e6vk
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
Dated: May 27, 2010
Commission File No. 001-33311
NAVIOS MARITIME HOLDINGS INC.
85 Akti Miaouli Street, Piraeus, Greece 185 38
(Address of Principal Executive Offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form
20-F or Form 40-F:
Form 20-F þ Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(l):
Yes o No þ
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7):
Yes o No þ
Indicate by check mark whether the registrant by furnishing the information contained in this Form
is also thereby furnishing the information to the Commission pursuant
to Rule 12g3-2(b) under the
Securities Exchange Act of 1934.
Yes o No þ
Operational and Financial Results; Quarterly Dividend
On May 27, 2010, Navios Maritime Holding Inc. (Navios) issued a press release
announcing the operational and financial results for the quarter ended March
31, 2010. The press release also announced the declaration of Navios quarterly dividend. A copy of
the press release is furnished as Exhibit 99.1 to this Report and is incorporated herein by
reference.
This information contained in this Report is hereby incorporated by reference into the Navios
Registration Statements on Form F-3, File Nos. 333-136936, 333-129382 and 333-165754 and on Form
S-8, File No. 333-147186.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
NAVIOS MARITIME HOLDINGS INC.
|
|
|
By: |
/s/ Angeliki Frangou
|
|
|
Angeliki Frangou |
|
|
Chief Executive Officer
Date: May 27, 2010 |
|
|
EXHIBIT INDEX
|
|
|
Exhibit
No. |
|
Exhibit |
99.1
|
|
Press Release dated May 27, 2010. |
exv99w1
Exhibit 99.1
Navios Maritime Holdings Inc.
Reports
Financial Results for the
First Quarter Ended March 31, 2010
|
|
|
84.2% increase in quarterly EBITDA to $78.1 million |
|
|
|
|
160.8% increase in quarterly net income to $31.3 million |
|
|
|
|
Basic EPS of $0.31 for Q1 2010 |
|
|
|
|
Dividend of $0.06 per share for Q1 2010 |
PIRAEUS, GREECE May 27, 2010 Navios Maritime Holdings Inc. (Navios Holdings) (NYSE: NM),
a global, vertically integrated seaborne shipping and logistics company, today reported financial
results for the first quarter ended March 31, 2010.
Angeliki Frangou, Chairman and CEO of Navios Holdings stated, I am pleased with our performance
thus far in 2010. During a period of continued uncertainty, Navios Holdings created liquidity from
the sale of three vessels and used the sale proceeds to increase its cash reserves and deleverage.
At the same time, Navios Holdings stable business allowed the board to declare a dividend in
respect of Q1 2010 of $0.06 per share.
Ms. Frangou continued, We were pleased to announce that Navios Acquisitions shareholders approved
the acquisition of a fleet of 13 product and chemical tankers. We believe that, in the long term,
this acquisition will create significant value; our review of the industry led us to believe that
Navios Acquisition is purchasing the fleet toward the low end of the cycle in a recovering and
growing industry. As a result of our teams hard work in a difficult market, Navios Holdings
ownership interest has a value well in excess of its aggregate cost.
2010 HIGHLIGHTS RECENT DEVELOPMENTS
Navios Maritime Acquisition Corporation
On April 8, 2010, pursuant to the terms and conditions of the Acquisition Agreement by and between
Navios Maritime Acquisition Corporation (Navios Acquisition) (NYSE: NNA) and Navios Holdings,
Navios Acquisition will acquire 13 vessels (11 product tankers and two chemical tankers) plus
options to purchase two additional product tankers, for an aggregate purchase price of $457.7
million, of which $334.3 million will be financed with debt and the remaining $123.4 million with
existing cash. Each vessel will be commercially and technically managed under a management
agreement with a subsidiary of Navios Holdings.
On May 25, 2010, Navios Acquisition announced that at a special meeting of stockholders, Navios
Acquisitions stockholders approved (a) the acquisition of 13 vessels (11 product tankers and two
chemical tankers) plus options to purchase two additional product tankers, for an aggregate
purchase price of $457.7 million, of which $123.4 million will be from existing cash and the $334.3
million balance from debt financing, pursuant to the terms and conditions of the Acquisition
Agreement by and between Navios Acquisition and Navios Holdings and (b) certain amendments to
Navios Acquisitions amended and restated articles of incorporation.
Following the consummation of the transactions described in the Acquisition Agreement, Navios
Holdings will be released from all debt and equity commitments for the above vessels and Navios
Acquisition will reimburse Navios Holdings for the $38.8 million equity payments made prior to the
stockholders meeting under the purchase contracts for the vessels plus all associated payments
previously made by Navios Holdings.
Navios Holdings Core Fleet Highlights
Vessel Sales
During 2010, Navios Holdings received approximately $283.0 million ($263.0 million in cash and
$20.0 million in common units) from the sale of three vessels to Navios Maritime Partners L.P.
