Form 20-F ☒
|
Form 40-F ☐
|
Dorian LPG Ltd.
|
||
(registrant)
|
||
Dated: February 6, 2015
|
By:
|
/s/ Theodore B. Young
|
Theodore B. Young
|
||
Chief Financial Officer
|
· | Took delivery of the third vessel under our VLGC newbuilding program, the Corvette, which is now trading in the spot market, from Hyundai Heavy Industries Co. Ltd. (“Hyundai”), on January 2, 2015. |
· | Voted “Tanker Company of the Year 2014” at the Lloyd’s List Greek Shipping Awards. |
· | Secured commitments for up to $761 million of debt financing for the VLGC newbuilding program. |
· | Added two new independent board members: Ted Kalborg, founder of shipping investment firm Tufton Oceanic, and Malcolm McAvity, former vice chairman of energy trader Phibro. |
|
Capacity
(Cbm)
|
Shipyard
|
Sister
Ships
|
Year Built/
Estimated
Delivery(1)
|
ECO
Vessel(2)
|
Charterer
|
Charter
Expiration(1)
|
OPERATING FLEET
|
|
|
|
|
|
|
|
VLGC
|
|
|
|
|
|
|
|
Captain Nicholas ML
|
82,000
|
Hyundai
|
A
|
2008
|
—
|
Spot
|
—
|
Captain John NP
|
82,000
|
Hyundai
|
A
|
2007
|
—
|
Spot
|
—
|
Captain Markos NL (3)
|
82,000
|
Hyundai
|
A
|
2006
|
—
|
Shell
|
Q4 2019
|
Comet (4)
|
84,000
|
Hyundai
|
B
|
2014
|
X
|
Shell
|
Q4 2019
|
Corsair (5)
|
84,000
|
Hyundai
|
B
|
2014
|
X
|
Spot
|
—
|
Corvette (6)
|
84,000
|
Hyundai
|
B
|
2015
|
X
|
Spot
|
—
|
Small Pressure
|
|
|
|
|
|
|
|
Grendon
|
5,000
|
Higaki
|
|
1996
|
—
|
Spot
|
—
|
NEWBUILDING VLGCs
|
|
|
|
|
|
|
|
Cougar
|
84,000
|
Hyundai
|
B
|
Q2 2015
|
X
|
—
|
—
|
Cobra
|
84,000
|
Hyundai
|
B
|
Q2 2015
|
X
|
—
|
—
|
Continental
|
84,000
|
Hyundai
|
B
|
Q2 2015
|
X
|
—
|
—
|
Concorde
|
84,000
|
Hyundai
|
B
|
Q2 2015
|
X
|
—
|
—
|
Constitution
|
84,000
|
Hyundai
|
B
|
Q2 2015
|
X
|
—
|
—
|
Commodore
|
84,000
|
Hyundai
|
B
|
Q3 2015
|
X
|
—
|
—
|
Constellation
|
84,000
|
Hyundai
|
B
|
Q3 2015
|
X
|
—
|
—
|
Cresques
|
84,000
|
Daewoo
|
C
|
Q3 2015
|
X
|
—
|
—
|
Cheyenne
|
84,000
|
Hyundai
|
B
|
Q3 2015
|
X
|
—
|
—
|
Clermont
|
84,000
|
Hyundai
|
B
|
Q3 2015
|
X
|
—
|
—
|
Chaparral
|
84,000
|
Hyundai
|
B
|
Q4 2015
|
X
|
—
|
—
|
Commander
|
84,000
|
Hyundai
|
B
|
Q4 2015
|
X
|
—
|
—
|
Cratis
|
84,000
|
Daewoo
|
C
|
Q4 2015
|
X
|
—
|
—
|
Copernicus
|
84,000
|
Daewoo
|
C
|
Q4 2015
|
X
|
—
|
—
|
Challenger
|
84,000
|
Hyundai
|
B
|
Q1 2016
|
X
|
—
|
—
|
Caravel
|
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)
|
Currently on time charter with Shell that began in December 2014 at a rate of $850,000 per month.
|
(4)
|
Delivered on July 25, 2014 and on a time charter with Shell that began on that date at a rate of $945,000 per month.
|
(5)
|
Delivered on September 26, 2014 and currently in the spot market.
|
(6)
|
Delivered on January 2, 2015 and currently in the spot market.
