•
|
We
derive revenue from a daily rate paid for the use of the vessel,
and
|
•
|
The
charterer pays for all voyage expenses, including fuel costs and port
charges.
|
•
|
We
derive revenue from a rate based on tonnage shipped expressed in dollars
per metric ton of cargo which may be adjusted for increase in the price of
fuel in accordance with a pre-agreed formula.
|
•
|
We pay
for all voyage expenses, including fuel costs and port
charges.
|
Three
Months Ended March 31,
|
||||||||||||
2008
|
2007
|
Percent
change
|
||||||||||
Revenues
|
||||||||||||
Attributable
to River Business
|
$ | 27,156 | $ | 21,528 | 26 | % | ||||||
Attributable
to Offshore Supply Business
|
9,187 | 8,395 | 9 | % | ||||||||
Attributable
to Ocean Business
|
31,058 | 12,753 | 144 | % | ||||||||
Attributable
to Passenger Business
|
- | 2,750 | -100 | % | ||||||||
Total
revenues
|
67,401 | 45,426 | 48 | % | ||||||||
Voyage
expenses
|
||||||||||||
Attributable
to River Business
|
(13,555 | ) | (8,642 | ) | 57 | % | ||||||
Attributable
to Offshore Supply Business
|
(422 | ) | (198 | ) | 113 | % | ||||||
Attributable
to Ocean Business
|
(982 | ) | (329 | ) | 198 | % | ||||||
Attributable
to Passenger Business
|
(273 | ) | (759 | ) | -64 | % | ||||||
Total
voyage expenses
|
(15,232 | ) | (9,928 | ) | 53 | % | ||||||
Running
costs
|
||||||||||||
Attributable
to River Business
|
(7,954 | ) | (5,539 | ) | 44 | % | ||||||
Attributable
to Offshore Supply Business
|
(3,937 | ) | (2,623 | ) | 50 | % | ||||||
Attributable
to Ocean Business
|
(8,142 | ) | (3,855 | ) | 111 | % | ||||||
Attributable
to Passenger Business
|
(763 | ) | (2,629 | ) | -71 | % | ||||||
Total
running costs
|
(20,796 | ) | (14,646 | ) | 42 | % | ||||||
Amortization
of dry docking & intangible assets
|
(1,412 | ) | (2,108 | ) | -33 | % | ||||||
Depreciation
of vessels and equipment
|
(8,432 | ) | (5,946 | ) | 42 | % | ||||||
Administrative
and commercial expenses
|
(5,331 | ) | (4,493 | ) | 19 | % | ||||||
Other
operating income
|
2,051 | 63 | - | |||||||||
Operating
profit
|
18,249 | 8,368 | 118 | % | ||||||||
Financial
expense
|
(6,447 | ) | (5,097 | ) | 26 | % | ||||||
Financial
income
|
442 | 190 | 133 | % | ||||||||
Net
income on FFAs
|
6,311 | - | - | |||||||||
Investment
in affiliates
|
(174 | ) | 169 | |||||||||
Other ,
net
|
(175 | ) | (129 | ) | 36 | % | ||||||
Total
other expenses
|
(43 | ) | (4,867 | ) | -99 | % | ||||||
Income
before income taxes and minority interest
|
18,206 | 3,501 | 420 | % | ||||||||
Income
taxes
|
(627 | ) | (1,398 | ) | -55 | % | ||||||
Minority
interest
|
(240 | ) | (139 | ) | 73 | % | ||||||
Net
income
|
$ | 17,339 | $ | 1,964 | 783 | % |
($000)
|
Three
Months Ended March 31,
|
|||||||
2008
|
2007
|
|||||||
Net
Income
|
$ | 17,339 | $ | 1,964 | ||||
Plus
|
||||||||
Financial
expense
|
6,447 | 5,097 | ||||||
Income
taxes
|
627 | 1,398 | ||||||
Depreciation
and amortization
|
9,844 | 8,054 | ||||||
EBITDA
(1)
|
$ | 34,257 | $ | 16,513 |
Three
Months Ended March 31, 2008
|
||||||||||||||||||||
River
|
Offshore
Supply
|
Ocean
|
Passenger
|
TOTAL
|
||||||||||||||||
Segment
operating profit (loss)
|
$ | 772 | $ | 3,950 | $ | 15,429 | $ | (1,902 | ) | $ | 18,249 | |||||||||
Depreciation
and amortization
|
3,055 | 1,166 | 4,854 | 769 | 9,844 | |||||||||||||||
Investment
in affiliates / Minority interest
|
(124 | ) | (240 | ) | (50 | ) | - | (414 | ) | |||||||||||
Other,
net (3)
|
(180 | ) | - | 5 | - | (175 | ) | |||||||||||||
Net
income on FFAs
|
- | - | 6,311 | - | 6,311 | |||||||||||||||
Segment
EBITDA
|
$ | 3,523 | $ | 4,876 | $ | 26,549 | $ | (1,133 | ) | $ | 33,815 | |||||||||
Items
not included in segment EBITDA
|
||||||||||||||||||||
Financial
income
|
442 | |||||||||||||||||||
Consolidated
EBITDA (2)
|
$ | 34,257 |
($000)
|
Three
Months Ended March 31, 2007
|
|||||||||||||||||||
River
|
Offshore
Supply
|
Ocean
|
Passenger
|
TOTAL
|
||||||||||||||||
Segment
operating profit (loss)