(Navios Partners). These transactions allowed Navios Holdings to monetize certain tangible and
intangible assets while keeping a residual interest in the vessels through its ownership interest
in Navios Partners. The vessels sold were the following:
|
|
|
Navios Pollux, Capesize vessel, sold on May 21, 2010 for $110.0 million in cash. |
|
|
|
|
Navios Aurora II, Capesize vessel, sold on March 18, 2010 for $90.0 million in cash and
1,174,219 common units of Navios Partners. |
|
|
|
|
Navios Hyperion, Panamax vessel, sold on January 8, 2010 for $63.0 million in cash. |
Agreement to Acquire New Capesize Vessel
In April 2010, Navios Holdings agreed to acquire a new build 180,000 dwt Capesize vessel for a
price of $54.0 million. The vessel is under construction with a South Korean Shipyard and scheduled
for delivery in January 2011. The vessel has been chartered out for ten years charter to a quality
counter party for $24,674 (net) daily rate. It is anticipated that this charter will generate
annual EBITDA of $7.1 million and cumulative EBITDA of $69.7 million (cumulative EBITDA over the
life of the contract; daily operating expenses of $5,000 per day, growing at 3% annually).
Delivery of Navios Vector
On April 28, 2010, the Navios Vector, a 50,296 dwt Ultra-Handymax vessel and former long-term
chartered-in vessel in operation, was delivered to Navios Holdings owned fleet. Navios Vector
acquisition cost was approximately $30.0 million and was partially financed through a $18.0 million
facility and the remaining balance through existing cash.
Liquidity
Net Debt to Total Capitalization was 48.5% on March 31, 2010. Navios Holdings total available
liquidity, including bank lines, at March 31, 2010 was approximately $376.4 million. Navios
Holdings has no unfunded capital expenditures for 2010. In addition, its debt maturities are
anticipated less than $43.2 million and $89.5 million for 2010 and 2011, respectively.
Time Charter Coverage
Navios Holdings has extended its long-term fleet employment by entering into agreements to
charter-out vessels for periods ranging from one to 12 years. As of May 26, 2010, Navios Holdings
had contracted 96.0%, 69.7%, 56.4% and 46.8% of its available days on a charter-out basis for 2010,
2011, 2012 and 2013, respectively, equivalent to $299.4 million, $292.5 million, $265.0 million and
$225.3 million in revenue, respectively. The average contractual daily charter-out rate for the
core fleet is $27,222, $31,230, $32,876 and $33,551 for 2010, 2011, 2012 and 2013, respectively.
The average daily charter-in rate for the active long-term charter-in vessels for 2010 is $10,095.
The above figures do not include vessels servicing the Contracts of Affreightment (COA) and
Logistics businesses.
Fleet Profile
Navios Holdings controls a fleet of 59 vessels totaling 6.4 million dwt, of which 32 are owned and
27 are chartered-in under long-term charters. Navios Holdings currently operates 42 vessels (13
Capesize, 12 Panamax, 16 Ultra-Handymax and one Handysize product tanker vessel) totaling 4.1
million dwt and has scheduled 17 newbuildings to be delivered. These vessels are expected to be
delivered at various dates through 2013. The average age of the operating fleet is 4.9 years.
Exhibit II displays the Core Fleet profile of Navios Holdings.
Navios Partners Highlights
On May 12, 2010, Navios Holdings received $5.4 million, representing the cash distribution from
Navios Partners for the first quarter of 2010.
On May 5, 2010, Navios Partners announced the completion of its follow-on public offering of
5,175,000 common units, which included the full exercise of the underwriters over-allotment option,
at $17.84 per unit, raising gross proceeds of approximately $92.3 million.
Financial Highlights
|
|
|
EBITDA increased by 84.2% to $78.1 million in the first quarter of
2010 from $42.4 million in the same period in 2009. |
|
|
|
|
Net income increased by 160.8% to $31.3 million in the first quarter
of 2010 from $12.0 million in the same period in 2009. |
|
|
|
|
Stockholders equity increased by 5.0% to $972.1 million at March 31,
2010 compared to $925.5 million at December 31, 2009. |
Dividend Policy
The Board of Directors declared a quarterly cash dividend for the first quarter of 2010 of $0.06
per share of common stock. This dividend is payable on July 7, 2010 to stockholders of record as of
June 15, 2010. The declaration and payment of any further dividend remains subject to the
discretion of the Board and will depend on, among other things, Navios Holdings cash requirements
as measured by market opportunities and restrictions under its credit agreements.
Financial Results
For the following results and the selected financial data presented herein, Navios Holdings has
compiled consolidated statements of income for the three month periods ended March 31, 2010 and
2009. The information was derived from the unaudited consolidated financial statements for the
respective periods. EBITDA is a non-US GAAP financial measure and should not be used in isolation
or substitution for Navios Holdings results.
