MONACO--(Marketwired - Feb 19, 2014) - Navios Maritime Holdings Inc. (NYSE: NM)
- Revenue:
- $512.3 million for 2013; $130.6 million for Q4
- Adjusted EBITDA:
- $159.8 million for 2013; $42.0 million for Q4
- Acquired 22 vessels in 2013 and YTD 2014
- Six vessels to owned fleet; six vessels through Navios Asia; ten vessels through Navios Europe
- Chartered-in five vessels
- Japanese built Kamsarmax vessels delivering between Q2 2015 and Q4 2016
- Chartered for periods between seven and ten years
- Purchase option on all vessels
- Dividend of $0.06 per share for Q4 2013
Navios Maritime Holdings Inc. ("Navios Holdings" or "the Company") (NYSE: NM), a global, vertically integrated seaborne shipping and logistics company, today reported financial results for the fourth quarter and year ended December 31, 2013.
Angeliki Frangou, Chairman and Chief Executive Officer, stated, "We are pleased to report our results for the fourth quarter and year 2013. We had solid results and reported Adjusted EBITDA of $159.8 million and $42.0 million for the year and the quarter, respectively. As we continue to focus on execution, we are returning capital to our shareholders through dividend payments and declared a $0.06 dividend for Q4 2013 representing a yield of 2.4%."
Angeliki Frangou continued, "Controlling costs was an institutional imperative in 2013, to take advantage of any change in the cycle. Through a number of initiatives, we materially reduced our daily cash breakeven to an estimated $7,308 per vessel for 2014. This low breakeven allows us to position Navios optimally as it provides a margin of safety in a recovering market and should provide reasonable cash flow in any event."
HIGHLIGHTS -- RECENT DEVELOPMENTS
Navios Holdings
Issuances of American Depositary Shares Representing Preferred Stock
On January 28, 2014, Navios Holdings completed the sale 2,000,000 American Depositary Shares, each of which represents 1/100th of a share of the Company's Series G Cumulative Redeemable Perpetual Preferred Stock, with a liquidation preference of $2,500.00 per share, priced at $25.00 per American Depositary Share. Dividends will be payable on the Series G Cumulative Redeemable Perpetual Preferred Stock at a rate of 8.75% per annum of the stated liquidation preference. The American Depositary Shares have been approved for listing on the New York Stock Exchange under the symbol "NMPrG." The net proceeds of approximately $47.7 million from the offering (after deducting underwriting discounts and estimated offering expenses) will be used for general corporate purposes, including acquisition of vessels.
Fleet Developments
Acquisition of Two New Building Vessels
On January 26, 2014, Navios Holdings entered into agreements to purchase two bulk carrier vessels, one 84,000 dwt Panamax vessel and one 180,600 dwt Capesize vessel, both to be built in Japan. The vessels' acquisition prices are $31.8 million and $52.0 million, respectively. Both vessels are scheduled for delivery in Q4 2015. The vessels will be financed with debt and cash from operations.
Chartered-in Five Vessels
In January 2014, Navios Holdings entered into agreements to charter-in five new building Japanese Kamsarmax vessels. The vessels are expected to be delivered between Q2 2015 and Q4 2016 and are chartered-in for periods from seven to ten years for an average charter rate of $13,480 per day for the first year. Navios has purchase option on all of the vessels.
Dividend Policy
On February 17, 2014, the Board of Directors declared a quarterly cash dividend for the fourth quarter of 2013 of $0.06 per share of common stock. The dividend is payable on March 27, 2014 to stockholders of record as of March 20, 2014. The declaration and payment of any further dividends remain subject to the discretion of the Board and will depend on, among other things, Navios Holdings' cash requirements after taking into account market opportunities, restrictions under its credit agreements and other debt obligations and such other factors as the Board may deem advisable.
Navios South American Logistics Inc. ("Navios Logistics")
On February 11, 2014, Navios Logistics entered into an agreement for the construction of three new pushboats with a construction price of $7.4 million each. These vessels are expected to be delivered in the first quarter of 2015.
Navios Asia LLC ("Navios Asia")
In January, 2014, Navios Asia took delivery of the N Bonanza, a 2006-built 76,596 dwt bulk carrier vessel for a purchase price of $17.5 million, of which $6.3 million was paid from equity contributions and $11.3 million was financed through a loan.
Navios Maritime Partners L.P. ("Navios Partners")
In February 2014, Navios Partners completed its public offering of 6,325,000 common units, including the full exercise of the underwriters' overallotment option at $17.30 per unit, and raised gross proceeds of approximately $109.4 million. The net proceeds of this offering were approximately $104.5 million. Navios Holdings paid $2.2 million in order to retain its 2% general partner interest. As a result, 129,082 additional general partnership units were issued in connection with this offering. Following this offering Navios Holdings' owns 20.0% of Navios Partners (which includes a 2% general partner interest).
On February 14, 2014, Navios Holdings received $7.4 million from Navios Partners representing the cash distribution for the fourth quarter of 2013.
