DORIAN LPG LTD.
|
||
(Exact name of registrant as specified in its charter)
|
||
Republic of the Marshall Islands
|
001-36437
|
66-0818228
|
(State or other jurisdiction of incorporation or organization)
|
(Commission File Number)
|
(IRS employer identification no.)
|
c/o Dorian LPG (USA) LLC, 27 Signal Road, Stamford, Connecticut
|
06902
|
|
(Address of principal executive offices)
|
(Zip Code)
|
[_]
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
[_] |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
[_]
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
[_]
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Item 9.01. | Financial Statements and Exhibits |
(d) | Exhibits |
Exhibit Number
|
Description
|
99.1
|
Press Release dated October 30, 2015
|
Dated: October 30, 2015
|
DORIAN LPG LTD.
|
|
(registrant)
|
||
By:
|
/s/ Theodore B. Young
|
|
Theodore B. Young
|
||
Chief Financial Officer
|
· | Revenues of $74.9 million |
· | Net Income of $41.2 million; Earnings Per Share of $0.72 |
· | Adjusted EBITDA of $57.7 million* |
· | Took delivery of five vessels under our ECO-design VLGC newbuilding program, the Continental, the Constitution, the Commodore, the Cresques, and the Constellation |
· | Repurchased 352,100 shares of our common stock for $4.3 million |
· | To date, hedged interest rate risk on $464.3 million of debt under our new facility in both bullet and amortizing structures |
|
Capacity
(Cbm)
|
Shipyard
|
Sister
Ships
|
Year Built/
Estimated
Delivery(1)
|
ECO
Vessel(2)
|
Employment(3)
|
Charter Expiration(1)
|
OPERATING FLEET
|
|
|
|
|
|
|
|
VLGCs
|
|
|
|
|
|
|
|
Captain Nicholas ML
|
82,000
|
Hyundai
|
A
|
2008
|
—
|
Pool
|
—
|
Captain John NP
|
82,000
|
Hyundai
|
A
|
2007
|
—
|
Spot
|
—
|
Captain Markos NL (4)
|
82,000
|
Hyundai
|
A
|
2006
|
—
|
Time Charter
|
Q4 2019
|
Comet (5)
|
84,000
|
Hyundai
|
B
|
2014
|
X
|
Time Charter
|
Q3 2019
|
Corsair (6)
|
84,000
|
Hyundai
|
B
|
2014
|
X
|
Time Charter
|
Q3 2018
|
Corvette
|
84,000
|
Hyundai
|
B
|
2015
|
X
|
Spot
|
—
|
Cougar
|
84,000
|
Hyundai
|
B
|
2015
|
X
|
Pool
|
—
|
Concorde
|
84,000
|
Hyundai
|
B
|
2015
|
X
|
Spot
|
—
|
Cobra (7)
|
84,000
|
Hyundai
|
B
|
2015
|
X
|
Pool
|
Q3 2016
|
Continental
|
84,000
|
Hyundai
|
B
|
2015
|
X
|
Pool
|
—
|
Constitution
|
84,000
|
Hyundai
|
B
|
2015
|
X
|
Pool
|
—
|
Commodore
|
84,000
|
Hyundai
|
B
|
2015
|
X
|
Pool
|
—
|
Constellation
|
84,000
|
Hyundai
|
B
|
2015
|
X
|
Pool
|
—
|
Cresques
|
84,000
|
Daewoo
|
C
|
2015
|
X
|
Pool
|
—
|
Clermont
|
84,000
|
Hyundai
|
B
|
2015
|
X
|
Pool
|
—
|
Cheyenne
|
84,000
|
Hyundai
|
B
|
2015
|
X
|
Pool
|
—
|
PGC
|
|
|
|
|
|
|
|
Grendon
|
5,000
|
Higaki
|
|
1996
|
—
|
Spot
|
—
|
NEWBUILDING VLGCs
|
|
|
|
|
|
|
|
Cratis
|
84,000
|
Daewoo
|
C
|
Q4 2015
|
X
|
—
|
—
|
Chaparral
|
84,000
|
Hyundai
|
B
|
Q4 2015
|
X
|
—
|
—
|
Commander
|
84,000
|
Hyundai
|
B
|
Q4 2015
|
X
|
—
|
—
|
Copernicus
|
84,000
|
Daewoo
|
C
|
Q4 2015
|
X
|
—
|
—
|
Challenger
|
84,000
|
Hyundai
|
B
|
Q4 2015
|
X
|
—
|
—
|
Caravelle
|
84,000
|
Hyundai
|
B
|
Q1 2016
|
X
|
—
|
—
|
Total
|
1,847,000
|
(1)
|
Represents calendar year quarters.
