AEGEAN MARINE PETROLEUM NETWORK INC.
(registrant)
|
|||
Dated: November 16, 2016
|
By:
|
/s/ E. Nikolas Tavlarios
|
|
Name:
|
/s/ E. Nikolas Tavlarios
|
||
Title:
|
President
|
· |
Increased sales volumes to 4,258,954 metric tons.
|
· |
Reported gross profit of $88.4 million.
|
· |
Reported operating income of $22.5 million.
|
o |
Increased operating income adjusted for a loss on sale of non-core vessels and the accelerated vesting of the shares of Aegean's founder ("Accelerated Shares") was $29.6 million.
|
· |
Recorded GAAP net income attributable to Aegean shareholders of $10.6 million or $0.22 basic and diluted earnings per share.
|
o |
Net income adjusted for a loss on sale of non-core vessels and the Accelerated Shares was $17.7 million or $0.36 basic and diluted earnings per share. Pro-forma adjusted EPS, assuming the repurchase of shares occurred at the beginning of the period, was $0.45.
|
· |
Generated adjusted EBITDA of $37.7 million.
|
· |
Sold two non-core vessels, which is expected to result in operating cost reductions of more than $3.0 million on an annual basis.
|
· |
Further optimized operations through the sale of two non-core vessels.
|
· |
Strategically relocated certain vessels from lower-activity markets to higher-growth regions.
|
· |
Revenue – The Company reported total revenue of $1.1 billion for the third quarter of 2016, an increase of 5.4% compared to the same period in 2015, primarily due to the moderate increase in oil prices. Voyage and other revenues were, $21.2 million, consistent with the same period in 2015.
|
· |
Gross Profit – Gross Profit, which equals total revenue less directly attributable cost of revenue increased by 4.7% to $88.4 million in the third quarter of 2016 compared to $84.4 million in the same period in 2015.
|
· |
Operating Expense – The Company reported operating expense of $65.9 million for the third quarter of 2016, a decrease of $0.8 million or 1.2% compared to the same period in prior year. Adjusting for the sale of non-core assets and the Accelerated Shares, operating expense was $58.8 million, a decrease of 2.6% compared to the same period in the prior year.
|
· |
Operating Income – Operating income for the third quarter of 2016 adjusted for the sale of non-core assets and the Accelerated Shares was $29.6 million, an increase of 28.7% compared to the same period in the prior year.
|
· |
Net Income – Net income attributable to Aegean shareholders adjusted for the sale of non-core vessels and the Accelerated Shares was $17.7 million, or $0.36 per basic and diluted share, an increase of $5.6 million or 46.3% compared to the same period in 2015. Adjusted pro-forma EPS using the reduced quarter end share count as opposed to a weighted average, was $0.45.
|
· |
Sales Volume – For the three months ended September 30, 2016, the Company reported marine fuel sales volumes of 4,258,954 metric tons, an increase of 25.8% compared to the same period in 2015.
|
· |
Adjusted EBITDA Per Metric Ton of Marine Fuel Sold – For the three months ended September 30, 2016, the Company reported adjusted EBITDA per metric ton of marine fuel sold of $8.84. Adjusted EBITDA per metric ton of marine fuel sold in the prior year period was $9.29 per metric ton.
|
· |
Gross Spread Per Metric Ton of Marine Fuel Sold – For the three months ended September 30, 2016, the Company reported gross spread per metric ton of marine fuel sold on an aggregate basis of $18.6. Gross spread per metric ton of marine fuel sold in the prior year period was $21.6.
|
· |
Net cash provided by operating activities was $34.7 million for the three months ended September 30, 2016. Net income as adjusted for non-cash items (as defined in Note 9 below) was $31.2 million for the same period.
|
· |
Net cash provided by investing activities was $1.1 million for the three months ended September 30, 2016, primarily due to the sale of two non-core vessels.
|
· |
Net cash used in financing activities was $105.8 million for the three months ended September 30, 2016, primarily due to the repurchase of our common stock.
|
· |
The weighted average basic and diluted shares outstanding for the three months ended September 30, 2016, was 46,464,248. The weighted average basic and diluted shares outstanding for the three months ended September 30, 2015 was 47,434,953.
|
For the Three Months Ended
September 30,
|
For the Nine Months Ended
September 30,
|
|||||||||||||||
2015
|
2016
|
2015
|
2016
|
|||||||||||||
(in thousands of U.S. dollars, unless otherwise stated)
|
||||||||||||||||
Income Statement Data:
|
||||||||||||||||
Revenues - third parties
|
$
|
1,075,076
|
$
|
1,133,312
|
$
|
3,289,132
|
$
|
2,864,165
|
||||||||
Revenues - related companies
|
6,432
|
6,244
|
15,186
|
15,879
|
||||||||||||
Total revenues
|
1,081,508
|
1,139,556
|
3,304,318
|
2,880,044
|
||||||||||||
Cost of revenues - third parties
|
971,698
|
1,029,942
|
2,942,082
|
2,568,063
|
||||||||||||
Cost of revenues– related companies
|
25,401
|
21,174
|
118,724
|
49,294
|
||||||||||||
Total cost of revenues
|
997,099
|
1,051,116
|
3,060,806
|
2,617,357
|
||||||||||||
Gross profit
|
84,409
|
88,440
|
243,512
|
262,687
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Selling and distribution
|
50,484
|
48,206
|
153,045
|
148,921
|
||||||||||||
General and administrative
|
10,551
|
13,531
|
31,459
|
36,850
|
||||||||||||
Amortization of intangible assets
|
374
|
303
|
1,123
|
900
|
||||||||||||
Loss on sale of vessels
|
-
|
3,875
|
130
|
6,312
|
||||||||||||
Impairment Charge……………………………………………………………
|
5,308
|
-
|
5,308
|
-
|
||||||||||||
Operating income
|
17.692
|
22,525
|
52,447
|
69,704
|
||||||||||||
Net financing cost
|
(9,468
|
)
|