Navios Maritime Acquisition Corporation ("Navios Acquisition")
On February 14, 2014, Navios Acquisition priced its public offering of 14,950,000 shares of its common stock, including the full exercise of the underwriters' overallotment option at a price of $3.85 per share, raising gross proceeds of $57.6 million. The offering is expected to close on February 20, 2014. Following this offering, Navios Holdings' has a 43.6% voting interest and 46.4% economic interest in Navios Acquisition (43.1% voting and 45.8% economic interest following the exercise of the underwriters' overallotment option).
On January 7, 2014, Navios Holdings received $3.6 million from Navios Acquisition representing the cash dividend for the third quarter of 2013.
Time Charter Coverage
As of February 18, 2014, Navios Holdings has chartered-out 51.4% and 8.8% of available days for 2014 and 2015, respectively, equivalent to $115.4 million and $28.9 million in revenue, respectively. The average daily charter-out rate for the core fleet is $13,408 and $18,230 for 2014 and 2015, respectively. The average daily charter-in rate for the active long-term charter-in vessels for 2013 is $13,759.
The above figures do not include the fleet of Navios Logistics and vessels servicing Contracts of Affreightment.
Fleet Profile
Navios Holdings controls a fleet of 66 vessels totaling 6.3 million dwt, of which 42 are owned and 24 are chartered-in under long-term charters (collectively, the "Core Fleet"). Navios Holdings currently operates 53 vessels (15 Capesize, 17 Panamax, 19 Ultra Handymax and two Handysize) totaling 5.1 million dwt. The current average age of the operating fleet is 7.0 years. Additionally, Navios Holdings has (i) seven newbuilding charter-in vessels expected to be delivered at various dates through 2016; (ii) two newbuilding owned vessels expected to be delivered in Q4 2015; and (iii) four vessels in the Navios Asia fleet expected to be delivered in the first quarter of 2015.
Exhibit II provides certain details of the "Core Fleet" of Navios Holdings. It does not include the fleet of Navios Logistics.
Earnings Highlights
As of December 31, 2013
- Net Debt to Total Capitalization of 51.3%.
- Cash of $189.9 million.
Fourth Quarter 2013 and 2012 Results (in thousands of U.S. dollars, except per share data and unless otherwise stated):
The fourth quarter 2013 and 2012 information presented below was derived from the unaudited condensed consolidated financial statements for the respective periods. EBITDA, Adjusted EBITDA, Adjusted Net Loss and Adjusted Basic Losses Per Share are non-U.S. GAAP financial measures and should not be used in isolation or as substitution for Navios Holdings' results.
See Exhibit I under the heading, "Disclosure of Non-GAAP Financial Measures," for a discussion of EBITDA or Adjusted EBITDA of Navios Holdings, on a consolidated basis, and Navios Logistics, and a reconciliation of such measure to the most comparable measure under U.S. GAAP.
| |
|
|
|
|
|
|
| |
|
Three Month Period |
|
|
Three Month Period |
|
| |
|
Ended |
|
|
Ended |
|
| |
| December 31, |
|
|
December 31, |
|
| |
|
2013 |
|
|
2012 |
|
| |
|
(unaudited) |
|
|
(unaudited) |
|
| Revenue |
|
$ |
130,586 |
|
|
$ |
128,457 |
|
| Adjusted EBITDA (*) |
|
$ |
41,985 |
|
|
$ |
53,834 |
|
| Adjusted Net loss (*) |
|
$ |
(18,059 |
) |
|
$ |
(1,046 |
) |
| Adjusted Basic Losses Per Share (*) |
|
$ |
(0.18 |
) |
|
$ |
(0.01 |
) |
| |
|
|
|
|
|
|
|
|
| (*) |
|
Adjusted EBITDA, Adjusted Net Loss and Adjusted Basic Losses Per Share for the three months ended December 31, 2013 exclude a $37.1 million loss on bond extinguishment and a $14.8 million loss from Navios Acquisition. |
| |
|
|
| |
|
Adjusted EBITDA for the three months ended December 31, 2012 excludes a $161.2 million gain from defaulted charter's compensation and related accounts, net. |
| |
|
|
| |
|
Adjusted Net Loss and Adjusted Basic Losses Per Share for the three months ended December 31, 2012 also exclude the item described in the immediately preceding paragraph, and $4.1 million of accelerated amortization of intangibles. |
| |
|
|
Revenue from drybulk vessel operations for the three months ended December 31, 2013 was $80.0 million as compared to $69.9 million for the same period during 2012. The increase in drybulk revenue was mainly attributable to an increase in the time charter equivalent rate ("TCE") per day by 3.8% to $13,291 per day in the fourth quarter of 2013, as compared to $12,805 per day in the same period of 2012; (ii) an increase in available days for owned vessels of 453 days; and (iii) an increase in short-term charter-in fleet available days of 473 days. This increase was partially offset by a decrease in long-term charter-in fleet available days of 11 days.
Revenue from the logistics business was $50.6 million for the three months ended December 31, 2013 as compared to $58.6 million for the same period of 2012. This decrease was mainly attributable to a decrease in the Paraguayan liquid port's volume of products sold mitigated by an increase in the revenues of the dry port and the barge business.