|
(2)
|
Represents vessels with very low revolutions per minute, long‑stroke, electronically controlled engines, larger propellers, advanced hull design, and low friction paint.
|
(3)
|
"Pool" indicates that the vessel is operated in the Helios Pool and receives as charter hire a portion of the net revenue of the pool calculated according to a formula based on the vessel's pro rata performance in the pool.
|
(4)
|
Currently on time charter with an oil major that began in December 2014.
|
(5)
|
Currently on a time charter with an oil major that began in July 2014.
|
(6)
|
Currently on time charter with an oil major that began in July 2015.
|
(7)
|
Currently on a time charter with an oil major within the Helios Pool that began in July 2015.
|
Three months ended
|
Six months ended
|
|||||||||||||||
(in U.S. dollars, except fleet data)
|
September 30, 2015
|
September 30, 2014
|
September 30, 2015
|
September 30, 2014
|
||||||||||||
Statement of Operations Data
|
||||||||||||||||
Revenues
|
$
|
74,946,432
|
$
|
20,358,211
|
$
|
110,588,892
|
$
|
36,212,051
|
||||||||
Expenses
|
||||||||||||||||
Voyage expenses
|
3,541,546
|
4,357,560
|
7,064,619
|
7,143,558
|
||||||||||||
Vessel operating expenses
|
9,459,889
|
5,187,845
|
16,213,975
|
8,670,968
|
||||||||||||
Management fees‑related party
|
—
|
—
|
—
|
1,125,000
|
||||||||||||
Depreciation and amortization
|
8,303,555
|
3,034,138
|
13,160,982
|
5,501,080
|
||||||||||||
General and administrative expenses
|
5,281,535
|
4,302,218
|
12,495,815
|
5,094,724
|
||||||||||||
Total expenses
|
26,586,525
|
16,881,761
|
48,935,391
|
27,535,330
|
||||||||||||
Operating income
|
48,359,907
|
3,476,450
|
61,653,501
|
8,676,721
|
||||||||||||
Other income/(expenses)
|
||||||||||||||||
Other income—related party
|
383,643
|
—
|
767,285
|
—
|
||||||||||||
Interest and finance costs
|
(931,329
|
)
|
(37,452
|
)
|
(1,067,129
|
)
|
(215,992
|
)
|
||||||||
Interest income
|
49,259
|
134,273
|
114,844
|
241,628
|
||||||||||||
Gain/(loss) on derivatives, net
|
(6,341,763
|
)
|
342,309
|
(6,199,368
|
)
|
(1,045,835
|
)
|
|||||||||
Loss on disposal of assets
|
—
|
—
|
(105,549
|
)
|
—
|
|||||||||||
Foreign currency gain/(loss), net
|
(306,453
|
)
|
(146,903
|
)
|
(297,437
|
)
|
(220,596
|
)
|
||||||||
Total other income/(expenses), net
|
(7,146,643
|
)
|
292,227
|
(6,787,354
|
)
|
(1,240,795
|
)
|
|||||||||
Net income
|
$
|
41,213,264
|
$
|
3,768,677
|
$
|
54,866,147
|
$
|
7,435,926
|
||||||||
Earnings per common share, basic and diluted
|
$
|
0.72
|
$
|
0.07
|
$
|
0.96
|
$
|
0.13
|
||||||||
Other Financial Data
|
||||||||||||||||
Adjusted EBITDA(1)
|
$
|
57,655,360
|
$
|
7,256,230
|
$
|
77,161,163
|
$
|
14,965,356
|
||||||||
Fleet Data
|
||||||||||||||||
Calendar days(2)
|
1,092
|
441
|
1,754
|
805
|
||||||||||||
Available days (3)
|
1,066
|
388
|
1,714
|
752
|
||||||||||||
Operating days(4)
|
1,045
|
350
|
1,624
|
683
|
||||||||||||
Fleet utilization(5)
|
98.0
|
%
|
90.2
|
%
|
94.7
|
%
|
90.8
|
%
|
||||||||
Average Daily Results
|
||||||||||||||||
Time charter equivalent rate(6)
|
$
|
68,330
|
$
|
45,716
|
$
|
63,746
|
$
|
42,560
|
||||||||
Daily vessel operating expenses(7)
|
$
|
8,663
|
$
|
11,764
|
$
|
9,244
|
$
|
10,771
|
(in U.S. dollars)
|
As of
September 30, 2015
|
As of
March 31, 2015
|
||||||
Balance Sheet Data
|
||||||||
Cash and cash equivalents
|
$
|
80,344,476
|
$
|
204,821,183
|
||||
Restricted cash, non‑current
|
42,012,789
|
33,210,000
|
||||||
Total assets
|
1,488,373,192
|
1,099,101,270
|
||||||
Current portion of long-term debt
|
42,360,541
|
15,677,553
|
||||||
Long-term debt – net of current portion
|
485,927,672
|
184,665,874
|
||||||
Total liabilities
|
562,846,360
|
225,887,011
|
||||||
Total shareholders' equity
|
925,526,832
|
873,214,259
|
(1)
|
