|
ULTRAPETROL (BAHAMAS) LIMITED
|
|
(registrant)
|
|
|
By:
|
/s/ Cecilia Yad
|
|
|
|
Name:
|
Cecilia Yad
|
|
|
|
Title:
|
Chief Financial Officer
|
·
|
Recorded full year 2015 revenues of $347.5 million;
|
·
|
Recorded adjusted consolidated EBITDA of $53.1 million in 20151,which includes adjusted EBITDA of $16.5 million from our River Business, adjusted EBITDA of $43.4 million from our Offshore Supply Business, adjusted EBITDA of $(2.1) million from our Ocean Business, and adjusted EBITDA of $(4.8) million from foreign currency exchange cash losses mainly from our Brazil subsidiary.
|
·
|
Recorded total adjusted net loss and adjusted net loss per share of $(40.5) million and $(0.29), respectively, in 2015, which excludes the effect of a non-cash loss of $(8.0) million corresponding to a $(5.6) million impairment charge of goodwill and intangible assets related to Ravenscroft on account of the discontinuation of our ship management operation and a $(2.4) million loss of our Alejandrina, which was sold on January 28, 2016, in order to write down the carrying amount to its estimated fair value; excludes a $0.4 million gain related to the sale of dry barges which were subsequently leased back to the Company (for accounting purposes, the gain from the sale is being deferred over the term of the lease up to the present value of the lease payments); and excludes the effect of a $0.1 million gain for deferred taxes on unrealized foreign exchange gains on U.S. dollar-denominated debt of our Brazilian subsidiary in our Offshore Supply Business.2 Before adjusting for these effects, the recorded total net loss and net loss per share are $(48.0) million and $(0.34), respectively;
|
·
|
Adjusted EBITDA for our River Business segment increased from $0.2 million in FY 2014 to $16.5 million in FY 2015.
|
·
|
On December 15, 2015, the Company did not make the $10.0 million interest payment due December 15, 2015, on its outstanding 8.875% First Preferred Ship Mortgage Notes due 2021 (the "Notes"). On January 14, 2016, the 30-day grace period for the Company to make such repayment ended with no cure.
|
·
|
On January 11 and 15, 2016, the Company entered into forbearance and waiver agreements through March 31, 2016, with lenders to certain of the Company's subsidiaries in its Offshore and River business, respectively.
|
·
|
On January 28, 2016, the Company entered into a MOA whereby we agreed to sell the Product Tanker Alejandrina for gross proceeds of $4.9 million. This vessel was subsequently delivered to buyers on March 7, 2016. Subsequently, on the same date, we completed the repayment of $2.9 million outstanding under the senior loan facility with Natixis.
|
·
|
On January 29, 2016, the Company announced that, as a result of its negotiations with advisors representing in excess of 85% of the holders of the Notes, the Company reached a forbearance and waiver agreement through March 31, 2016 (the "Bondholder Forbearance Agreement"). This agreement provided for the appointment of two new, independent directors, as well as but not limited to the formation of a special committee that, among other things, is exploring options and will make recommendations to the Company's board of directors in connection with the restructuring of the Company.
|
·
|
On April 5, 2016, the Company announced that it reached an agreement with its secured lenders to extend its existing forbearance and waiver agreements through April 30, 2016.
|
1
|
For a reconciliation of non-GAAP measures, please see the tables included under the supplemental information section of this release.
|
2
|
For a detailed explanation of these adjustments and other adjustments elsewhere in this release, see "Overview of Financial Results" and the tables included under the Supplemental Information section of this release.