(8,319
|
)
|
(27,607
|
)
|
(30,157
|
)
|
||||||||
Foreign exchange (losses) / gains, net
|
(93
|
)
|
(121
|
)
|
599
|
(1,804
|
)
|
|||||||||
Income tax (expense) / benefit
|
(1,334
|
)
|
(3,456
|
)
|
730
|
(1,811
|
)
|
|||||||||
Net income
|
6,797
|
10,629
|
26,169
|
35,932
|
||||||||||||
Less income attributable to non-controlling interest
|
-
|
78
|
-
|
86
|
||||||||||||
Net income attributable to AMPNI shareholders
|
$
|
6,797
|
$
|
10,551
|
$
|
26,169
|
$
|
35,846
|
||||||||
Basic earnings per share (U.S. dollars)
|
$
|
0.14
|
$
|
0.22
|
$
|
0.53
|
$
|
0.73
|
||||||||
Diluted earnings per share (U.S. dollars)
|
$
|
0.14
|
$
|
0.22
|
$
|
0.53
|
$
|
0.73
|
||||||||
EBITDA(1)
|
$
|
26,150
|
$
|
30,546
|
$
|
78,009
|
$
|
93,152
|
||||||||
Other Financial Data:
|
||||||||||||||||
Gross spread on marine petroleum products(2)
|
$
|
74,426
|
$
|
80,460
|
$
|
217,809
|
$
|
242,032
|
||||||||
Gross spread on lubricants(2)
|
1,246
|
1,114
|
3,434
|
2,879
|
||||||||||||
Gross spread on marine fuel(2)
|
73,180
|
79,346
|
214,375
|
239,153
|
||||||||||||
Gross spread per metric ton of marine
fuel sold (U.S. dollars) (2)
|
21.6
|
18.6
|
22.7
|
19.0
|
||||||||||||
Net cash provided by/(used) in operating activities
|
$
|
127,506
|
$
|
34,699
|
$
|
44,454
|
$
|
(14,798
|
)
|
|||||||
Net cash (used in) / provided by investing activities
|
(544
|
)
|
1,076
|
(8,172
|
)
|
199
|
||||||||||
Net cash used in financing activities
|
(54,168
|
)
|
(105,819
|
)
|
(47,497
|
)
|
(67,328
|
)
|
||||||||
Sales Volume Data (Metric Tons): (3)
|
||||||||||||||||
Total sales volumes
|
3,386,511
|
4,258,954
|
9,452,911
|
12,564,379
|
||||||||||||
Other Operating Data:
|
||||||||||||||||
Number of owned bunkering tankers, end of period(4)
|
49.0
|
45.0
|
49.0
|
45.0
|
||||||||||||
Average number of owned bunkering tankers(4)(5)
|
49.0
|
46.0
|
48.7
|
47.8
|
||||||||||||
Special Purpose Vessels, end of period(6)
|
1.0
|
1.0
|
1.0
|
1.0
|
||||||||||||
Number of operating storage facilities, end of period(7)
|
14.0
|
14.0
|
14.0
|
14.0
|
As of
December 31,
2015
|
As of
September 30,
2016
|
|||||||
(in thousands of U.S. dollars, unless otherwise stated)
|
||||||||
Balance Sheet Data:
|
||||||||
Cash and cash equivalents
|
139,314
|
57,973
|
||||||
Gross trade receivables
|
317,152
|
429,661
|
||||||
Allowance for doubtful accounts
|
(7,278
|
)
|
7,911
|
|||||
Inventories
|
114,531
|
180,716
|
||||||
Current assets
|
730,950
|
781,410
|
||||||
Total assets
|
1,450,011
|
1,472,552
|
||||||
Trade payables
|
72,417
|
99,512
|
||||||
Current liabilities (including current portion of long-term debt)
|
389,109
|
473,093
|
||||||
Total debt
|
710,015
|
755,957
|
||||||
Total liabilities
|
828,485
|
907,451
|
||||||
Total stockholder's equity
|
621,526
|
565,101
|
||||||
Working Capital Data:
|
||||||||
Working capital(8)
|
341,841
|
308,317
|
||||||
Working capital excluding cash and debt(8)
|
477,594
|
576,516
|
||||||
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. Adjusted EBITDA represents net income before interest, taxes, depreciation and amortization, vessel and investment impairments, gains/losses on vessel disposals and other non-recurring exceptional items. EBITDA and adjusted EBITDA are included herein because they are a basis upon which the Company assesses its operating performance.
|
For the Three Months Ended
September 30, |
For the Nine Months Ended
September 30, |
|||||||||||||||
2015
|
2016
|
2015
|
2016
|
|||||||||||||
(in thousands of U.S. dollars, unless otherwise stated)
|
||||||||||||||||
Net income to AMPNI shareholders
|
6,797
|
10,551
|
26,169
|
35,846
|
||||||||||||
Add: Net financing cost including amortization of financing costs
|
9,468
|
8,319
|
27,607
|
30,157
|
||||||||||||
Add: Income tax (benefit) / expense
|
1,334
|
3,456
|
(730
|
)
|
1,811
|
|||||||||||
Add: Depreciation and amortization excluding amortization of financing costs
|
8,551
|
8,220
|
24,963
|
25,338
|
||||||||||||
EBITDA
|
26,150
|
30,546
|
78,009
|
93,152
|
||||||||||||
Add: Loss on sale of vessels
|
3,875
|
130
|
6,312
|
|||||||||||||
Add: Impairment charge
|
5,308
|
-
|
5,308
|
-
|
||||||||||||
Add: Accelerated vesting of Dimitris Melissandis' shares
|
-
|
3,230
|
-
|
3,230
|
||||||||||||
Adjusted EBITDA
|
31,458
|
37,651
|
83,447
|
102,694
|
||||||||||||
Sales volume of marine fuel (metric tons)
|
3,386,511
|
4,258,954
|
9,452,911
|
12,564,379
|
||||||||||||
Adjusted EBITDA per metric ton of marine
fuel sold (U.S. dollars)
|
9.29
|
8.84
|
8.83
|
8.17
|
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 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 custom 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, |
For the Nine Months Ended
September 30, |
|||||||||||||||
2015
|
2016
|
2015
|
2016
|
|||||||||||||
(in thousands of U.S. dollars,
unless otherwise stated)
|
||||||||||||||||
Sales of marine petroleum products
|
1,060,342
|
1,118,441
|
3,244,375
|
2,821,064
|
||||||||||||
Less: Cost of marine petroleum products sold
|
(985,916
|
)
|
(1,037,981
|
)
|
(3,026,566
|
)
|
(2,579,032
|
)
|
||||||||
Gross spread on marine petroleum products
|
74,426
|
80,460
|
217,809
|
242,032
|
||||||||||||
Less: Gross spread on lubricants
|
(1,246
|
)
|
(1,114
|
)
|
(3,434
|
)
|
(2,879
|
)
|
||||||||
Gross spread on marine fuel
|
73,180
|
79,346
|
214,375
|
239,153
|
||||||||||||
Sales volume of marine fuel (metric tons)
|
3,386,511
|
4,258,954
|
9,452,911
|
12,564,379
|
||||||||||||
Gross spread per metric ton of marine
fuel sold (U.S. dollars)
|
21.6
|
18.6
|
22.7
|
19.0
|
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 include the sales volume of lubricants in the calculation of gross spread per metric ton of marine fuel sold.
