Summary Consolidated Financial and Other Data (Unaudited)
|
|
For the Three Months Ended September 30,
|
|
|
For the Nine Months Ended September 30,
|
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
|
(in thousands of U.S. dollars, unless otherwise stated)
|
|
Income Statement Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues - third parties
|
|
$
|
1,595,104
|
|
|
$
|
1,801,722
|
|
|
$
|
4,841,082
|
|
|
$
|
5,203,859
|
|
Revenues - related companies
|
|
|
6,880
|
|
|
|
7,977
|
|
|
|
23,217
|
|
|
|
20,418
|
|
Total revenues
|
|
|
1,601,984
|
|
|
|
1,809,699
|
|
|
|
4,864,299
|
|
|
|
5,224,277
|
|
Cost of revenues - third parties
|
|
|
1,323,487
|
|
|
|
1,615,070
|
|
|
|
4,323,548
|
|
|
|
4,674,314
|
|
Cost of revenues - related companies
|
|
|
207,676
|
|
|
|
112,010
|
|
|
|
329,725
|
|
|
|
299,968
|
|
Total cost of revenues
|
|
|
1,531,163
|
|
|
|
1,727,080
|
|
|
|
4,653,273
|
|
|
|
4,974,282
|
|
Gross profit
|
|
|
70,821
|
|
|
|
82,619
|
|
|
|
211,026
|
|
|
|
249,995
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and distribution
|
|
|
51,068
|
|
|
|
52,443
|
|
|
|
150,646
|
|
|
|
163,209
|
|
General and administrative
|
|
|
6,934
|
|
|
|
10,577
|
|
|
|
21,174
|
|
|
|
27,040
|
|
Amortization of intangible assets
|
|
|
380
|
|
|
|
892
|
|
|
|
1,130
|
|
|
|
2,947
|
|
Loss on sale of vessels, net
|
|
|
37
|
|
|
|
13,770
|
|
|
|
3,817
|
|
|
|
13,277
|
|
Vessel impairment charge
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,062
|
|
Operating income
|
|
|
12,402
|
|
|
|
4,937
|
|
|
|
34,259
|
|
|
|
39,460
|
|
Net financing cost
|
|
|
6,497
|
|
|
|
8,112
|
|
|
|
19,733
|
|
|
|
25,102
|
|
Gain on sale of subsidiary, net
|
|
|
-
|
|
|
|
-
|
|
|
|
(4,174
|
)
|
|
|
-
|
|
Foreign exchange (gains)/ losses, net
|
|
|
(424
|
)
|
|
|
3,342
|
|
|
|
(753
|
)
|
|
|
3,245
|
|
Income tax expense/ (benefit)
|
|
|
(951
|
)
|
|
|
(2,192
|
)
|
|
|
(555
|
)
|
|
|
973
|
|
Net income / (loss)
|
|
|
7,280
|
|
|
|
(4,325
|
)
|
|
|
20,008
|
|
|
|
10,140
|
|
Less income attributable to non-controlling interest
|
|
|
(45
|
)
|
|
|
20
|
|
|
|
(43
|
)
|
|
|
66
|
|
Net income attributable to AMPNI shareholders
|
|
$
|
7,325
|
|
|
$
|
(4,345
|
)
|
|
$
|
20,051
|
|
|
$
|
10,074
|
|
Basic earnings per share (U.S. dollars)
|
|
$
|
0.16
|
|
|
$
|
(0.09
|
)
|
|
$
|
$0.43
|
|
|
$
|
$0.21
|
|
Diluted earnings per share (U.S. dollars)
|
|
$
|
0.16
|
|
|
$
|
(0.09
|
)
|
|
$
|
$0.43
|
|
|
$
|
$0.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(1)
|
|
$
|
20,099
|
|
|
$
|
8,929
|
|
|
$
|
60,839
|
|
|
$
|
59,126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Financial Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross spread on marine petroleum products(2)
|
|
$
|
65,249
|
|
|
$
|
73,578
|
|
|
$
|
191,695
|
|
|
$
|
224,912
|
|
Gross spread on lubricants(2)
|
|
|
827
|
|
|
|
633
|
|
|
|
2,982
|
|
|
|
2,120
|
|
Gross spread on marine fuel(2)
|
|
|
64,422
|
|
|
|
72,945
|
|
|
|
188,713
|
|
|
|
222,792
|
|
Gross spread per metric ton of marine
fuel sold (U.S. dollars) (2)
|
|
|
25.8
|
|
|
|
24.7
|
|
|
|
25.0
|
|
|
|
26.8
|
|
Net cash provided by/ (used in) operating activities
|
|
$
|
26,062
|
|
|
$
|
54,522
|
|
|
$
|
1,878
|
|
|
$
|
(12,311
|
)
|
Net cash (used in)/ provided by investing activities
|
|
|
(7,170
|
)
|
|
|
13,226
|
|
|
|
(30,531
|
)
|
|
|
(33,542
|
)
|
Net cash (used in)/ provided by financing activities
|
|
|
(9,809
|
)
|
|
|
(54,721
|
)
|
|
|
23,584
|
|
|
|
103,430
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales Volume Data (Metric Tons): (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sales volumes
|
|
|
2,496,457
|
|
|
|
2,958,882
|
|
|
|
7,556,685
|
|
|
|
8,324,325
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of owned bunkering tankers, end of period(4)
|
|
|
53.0
|
|
|
|
49.0
|
|
|
|
53.0
|
|
|
|
49.0
|
|
Average number of owned bunkering tankers(4)(5)
|
|
|
53.6
|
|
|
|
49.4
|
|
|
|
54.4
|
|
|
|
50.8
|
|
Special Purpose Vessels, end of period(6)……………
|
|
|
1.0
|
|
|
|
1.0
|
|
|
|
1.0
|
|
|
|
1.0
|
|
Number of operating storage facilities, end of period(7)
|
|
|
8.0
|
|
|
|
13.0
|
|
|
|
8.0
|
|
|
|
13.0
|
|
Summary Consolidated Financial and Other Data (Unaudited)
|
|
As of
December 31,
2013
|
|
|
As of
September 30,
2014
|
|
|
|
|
|
|
|
|
|
|
(in thousands of U.S. dollars,
unless otherwise stated)
|
|
Balance Sheet Data:
|
|
|
|
Cash and cash equivalents
|
|
|
62,575
|
|
|
|
117,583
|
|
Gross trade receivables
|
|
|
472,543
|
|
|
|
545,776
|
|
Allowance for doubtful accounts
|
|
|
(2,622
|
)
|
|
|
(3,380
|
)
|
Inventories
|
|
|
303,297
|
|
|
|
187,965
|
|
Current assets
|
|
|
896,730
|
|
|
|
935,967
|
|
Total assets
|
|
|
1,616,185
|
|
|
|
1,661,776
|
|
Trade payables
|
|
|
241,743
|
|
|
|
182,149
|
|
Current liabilities (including current portion of long-term debt)
|
|
|
652,277
|
|
|
|
709,362
|
|
Total debt
|
|
|
783,317
|
|
|
|
892,938
|
|
Total liabilities
|
|
|
1,072,439
|
|
|
|
1,103,824
|
|
Total equity
|
|
|
543,746
|
|
|
|
557,942
|
|
|
|
|
|
|
|
|
|
|
Working Capital Data:
|
|
|
|
|
|
|
|
|
Working capital(8)
|
|
|
244,453
|
|
|
|
226,605
|
|
Working capital excluding cash and debt(8)
|
|
|
541,919
|
|
|
|
606,933
|
|
|
|
|
|
|
|
|
|
|
Notes:
1.
|
EBITDA represents net income before interest, taxes, depreciation and amortization. EBITDA does not represent and should not be considered as an alternative to net income or cash flow from operations, as determined by United States generally accepted accounting principles, or U.S. GAAP, and our calculation of EBITDA may not be comparable to that recorded by other companies. EBITDA is included herein because it is a basis upon which the Company assesses its operating performance and because the Company believes that it presents useful information to investors regarding a company's ability to service and/or incur indebtedness. The following table reconciles net income to EBITDA for the periods presented:
|
|
|
For the Three Months Ended September 30,
|
|
|
|
2013
|
|
|
2014
|
|
|
|
(in thousands of U.S. dollars,
unless otherwise stated)
|
|
Net income attributable to AMPNI shareholders
|
|
|
7,325
|
|
|
|
(4,345
|
)
|
|
|
|
|
|
|
|
|
|
Add: Net financing cost including amortization of financing costs
|
|
|
6,497
|
|
|
|
8,112
|
|
Add/(Less): Income tax expense/(income)
|
|
|
(951
|
)
|
|
|
(2,192
|
)
|
Add: Depreciation and amortization excluding amortization of financing costs
|
|
|
7,228
|
|
|
|
7,354
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
20,099
|
|
|
|
8,929
|
|
2.