|
$ | 3,480 | $ | 3,609 | $ | 3,258 | $ | (1,979 | ) | $ | 8,368 | |||||||||
Depreciation
and amortization
|
2,285 | 904 | 3,738 | 1,127 | 8,054 | |||||||||||||||
Investment
in affiliates / Minority interest
|
4 | (139 | ) | 165 | - | 30 | ||||||||||||||
Other,
net (3)
|
(151 | ) | - | 22 | - | (129 | ) | |||||||||||||
Net
income (loss) on FFAs
|
- | - | - | - | - | |||||||||||||||
Segment
EBITDA
|
$ | 5,618 | $ | 4,374 | $ | 7,183 | $ | (852 | ) | $ | 16,323 | |||||||||
Items
not included in segment EBITDA
|
||||||||||||||||||||
Financial
income
|
190 | |||||||||||||||||||
Consolidated EBITDA
(2)
|
$ | 16,513 |
CONTENTS
|
PAGE
|
|
Ÿ Financial
statements
|
||
– Condensed
consolidated balance sheets at March 31, 2008 (unaudited) and December 31,
2007
|
- 1
-
|
|
|
||
– Condensed
consolidated statements of income for the three-month periods ended March
31, 2008 and 2007 (unaudited)
|
- 2
-
|
|
|
||
– Condensed
consolidated statements of changes in shareholders’ equity for the
three-month periods ended March 31, 2008 and 2007
(unaudited)
|
- 3
-
|
|
|
||
– Condensed
consolidated statements of cash flows for the three-month periods ended
March 31, 2008 and 2007 (unaudited)
|
- 4
-
|
|
|
||
– Notes
to condensed consolidated financial statements
|
- 5
-
|
|
At
March 31,
2008
(Unaudited)
|
At
December 31,
2007
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 41,957 | $ | 64,262 | ||||
Accounts
receivable, net of allowance for doubtful accounts of $250 and
$248
in 2008
and 2007, respectively
|
17,983 | 15,680 | ||||||
Receivables
from related parties
|
2,699 | 2,804 | ||||||
Operating
supplies
|
4,405 | 4,961 | ||||||
Prepaid
expenses
|
4,284 | 3,198 | ||||||
Other
receivables
|
14,608 | 14,336 | ||||||
Total
current assets
|
85,936 | 105,241 | ||||||
NONCURRENT
ASSETS
|
||||||||
Other
receivables
|
8,701 | 7,793 | ||||||
Receivables
from related parties
|
2,280 | 2,280 | ||||||
Restricted
cash
|
19,986 | 20,168 | ||||||
Vessels
and equipment, net
|
491,320 | 462,292 | ||||||
Dry
dock
|
3,907 | 4,428 | ||||||
Investment
in affiliates
|
2,083 | 2,257 | ||||||
Intangible
assets
|
2,765 | 2,961 | ||||||
Goodwill
|
5,015 | 5,015 | ||||||
Other
assets
|
6,775 | 6,877 | ||||||
Deferred
income tax assets
|
2,778 | 2,848 | ||||||
Total
noncurrent assets
|
545,610 | 516,919 | ||||||
Total
assets
|
$ | 631,546 | $ | 622,160 | ||||
LIABILITIES,
MINORITY INTEREST AND SHAREHOLDERS’ EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$ | 21,272 | $ | 16,813 | ||||
Payable
to related parties
|
398 | 718 | ||||||
Accrued
interest
|
6,440 | 2,579 | ||||||
Current
portion of long-term financial debt
|
20,804 | 17,795 | ||||||
Other
payables
|
3,369 | 2,568 | ||||||
Total
current liabilities
|
52,283 | 40,473 | ||||||
NONCURRENT
LIABILITIES
|
||||||||
Long-term
financial debt
|
309,300 | 314,140 | ||||||
Deferred
income tax liability
|
11,038 | 10,663 | ||||||
Total
noncurrent liabilities
|
320,338 | 324,803 | ||||||
Total
liabilities
|
372,621 | 365,276 | ||||||
MINORITY
INTEREST
|
3,982 | 3,742 | ||||||
SHAREHOLDERS’
EQUITY
|
||||||||
Common
stock, $.01 par value: 100,000,000 authorized shares;
32,804,059 shares issued and outstanding
|
328 | 334 | ||||||
Additional
paid-in capital
|
267,091 | 266,647 | ||||||
Treasury
stock 638,971 shares
|
(6,127 | ) | - | |||||
Accumulated
earnings
|
27,011 | 9,672 | ||||||
Accumulated
other comprehensive income (loss)
|
(33,360 | ) | (23,511 | ) | ||||
Total
shareholders’ equity
|
254,943 | 253,142 | ||||||
Total
liabilities, minority interest and shareholders’ equity
|
$ | 631,546 | $ | 622,160 |
For
the three-month periods ended March 31,
|
||||||||
2008
|
2007
|
|||||||
REVENUES
|
||||||||
Revenues
from third parties
|
$ | 67,401 | $ | 44,357 | ||||
Revenues
from related parties
|
- | 1,069 | ||||||
Total
revenues
|
67,401 | 45,426 | ||||||
OPERATING
EXPENSES
|
||||||||
Voyage
expenses
|
(15,232 | ) | (9,928 | ) | ||||