First Quarter 2010 Results (in thousands of U.S. dollars, unless otherwise stated, except per share
data):
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
Three Months |
|
|
ended |
|
ended |
|
|
March 31, 2010 |
|
March 31, 2009 |
Revenue |
|
$ |
154,369 |
|
|
$ |
147,168 |
|
EBITDA (*) |
|
$ |
78,050 |
|
|
$ |
42,378 |
|
Net income (*) |
|
$ |
31,301 |
|
|
$ |
11,993 |
|
Basic EPS (*) |
|
$ |
0.31 |
|
|
$ |
0.12 |
|
|
|
|
(*) |
|
EBITDA, Net income and Basic EPS for the three months ended March 31,
2010, have been favorably affected by a $24.4 million gain on sale of
Navios Hyperion and Navios Aurora II to Navios Partners, and have been
unfavorably affected by (i) a $4.0 million write-off relating to the
termination of an unfavorable short term charter contract with
anticipated future savings of approximately $8.0 million and (ii) an
FFA loss of approximately $1.8 million which was the indirect result
of the bankruptcy of a counterparty from which Navios Holdings had no
financial loss but which resulted in an open position. |
Revenue from vessel operations for the three months ended March 31, 2010 was $118.2 million as
compared to $117.9 million for the same period during 2009. The slight increase in revenue was
mainly attributable to the increase in the available days of the fleet by 8.1% to 4,194 days in the
first quarter of 2010 from 3,880 days in the same period of 2009. This was partially offset by the
decrease in Time Charter Equivalent (TCE) per day by 13.4% to $24,484 per day in the first
quarter of 2010 from $28,277 per day in the same period of 2009. The increase in the available
days was mainly attributable to the increase by 699 days of the owned fleet available days
following the delivery of ten owned vessels during the last three quarters of 2009 and the first
quarter of 2010. This increase of available days was offset by a decrease in short and long term
fleet available days by 306 days and 79 days, respectively.
Revenue from the logistics business was approximately $36.2 million for the three months ended
March 31, 2010 as
compared to $29.3 million during the same period of 2009. This increase was mainly attributable to
the acquisition of Makenita H, which was fully operational during the second half of 2009 only, to
the increased operations of its liquid port and to the increased storage capacity of its dry port
in Uruguay following the construction of its new silo.
EBITDA for the three months ended March 31, 2010 increased by $35.7 million to $78.1 million
compared to $42.4 million for the first quarter of 2009. The $35.7 million increase in EBITDA was
primarily due to an increase in revenue by $7.2 million to $154.4 million in the first quarter of
2010 from $147.2 million in the same period of 2009, a decrease in time charter, voyage and
logistic business expenses by $4.6 million from $91.8 million in the first quarter of 2009 to $87.2
million in the same period in 2010, an increase in equity in net earnings from affiliated companies
by $6.4 million, an increase in gain on sale of assets by $24.4 million and an increase in
noncontrolling interests by $1.3 million. This overall variance of $43.9 million was offset by an
increase in losses from derivatives by $1.8 million, an increase in direct vessel expenses
(excluding the amortization of deferred dry dock and special survey costs) by $2.1 million, an
increase in general and administrative expenses by $1.7 million (excluding share based compensation
expenses), and an increase in net other expenses by $2.6 million.
EBITDA of Navios Logistics was $4.1 million for the three months ended March 31, 2010 as compared
to $5.8 million during the same period in 2009.
Net income for the three months ended March 31, 2010 was $31.3 million as compared to $12.0 million
for the comparable period of 2009. The increase of net income by $19.3 million was mainly due to
the increase by $35.7 million of EBITDA discussed above, and $0.1 million increase in income tax
gain. These were mitigated by an increase of depreciation and amortization by $9.4 million and the
increase in net interest expense by $7.1 million.