Adjusted EBITDA of Navios Holdings for the three months ended December 31, 2013 decreased by $11.8 million to $42.0 million as compared to $53.8 million for the same period of 2012. The $11.8 million decrease in Adjusted EBITDA was primarily due to (i) a $1.4 million increase in direct vessel expenses (excluding the amortization of deferred drydock and special survey costs); (ii) a $5.9 million decrease in other income, net; (iii) a $0.5 million increase in net income attributable to the noncontrolling interest; and (iv) a $18.9 million decrease in equity in net earnings from affiliated companies. This overall decrease of $26.7 million was mitigated by a (i) a $2.1 million increase in revenue;(ii) a $12.4 million decrease in time charter, voyage and logistics business expenses; and (iii) a $0.4 million decrease in general and administrative expenses (excluding share-based compensation expenses).
EBITDA of Navios Logistics was $14.3 million for the three month period ended December 31, 2013 as compared to $10.9 million for the same period in 2012.
Adjusted Net Loss of Navios Holdings for the three months ended December 31, 2013 was $18.1 million as compared to $1.1 million for the same period of 2012. The $17.0 million increase of Adjusted Net Loss was mainly due to: (i) a decrease in Adjusted EBITDA of $11.8 million; (ii) an increase in interest income/(expense) and finance cost, net of $2.4 million; (iii) an increase in income tax expense of $0.7 million; (iv) an increase of $0.9 million in amortization for deferred drydock and special survey costs; and (v) an increase of $1.9 million in share-based compensation expense. This overall increase was partially offset by a decrease in depreciation and amortization of $0.7 million (excluding the accelerated amortization of intangibles in 2012).
Year Ended December 31, 2013 and 2012 Results (in thousands of U.S. dollars, except per share data and unless otherwise stated):
The information for the year ended December 31, 2013 and 2012 presented below was derived from the unaudited condensed consolidated financial statements for the respective periods. EBITDA, Adjusted EBITDA, Adjusted Net (Loss)/Income and Adjusted Basic Losses/(Earnings) Per Share are non-U.S. GAAP financial measures, and should not be used in isolation or as substitution for Navios Holdings' results.
See Exhibit I under the heading, "Disclosure of Non-GAAP Financial Measures," for a discussion of EBITDA or Adjusted EBITDA of Navios Holdings, on a consolidated basis, and Navios Logistics, and a reconciliation of such measures to the most comparable measures under U.S. GAAP.
| |
|
|
|
|
| | |
Year Ended |
|
Year Ended |
| |
|
December 31, |
|
December 31, |
| |
|
2013 |
|
2012 |
| |
|
(unaudited) |
|
(unaudited) |
| Revenue |
|
$ |
512,279 |
|
$ |
616,494 |
| Adjusted EBITDA (*) |
|
$ |
159,829 |
|
$ |
237,935 |
| Adjusted Net (Loss)/Income (*) |
|
$ |
(57,143) |
|
$ |
18,005 |
| Adjusted Basic (Losses)/Earnings Per Share (*) |
|
$ |
(0.58) |
|
$ |
0.16 |
| |
|
|
|
|
|
|
| (*) |
|
Adjusted EBITDA, Adjusted Net Loss and Adjusted Basic Losses Per Share for the year ended December 31, 2013 excludes a $37.1 million loss on bond extinguishment and a $14.8 million loss from Navios Acquisition. |
| |
|
|
| |
|
Adjusted EBITDA for the year ended December 31, 2012 excludes (i) a $161.2 million gain from defaulted charter's compensation and related accounts, net (ii) a $0.3 million gain on the sale of the Navios Buena Ventura to Navios Partners. |
| |
|
|
| |
|
Adjusted Net Income and Adjusted Basic Earnings Per Share for the year ended December 31, 2012 exclude items (i) and (ii) described in the immediately preceding paragraph, and $4.1 million of accelerated amortization of intangibles. |
| |
|
|
Revenue from drybulk vessel operations for the year ended December 31, 2013 was $275.2 million as compared to $369.5 million for the same period during 2012. The decrease in drybulk revenue was mainly attributable to: (i) a decrease in the TCE per day by 33.8% to $12,029 per day in the year ended December 31, 2013 following the receipt in advance of $175.4 million due to restructuring of credit default insurance in the fourth quarter of 2012, as compared to $18,167 per day in the same period of 2012; and (ii) a decrease in the long-term charter-in fleet available days of 309 days. This decrease was partially offset by an increase in short-term charter-in fleet available days of 1,415 days and an increase in available days for owned vessels of 669 days.
Revenue from the logistics business was $237.1 million for the year ended December 31, 2013 as compared to $247.0 million for the same period of 2012. This decrease was mainly attributable to a decrease in the Paraguayan liquid port's volume of products sold. This decrease was partially offset by an increase in (i) rates in the dry port terminal; and (ii) rates in the cabotage fleet.
