PIRAEUS, Greece, March 22 /PRNewswire-FirstCall/ -- Navios Maritime
Holdings Inc. ("Navios") (NASDAQ:BULKNASDAQ:BULKUNASDAQ:BULKW), a
leading vertically integrated global shipping company specializing
in the dry-bulk shipping industry, today reported its financial
results for the fourth quarter and full year (combined) ended
December 31, 2005. Ms. Angeliki Frangou, Chairman and CEO of
Navios, stated: "I am pleased by Navios' performance with respect
to 2005. We have increased our owned fleet by 170%, but Navios'
business goes beyond mere ownership of assets; Navios' core
strength is the flexibility of its business model. The vertically
integrated business enables Navios to use Forward Freight
Agreements, Contracts of Affreightment and short term chartering to
manage its revenue sources and business risks by tailoring unique
solutions through a mix of services. We believe that the inherent
flexibility of Navios' business model will, over the long term,
mitigate risk in down markets and allow us to capture the potential
in up markets." For the following results and the selected
financial data presented herein, Navios has compiled consolidated
statement of operations for the three month period ended December
31, 2005 and 2004, combined statement of operations for the year
ended December 31, 2005 (including the predecessor business from
January 1, 2005 to August 25, 2005 and successor business for the
period from August 26, 2005 to December 31, 2005) and consolidated
statement of operations for the year ended December 31, 2004. The
2005 information was derived from the audited financial statements
of the successor and predecessor. Navios has prepared this combined
statement of operations information solely to enable comparisons
for the years ended December 31, 2005 and 2004. The successor
period in the combined statement of operations is not directly
comparable to the predecessor period because it includes the
effects of fair value purchase accounting adjustments. The combined
information and EBITDA are non-US GAAP financial measures and
should not be used in isolation or substitution for the predecessor
and successor results. Fourth Quarter 2005 Results (in thousands of
US Dollars): Successor Predecessor Three Months ended Three Months
ended December 31, 2005 December 31, 2004 Revenues $ 55,922 $
62,910 EBITDA $ 18,773 $ 33,362 Net income $ 1,124 $ 31,216 Navios
earns revenue from both owned and chartered-in vessels, contracts
of affreightment and port terminal operations. Revenues for the
three months of operations ended December 31, 2005 were $55.9
million as compared to $62.9 million for the same period during
2004. The decline in revenues is mainly attributable to a decrease
in the number of vessels operated by the company during the
respective periods as shown in the exhibit under "Fleet Summary
Data". The "Available Days" for the fleet declined 12.8% to 2,261
days for the quarter ended December 31, 2005 as compared to the
same period for 2004. The "Time Charter Equivalent" rate per day,
including Forward Freight Agreements (FFAs), declined 23.3% to
$20,757 for the three months ended December 31, 2005 as compared to
the same period for 2004. EBITDA was $18.8 million for the fourth
quarter 2005 as compared to $33.4 million for the same period of
2004. The decrease in EBITDA was primarily due to a loss in FFA
trading of $1.9 million for the fourth quarter 2005 compared to a
substantial gain of $15.3 million for the same period of 2004.