|
|
Year Ended December 31,
|
|||||||||||||||||||
|
2015
|
2014
|
2013
|
2012
|
2011
|
|||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||
Statement of Operations Data (1):
|
||||||||||||||||||||
Revenues(2)
|
$
|
347,477
|
$
|
363,675
|
$
|
411,217
|
$
|
313,169
|
$
|
304,482
|
||||||||||
Operating and manufacturing expenses (3)
|
(242,100
|
)
|
(267,602
|
)
|
(297,478
|
)
|
(254,427
|
)
|
(224,607
|
)
|
||||||||||
Depreciation and amortization
|
(51,132
|
)
|
(53,417
|
)
|
(42,535
|
)
|
(43,852
|
)
|
(39,144
|
)
|
||||||||||
Loss on write- down of vessels, goodwill and intangible assets
|
(8,030
|
)
|
(10,511
|
)
|
--
|
(16,000
|
)
|
--
|
||||||||||||
Administrative and commercial expenses
|
(48,292
|
)
|
(47,081
|
)
|
(41,730
|
)
|
(32,385
|
)
|
(29,604
|
)
|
||||||||||
Otheroperating income, net
|
1,859
|
1,597
|
5,692
|
8,376
|
8,257
|
|||||||||||||||
Operating profit (loss)
|
(218
|
)
|
(13,339
|
)
|
35,166
|
(25,119
|
)
|
19,384
|
||||||||||||
|
||||||||||||||||||||
Financial expense
|
(36,079
|
)
|
(35,097
|
)
|
(33,551
|
)
|
(35,793
|
)
|
(35,426
|
)
|
||||||||||
Foreign currency exchange gains (losses), net
|
(4,820
|
)
|
2,089
|
18,849
|
(2,051
|
)
|
(2,552
|
)
|
||||||||||||
Financial loss on extinguishment of debt
|
--
|
--
|
(5,518
|
)
|
(940
|
)
|
--
|
|||||||||||||
Financial income
|
68
|
105
|
170
|
6
|
332
|
|||||||||||||||
(Loss) gain on derivatives, net
|
--
|
(1
|
)
|
(142
|
)
|
--
|
(16
|
)
|
||||||||||||
Investments in affiliates
|
(817
|
)
|
(1,056
|
)
|
(520
|
)
|
(1,175
|
)
|
(1,073
|
)
|
||||||||||
Other, net
|
172
|
88
|
64
|
(661
|
)
|
(621
|
)
|
|||||||||||||
|
||||||||||||||||||||
(Loss) income before income taxes
|
(41,694
|
)
|
(47,211
|
)
|
14,518
|
(65,733
|
)
|
(19,972
|
)
|
|||||||||||
Income taxes (expense) benefit
|
(6,310
|
)
|
(5,065
|
)
|
(6,597
|
)
|
2,969
|
1,737
|
||||||||||||
|
||||||||||||||||||||
Net (loss) income
|
$
|
(48,004
|
)
|
$
|
(52,276
|
)
|
$
|
7,921
|
$
|
(62,764
|
)
|
$
|
(18,235
|
)
|
||||||
|
||||||||||||||||||||
Net Income (Loss) attributable to noncontrolling interest
|
--
|
--
|
553
|
893
|
570
|
|||||||||||||||
Net (loss) income attributable to Ultrapetrol (Bahamas) Limited
|
(48,004
|
)
|
(52,276
|
)
|
7,368
|
(63,657
|
)
|
(18,805
|
)
|
|
Year Ended December 31,
|
|||||||||||||||||||
|
2015
|
2014
|
2013
|
2012
|
2011
|
|||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||
Amounts attributable to Ultrapetrol (Bahamas) Limited:
|
||||||||||||||||||||
Net (loss) income attributable to Ultrapetrol (Bahamas) Limited
|
(48,004
|
)
|
(52,276
|
)
|
7,368
|
(63,657
|
)
|
(18,805
|
)
|
|||||||||||
Basic and diluted income (loss) per share of Ultrapetrol (Bahamas) Limited:
|
||||||||||||||||||||
From continuing operations
|
$
|
(0.34
|
)
|
$
|
(0.37
|
)
|
$
|
0.05
|
$
|
(1.80
|
)
|
$
|
(0.64
|
)
|
||||||
From discontinued operations
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||||||
|
$
|
(0.34
|
)
|
$
|
(0.37
|
)
|
$
|
0.05
|
$
|
(1.80
|
)
|
$
|
(0.64
|
)
|
||||||
Basic weighted average number of shares
|
140,713,509
|
140,292,249
|
140,090,112
|
35,382,913
|
29,547,365
|
|||||||||||||||
Diluted weighted average number of shares (4)