Adjusted EBITDA of Navios Holdings for the year ended December 31, 2013 decreased by $78.1 million to $159.8 million as compared to $237.9 million for the same period of 2012. The $78.1 million decrease in Adjusted EBITDA was primarily due to: (i) a $104.2 million decrease in revenue; (ii) a $14.1 million decrease in equity in net earnings from affiliated companies; and (iii) a $3.7 million increase in net income attributable to the noncontrolling interest. The overall variance of $122.0 million was mitigated by: (i) a $7.0 million decrease in general and administrative expenses (excluding share-based compensation expenses); (ii) a $6.0 million decrease in direct vessel expenses (excluding the amortization of deferred drydock and special survey costs); (iii) a $24.9 million decrease in time charter, voyage and logistics business expenses; and (iv) a $6.0 million increase in other income, net.
EBITDA of Navios Logistics was $56.8 million for the year ended December 31, 2013 as compared to $48.1 million for the same period in 2012.
Adjusted Net loss of Navios Holdings for the year ended December 31, 2013 was $57.1 million as compared to $18.0 million of income for the same period of 2012. The decrease of Adjusted Net Income by $75.1 million was mainly due to: (i) a decrease in Adjusted EBITDA of $78.1 million; (ii) an increase in interest income/(expense) and finance cost, net of $5.0 million; (iii) an increase of $2.3 million in amortization for deferred drydock and special survey costs; and (iv) an increase of $0.3 million in share-based compensation expense. The decrease was partially offset by: (i) a decrease in depreciation and amortization of $6.0 million (excluding the accelerated amortization of intangibles in 2012); and (ii) an increase in income tax benefit of $4.6 million.
Fleet Summary Data:
The following table reflects certain key indicators indicative of the performance of the Navios Holdings' drybulk operations (excluding the Navios Logistics fleet) and its fleet performance for the three and twelve month periods ended December 31, 2013 and 2012.
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Month Period Ended December 31, 2013 |
|
|
Three Month Period Ended December 31, 2012 | |
|
Year Ended December 31, 2013 |
|
|
Year Ended December 31, 2012 |
|
| |
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Available Days (1) |
|
|
5,389 |
|
|
|
4,474 |
|
|
|
19,364 |
|
|
|
17,589 |
|
| Operating Days (2) |
|
|
5,370 |
|
|
|
4,391 |
|
|
|
19,062 |
|
|
|
17,273 |
|
| Fleet Utilization (3) |
|
|
99.7 |
% |
|
|
98.2 |
% |
|
|
98.4 |
% |
|
|
98.2 |
% |
| Equivalent Vessels (4) |
|
|
59 |
|
|
|
49 |
|
|
|
53 |
|
|
|
48 |
|
| TCE (5) |
|
$ |
13,291 |
|
|
$ |
12,805 |
|
|
$ |
12,029 |
|
|
$ |
18,167 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| |
| (1) |
|
Available days for the 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, drydocking 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 generating revenue, 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 company's efficiency in finding suitable employment for its vessels. |
| (4) |
|
Equivalent Vessels is defined as the total available days during a relevant period divided by the number of days of this period. |
| (5) |
|
TCE 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. |
| |
|
|
Conference Call:
As previously announced, Navios Holdings will host a conference call today, February 19, 2014, at 8:30 am ET, at which time members of senior management will provide highlights and commentary on the financial results of the Company for the fourth quarter and year ended December 31, 2013.
A supplemental slide presentation will be available on the Navios Holdings website at www.navios.com under the "Investors" section by 8:00 am ET on the day of the call.
Conference Call details:
Call Date/Time: Wednesday, February 19, 2014, at 8:30 am ET
Call Title: Navios Holdings Inc. Q4 2013 Financial Results Conference Call
US Dial In: +1.877.480.3873
International Dial In: +1.404.665.9927
Conference ID: 3140 3509
The conference call replay will be available shortly after the live call and remain available for one week at the following numbers:
US Replay Dial In: +1.800.585.8367
International Replay Dial In: +1.404.537.3406
Conference ID: 3140 3509
This call will be simultaneously Webcast. The Webcast will be available on the Navios Holdings website, www.navios.com, under the "Investors" section. The Webcast will be archived and available at the same Web address for two weeks following the call.
About Navios Maritime Holdings Inc.
Navios Maritime Holdings Inc. (NYSE: NM) 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. For more information about Navios Holdings please visit our website: www.navios.com.
About Navios South American Logistics Inc.
Navios South American Logistics Inc. is one of the largest logistics companies in the Hidrovia region of South America, focusing on the Hidrovia region river system, the main navigable river system in the region, and on cabotage trades along the eastern coast of South America. Navios Logistics serves the storage and marine transportation needs of its petroleum, agricultural and mining customers through its port terminals, river barge and coastal cabotage operations. For more information about Navios Logistics please visit its website: www.navios-logistics.com.
About Navios Maritime Partners L.P.
Navios Partners (NYSE: NMM) is a publicly traded master limited partnership which owns and operates dry cargo vessels. For more information, please visit its website: www.navios-mlp.com.
