SYS-CON MEDIA Authors: Kevin Benedict, Gilad Parann-Nissany

News Feed Item

Navios Maritime Holdings Inc. Reports Financial Results for the Fourth Quarter and Year Ended December 31, 2013

MONACO -- (Marketwired) -- 02/19/14 -- Navios Maritime Holdings Inc. (NYSE: NM)

  • Revenue:
    • $512.3 million for 2013; $130.6 million for Q4
  • Adjusted EBITDA:
    • $159.8 million for 2013; $42.0 million for Q4
  • Acquired 22 vessels in 2013 and YTD 2014
    • Six vessels to owned fleet; six vessels through Navios Asia; ten vessels through Navios Europe
  • Chartered-in five vessels
    • Japanese built Kamsarmax vessels delivering between Q2 2015 and Q4 2016
    • Chartered for periods between seven and ten years
    • Purchase option on all vessels
  • Dividend of $0.06 per share for Q4 2013

Navios Maritime Holdings Inc. ("Navios Holdings" or "the Company") (NYSE: NM), a global, vertically integrated seaborne shipping and logistics company, today reported financial results for the fourth quarter and year ended December 31, 2013.

Angeliki Frangou, Chairman and Chief Executive Officer, stated, "We are pleased to report our results for the fourth quarter and year 2013. We had solid results and reported Adjusted EBITDA of $159.8 million and $42.0 million for the year and the quarter, respectively. As we continue to focus on execution, we are returning capital to our shareholders through dividend payments and declared a $0.06 dividend for Q4 2013 representing a yield of 2.4%."

‎Angeliki Frangou continued, "Controlling costs was an institutional imperative in 2013, to take advantage of any change in the cycle. Through a number of initiatives, we materially reduced our daily cash breakeven to an estimated $7,308 per vessel for 2014. This low breakeven allows us to position Navios optimally as it provides a margin of safety in a recovering market and should provide reasonable cash flow in any event."

HIGHLIGHTS -- RECENT DEVELOPMENTS

Navios Holdings

Issuances of American Depositary Shares Representing Preferred Stock

On January 28, 2014, Navios Holdings completed the sale 2,000,000 American Depositary Shares, each of which represents 1/100th of a share of the Company's Series G Cumulative Redeemable Perpetual Preferred Stock, with a liquidation preference of $2,500.00 per share, priced at $25.00 per American Depositary Share. Dividends will be payable on the Series G Cumulative Redeemable Perpetual Preferred Stock at a rate of 8.75% per annum of the stated liquidation preference. The American Depositary Shares have been approved for listing on the New York Stock Exchange under the symbol "NMPrG." The net proceeds of approximately $47.7 million from the offering (after deducting underwriting discounts and estimated offering expenses) will be used for general corporate purposes, including acquisition of vessels.

Fleet Developments

Acquisition of Two New Building Vessels

On January 26, 2014, Navios Holdings entered into agreements to purchase two bulk carrier vessels, one 84,000 dwt Panamax vessel and one 180,600 dwt Capesize vessel, both to be built in Japan. The vessels' acquisition prices are $31.8 million and $52.0 million, respectively. Both vessels are scheduled for delivery in Q4 2015. The vessels will be financed with debt and cash from operations.

Chartered-in Five Vessels

In January 2014, Navios Holdings entered into agreements to charter-in five new building Japanese Kamsarmax vessels. The vessels are expected to be delivered between Q2 2015 and Q4 2016 and are chartered-in for periods from seven to ten years for an average charter rate of $13,480 per day for the first year. Navios has purchase option on all of the vessels.

Dividend Policy

On February 17, 2014, the Board of Directors declared a quarterly cash dividend for the fourth quarter of 2013 of $0.06 per share of common stock. The dividend is payable on March 27, 2014 to stockholders of record as of March 20, 2014. The declaration and payment of any further dividends remain subject to the discretion of the Board and will depend on, among other things, Navios Holdings' cash requirements after taking into account market opportunities, restrictions under its credit agreements and other debt obligations and such other factors as the Board may deem advisable.

Navios South American Logistics Inc. ("Navios Logistics")

On February 11, 2014, Navios Logistics entered into an agreement for the construction of three new pushboats with a construction price of $7.4 million each. These vessels are expected to be delivered in the first quarter of 2015.

Navios Asia LLC ("Navios Asia")

In January, 2014, Navios Asia took delivery of the N Bonanza, a 2006-built 76,596 dwt bulk carrier vessel for a purchase price of $17.5 million, of which $6.3 million was paid from equity contributions and $11.3 million was financed through a loan.