|
Gross spread on marine petroleum products represents the margin the Company generates on sales of marine fuel and lubricants. Gross spread on marine fuel represents the margin that the Company generates on sales of various classifications of marine fuel oil ("MFO") or marine gas oil ("MGO"). Gross spread on lubricants represents the margin that the Company generates on sales of lubricants. Gross spread on marine petroleum products, gross spread of MFO and MGO and gross spread on lubricants are not items recognized by U.S. GAAP and should not be considered as an alternative to gross profit or any other indicator of a Company's operating performance required by U.S. GAAP. The Company's definition of gross spread may not be the same as that used by other companies in the same or other industries. The Company calculates the above-mentioned gross spreads by subtracting from the sales of the respective marine petroleum product the cost of the respective marine petroleum product sold and cargo transportation costs. For arrangements in which the Company physically supplies the respective marine petroleum product using its bunkering tankers, costs of the respective marine petroleum products sold represents amounts paid by the Company for the respective marine petroleum product sold in the relevant reporting period. For arrangements in which the respective marine petroleum product is purchased from the Company's related company, Aegean Oil S.A., or Aegean Oil, cost of the respective marine petroleum products sold represents the total amount paid by the Company to the physical supplier for the respective marine petroleum product and its delivery to the customer. For arrangements in which the Company purchases cargos of marine fuel for its floating storage facilities, transportation costs may be included in the purchase price of marine fuels from the supplier or may be incurred separately from a transportation provider. Gross spread per metric ton of marine fuel sold represents the margin the Company generates per metric ton of marine fuel sold. The Company calculates gross spread per metric ton of marine fuel sold by dividing the gross spread on marine fuel by the sales volume of marine fuel. Marine fuel sales do not include sales of lubricants. The following table reflects the calculation of gross spread per metric ton of marine fuel sold for the periods presented:
|
|
|
For the Three Months Ended September 30,
|
|
|
|
2013
|
|
|
2014
|
|
|
|
|
|
|
|
|
Sales of marine petroleum products
|
|
|
1,590,161
|
|
|
|
1,791,261
|
|
Less: Cost of marine petroleum products sold
|
|
|
(1,524,912
|
)
|
|
|
(1,717,683
|
)
|
Gross spread on marine petroleum products
|
|
|
65,249
|
|
|
|
73,578
|
|
Less: Gross spread on lubricants
|
|
|
(827
|
)
|
|
|
633
|
|
Gross spread on marine fuel
|
|
|
64,422
|
|
|
|
72,945
|
|
|
|
|
|
|
|
|
|
|
Sales volume of marine fuel (metric tons)
|
|
|
2,496,457
|
|
|
|
2,958,882
|
|
|
|
|
|
|
|
|
|
|
Gross spread per metric ton of marine
fuel sold (U.S. dollars)
|
|
|
25.8
|
|
|
|
24.7
|
|
3.
|
Sales volume of marine fuel is the volume of sales of various classifications of MFO and MGO for the relevant period and is denominated in metric tons. The Company does not use the sales volume of lubricants as an indicator.
|
The Company's markets include its physical supply operations in the United Arab Emirates, Gibraltar, Jamaica, Singapore, Northern Europe, Vancouver, Portland (U.K.), Trinidad and Tobago (Southern Caribbean), Tangiers (Morocco), Las Palmas, Tenerife, Panama, Hong Kong, Barcelona, Algeciras, US East Coast and Greece, where the Company conducts operations through its related company, Aegean Oil.
4.
|
Bunkering fleet comprises both bunkering vessels and barges.
|
5.
|
Figure represents average bunkering fleet number for the relevant period, as measured by the sum of the number of days each bunkering tanker or barge was used as part of the fleet during the period divided by the cumulative number of calendar days in the period multiplied by the number of bunkering tankers at the end of the period. This figure does not take into account non-operating days due to either scheduled or unscheduled maintenance.
|
6.
|
Special Purpose Vessels consists of the Orion, a 550 dwt tanker which is based in our Greek market.
|
7.
|
The Company uses a barge, the Mediterranean, as a floating storage facility in Greece and a small tanker, the Tapuit, as a floating storage facility in Northern Europe. The Company also operates on-land storage facilities in Portland, Las Palmas, Tangiers, Panama, U.S.A. and Barcelona.
|
The ownership of storage facilities allows the Company to mitigate its risk of supply shortages. Generally, storage costs are included in the price of refined marine fuel quoted by local suppliers. The Company expects that the ownership of storage facilities will allow it to convert the variable costs of this storage fee mark-up per metric ton quoted by suppliers into fixed costs of operating its owned storage facilities, thus enabling the Company to spread larger sales volumes over a fixed cost base and to decrease its refined fuel costs.
|
8. |
Working capital is defined as current assets minus current liabilities. Working capital excluding cash and debt is defined as current assets minus cash and cash equivalents minus restricted cash minus current liabilities plus short-term borrowings plus current portion of long-term debt. |
9.
|
Net income as adjusted for non-cash items, such as depreciation, provision for doubtful accounts, restricted stock, amortization, deferred income taxes, loss on sale of vessels, net, impairment losses, unrealized loss/(gain) on derivatives and unrealized foreign exchange loss/(gain), net, is used to assist in evaluating our ability to make quarterly cash distributions. Net income as adjusted for non-cash items is not recognized by accounting principles generally accepted in the United States and should not be considered as an alternative to net income or any other indicator of the Company's performance required by accounting principles generally accepted in the United States.
|
Third Quarter 2014 Dividend Announcement
On November 24, 2014, the Company's Board of Directors declared a third quarter 2014 dividend of $0.02 per share payable on December 22, 2014 to shareholders of record as of December 8, 2014. The dividend amount was determined in accordance with the Company's dividend policy of paying cash dividends on a quarterly basis subject to factors including the requirements of Marshall Islands law, future earnings, capital requirements, financial condition, future prospects and such other factors as are determined by the Company's Board of Directors. The Company anticipates retaining most of its future earnings, if any, for use in operations and business expansion.
Conference Call and Webcast Information
Aegean Marine Petroleum Network Inc. will conduct a conference call and simultaneous Internet webcast on Tuesday, November 25, 2014 at 8:30 a.m. Eastern Time, to discuss its third quarter results. Investors may access the webcast and related slide presentation, by visiting the Company's website at www.ampni.com, and clicking on the webcast link. The conference call also may be accessed via telephone by dialing (888) 430-8705 (for U.S.-based callers) or (719) 325-2323 (for international callers) and enter the passcode: 6995289.
A replay of the webcast will be available soon after the completion of the call and will be accessible on www.ampni.com. A telephone replay will be available through August 28, 2014 by dialing (888) 203-1112 or (for U.S.-based callers) or (719) 457-0820 (for international callers) and enter the passcode: 6995289.
About Aegean Marine Petroleum Network Inc.
Aegean Marine Petroleum Network Inc. is an international marine fuel logistics company that markets and physically supplies refined marine fuel and lubricants to ships in port and at sea. The Company procures product from various sources (such as refineries, oil producers, and traders) and resells it to a diverse group of customers across all major commercial shipping sectors and leading cruise lines. Currently, Aegean has a global presence in 27 markets, including Vancouver, Montreal, Mexico, Jamaica, Trinidad and Tobago, Gibraltar, U.K., Northern Europe, Piraeus, Patras, the United Arab Emirates, Singapore, Morocco, the Antwerp-Rotterdam-Amsterdam (ARA) region, Las Palmas, Tenerife, Panama, Hong Kong, Barcelona, US East Coast and Algeciras. The Company has also entered into a strategic alliance to extend its global reach to China. To learn more about Aegean, visit http://www.ampni.com.
Cautionary Statement Regarding Forward-Looking Statements
Matters discussed in this press release may constitute forward-looking statements. The Private Securities Litigation Reform Act of 1995 provides safe harbor protections for forward-looking statements in order to encourage companies to provide prospective information about their business. Forward-looking statements 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 Company desires to take advantage of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and is including this cautionary statement in connection with this safe harbor legislation. The words "believe," "intend," "anticipate," "estimate," "project," "forecast," "plan," "potential," "may," "should," "expect" and similar expressions identify forward-looking statements. The forward-looking statements in this press release are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, our management's examination of historical operating trends, data contained in our records and other data available from third parties. Although we believe 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, we cannot assure you that we will achieve or accomplish these expectations, beliefs or projections.
In addition to these important factors, other important factors that, in our view, could cause actual results to differ materially from those discussed in the forward-looking statements include our ability to manage growth, our ability to maintain our business in light of our proposed business and location expansion, our ability to obtain double hull secondhand bunkering tankers, the outcome of legal, tax or regulatory proceedings to which we may become a party, adverse conditions in the shipping or the marine fuel supply industries, our ability to retain our key suppliers and key customers, material disruptions in the availability or supply of crude oil or refined petroleum products, changes in the market price of petroleum, including the volatility of spot pricing, increased levels of competition, compliance or lack of compliance with various environmental and other applicable laws and regulations, our ability to collect accounts receivable, changes in the political, economic or regulatory conditions in the markets in which we operate, and the world in general, our failure to hedge certain financial risks associated with our business, our ability to maintain our current tax treatments and our failure to comply with restrictions in our credit agreements and other factors. Please see our filings with the Securities and Exchange Commission for a more complete discussion of these and other risks and uncertainties.
CONTACTS:
Aegean Marine Petroleum Network Inc.
