EX-99.1 2 y01174exv99w1.htm EX-99.1: PRESS RELEASE EX-99.1
Exhibit 99.1
(logo)
STEALTHGAS INC. REPORTS FOURTH QUARTER AND TWELVE MONTHS 2008 RESULTS AND ANNOUNCES QUARTERLY CASH DIVIDEND OF $0.1875 PER COMMON SHARE
ATHENS, GREECE, February 19, 2009. STEALTHGAS INC. (NASDAQ: GASS), a ship-owning company primarily serving the liquefied petroleum gas (LPG) sector of the international shipping industry, announced today its unaudited financial and operating results for the fourth quarter and twelve months ended December 31, 2008.
Fourth Quarter 2008 Results:
For the three months ended December 31, 2008, voyage revenues amounted to $28.2 million and net income was $7.7 million, an increase of $2.1 million, or 8.0%, and an increase of $1.5 million, or 24.2%, respectively, from voyage revenues of $26.1 million and net income of $6.2 million for the three months ended December 31, 2007.
Basic and diluted earnings per share were $0.35 for the three months ended December 31, 2008 as compared to basic and diluted earnings per share of $0.28 for the three months ended December 31, 2007.
Adjusted EBITDA for the three months ended December 31, 2008 was $15.9 million, an increase of $3.9 million, or 32.5%, from $12.0 million for the three months ended December 31, 2007. A reconciliation of Adjusted EBITDA to net income and to net cash provided by operating activities is set forth below.
An average of 39.6 vessels were owned by the Company in the three months ended December 31, 2008, earning an average time-charter equivalent rate of approximately $7,132 per day as compared to 37.5 vessels, earning an average time-charter equivalent rate of $7,214 per day, for the same period of 2007 due primarily to an increased number of spot days in the fourth quarter of 2008 and the prevailing charter rates being marginally lower than the respective fourth quarter in 2007.
Twelve Months 2008 Results:
For the twelve months ended December 31, 2008, voyage revenues amounted to $112.6 million and net income was $30.0 million, an increase of $22.6 million, or 25.1%, and an increase of $7.5 million, or 33.3%, respectively, from voyage revenues of $90.0 million and net income of $22.5 million for the twelve months ended December 31, 2007.
Basic and diluted earnings per share were $1.35 for the twelve months ended December 31, 2008 as compared to basic and diluted earnings per share of $1.26 for the twelve months ended December 31, 2007.
Adjusted EBITDA for the twelve months ended December 31, 2008 was $61.5 million, an increase of $15.8 million, or 34.6%, from $45.7 million for the twelve months ended December 31, 2007. A reconciliation of Adjusted EBITDA to net income and to net cash provided by operating activities is set forth below.

1


 

An average of 38.6 vessels were owned by the Company in the twelve months ended December 31, 2008, earning an average time-charter equivalent rate of approximately $7,588 per day as compared to 32.8 vessels, earning an average time-charter equivalent rate of $7,129 per day for the same period of 2007 due primarily to the effect of the two M.R. product carries that joined the fleet in January and February 2008, respectively.
CEO Harry Vafias commented
“I am delighted to report record earnings for 2008. We had a very solid performance in the last quarter of 2008 and generally throughout the past year. In 2008, we increased our EBITDA by 34.6% to $61.5 million while net income rose by 33.3% to $30.0 million.
We continue to believe that our core LPG sector has sound fundamentals, and while there is no doubt that 2009 and beyond may well prove to be a very challenging period for the world’s economy, we remain cautiously confident that the niche in which we fundamentally operate will continue to perform relatively steadily and without the significant fluctuations that we have seen and in my view will continue to see, in many other sectors of the shipping industry.
This year and probably well into 2010, if not beyond, will be challenging times for the world’s economy, however, we continue to believe in our core strategy, which has remained consistent since we went public. Management’s interest has and continues to be fully aligned with shareholder interest, over the short and long term, which includes being committed to guiding the company safely through those challenges faced today and in the future.”
Quarterly Dividend:
At today’s meeting, the Company’s Board of Directors declared a quarterly cash dividend of $0.1875 per common share, payable on March 9, 2009 to shareholders of record at the close of business on March 2, 2009.
This is the thirteenth consecutive quarterly dividend since the company went public in October 2005. Since then, the Company has declared quarterly dividends aggregating $2.4375 per common share.
Fleet Profile and Fleet Deployment:
The table below show the Company’s fleet development and deployment as of today:
LPG Carrier Fleet
                         