Navios Maritime Partners L.P. ("Navios Partners")

In February 2014, Navios Partners completed its public offering of 6,325,000 common units, including the full exercise of the underwriters' overallotment option at $17.30 per unit, and raised gross proceeds of approximately $109.4 million. The net proceeds of this offering were approximately $104.5 million. Navios Holdings paid $2.2 million in order to retain its 2% general partner interest. As a result, 129,082 additional general partnership units were issued in connection with this offering. Following this offering Navios Holdings' owns 20.0% of Navios Partners (which includes a 2% general partner interest).

On February 14, 2014, Navios Holdings received $7.4 million from Navios Partners representing the cash distribution for the fourth quarter of 2013.

Navios Maritime Acquisition Corporation ("Navios Acquisition")

On February 14, 2014, Navios Acquisition priced its public offering of 14,950,000 shares of its common stock, including the full exercise of the underwriters' overallotment option at a price of $3.85 per share, raising gross proceeds of $57.6 million. The offering is expected to close on February 20, 2014. Following this offering, Navios Holdings' has a 43.6% voting interest and 46.4% economic interest in Navios Acquisition (43.1% voting and 45.8% economic interest following the exercise of the underwriters' overallotment option).

On January 7, 2014, Navios Holdings received $3.6 million from Navios Acquisition representing the cash dividend for the third quarter of 2013.

Time Charter Coverage

As of February 18, 2014, Navios Holdings has chartered-out 51.4% and 8.8% of available days for 2014 and 2015, respectively, equivalent to $115.4 million and $28.9 million in revenue, respectively. The average daily charter-out rate for the core fleet is $13,408 and $18,230 for 2014 and 2015, respectively. The average daily charter-in rate for the active long-term charter-in vessels for 2013 is $13,759.

The above figures do not include the fleet of Navios Logistics and vessels servicing Contracts of Affreightment.

Fleet Profile

Navios Holdings controls a fleet of 66 vessels totaling 6.3 million dwt, of which 42 are owned and 24 are chartered-in under long-term charters (collectively, the "Core Fleet"). Navios Holdings currently operates 53 vessels (15 Capesize, 17 Panamax, 19 Ultra Handymax and two Handysize) totaling 5.1 million dwt. The current average age of the operating fleet is 7.0 years. Additionally, Navios Holdings has (i) seven newbuilding charter-in vessels expected to be delivered at various dates through 2016; (ii) two newbuilding owned vessels expected to be delivered in Q4 2015; and (iii) four vessels in the Navios Asia fleet expected to be delivered in the first quarter of 2015.

Exhibit II provides certain details of the "Core Fleet" of Navios Holdings. It does not include the fleet of Navios Logistics.

Earnings Highlights

As of December 31, 2013

  • Net Debt to Total Capitalization of 51.3%.

  • Cash of $189.9 million.

Fourth Quarter 2013 and 2012 Results (in thousands of U.S. dollars, except per share data and unless otherwise stated):

The fourth quarter 2013 and 2012 information presented below was derived from the unaudited condensed consolidated financial statements for the respective periods. EBITDA, Adjusted EBITDA, Adjusted Net Loss and Adjusted Basic Losses Per Share are non-U.S. GAAP financial measures and should not be used in isolation or as substitution for Navios Holdings' results.

See Exhibit I under the heading, "Disclosure of Non-GAAP Financial Measures," for a discussion of EBITDA or Adjusted EBITDA of Navios Holdings, on a consolidated basis, and Navios Logistics, and a reconciliation of such measure to the most comparable measure under U.S. GAAP.


                                 Three Month Period     Three Month Period
                                       Ended                  Ended
                                    December 31,           December 31,
                                        2013                   2012
                               ---------------------  ---------------------
                                    (unaudited)            (unaudited)
Revenue                        $             130,586  $             128,457
Adjusted EBITDA (*)            $              41,985  $              53,834
Adjusted Net loss (*)          $             (18,059) $              (1,046)
Adjusted Basic Losses Per
 Share (*)                     $               (0.18) $               (0.01)

(*) Adjusted EBITDA, Adjusted Net Loss and Adjusted Basic Losses Per Share
    for the three months ended December 31, 2013 exclude a $37.1 million
    loss on bond extinguishment and a $14.8 million loss from Navios
    Acquisition.

    Adjusted EBITDA for the three months ended December 31, 2012 excludes a
    $161.2 million gain from defaulted charter's compensation and related
    accounts, net.

    Adjusted Net Loss and Adjusted Basic Losses Per Share for the three
    months ended December 31, 2012 also exclude the item described in the
    immediately preceding paragraph, and $4.1 million of accelerated
    amortization of intangibles.