Excluding this unfavorable variance of $17.2 million in FFA
trading, EBITDA from operations was $2.6 million higher in the
fourth quarter of 2005 than in the same period of 2004. In the
fourth quarter of 2005, there were $0.1 million of transaction
costs incurred in connection with the sale of Navios and
approximately $1.8 million of legal, audit, consulting and other
fees borne by Navios as a publicly listed company. These were
mitigated by a $1.3 million reduction in payroll costs. Net income
for the fourth quarter ended December 31, 2005 was $1.1 million as
compared to $31.2 million for the comparable period of 2004. In
addition to the reasons mentioned above, this decline is also
attributable to (a) a $7.1 million increase in amortization costs
related to intangible assets established on the Company's balance
sheet as part of the acquisition in accordance with purchase
accounting principles under US GAAP and (b) a $7.8 million increase
in interest expenses due to increased indebtedness to finance the
acquisition of the company in August 2005 and purchase five
additional vessels since the acquisition. Navios' cash and cash
equivalents balance at December 31, 2005 was $37.7 million. Year
2005 Results (in thousands of US Dollars): Successor Predecessor
Combined Predecessor August 26, January 1, Year Ended Year Ended
2005 to 2005 to December 31, December 31, December 31, August 25,
2005 2004 2005 2005 Revenues $ 76,376 $ 158,630 $ 235,006 $ 279,184
EBITDA $ 26,537 $ 55,696 $ 82,233 $ 135,967 Net income $ 2,161 $
51,337 $ 53,498 $ 127,132 Revenues for the year ended December 31,
2005 were $235.0 million as compared to $279.2 million for the same
period during 2004. This decline in revenues is mainly attributable
to a decrease in the number of vessels operated by the company
during the respective periods as shown in the exhibit under "Fleet
Summary Data". The "Available Days" for the fleet declined 23.5% to
9,147 days for the year ended December 31, 2005 as compared to the
same period for 2004. The "Time Charter Equivalent" rate per day,
including FFAs, declined 12.4% to $22,771 for the year ended
December 31, 2005 as compared to the same period for 2004. EBITDA
was $82.2 million for the year ended December 31, 2005 as compared
to $136.0 million for the same period of 2004. This unfavorable
variance in EBITDA was primarily due to substantial gains in FFA
trading in the year ended December 31, 2004 of $57.7 million as
compared to a gain of $0.1 million for the year ended December 31,
2005. Excluding results from FFA trading, EBITDA from operations
was $3.8 million higher in the year ended December 31, 2005 than in
the year ended December 31, 2004. In the year ended December 31,
2005 there were $2.3 million of transaction costs incurred in
connection with the sale of Navios, $1.4 million of one-time
severance payments to the former CEO, and $1.8 million of legal,
audit, consulting and other fees borne by Navios as a publicly
listed company. These were mitigated by a $3.0 million reduction in
payroll and office related costs for the year ended December 31,
2005. Net income for the year ended December 31, 2005 was $53.5
million as compared to $127.1 million for the comparable period of
2004. In addition to the reasons mentioned above, this decline is
also attributable to (a) a $10.0 million increase in amortization
costs related to intangible assets established on the Company's
balance sheet as part of the acquisition in accordance with
purchase accounting principles under US GAAP and (b) a $10.1
million increase in interest expenses due to increased indebtedness
to finance the acquisition of the company in August 2005 and
purchase five additional vessels since the acquisition. Restatement
of Third Quarter Balances In connection with the acquisition of
Navios by International Shipping Enterprises, Inc. and the
subsequent downstream merger that occurred on August 25, 2005, the
Company allocated a portion of the purchase price to the fair value
of favorable lease contracts associated with its vessels. Some of
these lease contracts include purchase options whereby the Company