Running
costs
|
(20,796 | ) | (14,646 | ) | ||||
Amortization
of dry docking
|
(1,216 | ) | (1,912 | ) | ||||
Depreciation
of vessels and equipment
|
(8,432 | ) | (5,946 | ) | ||||
Amortization
of intangible assets
|
(196 | ) | (196 | ) | ||||
Administrative
and commercial expenses
|
(5,331 | ) | (4,493 | ) | ||||
Other
operating income
|
2,051 | 63 | ||||||
(49,152 | ) | (37,058 | ) | |||||
Operating
profit
|
18,249 | 8,368 | ||||||
OTHER
INCOME (EXPENSES)
|
||||||||
Financial
expense
|
(6,447 | ) | (5,097 | ) | ||||
Financial
income
|
442 | 190 | ||||||
Net
income on FFAs
|
6,311 | - | ||||||
Investment
in affiliates
|
(174 | ) | 169 | |||||
Other,
net
|
(175 | ) | (129 | ) | ||||
Total
other expenses
|
(43 | ) | (4,867 | ) | ||||
Income
before income taxes and minority interest
|
18,206 | 3,501 | ||||||
Income
taxes
|
(627 | ) | (1,398 | ) | ||||
Minority
interest
|
(240 | ) | (139 | ) | ||||
Net
income
|
$ | 17,339 | $ | 1,964 | ||||
Basic
net income per share
|
$ | 0.52 | $ | 0.07 | ||||
Diluted
net income per share
|
$ | 0.52 | $ | 0.07 | ||||
Basic
weighted average number of shares
|
33,170,208 | 28,000,000 | ||||||
Diluted
weighted average number of shares
|
33,299,557 | 28,251,523 |
Balance
|
Shares
amount
|
Common
stock
|
Additional
paid-in
capital
|
Treasury
stock
|
Accumulated
earnings
|
Accumulated
other
comprehensive
income
(loss)
|
Total
|
|||||||||||||||||||||
December
31, 2006
|
28,346,952 | $ | 283 | $ | 173,826 | $ | - | $ | 5,231 | $ | 89 | $ | 179,429 | |||||||||||||||
Compensation
related to option and
restricted
stock granted
|
- | - | 458 | - | - | - | 458 | |||||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
– Net
income
|
- | - | - | - | 1,964 | - | 1,964 | |||||||||||||||||||||
– Effect
of derivative financial
instruments
|
- | - | - | - | - | 205 | 205 | |||||||||||||||||||||
Total
comprehensive income
|
2,169 | |||||||||||||||||||||||||||
March
31, 2007
|
28,346,952 | $ | 283 | $ | 174,284 | - | $ | 7,195 | $ | 294 | $ | 182,056 | ||||||||||||||||
December
31, 2007
|
33,443,030 | $ | 334 | $ | 266,647 | $ | - | $ | 9,672 | $ | (23,511 | ) | $ | 253,142 | ||||||||||||||
Compensation
related to options
and
restricted stock granted
|
- | - | 444 | - | - | - | 444 | |||||||||||||||||||||
Repurchase
of treasury shares
|
(638,971 | ) | (6 | ) | - | (6,127 | ) | - | - | (6,133 | ) | |||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
– Net
income
|
- | - | - | - | 17,339 | - | 17,339 | |||||||||||||||||||||
– Effect
of derivative financial
instruments
|
- | - | - | - | - | (9,849 | ) | (9,849 | ) | |||||||||||||||||||
Total
comprehensive income
|
7,490 | |||||||||||||||||||||||||||
March
31, 2008
|
32,804,059 | $ | 328 | $ | 267,091 | $ | (6,127 | ) | $ | 27,011 | $ | (33,360 | ) | $ | 254,943 |
For
the three-month periods ended March 31,
|
||||||||
2008
|
2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
income
|
$ | 17,339 | $ | 1,964 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
of vessels and equipment
|
8,432 | 5,946 | ||||||
Amortization
of dry docking
|
1,216 | 1,912 | ||||||
Expenditure
for dry docking
|
(695 | ) | (3,207 | ) | ||||
Net
(income) on FFAs
|
(6,311 | ) | - | |||||
Amortization
of intangible assets
|
196 | 196 | ||||||
Share-based
compensation
|
444 | 458 | ||||||
Note
issuance expenses amortization
|
563 | 409 | ||||||
Minority
interest in equity of subsidiaries
|
240 | 139 | ||||||
Net
loss (gain) from investment in affiliates
|
174 | (169 | ) | |||||
Allowance
for doubtful accounts
|
3 | (19 | ) | |||||
Changes
in assets and liabilities net of effects from purchase of Otto Candies in
2007:
|
||||||||
Decrease
(increase) in assets:
|
||||||||
Accounts
receivable
|
(2,306 | ) | 5,710 | |||||
Receivable
from related parties
|
105 | (562 | ) | |||||
Marine
and river operating supplies
|
556 | 107 | ||||||
Prepaid
expenses
|
(1,086 | ) | (3,228 | ) | ||||
Other