    Vessel                    
    Size   Vessel   Year   Delivered   Employment   Charter Expiration
Vessel   (cbm)   Type   Built   To GASS   Status   (1)
CURRENT FLEET
                       
Gas Cathar
  7,517   F.P.   2001   Oct-05   Time Charter   Sep-09
Gas Premiership
  7,200   F.P.   2001   Mar-08   Time Charter   Jan-12
Gas Haralambos
  7,000   F.P.   2007   Oct-07   Time Charter   Oct-09
Gas Marathon
  6,572   F.P.   1995   Nov-05   Bareboat   Oct-09
Gas Chios
  6,562   F.P.   1991   Oct-05   Time Charter   Mar-10
Gas Amazon
  6,526   F.P.   1992   May-05   Spot   Mar-09
Gas Flawless
  6,300   F.P.   2007   Feb-07   Time Charter   Feb-11
Gas Monarch
  5,018   F.P.   1997   Dec-05   Bareboat   Jun-10
Lyne (2)
  5,014   F.P.   1996   May-06   Bareboat   May-09
Gas Emperor
  5,013   F.P.   1995   Feb-05   Bareboat   Jun-12
Birgit Kosan
  5,012   F.P.   1995   Apr-05   Bareboat   Oct-11
Catterick
  5,001   F.P.   1995   Nov-05   Time Charter   Mar-09
Sir Ivor (3)
  5,000   F.P.   2003   May-06   Bareboat   May-09
Gas Icon
  5,000   F.P.   1994   Jun-07   Time Charter   Jul-10

2


 

                         
    Vessel                    
    Size   Vessel   Year   Delivered   Employment   Charter Expiration
Vessel   (cbm)   Type   Built   To GASS   Status   (1)
Gas Kalogeros
  5,000   F.P.   2007   Jul-07   Time Charter   Apr-10
Gas Defiance
  5,000   F.P.   2008   July-08   Time Charter   Jul-09
Gas Shuriken
  5,000   F.P.   2008   Oct-08   Time Charter   Oct-10
Gas Sincerity
  4,123   F.P.   2000   Nov-05   Time Charter   Jul-09
Gas Spirit
  4,112   F.P.   2001   Dec-05   Time Charter   Jun-10
Gas Zael
  4,111   F.P.   2001   Dec-05   Time Charter   Mar-09
Gas Courchevel
  4,109   S.R.   1991   Nov-04   Spot   Feb-09
Gas Prophet (4)
  3,556   F.P.   1996   Oct-04   Bareboat   Sep-09
Gas Shanghai
  3,526   F.P.   1999   Dec-04   Time Charter   Sep-09
Sea Bird II
  3,518   F.P.   1996   May-07   Bareboat   May-09
Gas Evoluzione
  3,517   F.P.   1996   Jul-07   Time Charter   Aug-09
Gas Czar
  3,510   F.P.   1995   Feb-06   Time Charter   Jun-09
Gas Sophie
  3,500   F.P.   1995   Oct-07   Spot   Mar-09
Gas Legacy
  3,500   F.P.   1998   Oct-05   Time Charter   Apr-10
Gas Fortune
  3,500   F.P.   1995   Feb-06   Spot   Apr-09
Gas Eternity (5)
  3,500   F.P.   1998   Mar-06   Bareboat   Apr-10
Gas Sikousis (6)
  3,500   F.P.   2006   Aug-07   Time Charter   May-09
Gas Artic
  3,434   S.R.   1992   Apr-05   Bareboat   Apr-09
Gas Ice
  3,434   S.R.   1991   Apr-05   Bareboat   Apr-11
Chiltern
  3,312   F.P.   1997   Jun-07   Bareboat   May-13
Gas Pasha
  3,244   F.P.   1995   Jun-06   Time Charter   Oct-10 -
Gas Natalie (7)
  3,213   F.P.   1997   Jan-09   Bareboat   Sep-11
Gas Crystal
  3,211   S.R.   1990   Nov-05   Spot   Mar-09
Gas Prodigy
  3,014   F.P.   1995   Oct-05   Spot   Feb-09
Gas Tiny
  1,320   S.R.   1991   Oct-04   Time Charter   Oct-10
FLEET TOTAL:
  173,499                    
39 VESSELS
  cbm                    
Additional Vessels (with expected delivery date)
                       