(212) 430-1098
AEGEAN MARINE PETROLEUM NETWORK INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF DECEMBER 31, 2013 AND SEPTEMBER 30, 2014
(UNAUDITED)
(Expressed in thousands of U.S. dollars – except for share and per share data)
|
|
December 31, 2013
|
|
|
September 30, 2014
|
|
ASSETS
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
62,575
|
|
|
$
|
117,583
|
|
Trade receivables, net of allowance for doubtful accounts of $2,622 and $3,380, as of December 31, 2013 and September 30, 2014, respectively
|
|
|
469,921
|
|
|
|
542,396
|
|
Due from related companies
|
|
|
14,654
|
|
|
|
22,446
|
|
Derivative asset
|
|
|
-
|
|
|
|
2,534
|
|
Inventories
|
|
|
303,297
|
|
|
|
187,965
|
|
Prepayments and other current assets
|
|
|
38,707
|
|
|
|
59,866
|
|
Deferred tax asset
|
|
|
1,044
|
|
|
|
820
|
|
Restricted cash
|
|
|
6,532
|
|
|
|
2,357
|
|
Total current assets
|
|
|
896,730
|
|
|
|
935,967
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS:
|
|
|
|
|
|
|
|
|
Advances for vessels under construction and acquisitions
|
|
|
1,585
|
|
|
|
2,155
|
|
Advances for other fixed assets under construction
|
|
|
159,062
|
|
|
|
196,494
|
|
Vessels, cost
|
|
|
517,225
|
|
|
|
474,992
|
|
Vessels, accumulated depreciation
|
|
|
(95,696
|
)
|
|
|
(88,997
|
)
|
Other fixed assets, net
|
|
|
22,909
|
|
|
|
28,832
|
|
Total fixed assets
|
|
|
605,085
|
|
|
|
613,476
|
|
|
|
|
|
|
|
|
|
|
OTHER NON-CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
Deferred charges, net
|
|
|
27,478
|
|
|
|
28,635
|
|
Intangible assets
|
|
|
18,830
|
|
|
|
15,884
|
|
Goodwill
|
|
|
66,031
|
|
|
|
66,031
|
|
Deferred tax asset
|
|
|
1,852
|
|
|
|
1,470
|
|
Other non-current assets
|
|
|
179
|
|
|
|
303
|
|
Total assets
|
|
|
1,616,185
|
|
|
|
1,661,766
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
Short-term borrowings
|
|
|
331,590
|
|
|
|
461,803
|
|
Current portion of long-term debt
|
|
|
34,983
|
|
|
|
38,465
|
|
Trade payables to third parties
|
|
|
231,235
|
|
|
|
164,965
|
|
Trade payables to related companies
|
|
|
10,508
|
|
|
|
17,184
|
|
Other payables to related companies
|
|
|
1,902
|
|
|
|
1,050
|
|
Derivative liability
|
|
|
839
|
|
|
|
-
|
|
Accrued and other current liabilities
|
|
|
41,220
|
|
|
|
25,895
|
|
Total current liabilities
|
|
|
652,277
|
|
|
|
709,362
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
Long-term debt, net of current portion
|
|
|
416,744
|
|
|
|
392,670
|
|
Deferred tax liability
|
|
|
2,017
|
|
|
|
290
|
|
Derivative liability
|
|
|
470
|
|
|
|
584
|
|
Other non-current liabilities
|
|
|
931
|
|
|
|
918
|
|
Total non-current liabilities
|
|
|
420,162
|
|
|
|
394,462
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY:
|
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value; 25,000,000 shares authorized, none issued
|
|
|
-
|
|
|
|
-
|
|
Common stock, $0.01 par value; 100,000,000 shares authorized at December 31, 2013 and September 30, 2014; 49,243,659 and 50,219,326 shares issued and 47,272,020 and 48,247,687 shares outstanding at December 31, 2013 and September 30, 2014, respectively
|
|
|
492
|
|
|
|
502
|
|
Treasury stock $0.01 par value; 1,967,639 shares, repurchased at December 31, 2013 and September 30, 2014
|
|
|
(29,327
|
)
|
|
|
(29,327
|
)
|
Additional paid-in capital
|
|
|
363,160
|
|
|
|
368,644
|
|
Retained earnings
|
|
|
209,130
|
|
|
|
217,766
|
|
Total AMPNI stockholders' equity
|
|
|
543,455
|
|
|
|
557,585
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interest
|
|
|
291
|
|
|
|
357
|
|
Total equity
|
|
|
543,746
|
|
|
|
557,942
|
|
Total liabilities and equity
|
|
$
|
1,616,185
|
|
|
$
|
1,661,766
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements
AEGEAN MARINE PETROLEUM NETWORK INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2013 AND 2014
(UNAUDITED)
(Expressed in thousands of U.S. dollars – except for share and per share data)
|
|
Nine Months Ended
September 30,
|
|
|
|
2013
|
|
|
2014
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
Revenues – third parties
|
|
$
|
4,841,082
|
|
|
$
|
5,203,859
|
|
Revenues – related companies
|
|
|
23,217
|
|
|
|
20,418
|
|
Total Revenues
|
|
|
4,864,299
|
|
|
|
5,224,277
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenues
|
|
|
|
|
|
|
|
|
Cost of revenues – third parties
|
|
|
4,323,548
|
|
|
|
4,674,314
|
|
Cost of revenues – related companies
|
|
|
329,725
|
|
|
|
299,968
|
|
Total Cost of Revenues
|
|
|
4,653,273
|
|
|
|
4,974,282
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
211,026
|
|
|
|
249,995
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
Selling and Distribution
|
|
|
150,646
|
|
|
|
163,209
|
|
General and Administrative
|
|
|
21,174
|
|
|
|
27,040
|
|
Amortization of intangible assets
|
|
|
1,130
|
|
|
|
2,947
|
|
Loss on sale of vessels, net
|
|
|
3,817
|
|
|
|
13,277
|
|
Vessel impairment charge
|
|
|
-
|
|
|
|
4,062
|
|
Total operating expenses
|
|
|
176,767
|
|
|
|
210,535
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
34,259
|
|
|
|
39,460
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME/ (EXPENSE):
|
|
|
|
|
|
|
|
|
Interest and finance costs
|
|
|
(19,774
|
)
|
|
|
(25,164
|
)
|
Interest income
|
|
|
41
|
|
|
|
62
|
|
Gain on sale of subsidiary
|
|
|
4,174
|
|
|
|
-
|
|
Foreign exchange gains/ (losses), net
|
|
|
753
|
|
|
|
(3,245
|
)
|
|
|
|
(14,806
|
)
|
|
|
(28,347
|
)
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
19,453
|
|
|
|
11,113
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
555
|
|
|
|
(973
|
)
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
20,008
|
|
|
|
10,140
|
|
Net (loss)/ income attributable to non-controlling interest
|
|
|
(43
|
)
|
|
|
66
|
|
Net income attributable to AMPNI shareholders
|
|
$
|
20,051
|
|
|
$
|
10,074
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
$
|
0.43
|
|
|
$
|
0.21
|
|
Diluted earnings per common share
|
|
$
|
0.43
|
|
|
$
|
0.21
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares, basic
|
|
|
45,674,479
|
|
|
|
46,249,949
|
|
Weighted average number of shares, diluted
|
|
|
45,674,479
|
|
|
|
46,249,949
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements
AEGEAN MARINE PETROLEUM NETWORK INC.