receivables
|
(1,190 | ) | 60 | |||||
Other
|
96 | 40 | ||||||
Increase
(decrease) in liabilities:
|
||||||||
Accounts
payable
|
2,906 | 1,660 | ||||||
Payable
to related parties
|
(320 | ) | (420 | ) | ||||
Other
|
4,559 | 4,808 | ||||||
Net
cash provided by operating activities
|
24,921 | 15,804 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Purchase
of vessels and equipment ($11,148 and $13,021 in 2008 and
2007 for vessels in
construction)
|
(36,669 | ) | (36,179 | ) | ||||
Purchase
of Otto Candies, net of cash acquired
|
- | (13,772 | ) | |||||
Net
decrease in funding cash collateral of FFAs
|
1,723 | - | ||||||
Cash
settlements of FFAs
|
(5,408 | ) | - | |||||
Other
|
- | (18 | ) | |||||
Net
cash (used in) investing activities
|
(40,354 | ) | (49,969 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Scheduled
repayments of long-term financial debt
|
(3,277 | ) | (1,550 | ) | ||||
Early
repayments of long-term financial debt
|
- | (25,300 | ) | |||||
Proceeds
from long-term financial debt
|
25,000 | 74,922 | ||||||
Decrease
in short-term financial debt
|
(25,000 | ) | - | |||||
Funds
used in repurchase of treasury shares
|
(4,580 | ) | - | |||||
Other
|
985 | (432 | ) | |||||
Net
cash (used in) provided by financing activities
|
(6,872 | ) | 47,640 | |||||
Net
(decrease) increase in cash and cash equivalents
|
(22,305 | ) | 13,475 | |||||
Cash
and cash equivalents at the beginning of year
|
$ | 64,262 | $ | 20,648 | ||||
Cash
and cash equivalents at the end of period
|
$ | 41,957 | $ | 34,123 |
1.
|
NATURE
OF OPERATIONS AND CORPORATE
ORGANIZATION
|
2.
|
SIGNIFICANT
ACCOUNTING POLICIES
|
a)
|
Basis
of presentation and principles of
consolidation
|
b)
|
Earnings
per share:
|
For
the three-month periods ended March 31,
|
||||||||
2008
|
2007
|
|||||||
Net
income
|
$ | 17,339 | $ | 1,964 | ||||
Basic
weighted average number of shares
|
33,170,208 | 28,000,000 | ||||||
Effect
on dilutive shares:
|
||||||||
Options
and restricted stock
|
54,445 | 166,677 | ||||||
Warrants
issued
|
74,904 | 84,846 | ||||||
Diluted
weighted average number of shares
|
33,299,557 | 28,251,523 | ||||||
Basic
net income per share
|
$ | 0.52 | $ | 0.07 | ||||
Diluted
net income per share
|
$ | 0.52 | $ | 0.07 |
c)
|
Comprehensive
Income (Loss)
|
At
March, 31
2008
|
At
December 31,
2007
|
|||||||
Unrealized
(losses) on forward freight agreements (FFAs)
|
(33,685 | ) | (23,800 | ) | ||||
Unrealized
gain on EURO hedge
|
180 | 182 | ||||||
Unrealized
gain on forward fuel purchases
|
145 | 107 | ||||||
Unrealized
(losses) on derivative financial instruments
|
(33,360 | ) | (23,511 | ) |
For
the three-months period ended
March
31,
|
||||||||
2008
|
2007
|
|||||||
Reclassification
adjustments for amounts included in net income:
|
||||||||
- Voyage
expenses
|
(149 | ) | - | |||||
- Depreciation
of vessels and equipment
|
(2 | ) | (2 | ) | ||||
Change
in unrealized impact on:
|
||||||||
- FFAs
|
(9,885 | ) | - | |||||
- Forward
fuel purchases
|
187 | 207 | ||||||
(9,849 | ) | 205 |
d)
|
Change
in accounting estimate
|
e)
|
Newly
issued accounting standards
|
3.
|
VESSELS
AND EQUIPMENT, NET
|
At
March 31,
2008
|
At
December 31,
2007
|
|||||||
Ocean-going
vessels
|
$ | 228,515 | $ | 228,090 | ||||
River
barges and pushboats
|
190,558 | 172,041 | ||||||
PSVs
|
113,887 | 113,862 | ||||||
Construction
of PSVs in progress
|
20,483 | 19,609 | ||||||
Advance
for PSVs construction
|
29,136 | 18,226 | ||||||
Passenger
vessels
|
14,795 | 14,344 | ||||||
Furniture
and equipment
|
6,858 | 6,784 | ||||||
Building,
land and operating base
|
11,601 | 11,327 | ||||||
Yard
construction in progress
|
8,137 | 5,770 | ||||||
Advances
to vendors
|
10,468 | 6,941 | ||||||
Total
original book value
|
634,438 | 596,994 | ||||||
Accumulated
depreciation
|
(143,118 | ) | (134,702 | ) | ||||
Net
book value
|
$ | 491,320 | $ | 462,292 |
-
|
River
Business
|
-
|
Offshore
Supply Business
|
4.
