Dakota Plains Holdings, Inc. Reports Fourth Quarter and Full Year 2013 Financial Results Repositions as Operating Company to Manage New, State-of-the-Art Terminal in the Bakken

Strengthens Balance Sheet and Consolidates Reporting

WAYZATA, Minn., March 14, 2014 /PRNewswire/ -- Dakota Plains Holdings, Inc. ("Dakota Plains" and "DAKP"), (OTCQB: DAKP) today announced financial results for the three and twelve months ended December 31, 2013. 

Full Year 2013 Operational Summary

  • The Company repositioned itself from a passive holding company to a company providing management oversight of the construction and the operations of the Pioneer Terminal, a 192 acre site with two 8,300 foot loop tracks each capable of 120 car unit trains, 180,000 barrels of crude oil storage, a high speed loading facility that can accommodate 10 rail cars simultaneously, and transfer stations to receive crude oil from local gathering pipelines and trucks.  Nameplate capacity has increased from 30,000 bpd to 80,000 bpd as a result.
  • Transloading joint venture volumes increased approximately 13% compared to 2012 with 8.6 million barrels transloaded in 2013, while construction of the Pioneer Terminal expansion was underway.
  • Marketing joint venture volumes increased approximately 22% compared to 2012 with 9.4 million barrels sold in 2013.
  • Trucking joint venture volumes, which commenced in the fourth quarter of 2012, were 5.6 million barrels in 2013 and the number of trucks increased from 8 to 27. 
  • The Company executed a new agreement with UNIMIN Corporation ("UNIMIN") to construct a 750,000 ton per year frac sand automated terminal, which remains on schedule for completion in May 2014. The facility, whose construction is being funded entirely by UNIMIN, will comprise 8,000 tons of sand storage and four new ladder tracks, with Dakota Plains providing management oversight of the joint venture operations.

Full Year 2013 Financial Summary

  • The Company completed a $15.0 million equity offering, reduced its senior notes from $26.6 million to $7.7 million, and ended the year with positive working capital.
  • The transloading joint venture experienced a 23% increase in net income compared to 2012 primarily as a result of the 13% increase in barrels transloaded.
  • The marketing joint venture recorded a 72% reduction in net income compared to 2012 primarily due to a significant narrowing of the Brent to WTI price spread from March through October 2013.
  • The trucking joint venture recorded a modest income of $130,000 in 2013.  
  • Net loss was $(1.7) million compared to a net loss of $(2.0) million in 2012.
  • EBITDA was $2.4 million compared to $11.8 million in 2012, primarily due to a collapsed Brent to WTI pricing spread, Pioneer Terminal expansion, and costs associated with the transition to managing operations.
  • The Company began consolidating reporting of the transloading joint venture at the end of the fourth quarter of 2013, which increases total assets to approximately $87 million and increases stockholders' equity from $37 million to over $62 million when compared to the equity accounting method applied previously.

Craig M. McKenzie, Chairman and Chief Executive Officer of Dakota Plains, said: "Last year was pivotal for Dakota Plains: we successfully completed the construction of the Pioneer Terminal expansion, transforming our operations in New Town, North Dakota; reduced corporate debt by $19 million; launched our inbound business with a major frac sand supplier; and expanded our organization to provide management oversight of all transloading operations.  We accomplished these operational successes amidst a narrow Brent-WTI spread that prevailed over much of the year and negatively impacted returns from our marketing business."

McKenzie added: "For 2014 we are focused on increasing throughput rates at Pioneer to achieve our forecast average rate of 45,000 barrels per day and are considering further growth initiatives to leverage the Pioneer asset.  We remain committed to improving the predictability and profitability of our marketing business."

Fourth Quarter 2013 Financial Results

The Company reported net income of $337,000 for the three months ended December 31, 2013, compared to net income of $10.3 million for the three months ended December 31, 2012.   The net income for the fourth quarter of 2012 was primarily the result of a gain related to the November 2012 debt restructuring.  Income from the Company's indirect ownership interest in both the transloading and marketing joint ventures were relatively flat for the three months ended December 31, 2013, compared to the three months ended December 31, 2012.   General and administrative expenses were $2.5 million for the three months ended December 31, 2013, compared to $0.8 million for the three months ended December 31, 2012. General and administrative expenses were higher due to the non-cash expenses related to share issuances to employees and the board of directors, the additional expenses related to employees hired in 2013, and an increase in professional fees.

