EX-99.1 2 d146922dex991.htm EX-99.1 EX-99.1

EXHIBIT 99.1

 

 

LOGO

STEALTHGAS INC. REPORTS FOURTH QUARTER AND TWELVE MONTHS ENDED DECEMBER 31, 2015 FINANCIAL AND OPERATING RESULTS

ATHENS, GREECE, February 25, 2016. 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, 2015.

OPERATIONAL AND FINANCIAL HIGHLIGHTS

 

    Successful delivery of ten new eco LPG carriers in 2015

 

    Year on year increase of vessel calendar days by 15%.

 

    Operational utilization of 92.5% in 2015.

 

    Continuous reduction of daily opex costs and breakeven levels in 2015 – an outcome of successful management and operations.

 

    63% of vessels on period charters for 2016, with a total of $200 million in contracted revenues.

 

    Revenues in 12M 2015 of $141.3 million, increased by $9.3 million compared to 12M 2014.

 

    Adjusted EBITDA in 12M 2015 of $58.4 million ($63.2 million in 12M 2014).

 

    Asset base surpassed $1 billion driven by the addition of our new eco LPG vessels.

 

    Moderate gearing since debt to assets stands at about 41% while net debt to assets is as low as 31%.

 

    Cash on hand of $100 million with strong operating cashflow of about $48 million.

 

    Stock repurchase of 3.6 million shares for a total $19.4 million, from the beginning of the program in December 2014 to date.

Fourth quarter 2015 Results:

 

    Revenues for the three months ended December 31, 2015 amounted to $37.4 million, an increase of $2.4 million, or 6.9%, compared to revenues of $35.0 million for the three months ended December 31, 2014, primarily due to the net addition of 8 vessels which increased the number of operating vessels to 55 as of the end of December 2015.

 

    Voyage expenses and vessels’ operating expenses for the three months ended December 31, 2015 were $4.2 million and $14.2 million, respectively, compared to $3.5 million and $11.8 million, respectively, for the three months ended December 31, 2014. The $0.7 million increase in voyage expenses was primarily due to the higher number of vessels under spot charters in the 2015 period. During the fourth quarter of 2015 the Company had a 120.0% increase in spot days compared to the same period of 2014. The 20.3% increase in operating expenses compared to the same period of 2014, is due to a net fleet expansion of eight vessels, and one vessel coming off bareboat, resulting in an increased time charter and spot activity of 530 days. It is noted that for yet another quarter, our daily operating costs decreased as a result of our fleet expansion with the new eco LPG vessels, and the continued implementation of our efficient management policies.


    Drydocking costs for the three months ended December 31, 2015 and 2014 were $0.8 million and nil, respectively. The cost for the fourth quarter of 2015 corresponds to the drydocking of two vessels. Overall, in 2016 the Company has scheduled dry dockings for seven vessels.

 

    Depreciation for the three months ended December 31, 2015, was $9.7 million, a $0.9 million increase from $8.8 million for the same period of last year. This increase was due to the additional depreciation for ten vessels joining the fleet in 2015 which was partly offset by the decrease in depreciation caused by our Company’s decision to sell and lease back in Q4 2014 two of our LPG vessels, the Gas Cathar and the Gas Premiership, as well as our strategic decision to scrap, in April 2015, two of our oldest LPG carriers, the Gas Kaizen and the Gas Crystal.

 

    Included in the fourth quarter 2015 results are net losses from interest rate derivative instruments and foreign currency forward arrangements of $0.27 million. Interest paid on interest rate swap arrangements amounted to $0.38 million, loss on settlement of foreign currency forward arrangements amounted to $0.67 and net gains from change in fair value of the same interest rate derivative instruments and foreign currency forward arrangements amounted to $0.78 million.

 

    The Company recorded an impairment loss of $4.7 million for two of its oldest vessels.

 

    As a result of the above, the Company reported a loss for the three months ended December 31, 2015 of $3.1 million, compared to a loss of $1.2 million for the three months ended December 31, 2014. The weighted average number of shares for the three months ended December 31, 2015 decreased to 40.5 million compared to 43.4 million for the same period of last year, mainly due to the repurchase of 3.2 million shares from December 2014 to December 2015. Loss per share, basic and diluted, for the three months ended December 31, 2015 amounted to $0.08 compared to $0.03 for the same period of last year.