|
LONG-TERM
FINANCIAL DEBT
|
Financial
institution /
|
Nominal
value
|
|||||||||||||||||
Other
|
Due-year
|
Current
|
Noncurrent
|
Total
|
Interest
rate
|
|||||||||||||
Ultrapetrol
(Bahamas) Ltd.
|
Private
Investors (Notes)
|
2014
|
$ | - | $ | 180,000 | $ | 180,000 | 9.000 | % | ||||||||
UP
Offshore Apoio
|
DVB
AG
|
Through
2016
|
1,511 | 10,225 | 11,736 |
Libor +
1.200
|
% | |||||||||||
UP
Offshore (Bahamas) Ltd.
|
DVB
AG
|
Through
2016
|
4,689 | 50,825 | 55,514 |
Libor +
1.200%
|
%
|
|||||||||||
UP
Offshore (Bahamas) Ltd.
|
DVB
AG
|
Through
2017
|
3,000 | 21,250 | 24,250 |
Libor +
1.500%
|
% | |||||||||||
Stanyan
Shipping Inc.
|
Natixis
|
Through
2017
|
908 | 11,800 | 12,708 | 6.380 | % | |||||||||||
Lowrie
Shipping LLC
|
BICE
|
Through
2012
|
6,250 | 18,750 | 25,000 |
Libor +
2.950%
|
% | |||||||||||
Hallandale
Commercial Corp.
|
Nordea
|
Through
2014
|
3,000 | 16,450 | 19,450 |
Libor +
1.250
|
% | |||||||||||
Danube
Maritime Inc.
|
BNP
Paribas
|
Through
2009
|
1,446 | - | 1,446 |
Libor +
0.750
|
% | |||||||||||
At
March 31, 2008
|
$ | 20,804 | $ | 309,300 | $ | 330,104 | ||||||||||||
At
December 31, 2007
|
$ | 17,795 | $ | 314,140 | $ | 331,935 |
5.
|
COMMITMENTS
AND CONTINGENCIES
|
a)
|
Paraguayan
Customs Dispute
|
b)
|
Tax
claim in Bolivia
|
c)
|
Brazilian
customs dispute
|
6.
|
FORWARD
FREIGHT AGREEMENTS (“FFAs”)
|
Days
|
Fixed
rate
received
($/Day)
|
Floating
rate
paid
|
Nominal
amount
(in
thousands)
|
Fair
value
Asset
(Liability)
(in
thousands)
|
Settlement
date
|
|||||||||
275
|
77,250 |
C4TC
|
$ | 21,244 | $ | (14,006 | ) |
April
to December 2008
|
||||||
135
(1)
|
80,000 |
C4TC
|
10,800 | (6,507 | ) |
April
to December 2008
|
||||||||
135
(1)
|
79,500 |
C4TC
|
10,733 | (6,574 | ) |
April
to December 2008
|
||||||||
180
(1)
|
51,000 |
C4TC
|
9,180 | (6,922 | ) |
January
to December 2009
|
||||||||
$ | 51,957 | $ | (34,009 | ) |
Days
|
Fixed
rate
received
($/Day)
|
Floating
rate
paid
|
Nominal
amount
(in
thousands)
|
Fair
value
Asset
(Liability)
(in
thousands)
|
Settlement
date
|
|||||||||
182.5
(1)
|
90,000 |
C4TC
|
$ | 16,425 | $ | 116 |
January
to December 2009
|
|||||||
182.5
(1)
|
90,500 |
C4TC
|
16,516 | 208 |
January
to December 2009
|
|||||||||
$ | 32,941 | $ | 324 |
(1)
|
Corresponds
to 50% days of every calendar
month.
|
7.
|
INCOME
TAXES
|
a)
|
Bahamas
|
b)
|
Panama
|
c)
|
Paraguay
|
d)
|
Argentina
|
e)
|
Brazil
|
f)
|
Chile
|
g)
|
US
federal income tax
|
h)
|
United
Kingdom (UK)
|
8.
|
RELATED
PARTY TRANSACTIONS
|
At
March 31, 2008
|
At
December 31, 2007
|
|||||||
Current:
|
||||||||
Receivable
from related parties
|
||||||||
− Puertos
del Sur S.A. and O.T.S.
|
$ | 2,647 | $ | 2,582 | ||||
− Maritima
Sipsa S.A.
|
- | 156 | ||||||
− Other
|
52 | 66 | ||||||
$ | 2,699 | $ | 2,804 | |||||
Noncurrent:
|
||||||||
Receivable
from related parties - Puertos del Sur S.A. (1)
|
$ | 2,280 | $ | 2,280 |
(1)
|
This
loan accrues interest at a nominal interest rate of 7% per year, payable
semi-annually. The principal will be repaid in 8 equal annual
installments, beginning on June 30,
2009.
|
At
March 31, 2008
|
At
December 31, 2007
|
|||||||
Payable
to related parties --
|
||||||||
Maritima
Sipsa S.A.