can acquire the vessel for a fixed price before the end of the
lease term. The portion of the intangible asset associated with the
purchase option for the vessels is not amortized and when the
purchase options are exercised, it will be capitalized as part of
the cost of the vessel and will be depreciated over the remaining
useful life of the vessel. The Company's policy is to recognize
lease expense on a straight-line basis over the lease term. The
Company's calculation of lease expense for the successor period
from August 26, 2005 to September 30, 2005 was inconsistent with
this policy. The Company has corrected lease expense for this
period to be consistent with this policy. These resulted in
non-cash adjustments that have no effect on the Company's cash flow
from operations or its previously announced EBITDA or cash position
or financial position. They also do not have an effect on the
Predecessor periods since the adjustments relate to
post-acquisition amortization periods. These adjustments have the
following impact on the Company's Q3 2005 (Successor) financial
statements: * Increase amortization expense for the Successor
period August 26, 2005 to September 30, 2005 by $1.66 million. *
Reduce the intangible asset associated with the favorable leases at
September 30, 2005 by $1.66 million. * Reduce net income for the
Successor period August 26, 2005 to September 30, 2005 by $1.66
million. The following items in the Consolidated Statement of
Operations and the Consolidated Balance Sheets have been restated
as follows: Consolidated Statement of Operations (in thousands of
U.S. Dollars) Successor August 26, 2005 August 26, 2005 to
September 30, 2005 to September 30, 2005 (Previously Reported (As
Restated) in F-1A) Depreciation and amortization ($2,187) ($3,847)
Income before equity in net earnings of affiliate companies $2,569
$909 Net income $2,697 $1,037 Net income per share Basic $0.068
$0.026 Diluted $0.054 $0.021 Consolidated Balance Sheets (in
thousands of U.S. Dollars) Successor September 30, 2005 September
30, 2005 (Previously Reported (As Restated) in F-1A) Favorable
leases terms $138,780 $137,120 Total non-current assets $545,753
$544,093 Total assets $744,812 $743,152 Retained earnings $2,697
$1,037 Total stockholders' equity $186,949 $185,289 Total
liabilities and stockholders' equity $744,812 $743,152 Fleet
Summary Data: The following table reflects certain key indicators
indicative of the Company's and its fleet's performance for the
three month periods ended December 31, 2005 and 2004, and the years
ended December 31, 2005 (combined) and 2004. Successor Predecessor
Combined Predecessor Three Months Ended Years Ended December 31,
December 31, December 31, December 31, 2005 2004 2005 2004
(Unaudited) (Unaudited) (Unaudited) (Unaudited) Available Days (1)
2,261 2,594 9,147 11,952 Operating Days (2) 2,253 2,558 9,110
11,900 Fleet Utilization (3) 99.6 % 98.6 % 99.6 % 99.6 % Time
Charter Equivalent (TCE)* (4) $20,757 $27,059 $22,771 $25,985 *
Including gains and losses from FFAs. While FFAs are an integral
part of our shipping business they are, for accounting purposes, a
distinct activity. TCE rates excluding FFAs were, for the three
months ending December 31, 2005 and 2004, $21,583 and $21,178,
respectively and for the year ending December 31, 2005 and 2004,
$22,760 and $21,153, respectively. (1) Available days for fleet are
total calendar days the vessels were in our 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 is 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 our 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 company's efficiency in finding suitable employment for
its vessels. (4) Time Charter Equivalent, or TCE, are defined as
voyage and time charter revenues plus gains or losses on FFAs less
voyage expenses during a relevant period divided by the number of
available days during the period. Fleet Employment Profile:
Following is the "core fleet" employment profile, including
newbuilds to be delivered. The "core fleet" includes the owned