Fleet Summary Data:
The following table reflects certain key indicators indicative of the performance of the Navios
Holdings and its fleet performance for the three month periods ended March 31, 2010 and 2009.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
March 31, 2010 |
|
March 31, 2009 |
|
|
(Unaudited) |
|
(Unaudited) |
Available Days (1) |
|
|
4,194 |
|
|
|
3,880 |
|
Operating Days (2) |
|
|
4,178 |
|
|
|
3,867 |
|
Fleet Utilization (3) |
|
|
99.6 |
% |
|
|
99.7 |
% |
Equivalent Vessels (5) |
|
|
47 |
|
|
|
43 |
|
Time Charter Equivalent (4) |
|
$ |
24,484 |
|
|
$ |
28,227 |
|
|
|
|
(1) |
|
Available days for fleet are total calendar days the vessels were in
Navios Holdings possession for the relevant period after subtracting
off-hire days associated with major repairs, drydocks or special
surveys. The shipping industry uses available days to measure the
number of days in a relevant period during which vessels should be
capable of generating revenues. |
|
(2) |
|
Operating days are the number of available days in the relevant period
less the aggregate number of days that the vessels are off-hire due to
any reason, including unforeseen circumstances. The shipping industry
uses operating days to measure the aggregate number of days in a
relevant period during which vessels actually generate revenues. |
|
(3) |
|
Fleet utilization is the percentage of time that Navios Holdings
vessels were available for revenue generating available days, and is
determined by dividing the number of operating days during a relevant
period by the number of available days during that period. The
shipping industry uses fleet utilization to measure a companys
efficiency in finding suitable employment for its vessels. |
|
(4) |
|
Time Charter Equivalent, is defined as voyage and time charter
revenues less voyage expenses during a relevant period divided by the
number of available days during the period. |
|
(5) |
|
Equivalent Vessels, is defined as the total available days during a
relevant period divided by the number of days of this period. |
Conference Call:
As already announced, today, Thursday, May 27, 2010, at 8:30 am EDT, at which time members of
senior management will provide highlights and commentary on the first quarter of 2010.
A supplemental slide presentation will be available on the Navios Holdings website at
http://www.navios.com under the Investors section at 7:45 am EDT today.
The
conference call details are as follows:
Call Title: Navios Maritime Holdings Inc. Q1 2010 Financial Results Conference Call
US Dial In: +1.877.461.0049
International Dial In: +1.706.679.3621
Conference ID: 7794 3338
The conference call replay will be available shortly after the live call and remain available for
one business week at the following numbers:
US Replay Dial In: +1.800.642.1687
International Replay Dial In: +1.706.645.9291
Conference ID: 7794 3338
This call will be simultaneously Webcast at the following Web address:
http://www.videonewswire.com/event.asp?id=69579. The Webcast will be archived and available at this
same Web address for two business weeks following the call.
About Navios Maritime Holdings Inc.
Navios Maritime Holdings Inc. is a global, vertically integrated seaborne shipping and logistics
company focused on the transport and transshipment of drybulk commodities including iron ore, coal
and grain.
Navios Holdings may, from time to time, be required to offer certain owned Capesize and Panamax
vessels to Navios Maritime Partners L.P. for purchase at fair market value according to the terms
of the Omnibus Agreement.
For more information about Navios Holdings please visit its website: www.navios.com.
About Navios South American Logistics Inc.
Navios Logistics was formed in 2007 through the acquisition of control of the Horamar Group,
established in 1975. Navios Logistics specializes in transporting and storing liquid and dry bulk
cargoes in the Hidrovia region connecting Argentina, Bolivia, Brazil, Paraguay and Uruguay. Navios
Logistics currently controls a fleet of 233 barges and vessels. It also owns and operates an
upriver oil storage and transfer facility in Paraguay and the largest bulk transfer and storage
port terminal in Uruguay.
About Navios Maritime Partners L.P.
Navios Maritime Partners L.P. (NYSE: NMM), a publicly traded master limited partnership formed by
Navios Holdings is an owner and operator of dry bulk vessels. For more information, please visit
its website: www.navios-mlp.com.
Forward Looking Statements Safe Harbor
This press release contains forward-looking statements (as defined in Section 27A of the Securities
Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended)
concerning future events and Navios Holdings growth strategy and measures to implement such
strategy; including expected vessel acquisitions and entering into further time charters. Words
such as expects, intends, plans, believes, anticipates, hopes, estimates, and
variations of such words and similar expressions are intended to identify forward-looking
statements. Such statements include comments regarding expected revenues and time charters.
Although Navios Holdings believes that the expectations reflected in such forward-looking
statements are reasonable, no assurance can be given that such expectations will prove to have been
correct. These statements involve known and unknown risks and are based upon a number of
assumptions and estimates which are inherently subject to significant uncertainties and
contingencies, many of which are beyond the control of Navios Holdings. Actual results may differ
materially from those expressed or implied by such forward-looking statements. Factors that could
cause actual results to differ materially include, but are not limited to changes in the demand for
dry bulk vessels, competitive factors in the market in which Navios Holdings operates; risks
associated with operations outside the United States; and other factors listed from time to time in
Navios Holdings filings with the Securities and Exchange Commission. Navios Holdings expressly
disclaims any obligations or
undertaking to release publicly any updates or revisions to any forward-looking statements
contained herein to reflect any change in Navios Holdings expectations with respect thereto or any
change in events, conditions or circumstances on which any statement is based.
Contacts:
Public & Investor Relations
Navios Maritime Holdings Inc.