|
$ | 398 | $ | 718 |
For
the three-month periods
ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Maritima
Sipsa S.A. (1)
|
$ | - | $ | 1,006 | ||||
Maritima
Sipsa S.A.
|
- | 63 | ||||||
$ | - | $ | 1,069 |
(1)
|
Sale
and repurchase of vessel Princess
Marina
|
9.
|
SHARE
CAPITAL
|
10.
|
BUSINESS
AND GEOGRAPHIC SEGMENT INFORMATION
|
For
the three-month periods
ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Revenues
(1)
|
||||||||
− South
America
|
$ | 33,377 | $ | 24,970 | ||||
− Europe
|
33,931 | 16,845 | ||||||
− Asia
|
- | 3,219 | ||||||
− Other
|
93 | 392 | ||||||
$ | 67,401 | $ | 45,426 | |||||
(1) Classified
by country of domicile of charterers.
|
River
Business
|
Offshore
Supply
Business
|
Ocean
Business
|
Passenger
Business
|
Total
|
||||||||||||||||
Revenues
|
$ | 27,156 | $ | 9,187 | $ | 31,058 | $ | - | $ | 67,401 | ||||||||||
Running
and voyage expenses
|
21,509 | 4,359 | 9,124 | 1,036 | 36,028 | |||||||||||||||
Depreciation
and amortization
|
3,055 | 1,166 | 4,854 | 769 | 9,844 | |||||||||||||||
Segment
operating profit (loss)
|
772 | 3,950 | 15,429 | (1,902 | ) | 18,249 | ||||||||||||||
Segment
assets
|
211,778 | 174,416 | 178,814 | 11,996 | 577,004 | |||||||||||||||
Investments
in affiliates
|
1,673 | - | 410 | - | 2,083 | |||||||||||||||
Income
(loss) from investment in
affiliates
|
(124 | ) | - | (50 | ) | - | (174 | ) | ||||||||||||
Additions
to long-lived assets
|
$ | 24,801 | $ | 11,148 | $ | 269 | $ | 451 | $ | 36,669 |
At
March 31, 2008
|
||||
Total
assets for reportable segments
|
$ | 577,004 | ||
Other
assets
|
12,585 | |||
Corporate
cash and cash equivalents
|
41,957 | |||
Consolidated
total assets
|
$ | 631,546 |
River
Business
|
Offshore
Supply
Business
|
Ocean
Business
|
Passenger
Business
|
Total
|
||||||||||||||||
Revenues
|
$ | 21,528 | $ | 8,395 | $ | 12,753 | $ | 2,750 | $ | 45,426 | ||||||||||
Running
and voyage expenses
|
14,181 | 2,821 | 4,184 | 3,388 | 24,574 | |||||||||||||||
Depreciation
and amortization
|
2,285 | 904 | 3,738 | 1,127 | 8,054 | |||||||||||||||
Segment
operating profit (loss)
|
3,480 | 3,609 | 3,258 | (1,979 | ) | 8,368 | ||||||||||||||
Income
from investment in affiliates
|
4 | - | 165 | - | 169 | |||||||||||||||
Additions
to long-lived assets
|
$(1) | 17,620 | $ | 13,027 | $ | 18,093 | $ | 1,118 | $ | 49,858 |
a.
|
Includes
the 12 river barges and a push boat acquired in the Otto Candies
acquisition valued at $13,679.
|
11.
|
SUPPLEMENTAL
GUARANTOR INFORMATION
|
Parent
|
Combined
subsidiary
guarantors
|
Combined
subsidiary
non
guarantors
|
Consolidating
adjustments
|
Total
consolidated
amounts
|
||||||||||||||||
Current
assets
|
||||||||||||||||||||
Receivables
from related parties
|
$ | 278,486 | $ | 148,274 | $ | 28,119 | $ | (452,180 | ) | $ | 2,699 | |||||||||
Other
current assets
|
14,641 | 26,389 | 42,207 | - | 83,237 | |||||||||||||||
Total
current assets
|
293,127 | 174,663 | 70,326 | (452,180 | ) | 85,936 | ||||||||||||||
Noncurrent
assets
|
||||||||||||||||||||
Vessels
and equipment, net
|
- | 142,448 | 350,035 | (1,163 | ) | 491,320 | ||||||||||||||
Investment
in affiliates
|
144,465 | - | 2,083 | (144,465 | ) | 2,083 | ||||||||||||||
Other
noncurrent assets
|
6,158 | 24,831 | 21,218 | - | 52,207 | |||||||||||||||
Total
noncurrent assets
|
150,623 | 167,279 | 373,336 | (145,628 | ) | 545,610 | ||||||||||||||
Total
assets
|
$ | 443,750 | $ | 341,942 | $ | 443,662 | $ | (597,808 | ) | $ | 631,546 | |||||||||
Current
liabilities
|
||||||||||||||||||||
Payable
to related parties
|
$ | - | $ | 300,803 | $ | 151,775 | $ | (452,180 | ) | $ | 398 | |||||||||
Other
financial debt
|