vessels and the long term chartered-in vessels. Navios' core fleet
consists of a total of 32 vessels, totaling 2.1 million deadweight
tons. Eight of these vessels are scheduled to be delivered to the
fleet within the next two years. Currently, the company operates a
fleet of 24 vessels of which 13 are owned and 11 are chartered-in
under long-term time charters. These vessels aggregate
approximately 1.55 million deadweight tons and have an average age
of 4.3 years. Navios has currently fixed 78.2% of its 2006
available days on a time charter-out basis. The average daily
charter-out rate for the fleet is $17,179 for 2006. The average
daily charter-in rate for the long term charter-in vessels is
$9,457 for 2006. Owned Vessels Vessels Type Built DWT Charter
Expiration Rate(1) Date (2) Navios Ultra Achilles Handymax 2001
52,063 15,533 10/08/2006 Navios Ultra Apollon Handymax 2000 52,073
16,150 08/21/2007 Navios Ultra Herakles Handymax 2001 52,061 18,050
03/15/2006 15,437 02/15/2007 Navios Ultra Hios Handymax 2003 55,180
19,237 09/15/2006 Navios Ultra Ionian Handymax 2000 52,068 17,212
03/01/2006 15,152 02/01/2007 Navios Ultra Kypros Handymax 2003
55,222 24,063 04/27/2006 Navios Ultra Meridian Handymax 2002 50,316
20,045 10/15/2006 Navios Ultra Mercator Handymax 2002 53,400 21,175
10/01/2006 Navios Libra II Panamax 1995 70,135 16,150 3/11/2006
17,385 07/11/2006 Navios Alegria Panamax 2004 74,466 23,750
08/03/2006 Navios Felicity Panamax 1997 73,867 9,144 03/25/2007
Navios Gemini S Panamax 1994 68,636 19,000 06/15/2006 Navios Ultra
Arc Handymax 2003 53,514 17,908 04/15/2006 15,438 03/15/2007 Long
Term Chartered-in Vessels Vessels Type Built DWT Purchase Charter
Expiration Option Rate (1) Date (2) Navios Ultra Horizon Handymax
2001 50,346 Exercised 12,588 05/30/2006 Navios Ultra Vector
Handymax 2002 50,300 No 8,811 12/17/2007 Navios Panamax Aurora 2005
75,200 Yes 24,063 05/27/2008 Navios Cielo Panamax 2003 75,834 No
18,050 04/30/2006 Navios Galaxy Panamax 2001 74,195 Exercised
24,062 12/25/2007 Navios Hyperion Panamax 2004 75,500 Yes 15,400
01/05/2007 Navios Magellan Panamax 2000 74,333 Exercised 18,050
03/17/2006 14,963 02/17/2007 Navios Orbiter Panamax 2004 76,000 Yes
16,150 10/16/2006 Navios Orion Panamax 2005 76,000 No 21,175
01/15/2007 Navios Star Panamax 2002 76,662 Yes 15,343 01/13/2007
Navios Titan Panamax 2005 82,300 No 20,000 10/09/2007 Long Term
Chartered-in Vessels to be delivered Vessels Type To Be Purchase
DWT Delivered Option Navios TBN Ultra Handymax 05/2006 Yes 53,500
Navios TBN Panamax 08/2006 No 82,800 Navios TBN Panamax 01/2007 Yes
75,500 Navios TBN Ultra Handymax 04/2007 Yes 53,500 Navios TBN
Panamax 09/2007 Yes 82,000 Navios TBN Panamax 11/2007 No 75,200
Navios TBN Panamax 03/2008 Yes 76,500 Navios TBN Ultra Handymax
05/2008 No 55,100 (1) Time Charter Rate per day net of commissions
(2) Estimated dates assuming earliest redelivery by charterers
Dividend: Navios has already announced that its Board of Directors
has declared the company's quarterly cash dividend of $0.0666 per
common share, payable on March 13, 2006 to stockholders of record
as of February 27, 2006. Conference Call: As already announced,
today, Wednesday, March 22, 2006 at 08:30 AM EST, the Company's
management will host a conference call to discuss the results.
Participants should dial into the call 10 minutes before the
scheduled time using the following numbers: (800) 309-9171 (from
the US) or (706) 643-3639 (from outside the US). Pass code: 6683465
A telephonic replay of the conference call will be available until
Wednesday, March 29, 2006 by dialing (800) 642-1687 (from the US)
or (706) 645-9291 (from outside the US). Pass code: 6683465
Webcast: This call will simultaneously be Webcast at the following
Web address: http://www.videonewswire.com/event.asp?id=32868 The
Webcast will be archived and available at this same Web address for
one year following the call. ABOUT NAVIOS MARITIME HOLDINGS INC. On
August 25, 2005, pursuant to a Stock Purchase Agreement dated
February 28, 2005, as amended, by and among International Shipping
Enterprises, Inc. ("ISE\"), Navios Maritime Holdings Inc.