Revenue from drybulk vessel operations for the three months ended December 31, 2013 was $80.0 million as compared to $69.9 million for the same period during 2012. The increase in drybulk revenue was mainly attributable to an increase in the time charter equivalent rate ("TCE") per day by 3.8% to $13,291 per day in the fourth quarter of 2013, as compared to $12,805 per day in the same period of 2012; (ii) an increase in available days for owned vessels of 453 days; and (iii) an increase in short-term charter-in fleet available days of 473 days. This increase was partially offset by a decrease in long-term charter-in fleet available days of 11 days.

Revenue from the logistics business was $50.6 million for the three months ended December 31, 2013 as compared to $58.6 million for the same period of 2012. This decrease was mainly attributable to a decrease in the Paraguayan liquid port's volume of products sold mitigated by an increase in the revenues of the dry port and the barge business.

Adjusted EBITDA of Navios Holdings for the three months ended December 31, 2013 decreased by $11.8 million to $42.0 million as compared to $53.8 million for the same period of 2012. The $11.8 million decrease in Adjusted EBITDA was primarily due to (i) a $1.4 million increase in direct vessel expenses (excluding the amortization of deferred drydock and special survey costs); (ii) a $5.9 million decrease in other income, net; (iii) a $0.5 million increase in net income attributable to the noncontrolling interest; and (iv) a $18.9 million decrease in equity in net earnings from affiliated companies. This overall decrease of $26.7 million was mitigated by a (i) a $2.1 million increase in revenue;(ii) a $12.4 million decrease in time charter, voyage and logistics business expenses; and (iii) a $0.4 million decrease in general and administrative expenses (excluding share-based compensation expenses).

EBITDA of Navios Logistics was $14.3 million for the three month period ended December 31, 2013 as compared to $10.9 million for the same period in 2012.

Adjusted Net Loss of Navios Holdings for the three months ended December 31, 2013 was $18.1 million as compared to $1.1 million for the same period of 2012. The $17.0 million increase of Adjusted Net Loss was mainly due to: (i) a decrease in Adjusted EBITDA of $11.8 million; (ii) an increase in interest income/(expense) and finance cost, net of $2.4 million; (iii) an increase in income tax expense of $0.7 million; (iv) an increase of $0.9 million in amortization for deferred drydock and special survey costs; and (v) an increase of $1.9 million in share-based compensation expense. This overall increase was partially offset by a decrease in depreciation and amortization of $0.7 million (excluding the accelerated amortization of intangibles in 2012).

Year Ended December 31, 2013 and 2012 Results (in thousands of U.S. dollars, except per share data and unless otherwise stated):

The information for the year ended December 31, 2013 and 2012 presented below was derived from the unaudited condensed consolidated financial statements for the respective periods. EBITDA, Adjusted EBITDA, Adjusted Net (Loss)/Income and Adjusted Basic Losses/(Earnings) Per Share are non-U.S. GAAP financial measures, and should not be used in isolation or as substitution for Navios Holdings' results.

See Exhibit I under the heading, "Disclosure of Non-GAAP Financial Measures," for a discussion of EBITDA or Adjusted EBITDA of Navios Holdings, on a consolidated basis, and Navios Logistics, and a reconciliation of such measures to the most comparable measures under U.S. GAAP.


                                       Year Ended            Year Ended
                                      December 31,          December 31,
                                          2013                  2012
                                 --------------------- ---------------------
                                      (unaudited)           (unaudited)
Revenue                          $             512,279 $             616,494
Adjusted EBITDA (*)              $             159,829 $             237,935
Adjusted Net (Loss)/Income (*)   $            (57,143) $              18,005
Adjusted Basic (Losses)/Earnings
 Per Share (*)                   $              (0.58) $                0.16

(*) Adjusted EBITDA, Adjusted Net Loss and Adjusted Basic Losses Per Share
    for the year ended December 31, 2013 excludes a $37.1 million loss on
    bond extinguishment and a $14.8 million loss from Navios Acquisition.

    Adjusted EBITDA for the year ended December 31, 2012 excludes (i) a
    $161.2 million gain from defaulted charter's compensation and related
    accounts, net (ii) a $0.3 million gain on the sale of the Navios Buena
    Ventura to Navios Partners.

    Adjusted Net Income and Adjusted Basic Earnings Per Share for the year
    ended December 31, 2012 exclude items (i) and (ii) described in the
    immediately preceding paragraph, and $4.1 million of accelerated
    amortization of intangibles.