Investor Relations
+1.212.279.8820
investors@navios.com
EXHIBIT I
NAVIOS MARITIME HOLDINGS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Expressed in thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
March 31, 2010 |
|
December 31, 2009 |
|
|
(unaudited) |
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
210,920 |
|
|
$ |
173,933 |
|
Restricted cash |
|
|
134,582 |
|
|
|
107,158 |
|
Accounts receivable, net |
|
|
77,037 |
|
|
|
78,504 |
|
Short-term derivative asset |
|
|
26,206 |
|
|
|
38,382 |
|
Due from affiliate companies |
|
|
8,488 |
|
|
|
1,973 |
|
Prepaid expenses and other current assets |
|
|
30,209 |
|
|
|
27,730 |
|
Total current assets |
|
|
487,442 |
|
|
|
427,680 |
|
Deposits for vessel acquisitions |
|
|
305,766 |
|
|
|
344,515 |
|
Vessels, port terminal and other fixed assets, net |
|
|
1,564,116 |
|
|
|
1,577,741 |
|
Long-term derivative assets |
|
|
8,192 |
|
|
|
8,181 |
|
Other long-term assets |
|
|
68,850 |
|
|
|
69,222 |
|
Investments in affiliates |
|
|
14,137 |
|
|
|
13,042 |
|
Investments in available for sale securities |
|
|
75,607 |
|
|
|
46,314 |
|
Intangible assets other than goodwill |
|
|
287,936 |
|
|
|
300,571 |
|
Goodwill |
|
|
147,916 |
|
|
|
147,916 |
|
Total non-current assets |
|
|
2,472,520 |
|
|
|
2,507,502 |
|
Total assets |
|
$ |
2,959,962 |
|
|
$ |
2,935,182 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
49,322 |
|
|
$ |
61,990 |
|
Dividends payable |
|
|
6,053 |
|
|
|
6,052 |
|
Accrued expenses |
|
|
59,385 |
|
|
|
48,030 |
|
Deferred income and cash received in advance |
|
|
12,365 |
|
|
|
9,529 |
|
Short term derivative liability |
|
|
6,964 |
|
|
|
10,675 |
|
Current portion of long-term debt |
|
|
58,016 |
|
|
|
59,804 |
|
Total current liabilities |
|
|
192,105 |
|
|
|
196,080 |
|
Senior and ship mortgage notes, net of discount |
|
|
693,226 |
|
|
|
693,049 |
|
Long-term debt, net of current portion |
|
|
835,164 |
|
|
|
869,853 |
|
Unfavorable lease terms |
|
|
57,218 |
|
|
|
59,203 |
|
Long-term derivative liability |
|
|
4 |
|
|
|
|
|
Long-term liabilities and deferred income |
|
|
54,722 |
|
|
|
33,470 |
|
Deferred tax liability |
|
|
21,655 |
|
|
|
22,777 |
|
Total non-current liabilities |
|
|
1,661,989 |
|
|
|
1,678,352 |
|
Total liabilities |
|
|
1,854,094 |
|
|
|
1,874,432 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
|
Preferred stock $0.0001 par value, authorized
1,000,000 shares, 10,281 and 8,201 issued and
outstanding as of March 31, 2010 and December 31,
2009, respectively |
|
|
|
|
|
|
|
|
Common stock $0.0001 par value, authorized
250,000,000 shares, issued and outstanding
100,889,651and 100,874,199 as of March 31, 2010 and
December 31, 2009, respectively |
|
|
10 |
|
|
|
10 |
|
Additional paid-in capital |
|
|
546,540 |
|
|
|
533,729 |
|
Accumulated other comprehensive income |
|
|
24,124 |
|
|
|
15,156 |
|
Retained earnings |
|
|
401,389 |
|
|
|
376,585 |
|
Total Navios Holdings stockholders equity |
|
|
972,063 |
|
|
|
925,480 |
|
Noncontrolling interest |
|
|
133,805 |
|
|
|
135,270 |
|
Total equity |
|
|
1,105,868 |
|
|
|
1,060,750 |
|
Total liabilities and equity |
|
$ |
2,959,962 |
|
|
$ |
2,935,182 |
|
NAVIOS MARITIME HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Expressed in thousands of U.S. dollars except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
Three Month |
|
Three Month |
|
|
Period ended |
|
Period ended |
|
|
March 31, 2010 |
|
March 31, 2009 |
|
|
(unaudited) |
|
(unaudited) |
Revenue |
|
$ |
154,369 |
|
|
$ |
147,168 |
|
Time charter, voyage and logistic business expenses |
|
|
(87,237 |
) |
|
|
(91,799 |
) |
Direct vessel expenses |
|
|
(9,308 |
) |
|
|
(7,170 |
) |
General and administrative expenses |
|
|
(12,193 |
) |
|
|
(10,431 |
) |
Depreciation and amortization |
|
|
(24,941 |
) |
|
|
(15,540 |
) |
Interest income/expense and finance cost, net |
|
|
(21,409 |
) |
|
|
(14,364 |
) |
Loss from derivatives |
|
|
(1,838 |
) |
|
|
(26 |
) |
Gain on sale of assets |
|
|
24,383 |
|
|
|
|
|
Other expense, net |
|
|
(3,799 |