("Navios") and all the shareholders of Navios, ISE acquired Navios
through the purchase of all of its outstanding shares of common
stock. As a result of this acquisition, Navios became a
wholly-owned subsidiary of ISE. In addition, on August 25, 2005,
simultaneously with the acquisition of Navios, ISE effected a
reincorporation from the State of Delaware to the Republic of the
Marshall Islands through a downstream merger with and into its
newly acquired wholly-owned subsidiary, whose name was and
continued to be Navios Maritime Holdings Inc. Navios owns and
operates a fleet of nine Ultra Handymax and four Panamax vessels.
It also time charters in and operates a fleet of two Ultra Handymax
and nine Panamax vessels that are employed to provide worldwide
transportation of bulk commodities on a long term basis.
Furthermore, it also operates a port and transfer terminal located
in Nueva Palmira, Uruguay. The facility consists of docks,
conveyors and silo storage capacity totaling 270,440 tons. The
owned fleet has a total capacity of 763,001 dwt and an average age
of approximately 5.4 years. Of the 11 chartered-in vessels, Navios
has options to acquire seven of them, two of which are expected to
be delivered in the week starting March 20, 2006 and one in the
first week of April 2006, thereby increasing the owned fleet
capacity by 198,874 dwt. Furthermore, it also has eight long term
chartered-in vessels scheduled to be delivered on various dates
from May 2006 to May 2008. Navios has options to purchase five of
these vessels. Forward Looking Statements 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 the Company's 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
the Company 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 the Company. 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
the Company operates; risks associated with operations outside the
United States; and other factors listed from time to time in the
Company's filings with the Securities and Exchange Commission. The
Company 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 the Company's
expectations with respect thereto or any change in events,
conditions or circumstances on which any statement is based. NAVIOS
MARITIME HOLDINGS INC. CONSOLIDATED BALANCE SHEETS (expressed in
thousands of US Dollars) Successor Predecessor December 31,
December 31, 2005 2004 ASSETS Current Assets Cash and cash
equivalents $ 37,737 $ 46,758 Restricted cash 4,086 3,513 Accounts
receivable, net 13,703 15,200 Short term derivative assets 45,556
109,310 Short term backlog assets 7,019 - Prepaid expenses and
other current assets 6,438 13,163 Total current assets 114,539
187,944 Deposit on exercise of vessels purchase options 8,322 -
Vessels, port terminal and other fixed assets, net 365,997 138,199
Fixed assets under construction - 2,794 Long term derivative assets
28 708 Deferred financing costs, net 11,677 425 Deferred dry dock
and special survey costs, net 2,448 435 Investments in affiliates
657 557 Long term back log asset 7,744 - Trade name 89,014 2,004
Port terminal operating rights 30,728 - Favorable lease terms
117,440 - Goodwill 40,789 226 Total non-current assets 674,844
145,348 Total Assets $ 789,383 $ 333,292 LIABILITIES AND
STOCKHOLDERS' EQUITY Current Liabilities Accounts payable $ 13,886
$ 14,883 Accrued expenses 11,253 7,117 Deferred voyage revenue
6,143 15,135 Short term derivative liability 39,992 65,392 Short
term backlog liability 8,109 - Current portion of long term debt
54,221 1,000 Total current liabilities 133,604 103,527 Long term
debt, net of current portion 439,179 49,506 Long term liabilities
2,297 3,024 Long term derivative liability 598 2,444 Long term
backlog liability 5,947 - Total non-current liabilities 448,021
54,974 Total liabilities 581,625 158,501 Commitments and