About Navios Maritime Acquisition Corporation
Navios Acquisition (NYSE: NNA) is an owner and operator of tanker vessels focusing in the transportation of petroleum products (clean and dirty) and bulk liquid chemicals. For more information about Navios Acquisition, please visit its website: www.navios-acquisition.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 drybulk 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.
| |
| EXHIBIT I |
| |
| 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 |
|
|
Year |
|
|
Year |
|
| |
|
Period Ended |
|
|
Period Ended |
|
|
Ended |
|
|
Ended |
|
| |
|
December 31, 2013 |
|
|
December 31, 2012 |
|
|
December 31, 2013 |
|
|
December 31, 2012 |
|
| |
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
| Revenue |
|
$ |
130,586 |
|
|
$ |
128,457 |
|
|
$ |
512,279 |
|
|
$ |
616,494 |
|
| Time charter, voyage and logistics business expenses |
|
|
(53,317 |
) |
|
|
(65,774 |
) |
|
|
(244,412 |
) |
|
|
(269,279 |
) |
| Direct vessel expenses |
|
|
(28,543 |
) |
|
|
(26,167 |
) |
|
|
(114,074 |
) |
|
|
(117,790 |
) |
| General and administrative expenses |
|
|
(16,662 |
) |
|
|
(15,239 | ) |
|
|
(44,634 |
) |
|
|
(51,331 |
) |
| Depreciation and amortization |
|
|
(25,158 |
) |
|
|
(29,932 |
) |
|
|
(98,124 |
) |
|
|
(108,206 |
) |
| Interest income/(expense)and finance cost, net |
|
|
(28,361 |
) |
|
|
(25,981 |
) |
|
|
(108,506 |
) |
|
|
(103,479 |
) |
| Gain/(loss) on derivatives |
|
|
- |
|
|
|
79 |
|
|
|
(260 |
) |
|
|
(196 |
) |
| Gain on sale of assets |
|
|
- |
|
|
|
- |
|
|
|
18 |
|
|
|
323 |
|
| Loss on bond and debt extinguishment |
|
|
(37,136 |
) |
|
|
- |
|
|
|
(37,136 |
) |
|
|
- |
|
| Other (expense)/income, net |
|
|
26 |
|
|
|
167,144 |
|
|
|
5,954 |
|
|
|
161,110 |
|
| (Loss)/income before equity in net earnings of affiliated companies |
|
|
(58,565 |
) |
|
|
132,587 |
|
|
| (128,895 |
) |
|
|
127,646 |
|
| Equity in net (losses)/earnings of affiliated companies |
|
|
(10,436 |
) |
|
|
23,269 |
|
|
|
19,344 |
|
|
|
48,228 |
|
| (Loss)/income before taxes |
|
$ |
(69,001 |
) |
|
$ |
155,856 |
|
|
$ |
(109,551 |
) |
|
$ |
175,874 |
|
| Income tax (expense)/benefit |
|
|
(719 |
) |
|
|
(31 |
) |
|
|
4,260 |
|
|
|
(312 |
) |
| Net (loss)/income |
|
|
(69,720 |
) |
|
|
155,825 |
|
|
|
(105,291 |
) |
|
|
175,562 |
|
| Less: Net loss/(income) attributable to the noncontrolling interest |
|
|
(259 |
) |
|
|
286 |
|
|
|
(3,772 |
) |
|
|
(77 |
) |
| Net (loss)/income attributable to Navios Holdings common stockholders |
|
$ |
(69,979 |
) |
|
$ |
156,111 |
|
|
$ |
(109,063 |
) |
|
$ |
175,485 | |
| (Loss)/income attributable to Navios Holdings common stockholders, basic |
|
$ |
(70,462 |
) |
|
$ |
155,684 |
|
|
$ |
(110,990 |
) |
|
$ |
173,780 |
|
| (Loss)/income attributable to Navios Holdings common stockholders, diluted |
|
$ |
(70,462 |
) |
|
$ |
156,111 |
|
|
$ |
(110,990 |
) |
|
$ |
175,485 |
|
| Basic (losses)/earnings per share attributable to Navios Holdings common stockholders |
|
$ |
(0.69 |
) |
|
$ |
1.54 |
|
|
$ |
(1.09 |
) |
|
$ |
1.72 |
|
| Weighted average number of shares, basic |
|
|
102,010,974 |
|
|
|
101,326,887 |
|
|
|
101,854,415 |
|
|
|
101,232,720 |
|
| Diluted (losses)/earnings per share attributable to Navios Holdings common stockholders |
|
$ |
(0.69 |
) |
|
$ |
1.41 |
|
|
$ |
(1.09 |
) |
|
$ |
1.58 |
|
| Weighted average number of shares, diluted |
|
|
102,010,974 |
|
|
|
111,107,512 | |
|
|
101,854,415 |
|
|
|
111,033,758 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
NAVIOS MARITIME HOLDINGS INC.