) |
|
|
(1,209 |
) |
Income before equity in net earnings of affiliate companies |
|
|
18,027 |
|
|
|
6,629 |
|
Equity in net earnings of affiliated companies |
|
|
11,584 |
|
|
|
5,100 |
|
Income before taxes |
|
$ |
29,611 |
|
|
$ |
11,729 |
|
Income taxes |
|
|
768 |
|
|
|
632 |
|
Net income |
|
|
30,379 |
|
|
|
12,361 |
|
Less: Net loss/(income) attributable to the noncontrolling interest |
|
|
922 |
|
|
|
(368 |
) |
Net income attributable to Navios Holdings common stockholders |
|
$ |
31,301 |
|
|
$ |
11,993 |
|
Basic net income per share attributable to Navios Holdings
common stockholders |
|
$ |
0.31 |
|
|
$ |
0.12 |
|
Weighted average number of shares, basic |
|
|
100,425,549 |
|
|
|
100,056,191 |
|
Diluted net income per share attributable to Navios Holdings
common stockholders |
|
$ |
0.27 |
|
|
$ |
0.12 |
|
Weighted average number of shares, diluted |
|
|
114,076,034 |
|
|
|
100,457,699 |
|
NAVIOS MARITIME HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Expressed in thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
Three Month |
|
Three Month |
|
|
Period ended |
|
Period ended |
|
|
March 31, 2010 |
|
March 31, 2009 |
|
|
(unaudited) |
|
(unaudited) |
OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
30,379 |
|
|
$ |
11,993 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
|
Non cash adjustments |
|
|
11,073 |
|
|
|
21,031 |
|
(Increase)/decrease in operating assets |
|
|
(10,819 |
) |
|
|
23,636 |
|
Decrease in operating liabilities |
|
|
(4,938 |
) |
|
|
(5,086 |
) |
Payments for dry dock and special survey costs |
|
|
(1,663 |
) |
|
|
(1,587 |
) |
Net cash provided by operating activities |
|
|
24,032 |
|
|
|
49,987 |
|
INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Acquisition of vessels |
|
|
|
|
|
|
(25,648 |
) |
Proceeds from sale of assets |
|
|
153,000 |
|
|
|
|
|
Restricted cash for investing activities |
|
|
(26,641 |
) |
|
|
|
|
Deposits for vessel acquisitions |
|
|
(64,736 |
) |
|
|
(42,870 |
) |
Receipts from finance lease |
|
|
142 |
|
|
|
130 |
|
Purchase of property and equipment |
|
|
(3,029 |
) |
|
|
(1,310 |
) |
Net cash provided by/(used in) investing activities |
|
|
58,736 |
|
|
|
(69,698 |
) |
FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from long term loan, net of deferred finance fees |
|
|
41,428 |
|
|
|
125,369 |
|
Repayment of long term debt |
|
|
(78,581 |
) |
|
|
(2,927 |
) |
Dividends paid |
|
|
(7,034 |
) |
|
|
(9,096 |
) |
Acquisition of treasury stock |
|
|
|
|
|
|
(717 |
) |
Increase in restricted cash |
|
|
(1,125 |
) |
|
|
(6,125 |
) |
Contributions to noncontrolling shareholders |
|
|
(469 |
) |
|
|
|
|
Net cash (used in)/provided by financing activities |
|
|
(45,781 |
) |
|
|
106,504 |
|
Increase in cash and cash equivalents |
|
|
36,987 |
|
|
|
86,793 |
|
Cash and cash equivalents, beginning of period |
|
|
173,933 |
|
|
|
133,624 |
|
Cash and cash equivalents, end of period |
|
$ |
210,920 |
|
|
$ |
220,417 |
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION |
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
8,453 |
|
|
$ |
7,936 |
|
Cash paid for income taxes |
|
$ |
359 |
|
|
$ |
139 |
|
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities |
|
|
|
|
|
|
|
|
For issuance of convertible debt in connection with the
acquisition of vessels |
|
$ |
|
|
|
$ |
31,741 |
|
Equity in net earnings of affiliated companies |
|
$ |
11,584 |
|
|
$ |
5,100 |
|
Disclosure of Non-GAAP Financial Measures
EBITDA represents net income plus interest and finance costs plus depreciation and amortization and
income taxes, if any, unless otherwise stated. EBITDA is included because it is used by certain
investors to measure a companys financial performance. EBITDA is a non-GAAP financial measure
and should not be considered a substitute for net income, cash flow from operating activities and
other operations or cash flow statement data prepared in accordance with accounting principles
generally accepted in the United States or as a measure of profitability or liquidity.