|
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 owns two barges, the Mediterranean and Umnenga, as floating storage facilities in Greece and South Africa. The Company also operates on-land storage facilities in Las Palmas, Fujairah, Tangiers, Panama, the U.S.A., Hamburg and Barcelona.
|
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, gain/loss on sale of vessels, 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. The following table reflects the calculation of net income as adjusted for non-cash items for the periods presented:
|
For the Three Months Ended
September 30, |
For the Nine Months Ended
September 30,
|
|||||||||||||||
2015
|
2016
|
2015
|
2016
|
|||||||||||||
(in thousands of U.S. dollars, unless otherwise stated)
|
||||||||||||||||
Net income
|
6,797
|
10,629
|
26,169
|
35,932
|
||||||||||||
Add: Depreciation
|
6,464
|
6,152
|
19,100
|
18,944
|
||||||||||||
Add: (Release of)/Provision for doubtful accounts
|
(248
|
)
|
(230
|
)
|
1,161
|
1,191
|
||||||||||
Add: Share based compensation
|
2,477
|
5,651
|
7,442
|
10,239
|
||||||||||||
Add: Amortization
|
4,772
|
4,535
|
13,786
|
13,686
|
||||||||||||
Add: Net deferred tax expense / (benefit)
|
886
|
1,288
|
(1,662
|
)
|
(671
|
)
|
||||||||||
Add: Unrealized (gain) / loss on derivatives
|
(6,728
|
)
|
(742
|
)
|
10,511
|
33,452
|
||||||||||
Add: Loss on sale of vessels
|
-
|
3,875
|
130
|
6,312
|
||||||||||||
Add: Impairment charge
|
5,308
|
-
|
5,308
|
-
|
||||||||||||
Add: Unrealized foreign exchange loss / (gain)
|
89
|
42
|
(450
|
)
|
131
|
|||||||||||
Net income as adjusted for non-cash items
|
19,817
|
31,200
|
81,495
|
119,216
|
September 30,
2016
|
December 31,
2015
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
57,973
|
$
|
139,314
|
||||
Trade receivables, net of allowance for doubtful accounts of $7,911 and $7,278, as of September 30, 2016 and December 31, 2015, respectively
|
421,750
|
309,874
|
||||||
Trade receivables from related parties
|
12,909
|
18,963
|
||||||
Due from related companies
|
11,524
|
6,887
|
||||||
Derivative asset
|
-
|
22,416
|
||||||
Inventories
|
180,716
|
114,531
|
||||||
Prepayments and other current assets, net of allowances for doubtful accounts of $1,028 and $565 as of September 30, 2016 and December 31, 2015, respectively
|
91,560
|
116,004
|
||||||
Deferred tax asset
|
1,796
|
2,133
|
||||||
Restricted cash
|
3,182
|
828
|
||||||
Total current assets
|
781,410
|
730,950
|
||||||
FIXED ASSETS:
|
||||||||
Advances for other fixed assets under construction
|
398
|
398
|
||||||
Vessels, cost
|
457,401
|
480,346
|
||||||
Vessels, accumulated depreciation
|
(103,560
|
)
|
(109,328
|
)
|
||||
Vessels' net book value
|
353,841
|
371,018
|
||||||
Other fixed assets, net
|
240,599
|
246,783
|
||||||
Total fixed assets
|
594,838
|
618,199
|
||||||
OTHER NON-CURRENT ASSETS:
|
||||||||
Deferred charges, net
|
21,640
|
25,007
|
||||||
Intangible assets
|
7,878
|
8,778
|
||||||
Goodwill
|
66,031
|
66,031
|
||||||
Other non-current assets
|
755
|
1,046
|
||||||
Total non-current assets
|
96,304
|
100,862
|
||||||
Total assets
|
1,472,552
|
1,450,011
|
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term borrowings
|
303,611
|
249,497
|
||||||
Current portion of long-term debt
|
25,743
|
26,398
|
||||||
Trade payables to third parties
|
99,510
|
72,413
|
||||||
Trade payables to related companies
|
2
|
4
|
||||||
Other payables to related companies
|
1,305
|
1,186
|
||||||
Deferred tax liability
|
-
|
990
|
||||||
Derivative liability
|
9,200
|
-
|
||||||
Accrued and other current liabilities
|
33,722
|
38,621
|
||||||
Total current liabilities
|
473,093
|
389,109
|
||||||
NON-CURRENT LIABILITIES:
|
||||||||
Long-term debt, net of current portion and deferred financing costs
|
426,603
|
434,120
|
||||||
Deferred tax liability
|
2,545
|
2,563
|
||||||
Derivative liability
|
2,256
|
420
|
||||||
Other non-current liabilities
|
2,954
|
2,273
|
||||||
Total non-current liabilities
|
434,358
|
439,376
|
||||||
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 September 30, 2016 and December 31, 2015; 41,375,461 and 51,382,492 shares issued and 39,403,822 and 49,410,853 shares outstanding at September 30, 2016 and December 31, 2015, respectively
|
414
|
514
|
||||||
Treasury stock $0.01 par value; 1,971,639 shares repurchased at September 30, 2016 and December 31, 2015
|
(29,327
|
)
|
(29,327
|
)
|
||||