 

    Adjusted net income was $1.7 million or $0.04 per share for the three months ended December 31, 2015 compared to $5.7 million or $0.13 per share for the same period of last year.

 

    EBITDA for the three months ended December 31, 2015 amounted to $10.1 million. Reconciliations of Adjusted Net Income, EBITDA and Adjusted EBITDA to Net (Loss)/Income are set forth below.

 

    An average of 53.0 vessels were owned by the Company during the three months ended December 31, 2015, compared to 46.4 vessels for the same period of 2014.

Twelve Months 2015 Results:

 

    Revenues for the twelve months ended December 31, 2015, amounted to $141.3 million, an increase of $9.3 million, or 7.0%, compared to revenues of $132.0 million for the twelve months ended December 31, 2014, primarily due to the higher number of vessels in our fleet in the 2015 period.

 

    Voyage expenses and vessels’ operating expenses for the twelve months ended December 31, 2015 were $17.6 million and $50.7 million, respectively, compared to $14.1 million and $45.4 million for the twelve months ended December 31, 2014. The $8.8 million aggregate increase in voyage and operating expenses was primarily due to the higher number of vessels that operated in 2015.

 

    Drydocking Costs for the twelve months ended December 31, 2015 and 2014 were $1.8 million and $0.5 million, respectively, representing the costs of four vessels drydocked in the twelve-month period of 2015 and one vessel drydocked in the same period of 2014.

 

    Depreciation for the twelve months ended December 31, 2015, was $35.9 million, a $2.1 million increase from $33.8 million for the same period of last year. This increase was due to the higher number of vessels in our fleet in the 2015 period.

 

    Included in the twelve months 2015 results are net losses from interest rate derivative instruments and foreign currency forward arrangements of $0.4 million. Interest paid on interest rate swap arrangements amounted to $1.4 million, loss on settlement of foreign currency forward arrangements amounted to $0.7 and gains from change in fair value of the same interest rate derivative instruments and foreign currency forward arrangements amounted to $1.7 million.


    The Company recorded an impairment loss of $8.2 million for three of its oldest vessels.

 

    As a result of the above, the Company reported net income for the twelve months ended December 31, 2015 of $2.6 million, compared to net income of $12.7 million for the twelve months ended December 31, 2014. The weighted average number of shares for the twelve months ended December 31, 2015 increased to 41.3 million compared to 39.3 million for the twelve months ended December 31, 2014, mainly due to the offering of a total of 11.4 million shares in February, May and August of 2014, the effect of which was partly offset by the repurchase of 3.2 million shares from December 2014 to December 2015. Earnings per share, basic and diluted, for the twelve months ended December 31, 2015 amounted to $0.06 compared to $0.32 for the same period of last year.

 

    Adjusted net income was $10.9 million or $0.26 per share for the twelve months ended December 31, 2015 compared to $18.7 million or $0.48 per share for the same period last year.

 

    EBITDA for the twelve months ended December 31, 2015 amounted to $50.0 million.

 

    Reconciliations of Adjusted Net Income, EBITDA and Adjusted EBITDA to Net Income are set forth below.

 

    An average of 48.8 vessels were owned by the Company during the twelve months ended December 31, 2015, compared to 44.1 vessels for the same period of 2014.

 

    As of December 31, 2015, cash and cash equivalents amounted to $100.0 million and total debt amounted to $422.2 million. During the twelve months ended December 31, 2015 debt repayments amounted to $55.9 million.

Share Repurchase Program

Since December 1, 2014 to date, the Company has repurchased a total of 3,602,495 shares at an average price of $5.37 per share for a total consideration of $19.4 million, under its $30.0 million buyback program.

Fleet Update Since Previous Announcement

On January 21, 2016, the Company sold a 3,500 cbm, 1992 built, LPG carrier – Gas Arctic.

On February 5, 2016, the Company took delivery of a 7,500 cbm, 2016 built, eco LPG carrier - Eco Nical, from a Japanese shipyard.

The Company announced the conclusion of the following chartering arrangements:

 

    A six months contract of consecutive voyages for its 7,200 cbm, 2015 built, LPG carrier, Eco Galaxy, to an oil major until August 2016.

 

    A one year time charter extension for its 5,000 cbm, 1994 built, LPG carrier, Gas Emperor, to an international trading house until January 2017.

 

    A one year time charter extension for its 5,000 cbm, 2011 built, LPG carrier, Gas Myth, to an oil major until January 2017.