Revenue from drybulk vessel operations for the year ended December 31, 2013 was $275.2 million as compared to $369.5 million for the same period during 2012. The decrease in drybulk revenue was mainly attributable to: (i) a decrease in the TCE per day by 33.8% to $12,029 per day in the year ended December 31, 2013 following the receipt in advance of $175.4 million due to restructuring of credit default insurance in the fourth quarter of 2012, as compared to $18,167 per day in the same period of 2012; and (ii) a decrease in the long-term charter-in fleet available days of 309 days. This decrease was partially offset by an increase in short-term charter-in fleet available days of 1,415 days and an increase in available days for owned vessels of 669 days.

Revenue from the logistics business was $237.1 million for the year ended December 31, 2013 as compared to $247.0 million for the same period of 2012. This decrease was mainly attributable to a decrease in the Paraguayan liquid port's volume of products sold. This decrease was partially offset by an increase in (i) rates in the dry port terminal; and (ii) rates in the cabotage fleet.

Adjusted EBITDA of Navios Holdings for the year ended December 31, 2013 decreased by $78.1 million to $159.8 million as compared to $237.9 million for the same period of 2012. The $78.1 million decrease in Adjusted EBITDA was primarily due to: (i) a $104.2 million decrease in revenue; (ii) a $14.1 million decrease in equity in net earnings from affiliated companies; and (iii) a $3.7 million increase in net income attributable to the noncontrolling interest. The overall variance of $122.0 million was mitigated by: (i) a $7.0 million decrease in general and administrative expenses (excluding share-based compensation expenses); (ii) a $6.0 million decrease in direct vessel expenses (excluding the amortization of deferred drydock and special survey costs); (iii) a $24.9 million decrease in time charter, voyage and logistics business expenses; and (iv) a $6.0 million increase in other income, net.

EBITDA of Navios Logistics was $56.8 million for the year ended December 31, 2013 as compared to $48.1 million for the same period in 2012.

Adjusted Net loss of Navios Holdings for the year ended December 31, 2013 was $57.1 million as compared to $18.0 million of income for the same period of 2012. The decrease of Adjusted Net Income by $75.1 million was mainly due to: (i) a decrease in Adjusted EBITDA of $78.1 million; (ii) an increase in interest income/(expense) and finance cost, net of $5.0 million; (iii) an increase of $2.3 million in amortization for deferred drydock and special survey costs; and (iv) an increase of $0.3 million in share-based compensation expense. The decrease was partially offset by: (i) a decrease in depreciation and amortization of $6.0 million (excluding the accelerated amortization of intangibles in 2012); and (ii) an increase in income tax benefit of $4.6 million.

Fleet Summary Data:

The following table reflects certain key indicators indicative of the performance of the Navios Holdings' drybulk operations (excluding the Navios Logistics fleet) and its fleet performance for the three and twelve month periods ended December 31, 2013 and 2012.


                      Three Month   Three Month
                     Period Ended  Period Ended   Year Ended    Year Ended
                     December 31,  December 31,  December 31,  December 31,
                         2013          2012          2013          2012
                      (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)

Available Days (1)          5,389         4,474        19,364        17,589
Operating Days (2)          5,370         4,391        19,062        17,273
Fleet Utilization
 (3)                         99.7%         98.2%         98.4%         98.2%
Equivalent Vessels
 (4)                           59            49            53            48
TCE (5)              $     13,291  $     12,805  $     12,029  $     18,167


(1) Available days for the fleet are total calendar days the vessels were in
    Navios Holdings' possession for the relevant period after subtracting
    off-hire days associated with major repairs, drydocking or special
    surveys. The shipping industry uses available days to measure the number
    of days in a relevant period during which vessels should be capable of
    generating revenues.
(2) Operating days are the number of available days in the relevant period
    less the aggregate number of days that the vessels are off-hire due to
    any reason, including unforeseen circumstances. The shipping industry
    uses operating days to measure the aggregate number of days in a
    relevant period during which vessels actually generate revenues.
(3) Fleet utilization is the percentage of time that Navios Holdings'
    vessels were available for generating revenue, and is determined by
    dividing the number of operating days during a relevant period by the
    number of available days during that period. The shipping industry uses
    fleet utilization to measure a company's efficiency in finding suitable
    employment for its vessels.
(4) Equivalent Vessels is defined as the total available days during a
    relevant period divided by the number of days of this period.
(5) TCE is defined as voyage and time charter revenues less voyage expenses
    during a relevant period divided by the number of available days during
    the period.

Conference Call:

As previously announced, Navios Holdings will host a conference call today, February 19, 2014, at 8:30 am ET, at which time members of senior management will provide highlights and commentary on the financial results of the Company for the fourth quarter and year ended December 31, 2013.