Income from the Company's investment in the transloading joint venture was $0.9 million for the three months ended December 31, 2013, compared to $0.9 million for the three months ended December 31, 2012. The total volume transloaded increased to 2.3 million barrels of crude oil compared to 2.1 million barrels of crude oil for the three months ended December 31, 2012.

Income from the Company's indirect investment in the marketing joint venture was $1.4 million for the three months ended December 31, 2013, compared to $1.4 million for the three months ended December 31, 2012. The total volume sold for the three months ended December 31, 2013, increased to 2.4 million barrels of crude oil compared to 2.0 million barrels of crude oil for the three months ended December 31, 2012. The increase in barrels sold was offset by a narrow spread between Brent and WTI that continued into the fourth quarter.  Income from the Company's indirect investment in the marketing joint venture during the month of December 2013 was $2.7 million or net income of $3.34 per barrel.

The Company's indirect investment in the trucking joint venture resulted in a loss of $82,000 for the three months ended December 31, 2013. The trucking joint venture commenced operations in September 2012 and income for the three months ended December 31, 2012, was not recognized. Generally Accepted Accounting Principles ("GAAP") prohibited the Company from reporting income unless the Company provided financial support to the trucking joint venture, which was not the case. The trucking joint venture hauled 1.7 million barrels of crude oil for the three months ended December 31, 2013, compared to 378,000 barrels of crude oil for the three months ended December 31, 2012. The loss reflects the financing of 27 trucks and 55 drivers employed.

The Company recognized rental income of $78,000 for the three months ended December 31, 2013, compared to $57,000 for the three months ended December 31, 2012. The increase is a result of the Company having secured additional acreage at the end of 2012 and charging it back to the transloading joint venture.

Adjusted EBITDA for the three months ended December 31, 2013, was $97,000 compared to $1.8 million for the three months ended December 31, 2012. The difference was primarily driven by the increase in general and administrative expenses related to share issuances to employees and the board of directors, the additional expenses related to employees hired in 2013, and an increase in professional fees.

Full Year 2013 Financial Results

Net loss for the full year ended December 31, 2013, was $(1.7) million, or $(0.04) per diluted share compared to a net loss of $(2.0) million, or $(0.05) per diluted share for the full year ended December 31, 2012. The net loss for the full year ended December 31, 2013 was driven primarily by the 72% reduction in  income from the Company's indirect ownership interest in the marketing joint venture, as a result of a lower per barrel margin due to the significant narrowing of the Brent to WTI price spread experienced from early March through October and increased legal and insurance expenses.  In addition, general and administrative expenses were higher due to the recognition of non-cash expenses related to share issuances to employees and the board of directors, additional expenses related to employees hired in 2013, and an increase in professional fees. The 2012 net loss was mainly driven by the expense related to an embedded derivative. The charge was partially offset by the $14.7 million reported as a gain on extinguishment of debt and by higher income from the Company's indirect ownership interest in its marketing joint venture.

The Company recognized rental income of $349,000 for the full year ended December 31, 2013 compared to $266,000 for the full year ended December 31, 2012. The increased rental income is a result of the Company having secured additional acreage at the end of 2012 and charging it back to the transloading joint venture.

Income from the Company's investment in the transloading joint venture was $4.3 million for the year ended December 31, 2013 compared to $3.5 million for the year ended December 31, 2012, a 23% increase.  Volume for the year ended December 31, 2013, was 8.6 million barrels of crude oil transloaded compared to 7.6 million barrels for the year ended December 31, 2012, a 13% increase.

Income from the Company's indirect investment in the marketing joint venture was $3.0 million for the full year ended December 31, 2013, compared to $10.4 million for the full year ended December 31, 2012, a 72% decrease. The marketing joint venture experienced a 22% increase in volume sold (9.4 million barrels of crude oil) during the year ended December 31, 2013, compared to volume sold (7.7 million barrels of crude oil) during the year ended December 31, 2012. The increase in volume sold was offset by lower per barrel margins as a result of significant contraction in the price spread between Brent and WTI from March through October, in addition to increased legal and insurance expenses.