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
FOR THE NINE MONTHS ENDED SPETEMBER 30, 2013 AND 2014
(UNAUDITED)
(Expressed in thousands of U.S. dollars – except for share and per share data)
|
|
Common Stock
|
|
|
Treasury Stock
|
|
|
Additional Paid-in Capital
|
|
|
Retained Earnings
|
|
|
Non-Controlling Interest
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Shares
|
|
|
Par Value
|
|
|
Number of Shares
|
|
|
Par Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE, December 31, 2012
|
|
|
48,553,038
|
|
|
|
486
|
|
|
|
(1,971,639
|
)
|
|
|
(20
|
)
|
|
|
(29,307
|
)
|
|
|
345,556
|
|
|
|
183,951
|
|
|
|
3,852
|
|
|
$
|
504,518
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Net Income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
20,051
|
|
|
|
(43
|
)
|
|
|
20,008
|
|
- Dividends paid to non-controlling interest
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,713
|
)
|
|
|
(2,713
|
)
|
- Dividends declared and paid ($0.03 per share)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,411
|
)
|
|
|
-
|
|
|
|
(1,411
|
)
|
- Share-based compensation
|
|
|
690,621
|
|
|
|
6
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,210
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,216
|
|
- Sale of subsidiary
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(815
|
)
|
|
|
(815
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE, September 30, 2013
|
|
|
49,243,659
|
|
|
|
492
|
|
|
|
(1,971,639
|
)
|
|
|
(20
|
)
|
|
|
(29,307
|
)
|
|
|
348,766
|
|
|
|
202,591
|
|
|
|
281
|
|
|
$
|
522,803
|
|
|
|
Common Stock
|
|
|
Treasury Stock
|
|
|
Additional Paid-in Capital
|
|
|
Retained Earnings
|
|
|
Non-Controlling Interest
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Shares
|
|
|
Par Value
|
|
|
Number of Shares
|
|
|
Par Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE, December 31, 2013
|
|
|
49,243,659
|
|
|
|
492
|
|
|
|
(1,971,639
|
)
|
|
|
(20
|
)
|
|
|
(29,307
|
)
|
|
|
363,160
|
|
|
|
209,130
|
|
|
|
291
|
|
|
$
|
543,746
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Net income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,074
|
|
|
|
66
|
|
|
|
10,140
|
|
- Dividends declared and paid ($0.03 per share)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,438
|
)
|
|
|
-
|
|
|
|
(1,438
|
)
|
- Share-based compensation
|
|
|
975,667
|
|
|
|
10
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,484
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,494
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE, September 30, 2014
|
|
|
50,219,326
|
|
|
|
502
|
|
|
|
(1,971,639
|
)
|
|
|
(20
|
)
|
|
|
(29,307
|
)
|
|
|
368,644
|
|
|
|
217,766
|
|
|
|
357
|
|
|
$
|
557,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements
AEGEAN MARINE PETROLEUM NETWORK INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2013 AND 2014
(UNAUDITED)
(Expressed in thousands of U.S. dollars)
|
|
Nine Months Ended September 30,
|
|
|
|
2013
|
|
|
2014
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
20,008
|
|
|
$
|
10,140
|
|
Adjustments to reconcile net income to net cash provided by/ (used in) operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
15,177
|
|
|
|
15,776
|
|
(Release of)/ Provision of doubtful accounts
|
|
|
(906
|
)
|
|
|
758
|
|
Share-based compensation
|
|
|
3,216
|
|
|
|
5,494
|
|
Amortization
|
|
|
6,648
|
|
|
|
10,354
|
|
Net deferred tax benefit
|
|
|
(684
|
)
|
|
|
(1,121
|
)
|
Unrealized gain on derivatives
|
|
|
(340
|
)
|
|
|
(3,259
|
)
|
Loss on sale of vessels, net
|
|
|
3,817
|
|
|
|
13,277
|
|
Gain on sale of subsidiary
|
|
|
(4,174
|
)
|
|
|
-
|
|
Vessel impairment charge
|
|
|
-
|
|
|
|
4,062
|
|
Unrealized foreign exchange loss/ (gain)
|
|
|
202
|
|
|
|
(601
|
)
|
Decrease/ (Increase) in:
|
|
|
|
|
|
|
|
|
Trade receivables
|
|
|
(10,763
|
)
|
|
|
(70,664
|
)
|
Due from related companies
|
|
|
(3,696
|
)
|
|
|
(7,792
|
)
|
Inventories
|
|
|
(16,246
|
)
|
|
|
115,332
|
|
Prepayments and other current assets
|
|
|
2,151
|
|
|
|
(21,159
|
)
|
Increase/ (Decrease) in:
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
(6,666
|
)
|
|
|
(59,594
|
)
|
Other payables to related companies
|
|
|
288
|
|
|
|
(852
|
)
|
Accrued and other current liabilities
|
|
|
118
|
|
|
|
(16,033
|
)
|
Increase in other non-current assets
|
|
|
(19
|
)
|
|
|
(124
|
)
|
Increase in other non-current liabilities
|
|
|
490
|
|
|
|
375
|
|
Payments for dry-docking
|
|
|
(6,743
|
)
|
|
|
(6,680
|
)
|
Net cash provided by/ (used in) operating activities
|
|
|
1,878
|
|
|
|
(12,311
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Advances for vessels under construction
|
|
|
-
|
|
|
|
(570
|
)
|
Vessel acquisitions
|
|
|
-
|
|
|
|
(7,587
|
)
|
Advances for other fixed assets under construction
|
|
|
(44,353
|
)
|
|
|
(36,194
|
)
|
Proceeds from sale of subsidiary, net of cash surrendered
|
|
|
6,149
|
|
|
|
-
|
|
Net proceeds from sale of vessels
|
|
|
8,090
|
|
|
|
14,497
|
|
Purchase of other fixed assets
|
|
|
(466
|
)
|
|
|
(7,863
|
)
|
Decrease in restricted cash
|
|
|
49
|
|
|
|
4,175
|
|
Net cash used in investing activities
|
|
|
(30,531
|
)
|
|
|
(33,542
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Proceeds from long-term debt
|
|
|
11,000
|
|
|
|
119,455
|
|
Repayment of long-term debt
|
|
|
(72,457
|
)
|
|
|
(26,143
|
)
|
Repayment of capital lease obligation
|
|
|
(919
|
)
|
|
|
(395
|
)
|
Net change in short-term borrowings
|
|
|
93,203
|
|
|
|
15,213
|
|
Financing costs paid
|
|
|
(3,119
|
)
|
|
|
(3,262
|
)
|
Dividends paid to non-controlling interest
|
|
|
(2,713
|
)
|
|
|
-
|
|
Dividends paid
|
|
|
(1,411
|
)
|
|
|
(1,438
|
)
|
Net cash provided by financing activities
|
|
|
23,584
|
|
|
|
103,430
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
270
|
|
|
|
(2,569
|
)
|
|
|
|
|
|
|
|
|
|
Net (decrease)/ increase in cash and cash equivalents
|
|
|
(4,799
|
)
|
|
|
55,008
|
|
Cash and cash equivalents at beginning of period
|
|
|
77,246
|
|
|
|
62,575
|
|
Cash and cash equivalents at end of period
|
|
$
|
72,447
|
|
|
$
|
117,583
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
1. |
Basis of Presentation and General Information: |
The accompanying unaudited condensed consolidated financial statements include the accounts of Aegean Marine Petroleum Network Inc. ("Aegean" or "AMPNI") and its subsidiaries (Aegean and its subsidiaries are hereinafter collectively referred to as the "Company") and have been prepared in accordance with U.S. generally accepted accounting principles ("US GAAP") for interim financial information. Accordingly, they do not include all the information and notes required by US GAAP for complete financial statements.
These unaudited condensed consolidated financial statements have been prepared on the same basis as the annual financial statements and, in the opinion of management, reflect all adjustments, which include only normal recurring adjustments, considered necessary for a fair presentation of the Company's financial position, results of operations and cash flows for the periods presented. Operating results for the nine months ended September 30, 2014 are not necessarily indicative of the results that might be expected for the fiscal year ending December 31, 2014.
These unaudited condensed consolidated financial statements presented in this report should be read in conjunction with the audited consolidated financial statements included in the Company's Annual Report on Form 20-F for the year ended December 31, 2013.
2. |
Significant accounting policies: |
A discussion of the Company's significant accounting policies can be found in the Company's consolidated financial statements included in the Annual Report on Form 20-F for the year ended December 31, 2013. There have been no material changes to these policies in the nine-month period ended September 30, 2014, except for an additional accounting policy, which is as follows:
Assets Held for Sale: It is the Company's policy to dispose of vessels when suitable opportunities occur and not necessarily to keep them until the end of their useful life. The Company classifies vessels as being held for sale when the following criteria are met: (i) management possessing the necessary authority has committed to a plan to sell the vessels, (ii) the vessels are available for immediate sale in their present condition, (iii) an active program to find a buyer and other actions required to complete the plan to sell the vessels have been initiated, (iv) the sale of the vessels is probable, and transfer of the asset is expected to qualify for recognition as a completed sale within one year and (v) the vessels are being actively marketed for sale at a price that is reasonable in relation to their current fair value and actions required to complete the plan indicate that it is unlikely that significant changes to the plan will be made or that the plan will be withdrawn. Vessels classified as held for sale are measured at the lower of their carrying amount or fair value less cost to sell. These vessels are not depreciated once they meet the criteria to be classified as held for sale. Furthermore, in the period a vessel meets the held for sale criteria in accordance with ASC 360-10, a loss is recognized for any reduction of the vessel's carrying amount to its fair value less cost to sell.
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
New accounting pronouncements
Revenue from Contracts with Customers: On May 28, 2014, the Financial Accounting Standards Board issued a comprehensive new revenue recognition standard that will supersede nearly all existing revenue recognition guidance under generally accepted accounting principles in the United States. The core principal of the new standard is that a company will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. The new standard is effective for annual and interim periods beginning after December 15, 2016 and early adoption is prohibited. The Company has not yet determined what impact, if any, the adoption of the new standard will have on its consolidated financial position, results of operations or cash flows.
3. |
Trade Accounts Receivables Factoring Agreement |
In connection with the factoring agreement, renewed on November 14, 2014 and valid until November 14, 2015, the Company sold $421,630 and $396,584 of trade accounts receivable during the periods ended September 30, 2013 and 2014, respectively, net of servicing fees of $1,181 and $1,049, included in the consolidated statements of income.
The amounts shown in the accompanying condensed consolidated balance sheets are analyzed as follows:
|
|
December 31, 2013
|
|
|
September 30,
2014
|
|
Held for sale:
|
|
|
|
|
|
|
Marine Fuel Oil
|
|
$
|
270,066
|
|
|
$
|
150,888
|
|
Marine Gas Oil
|
|
|
27,812
|
|
|
|
32,330
|
|
|
|
|
297,878
|
|
|
|
183,218
|
|
Held for consumption:
|
|
|
|
|
|
|
|
|
Marine fuel
|
|
|
4,477
|
|
|
|
3,939
|
|
Lubricants
|
|
|
809
|
|
|
|
648
|
|
Stores
|
|
|
20
|
|
|
|
14
|
|
Victuals
|
|
|
113
|
|
|
|
146
|
|
|
|
|
5,419
|
|
|
|
4,747
|
|
Total
|
|
$
|
303,297
|
|
|
$
|
187,965
|
|
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
5. |
Advances for Vessels under Construction and Acquisitions: |
During the nine months ended September 30, 2014, the movement of the account, advances for vessels under construction and acquisitions, was as follows:
Balance, December 31, 2013
|
|
$
|
1,585
|
|
Advances for vessels under construction and related costs
|
|
|
570
|
|
Balance, September 30, 2014
|
|
$
|
2,155
|
|
The amounts shown in the accompanying condensed consolidated balance sheets include advance and milestone payments relating to the remaining shipbuilding contracts with shipyards, advance and milestone payments relating to the contracts with the engineering firm, advance payments for the acquisition of assets, and any material related expenses incurred during the construction period which were capitalized.