 

    A one year time charter extension for its 3,500 cbm, 2008 built, LPG carrier, Gas Imperiale, to an international trading house until January 2017.

 

    A six month time charter for its 5,000 cbm, 1994 built, LPG carrier, Gas Icon, to a petrochemical producer until July 2016.


    A six month time charter for its 5,000 cbm, 2015 built, LPG carrier, Eco Enigma, to an international trading house until June 2016.

 

    A one year time charter for its 6,300 cbm, 2007 built, LPG carrier, Gas Flawless, to an international LPG operator until January 2017.

 

    An eighteen month time charter for its 7,200 cbm, new building LPG carrier to be delivered in 2016, Eco Dominator, to a national LPG distributor until January 2018.

 

    A six month time charter for its 5,000 cbm, 1996 built, LPG carrier, Gas Nirvana, to an international trading house until July 2016.

 

    A one year time charter for its 5,000 cbm, 2011 built, LPG carrier, Gas Elixir, to an international LPG trader until March 2017.

 

    A nine month time charter extension for its 5,000 cbm, 2014 built, LPG carrier, Eco Invictus, to an international trading house until September 2016.

 

    A one year bareboat charter extension for its 47,000 dwt, tanker Navig8 Fidelity to an international tanker operator until January 2017.

With these charters the Company has increased its contracted revenues to $200 million. Total anticipated voyage days of our fleet are 63% covered for the remainder of 2016 and 32% covered for 2017.

CEO Harry Vafias commented

Year 2015, presented challenges stemming from the global economic environment. Nearly all sectors of the shipping industry faced considerable obstacles, but as to our segment we faced an environment of low freight rates attributable to low oil prices and to an imbalance of supply and demand of coastal LPG vessels. Our Company managed to close the year demonstrating a growth in revenue and positive income results. We have successfully executed our expansion plan, reduced our operating cost base and have preserved our superior technical efficiency. In addition, we feel that we are in good position as we enjoy a solid capital structure, with net gearing as low as 31%, assets exceeding a billion dollars and contracted revenues of $200 million. Indeed we believe that a Company’s managerial capabilities and strength are more evident in periods of weak markets. Our stock has been trading at about 25 percent of NAV so buying back our own stock has been an obvious decision for us, we have spent close to $20 million from December 2014, to date. Buying back our own stock, a strong balance sheet, a rejuvenated high quality fleet, better market conditions going forward, makes us feel optimistic for our Company’s future.


Conference Call details:

On February 25th, 2016 at 11:00 am ET, the company’s management will host a conference call to discuss the results and the company’s operations and outlook.

Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1877 280 2296 (US Toll Free Dial In) or: 0800 279 5736 (UK Toll Free Dial In) Access Code: 4377385

In case of any problems with the above numbers, please dial +1646 254 3360 (US Toll Dial In), or +44(0)20 3427 1909 (Standard International Dial In). Access Code: 4377385

A telephonic replay of the conference call will be available until March 2nd, 2016 by dialing +1347 366 9565 (US Local Dial In), +44(0)20 3427 0598 (UK Local Dial In).

Access Code:4377385

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.

About STEALTHGAS INC.

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 49 LPG carriers, excluding the two chartered in vessels, with a total capacity of 239,187 cubic meters (cbm), three M.R. product tankers and one Aframax oil tanker with a total capacity of 255,804 deadweight tons (dwt). The Company has agreed to acquire a further 5 LPG carriers with expected deliveries ranging from the remaining of 2016 to 2017. Giving effect to the delivery of these acquisitions, StealthGas Inc.’s fleet will be composed of 54 owned LPG carriers with a total capacity of 334,387 cubic meters (cbm). 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, charter counterparty performance, changes in demand that may affect attitudes of time charterers to scheduled and unscheduled dry dockings, shipyard performance, changes in STEALTHGAS INC’s operating expenses, including bunker prices, dry-docking and


insurance costs, ability to obtain financing and comply with covenants in our financing arrangements, 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.

Fleet List and Fleet Deployment

For information on our fleet and further information:

Visit our website at www.stealthgas.com

Company Contact:

Harry Vafias

Chief Executive Officer

STEALTHGAS INC.

011-30-210-6250-001

E-mail: info@stealthgas.com


Fleet Data:

The following key indicators highlight the Company’s operating performance during the fourth quarters and years ended December 31, 2014 and December 31, 2015.