Income from the Company's indirect investment in the trucking joint venture was $130,000 for the full year ended December 31, 2013.  The trucking joint venture hauled 5.7 million barrels of crude oil and increased its trucking fleet to 27 trucks. The trucking joint venture continues to haul crude oil for the marketing joint venture as well as for third parties. The trucking joint venture commenced operations in September 2012, had eight trucks by year-end, and had hauled 407,000 barrels of crude oil for the year.

Adjusted EBITDA for the full year ended December 31, 2013, was $2.4 million compared to $11.8 million in 2012. The decrease in Adjusted EBITDA was primarily due to the decrease in income from the Company's indirect investment in the marketing joint venture as well as the increase in general and administrative expenses.

Adjusted EBITDA

Adjusted EBITDA is a non-GAAP measure. A reconciliation of this measure to its most directly comparable GAAP measure is included in the accompanying financial tables found later in this release. Management believes the use of this non-GAAP financial measure provides useful information to investors to gain an overall understanding of current financial performance. Specifically, management believes the non-GAAP results included herein provide useful information to both management and investors by excluding certain expenses and gains and losses on the extinguishment of debt that management believes are not indicative of Dakota Plains' core operating results. In addition, this non-GAAP financial measure is used by management for budgeting and forecasting as well as subsequently measuring Dakota Plains' performance, and management believes it is providing investors with a financial measure that most closely aligns to its internal measurement processes.

About Dakota Plains Holdings, Inc.

Dakota Plains Holdings, Inc. is an integrated midstream energy company, which competes through its 50/50 joint ventures to provide customers with crude oil off take services that include marketing, transloading and trucking of crude oil and related products.  Direct and indirect assets include a proprietary trucking fleet, over 1000 railroad tank cars, and the Pioneer Terminal transloading facility centrally located in Mountrail County, North Dakota, for Bakken and Three Forks related Energy & Production activity. For more information please visit the corporate website at: www.dakotaplains.com.

Cautionary Note Regarding Forward Looking Statements

This announcement contains forward-looking statements that reflect the current views of Dakota Plains, including, but not limited to, statements regarding our future growth and plans for our business and operations. We do not undertake to update our forward-looking statements.  These statements involve risks and uncertainties.  Our actual results could differ materially from those anticipated in these forward-looking statements as a result of lack of diversification, dependency upon strategic relationships, dependency on a limited number of major customers, competition for the loading, marketing and transporting of crude oil and related products, difficulty in obtaining additional capital that will be needed to implement business plans, difficulties in attracting and retaining talented personnel, risks associated with building and operating a transloading facility, changes in commodity prices and the demand for crude oil and natural gas, competition from other energy sources, inability to obtain necessary facilities, difficulty in obtaining crude oil to transport, increases in our operating expenses, an economic downturn or change in government policy that negatively impacts demand for our services, penalties we may incur, costs imposed by environmental laws and regulations, inability to obtain or maintain necessary licenses, challenges to our properties, technological unavailability or obsolescence, and future acts of terrorism or war, as well as the threat of war and other factors described from time to time in the company's reports filed with the U.S. Securities and Exchange Commission.

 