- | 1,446 | 19,358 | - | 20,804 | |||||||||||||||
Other
noncurrent liabilities
|
8,807 | 8,864 | 13,410 | - | 31,081 | |||||||||||||||
Total
current liabilities
|
8,807 | 311,113 | 184,543 | (452,180 | ) | 52,283 | ||||||||||||||
Noncurrent
liabilities
|
||||||||||||||||||||
Long-term
financial debt
|
180,000 | - | 129,300 | - | 309,300 | |||||||||||||||
Other
noncurrent liabilities
|
- | 409 | 10,629 | - | 11,038 | |||||||||||||||
Total
noncurrent liabilities
|
180,000 | 409 | 139,929 | - | 320,338 | |||||||||||||||
Total
liabilities
|
188,807 | 311,522 | 324,472 | (452,180 | ) | 372,621 | ||||||||||||||
Minority
interest
|
- | - | - | 3,982 | 3,982 | |||||||||||||||
Shareholders’
equity
|
254,943 | 30,420 | 119,190 | (149,610 | ) | 254,943 | ||||||||||||||
Total
liabilities, minority interest and shareholders’ equity
|
$ | 443,750 | $ | 341,942 | $ | 443,662 | $ | (597,808 | ) | $ | 631,546 |
Parent
|
Combined
subsidiary
guarantors
|
Combined
subsidiary
non
guarantors
|
Consolidating
adjustments
|
Total
consolidated
amounts
|
||||||||||||||||
Current
assets
|
||||||||||||||||||||
Receivables
from related parties
|
$ | 290,349 | $ | 116,818 | $ | 14,166 | $ | (418,529 | ) | $ | 2,804 | |||||||||
Other
current assets
|
30,714 | 24,251 | 47,472 | - | 102,437 | |||||||||||||||
Total
current assets
|
321,063 | 141,069 | 61,638 | (418,529 | ) | 105,241 | ||||||||||||||
Noncurrent
assets
|
||||||||||||||||||||
Vessels
and equipment, net
|
- | 139,938 | 323,532 | (1,178 | ) | 462,292 | ||||||||||||||
Investment
in affiliates
|
134,061 | - | 2,257 | (134,061 | ) | 2,257 | ||||||||||||||
Other
noncurrent assets
|
6,638 | 25,402 | 20,330 | - | 52,370 | |||||||||||||||
Total
noncurrent assets
|
140,699 | 165,340 | 346,119 | (135,239 | ) | 516,919 | ||||||||||||||
Total
assets
|
$ | 461,762 | $ | 306,409 | $ | 407,757 | $ | (553,768 | ) | $ | 622,160 | |||||||||
Current
liabilities
|
||||||||||||||||||||
Payable
to related parties
|
$ | 1,097 | $ | 270,215 | $ | 147,935 | $ | (418,529 | ) | $ | 718 | |||||||||
Other
financial debt
|
4,688 | - | 13,107 | - | 17,795 | |||||||||||||||
Other
current liabilities
|
2,522 | 8,264 | 11,174 | - | 21,960 | |||||||||||||||
Total
current liabilities
|
8,307 | 278,479 | 172,216 | (418,529 | ) | 40,473 | ||||||||||||||
Noncurrent
liabilities
|
||||||||||||||||||||
Long-term
financial debt
|
200,313 | - | 113,827 | - | 314,140 | |||||||||||||||
Other
noncurrent liabilities
|
- | 562 | 10,101 | - | 10,663 | |||||||||||||||
Total
noncurrent liabilities
|
200,313 | 562 | 123,928 | - | 324,803 | |||||||||||||||
Total
liabilities
|
208,620 | 279,041 | 296,144 | (418,529 | ) | 365,276 | ||||||||||||||
Minority
interest
|
- | - | - | 3,742 | 3,742 | |||||||||||||||
Shareholders’
equity
|
253,142 | 27,368 | 111,613 | (138,981 | ) | 253,142 | ||||||||||||||
Total
liabilities, minority interest and shareholders’ equity
|
$ | 461,762 | $ | 306,409 | $ | 407,757 | $ | (553,768 | ) | $ | 622,160 |
Parent
|
Combined
subsidiary
guarantors
|
Combined
subsidiary
non
guarantors
|
Consolidating
adjustments
|
Total
consolidated
amounts
|
||||||||||||||||
Revenues
|
$ | - | $ | 38,492 | $ | 30,023 | $ | (1,114 | ) | $ | 67,401 | |||||||||
Operating
expenses
|
(2,066 | ) | (27,067 | ) | (21,118 | ) | 1,099 | (49,152 | ) | |||||||||||
Operating
profit (loss)
|
(2,066 | ) | 11,425 | 8,905 | (15 | ) | 18,249 | |||||||||||||
Investment
in affiliates
|
20,223 | - | (174 | ) | (20,223 | ) | (174 | ) | ||||||||||||
Other
income (expenses)
|
(818 | ) | 1,388 | (439 | ) | - | 131 | |||||||||||||
Income
before income taxes and minority interest
|
17,339 | 12,813 | 8,292 | (20,238 | ) | 18,206 | ||||||||||||||
