EX-99.1 2 shipcoq420.htm EX-99.1 Document

Exhibit 99.1
 
 EAGLE BULK SHIPCO LLC
 
Eagle Bulk Shipco LLC (“Shipco” or “Issuer”), a wholly-owned subsidiary of Eagle Bulk Shipping Inc. (the “Parent Company”) is providing the unaudited condensed consolidated and unconsolidated financial information of Shipco for the three months ended December 31, 2020 and 2019 as required by those certain bond terms, dated as of November 22, 2017 (the "Bond Terms"), by and between Shipco, as issuer, and Nordic Trustee AS, a company existing under the laws of Norway, pursuant to which on November 28, 2017, Shipco issued $200.0 million in aggregate principal amount of 8.250% Senior Secured Bonds 2017/2022 (the “Norwegian Bond Debt”).

While the accompanying unaudited condensed consolidated and unconsolidated financial information are derived from the Parent Company’s audited consolidated financial statements, which were prepared in accordance with accounting principles generally accepted in the United States and included in the Parent Company's Annual Report on Form 10-K for the fiscal years ended December 31, 2020 and 2019 (the “Parent Company 10-K”), they have neither been reviewed nor audited by the Parent Company’s independent auditor. In accordance with the Bond Terms, Shipco’s audited unconsolidated and consolidated annual financial statements are required to be provided no later than 120 days after the end of the fiscal year end, or April 30, 2021. The unaudited financial information contained herein should be read in conjunction with the Parent Company’s audited consolidated financial statements and notes thereto included in the Parent Company 10-K, which was filed with the U.S. Securities and Exchange Commission on March 12, 2021.







EAGLE BULK SHIPCO LLC AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Unaudited)
For the Three Months Ended
 December 31, 2020December 31, 2019
Revenues, net$30,100,728 $28,595,909 
Voyage expenses8,828,264 8,021,517 
Vessel operating expenses9,736,170 11,195,973 
Depreciation and amortization5,455,066 5,366,016 
General and administrative expenses 1
3,732,059 3,949,240 
Loss on sale of vessels298,065 65,240 
Total operating expenses28,049,624 28,597,986 
Operating income/(loss)2,051,104 (2,077)
Interest expense4,186,014 4,200,204 
Interest income(5,710)(128,298)
Other income, net(117,220)(667,056)
Total other expenses, net4,063,084 3,404,850 
Net loss and comprehensive loss$(2,011,980)$(3,406,927)

1General and administrative expenses for the three months ended December 31, 2020 includes $1.6 million of management fees and $2.0 million of general and administrative costs which represent Shipco's share of the Parent Company's general and administrative costs, as per the existing management fee agreements. General and administrative expenses for the three months ended December 31, 2019 includes $1.7 million of management fees and $1.6 million of general and administrative costs which represent Shipco's share of the Parent Company's general and administrative costs, as per the existing management fee agreements.


















2






EAGLE BULK SHIPCO LLC AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)

 December 31, 2020December 31, 2019
ASSETS: 
Current assets: 
Cash and cash equivalents$22,197,477 $6,444,499 
Restricted cash - current18,846,177 5,471,470 
Accounts receivable5,466,788 9,272,790 
Accounts receivable - related party717,917 — 
Prepaid expenses521,973 1,162,068 
Inventories2,980,501 7,431,172 
Other current assets69,191 231,040 
Total current assets50,800,024 30,013,039 
Noncurrent assets: 
Vessels and vessel improvements, at cost, net of accumulated depreciation of $91,932,076 and $91,003,680, respectively 316,875,562 343,187,687 
Advance for vessel purchase1,600,000 — 
Deferred drydocking costs, net7,797,074 9,975,466 
Deferred financing costs - Super Senior Revolver Facility— 166,111 
Advances for scrubbers and ballast water systems and other assets970,365 8,032,399 
Total noncurrent assets327,243,001 361,361,663 
Total assets$378,043,025 $391,374,702 
LIABILITIES & STOCKHOLDER'S EQUITY 
Current liabilities: 
Accounts payable$7,898,093 $4,760,789 
Accrued interest1,373,364 1,415,333 
Other accrued liabilities2,949,830 9,389,183 
Unearned charter hire revenue2,732,227 1,917,822 
Current portion of long-term debt - Norwegian Bond Debt8,000,000 8,000,000 
Total current liabilities22,953,514 25,483,127 
Noncurrent liabilities: 
Norwegian Bond Debt, net of debt discount and debt issuance costs169,290,230 175,867,310 
Super Senior Facility, net of debt issuance costs14,896,357 — 
Total noncurrent liabilities184,186,587 175,867,310 
Total liabilities207,140,101 201,350,437 
Stockholder's equity: 
Total stockholder's equity170,902,924 190,024,265 
Total liabilities and stockholder's equity$378,043,025 $391,374,702 



3




EAGLE BULK SHIPCO LLC (ISSUER ONLY)

UNCONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Unaudited)
For the Three Months Ended
 December 31, 2020December 31, 2019
Interest expense4,186,014 4,200,204 
Interest income(5,710)(128,298)
Other income, net(117,220)(667,056)
Total other expenses, net4,063,084 3,404,850 
Equity in net income/(loss) of subsidiaries *2,051,104 (2,077)
Net loss and comprehensive loss$(2,011,980)$(3,406,927)

* Eliminated in the consolidated financial statements of the Issuer.

