A supplemental slide presentation will be available on the Navios Holdings website at www.navios.com under the "Investors" section by 8:00 am ET on the day of the call.

Conference Call details:
Call Date/Time: Wednesday, February 19, 2014, at 8:30 am ET
Call Title: Navios Holdings Inc. Q4 2013 Financial Results Conference Call
US Dial In: +1.877.480.3873
International Dial In: +1.404.665.9927
Conference ID: 3140 3509

The conference call replay will be available shortly after the live call and remain available for one week at the following numbers:
US Replay Dial In: +1.800.585.8367
International Replay Dial In: +1.404.537.3406
Conference ID: 3140 3509

This call will be simultaneously Webcast. The Webcast will be available on the Navios Holdings website, www.navios.com, under the "Investors" section. The Webcast will be archived and available at the same Web address for two weeks following the call.

About Navios Maritime Holdings Inc.

Navios Maritime Holdings Inc. (NYSE: NM) is a global, vertically integrated seaborne shipping and logistics company focused on the transport and transshipment of drybulk commodities including iron ore, coal and grain. For more information about Navios Holdings please visit our website: www.navios.com.

About Navios South American Logistics Inc.

Navios South American Logistics Inc. is one of the largest logistics companies in the Hidrovia region of South America, focusing on the Hidrovia region river system, the main navigable river system in the region, and on cabotage trades along the eastern coast of South America. Navios Logistics serves the storage and marine transportation needs of its petroleum, agricultural and mining customers through its port terminals, river barge and coastal cabotage operations. For more information about Navios Logistics please visit its website: www.navios-logistics.com.

About Navios Maritime Partners L.P.

Navios Partners (NYSE: NMM) is a publicly traded master limited partnership which owns and operates dry cargo vessels. For more information, please visit its website: www.navios-mlp.com.

About Navios Maritime Acquisition Corporation

Navios Acquisition (NYSE: NNA) is an owner and operator of tanker vessels focusing in the transportation of petroleum products (clean and dirty) and bulk liquid chemicals. For more information about Navios Acquisition, please visit its website: www.navios-acquisition.com.

Forward Looking Statements - Safe Harbor

This press release contains forward-looking statements (as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) concerning future events and Navios Holdings' growth strategy and measures to implement such strategy, including expected vessel acquisitions and entering into further time charters. Words such as "expects," "intends," "plans," "believes," "anticipates," "hopes," "estimates," and variations of such words and similar expressions are intended to identify forward-looking statements. Such statements include comments regarding expected revenues and time charters. Although Navios Holdings believes that the expectations reflected in such forward-looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct. These statements involve known and unknown risks and are based upon a number of assumptions and estimates which are inherently subject to significant uncertainties and contingencies, many of which are beyond the control of Navios Holdings. Actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to changes in the demand for drybulk vessels; competitive factors in the market in which Navios Holdings operates; risks associated with operations outside the United States; and other factors listed from time to time in Navios Holdings' filings with the Securities and Exchange Commission. Navios Holdings expressly disclaims any obligations or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in Navios Holdings' expectations with respect thereto or any change in events, conditions or circumstances on which any statement is based.


                                  EXHIBIT I

                        NAVIOS MARITIME HOLDINGS INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF INCOME
 (Expressed in thousands of U.S. dollars - except share and per share data)