EBITDA is presented to provide additional information with respect to Navios Holdings ability to
satisfy its obligations including debt service, capital expenditures, working capital requirements
and payment of dividends. While EBITDA is frequently used as a measure of operating results and the
ability to meet debt service requirements, the definition of EBITDA used here may not be comparable
to that used by other companies due to differences in methods of calculation.
EBITDA Reconciliation to Cash from Operations
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
March 31, |
|
|
March 31, |
|
(in thousands of US Dollars) |
|
2010 |
|
|
2009 |
|
Net cash provided by operating activities |
|
$ |
24,032 |
|
|
$ |
49,987 |
|
Net increase (decrease) in operating assets |
|
|
10,819 |
|
|
|
(23,636 |
) |
Net decrease in operating liabilities |
|
|
4,938 |
|
|
|
5,086 |
|
Net interest cost |
|
|
21,409 |
|
|
|
14,364 |
|
Deferred finance charges |
|
|
(1,614 |
) |
|
|
(708 |
) |
Provision for losses on accounts receivable |
|
|
(4,066 |
) |
|
|
|
|
Unrealized loss on FFA derivatives, warrants and interest rate swaps |
|
|
(5,530 |
) |
|
|
(3,613 |
) |
Earnings in affiliates and joint ventures, net of dividends received |
|
|
1,094 |
|
|
|
(321 |
) |
Payments for drydock and special survey |
|
|
1,663 |
|
|
|
1,587 |
|
Noncontrolling interest |
|
|
922 |
|
|
|
(368 |
) |
Gain on sale of assets |
|
|
24,383 |
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
78,050 |
|
|
$ |
42,378 |
|
|
|
|
|
|
|
|
EXHIBIT II
Owned Vessels
|
|
|
|
|
|
|
|
|
|
|
Vessel Name |
|
Vessel Type |
|
Year Built |
|
Deadweight |
|
|
|
|
|
|
|
|
(in metric tons) |
Navios Ionian |
|
Ultra Handymax |
|
|
2000 |
|
|
|
52,067 |
|
Navios Horizon |
|
Ultra Handymax |
|
|
2001 |
|
|
|
50,346 |
|
Navios Herakles |
|
Ultra Handymax |
|
|
2001 |
|
|
|
52,061 |
|
Navios Achilles |
|
Ultra Handymax |
|
|
2001 |
|
|
|
52,063 |
|
Navios Meridian |
|
Ultra Handymax |
|
|
2002 |
|
|
|
50,316 |
|
Navios Mercator |
|
Ultra Handymax |
|
|
2002 |
|
|
|
53,553 |
|
Navios Vector(1) |
|
Ultra Handymax |
|
|
2002 |
|
|
|
50,296 |
|
Navios Arc |
|
Ultra Handymax |
|
|
2003 |
|
|
|
53,514 |
|
Navios Hios |
|
Ultra Handymax |
|
|
2003 |
|
|
|
55,180 |
|
Navios Kypros |
|
Ultra Handymax |
|
|
2003 |
|
|
|
55,222 |
|
Navios Ulysses |
|
Ultra Handymax |
|
|
2007 |
|
|
|
55,728 |
|
Navios Vega |
|
Ultra Handymax |
|
|
2009 |
|
|
|
58,792 |
|
Navios Celestial |
|
Ultra Handymax |
|
|
2009 |
|
|
|
58,063 |
|
Navios Magellan |
|
Panamax |
|
|
2000 |
|
|
|
74,333 |
|
Navios Star |
|
Panamax |
|
|
2002 |
|
|
|
76,662 |
|
Navios Orbiter |
|
Panamax |
|
|
2004 |
|
|
|
76,602 |
|
Navios Asteriks |
|
Panamax |
|
|
2005 |
|
|
|
76,801 |
|
Navios Happiness |
|
Capesize |
|
|
2009 |
|
|
|
180,022 |
|
Navios Bonavis |
|
Capesize |
|
|
2009 |
|
|
|
180,022 |
|
Navios Lumen |
|
Capesize |
|
|
2009 |
|
|
|
180,661 |
|
Navios Stellar |
|
Capesize |
|
|
2009 |
|
|
|
169,001 |
|
Navios Phoenix |
|
Capesize |
|
|
2009 |
|
|
|
180,242 |
|
Navios Antares |
|
Capesize |
|
|
2010 |
|
|
|
169,059 |
|
Vanessa |
|
Product Handysize |
|
|
2002 |
|
|
|
19,078 |
|
Owned Vessels to be delivered
|
|
|
|
|
|
|
|
|
|
|
Vessel Name |
|
Vessel Type |
|
Delivery Date |