 DAKOTA PLAINS HOLDINGS, INC. AND SUBSIDIARIES 

 CONSOLIDATED BALANCE SHEETS 

DECEMBER 31, 2013 AND 2012


 ASSETS 









































 December 31, 









2013


2012


 CURRENT ASSETS 






 Cash and Cash Equivalents 

$            13,011,608


$            2,340,083



 Income Tax Receivable 

1,120,057


-



 Other Current Assets 

542,523


30,632



 Due from Related Party 

2,840,292


81,175



 Other Receivables 

68,896


-



 Deferred Tax Asset 

3,728,000


1,414,000






 Total Current Assets 

21,311,376


3,865,890













 PROPERTY AND EQUIPMENT 






 Land 

3,166,849


3,166,849



 Site Development 

5,498,501


2,329,660



 Terminal 

19,813,452


-



 Machinery 

12,702,655


-



 Construction in Progress 

7,551,187


-



 Other Property and Equipment 

6,747,349


45,292






 Total Property and Equipment 

55,479,993


5,541,801



 Less - Accumulated Depreciation 

1,810,259


424,833






 Total Property and Equipment, Net 

53,669,734


5,116,968













 PREFERRED DIVIDEND RECEIVABLE 

252,057


819,178













 INVESTMENT IN DPTS MARKETING, LLC 

11,458,836


21,905,797













 INVESTMENT IN DAKOTA PETROLEUM TRANSPORT 






 SOLUTIONS, LLC 

-


5,331,599













 INVESTMENT IN DAKOTA PLAINS SERVICES, LLC 

70,399


-













 FINANCE COSTS, NET 

123,280


184,225













 DEFERRED TAX ASSET 

153,000


2,441,000













 OTHER ASSETS 

15,902


-

















 Total Assets 

$            87,054,584


$           39,664,657













 LIABILITIES AND STOCKHOLDERS' EQUITY 

 CURRENT LIABILITIES 






 Accounts Payable 

$             8,286,489


$               239,674



 Accrued Expenses 

1,547,645


232,905



 Accounts Payable - Related Parties 

722


-



 Income Taxes Payable 

-


1,028,000



 Deferred Rental Income 

-


20,679






 Total Current Liabilities 

9,834,856


1,521,258













 LONG-TERM LIABILITIES 






 Promissory Notes, Net of Debt Discount 

7,076,332


25,614,683



 Promissory Note, Pioneer Project 

7,500,000


-



 Other Noncurrent Liabilities 

16,917


-



 Deferred Rental Income 

-


165,434






 Total Long-Term Liabilities 

14,593,249


25,780,117

















 Total Liabilities 

24,428,105


27,301,375













 STOCKHOLDERS' EQUITY 






 Preferred Stock - Par Value $.001; 10,000,000 Shares Authorized; 







 None Issued or Outstanding 

-


-



 Common Stock, Par Value $.001; 100,000,000 Shares Authorized; 54,206,380  







 and 41,839,433 Issued and Outstanding, Respectively 

54,206


41,839



 Additional Paid-In Capital 

43,836,032


17,432,904



 Accumulated Deficit 

(6,836,825)


(5,111,461)



 Total Equity Dakota Plains Holdings, Inc. 

37,053,413


12,363,282



 Non-controlling Interest in Subsidiary 

25,573,066


-






 Total Stockholders' Equity 

62,626,479


12,363,282

















 Total Liabilities and Stockholders' Equity 

$            87,054,584


$           39,664,657













 

 DAKOTA PLAINS HOLDINGS, INC. AND SUBSIDIARIES 

  CONSOLIDATED STATEMENTS OF OPERATIONS 

 YEARS ENDED DECEMBER 31, 2013, 2012 AND 2011 






















 Year Ended December 31, 









2013


2012


2011

 REVENUES 








 Rental Income - Related Party 


$           349,372


$           266,483


$           314,581














 OPERATING EXPENSES 








 General and Administrative Expenses 


8,449,125


2,901,907


3,897,066


 Depreciation and Amortization 


179,546


165,313


159,275



 Total Operating Expenses 


8,628,671


3,067,220


4,056,341














 LOSS FROM OPERATIONS 


(8,279,299)


(2,800,737)


(3,741,760)














 OTHER INCOME (EXPENSE) 








 Income from Investment in Dakota Petroleum Transport Solutions, LLC 


4,312,394


3,511,999


4,236,779


 Income from Investment in DPTS Marketing LLC 


2,961,671


10,410,596


2,314,279


 Income from Investment in Dakota Plains Services, LLC 


130,305


-


-


 Interest Expense (Net of Interest Income) 


(3,630,950)


(29,211,978)


(3,371,812)


 Gain (Loss) on Extinguishment of Debt 


1,726,515


14,708,909


(4,552,500)


 Other Expense 


-


-


(2,777)



 Total Other Income (Expense) 


5,499,935


(580,474)


(1,376,031)