                      Three Month   Three Month      Year          Year
                     Period Ended  Period Ended      Ended         Ended
                     December 31,  December 31,  December 31,  December 31,
                         2013          2012          2013          2012
                     ------------  ------------  ------------  ------------
                      (unaudited)   (unaudited)   (unaudited)
Revenue              $    130,586  $    128,457  $    512,279  $    616,494
Time charter, voyage
 and logistics
 business expenses        (53,317)      (65,774)     (244,412)     (269,279)
Direct vessel
 expenses                 (28,543)      (26,167)     (114,074)     (117,790)
General and
 administrative
 expenses                 (16,662)      (15,239)      (44,634)      (51,331)
Depreciation and
 amortization             (25,158)      (29,932)      (98,124)     (108,206)
Interest
 income/(expense)and
 finance cost, net        (28,361)      (25,981)     (108,506)     (103,479)
Gain/(loss) on
 derivatives                    -            79          (260)         (196)
Gain on sale of
 assets                         -             -            18           323
Loss on bond and
 debt extinguishment      (37,136)            -       (37,136)            -
Other
 (expense)/income,
 net                           26       167,144         5,954       161,110
                     ------------  ------------  ------------  ------------
(Loss)/income before
 equity in net
 earnings of
 affiliated
 companies                (58,565)      132,587      (128,895)      127,646
Equity in net
 (losses)/earnings
 of affiliated
 companies                (10,436)       23,269        19,344        48,228
                     ------------  ------------  ------------  ------------
(Loss)/income before
 taxes               $    (69,001) $    155,856  $   (109,551) $    175,874
Income tax
 (expense)/benefit           (719)          (31)        4,260          (312)
                     ------------  ------------  ------------  ------------
Net (loss)/income         (69,720)      155,825      (105,291)      175,562
Less: Net
 loss/(income)
 attributable to the
 noncontrolling
 interest                    (259)          286        (3,772)          (77)
                     ------------  ------------  ------------  ------------
Net (loss)/income
 attributable to
 Navios Holdings
 common stockholders $    (69,979) $    156,111  $   (109,063) $    175,485
                     ============  ============  ============  ============
(Loss)/income
 attributable to
 Navios Holdings
 common
 stockholders, basic $    (70,462) $    155,684  $   (110,990) $    173,780
                     ============  ============  ============  ============
(Loss)/income
 attributable to
 Navios Holdings
 common
 stockholders,
 diluted             $    (70,462) $    156,111  $   (110,990) $    175,485
                     ============  ============  ============  ============
Basic
 (losses)/earnings
 per share
 attributable to
 Navios Holdings
 common stockholders $      (0.69) $       1.54  $      (1.09) $       1.72
                     ============  ============  ============  ============
Weighted average
 number of shares,
 basic                102,010,974   101,326,887   101,854,415   101,232,720
                     ============  ============  ============  ============
Diluted
 (losses)/earnings
 per share
 attributable to
 Navios Holdings
 common stockholders $      (0.69) $       1.41  $      (1.09) $       1.58
                     ============  ============  ============  ============
Weighted average
 number of shares,
 diluted              102,010,974   111,107,512   101,854,415   111,033,758
                     ============  ============  ============  ============



                        NAVIOS MARITIME HOLDINGS INC.
                            Other Financial Data


                                             December 31,
                                                 2013         December 31,
                                              (unaudited)         2012
                                           ---------------- ----------------
ASSETS

Cash and cash equivalents                  $        187,831 $        257,868
Restricted cash                                       2,041           24,704
Other current assets                                150,114          187,995
Vessels, port terminal and other fixed
 assets, net                                      1,808,883        1,746,493
Other noncurrent assets                             418,744          355,008
Goodwill and other intangibles                      352,000          369,394
                                           ---------------- ----------------
Total assets                               $      2,919,613 $      2,941,462
                                           ================ ================


LIABILITIES AND EQUITY

Current liabilities, including current
 portion of long-term debt                          149,767          189,376
Senior and ship mortgage notes, net of
 discount and including premium                   1,293,156        1,034,141
Long-term debt, net of current portion              198,832          290,976
Other noncurrent liabilities                         88,523          103,930
Total stockholders' equity                        1,189,335        1,323,039
                                           ---------------- ----------------
Total liabilities and stockholders' equity $      2,919,613 $      2,941,462
                                           ================ ================


                                           Year Ended         Year Ended
                                       December 31, 2013  December 31, 2012
                                       -----------------  -----------------
                                          (unaudited)
Net cash provided by operating
 activities                            $          57,922  $         228,644
Net cash (used in)/provided by
 investing activities                  $        (256,744) $          12,453
Net cash provided by/(used in)
 financing activities                  $         128,785  $        (154,325)

Disclosure of Non-GAAP Financial Measures
EBITDA represents net income plus interest and finance costs plus depreciation and amortization and income taxes, if any, unless otherwise stated. Adjusted EBITDA represents EBITDA excluding certain items as described under "Earnings Highlights". EBITDA and Adjusted EBITDA are "non-GAAP financial measures" and should not be considered a substitute for net income, cash flow from operating activities and other operations or cash flow statement data prepared in accordance with generally accepted accounting principles in the United States or as a measure of profitability or liquidity.

EBITDA is presented to provide additional information with respect to the ability of Navios Holdings to satisfy its respective obligations including debt service, capital expenditures and working capital requirements. While EBITDA is frequently used as a measure of operating results and the ability to meet debt service requirements, the definition of EBITDA is used here may not be comparable to that used by other companies due to differences in methods of calculation.

Navios Logistics EBITDA is used to measure company's operating performance.