 

FLEET DATA

   Q4 2014     Q4 2015     12M 2014     12M 2015  

Average number of vessels (1)

     46.4        53.0        44.1        48.8   

Period end number of owned vessels in fleet

     45        53        45        53   

Total calendar days for fleet (2)

     4,324        5,060        16,136        18,541   

Total voyage days for fleet (3)

     4,314        5,017        16,028        18,446   

Fleet utilization (4)

     99.8     99.2     99.3     99.5

Total charter days for fleet (5)

     3,825        3,942        13,893        14,516   

Total spot market days for fleet (6)

     489        1,075        2,135        3,930   

Fleet operational utilization (7)

     94.5     91.0     93.3     92.5

 

1) Average number of vessels is the number of owned 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 for fleet are the total days the vessels we operated were in our possession for the relevant period including off-hire days associated with major repairs, drydockings or special or intermediate surveys.
3) Total voyage days for fleet reflect the total days the vessels we operated 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 charter days for fleet are the number of voyage days the vessels operated on time or bareboat charters for the relevant period.
6) Total spot market charter days for fleet are the number of voyage days the vessels operated on spot market charters for the relevant period.
7) Fleet operational utilization is the percentage of time that our vessels generated revenue, and is determined by dividing voyage days (excluding commercially idle days) by fleet calendar days for the relevant period.

Reconciliation of Adjusted Net Income, EBITDA, adjusted EBITDA and adjusted EPS:

Adjusted Net income represents Net Income before loss on derivatives excluding swap interest paid, impairment loss, share based compensation and gain on sale of vessels. EBITDA represents net income before interest and finance costs including swap interest paid, interest income, depreciation and amortization. Adjusted EBITDA represents EBITDA before impairment loss, share based compensation, loss on derivatives, excluding swap interest paid, and gain on sale of vessels. EBITDA, adjusted EBITDA, adjusted net income and adjusted EPS are not recognized measurements under U.S. GAAP. Our calculation of EBITDA, adjusted EBITDA, adjusted net income and adjusted EPS may not be comparable to that reported by other companies in the shipping or other industries. In evaluating Adjusted EBITDA and Adjusted Net Income, you should be aware that in the future we may incur expenses that are the same as or similar to some of the adjustments in this presentation.

EBITDA, adjusted EBITDA, adjusted net income and adjusted EPS are included herein because they are a basis, upon which we assess our financial performance. They allow us to present our performance from period to period on a comparable basis and provide additional information on fleet operational results. We also use EBITDA to assess our liquidity position and believe it represents useful information for investors regarding a company’s ability to service and/or incur indebtedness.


(Expressed in United States Dollars,

except number of shares)

   Fourth Quarter Ended
December 31st,
    Twelve Months Period
Ended December 31st,
 
     2014     2015     2014     2015  

Net (Loss)/Income - Adjusted Net Income

        

Net (loss)/income

     (1,187,627     (3,051,497     12,685,826        2,566,678   

Loss on derivatives

     823,789        272,419        1,348,384        370,584   

Less swap interest paid

     (285,469     (379,489     (1,857,362     (1,406,505

Gain on sale of vessel, net

     —          —          —          (33,251

Impairment loss

     6,168,747        4,672,294        6,168,747        8,238,987   

Share based compensation

     139,097        213,900        357,967        1,140,084   

Adjusted Net Income

     5,658,537        1,727,627        18,703,562        10,876,577   

Net (Loss)/Income – EBITDA

        

Net (loss)/income

     (1,187,627     (3,051,497     12,685,826        2,566,678   

Plus interest and finance costs incl. swap interest paid

     2,551,633        3,455,498        11,171,901        11,791,766   

Less interest income

     (113,594     398        (456,924     (173,083

Plus depreciation

     8,826,492        9,704,901        33,811,607        35,857,507   

EBITDA

     10,076,904        10,109,300        57,212,410        50,042,868   

Net (Loss)/Income - Adjusted EBITDA

        