4




EAGLE BULK SHIPCO LLC (ISSUER ONLY)

UNCONSOLIDATED CONDENSED BALANCE SHEETS
(Unaudited)

 December 31, 2020December 31, 2019
ASSETS: 
Current assets: 
Cash and cash equivalents$22,120,306 $6,359,929 
Restricted cash - current18,846,177 5,471,470 
Prepaid expenses57,193 60,469 
Total current assets41,023,676 11,891,868 
Noncurrent assets: 
Investment in subsidiaries323,459,433 363,360,635 
Deferred financing costs - Super Senior Revolver Facility— 166,111 
Total noncurrent assets323,459,433 363,526,746 
Total assets$364,483,109 $375,418,614 
LIABILITIES & STOCKHOLDER'S EQUITY 
Current liabilities: 
Accrued interest1,373,364 1,415,333 
Other accrued liabilities20,234 111,706 
Current portion of long-term debt - Norwegian Bond Debt8,000,000 8,000,000 
Total current liabilities9,393,598 9,527,039 
Noncurrent liabilities: 
Norwegian Bond Debt, net of debt discount and debt issuance costs169,290,230 175,867,310 
Super Senior Facility, net of debt issuance costs14,896,357 — 
Total noncurrent liabilities184,186,587 175,867,310 
Total liabilities193,580,185 185,394,349 
Stockholder's equity: 
Total stockholder's equity170,902,924 190,024,265 
Total liabilities and stockholder's equity$364,483,109 $375,418,614 


















5



Basis of presentation
    
Shipco is engaged in the ocean transportation of dry bulk cargoes worldwide through the ownership, charter and operation of dry bulk vessels. Shipco's fleet is comprised of Supramax and Ultramax bulk carriers and Shipco operates its business in one business segment. The operations of the vessels are managed by Eagle Bulk Management LLC, a wholly-owned subsidiary of the Parent Company. As of December 31, 2020, the Company owned and operated a modern fleet of 19 oceangoing vessels.

During the fourth quarter of 2020, Shipco entered into a memorandum of agreement to purchase a high specification scrubber-fitted Ultramax bulk carrier for a total purchase price of $16.0 million excluding direct expenses of acquisition. The Company took delivery of the vessel in the first quarter of 2021. The Company paid $1.6 million in advance on the above mentioned vessel and this advance is recorded in Advance for vessel purchase in the condensed consolidated balance sheet as of December 31, 2020.

    On November 28, 2017, Shipco issued into escrow $200,000,000 in aggregate principal amount of 8.250% Senior Secured Bonds 2017/2022 (the "Norwegian Bond Debt"), pursuant to the Bond Terms, dated as of November 22, 2017, by and between the Issuer and Nordic Trustee AS, as the Bond Trustee. After giving effect to an original issue discount of approximately 1% and deducting offering expenses of $3.1 million, the net proceeds from the issuance of the Norwegian Bond Debt were approximately $195.0 million.

    Shipco entered into a commercial and technical management agreement on December 8, 2017 with Eagle Bulk Management LLC, a wholly-owned subsidiary of the Parent Company, for performance of technical and commercial services to vessels owned by Shipco at a fee of $150,000 per vessel per annum for commercial management services and $135,000 per vessel per annum for technical management services. Shipco also entered into an overhead sharing agreement which provides for an additional fee allocation of cash general and administrative expenses of Eagle Bulk Management LLC, based on relative ownership days of Shipco and its subsidiaries to the total consolidated ownership days of the Parent Company and all of its subsidiaries. The condensed statement of operations for the quarter ended December 31, 2020 consisted of $1.6 million of management fees and $2.0 million of allocated general and administrative expenses. The condensed consolidated balance sheet at December 31, 2020 included $0.7 million of accounts receivables from a related party for cash transfers due from an affiliate of the Parent Company which were paid after year-end. Accounts payable in the condensed consolidated balance sheets at December 31, 2020 and 2019 include $4.0 million and $0.7 million, respectively, of management fees owed to Eagle Bulk Management LLC, a wholly-owned subsidiary of the Parent Company as per the existing management fee agreements.
    

    

    









                




6