6. |
Advances for Other Fixed Assets under Construction: |
Fujairah in-land storage facility: In July 2010, the Company assumed a 25-year terminal lease agreement, as a result of the transfer of all the shares of Aegean Oil Terminal Corporation from a related party. The agreement, signed by the Company's subsidiary, Aegean Oil Terminal Corporation, and the Municipality of Fujairah will be automatically renewed for an additional 25 years and was assumed to build an in-land storage facility in the United Arab Emirates. The Company is expected to complete the construction of the new facility in the fourth quarter of 2014 and the payments of the contractual amounts are made with the progress of the construction. As of September 30, 2014, the Company has paid advances for construction of the in-land storage facility amounting to $184,434 and we capitalized interest of amount $12,060. The contractual obligations arising from signed contracts relating to this project after September 30, 2014 are approximately $3,000 for 2014.
During the nine months ended September 30, 2014, the movement of the account vessels was as follows:
|
|
Vessel Cost
|
|
|
Accumulated Depreciation
|
|
|
Net Book Value
|
|
Balance, December 31, 2013
|
|
$
|
517,225
|
|
|
|
(95,696
|
)
|
|
$
|
421,529
|
|
- Vessel acquired and delivered
|
|
|
7,587
|
|
|
|
-
|
|
|
|
7,587
|
|
- Depreciation
|
|
|
-
|
|
|
|
(13,836
|
)
|
|
|
(13,836
|
)
|
- Vessels sold
|
|
|
(45,910
|
)
|
|
|
20,535
|
|
|
|
(25,375
|
)
|
- Impairment charge
|
|
|
(3,910
|
)
|
|
|
-
|
|
|
|
(3,910
|
)
|
Balance, September 30, 2014
|
|
$
|
474,992
|
|
|
$
|
(88,997
|
)
|
|
$
|
385,995
|
|
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
On March 10, 2014, the Company entered into a Memorandum of Agreement to sell Aegean Flower, a 6,523 dwt double hull bunkering tanker, to a third-party purchaser, for a contracted sales price of $2,000. The vessel was delivered to its new owners on April 1, 2014. As of March 31, 2014, the vessel Aegean Flower was classified as asset held for sale and was recorded at the lower of its carrying amount and fair value less cost to sell. The resulting impairment loss of $4,062 is included under "Vessel impairment charge" in the accompanying condensed consolidated statements of income.
On March 25, 2014, the Company's subsidiary, Aegean Barges NV, took delivery of a Belgian-flagged 4,100 dwt (built in 2006) in-land waterway double hull bunkering tanker, the Elveba (renamed "New Jersey"), to deploy in the A.R.A. region. The vessel was purchased from a third-party purchaser for $7,587 (€5,500,000).
On March 28, 2014, the Company completed the sale of the vessel Aegean X to an unaffiliated third-party purchaser for an aggregate price of $1,700. The gain on sale of $493 was calculated as the net sales price less the carrying value of the vessel of $460 and the carrying value of unamortized dry-docking costs of $747. This gain is included under the loss on sale of vessels in the accompanying condensed consolidated statements of income.
On May 27, 2014, the Company entered into a Memorandum of Agreement to sell Aegean XI, an 11,050 dwt double hull bunkering tanker, to a third-party purchaser, for a contracted sales price of $2,500. The vessel was delivered to its new owners on July 3, 2014. As of June 30, 2014, the vessel Aegean XI was classified as asset held for sale and was recorded at its carrying value of $1,742 which was calculated as the carrying value of the vessel of $728 and the carrying value of unamortized dry-docking costs of $1,014. The gain on sale of $658 was calculated as the net sales price less the carrying value of the vessel and is included under the loss on sale of vessels in the accompanying condensed consolidated statements of income.
On August 5, 2014, the Company completed the sale of Aegean XII, a 3,680 dwt double hull bunkering tanker, to an unaffiliated third-party purchaser for an aggregate price of $1,000. The loss on sale of $4,963 was calculated as the net sales price less the carrying value of the vessel of $5,693 and the carrying value of unamortized dry-docking costs of $170. The loss is included under the loss on sale of vessels in the accompanying condensed consolidated statements of income.
On August 15, 2014, the Company's subsidiary, ICS Petroleum Ltd, completed the sale of PT36, a 3,730 dwt single hull bunkering barge, to an unaffiliated third-party purchaser for an aggregate price of $413 (CAD 450,000). The gain on sale of $230 was calculated as the net sales price less the carrying value of the vessel of $164 and its unamortized dry-docking cost of $5. The gain is included under the loss on sale of vessels in the accompanying condensed consolidated statements of income.
On September 5, 2014, the Company completed the sale of Leader, an 83,890 dwt double hull floating storage facility, to an unaffiliated third-party purchaser for an aggregate price of $7,602. The loss on sale of $9,695 was calculated as the net sales price less the carrying value of the vessel of $16,330 and the carrying value of unamortized dry-docking costs of $663. The loss is included under the loss on sale of vessels in the accompanying condensed consolidated statements of income.
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
The amounts in the accompanying condensed consolidated balance sheets are analyzed as follows:
|
|
Land
|
|
|
Buildings
|
|
|
Other
|
|
|
Total
|
|
Cost, December 31, 2013
|
|
$
|
9,036
|
|
|
$
|
3,459
|
|
|
$
|
13,196
|
|
|
$
|
25,691
|
|
- Additions
|
|
|
-
|
|
|
|
-
|
|
|
|
7,863
|
|
|
|
7,863
|
|
- Disposals
|
|
|
-
|
|
|
|
-
|
|
|
|
(33
|
)
|
|
|
(33
|
)
|
Cost, September 30, 2014
|
|
|
9,036
|
|
|
|
3,459
|
|
|
|
21,026
|
|
|
|
33,521
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation, December 31, 2013
|
|
|
-
|
|
|
|
(519
|
)
|
|
|
(2,263
|
)
|
|
|
(2,782
|
)
|
- Depreciation expense
|
|
|
-
|
|
|
|
(62
|
)
|
|
|
(1,878
|
)
|
|
|
(1940
|
)
|
- Disposals
|
|
|
-
|
|
|
|
-
|
|
|
|
33
|
|
|
|
33
|
|
Accumulated depreciation, September 30, 2014
|
|
|
-
|
|
|
|
(581
|
)
|
|
|
(4,108
|
)
|
|
|
(4,689
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value, December 31, 2013
|
|
|
9,036
|
|
|
|
2,940
|
|
|
|
10,933
|
|
|
|
22,909
|
|
Net book value, September 30, 2014
|
|
$
|
9,036
|
|
|
$
|
2,878
|
|
|
$
|
16,918
|
|
|
$
|
28,832
|
|
During the nine months ended September 30, 2014, the movement of the account deferred charges was as follows:
|
|
Dry-docking
|
|
|
Financing Costs
|
|
|
Total
|
|
Balance, December 31, 2013
|
|
$
|
16,993
|
|
|
$
|
10,485
|
|
|
$
|
27,478
|
|
- Additions
|
|
|
7,514
|
|
|
|
3,342
|
|
|
|
10,856
|
|
- Disposals
|
|
|
(2,599
|
)
|
|
|
-
|
|
|
|
(2,599
|
)
|
- Impairment charge
|
|
|
(152
|
)
|
|
|
-
|
|
|
|
(152
|
)
|
- Amortization for the period
|
|
|
(4,253
|
)
|
|
|
(2,695
|
)
|
|
|
(6,948
|
)
|
Balance, September 30, 2014
|
|
$
|
17,503
|
|
|
$
|
11,132
|
|
|
$
|
28,635
|
|
The amortization for dry-docking costs is included in cost of revenue and in selling and distribution cost in the accompanying condensed consolidated statements of income, according to their function. The amortization of financing costs is included in interest and finance costs in the accompanying condensed consolidated statements of income.
The disposals of drydocking charges include the carrying value of the unamortized cost of the vessels that were sold during the period (Note 7).
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
10. |
Goodwill and intangible assets: |
Goodwill: Goodwill identified represents the purchase price in excess of the fair value of the identifiable net assets of the acquired business at the date of acquisition. The Company calculated the fair value of the reporting unit using the discounted cash flow method, and determined that the fair value of the reporting unit exceeded its book value including the goodwill. The discounted cash flows calculation is subject to management judgment related to revenue growth, capacity utilization, the weighted average cost of capital (WACC), of approximately 7%, and the future price of marine fuel products. No impairment loss was recorded at September 30, 2014.
Intangible assets: The Company has identified finite-lived intangible assets associated with concession agreements acquired with the purchase of the Portland subsidiary, the Las Palmas and Panama sites, a non-compete covenant acquired with the Aegean Northwest Europe business and a below market time charter on a barging vessel, acquired with the U.S. East Coast business. The values recorded have been recognized at the date of the acquisition and are amortized on a straight line basis over their useful life.
