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 Acquisition’s 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 team’s 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 Acquisition’s 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 Acquisition’s 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 company’s 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 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 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.