Gas Astrid
  3,500   F.P.   2009   Apr-09        
Gas Exelero
  3,500   F.P.   2009   June-09        
TBN
  5,000   F.P.   2010   Sept-10        
TBN
  5,000   F.P.   2010   Nov-10        
TBN
  5,000   F.P.   2011   Mar-11        
TBN
  7,500   F.P.   2011   July-11        
TBN
  7,500   F.P.   2011   Dec-11        
TOTAL LPG
  210,499                  
CARRIER FLEET:
  cbm                    
46 VESSELS
                       
Product Tanker Fleet
                             
    Vessel                      
    Size   Vessel   Year   Delivered   Employment   Charter  
Vessel   (dwt)   Type   Built   To GASS   Status   Expiration(1)  
 
      MR                    
Navig8 Fidelity
  47,000   Product   2008   Jan-08   Bareboat   Jan-15
 
      Tanker                    
 
      MR                    
Navig8 Faith
  47,000   Product   2008   Feb-08   Bareboat   Feb-15
 
      Tanker                    
 
      MR                    
Stealth S.V.(8)
  46,000   Product   2009   Apr-09   Time Charter   Apr-12
 
      Tanker                    
 
      MR                    
Stealth Argentina(9)
  50,500   Product   2009   Nov-09   Bareboat   Nov-12
 
      Tanker                    
TOTAL MR PRODUCT TANKER
  190,500                        
FLEET:
  dwt                        
4 VESSELS
                           

3


 

 
  F.P.: Fully-Pressurized
 
  S.R.: Semi-Refrigerated
 
  M.R.: Medium Range
(1)   Earliest date charters could expire. Most charters include options to shorten or extend their term.
 
(2)   Lyne is employed under a bareboat charter until May 2009. Thereafter, at the charterer’s option, the bareboat charter can be extended for an additional year.
 
(3)   Sir Ivor is employed under a bareboat charter until May 2009. Thereafter, at the charterer’s option, the bareboat charter can be extended for an additional year.
 
(4)   Gas Prophet has for the three-year duration of bareboat charter been renamed the M.T. Ming Long. (5) Gas Eternity has for the duration of its bareboat charter been renamed the M.T. Yu Tian 9.
 
(6)   Gas Sikousis is currently employed under a time charter until May 2009. Thereafter, at the charterer’s option, the time charter can be extended for two one-year periods, the first one to be negotiated in May 2009.
 
(7)   Gas Natalie, upon her delivery, continued to be deployed under an existing bareboat charter to a major international LPG operator that expires in September 2011. The charterer has an option in September 2009 and 2010 to cancel the existing charter upon the payment of a cancellation fee in the amount of $336,000, if exercised in 2009, or $180,000, if exercised in 2010.
 
(8)   The Stealth S.V., a 46,000 deadweight M.R. type product carrier, is expected to be delivered to the Company in April 2009, whereupon she will commence a three-year time charter.
 