Net (loss)/income

     (1,187,627     (3,051,497     12,685,826        2,566,678   

Loss on derivatives

     823,789        272,419        1,348,384        370,584   

Gain on sale of vessel, net

     —          —          —          (33,251

Impairment loss

     6,168,747        4,672,294        6,168,747        8,238,987   

Share based compensation

     139,097        213,900        357,967        1,140,084   

Plus interest and finance costs

     2,266,164        3,076,009        9,314,539        10,385,261   

Less interest income

     (113,594     398        (456,924     (173,083

Plus depreciation

     8,826,492        9,704,901        33,811,607        35,857,507   

Adjusted EBITDA

     16,923,068        14,888,424        63,230,146        58,352,767   

EPS - Adjusted EPS

        

Net (loss)/income

     (1,187,627     (3,051,497     12,685,826        2,566,678   

Adjusted net income

     5,658,537        1,727,627        18,703,562        10,876,577   

Weighted average number of shares

     43,389,533        40,534,972        39,305,644        41,315,127   

EPS - Basic and Diluted

     (0.03     (0.08     0.32        0.06   

Adjusted EPS

     0.13        0.04        0.48        0.26   


StealthGas Inc.

Unaudited Consolidated Statements of Operations

(Expressed in United States Dollars, except number of shares)

 

     Fourth Quarter Ended
December 31st,
    Twelve Months Ended
December 31st,
 
     2014     2015     2014     2015  

Revenues

  

Revenues

     32,518,012        34,936,486        122,158,892        131,501,881   

Revenues - related party

     2,473,109        2,473,109        9,814,000        9,814,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     34,991,121        37,409,595        131,972,892        141,315,881   
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses

        

Voyage expenses

     3,081,595        3,765,983        12,474,090        15,849,855   

Voyage expenses - related party

     422,499        458,548        1,613,421        1,725,683   

Charter hire expenses

     320,804        1,037,980        320,804        4,124,960   

Vessels’ operating expenses

     10,721,476        13,100,578        41,335,984        46,477,583   

Vessels’ operating expenses - related party

     1,038,008        1,050,077        4,099,352        4,177,042   

Drydocking costs

     —          814,115        465,681        1,774,905   

Management fees - related party

     1,506,330        1,776,305        5,501,675        6,452,145   

General and administrative expenses

     964,712        782,936        3,150,929        3,655,316   

Depreciation

     8,826,492        9,704,901        33,811,607        35,857,507   

Impairment loss

     6,168,747        4,672,294        6,168,747        8,238,987   

Net gain on sale of vessels

     —          —          —          (33,251
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     33,050,663        37,163,717        108,942,290        128,300,732   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     1,940,458        245,878        23,030,602        13,015,149   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other (expenses)/income

        

Interest and finance costs

     (2,266,164     (3,076,009     (9,314,539     (10,385,261

Loss on derivatives

     (823,789     (272,419     (1,348,384     (370,584

Interest income and other income/(expenses)

     113,594        (398     456,924        173,083   

Foreign exchange (loss)/gain

     (151,726     51,451        (138,777     134,291   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other expenses, net

     (3,128,085     (3,297,375     (10,344,776     (10,448,471
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

     (1,187,627     (3,051,497     12,685,826        2,566,678   
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/Earnings per share

        

- Basic and diluted

     (0.03     (0.08     0.32        0.06   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares

        

-Basic and diluted

     43,389,533        40,534,972        39,305,644        41,315,127   
  

 

 

   

 

 

   

 

 

   

 

 

 


StealthGas Inc.

Unaudited Consolidated Balance Sheets

(Expressed in United States Dollars)

 

     December 31,     December 31,  
     2014     2015  

Assets

    

Current assets

    

Cash and cash equivalents

     129,114,803        100,062,957   

Receivables from related party

     104,476        112,895   

Trade and other receivables

     3,211,563        4,743,869   

Claims receivable

     70,273        —     

Inventories

     2,958,666        2,916,254   

Advances and prepayments

     1,386,003        1,249,402   

Restricted cash

     2,896,677        13,455,766   

Vessel held for sale

     —          831,226   
  

 

 

   

 

 

 

Total current assets

     139,742,461        123,372,369   
  

 

 

   

 

 

 

Non current assets

    

Advances for vessel under construction and acquisitions

     88,965,085        44,031,882   

Vessels, net

     711,352,845        864,689,888   

Other receivables from related party

     228,494        115,599   

Restricted cash

     2,500,000        5,146,877   

Deferred finance charges

     1,569,375        390,000   

Fair value of derivatives

     —          127,555   
  

 

 

   

 

 

 

Total non current assets

     804,615,799        914,501,801   
  

 

 

   

 

 

 