The amounts in the accompanying condensed consolidated balance sheets are analyzed as follows:
|
|
Below Market Acquired Time Charter
|
Concession agreements
|
Non-compete covenant
|
Total
|
Cost as per
|
December 31,
2013
|
$ 1,915
|
$ 19,797
|
$ 3,365
|
$ 25,077
|
September 30,
2014
|
1,915
|
19,797
|
3,365
|
25,077
|
Accumulated Amortization as per
|
December 31,
2013
|
(94)
|
(4,214)
|
(1,939)
|
(6,247)
|
September 30,
2014
|
(1,915)
|
(4,950)
|
(2,328)
|
(9,193)
|
NBV as per
|
December 31,
2013
|
1,821
|
15,583
|
1,426
|
18,830
|
September 30,
2014
|
-
|
14,847
|
1,037
|
15,884
|
Amortization Schedule
|
October 1, to December 31, 2014
|
-
|
250
|
128
|
378
|
2015
|
-
|
988
|
517
|
1,505
|
|
2016
|
-
|
988
|
392
|
1,380
|
|
2017
|
-
|
988
|
-
|
988
|
|
2018
|
-
|
988
|
-
|
988
|
|
Thereafter
|
$ -
|
$ 10,645
|
$ -
|
$ 10,645
|
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
The amounts comprising total debt are presented in the accompanying condensed consolidated balance sheet as follows:
Loan Facility
|
|
December 31,
2013
|
|
|
September 30,
2014
|
|
Short-term borrowings:
|
|
|
|
|
|
|
Revolving overdraft facility dated 7/26/2013
|
|
$
|
7,993
|
|
|
$
|
6,993
|
|
Trade credit facility dated 8/9/2013
|
|
|
20,853
|
|
|
|
-
|
|
Revolving credit facility dated 11/16/2013
|
|
|
65,120
|
|
|
|
-
|
|
Revolving credit facility dated 9/1/2013
|
|
|
28,467
|
|
|
|
-
|
|
Revolving credit facility dated 5/10/2013
|
|
|
109,871
|
|
|
|
-
|
|
Security agreement dated 8/22/2014
|
|
|
99,286
|
|
|
|
136,500
|
|
Borrowing base facility agreement dated 9/19/2013
|
|
|
-
|
|
|
|
318,310
|
|
Total short-term borrowings
|
|
$
|
331,590
|
|
|
$
|
461,803
|
|
Long-term debt:
|
|
|
|
|
|
|
|
|
Secured syndicated term loan dated 8/30/2005
|
|
$
|
22,539
|
|
|
$
|
20,740
|
|
Secured term loan facility under
senior secured credit facility dated 12/19/2006
|
|
|
17,020
|
|
|
|
14,920
|
|
Secured term loan dated 10/25/2006
|
|
|
19,019
|
|
|
|
17,902
|
|
Secured term loan dated 10/27/2006
|
|
|
12,376
|
|
|
|
11,458
|
|
Secured syndicated term loan dated 10/30/2006
|
|
|
49,374
|
|
|
|
46,803
|
|
Secured term loan dated 9/12/2008
|
|
|
29,675
|
|
|
|
26,470
|
|
Secured syndicated term loan dated 4/24/2008
|
|
|
27,555
|
|
|
|
26,082
|
|
Secured syndicated term loan dated 7/8/2008
|
|
|
3,971
|
|
|
|
2,047
|
|
Secured term loan dated 4/1/2010
|
|
|
1,922
|
|
|
|
1,533
|
|
Secured term loan dated 4/1/2010
|
|
|
275
|
|
|
|
-
|
|
Roll over agreement dated 4/1/2010
|
|
|
6,386
|
|
|
|
5,524
|
|
Corporate credit facility dated 3/11/2013
|
|
|
73,500
|
|
|
|
63,500
|
|
Senior convertible notes
|
|
|
73,115
|
|
|
|
74,812
|
|
Trade credit facility dated 8/9/2013
|
|
|
115,000
|
|
|
|
-
|
|
Borrowing base facility agreement dated 9/19/2013
|
|
|
-
|
|
|
|
115,000
|
|
Roll over agreement dated 3/21/2014
|
|
|
-
|
|
|
|
4,344
|
|
Total
|
|
|
451,727
|
|
|
|
431,135
|
|
Less: Current portion of long-term debt
|
|
|
(34,983
|
)
|
|
|
(38,465
|
)
|
Long-term debt, net of current portion
|
|
$
|
416,744
|
|
|
$
|
392,670
|
|
The above dates show the later of the date of the facility, the date of the most recent renewal or the date the loan was assumed by the Company.
Details of the Company's credit facilities are discussed in notes 14 and 15 of the Company's Consolidated Financial Statements for the year ended December 31, 2013 included in the Company's Annual Report on Form 20-F. Changes during the nine months ended September 2014 are noted below.
On March 21, 2014, the Company signed a roll over loan agreement with a bank for the purpose of financing its new secondhand vessel New Jersey for an amount of $4,545 and bears interest at LIBOR plus 2.80%. The credit facility is repayable in forty quarterly installments.
On August 22, 2014, the Company's subsidiary, Aegean Bunkering U.S.A., renewed its loan agreement for an amount up to $250,000. The facility was amended and renewed with a syndicate of commercial lenders, matures on August 21, 2015 and bears interest at LIBOR plus margin.
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
As at September 30, 2014, the Company was in compliance with all of its covenants contained in its credit facilities.
The annual principal payments of long-term debt required to be made after September 30, 2014 is as follows:
|
|
Amount
|
|
October 1 to December 31, 2014
|
|
$
|
9,546
|
|
2015
|
|
|
38,645
|
|
2016
|
|
|
153,722
|
|
2017
|
|
|
44,220
|
|
2018
|
|
|
112,184
|
|
2019 and thereafter
|
|
|
84,256
|
|
Total principal payments
|
|
|
442,573
|
|
Less: Unamortized portion of notes' discount
|
|
|
(11,438
|
)
|
Total long-term debt
|
|
$
|
431,135
|
|
|
|
|
|
|
12. |
Derivatives and fair value measurements: |
The Company uses derivatives in accordance with its overall risk management strategy. The changes in the fair value of these derivatives are recognized immediately through earnings.
The following describes the Company's derivative classifications: The Company enters into interest rate swap contracts to economically hedge its exposure to variability in its floating rate long-term debt. Under the terms of the interest rate swaps, the Company and the bank agreed to exchange at specified intervals the difference between paying fixed rate and floating rate interest amount calculated by reference to the agreed principal amount and maturity. Interest rate swaps allow the Company to convert long-term borrowings issued at floating rates to equivalent fixed rates.
As of December 31, 2013 and September 30, 2014, the Company has entered into the following 15 year interest rate swap arrangement with a call option for the bank to terminate it after 5 years duration, on March 31, 2016:
As of December 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Index
|
|
Principal Amount
|
|
|
Fair Value/Carrying Amount of Liability
|
|
|
Weighted-average remaining term
|
|
|
Fixed Interest Rate
|
|
U.S. Dollar-denominated Interest Rate Swap
|
Euribor
|
|
$
|
6,386
|
|
|
$
|
470
|
|
|
|
12.25
|
|
|
|
2.35
|
%
|
As of September 30, 2014:
Interest Rate Index
|
|
Principal Amount
|
|
|
Fair Value/Carrying Amount of Liability
|
|
|
Weighted-average remaining term
|
|
|
Fixed Interest Rate
|
|
U.S. Dollar-denominated Interest Rate Swap
|
Euribor
|
|
$
|
5,524
|
|
|
$
|
584
|
|
|
|
11.50
|
|
|
|
2.35
|
%
|
The Company is exposed to credit loss in the event of non-performance by the counterparty to the interest rate swap agreement. In order to minimize counterparty risk, the Company enters into derivative transactions with counterparties that are rated AAA or at least A at the time of the transactions.
The Company uses fuel pricing contracts to hedge exposure to changes in the net cost of marine fuel purchases. The Company has the right of offset with the counterparty of the fuel pricing contracts, and settles outstanding balances on a monthly basis. Therefore, these amounts are presented on a net basis in the condensed consolidated balance sheets (on a gross basis: an asset of $61 and a liability of $900, as of December 31, 2013 and an asset of $5,962 and a liability of $3,428 as of September 30, 2014).