Additional paid-in capital
|
404,294
|
394,068
|
||||||
Retained earnings
|
189,634
|
256,271
|
||||||
Total AMPNI stockholders' equity
|
565,015
|
621,526
|
||||||
Non-controlling interest
|
86
|
-
|
||||||
Total equity
|
565,101
|
621,526
|
||||||
Total liabilities and equity
|
$
|
1,472,552
|
$
|
1,450,011
|
Nine months Ended
September 30,
|
||||||||
2016
|
2015
|
|||||||
Revenues
|
||||||||
Revenues – third parties
|
$
|
2,864,165
|
$
|
3,289,132
|
||||
Revenues – related companies
|
15,879
|
15,186
|
||||||
Total Revenues
|
2,880,044
|
3,304,318
|
||||||
Cost of Revenues
|
||||||||
Cost of revenues– third parties
|
2,568,063
|
2,942,082
|
||||||
Cost of revenues – related companies
|
49,294
|
118,724
|
||||||
Total Cost of Revenues
|
2,617,357
|
3,060,806
|
||||||
Gross Profit
|
262,687
|
243,512
|
||||||
OPERATING EXPENSES:
|
||||||||
Selling and distribution
|
148,921
|
153,045
|
||||||
General and administrative
|
36,850
|
31,459
|
||||||
Amortization of intangible assets
|
900
|
1,123
|
||||||
Loss on sale of vessels, net
|
6,312
|
130
|
||||||
Impairment charge
|
-
|
5,308
|
||||||
Total operating expenses
|
192,983
|
191,065
|
||||||
Operating income
|
69,704
|
52,447
|
||||||
OTHER INCOME / (EXPENSE):
|
||||||||
Interest and finance costs
|
(30,302
|
)
|
(27,653
|
)
|
||||
Interest income
|
145
|
46
|
||||||
Foreign exchange (losses) / gains, net
|
(1,804
|
)
|
599
|
|||||
Total other expense, net
|
(31,961
|
)
|
(27,008
|
)
|
||||
Income before income taxes
|
37,743
|
25,439
|
||||||
Income taxes
|
(1,811
|
)
|
730
|
|||||
Net income
|
35,932
|
26,169
|
||||||
Net income attributable to non-controlling interest
|
86
|
-
|
||||||
Net income attributable to AMPNI shareholders
|
$
|
35,846
|
26,169
|
|||||
Basic earnings per common share
|
$
|
0.73
|
$
|
0.53
|
||||
Diluted earnings per common share
|
$
|
0.73
|
$
|
0.53
|
||||
Weighted average number of shares, basic
|
47,372,496
|
47,216,050
|
||||||
Weighted average number of shares, diluted
|
47,372,496
|
47,216,050
|
Common Stock
|
Treasury Stock
|
Additional Paid-in Capital
|
Retained Earnings
|
Non-Controlling Interest
|
Total
|
|||||||||||||||||||||||||||
Number of Shares
|
Par Value
|
Number of Shares
|
Value
|
|||||||||||||||||||||||||||||
BALANCE, December 31, 2014
|
50,242,992
|
502
|
(1,971,639
|
)
|
(29,327
|
)
|
371,924
|
224,317
|
-
|
$
|
567,416
|
|||||||||||||||||||||
- Net income
|
-
|
-
|
-
|
-
|
-
|
26,169
|
26,169
|
|||||||||||||||||||||||||
- Dividends declared and paid ($0.04 per share)
|
-
|
-
|
-
|
-
|
-
|
(2,938
|
)
|
-
|
(2,938
|
)
|
||||||||||||||||||||||
Equity component of convertible notes
|
-
|
-
|
-
|
-
|
12,114
|
-
|
-
|
12,114
|
||||||||||||||||||||||||
- Share-based compensation
|
1,141,000
|
11
|
-
|
-
|
7,431
|
-
|
-
|
7,442
|
||||||||||||||||||||||||
BALANCE, September 30, 2015
|
51,383,992
|
513
|
(1,971,639
|
)
|
(29,327
|
)
|
391,469
|
247,548
|
-
|
$
|
610,203
|
|||||||||||||||||||||
Common Stock
|
Treasury Stock
|
Additional Paid-in Capital
|
Retained Earnings
|
Non-Controlling Interest
|
Total
|
|||||||||||||||||||||||||||
Number of Shares
|
Par Value
|
Number of Shares
|
Value
|
|||||||||||||||||||||||||||||
BALANCE, December 31, 2015
|
51,382,492
|
514
|
(1,971,639
|
)
|
(29,327
|
)
|
394,068
|
256,271
|
-
|
$
|
621,526
|
|||||||||||||||||||||
- Net income
|
-
|
-
|
-
|
-
|
-
|
35,846
|
86
|
35,932
|
||||||||||||||||||||||||
- Dividends declared and paid ($0.04 per share)
|
-
|
-
|
-
|
-
|
-
|
(3,016
|
)
|
-
|
(3,016
|
)
|
||||||||||||||||||||||
- Repurchase and retirement of common stock
|
(11,303,031
|
)
|
(113
|
)
|
-
|
-
|
-
|
(99,467
|
)
|
-
|
(99,580
|
)
|
||||||||||||||||||||
- Share-based compensation
|
1,296,000
|
13
|
-
|
-
|
10,226
|
-
|
-
|
10,239
|
||||||||||||||||||||||||
BALANCE, September 30, 2016
|
41,375,461
|
414
|
(1,971,639
|
)
|
(29,327
|
)
|
404,294
|
189,634
|
86
|
$
|
565,101
|
Nine Months Ended September 30,
|
||||||||
2016
|
2015
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
35,932
|
$
|
26,169
|
||||
Adjustments to reconcile net income to net cash used in operating activities:
|
||||||||
Depreciation
|
18,944
|
19,100
|
||||||
Provision of doubtful accounts
|
1,191
|
1,161
|
||||||
Share-based compensation
|
10,239
|
7,442
|
||||||
Amortization
|
13,686
|
13,786
|
||||||
Net deferred tax benefit
|
(671
|
)
|
(1,662
|
)
|
||||
Unrealized loss on derivatives
|
33,452
|
10,511
|
||||||