Other Financial Data |
| |
| |
|
|
|
|
| |
|
December 31,
2013
(unaudited) |
|
December 31,
2012 |
| ASSETS |
|
|
|
|
| |
|
|
|
|
| Cash and cash equivalents |
|
$ |
187,831 |
|
$ |
257,868 |
| Restricted cash |
|
|
2,041 |
|
|
24,704 |
| Other current assets |
|
|
150,114 |
|
|
187,995 |
| Vessels, port terminal and other fixed assets, net |
|
|
1,808,883 |
|
|
1,746,493 |
| Other noncurrent assets |
|
|
418,744 |
|
|
355,008 |
| Goodwill and other intangibles |
|
|
352,000 |
|
|
369,394 |
| Total assets |
|
$ |
2,919,613 | |
$ |
2,941,462 |
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| LIABILITIES AND EQUITY |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Current liabilities, including current portion of long-term debt |
|
|
149,767 |
|
|
189,376 |
| Senior and ship mortgage notes, net of discount and including premium |
|
|
1,293,156 |
|
|
1,034,141 |
| Long-term debt, net of current portion |
|
|
198,832 |
|
|
290,976 |
| Other noncurrent liabilities |
|
|
88,523 |
|
|
103,930 |
| Total stockholders' equity |
|
|
1,189,335 |
|
|
1,323,039 |
| Total liabilities and stockholders' equity |
|
$ |
2,919,613 |
|
$ |
2,941,462 |
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
Year Ended |
|
|
Year Ended |
|
| |
|
December 31, 2013 |
|
|
December 31, 2012 |
|
| |
|
(unaudited) |
|
|
|
|
| Net cash provided by operating activities |
|
$ |
57,922 |
|
| $ |
228,644 |
|
| Net cash (used in)/provided by investing activities |
|
$ |
(256,744 |
) |
|
$ |
12,453 |
|
| Net cash provided by/(used in) financing activities |
|
$ |
128,785 |
|
|
$ |
(154,325 |
) |
| |
|
|
|
|
|
|
|
|
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. Adjusted EBITDA represents EBITDA excluding certain items as described under "Earnings Highlights". EBITDA and Adjusted EBITDA are "non-GAAP financial measures" 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 generally accepted accounting principles in the United States or as a measure of profitability or liquidity.
EBITDA is presented to provide additional information with respect to the ability of Navios Holdings to satisfy its respective obligations including debt service, capital expenditures and working capital requirements. While EBITDA is frequently used as a measure of operating results and the ability to meet debt service requirements, the definition of EBITDA is used here may not be comparable to that used by other companies due to differences in methods of calculation.
Navios Logistics EBITDA is used to measure company's operating performance.
The following tables provide a reconciliation of Adjusted EBITDA of Navios Holdings and EBITDA of Navios Logistics, which in the case of Navios Holdings is on a consolidated basis:
Navios Holdings Reconciliation of Adjusted EBITDA to Cash from Operations
| |
|
|
|
|
|
|
| |
|
December 31, |
|
|
December 31, |
|
| Three Months Ended |
|
2013 |
|
|
2012 |
|
| (in thousands of U.S. dollars) |
|
(unaudited) |
|
|
(unaudited) |
|
| |
|
|
|
|
|
|
|
|
| Net cash (used in)/provided by operating activities |
|
$ |
(21,134 |
) |
|
$ |
170,834 |
|
| Net decrease in operating assets |
|
|
(8,683 |
) |
|
|
(15,011 |
) |
| Net decrease in operating liabilities |
|
|
22,491 |
|
|
|
31,821 |
|
| Net interest cost |
|
|
28,361 |
|
|
|
25,981 |
|
| Deferred finance charges |
|
|
(1,260 |
) |
|
|
(1,554 | ) |
| Provision for losses on accounts receivable |
|
|
(330 |
) |
|
|
(16,694 |
) |
| Unrealized (loss)/gain on FFA derivatives and expenses related to bond and debt extinguishment |
|
|
(12,142 |
) |
|
|
49 |
|
| Equity in affiliates, net of dividends received |
|
|
(18,811 |
) |
|
|
13,417 |
|
| Payments for drydock and special survey |
|
|
1,832 |
|
|
|
5,930 |
|
| Noncontrolling interest |
|
|
(259 |
) |
|
|
286 |
|
| Gain from defaulted charters' compensation and related accounts, net |
|
|
- |
|
|
|
(161,225 |