 LOSS BEFORE  TAXES 


(2,779,364)


(3,381,211)


(5,117,791)














 INCOME TAX BENEFIT 


(1,054,000)


(1,380,541)


(2,007,000)














 NET LOSS 


$       (1,725,364)


$       (2,000,670)


$       (3,110,791)














 Net Loss Per Common Share – Basic and Diluted 


$              (0.04)


$              (0.05)


$              (0.09)














 Weighted Average Shares Outstanding - Basic and Diluted 


42,338,999


39,792,973


35,214,940














 

DAKOTA PLAINS HOLDINGS,  INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

FOR THE YEARS ENDED DECEMBER 31, 2013, 2012 AND 2011
































Retained
















Additional


Earnings


Non-controlling


Total








Common Stock


Paid-In


(Accumulated


Interest In


Stockholders'








Shares


Amount


Capital


Deficit)


Subsidiary


Equity



















Balance - December 31, 2010

30,592,744


$          30,592


$           2,238,763


$               610,013


$                       -


$         2,879,368




















Sale of Common Shares at $2.125 Per Share

1,500,000


1,500


3,186,000


-


-


3,187,500




















Sale of Common Shares at $4.00 Per Share

500,000


500


1,999,500


-


-


2,000,000




















Issuance of Common Shares Related to Consulting Agreements

2,280,000


2,280


2,161,470


-


-


2,163,750




















Issuance of Common Share Related to Administrative Services Agreement

2,000


2


4,248


-


-


4,250




















Issuance of Restricted Common Shares 

600,000


600


(600)


-


-


-




















Issuance of Common Shares as a Stock Dividend

1,441,774


1,442


(1,442)


-


-


-




















Issuance of Common Shares to Board of Directors

40,000


40


84,960


-


-


85,000




















Issuance of Common Shares for Finance Costs

7,500


8


29,992


-


-


30,000




















Cash Dividend Paid

-


-


(1,331,619)


(610,013)


-


(1,941,632)




















Share-Based Compensation

-


-


425,756


-


-


425,756




















Issuance of Common Shares Pursuant to Exercise of Warrants

50,000


50


14,200


-


-


14,250




















Warrants Issue Included in Debt Discount

-


-


1,346,816


-


-


1,346,816




















Net Loss

-


-


-


(3,110,791)


-


(3,110,791)



















Balance - December 31, 2011

37,014,018


37,014


10,158,044


(3,110,791)


-


7,084,267




















Acquisition of MCT Holding Corporation

640,200


640


(640)


-


-


-




















Issuance of Common Shares Pursuant to Exercise of Warrants

2,386,578


2,387


(2,387)


-


-


-




















Share-Based Compensation

-


-


477,604


-


-


477,604




















Issuance of Restricted Common Shares

38,437


38


(38)


-


-


-




















Issuance of Common Shares Pursuant to Debt Restructure

1,757,075


1,757


6,130,435


-


-


6,132,192




















Issuance of Common Shares to Board of Directors

3,125


3


24,997


-


-


25,000




















Warrants Issued Included in Debt Discount

-


-


644,889


-


-


644,889




















Net Loss

-


-


-


(2,000,670)


-


(2,000,670)



















Balance - December 31, 2012

41,839,433


41,839


17,432,904


(5,111,461)


-


12,363,282




















Share- Based Compensation

-


-


1,469,442


-


-


1,469,442




















Sale of Common Shares at $2.15 per share

7,000,000


7,000


15,043,000


-


-


15,050,000




















Issuance of Common Shares Pursuant to Debt Restructure

4,660,535


4,660


10,015,483


-


-


10,020,143




















Issuance of Restricted Common Shares

794,063


794


(794)


-


-


-




















Issuance of Shares to Executive

62,500


63


234,937


-


-


235,000




















Issuance of Warrants Pursuant to Consulting Agreements

-


-


208,663


-


-


208,663




















Issuance of Common Shares to Board of Directors

308,108


308


1,139,692


-


-


1,140,000




















Common Shares Surrendered

(458,259)


(458)


(567,600)


-


-


(568,058)




















Cost of Capital Raise

-


-


(1,139,695)