Income
taxes
|
- | 124 | (751 | ) | - | (627 | ) | |||||||||||||
Minority
interest
|
- | - | - | (240 | ) | (240 | ) | |||||||||||||
Net
income
|
$ | 17,339 | $ | 12,937 | $ | 7,541 | $ | (20,478 | ) | $ | 17,339 |
Parent
|
Combined
subsidiary
guarantors
|
Combined
subsidiary
non
guarantors
|
Consolidating
adjustments
|
Total
consolidated
amounts
|
||||||||||||||||
Revenues
|
$ | - | $ | 17,454 | $ | 30,205 | $ | (2,233 | ) | $ | 45,426 | |||||||||
Operating
expenses
|
(1,553 | ) | (14,493 | ) | (23,230 | ) | 2,218 | (37,058 | ) | |||||||||||
Operating
profit (loss)
|
(1,553 | ) | 2,961 | 6,975 | (15 | ) | 8,368 | |||||||||||||
Investment
in affiliates
|
3,149 | - | 169 | (3,149 | ) | 169 | ||||||||||||||
Other
income (expenses)
|
368 | (4,638 | ) | (766 | ) | - | (5,036 | ) | ||||||||||||
Income
(loss) before income taxes and minority interest
|
1,964 | (1,677 | ) | 6,378 | (3,164 | ) | 3,501 | |||||||||||||
Income
taxes
|
- | (128 | ) | (1,270 | ) | - | (1,398 | ) | ||||||||||||
Minority
interest
|
- | - | - | (139 | ) | (139 | ) | |||||||||||||
Net
income (loss)
|
$ | 1,964 | $ | (1,805 | ) | $ | 5,108 | $ | (3,303 | ) | $ | 1,964 |
Parent
|
Combined
subsidiary
guarantors
|
Combined
subsidiary
non
guarantors
|
Consolidating
adjustments
|
Total
consolidated
amounts
|
||||||||||||||||
Net
income
|
$ | 17,339 | $ | 12,937 | $ | 7,541 | $ | (20,478 | ) | $ | 17,339 | |||||||||
Adjustments
to reconcile net income to net cash provided by operating
activities
|
(16,737 | ) | 7,937 | (4,096 | ) | 20,478 | 7,582 | |||||||||||||
Net
cash provided by operating activities
|
602 | 20,874 | 3,445 | - | 24,921 | |||||||||||||||
Intercompany
sources
|
3,030 | (10,107 | ) | 1,097 | 5,980 | - | ||||||||||||||
Non-subsidiary
sources
|
- | (9,258 | ) | (31,096 | ) | - | (40,354 | ) | ||||||||||||
Net
cash (used in) provided by investing activities
|
3,030 | (19,365 | ) | (29,999 | ) | 5,980 | (40,354 | ) | ||||||||||||
Intercompany
sources
|
9,010 | - | (3,030 | ) | (5,980 | ) | - | |||||||||||||
Non-subsidiary
sources
|
(29,621 | ) | 1,446 | 21,303 | - | (6,872 | ) | |||||||||||||
Net
cash provided by financing activities
|
(20,611 | ) | 1,446 | 18,273 | (5,980 | ) | (6,872 | ) | ||||||||||||
Net
(decrease) increase in cash and cash equivalents
|
$ | (16,979 | ) | $ | 2,955 | $ | (8,281 | ) | $ | - | $ | (22,305 | ) |
Parent
|
Combined
subsidiary
guarantors
|
Combined
subsidiary
non
guarantors
|
Consolidating
adjustments
|
Total
consolidated
amounts
|
||||||||||||||||
Net
income (loss)
|
$ | 1,964 | $ | (1,805 | ) | $ | 5,108 | $ | (3,303 | ) | $ | 1,964 | ||||||||
Adjustments
to reconcile net income (loss) to net cash provided by operating
activities
|
(1,073 | ) | 1,961 | 9,649 | 3,303 | 13,840 | ||||||||||||||
Net
cash provided by operating activities
|
891 | 156 | 14,757 | - | 15,804 | |||||||||||||||
Intercompany
sources
|
3,626 | - | - | (3,626 | ) | - | ||||||||||||||
Non-subsidiary
sources
|
- | (3,310 | ) | (46,659 | ) | - | (49,969 | ) | ||||||||||||
Net
cash (used in) provided by investing activities
|
3,626 | (3,310 | ) | (46,659 | ) | (3,626 | ) | (49,969 | ) | |||||||||||
Intercompany
sources
|
- | 5,451 | (9,077 | ) | 3,626 | - | ||||||||||||||
Non-subsidiary
sources
|
(86 | ) | - | 47,726 | - | 47,640 | ||||||||||||||
Net
cash provided by (used in) financing activities
|
(86 | ) | 5,451 | 38,649 | 3,626 | 47,640 | ||||||||||||||
Net
increase in cash and cash equivalents
|
$ | 4,431 | $ | 2,297 | $ | 6,747 | $ | - | $ | 13,475 |
12.
|
SUBSEQUENT
EVENTS
|
Dated: May
12, 2008
|
By:
|
/s/
Felipe Menendez R.
|
Felipe
Menendez R.
|
||
Chief
Executive Officer
|