) |
| Loss on bond and debt extinguishment |
|
|
37,136 |
|
|
|
- |
|
| Other items from affiliates |
|
|
14,784 |
|
|
|
- |
|
| Adjusted EBITDA |
|
$ |
41,985 |
|
|
$ |
53,834 |
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Navios Logistics EBITDA Reconciliation to Net Income/(Loss)
| |
|
|
|
|
|
| |
|
December 31, |
|
December 31, |
|
| Three Months Ended |
|
2013 |
|
2012 |
|
| (in thousands of U.S. dollars) | |
(unaudited) |
|
(unaudited) |
|
| |
|
|
|
|
|
|
|
| Net income/(loss) attributable to Navios Logistics shareholders |
|
$ |
315 |
|
$ |
(748 |
) |
| Depreciation and amortization |
|
|
5,735 |
|
|
6,866 |
|
| Amortization of deferred drydock and special survey costs |
|
|
1,264 |
|
|
312 |
|
| Interest income/(expense) and finance cost, net |
|
|
6,351 |
|
|
4,494 |
|
| Income tax benefit/(expense) |
|
|
642 |
|
|
(39 |
) |
| EBITDA |
|
$ |
14,307 |
|
$ |
10,885 |
|
| |
|
|
|
|
|
|
|
Navios Holdings Reconciliation of Adjusted EBITDA to Cash from Operations
| |
|
|
|
|
|
|
| |
|
December 31, |
|
|
December 31, |
|
| Twelve Months Ended |
|
2013 |
|
|
2012 |
|
| (in thousands of U.S. dollars) |
|
(unaudited) |
|
|
(unaudited) |
|
| |
|
|
|
|
|
|
|
|
| Net cash provided by operating activities |
|
$ |
57,922 |
|
|
$ |
228,644 |
|
| Net (decrease)/increase in operating assets |
|
|
(57,792 | ) |
|
|
50,687 |
|
| Net decrease in operating liabilities |
|
|
28,914 |
|
|
|
18,016 |
|
| Net interest cost |
|
|
108,506 |
|
|
|
103,479 |
|
| Deferred finance charges |
|
|
(5,384 |
) |
|
|
(6,309 |
) |
| Provision for losses on accounts receivable |
|
|
(630 |
) |
|
|
(17,136 |
) |
| Unrealized loss on FFA derivatives and expenses related to bond and debt extinguishment |
|
|
(12,211 |
) |
|
|
(124 |
) |
| Equity in affiliates, net of dividends received |
|
|
(19,781 |
) |
|
|
7,519 |
|
| Payments for drydock and special survey |
|
|
12,119 |
|
|
|
14,461 |
|
| Noncontrolling interest |
|
|
(3,772 |
) |
|
|
(77 |
) |
| Gain on sale of assets |
|
|
18 |
|
|
|
- |
|
| Gain from defaulted charters' compensation and related accounts, net |
|
|
- |
|
|
|
(161,225 |
) |
| Loss on bond and debt extinguishment |
|
|
37,136 |
|
|
|
- |
|
| Other items from affiliates |
|
|
14,784 |
|
|
|
- |
|
| Adjusted EBITDA |
|
$ |
159,829 |
|
|
$ |
237,935 |
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Navios Logistics EBITDA Reconciliation to Net Income
| |
|
|
|
|
|
| |
|
December 31, |
|
|
December 31, |
| Twelve Months Ended |
|
2013 |
|
|
2012 |
| (in thousands of U.S. dollars) |
|
(unaudited) |
|
|
(unaudited) |
| |
|
|
|
|
|
|
|
| Net income attributable to Navios Logistics shareholders |
|
$ |
9,716 |
|
|
$ |
156 |
| Depreciation and amortization |
|
|
23,354 |
|
|
|
26,940 |
| Amortization of deferred drydock and special survey costs |
|
|
3,392 |
|
|
|
1,332 |
| Interest income/(expense) and finance cost, net |
|
|
24,929 |
|
|
|
19,669 |
| Income tax (expense)/benefit |
|
|
(4,554 |
) |
|
|
35 |
| EBITDA |
|
$ |
56,837 |
|
|
$ |
48,132 |
| |
|
|
|
|
|
|
|
| |
| |
| EXHIBIT II |
| Owned Vessels |
| |
| |
|
|
|
| |
|
| Vessel Name |
|
Vessel Type |
|
Year Built |
|
Deadweight
(in metric tons) |
| Navios Serenity |
|
Handysize |
|
2011 |
|
34,690 |
| 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 Vector |
|
Ultra Handymax |
|
2002 |
|
50,296 |
| Navios Meridian |
|
Ultra Handymax |
|
2002 |
|
50,316 |
| Navios Mercator |
|
Ultra Handymax |
|
2002 |
|
53,553 |
| Navios Arc |
|
Ultra Handymax |
|
2003 |
|
53,514 |
| Navios Hios |
|
Ultra Handymax |
|
2003 |
|
55,180 |
| Navios Kypros |
|
Ultra Handymax |
|
2003 |
|
55,222 |
| Navios Astra |
|
Ultra Handymax |
|
2006 |
|
53,468 |
| Navios Ulysses |
|
Ultra Handymax |
|
2007 |
|
55,728 |
| Navios Celestial |
|
Ultra Handymax |
|
2009 |
|
58,063 |
| Navios Vega |
|
Ultra Handymax |
|
2009 | |
58,792 |
| Navios Magellan |
|
Panamax |