Loss on sale of vessels, net
|
6,312
|
130
|
||||||
Impairment charge
|
-
|
5,308
|
||||||
Unrealized foreign exchange loss / (gain)
|
131
|
(450
|
)
|
|||||
Decrease / (Increase) in:
|
||||||||
Trade receivables
|
(107,136
|
)
|
1,601
|
|||||
Due from related companies
|
(4,037
|
)
|
(13,133
|
)
|
||||
Inventories
|
(66,185
|
)
|
(6,832
|
)
|
||||
Prepayments and other current assets
|
23,981
|
18,666
|
||||||
Increase/ (Decrease) in:
|
||||||||
Trade payables
|
27,095
|
(8,480
|
)
|
|||||
Other payables to related companies
|
119
|
474
|
||||||
Accrued and other current liabilities
|
(4,609
|
)
|
(21,886
|
)
|
||||
Decrease / (increase) in other non-current assets
|
291
|
(74
|
)
|
|||||
Increase in other non-current liabilities
|
681
|
417
|
||||||
Payments for dry-docking
|
(4,214
|
)
|
(7,794
|
)
|
||||
Net cash (used in) / generated by operating activities
|
(14,798
|
)
|
44,454
|
|||||
Cash flows from investing activities:
|
||||||||
Advances for vessels under construction
|
-
|
(2,979
|
)
|
|||||
Vessel acquisitions
|
(8,667
|
)
|
-
|
|||||
Advances for other fixed assets under construction
|
-
|
(5,366
|
)
|
|||||
Net proceeds from sale of vessels
|
8,105
|
49
|
||||||
Net proceeds from sale of vessel to a related party
|
200
|
-
|
||||||
Purchase of other fixed assets
|
(165
|
)
|
(604
|
)
|
||||
Decrease in restricted cash
|
726
|
728
|
||||||
Net cash generated by / (used in) investing activities
|
199
|
(8,172
|
)
|
|||||
Cash flows from financing activities:
|
||||||||
Proceeds from long-term debt
|
13,000
|
53,613
|
||||||
Repayment of long-term debt
|
(25,925
|
)
|
(28,894
|
)
|
||||
Net change in short-term borrowings
|
54,114
|
(64,214
|
)
|
|||||
Repurchases of common stock
|
(99,580
|
)
|
-
|
|||||
Increase in restricted cash
|
(3,080
|
)
|
-
|
|||||
Financing costs paid
|
(2,841
|
)
|
(5,064
|
)
|
||||
Dividends paid
|
(3,016
|
)
|
(2,938
|
)
|
||||
Net cash provided by financing activities
|
(67,328
|
)
|
(47,497
|
)
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
586
|
(2,939
|
)
|
|||||
Net (decrease) in cash and cash equivalents
|
(81,341
|
)
|
(14,154
|
)
|
||||
Cash and cash equivalents at beginning of period
|
139,314
|
129,551
|
||||||
Cash and cash equivalents at end of period
|
$
|
57,973
|
$
|
115,397
|
||||
|
Deferred charges, net
|
Long-term Debt
|
||||||
(In thousands)
|
||||||||
Amount as previously presented, before adoption of ASU 2015-03
|
$
|
31,652
|
$
|
440,765
|
||||
Deferred debt issuance costs
|
(6,645
|
)
|
(6,645
|
)
|
||||
Amount as restated, after adoption of ASU 2015-03
|
$
|
25,007
|
$
|
434,120
|
||||
September 30,
2016
|
December 31,
2015
|
|||||||
Held for sale:
|
||||||||
Marine Fuel Oil
|
$
|
143,205
|
$
|
82,076
|
||||
Marine Gas Oil
|
35,520
|
30,529
|
||||||
178,725
|
112,605
|
|||||||
Held for consumption:
|
||||||||
Marine fuel
|
1,285
|
1,124
|
||||||
Lubricants
|
550
|
569
|
||||||
Stores
|
9
|
14
|
||||||
Victuals
|
147
|
219
|
||||||
1,991
|
1,926
|
|||||||
Total
|
$
|
180,716
|
$
|
114,531
|
Nine months ended September 30, 2016
|
||||||||||||||||||||||||||||
Sales of Marine Petroleum Products- related companies*
|
Voyage
Revenues*
|
Other Revenues*
|
Cost of
Marine Petroleum Products- related companies
|
Cost of voyage revenues
|
Selling and Distribution
|
General and Administrative
|
||||||||||||||||||||||
a) Aegean Oil S.A.
|
$
|
654
|
$
|
4,507
|
$
|
-
|
$
|
49,059
|
$
|
122
|
$
|
435
|
$
|
-
|
||||||||||||||
b) Aegean Shipping Management S.A.
|
1,200
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
c) Gener8 Maritime Inc.
|
4,584
|
-
|
-
|
-
|
-
|
150
|
||||||||||||||||||||||
d) Unique Tankers LLC
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
e) Melco S.A.
|
22
|
-
|
-
|
113
|
-
|
-
|
||||||||||||||||||||||
f) Aegean V
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
g) Aegean VIII
|
-
|
3,959
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
h) Other
|
703
|
77
|
173
|
-
|
-
|
457
|
||||||||||||||||||||||
Total
|
$
|
7,163
|
$
|
8,543
|
$
|
173
|
$
|
49,172
|
$
|
122
|
$
|
435
|
$
|
607
|
Nine months ended September 30, 2015
|
||||||||||||||||||||||||||||
Sales of Marine Petroleum Products- related companies*
|
Voyage
Revenues*
|
Other Revenues*
|
Cost of
Marine Petroleum Products- related companies
|
Cost of voyage revenues
|
Selling and Distribution
|
General and Administrative
|
||||||||||||||||||||||
a) Aegean Oil S.A.