(9)   The Stealth Argentina, a 50,500 deadweight M.R. type product carrier, is expected to be delivered to the Company in November 2009, whereupon she will commence a three-year bareboat charter.
About STEALTHGAS INC.
Headquartered in Athens, Greece, STEALTHGAS INC. is a ship-owning company primarily serving the liquefied petroleum gas (LPG) sector of the international shipping industry. STEALTHGAS INC. currently has a fleet of 39 LPG carriers with a total capacity of 173,499 cubic meters (cbm) and two M.R. product tankers. In addition, the company has entered into agreements to acquire two resale new building LPG carriers, the Gas Astrid and the Gas Exelero, with expected delivery in April and June 2009, respectively, plus five new building LPG carriers with expected delivery from September 2010 through December 2011 and two resale new building M.R. product carriers with expected delivery in April and November 2009. Once these acquisitions are completed, STEALTHGAS INC.’S fleet will be composed of 46 LPG carriers with a total capacity of 210,499 cubic meters (cbm) and four M.R. product tankers with a total capacity of 190,500 deadweight tons (dwt). STEALTHGAS INC.’S shares are listed on the NASDAQ Global Select Market and trade under the symbol “GASS”.
Forward-Looking Statements
Matters discussed in this release may constitute forward-looking statements. Forward-looking statements reflect our current views with respect to future events and financial performance and may include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements, which are other than statements of historical facts. The forward-looking statements in this release are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, management’s examination of historical operating trends, data contained in our records and other data available from third parties. Although STEALTHGAS INC. 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, STEALTHGAS INC. 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, general market conditions, including changes in charter hire rates and vessel values, changes in demand that may affect attitudes of time charterers to scheduled and unscheduled dry dockings, changes in STEALTHGAS INC.’s operating expenses, including bunker prices, dry-docking and insurance costs, or actions taken by regulatory authorities, potential liability from pending or future litigation, domestic and international political conditions, potential disruption of shipping routes due to accidents and political events or acts by terrorists.
Risks and uncertainties are further described in reports filed by STEALTHGAS INC. with the U.S. Securities and Exchange Commission.
Visit our website at www.stealthgas.com

4


 

Company Contact:
Andrew J. Simmons
Chief Financial Officer
STEALTHGAS INC.
011-30-210-6250-001
E-mail: simmons@stealthgas.com
Fleet Data:
The following key indicators highlight the Company’s operating performance during the fourth quarters ended December 31, 2007 and December 31, 2008:
                 
FLEET DATA   Q4 2007     Q4 2008  
Average number of vessels (1)
    37.5       39.6  
Period end number of vessels in fleet
    38.0       40.0  
Total calendar days for fleet (2)
    3,453       3,647  
Total voyage days for fleet (3)
    3,404       3,622  
Fleet utilization (4)
    98.6 %     99.3 %
Total charter days for fleet (5)
    3.238       3,243  
Total spot market days for fleet (6)
    166       379  
                 
AVERAGE DAILY RESULTS   Q4 2007     Q4 2008  
Time Charter Equivalent — TCE (7)
  $ 7,214     $ 7,132  
Vessel operating expenses (8)
    2,313       2,253  
Management fees
    343       329  
General and administrative expenses
    414       (99 )
Total operating expenses (9)
    2,727       2,154  
The following key indicators highlight the Company’s operating performance during the twelve months ended December 31, 2007 and December 31, 2008:
                 
FLEET DATA   12M 2007     12M 2008  
Average number of vessels (1)
    32.8       38.6  
Period end number of vessels in fleet
    38       40  
Total calendar days for fleet (2)
    11,986       14,113  
Total voyage days for fleet (3)
    11,871       14,018  
Fleet utilization (4)
    99.0 %     99.3 %
Total charter days for fleet (5)
    11,170       13,318  
Total spot market days for fleet (6)
    701       700  
                 
AVERAGE DAILY RESULTS   12M 2007     12M 2008  
Time Charter Equivalent — TCE (7)
  $ 7,129     $ 7,588  
Vessel operating expenses (8)
    2,122       2,280  
Management fees
    344       327  
General and administrative expenses
    419       338  
Total operating expenses (9)
    2,541       2,618  
 
 1) Average number of vessels is the number of vessels that constituted our fleet for the relevant period, as measured by the sum of the number of days each vessel was a part of our fleet during the period divided by the number of calendar days in that period.
 2) Total calendar days are the total days the vessels were in our possession for the relevant period including off-hire days associated with major repairs, drydockings or special or intermediate surveys.