-


-


(1,139,695)




















Creation of Non-controlling Interest in Subsidiary

-


-


-


-


25,573,066


25,573,066




















Net Loss

-


-


-


(1,725,364)


-


(1,725,364)



















Balance - December 31, 2013

54,206,380


$          54,206


$          43,836,032


$           (6,836,825)


$           25,573,066


$       62,626,479



















 

 DAKOTA PLAINS HOLDINGS, INC. AND SUBSIDIARIES 

 CONSOLIDATED STATEMENTS OF CASH FLOWS 

 FOR THE YEARS ENDED DECEMBER 31, 2013, 2012 AND 2011 
































Year Ended December 31,








2013


2012


2011

 CASH FLOWS FROM OPERATING ACTIVITIES 







 Net Loss 

$     (1,725,364)


$     (2,000,670)


$     (3,110,791)


 Adjustments to Reconcile Net Loss to Net Cash 







    Used in Operating Activities 








 Depreciation and Amortization 

179,546


165,313


159,275



 Amortization of Debt Discount 

349,632


58,272


1,346,816



 Amortization of Finance Costs 

70,728


10,837


-



 (Gain) Loss on Extinguishment of Debt 

(1,726,515)


(14,708,909)


4,552,500



 Loss on Disposal of Property and Equipment 

-


-


2,776



 Loss on Derivative Liability 

-


27,311,802


1,167,500



 Deferred Income Taxes 

(26,000)


(2,412,000)


(2,010,000)



 Share-Based Consulting Fees 

299,288


-


2,168,000



 Increase (Decrease) in Deferred Rental Income 

(24,793)


40,271


(100,546)



 Income from Investment in Dakota Petroleum Transport Solutions, LLC 

(4,312,394)


(3,511,999)


(4,236,779)



 Income from Investment in DPTS Marketing LLC 

(2,961,671)


(10,410,596)


(2,314,279)



 Income for Investment in Dakota Plains Services, LLC 

(130,305)


-


-



 Non-cash Rental Income 

(12,169)


(42,783)


(80,986)



 Amortization of Deferred Rent 

(4,083)


-


-



 Share-Based Compensation 

2,753,817


502,604


510,756



 Changes in Working Capital and Other Items, Net of Consolidation of VIE: 








    Increase in Income Taxes Receivable 

(1,120,057)


-


-



    Increase  in Other Current Assets 

(55,986)


(13,876)


(16,756)



    Decrease in Due from Related Party 

46,018


(81,175)


-



    Increase (Decrease) in Accounts Payable 

69,318


207,058


(6,184)



    Increase (Decrease) in Income Taxes Payable 

(1,028,000)


1,028,000


(220,000)



    Increase (Decrease) in Accrued Expenses 

1,307,740


152,244


80,661



    Increase (Decrease) in Deferred Rental Income 

(8,062)


(104,485)


12,310



    Increase in Other Assets 

(15,500)


-


-



    Net Cash Used In Operating Activities 

(8,074,812)


(3,810,092)


(2,095,727)













 CASH FLOWS FROM INVESTING ACTIVITIES 







 Purchases of Property and Equipment 

(159,621)


(2,116,490)


(788,126)


 Cash Received from DPTS Marketing LLC 

12,910,000


-


-


 Preferred Dividends Received from DPTS Marketing LLC 

1,065,753


-


-


 Cash Received from Dakota Plains Services, LLC 

59,906


-


-


 Cash Paid for Investment in Dakota Petroleum Transport Solutions, LLC 

(17,500,000)


-


-


 Cash Paid for Investment in DPTS Marketing LLC 

-


-


(10,000,100)


 Cash Received from Dakota Petroleum Transport Solutions, LLC 

1,757,896


1,113,463


1,952,210


 Cash Received from Consolidation of Dakota Petroleum Transport Solutions, LLC 

6,921,264


-


-



 Net Cash Provided By (Used In) Investing Activities 

5,055,198


(1,003,027)


(8,836,016)













 CASH FLOWS FROM FINANCING ACTIVITIES 







 Finance Costs Paid 

(9,783)


(195,062)


-


 Common Shares Surrendered 

(568,058)