|
$
|
-
|
$
|
1,675
|
$
|
-
|
$
|
115,859
|
$
|
149
|
$
|
670
|
$
|
-
|
||||||||||||||
b) Aegean Shipping Management S.A.
|
1,408
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
c) Gener8 Maritime Inc.
|
7,079
|
-
|
-
|
-
|
-
|
149
|
||||||||||||||||||||||
d) Unique Tankers LLC
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
e) Melco S.A.
|
-
|
-
|
150
|
2,716
|
-
|
-
|
||||||||||||||||||||||
f) Aegean V
|
-
|
1,911
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
g) Aegean VIII
|
-
|
2,031
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
h) Other
|
861
|
71
|
-
|
-
|
-
|
450
|
||||||||||||||||||||||
Total
|
$
|
9,348
|
$
|
5,688
|
$
|
150
|
$
|
118,575
|
$
|
149
|
$
|
670
|
$
|
599
|
As of September 30, 2016
|
||||||||||||||||
|
Due from related companies
|
Trade
Receivables
from related companies
|
Trade
Payables
to related companies
|
Other
Payables
to related companies
|
||||||||||||
a) Aegean Oil S.A.
|
$
|
9,368
|
$
|
8,392
|
$
|
-
|
$
|
27
|
||||||||
b) Aegean Shipping Management S.A.
|
28
|
3,342
|
-
|
-
|
||||||||||||
c) Gener8 Maritime Inc.
|
4
|
-
|
-
|
-
|
||||||||||||
d) Unique Tankers LLC
|
-
|
-
|
-
|
-
|
||||||||||||
e) Melco S.A.
|
-
|
-
|
2
|
5
|
||||||||||||
f) Aegean V
|
100
|
-
|
-
|
-
|
||||||||||||
g) Aegean VIII
|
763
|
-
|
-
|
-
|
||||||||||||
h) Other
|
1,261
|
1,175
|
-
|
1,273
|
||||||||||||
Total
|
$
|
11,524
|
$
|
12,909
|
$
|
2
|
$
|
1,305
|
As of December 31, 2015
|
||||||||||||||||
|
Due from
related
companies
|
Trade
Receivables
from related companies
|
Trade
Payables
to related companies
|
Other
Payables
to related companies
|
||||||||||||
a) Aegean Oil S.A.
|
$
|
4,524
|
$
|
14,309
|
$
|
-
|
$
|
10
|
||||||||
b) Aegean Shipping Management S.A.
|
1,190
|
3,542
|
-
|
-
|
||||||||||||
c) Gener8 Maritime Inc.
|
-
|
798
|
-
|
-
|
||||||||||||
d) Unique Tankers LLC
|
-
|
-
|
-
|
-
|
||||||||||||
e) Melco S.A.
|
-
|
-
|
4
|
18
|
||||||||||||
f) Aegean V
|
100
|
-
|
-
|
-
|
||||||||||||
g) Aegean VIII
|
581
|
-
|
-
|
-
|
||||||||||||
h) Other
|
492
|
314
|
-
|
1,158
|
||||||||||||
Total
|
$
|
6,887
|
$
|
18,963
|
$
|
4
|
$
|
1,186
|
Vessel Cost
|
Accumulated Depreciation
|
Net Book Value
|
||||||||||
Balance, December 31, 2015
|
$
|
480,346
|
(109,328
|
)
|
$
|
371,018
|
||||||
- Vessels acquired and delivered
|
8,667
|
-
|
8,667
|
|||||||||
- Vessels sold
|
(31,612
|
)
|
18,377
|
(13,235
|
)
|
|||||||
- Depreciation
|
-
|
(12,609
|
)
|
(12,609
|
)
|
|||||||
Balance, September 30, 2016
|
$
|
457,401
|
(103,560
|
)
|
$
|
353,841
|
Land
|
Buildings
|
Storage
Facility
|
Other
|
Total
|
||||||||||||||||
Cost, December 31, 2015
|
$
|
9,036
|
$
|
3,459
|
$
|
226,910
|
$
|
21,583
|
$
|
260,988
|
||||||||||
- Additions
|
-
|
-
|
-
|
165
|
165
|
|||||||||||||||
- Disposals
|
-
|
-
|
-
|
(160
|
)
|
(160
|
)
|
|||||||||||||
Cost, September 30, 2016
|
9,036
|
3,459
|
226,910
|
21,588
|
260,993
|
|||||||||||||||
Accumulated depreciation, December 31, 2015
|
-
|
(724
|
)
|
(5,591
|
)
|
(7,890
|
)
|
(14,205
|
)
|
|||||||||||
- Depreciation expense
|
-
|
(94
|
)
|
(3,878
|
)
|
(2,363
|
)
|
(6,335
|
)
|
|||||||||||
- Disposals
|
-
|
-
|
-
|
146
|
146
|
|||||||||||||||
Accumulated depreciation, September 30, 2016
|
-
|
(818
|
)
|
(9,469
|
)
|
(10,107
|
)
|
(20,394
|
)
|
|||||||||||
Net book value,
December 31, 2015
|
9,036
|
2,735
|
221,319
|
13,693
|
246,783
|
|||||||||||||||
Net book value,
September 30, 2016
|
$
|
9,036
|
$
|
2,641
|
$
|
217,441
|
$
|
11,481
|
$
|
240,599
|
Dry-docking
|
Financing Costs
|
Total
|
||||||||||
Balance, December 31, 2015
|
$
|
20,551
|
$
|
4,456
|
$
|
25,007
|
||||||
- Additions
|
3,938
|
2,781
|
6,719
|
|||||||||
- Disposals
|
(1,982
|
)
|
-
|
(1,982
|
)
|
|||||||
- Amortization for the period
|
(5,494
|
)
|
(2,610
|
)
|
(8,104
|
)
|
||||||
Balance, September 30, 2016
|
$
|
17,013
|
$
|
4,627
|
$
|
21,640
|
Concession agreements
|
Non-compete covenant
|
Total
|
||
Cost as of
|
December 31, 2015
|
$ 12,025
|
$ 3,365
|
$ 15,390
|
September 30, 2016
|
12,025
|
3,365
|
15,390
|
|
Accumulated Amortization as of
|
December 31, 2015
|
(3,639)
|
(2,973)
|
(6,612)
|
September 30, 2016
|
(4,147)
|
(3,365)
|
(7,512)
|
|
NBV as of
|
December 31, 2015
|
8,386
|
392
|
8,778
|
September 30, 2016