5


 

 3) Total voyage days for fleet reflect the total days the vessels were in our possession for the relevant period net of off-hire days associated with major repairs, drydockings or special or intermediate surveys.
 4) Fleet utilization is the percentage of time that our vessels were available for revenue generating voyage days, and is determined by dividing voyage days by fleet calendar days for the relevant period.
 5) Total time charter days for fleet are the number of voyage days the vessels in our fleet operated on time charters for the relevant period.
 6) Total spot market charter days for fleet are the number of voyage days the vessels in our fleet operated on spot market charters for the relevant period.
 7) Time charter equivalent, or TCE, is a measure of the average daily revenue performance of a vessel on a per voyage basis. Our method of calculating TCE is consistent with industry standards and is determined by dividing voyage revenues (net of voyage expenses) by voyage days for the relevant time period. Voyage expenses primarily consist of port, canal and fuel costs that are unique to a particular voyage, which would otherwise be paid by the charterer under a time charter contract, as well as commissions. TCE 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., spot charters, time charters and bareboat charters) under which the vessels may be employed between the periods.
 8) Vessel operating expenses, which include crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs, is calculated by dividing vessel operating expenses by fleet calendar days for the relevant time period.
 9) Total operating expenses, or TOE, is a measurement of our total expenses associated with operating our vessels. TOE is the sum of vessel operating expenses and general and administrative expenses. Daily TOE is calculated by dividing TOE by fleet calendar days for the relevant time period.
Adjusted EBITDA Reconciliation:
Adjusted EBITDA represents net earnings before interest, taxes, depreciation, amortization of finance charges and amortization of fair value of acquired time charters. Adjusted EBITDA does not represent and should not be considered as an alternative to net income or cash flow from operations, as determined by accounting principles generally accepted in the United States of America, and our calculation of Adjusted EBITDA may not be comparable to that reported by other companies in the shipping or other industries.
Adjusted EBITDA is included herein because it is a basis upon which we assess our financial performance and liquidity position and because we believe that it presents useful information to investors regarding a company’s ability to service and/or incur indebtedness.
Adjusted EBITDA reconciliation for the fourth quarter ended December 31, 2007 and December 31, 2008:
                 
(figures in US $)   Q4 2007   Q4 2008
Net Cash Provided By Operating Activities
  $ 19,445,999     $ 11,095,978  
Net increase in current assets, excluding cash
    708,520       1,343,968  
Net (increase)/decrease in current liabilities, excluding short-term portion of long term debt.
    (8,411,100 )     1,676,264  
Interest income
    (684,741 )     (285,581 )
Interest and finance costs
    2,422,868       2,380,588  
Amortization of finance charges
    (16,675 )     (20,189 )
Share based compensation
    (334,363 )     (299,123 )
Change in fair value of derivatives
    (1,123,653 )     (26,993 )
Adjusted EBITDA
  $ 12,006,855     $ 15,864,912  

6


 

                 
(figures in US $)   Q4 2007   Q4 2008
Net Income
  $ 6,226,442     $ 7,749,409  
Plus interest and finance costs
    2,422,868       2,380,588  
Less interest income
    (684,741 )     (285,581 )
Plus depreciation
    4,614,070       6,154,723  
Less amortization of fair value of acquired time charters
    (571,784 )     (134,227 )
Adjusted EBITDA
  $ 12,006,855     $ 15,864,912  
Adjusted EBITDA reconciliation for the twelve months ended December 31, 2007 and December 31, 2008:
                 
(figures in US $)   12M 2007   12M 2008
Net Cash Provided By Operating Activities
  $ 47,704,497     $ 48,080,792  
Net increase in current assets, excluding cash
    1,310,711       1,801,130  
Net (increase)/decrease in current liabilities, excluding short-term portion of long term debt.
    (7,334,112 )     4,195,502  
Gain on sale of vessels
          1,673,321  
Interest income
    (1,888,070 )     (743,193 )
Interest and finance costs
    9,831,404       9,962,504  
Amortization of finance charges
    (74,708 )     (104,986 )
Share based compensation
    (1,324,743 )     (1,913,634 )
Change in fair value of derivatives
    (2,573,992 )     (1,467,113 )
Adjusted EBITDA
  $ 45,650,987     $ 61,484,323  
                 