-


-


 Proceeds from Issuance of Common Stock - Net of Issuance Costs 

13,910,305


-


5,187,500


 Proceeds from Exercise of Warrants 

-


-


14,250


 Cash Paid for Debt Extinguishment Costs 

(218,641)


(45,401)


(150,000)


 Cash Dividend Paid 

-


-


(1,941,632)


 Repayment of Promissory Notes 

(6,922,684)


(500,000)


-


 Proceeds from Promissory Notes 

-


6,140,000


-


 Proceeds from Promissory Note, Pioneer Project 

7,500,000


-


-


 Proceeds from Senior Promissory Notes 

-


-


3,500,000


 Proceeds from Junior Promissory Notes 

-


-


5,500,000



 Net Cash Provided By Financing Activities 

13,691,139


5,399,537


12,110,118













 NET INCREASE IN CASH AND CASH EQUIVALENTS 

10,671,525


586,418


1,178,375













 CASH AND CASH EQUIVALENTS – BEGINNING OF PERIOD 

2,340,083


1,753,665


575,290













 CASH AND CASH EQUIVALENTS – END OF PERIOD 

$     13,011,608


$       2,340,083


$       1,753,665













 Supplemental Disclosure of Cash Flow Information 







 Cash Paid During the Period for Interest 

$       3,085,750


$       1,831,353


$         858,082


 Cash Paid During the Period for Income Taxes 

$       1,073,308


$             3,459


$         211,220














 Non-Cash Financing and Investing Activities: 








 Purchase of Property and Equipment Paid Subsequent to Period End 

$           10,215


$           30,800


$           30,800



 Fair Value of Warrants Issued for Debt Discount 

$                     -


$      1,048,889


$       1,346,816



 Payment of Debt Extinguishment Costs through issuance of Common Stock 

$                     -


$                     -


$           30,000



 Satisfaction of Derivative Liability with Common Stock 

$                     -


$      6,132,192


$                     -



 Loss on Extinguishment of Debt Related to Derivative Liability 

$                     -


$                     -


$       4,372,500



 Promissory Notes Issued to Satisfy Derivative Liability 

$                     -


$     11,965,300


$                     -



 Preferred Dividend Receivable 

$         498,632


$         501,370


$         317,808



 Satisfaction of Promissory Notes through issuance of Common Stock 

$     10,020,143


$                     -


$                     -

 

Dakota Plains Holdings, Inc.

Reconciliation of Adjusted EBITDA
























Three Months Ended



Year Ended


December 31,



December 31,


2013


2012



2013


2012


2011

Net Income (Loss)

$         337,304


$    10,342,009



$    (1,725,364)


$    (2,000,670)


$    (3,110,791)

Add Back:











Income Tax Provision (Benefit)

228,000


5,985,000



(1,054,000)


(1,380,541)


(2,007,000)

Depreciation and Amortization

47,623


41,378



179,546


165,313


159,275

Share Based Compensation - Employees and Directors

323,152


128,644



2,753,817


502,604


510,756

Share Based Compensation - Consultants

18,574


-



299,288


-


2,168,000

Interest Expense 

868,775


(7,851)



3,630,950


29,211,978


3,371,812

Gain (Loss) on Extinguishment of Debt

(1,726,515)


(14,708,909)



(1,726,515)


(14,708,909)


4,552,500

Adjusted EBITDA

$           96,913


$      1,780,271



$      2,357,722


$    11,789,775


$      5,644,552

 

CONTACT: Tim Brady, CFO, tbrady@dakotaplains.com, Phone: 952.473.9950, www.dakotaplains.com; Investor and Media Contact, Dan Gagnier, Sard Verbinnen, DGagnier@sardverb.com, Phone: 212.415.8972, www.sardverb.com

SOURCE Dakota Plains Holdings, Inc.



RELATED LINKS
http://www.dakotaplains.com

Custom Packages

Browse our custom packages or build your own to meet your unique communications needs.

Start today.

 

PR Newswire Membership

Fill out a PR Newswire membership form or contact us at (888) 776-0942.

Learn about PR Newswire services

Request more information about PR Newswire products and services or call us at (888) 776-0942.