|
7,878
|
-
|
7,878
|
|
Future Amortization Expense
|
October 1, to December 31, 2016
|
170
|
-
|
170
|
2017
|
676
|
-
|
676
|
|
2018
|
676
|
-
|
676
|
|
2019
|
676
|
-
|
676
|
|
2020
|
678
|
-
|
678
|
|
Thereafter
|
$ 5,002
|
$ -
|
$ 5,002
|
Loan Facility
|
September 30,
2016
|
December 31,
2015
|
||||||
Short-term borrowings:
|
||||||||
Revolving overdraft facility dated 5/6/2015
|
$
|
-
|
$
|
5,356
|
||||
Security agreement dated 8/9/2016
|
100,000
|
80,000
|
||||||
Borrowing base facility agreement dated 9/16/2016
|
203,045
|
164,141
|
||||||
Overdraft deposit accounts
|
566
|
-
|
||||||
Total short-term borrowings
|
$
|
303,611
|
$
|
249,497
|
||||
Long-term debt:
|
||||||||
Secured syndicated term loan dated 8/30/2005
|
$
|
16,070
|
$
|
17,780
|
||||
Secured term loan facility dated 12/19/2006
|
9,320
|
11,420
|
||||||
Secured term loan dated 10/25/2006
|
14,926
|
16,043
|
||||||
Secured term loan dated 10/27/2006
|
9,011
|
9,929
|
||||||
Secured syndicated term loan dated 10/30/2006
|
39,947
|
42,518
|
||||||
Secured term loan dated 9/12/2008
|
17,922
|
21,128
|
||||||
Secured syndicated term loan dated 4/24/2008
|
22,154
|
23,627
|
||||||
Secured syndicated term loan dated 7/8/2008
|
-
|
341
|
||||||
Secured term loan dated 4/1/2010
|
794
|
977
|
||||||
Roll over agreement dated 4/1/2010
|
4,033
|
4,233
|
||||||
Roll over agreement dated 3/21/2014
|
3,453
|
3,786
|
||||||
Senior convertible notes 2013, net of discount
|
79,928
|
77,911
|
||||||
Senior convertible notes 2015, net of discount
|
44,011
|
42,658
|
||||||
Borrowing base facility agreement dated 9/16/2016
|
75,000
|
75,000
|
||||||
Term loan facility agreement dated 10/7/2015
|
113,821
|
119,812
|
||||||
Secured term loan dated 3/22/2016
|
7,348
|
-
|
||||||
Less: Deferred financing costs
|
(5,392
|
)
|
(6,645
|
)
|
||||
Total
|
452,346
|
460,518
|
||||||
Less: Current portion of long-term debt
|
(25,743
|
)
|
(26,398
|
)
|
||||
Long-term debt, net of current portion and deferred financing costs
|
$
|
426,603
|
$
|
434,120
|
Amount
|
||||
October 1 to December 31, 2016
|
$
|
6,436
|
||
2017
|
108,538
|
|||
2018
|
179,589
|
|||
2019
|
78,453
|
|||
2020
|
41,073
|
|||
2021 and thereafter
|
54,261
|
|||
Total principal payments
|
468,350
|
|||
Less: Unamortized portion of notes' discount
|
(10,612
|
)
|
||
Less: Deferred financing costs
|
(5,392
|
)
|
||
Total long-term debt
|
$
|
452,346
|
As of September 30, 2016
|
|||||||||||||||||
Interest Rate Index
|
Principal Amount
|
Fair Value/
Carrying Amount
of Asset/ (Liability)
|
Remaining term
|
Fixed Interest Rate
|
|||||||||||||
U.S. Dollar-denominated Interest Rate Swap
|
Euribor
|
$
|
4,100
|
$
|
(503
|
)
|
9.50
|
2.35
|
%
|
||||||||
U.S. Dollar-denominated Interest Rate Swap
|
Libor
|
75,000
|
(805
|
)
|
4.68
|
1.39
|
%
|
||||||||||
U.S. Dollar-denominated Interest Rate Swap
|
Libor
|
75,000
|
(736
|
)
|
4.67
|
1.35
|
%
|
||||||||||
U.S. Dollar-denominated Interest Rate Swap
|
Libor
|
75,000
|
517
|
4.77
|
0.95
|
%
|
|||||||||||
As of December 31, 2015
|
|||||||||||||||||
Interest Rate Index
|
Principal Amount
|
Fair Value/
Carrying Amount
of Asset/ (Liability)
|
Weighted-average remaining term
|
Fixed Interest Rate
|
|||||||||||||
U.S. Dollar-denominated Interest Rate Swap
|
Euribor
|
$
|
4,233
|
$
|
(420
|
)
|
10.25
|
2.35
|
%
|
As of
|
|||||||||
Balance Sheet Location | September 30, 2016 | December 31, 2015 | |||||||
Fuel pricing contracts
|
|||||||||
Derivative asset, current
|
$
|
-
|
$
|
22,416
|
|||||
Fuel pricing contracts
|
Derivative liability, current
|
(9,101
|
)
|
-
|
|||||
Currency contracts
|
Derivative liability, current
|
(99
|
)
|
-
|
|||||
Currency contracts
|
Derivative liability, non-current
|
(728
|
)
|
-
|
|||||
Interest rate swaps
|
Derivative liability, non-current
|
(1,528
|
)
|
(420
|
)
|
||||
Total, net
|
$
|
11,456
|
$
|
21,996 9,340
|
Nine months ended
September 30,
|
|||||||||
Income/ (Loss)
|
Statements of Income Location
|
2016
|
2015
|
||||||
Fuel pricing contracts
|
Cost of revenue - third parties
|
$
|
(42,061
|
)
|
$
|
28,301
|
|||
Currency contracts
|
Foreign exchange losses, net
|
(769
|
)
|
-
|
|||||
Interest rate swaps
|
Interest and finance costs
|
(1,457
|
)
|
64
|
|||||
Total