|
Deadweight |
|
|
|
|
|
|
|
|
(in metric tons) |
Navios Melodia |
|
Capesize |
|
|
7/2010 |
|
|
|
180,000 |
|
Navios Fulvia |
|
Capesize |
|
|
8/2010 |
|
|
|
180,000 |
|
Navios Buena Ventura |
|
Capesize |
|
|
9/2010 |
|
|
|
180,000 |
|
Navios Luz |
|
Capesize |
|
|
10/2010 |
|
|
|
180,000 |
|
Navios Etoile |
|
Capesize |
|
|
10/2010 |
|
|
|
180,000 |
|
Navios Bonheur |
|
Capesize |
|
|
11/2010 |
|
|
|
180,000 |
|
Navios TBN |
|
Capesize |
|
|
1/2011 |
|
|
|
180,000 |
|
Navios Azimuth |
|
Capesize |
|
|
1/2011 |
|
|
|
180,000 |
|
Long term Chartered-in Fleet in Operation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year |
|
|
|
|
|
Purchase |
Vessel Name |
|
Vessel Type |
|
Built |
|
Deadweight |
|
Option(2) |
|
|
|
|
|
|
|
|
(in metric tons) |
|
|
Navios Astra |
|
Ultra Handymax |
|
|
2006 |
|
|
|
53,468 |
|
|
Yes |
Navios Primavera |
|
Ultra Handymax |
|
|
2007 |
|
|
|
53,464 |
|
|
Yes |
Navios Armonia |
|
Ultra Handymax |
|
|
2008 |
|
|
|
55,100 |
|
|
No |
Navios Cielo |
|
Panamax |
|
|
2003 |
|
|
|
75,834 |
|
|
No |
Navios Orion |
|
Panamax |
|
|
2005 |
|
|
|
76,602 |
|
|
No |
Navios Titan |
|
Panamax |
|
|
2005 |
|
|
|
82,936 |
|
|
No |
Navios Altair |
|
Panamax |
|
|
2006 |
|
|
|
83,001 |
|
|
No |
Navios Esperanza |
|
Panamax |
|
|
2007 |
|
|
|
75,200 |
|
|
No |
Golden Heiwa |
|
Panamax |
|
|
2007 |
|
|
|
76,662 |
|
|
No |
Torm Antwerp |
|
Panamax |
|
|
2008 |
|
|
|
75,250 |
|
|
No |
Grand Challenger |
|
Panamax |
|
|
2006 |
|
|
|
82,900 |
|
|
No |
SA Fortius |
|
Capesize |
|
|
2001 |
|
|
|
171,595 |
|
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year |
|
|
|
|
|
Purchase |
Vessel Name |
|
Vessel Type |
|
Built |
|
Deadweight |
|
Option(2) |
|
|
|
|
|
|
|
|
(in metric tons) |
|
|
Beaufiks |
|
Capesize |
|
|
2004 |
|
|
|
180,181 |
|
|
Yes |
Rubena N |
|
Capesize |
|
|
2006 |
|
|
|
203,233 |
|
|
No |
Formosabulk Brave |
|
Capesize |
|
|
2001 |
|
|
|
170,000 |
|
|
No |
SA Fortius |
|
Capesize |
|
|
2001 |
|
|
|
171,595 |
|
|
No |
SC Lotta |
|
Capesize |
|
|
2009 |
|
|
|
170,500 |
|
|
No |
Phoenix Beauty |
|
Capesize |
|
|
2010 |
|
|
|
169,150 |
|
|
No |
King Ore |
|
Capesize |
|
|
2010 |
|
|
|
176,800 |
|
|
No |
Long term Chartered-in Fleet to be Delivered
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase |
Vessel Name |
|
Vessel Type |
|
Delivery Date |
|
Deadweight |
|
Option(2) |
|
|
|
|
|
|
(in metric tons) |
|
|
Navios TBN
|
|
Handysize
|
|
02/2011
|
|
|
35,000 |
|
|
Yes(3) |
Navios TBN
|
|
Handysize
|
|
04/2011
|
|
|
35,000 |
|
|
Yes(3) |
Navios TBN
|
|
Panamax
|
|
09/2011
|
|
|
80,000 |
|
|
Yes |
Navios TBN
|
|
Capesize
|
|
09/2011
|
|
|
180,200 |
|
|
Yes |
Navios TBN
|
|
Ultra Handymax
|
|
03/2012
|
|
|
61,000 |
|
|
Yes |
Kleimar TBN
|
|
Capesize
|
|
07/2012
|
|
|
180,000 |
|
|
Yes |
Navios TBN
|
|
Panamax
|
|
01/2013
|
|
|
82,100 |
|
|
Yes |
Navios TBN
|
|
Capesize
|
|
06/2013
|
|
|
180,000 |
|
|
Yes |
Navios TBN
|
|
Ultra Handymax
|
|
08/2013
|
|
|
61,000 |
|
|
Yes |
|
|
|
(1) |
|
Delivered in Navios Holdings owned fleet on April 28, 2010. |
|
(2) |
|
Generally, Navios Holdings may exercise its purchase option after three to five years of service. |
|
(3) |
|
The initial 50% purchase option on each vessel is held by Navios Holdings. |