|
2000 |
|
74,333 |
| Navios Star |
|
Panamax |
|
2002 |
|
76,662 |
| Navios Northern Star |
|
Panamax |
|
2005 |
|
75,395 |
| Navios Amitie |
|
Panamax |
|
2005 |
|
75,395 |
| Navios Taurus |
|
Panamax |
|
2005 |
|
76,596 |
| Navios Asteriks |
|
Panamax |
|
2005 |
|
76,801 |
| Navios Galileo |
|
Panamax |
|
2006 |
|
76,596 |
| Navios Avior |
|
Panamax |
|
2012 |
|
81,355 |
| Navios Centaurus |
|
Panamax |
|
2012 |
|
81,472 |
| Navios Stellar |
|
Capesize |
|
2009 |
|
169,001 |
| Navios Bonavis |
|
Capesize |
|
2009 |
|
180,022 |
| Navios Happiness |
|
Capesize |
|
2009 |
|
180,022 |
| Navios Phoenix |
|
Capesize |
|
2009 |
|
180,242 |
| Navios Lumen |
|
Capesize |
|
2009 |
|
180,661 |
| Navios Antares |
|
Capesize |
|
2010 |
|
169,059 |
| Navios Etoile |
|
Capesize |
|
2010 |
|
179,234 |
| Navios Bonheur | |
Capesize |
|
2010 |
|
179,259 |
| Navios Altamira |
|
Capesize |
|
2011 |
|
179,165 |
| Navios Azimuth |
|
Capesize |
|
2011 |
|
179,169 |
| |
|
|
|
|
|
|
Navios Asia Fleet(3)
| Vessel Name |
|
Vessel Type |
|
Year
Built |
|
Deadweight
(in metric tons) |
| N Amalthia |
|
Panamax |
|
2006 |
|
75,318 |
| N Bonanza |
|
Panamax |
|
2006 |
|
76,596 |
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
Long term Chartered-in Fleet in Operation
| |
|
|
|
|
|
|
|
|
| Vessel Name |
|
Vessel Type |
|
Year
Built |
|
Deadweight
(in metric tons) |
|
Purchase
Option(1) |
| Navios Lyra |
|
Handysize |
|
2012 |
|
34,718 |
|
Yes (2) |
| Navios Apollon |
|
Ultra Handymax |
|
2000 |
|
52,073 |
|
No |
| Navios Primavera |
|
Ultra Handymax |
|
2007 |
|
53,464 |
|
Yes |
| Navios Armonia |
|
Ultra Handymax |
|
2008 |
|
55,100 |
|
No |
| Navios Oriana |
|
Ultra Handymax |
|
2012 |
|
61,442 |
|
Yes |
| Navios Mercury |
|
Ultra Handymax |
|
2013 |
|
61,393 |
|
Yes |
| Navios Libra II |
|
Panamax |
|
1995 |
|
70,136 |
|
No |
| Navios Altair |
|
Panamax |
|
2006 |
|
83,001 |
|
No |
| Navios Esperanza |
|
Panamax |
|
2007 |
|
75,356 |
|
No |
| Navios Marco Polo |
|
Panamax |
|
2011 |
|
80,647 |
|
Yes |
| Navios Southern Star |
|
Panamax |
|
2013 |
|
82,224 |
|
Yes |
| Golden Heiwa |
|
Panamax |
|
2007 |
|
76,662 |
|
No |
| Beaufiks |
|
Capesize |
|
2004 |
|
180,310 |
|
Yes |
| Rubena N |
|
Capesize |
|
2006 |
|
203,233 |
|
No |
| King Ore |
|
Capesize |
|
2010 |
|
176,800 |
|
No |
| Navios Koyo |
|
Capesize |
|
2011 |
|
181,415 |
|
Yes |
| Navios Obeliks |
|
Capesize |
|
2012 |
|
181,415 |
|
Yes |
| |
|
|
|
|
|
|
|
|
Navios Asia Fleet to be Delivered (3)
| |
|
|
|
|
|
|
| Vessels |
|
Vessel Type |
|
Built |
|
Estimated Delivery Date |
| Navios TBN |
|
Panamax |
|
2007 |
|
Q1 2015 |
| Navios TBN |
|
Panamax |
|
2007 |
|
Q1 2015 |
| Navios TBN |
|
Panamax |
|
2007 |
|
Q1 2015 |
| Navios TBN |
|
Panamax |
|
2007 |
|
Q1 2015 |
| |
|
|
|
|
|
|
Owned Fleet to be Delivered
| |
|
|
|
|
|
|
| Vessels |
|
Vessel Type |
|
Delivery Date |
|
Deadweight
(in metric tons) |
| Navios TBN |
|
Panamax |
|
Q4 2015 |
|
84,000 |
| Navios TBN |
|
Capesize |
|
Q4 2015 |
|
180,600 |
| |
|
|
|
|
|
|
Long-term Chartered-in Fleet to be Delivered
| |
|
|
|
|
|
|
|
|
| |
|
Vessel |
|
Delivery |
|
Deadweight |
|
Purchase |
| Vessels |
|
Type |
|
Date |
|
(in metric tons) |
|
Option |
| Navios Venus |
|
Ultra Handymax |
|
Q1 2015 |
|
61,000 |
|
Yes |
| Navios Felix |
|
Capesize |
|
Q2 2016 | |
180,000 |
|
Yes |
| Navios TBN |
|
Panamax |
|
Q2 2015 |
|
80,000 |
|
Yes |
| Navios TBN |
|
Panamax |
|
Q3 2015 |
|
82,000 |
|
Yes |
| Navios TBN |
|
Panamax |
|
Q4 2016 |
|
81,000 |
|
Yes |
| Navios TBN |
|
Panamax |
|
Q4 2016 |
|
81,000 |
|
Yes |
| Navios TBN |
|
Panamax |
|
Q4 2016 |
|
84,000 |
|
Yes |
| |
| (1) |
|
Generally, Navios Holdings may exercise its purchase option after three to five years of service. |
| (2) |
|
Navios Holdings holds the initial 50% purchase option on the vessel. |
| (3) |
|
51% ownership by Navios Holdings. |
| |
|
|