The following table presents information about our derivative instruments measured at fair value and their locations on the condensed consolidated balance sheets:
|
|
|
As of
|
|
Balance Sheet Location
|
|
December 31, 2013
|
|
|
September 30,
2014
|
|
Fuel pricing contracts
|
Derivative assets, current
|
|
$
|
-
|
|
|
$
|
2,534
|
|
Derivative liabilities, current
|
|
|
(839
|
)
|
|
|
-
|
|
Interest rates contracts
|
Derivative liabilities, non-current
|
|
$
|
(470
|
)
|
|
$
|
(584
|
)
|
The following table presents the effect and financial statement location of our derivative instruments on our condensed consolidated statements of income for the nine months ended September 30, 2013 and 2014:
|
|
|
Nine months ended September 30,
|
|
Income/ (Loss)
|
Statements of Income Location
|
|
2013
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
Fuel pricing contracts
|
Cost of revenue - third parties
|
|
$
|
(1,108
|
)
|
|
$
|
4,174
|
|
Interest rate contracts
|
Interest and finance costs
|
|
|
47
|
|
|
|
(273
|
)
|
Total
|
|
|
$
|
(1,061
|
)
|
|
$
|
3,901
|
|
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
The following table sets forth by level our assets / liabilities that are measured at fair value on a recurring basis. As required by the fair value guidance, assets / liabilities are categorized in their entirety based on the lowest level of input that is significant to the fair value measurement.
|
|
|
|
|
Fair value measurements at December 31, 2013
|
|
Liabilities
|
|
Total
|
|
|
Quoted prices in active markets
(Level 1)
|
|
|
Significant other observable inputs
(Level 2)
|
|
|
Significant unobservable inputs
(Level 3)
|
|
Interest Rate Swap
|
|
$
|
470
|
|
|
$
|
-
|
|
|
$
|
470
|
|
|
$
|
-
|
|
Fuel pricing contracts
|
|
$
|
839
|
|
|
|
-
|
|
|
$
|
839
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,309
|
|
|
$
|
-
|
|
|
$
|
1,309
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value measurements at September 30,
2014
|
|
(Assets)/ Liabilities
|
|
Total
|
|
|
Quoted prices in active markets
(Level 1)
|
|
|
Significant other observable inputs
(Level 2)
|
|
|
Significant unobservable inputs
(Level 3)
|
|
Interest Rate Swap
|
|
$
|
584
|
|
|
$
|
-
|
|
|
$
|
584
|
|
|
$
|
-
|
|
Fuel pricing contracts
|
|
$
|
(2,534
|
)
|
|
|
-
|
|
|
$
|
(2,534
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
(1,950
|
)
|
|
$
|
-
|
|
|
$
|
(1,950
|
)
|
|
$
|
-
|
|
The fair value of the interest rate swaps is determined using the discounted cash flow method based on market-based Euribor rates swap yield curves, taking into account current interest rates. Valuation models require a variety of inputs, including contractual terms, market prices, yield curves, credit spreads, measures of volatility, and correlations of such inputs.
The Company uses observable inputs to calculate the mark-to-market valuation of the fuel pricing derivatives. Fuel pricing contracts are valued using quoted market prices of the underlying commodity. During the periods ended September 30, 2013 and 2014, the Company entered into fuel pricing contracts for 1,446,640 metric tons and 7,027,629 metric tons, respectively.
The Company's derivatives trade in over the counter markets, and as such, model inputs are generally observable and do not require significant management judgment. Such instruments are classified within Level 2 of the fair value hierarchy.
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
The carrying amounts of cash and cash equivalents, trade accounts receivable, and trade accounts payable reported in the consolidated balance sheets approximate their respective fair values because of the short term nature of these accounts. The fair value of the floating rate loans is estimated based on current rates offered to the Company for similar debt of the same remaining maturities. The carrying value approximates the fair market value for the floating rate loans due to their variable interest rate, being EURIBOR or LIBOR. LIBOR and EURIBOR rates are observable at commonly quoted intervals for the full terms of the loans and hence floating rate loans are considered Level 2 items in accordance with the fair value hierarchy.
13. |
Revenues and Cost of Revenues: |
The amounts in the accompanying condensed consolidated statements of income are analyzed as follows:
|
|
Nine Months Ended September 30,
|
|
|
|
2013
|
|
|
2014
|
|
|
|
|
|
|
|
|
Sales of marine petroleum products
|
|
$
|
4,829,473
|
|
|
$
|
5,170,187
|
|
Voyage revenues
|
|
|
17,138
|
|
|
|
23,020
|
|
Other revenues
|
|
|
17,688
|
|
|
|
31,070
|
|
Total Revenues
|
|
|
4,864,299
|
|
|
$
|
5,224,277
|
|
|
|
|
|
|
|
|
|
|
Cost of marine petroleum products
|
|
|
4,637,778
|
|
|
$
|
4,945,275
|
|
Cost of voyage revenues
|
|
|
11,805
|
|
|
|
11,118
|
|
Cost of other revenues
|
|
|
3,690
|
|
|
|
17,889
|
|
Total Cost of Revenues
|
|
$
|
4,653,273
|
|
|
$
|
4,974,282
|
|
Included in the cost of revenues is depreciation of $1,577 and $1,889 for the nine months ended September 30, 2013 and 2014, respectively.
14. |
Selling and Distribution: |
The amounts in the accompanying condensed consolidated statements of income are analyzed as follows:
|
|
Nine Months Ended September 30,
|
|
|
|
2013
|
|
|
2014
|
|
|
|
|
|
|
|
|
Salaries
|
|
$
|
45,977
|
|
|
$
|
42,750
|
|
Depreciation
|
|
|
13,216
|
|
|
|
12,292
|
|
Vessel hire charges
|
|
|
9,889
|
|
|
|
22,340
|
|
Amortization of dry-docking costs
|
|
|
4,855
|
|
|
|
3,943
|
|
Vessel operating expenses
|
|
|
28,878
|
|
|
|
24,537
|
|
Bunkers consumption
|
|
|
26,244
|
|
|
|
23,971
|
|
Storage costs
|
|
|
10,833
|
|
|
|
20,685
|
|
Broker commissions
|
|
|
2,920
|
|
|
|
3,429
|
|
(Release of)/ Provision for doubtful accounts
|
|
|
(825
|
)
|
|
|
758
|
|
Other
|
|
|
8,659
|
|
|
|
8,504
|
|
Selling and Distribution expenses
|
|
$
|
150,646
|
|
|
$
|
163,209
|
|
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
15. |
General and Administrative: |
The amounts in the accompanying condensed consolidated statements of income are analyzed as follows:
|
|
Nine Months Ended September 30,
|
|
|
|
2013
|
|
|
2014
|
|
|
|
|
|
|
|
|
Salaries
|
|
$
|
9,642
|
|
|
$
|
11,658
|
|
Depreciation
|
|
|
384
|
|
|
|
1,595
|
|
Office expenses
|
|
|
11,148
|
|
|
|
13,787
|
|
General and Administrative expenses
|
|
$
|
21,174
|
|
|
$
|
27,040
|
|
16. |
Commitments and Contingencies: |
Lease Commitments: The Company leases certain property under operating leases, which require the Company to pay maintenance, insurance and other expenses in addition to annual rentals. The minimum annual payments under all noncancelable operating leases at September 30, 2014 are as follows:
October 1 to December 31, 2014
|
|
$
|
7,230
|
|
2015
|
|
|
28,934
|
|
2016
|
|
|
28,619
|
|
2017
|
|
|
28,544
|
|
2018
|
|
|
27,235
|
|
Thereafter
|
|
|
169,627
|
|
Total minimum annual payments under all noncancelable operating leases
|
|
$
|
290,189
|
|
Rent expense under operating leases was $12,461 and $24,416 for the nine months period ended September 30, 2013 and 2014, respectively.
Legal Matters: In November 2005, an unrelated party filed a declaratory action against one of the Company's subsidiaries before the First Instance Court of Piraeus, Greece. The plaintiff asserted that he was instrumental in the negotiation of the Company's eight-year Fuel Purchase Agreement with a government refinery in Jamaica and sought a judicial affirmation of his alleged contractual right to receive a commission of $0.01 per metric ton of marine fuel over the term of the contract. In December 2008, the First Instance Court of Piraeus dismissed the plaintiff's action as vague and inadmissible, however the Company appealed that decision on the grounds that there was no contract between the Company and the plaintiff and that the court lacked jurisdiction. While the action was pending in Greece, the plaintiff commenced a new action involving the same cause of action before the Commercial Court of Paris, France, which dismissed that action in June 2009. The plaintiff's appeal of the dismissal was denied by the Paris Court of Appeal in February 2010. In January 2012, the plaintiff commenced a new action relating to the same allegations before the Commercial Court of Paris, which was dismissed on June 27, 2012 in favor of the competence and jurisdiction of the Greek courts. In July 2012, the plaintiff filed a "contredit," an appeal procedure under French law. On November 2013, the Court held that the matter is not pending in Greece that would allow the French courts to decline jurisdiction to the benefit of the Greek proceedings. As a consequence the case is to return to the Commercial Court of Paris which should have to examine the admissibility of Mr. Varouxis' claim in France with the relevant pleadings procedurally scheduled to be filled by the parties on November 25, 2014. The Company believes that this matter fails for lack of jurisdiction and is unwarranted and lacking in merit. The Company believes that the outcome of this lawsuit will not have a material effect on its operations and financial position.
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
In May, 2013, on the order of STX Corporation ("STX Corp."), the Company supplied bunkers to the vessel UNICO SIENNA in the Port of Singapore. The invoice for those bunkers totaled approximately $323. STX Corp. has filed for reorganization in Korea, and has filed for protection under Chapter 15 of the U.S. Bankruptcy Code. The Company believes that has maritime liens against this vessel, and has arrested the UNICO SIENNA in Panama to enforce its maritime lien against it. The Company intends to exercise its remedies for recovery of the unpaid amounts and believes that it will recover the full amount due.
The Company has supplied bunkers through agreements with various entities of the O.W. Group and addressed to the respective Owners/Managers supplied to pay directly to the Company the value of the bunkers supplied in order to put them on notice. The Company's exposure for these supplies, made after September 30, 2014, amounts to $7,769. The Company believes that O.W. was never the rightful owner of the bunkers. Currently the Company is trying to work out escrow or other practical solutions with the end users. Following arrest proceedings which the Company initiated against the M/V AMAZON in Bahamas it received a LOU issued by the North of England P&I Club in the sum of USD 1,150,000 as security for our claim plus interest and costs.