Contingencies Stockholders' Equity Successor Preferred stock --
$0.0001 par value, authorized 1,000,000 shares. None issued - -
Common stock -- $ 0.0001 par value, authorized 120,000,000 shares,
issued and outstanding 44,239,319 4 - Predecessor Common stock -
$0.10 par value - authorized, issued and outstanding 874,584 shares
- 87 Additional paid-in capital 205,593 60,570 Legal Reserve,
restricted - 289 Retained earnings 2,161 113,845 Total
stockholders' equity 207,758 174,791 Total Liabilities and
Stockholders' Equity $ 789,383 $ 333,292 NAVIOS MARITIME HOLDINGS
INC. CONSOLIDATED STATEMENTS OF OPERATIONS (expressed in thousands
of US Dollars - except per share data) Successor Predecessor
Combined Predecessor August 26, January 1, Year Year 2005 2005
Ended Ended To To December 31, December 31, December 31, August 25,
2005 2004 2005 2005 Revenue $ 76,376 $ 158,630 $ 235,006 $ 279,184
Gain (loss) on Forward Freight Agreements (2,766) 2,869 103 57,746
Time charter, voyage and port terminal expenses (39,530) (91,806)
(131,336) (180,026) Direct vessel expenses (3,137) (5,650) (8,787)
(8,224) General and administrative expenses (4,582) (9,964)
(14,546) (12,722) Depreciation and amortization (13,582) (3,872)
(17,454) (5,925) Gain on sale of vessels - - - 61 Interest income
1,163 1,350 2,513 789 Interest expense and finance cost, net
(11,892) (1,677) (13,569) (3,450) Other income 52 1,426 1,478 374
Other expense (226) (757) (983) (1,438) Income before equity in net
earning of affiliate companies 1,876 50,549 52,425 126,369 Minority
Interest - - - Equity in net Earnings of Affiliated Companies 285
788 1,073 763 Net income $ 2,161 $ 51,337 $ 53,498 $ 127,132
Earnings per share, basic $ 0.05 $ 58.70 $ 139.83 Weighted average
number of shares, basic 40,189,356 874,584 909,205 Earnings per
share, diluted $ 0.05 $ 58.70 $ 139.83 Weighted average number of
shares, diluted 45,238,544 874,584 909,205 Successor Predecessor
Three Months Three Months ended ended December 31, December 31,
2005 2004 Revenue $ 55,922 $ 62,910 Gain (loss) on Forward Freight
Agreements (1,868) 15,254 Time charter, voyage and port terminal
expenses (29,351) (38,532) Direct vessel expenses (2,278) (2,106)
General and administrative expenses (3,717) (3,422) Depreciation
and amortization (9,735) (1,487) Interest income 921 303 Interest
expense and finance cost, net (8,714) (901) Gain on sale of vessels
- 61 Other income 407 - Other expense (620) (1,014) Income before
equity in net earning of affiliate companies 967 31,066 Minority
Interest - Equity in net Earnings of Affiliated Companies 157 150
Net income $ 1,124 $ 31,216 Earnings per share, basic $ 0.03 $
35.69 Weighted average number of shares, basic 40,302,583 874,584
Earnings per share, diluted $ 0.03 $ 35.69 Weighted average number
of shares, diluted 43,304,873 874,584 NAVIOS MARITIME HOLDINGS INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (expressed in thousands of US
Dollars) Successor Predecessor Predecessor August 26, January 1,
Year 2005 2005 Ended To To December 31, December 31, August 25,
2004 2005 2005 OPERATING ACTIVITIES Net income $ 2,161 $ 51,337 $
127,132 Adjustments to reconcile net income to net cash provided by
operating activities: Depreciation and amortization 13,582 3,872
5,925 Amortization of deferred financing cost 1,253 425 773
Amortization of deferred dry dock costs 143 160 249 Amortization of
backlog (78) - - Provision for losses on accounts receivable 411
(880) (573) (Gain) on sale of fixed assets - - (61) Unrealized
(gain)/loss on FFA derivatives 17,074 23,793 (599) Unrealized
(gain)/loss on foreign exchange contracts (212) 338 44 Unrealized
(gain)/loss on interest rate swaps (384) (403) 301 Earnings in
affiliates, net of dividends received (285) 185 (64) Changes in