(figures in US $)   12M 2007   12M 2008
Net Income
  $ 22,538,107     $ 29,987,484  
Plus interest and finance costs
    9,831,404       9,962,504  
Less interest income
    (1,888,070 )     (743,193 )
Plus depreciation
    16,546,692       23,283,393  
Less amortization of fair value of acquired time charters
    (1,377,146 )     (1,005,865 )
Adjusted EBITDA
  $ 45,650,987     $ 61,484,323  
Conference Call details:
Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1866 239 0750 (US Toll Free Dial In) or 0800 559 3282 (UK Toll Free Dial In).
In case of any problems with the above numbers, please dial +1 718 354 1359 (US Toll Dial In), or +44 (0)2071380813 (Standard International Dial In). Please quote “9818405”.
A telephonic replay of the conference call will be available until February 26, 2009 by dialing 1866 239 0765 (US Toll Free Dial In), 0800 358 7743 (UK Toll Free Dial In) or +44 (0)207 806 1970 (Standard International Dial In). Access Code: 9818405#
Slides and audio webcast:
There will also be a live-and then archived webcast of the conference call, through the STEALTHGAS INC. website (www.stealthgas.com). Participants to the live webcast should register on the website approximately 10 minutes prior to the start of the webcast.

7


 

StealthGas Inc.
Unaudited Condensed Consolidated Statements of Income
(Expressed in United States Dollars, except for share data)
                 
    Three Months Ended
    December 31,
    2007   2008
 
Revenues
               
Voyage revenues
    26,129,276       28,162,534  
 
 
               
Expenses
               
Voyage expenses
    1,571,873       2,330,353  
Vessels’ operating expenses
    7,986,348       8,217,237  
Dry-docking costs
    197,388       602,160  
Management fees
    1,182,900       1,198,960  
General and administrative expenses
    1,428,551       (361,043 )
Depreciation
    4,614,070       6,154,723  
 
Total expenses
    16,981,130       18,142,390  
 
 
               
Income from operations
    9,148,146       10,020,144  
 
 
Other income and (expenses)
               
Interest and finance costs
    (2,422,868 )     (2,380,588 )
Change in fair value of derivatives
    (1,123,653 )     (215,308 )
Interest income
    684,741       285,581  
Foreign exchange loss
    (59,924 )     39,580  
 
Other expenses, net
    (2,921,704 )     (2,270,735 )
 
 
               
Net income
    6,226,442       7,749,409  
 
 
Earnings per share
               
- Basic
    0.28       0.35  
 
               
- Diluted
    0.28       0.35  
 
               
-Cash dividends declared
    0.1875       0.1875  
 
               
Weighted average number of shares
               
-Basic
    22,114,105       22,134,821  
 
               
-Diluted
    22,169,235       22,149,050  
 
               

8


 

StealthGas Inc.
Unaudited Condensed Consolidated Statements of Income
(Expressed in United States Dollars, except for share data)
                 
    Year Ended December 31,
    2007   2008
 
Revenues
               
Voyage revenues
    89,995,123       112,551,901  
 
 
               
Expenses
               
Voyage expenses
    5,369,546       6,180,754  
Vessels’ operating expenses
    25,435,578       32,178,385  
Dry-docking costs
    314,181       1,112,992  
Management fees
    4,126,610       4,618,025  
General and administrative expenses
    5,024,912       4,772,615  
Depreciation
    16,546,692       23,283,393  
Net gain on sale of vessels
          (1,673,321 )
 
Total expenses
    56,817,519       70,472,843  
 
 
               
Income from operations
    33,177,604       42,079,058  
 
 
               
Other income and (expenses)
               
Interest and finance costs
    (9,831,404 )     (9,962,504 )
Change in fair value of derivatives
    (2,573,992 )     (2,713,055 )
Interest income
    1,888,070       743,193  
Foreign exchange loss
    (122,171 )     (159,208 )
 