The following tables provide a reconciliation of Adjusted EBITDA of Navios Holdings and EBITDA of Navios Logistics, which in the case of Navios Holdings is on a consolidated basis:

Navios Holdings Reconciliation of Adjusted EBITDA to Cash from Operations


                                           December 31,      December 31,
Three Months Ended                             2013              2012
                                         ----------------  ----------------
(in thousands of U.S. dollars)              (unaudited)       (unaudited)

Net cash (used in)/provided by operating $                 $
 activities                                       (21,134)          170,834
Net decrease in operating assets                   (8,683)          (15,011)
Net decrease in operating liabilities              22,491            31,821
Net interest cost                                  28,361            25,981
Deferred finance charges                           (1,260)           (1,554)
Provision for losses on accounts
 receivable                                          (330)          (16,694)
Unrealized (loss)/gain on FFA
 derivatives and expenses related to
 bond and debt extinguishment                     (12,142)               49
Equity in affiliates, net of dividends
 received                                         (18,811)           13,417
Payments for drydock and special survey             1,832             5,930
Noncontrolling interest                              (259)              286
Gain from defaulted charters'
 compensation and related accounts, net                 -          (161,225)
Loss on bond and debt extinguishment               37,136                 -
Other items from affiliates                        14,784                 -
                                         ----------------  ----------------
Adjusted EBITDA                          $         41,985  $         53,834
                                         ================  ================


Navios Logistics EBITDA Reconciliation to Net Income/(Loss)


                                            December 31,     December 31,
Three Months Ended                              2013             2012
                                          ---------------- ----------------
(in thousands of U.S. dollars)               (unaudited)      (unaudited)

Net income/(loss) attributable to Navios
 Logistics shareholders                   $            315 $           (748)
Depreciation and amortization                        5,735            6,866
Amortization of deferred drydock and
 special survey costs                                1,264              312
Interest income/(expense) and finance
 cost, net                                           6,351            4,494
Income tax benefit/(expense)                           642              (39)
                                          ---------------- ----------------
EBITDA                                    $         14,307 $         10,885
                                          ================ ================

Navios Holdings Reconciliation of Adjusted EBITDA to Cash from Operations


                                           December 31,      December 31,
Twelve Months Ended                            2013              2012
                                         ----------------  ----------------
(in thousands of U.S. dollars)              (unaudited)       (unaudited)

Net cash provided by operating
 activities                              $         57,922  $        228,644
Net (decrease)/increase in operating
 assets                                           (57,792)           50,687
Net decrease in operating liabilities              28,914            18,016
Net interest cost                                 108,506           103,479
Deferred finance charges                           (5,384)           (6,309)
Provision for losses on accounts
 receivable                                          (630)          (17,136)
Unrealized loss on FFA derivatives and
 expenses related to bond and debt
 extinguishment                                   (12,211)             (124)
Equity in affiliates, net of dividends
 received                                         (19,781)            7,519
Payments for drydock and special survey            12,119            14,461
Noncontrolling interest                            (3,772)              (77)
Gain on sale of assets                                 18                 -
Gain from defaulted charters'
 compensation and related accounts, net                 -          (161,225)
Loss on bond and debt extinguishment               37,136                 -
Other items from affiliates                        14,784                 -
                                         ----------------  ----------------
Adjusted EBITDA                          $        159,829  $        237,935
                                         ================  ================


Navios Logistics EBITDA Reconciliation to Net Income


                                            December 31,      December 31,
Twelve Months Ended                             2013              2012
                                          ----------------  ----------------
(in thousands of U.S. dollars)               (unaudited)       (unaudited)

Net income attributable to Navios
 Logistics shareholders                   $          9,716  $            156
Depreciation and amortization                       23,354            26,940
Amortization of deferred drydock and
 special survey costs                                3,392             1,332
Interest income/(expense) and finance
 cost, net                                          24,929            19,669
Income tax (expense)/benefit                        (4,554)               35
                                          ----------------  ----------------
EBITDA                                    $         56,837  $         48,132
                                          ================  ================