|
(in U.S. dollars, except fleet data)
|
Three months ended
December 31, 2014
|
Three months ended
December 31, 2013
|
Nine months ended
December 31, 2014
|
July 1, 2013 (inception) to December 31, 2013
|
||||||||||||
Statement of Operations Data
|
||||||||||||||||
Revenues
|
$
|
32,583,990
|
$
|
13,707,591
|
$
|
68,796,041
|
$
|
19,763,273
|
||||||||
Expenses
|
||||||||||||||||
Voyage expenses
|
7,755,589
|
2,815,172
|
14,899,147
|
4,637,596
|
||||||||||||
Vessel operating expenses
|
5,741,206
|
3,265,409
|
14,412,174
|
5,440,468
|
||||||||||||
Management fees‑related party
|
—
|
1,125,000
|
1,125,000
|
1,997,356
|
||||||||||||
Depreciation and amortization
|
3,966,640
|
2,474,780
|
9,467,720
|
4,157,476
|
||||||||||||
General and administrative expenses
|
4,294,965
|
118,496
|
9,389,689
|
131,377
|
||||||||||||
Total expenses
|
21,758,400
|
9,798,857
|
49,293,730
|
16,364,273
|
||||||||||||
Operating income
|
10,825,590
|
3,908,734
|
19,502,311
|
3,399,000
|
||||||||||||
Other income/(expenses)
|
||||||||||||||||
Interest and finance costs
|
(34,491
|
)
|
(554,309
|
)
|
(250,483
|
)
|
(1,204,172
|
)
|
||||||||
Interest income
|
104,169
|
228,345
|
345,797
|
328,383
|
||||||||||||
(Loss)/gain on derivatives, net
|
(1,340,747
|
)
|
330,580
|
(2,386,582
|
)
|
(268,568
|
)
|
|||||||||
Foreign currency (loss)/gain, net
|
(557,916
|
)
|
1,656,897
|
(778,512
|
)
|
1,889,842
|
||||||||||
Total other income/(loss), net
|
(1,828,985
|
)
|
1,661,5132
|
(3,069,780
|
)
|
745,485
|
||||||||||
Net income
|
$
|
8,996,605
|
$
|
5,570,247
|
$
|
16,432,531
|
$
|
4,144,485
|
||||||||
Earnings per common share, basic and diluted
|
$
|
0.16
|
$
|
0.20
|
$
|
0.29
|
$
|
0.17
|
||||||||
Other Financial Data
|
||||||||||||||||
Adjusted EBITDA(1)
|
$
|
15,096,762
|
$
|
8,268,755
|
$
|
30,062,118
|
$
|
9,774,701
|
||||||||
Fleet Data
|
||||||||||||||||
Calendar days(2)
|
552
|
368
|
1,357
|
624
|
||||||||||||
Available days (3)
|
552
|
367
|
1,304
|
604
|
||||||||||||
Operating days(4)
|
435
|
367
|
1,117
|
600
|
||||||||||||
Fleet utilization(5)
|
78.8
|
%
|
100.0
|
%
|
85.7
|
%
|
99.3
|
%
|
||||||||
Average Daily Results
|
||||||||||||||||
Time charter equivalent rate(6)
|
$
|
57,077
|
$
|
29,680
|
$
|
48,251
|
$
|
25,209
|
||||||||
Daily vessel operating expenses(7)
|
$
|
10,401
|
$
|
8,873
|
$
|
10,621
|
$
|
8,719
|
(in U.S. dollars)
|
As of
December 31, 2014
|
As of
March 31, 2014
|
||||||
Balance Sheet Data
|
||||||||
Cash and cash equivalents
|
$
|
182,804,170
|
$
|
279,131,795
|
||||
Restricted cash, current
|
—
|
30,948,702
|
||||||
Restricted cash, non‑current
|
6,010,000
|
4,500,000
|
||||||
Total assets
|
1,010,221,551
|
840,245,766
|
||||||
Current portion of long-term debt
|
9,612,000
|
9,612,000
|
||||||
Long-term debt – net of current portion
|
113,022,000
|
119,106,500
|
||||||
Total liabilities
|
146,377,901
|
148,046,334
|
||||||
Total shareholders’ equity
|
863,843,650
|
692,199,432
|
(1)
|
Adjusted EBITDA represents net income before interest and finance costs, loss/(gain) on derivatives, net, stock compensation expense 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, 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.
|
(in U.S. dollars)
|
Three months ended
December 31, 2014
|
Three months ended
December 31, 2013
|
Nine months ended
December 31, 2014
|
July 1, 2013 (inception) to December 31, 2013
|
||||||||||||
Net income
|
$
|
8,996,605
|
$
|
5,570,246
|
$
|
16,432,531
|
$
|
4,144,485
|
||||||||
Interest and finance costs
|
34,491
|
554,309
|
250,483
|
1,204,172
|
||||||||||||
Loss/(gain) on derivatives-net
|
1,340,747
|
(330,580
|
)
|
2,386,582
|
268,568
|
|||||||||||
Stock-based compensation expense
|
758,279
|
—
|
1,524,802
|
—
|
||||||||||||
Depreciation and amortization
|
3,966,640
|
2,474,780
|
9,467,720
|
4,157,476
|
||||||||||||
Adjusted EBITDA
|
$
|
15,096,762
|
$
|
8,268,755
|
$
|
30,062,118
|
$
|
9,774,701
|
(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 revenue 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.
|