||||
Common stock, $0.0001 par value, 100,000,000 shares authorized, 43,998,560 | 4,400 | 4,379 | |||||
Additional paid-in capital | 155,946,452 | 154,943,728 | |||||
Retained Earnings (Accumulated deficit) | 5,737,199 | (9,596,785) | |||||
Total Pangaea Logistics Solutions Ltd. equity | 161,688,051 | 145,351,322 | |||||
Non-controlling interests | 71,678,946 | 65,304,320 | |||||
Total stockholders' equity | 233,366,997 | 210,655,642 | |||||
Total liabilities and stockholders' equity | $ | 453,474,622 | $ | 423,297,088 |
Pangaea Logistics Solutions Ltd. Consolidated Statements of Cash Flows | |||||||
Years ended December 31, | |||||||
2018 | 2017 | ||||||
Operating activities | |||||||
Net income | $ | 23,981,646 | $ | 9,100,655 | |||
Adjustments to reconcile net income to net cash provided by operations: | |||||||
Depreciation and amortization expense | 17,620,725 | 15,614,571 | |||||
Amortization of deferred financing costs | 693,788 | 681,279 | |||||
Amortization of prepaid rent | 121,937 | 121,938 | |||||
Unrealized loss (gain) on derivative instruments | 3,868,948 | (360,316) | |||||
Income from equity method investee | (224,001) | (256,478) | |||||
Provision for doubtful accounts | 268,990 | 543,621 | |||||
Loss on sale and leaseback of vessels | 860,426 | 9,275,042 | |||||
Drydocking costs | (2,135,670) | (3,775,393) | |||||
Recognized cost for restricted stock issued as compensation | 1,200,214 | 1,074,038 | |||||
Change in operating assets and liabilities: | |||||||
Accounts receivable | (7,661,352) | (5,642,755) | |||||
Bunker inventory | (3,865,375) | (2,153,775) | |||||
Advance hire, prepaid expenses and other current assets | 1,624,441 | (1,368,584) | |||||
Accounts payable, accrued expenses and other current liabilities | (392,160) | 6,976,446 | |||||
Deferred revenue | 4,172,392 | (607,058) | |||||
Net cash provided by operating activities | 40,134,949 |
Tags:
|
There is no comments yet.
You must login Login Sign up