                                                                  EXHIBIT II
Owned Vessels


                                                              Deadweight
Vessel Name              Vessel Type        Year Built     (in metric tons)
-------------------- ------------------ ----------------- ------------------
Navios Serenity           Handysize            2011             34,690
Navios Ionian          Ultra Handymax          2000             52,067
Navios Horizon         Ultra Handymax          2001             50,346
Navios Herakles        Ultra Handymax          2001             52,061
Navios Achilles        Ultra Handymax          2001             52,063
Navios Vector          Ultra Handymax          2002             50,296
Navios Meridian        Ultra Handymax          2002             50,316
Navios Mercator        Ultra Handymax          2002             53,553
Navios Arc             Ultra Handymax          2003             53,514
Navios Hios            Ultra Handymax          2003             55,180
Navios Kypros          Ultra Handymax          2003             55,222
Navios Astra           Ultra Handymax          2006             53,468
Navios Ulysses         Ultra Handymax          2007             55,728
Navios Celestial       Ultra Handymax          2009             58,063
Navios Vega            Ultra Handymax          2009             58,792
Navios Magellan            Panamax             2000             74,333
Navios Star                Panamax             2002             76,662
Navios Northern Star       Panamax             2005             75,395
Navios Amitie              Panamax             2005             75,395
Navios Taurus              Panamax             2005             76,596
Navios Asteriks            Panamax             2005             76,801
Navios Galileo             Panamax             2006             76,596
Navios Avior               Panamax             2012             81,355
Navios Centaurus           Panamax             2012             81,472
Navios Stellar            Capesize             2009             169,001
Navios Bonavis            Capesize             2009             180,022
Navios Happiness          Capesize             2009             180,022
Navios Phoenix            Capesize             2009             180,242
Navios Lumen              Capesize             2009             180,661
Navios Antares            Capesize             2010             169,059
Navios Etoile             Capesize             2010             179,234
Navios Bonheur            Capesize             2010             179,259
Navios Altamira           Capesize             2011             179,165
Navios Azimuth            Capesize             2011             179,169

Navios Asia Fleet(3)

                                               Year           Deadweight
Vessel Name              Vessel Type          Built        (in metric tons)
-------------------- ------------------ ----------------- ------------------
N Amalthia                 Panamax             2006             75,318
N Bonanza                  Panamax             2006             76,596


Long term Chartered-in Fleet in Operation


                                        Year     Deadweight       Purchase
Vessel Name             Vessel Type    Built  (in metric tons)   Option(1)
-------------------- ---------------- ------- ---------------- -------------
Navios Lyra              Handysize      2012       34,718         Yes (2)
Navios Apollon        Ultra Handymax    2000       52,073            No
Navios Primavera      Ultra Handymax    2007       53,464           Yes
Navios Armonia        Ultra Handymax    2008       55,100            No
Navios Oriana         Ultra Handymax    2012       61,442           Yes
Navios Mercury        Ultra Handymax    2013       61,393           Yes
Navios Libra II           Panamax       1995       70,136            No
Navios Altair             Panamax       2006       83,001            No
Navios Esperanza          Panamax       2007       75,356            No
Navios Marco Polo         Panamax       2011       80,647           Yes
Navios Southern Star      Panamax       2013       82,224           Yes
Golden Heiwa              Panamax       2007       76,662            No
Beaufiks                 Capesize       2004       180,310          Yes
Rubena N                 Capesize       2006       203,233           No
King Ore                 Capesize       2010       176,800           No
Navios Koyo              Capesize       2011       181,415          Yes
Navios Obeliks           Capesize       2012       181,415          Yes

Navios Asia Fleet to be Delivered (3)


       Vessels         Vessel Type        Built      Estimated Delivery Date
-------------------- --------------- --------------- -----------------------
Navios TBN               Panamax           2007              Q1 2015
Navios TBN               Panamax           2007              Q1 2015
Navios TBN               Panamax           2007              Q1 2015
Navios TBN               Panamax           2007              Q1 2015

Owned Fleet to be Delivered


                                                           Deadweight
       Vessels         Vessel Type    Delivery Date      (in metric tons)
-------------------- --------------- --------------- -----------------------
Navios TBN               Panamax         Q4 2015              84,000
Navios TBN               Capesize        Q4 2015             180,600

Long-term Chartered-in Fleet to be Delivered


                      Vessel        Delivery      Deadweight      Purchase
     Vessels           Type           Date     (in metric tons)    Option
----------------- -------------- ------------- ---------------- ------------
Navios Venus      Ultra Handymax    Q1 2015         61,000           Yes
Navios Felix         Capesize       Q2 2016         180,000          Yes
Navios TBN            Panamax       Q2 2015         80,000           Yes
Navios TBN            Panamax       Q3 2015         82,000           Yes
Navios TBN            Panamax       Q4 2016         81,000           Yes
Navios TBN            Panamax       Q4 2016         81,000           Yes
Navios TBN            Panamax       Q4 2016         84,000           Yes

(1) Generally, Navios Holdings may exercise its purchase option after three
    to five years of service.
(2) Navios Holdings holds the initial 50% purchase option on the vessel.
(3) 51% ownership by Navios Holdings.

More Stories By Marketwired .

Copyright © 2009 Marketwired. All rights reserved. All the news releases provided by Marketwired are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials is strictly forbidden, including but not limited to, posting, emailing, faxing, archiving in a public database, redistributing via a computer network or in a printed form.