operating assets and liabilities: Decrease (increase) in restricted
cash 433 (1,005) (281) (Increase) decrease in accounts receivable
(9,193) 11,768 2,721 Decrease (increase) in prepaid expenses and
other 2,896 3,762 4,755 (Decrease) increase in accounts payable
(1,321) (10,172) 708 Increase (decrease) in accrued expenses 2,332
(1,229) 191 (Decrease) increase in deferred voyage revenue (3,961)
(5,032) (1,833) (Decrease) increase in long term liability (275)
(451) 148 Increase (decrease) in derivative accounts 1,505 (4,523)
(2,318) Net cash provided by operating activities 26,081 71,945
137,218 INVESTING ACTIVITIES: Deposit on exercise of vessel
purchase options (8,322) - - Deferred drydock and special survey
costs (1,710) - - Acquisition of vessels (110,831) - - Purchase of
property and equipment (294) (4,264) (5,103) Proceeds from sale of
fixed assets - - 136 Net cash used in investing activities
(121,157) (4,264) (4,967) FINANCING ACTIVITIES: Proceeds from long
term loan 105,900 - 91,506 Repayment of long term debt (126,870)
(50,506) (139,189) Repayment of shareholders loan (8,622) - 367
Deferred financing costs (3,787) - (438) Acquisition of common
stock - - (9,000) Redemption of preferred stock - - (15,189)
Dividends paid - - (40,000) Cash received from downstream merger
102,259 - - Net cash provided (used in) by financing activities
68,880 (50,506) (111,943) (Decrease) increase in cash and cash
equivalents (26,196) 17,175 20,308 Cash and cash equivalents,
beginning of year 63,933 46,758 26,450 Cash and cash equivalent,
end of year $ 37,737 $ 63,933 $ 46,758 SUPPLEMENTAL DISCLOSURES OF
CASH FLOW INFORMATION Cash paid for interest $ 9,932 $ 2,358 $
5,159 Disclosure of Non-GAAP Financial Measures EBITDA represents
net income plus interest and finance costs plus depreciation and
amortization and income taxes, if any. EBITDA is included because
it is used by certain investors to measure a company's 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 the Company's ability to satisfy its obligations
including debt service, capital expenditures, working capital
requirements and determination 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 December 31, (in thousands
of US Dollars) Successor Predecessor December 31, December 31, 2005
2004 Net cash provided by operating activities $ 26,609 $ 24,552
Net increase (decrease) in operating assets (418) 2,651 Net
increase (decrease) in operating liabilities (5,916) (3,928) Net
interest cost excluding finance cost 6,707 221 Provision for losses
on accounts receivable (404) 17 Gain on sale of fixed assets - 61
Unrealized gain (loss) on FFA derivatives, FECs and interest rate
swaps (7,962) 9,638 Earnings in affiliates, net of dividends
received 157 150 EBITDA $ 18,773 $ 33,362 Year ended December 31,
(in thousands of US Dollars) Successor Predecessor Predecessor
August 26, January 1, Year ended 2005 to 2005 to December 31,
December August 26, 2004 31, 2005 2005 Net cash provided by
operating activities $ 26,081 $ 71,945 $ 137,218 Net increase
(decrease) in operating assets 5,864 (14,525) (7,195) Net
(increase) decrease in operating liabilities 1,721 21,407 3,104 Net
interest cost excluding finance cost 9,476 (98) 1,888 Provision for
losses on accounts receivable (411) 880 573 Gain/loss on sale of
fixed assets - - 61 Unrealized gain (loss) on FFA derivatives, FECs
and interest rate swaps (16,479) (23,728) 254 Earnings in
affiliates, net of dividends received 285 (185) 64 EBITDA $ 26,537
$ 55,696 $ 135,967 DATASOURCE: Navios Maritime Holdings Inc.
CONTACT: Navios Maritime Holdings Inc., Investor Relations,
+1-212-279-8820, Web site:
http://www.videonewswire.com/event.asp?id=32868
Copyright
Navios Maritime (NASDAQ:BULKU)
過去 株価チャート
から 6 2024 まで 7 2024
Navios Maritime (NASDAQ:BULKU)
過去 株価チャート
から 7 2023 まで 7 2024