Other expenses, net
    (10,639,497 )     (12,091,574 )
 
 
               
Net income
    22,538,107       29,987,484  
 
               
Earnings per share
               
- Basic
    1.26       1.35  
 
               
- Diluted
    1.26       1.35  
 
               
-Cash dividends declared
    0.75       0.75  
 
               
Weighted average number of shares
               
-Basic
    17,900,576       22,134,821  
 
               
-Diluted
    17,943,346       22,184,407  
 
               

9


 

StealthGas Inc.
Unaudited Condensed Consolidated Balance Sheets
(Expressed in United States Dollars)
                 
    As of December 31,
    2007   2008
 
ASSETS
               
Total current assets
    69,497,341       50,766,257  
Total fixed assets
    407,545,322       574,780,637  
Total non current assets
    550,663       8,800,229  
 
 
               
Total assets
    477,593,326       634,347,123  
 
 
               
LIABILITIES AND EQUITY
               
Bank Debt
    145,758,529       283,693,873  
Other liabilities
    28,804,009       32,805,925  
Shareholder equity
    303,030,788       317,847,325  
 
 
               
Total liabilities and equity
    477,593,326       634,347,123  
 

10


 

StealthGas Inc.
Unaudited Condensed Consolidated Statements of Cash Flows
(Expressed in United States Dollars)
                 
    Year Ended December 31,
    2007   2008
 
Cash flows from operating activities
               
Net income for the year
    22,538,107       29,987,484  
 
               
Items included in net income not affecting cash flows:
               
Depreciation and amortization of finance charges
    16,621,400       23,388,379  
Amortization of fair value of time charter
    (1,377,146 )     (1,005,865 )
Share based compensation
    1,324,743       1,913,634  
Change in fair value of derivatives
    2,573,992       1,467,113  
Gain on sale of vessels
          (1,673,321 )
 
               
Changes in operating assets and liabilities:
               
(Increase)/decrease in
               
Trade receivables
    (1,252,630 )     (222,382 )
Claims receivable
    (26,041 )     (561,236 )
Inventories
    (89,491 )     (417,777 )
Advances and prepayments
    57,451       (599,735 )
Increase/(decrease) in
               
Payable to related party
    5,648,235       (5,439,314 )
Trade accounts payable
    1,356,965       (150,246 )
Other accrued liabilities
    (753,460 )     590,069  
Deferred income
    1,082,372       803,989  
 
Net cash provided by operating activities
    47,704,497       48,080,792  
 
 
               
Cash flows from investing activities
               
Insurance proceeds
    269,893        
Advances for vessel under construction and acquisitions
    (12,450,000 )     (23,009,597 )
Proceeds from sale of vessels
          26,883,889  
Acquisition of vessels
    (133,846,574 )     (167,509,111 )
(Increase)/decrease in restricted cash account
    (3,609,934 )     3,654,833  
 
Net cash (used in) investing activities
    (149,636,615 )     (159,979,986 )
 
 
               
Cash flows from financing activities
               
Capital stock
    76,601        
Follow-on offering
    129,528,000        
Underwriters’ over allotment option exercised
    8,277,289        
Stock issuance costs
    (8,122,546 )      
Dividends paid
    (13,714,540 )     (16,727,707 )
Deferred finance charges
    (145,795 )     (304,549 )
Customer deposits
    3,190,821       (270,707 )
Loan repayment
    (48,757,211 )     (23,866,656 )
Proceeds from short-term bridge facility
    26,500,000        
Proceeds from long-term debt
    27,067,500       161,802,000  
 
Net cash provided by financing activities
    123,900,119       120,632,381  
 
 
               
Net increase in cash and cash equivalents
    21,968,001       8,733,187  
Cash and cash equivalents at beginning of year
    11,146,871       33,114,872  
 
Cash and cash equivalents at end of year
    33,114,872       41,848,059  
 
 
               
Supplemental Cash Flow Information:
               
Cash paid during the period for interest
    9,329,123       11,133,593  
 
               
Non cash items:
               
Fair value of below market acquired time charter
    1,572,000        
 
               

11