|
$
|
(44,287
|
)
|
$
|
28,365
|
Fair value measurements at
September 30, 2016
|
||||||||||||||||
Liabilities
|
Total
|
Quoted prices in active markets
(Level 1)
|
Significant other observable inputs
(Level 2)
|
Significant unobservable inputs
(Level 3)
|
||||||||||||
Interest rate swaps
|
$
|
(1,528
|
)
|
-
|
$
|
(1,528
|
)
|
-
|
||||||||
Currency contracts
|
(827
|
)
|
(827
|
)
|
||||||||||||
Fuel pricing contracts
|
(9,101
|
)
|
-
|
(9,101
|
)
|
-
|
||||||||||
Total
|
$
|
(11,456
|
)
|
-
|
$
|
(11,456
|
)
|
-
|
Fair value measurements at
December 31, 2015
|
||||||||||||||||
Assets/ (Liabilities)
|
Total
|
Quoted prices in active markets
(Level 1)
|
Significant other observable inputs
(Level 2)
|
Significant unobservable inputs
(Level 3)
|
||||||||||||
Interest rate swaps
|
$
|
(420
|
)
|
-
|
$
|
(420
|
)
|
-
|
||||||||
Fuel pricing contracts
|
22,416
|
-
|
22,416
|
-
|
||||||||||||
Total
|
$
|
21,996
|
-
|
$
|
21,996
|
-
|
|
Nine months Ended September 30,
|
|||||||
2016
|
2015
|
|||||||
|
||||||||
Sales of marine petroleum products
|
$
|
2,821,064
|
$
|
3,244,375
|
||||
Voyage revenues
|
20,069
|
22,916
|
||||||
Other revenues
|
38,911
|
37,027
|
||||||
Total Revenues
|
2,880,044
|
3,304,318
|
||||||
|
||||||||
Cost of marine petroleum products
|
2,579,032
|
3,026,566
|
||||||
Cost of voyage revenues
|
11,134
|
10,903
|
||||||
Cost of other revenues
|
27,191
|
23,337
|
||||||
Total Cost of Revenues
|
$
|
2,617,357
|
$
|
3,060,806
|
Nine months Ended September 30,
|
||||||||
2016
|
2015
|
|||||||
|
||||||||
Salaries
|
$
|
39,684
|
$
|
38,972
|
||||
Depreciation
|
10,816
|
11,184
|
||||||
Vessel hire charges
|
15,340
|
21,466
|
||||||
Amortization of dry-docking costs
|
4,657
|
4,119
|
||||||
Vessel operating expenses
|
21,762
|
20,828
|
||||||
Bunkers consumption
|
9,430
|
13,039
|
||||||
Storage costs
|
32,357
|
29,636
|
||||||
Broker commissions
|
3,732
|
4,197
|
||||||
Provision for doubtful accounts
|
1,191
|
1,161
|
||||||
Other
|
9,952
|
8,443
|
||||||
Selling and Distribution expenses
|
$
|
148,921
|
$
|
153,045
|
|
Nine months Ended
September 30,
|
|||||||
2016
|
2015
|
|||||||
|
||||||||
Salaries
|
$
|
17,572
|
$
|
14,375
|
||||
Depreciation
|
2,180
|
2,046
|
||||||
Office expenses
|
17,098
|
15,038
|
||||||
General and Administrative expenses
|
$
|
36,850
|
$
|
31,459
|
October 1 to December 31, 2016
|
$
|
9,925
|
||
2017
|
28,132
|
|||
2018
|
25,732
|
|||
2019
|
13,772
|
|||
2020
|
13,334
|
|||
Thereafter
|
139,565
|
|||
Total minimum annual payments under all non-cancelable operating leases
|
$
|
230,460
|
Non-vested Stock
|
Weighted Average Grant Date Market Price
|
|||||||
January 1, 2016
|
1,965,983
|
$
|
11.05
|
|||||
Granted
|
1,316,000
|
6.60
|
||||||
Vested
|
(1,469,156
|
)
|
8.84
|
|||||
Forfeited
|
(20,000
|
)
|
-
|
|||||
September 30, 2016
|
1,792,827
|
$
|
9.21
|
Amount
|
||||
October 1 to December 31, 2016
|
$
|
1,991
|
||
2017
|
4,845
|
|||
2018
|
1,882
|
|||
2019
|
299
|
|||
$
|
9,017
|
Nine months Ended
September 30,
|
||||||||
2016
|
2015
|
|||||||
Net income attributable to AMPNI shareholders
|
$
|
35,846
|
$
|
26,169
|
||||
Less: Dividends declared and undistributed earnings allocated to unvested shares
|
(1,368
|
)
|
(1,019
|
)
|
||||
Income available to AMPNI common stockholders, basic and diluted
|
$
|
34,478
|
$
|
25,150
|
||||
Basic weighted average number of common shares outstanding
|
47,372,496
|
47,216,050
|
||||||
Diluted weighted average number of common shares outstanding
|
47,372,496
|
47,216,050
|
||||||
Basic earnings per common share
|
$
|
0.73
|
$
|
0.53
|
||||
Diluted earnings per common share
|
$
|
0.73
|
$
|
0.53
|
Nine months Ended
September 30,
|
||||||||
2016
|
2015
|
|||||||
Current tax expense
|
$
|
2,482
|
$
|
932
|
||||
Net deferred tax benefit
|
(671
|
)
|
(1,662
|
)
|
||||
Income tax expense / (benefit)
|
$
|
1,811
|
$
|
(730
|
)
|
|||
Effective tax rate reconciliation
|
1,758.25
|
%
|
22.93
|
%
|
Nine months Ended September 30,
|
||||||||
2016
|
2015
|
|||||||
Income tax expense/(benefit) on profit before tax at statutory rates
|
$
|
102
|
)
|
$
|
(1,096
|
)
|
||
Effect of permanent differences
|
(1,913
|
)
|
366
|
|||||
Total tax expense / (benefit)
|
$
|
1,811
|
$
|
(730
|
)
|