Adjusted EBITDA is non-U.S. GAAP financial measure and represents net income before interest and finance costs, (gain)/loss on derivatives, net, stock compensation expense, impairment, loss on disposal of assets and depreciation and amortization and is used as a supplemental financial measure by management to assess our financial and operating performance. We believe that adjusted EBITDA assists our management and investors by increasing the comparability of our performance from period to period. This increased comparability is achieved by excluding the potentially disparate effects between periods of derivatives, interest and finance costs, stock-based compensation expense, impairment, and depreciation and amortization expense, which items are affected by various and possibly changing financing methods, capital structure and historical cost basis and which items may significantly affect net income between periods. We believe that including adjusted EBITDA as a financial and operating measure benefits investors in selecting between investing in us and other investment alternatives.
|
Adjusted EBITDA has certain limitations in use and should not be considered an alternative to net income, operating income, cash flow from operating activities or any other measure of financial performance presented in accordance with U.S. GAAP. Adjusted EBITDA excludes some, but not all, items that affect net income. Adjusted EBITDA as presented below may not be computed consistently with similarly titled measures of other companies and, therefore might not be comparable with other companies.
|
Three months ended
|
Six months ended
|
|||||||||||||||
(in U.S. dollars)
|
September 30, 2015
|
September 30, 2014
|
September 30, 2015
|
September 30, 2014
|
||||||||||||
Net income
|
$
|
41,213,264
|
$
|
3,768,677
|
$
|
54,866,147
|
$
|
7,435,926
|
||||||||
Interest and finance costs
|
931,329
|
37,452
|
1,067,129
|
215,992
|
||||||||||||
(Gain)/loss on derivatives, net
|
6,341,763
|
(342,309
|
)
|
6,199,368
|
1,045,835
|
|||||||||||
Stock-based compensation expense
|
865,449
|
758,272
|
1,761,988
|
766,523
|
||||||||||||
Depreciation and amortization
|
8,303,555
|
3,034,138
|
13,160,982
|
5,501,080
|
||||||||||||
Loss on disposal of assets
|
—
|
—
|
105,549
|
—
|
||||||||||||
Adjusted EBITDA
|
$
|
57,655,360
|
$
|
7,256,230
|
$
|
77,161,163
|
$
|
14,965,356
|
(2)
|
We define calendar days as the total number of days in a period during which each vessel in our fleet was owned. Calendar days are an indicator of the size of the fleet over a period and affect both the amount of revenues and the amount of expenses that are recorded during that period.
|
(3)
|
We define available days as calendar days less aggregate off‑hire days associated with scheduled maintenance, which include major repairs, drydockings, vessel upgrades or special or intermediate surveys. We use available days to measure the aggregate number of days in a period that our vessels should be capable of generating revenues.
|
(4)
|
We define operating days as available days less the aggregate number of days that our vessels are off‑hire for any reason other than scheduled maintenance. We use operating days to measure the number of days in a period that our operating vessels are on hire.
|
(5)
|
We calculate fleet utilization by dividing the number of operating days during a period by the number of available days during that period. An increase in non‑scheduled off‑hire days would reduce our operating days, and therefore, our fleet utilization. We use fleet utilization to measure our ability to efficiently find suitable employment for our vessels.
|
(6)
|
Time charter equivalent rate, or TCE rate, is a measure of the average daily revenue performance of a vessel. TCE rate is a 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 (such as time charters, voyage charters) under which the vessels may be employed between the periods. Our method of calculating TCE rate is to divide the sum of revenues net of voyage expenses by operating days for the relevant time period.
|
(7)
|
Daily vessel operating expenses are calculated by dividing vessel operating expenses by calendar days for the relevant time period.
|