Total assets

     944,358,260        1,037,874,170   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Current liabilities

    

Payable to related party

     4,941,896        9,188,852   

Trade accounts payable

     8,843,593        8,328,878   

Accrued and other liabilities

     3,903,027        5,602,939   

Deferred income

     6,711,945        4,954,193   

Deferred income – related party

     180,383        413,157   

Fair value of derivatives

     583,368        297,656   

Current portion of long-term debt

     42,125,662        74,928,451   
  

 

 

   

 

 

 

Total current liabilities

     67,289,874        103,714,126   
  

 

 

   

 

 

 

Non current liabilities

    

Fair value of derivatives

     1,873,295        681,197   

Customer deposits

     —          2,556,700   

Deferred gain on sale and leaseback of vessels

     775,741        580,701   

Deferred income

     172,428        56,183   

Long-term debt

     281,856,648        347,234,103   
  

 

 

   

 

 

 

Total non current liabilities

     284,678,112        351,108,884   
  

 

 

   

 

 

 

Total liabilities

     351,967,986        454,823,010   
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity

    

Capital stock

     442,850        442,850   

Treasury stock

     (7,541,264     (20,486,872

Additional paid-in capital

     499,862,062        501,002,146   

Retained earnings

     99,919,646        102,486,324   

Accumulated other comprehensive loss

     (293,020     (393,288
  

 

 

   

 

 

 

Total stockholders’ equity

     592,390,274        583,051,160   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

     944,358,260        1,037,874,170   
  

 

 

   

 

 

 


StealthGas Inc.

Unaudited Consolidated Statements of Cash Flows

(Expressed in United States Dollars)

 

     Twelve Months Ended
December 31st,
 
     2014     2015  

Cash flows from operating activities

    

Net income for the year

     12,685,826        2,566,678   

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

    

Depreciation

     33,811,607        35,857,507   

Amortization of deferred finance charges

     656,341        587,157   

Amortization of deferred gain on sale and leaseback of vessels

     (4,954     (195,040

Unrealized exchange differences

     251,662        —     

Share based compensation

     357,967        1,140,084   

Change in fair value of derivatives

     (1,019,853     (1,705,633

Impairment loss

     6,168,747        8,238,987   

Gain on sale of vessels

     —          (33,251

Changes in operating assets and liabilities:

    

(Increase)/decrease in

    

Trade and other receivables

     1,869,466        (1,532,306

Claims receivable

     (317,570     (1,192,422

Inventories

     (497,573     (39,991

Advances and prepayments

     (670,559     136,601   

Increase/(decrease) in

    

Balances with related parties

     (999,147     4,351,432   

Trade accounts payable

     1,104,798        (183,896

Accrued liabilities

     1,022,650        1,699,912   

Deferred income

     818,327        (1,641,223
  

 

 

   

 

 

 

Net cash provided by operating activities

     55,237,735        48,054,596   
  

 

 

   

 

 

 

Cash flows from investing activities

    

Insurance proceeds

     384,164        1,262,695   

Vessels’ acquisitions and advances for vessels under construction

     (129,891,982     (155,072,744

Proceeds from sale of vessels, net

     27,929,931        2,010,302   

Net proceeds related to cancellation of vessels’ acquisitions

     10,044,799        —     

Decrease in restricted cash account

     425,225        571,293   

(Increase) in restricted cash account

     —          (13,777,259
  

 

 

   

 

 

 

Net cash used in investing activities

     (91,107,863     (165,005,713
  

 

 

   

 

 

 

Cash flows from financing activities

    

Net proceeds from common stock issuance

     112,302,678        —     

Stock repurchase

     (4,789,158     (13,429,891

Deferred finance charges

     (1,130,675     (383,950

Customer deposits received

     —          2,556,700   

Loan repayments

     (75,268,462     (55,943,588

Proceeds from long-term debt

     47,903,693        155,100,000   
  

 

 

   

 

 

 

Net cash provided by financing activities

     79,018,076        87,899,271   
  

 

 

   

 

 

 

Effect of exchange rate changes on cash

     (251,662     —     
  

 

 

   

 

 

 

Net increase/(decrease) in cash and cash equivalents

     42,896,286        (29,051,846

Cash and cash equivalents at beginning of year

     86,218,517        129,114,803   
  

 

 

   

 

 

 

Cash and cash equivalents at end of year

     129,114,803        100,062,957