Various claims, suits, and complains, including those involving government regulations and product liability, arise in the ordinary course of business. In addition, losses may arise from disputes with charterers and agents and insurance and other claims with suppliers relating to the operations of the Company's vessels. Currently, management is not aware of any such claims or contingent liabilities for which a provision should be established in the accompanying consolidated financial statements.
Environmental and Other Liabilities: The Company accrues for the cost of environmental liabilities when management becomes aware that a liability is probable and is able to reasonably estimate the Company's exposure. Currently, management is not aware of any such claims or contingent liabilities for which a provision should be established in these condensed consolidated financial statements. The Company's Protection and Indemnity ("P&I") insurance policies cover third-party liability and other expenses related to injury or death of crew, passengers and other third parties, loss or damage of cargo, claims arising from collisions with other vessels, damage to other third-party property, and pollution arising from oil or other substances. The Company's coverage under the P&I insurance policies, except for pollution, are unlimited. Coverage for pollution is $1,000,000 per vessel per incident.
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
17. |
Equity Incentive Plan: |
The Company measures stock-based compensation cost at grant date, based on the estimated fair value of the award which is determined by the closing price of the Company's common stock traded on the NYSE on the grant date, and recognizes the cost as expense on a straight-line basis (net of estimated forfeitures) over the requisite service period. The expense is recorded in the general and administrative expenses in the accompanying condensed consolidated statements of income. Aegean is incorporated in a non-taxable jurisdiction and accordingly, no deferred tax assets are recognized for these stock-based incentive awards.
All grants of nonvested stock issued under the 2006 Plan are subject to accelerated vesting upon certain circumstances set forth in the 2006 Plan.
The following table summarizes the status of the Company's non-vested shares outstanding for the nine months ended September 30, 2014:
|
|
Non-vested Stock
|
|
|
Weighted Average Grant Date Market Price
|
|
January 1, 2014
|
|
|
1,569,102
|
|
|
$
|
8.52
|
|
Awarded
|
|
|
977,500
|
|
|
|
9.83
|
|
Vested
|
|
|
(615,769
|
)
|
|
|
8.52
|
|
Forfeited
|
|
|
(1,750
|
)
|
|
|
7.25
|
|
September 30, 2014
|
|
|
1,929,083
|
|
|
$
|
9.18
|
|
Total compensation cost of $5,494 was recognized and included in the general and administrative expenses under accompanying condensed consolidated statements of income for the nine months ended September 30, 2014.
As of September 30, 2014, there was $8,528 of total unrecognized compensation cost related to nonvested share-based compensation awards. This unrecognized compensation at September 30, 2014, is expected to be recognized as compensation expense over a weighted average period of 1.3 years as follows:
|
|
Amount
|
|
October 1 to December 31, 2014
|
|
$
|
3,157
|
|
2015
|
|
|
4,231
|
|
2016
|
|
|
1,057
|
|
2017
|
|
|
83
|
|
|
|
$
|
8,528
|
|
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
18. Earnings per Common Share:
The computation of basic earnings per share is based on the weighted average number of common shares outstanding during the period using the two class method. Non-vested share-based payment awards that contain rights to receive non forfeitable dividends or dividend equivalents (whether paid or unpaid) and participate equally in undistributed earnings are participating securities, and thus, are included in the two-class method of computing earnings per share. The computation of diluted earnings per share assumes the granting of non-vested share-based compensation awards (refer to Note 17), for which the assumed proceeds upon grant are deemed to be the amount of compensation cost attributable to future services and not yet recognized using the treasury stock method, to the extent dilutive.
As of September 30, 2013 and 2014, the Company excluded 1,590,502 and 1,929,083 non vested shares, respectively, as anti-dilutive.
The treasury stock method is used in calculating diluted earnings per share for the Convertible Unsecured Senior Notes as the Company expects to settle the principal in cash.
The components of the calculation of basic earnings per common share and diluted earnings per common share are as follows:
|
|
Nine Months Ended September 30,
|
|
|
|
2013
|
|
|
2014
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
20,051
|
|
|
$
|
10,074
|
|
|
|
|
|
|
|
|
|
|
Less: Dividends declared and undistributed earnings allocated to unvested shares
|
|
|
(552
|
)
|
|
|
(367
|
)
|
Basic and diluted income
available to common stockholders
|
|
|
19,499
|
|
|
|
9,707
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average number
of common shares outstanding
|
|
|
45,674,479
|
|
|
|
46,249,949
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average number
of common shares outstanding
|
|
|
45,674,479
|
|
|
|
46,249,949
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
$
|
0.43
|
|
|
$
|
0.21
|
|
Diluted earnings per common share
|
|
$
|
0.43
|
|
|
$
|
0.21
|
|
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
19. Income Taxes:
The Company operates through its subsidiaries, which are subject to several tax jurisdictions. The income tax (expense)/ benefit for the periods presented and the respective effective tax rates for such periods are as follows:
|
|
Nine Months Ended September 30,
|
|
|
|
2013
|
|
|
2014
|
|
Current tax expense
|
|
$
|
(129
|
)
|
|
$
|
(2,094
|
)
|
Net deferred tax benefit
|
|
|
684
|
|
|
|
1,121
|
|
Income tax expense
|
|
$
|
555
|
|
|
$
|
(973
|
)
|
Effective tax rate
|
|
|
25.38
|
%
|
|
|
(343.82
|
)%
|
|
|
|
|
|
|
|
|
|
Our provision for income taxes for each of the nine-month periods ended September 30, 2013 and 2014 was calculated for our Belgian, Canadian and U.S. companies that are subject to federal and state income taxes.
The reconciliation between the statutory tax expense on income from continuing operations to the income tax expense recorded in the financial statements is as follows:
|
|
Nine Months Ended September 30,
|
|
|
|
2013
|
|
|
2014
|
|
Income tax expense on profit before tax at statutory rates
|
|
$
|
785
|
|
|
$
|
(32
|
)
|
Effect of permanent differences
|
|
|
(230
|
)
|
|
|
(941
|
)
|
Total tax expense
|
|
$
|
555
|
|
|
$
|
(973
|
)
|
Deferred income taxes that derive from our Belgian subsidiaries, are the result of provisions of the tax laws that either require or permit certain items of income or expense to be reported for tax purposes in different periods than they are reported for financial reporting.
20. |
Business Segments and Geographical Information: |
The Company is primarily a physical supplier in the downstream marine petroleum products industry. Marine petroleum products mainly consist of different classifications of marine fuel oil, marine gas oil and lubricants.
The Company cannot and does not identify expenses, profitability or other financial performance measures by type of marine petroleum product supplied, geographical area
served, nature of services performed or on anything other than on a consolidated basis (although the Company is able to segregate revenues on these various bases). As a result, management, including the chief operating decision maker, reviews operating results on a consolidated basis only. Therefore, the Company has determined that it has only one operating segment.
AEGEAN MARINE PETROLEUM NETWORK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED) (Continued)
(Expressed in thousands of U.S. dollars –
except share and per share data, unless otherwise stated)
The Company is domiciled in the Marshall Islands but provides no services in that location. It is impracticable to disclose revenues from external customers attributable to individual foreign countries because where the customer is invoiced is not necessarily the country of domicile. In addition, due to the nature of the shipping industry, where services are provided on a worldwide basis, the country of domicile of the customer does not provide useful information regarding the risk that this disclosure is intended to address.
The Company's long-lived assets mainly consist of bunkering tankers which are positioned across the Company's existing territories and which management, including the chief operating decision maker, reviews on a periodic basis and reposition among the Company's existing or new territories to optimize the vessel per geographical territory ratio.
The Company's vessels operate within or outside the territorial waters of each geographical location and, under international law, shipping vessels usually fall under the jurisdiction of the country of the flag they sail. The Company's vessels are not permanently located within particular territorial waters and the Company is free to mobilize all its vessels worldwide at its own discretion.
On February 25, 2013, the Company entered into an agreement with a third-party to sell its ownership interest (55.5%) in Aegean Oil Terminals (Panama). The remaining interest had been previously presented as a non-controlling interest on the consolidated financial statements. Under the terms of the agreement, an amount of $6,318 was paid to the Company. Also, an amount of $3,384 was distributed from Aegean Oil Terminals as dividends to Aegean and an amount of $2,713 to the non-controlling interest in accordance with the ownership interests. The Company's gain from the sale of its ownership interest in Aegean Oil Terminals is included in Gain on sale of subsidiary on the accompanying condensed consolidated statement of income. The net effect of the cash received from the sale and the transfer of cash balances to the owners is reflected in Proceeds from Sale of subsidiary, net of cash surrendered in the investing activities of the consolidated statement of cash flows.
Under a separate agreement with the purchaser, the Company simultaneously agreed to lease from the purchaser fuel storage facilities at the ports of Panama.
Sale of vessel: On November 7, 2014 the Company completed the sale and delivered the double hull bunkering tanker Aegean Daisy, of deadweight 4,935, to third-party purchasers. The vessel was sold for a total amount of $1,490, resulting in a net gain of approximately $440.