|
140,713,509
|
140,292,249
|
140,326,764
|
35,382,913
|
29,547,365
|
|||||||||||||||
|
||||||||||||||||||||
Balance Sheet Data (end of period) (1):
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
45,193
|
$
|
34,982
|
$
|
72,625
|
$
|
222,215
|
$
|
34,096
|
||||||||||
Restricted cash - current
|
10,779
|
11,246
|
12,132
|
5,968
|
6,819
|
|||||||||||||||
Working capital (5)
|
(383,797
|
)
|
17,236
|
104,316
|
108,245
|
32,245
|
||||||||||||||
Vessels and equipment, net
|
669,087
|
717,405
|
715,431
|
647,519
|
671,445
|
|||||||||||||||
Total assets
|
849,316
|
897,061
|
980,011
|
1,010,318
|
830,287
|
|||||||||||||||
Total debt (6)
|
475,002
|
467,547
|
500,049
|
522,410
|
517,762
|
|||||||||||||||
Common Stock
|
1,446
|
1,446
|
1,443
|
1,443
|
339
|
|||||||||||||||
Number of shares outstanding
|
140,729,487
|
140,729,487
|
140,419,487
|
140,419,487
|
30,011,628
|
|||||||||||||||
Ultrapetrol (Bahamas) Limited stockholders' equity
|
309,614
|
355,722
|
405,561
|
399,751
|
244,297
|
|||||||||||||||
Noncontrolling interest
|
--
|
--
|
--
|
6,748
|
5,874
|
|||||||||||||||
Total equity
|
309,614
|
355,722
|
405,561
|
406,499
|
250,171
|
|||||||||||||||
|
||||||||||||||||||||
Statement of Cash Flow Data (1):
|
||||||||||||||||||||
Total cash flows provided by (used in) operating activities
|
37,000
|
35,254
|
19,847
|
(3,935
|
)
|
14,757
|
||||||||||||||
Total cash flows (used in) investing activities
|
(24,324
|
)
|
(41,645
|
)
|
(120,726
|
)
|
(32,513
|
)
|
(97,863
|
)
|
||||||||||
Total cash flows (used in) provided by financing activities
|
(2,465
|
)
|
(31,252
|
)
|
(48,711
|
)
|
224,567
|
11,632
|
||||||||||||
EBITDA as defined in the Notes due 2021 (7)
|
53,147
|
51,413
|
97,067
|
32,045
|
54,028
|
|||||||||||||||
Adjusted Consolidated EBITDA (7)
|
$
|
53,147
|
$
|
57,072
|
$
|
97,067
|
$
|
32,045
|
$
|
54,028
|
(1)
|
As a result of a non-compliance of and the cross default provisions contained in relevant debt agreements, the Company has classified its entire debt as of December 31, 2015, as current liabilities in the consolidated financial statements included elsewhere herein. As a result, the Company reports a working capital deficit of $383.8 million at December 31, 2015. If our indebtedness is accelerated, it will be very difficult in the current financing environment for us to refinance our debt or obtain additional financing and we could lose our vessels if our lenders foreclose their liens, which could impair our ability to conduct our business and continue as a going concern. The consolidated financial statements included elsewhere herein have been prepared assuming that the Company will continue as a going concern. Accordingly, the consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts, the amounts and classification of liabilities, or any other adjustments that might result in the event the Company is unable to continue as a going concern.
|
(2)
|
Includes total revenues from transportation and services of $330.6 million and $16.9 million from manufacturing in 2015; revenues from transportation and services of $347.7 million and $16.0 million from manufacturing in 2014; revenue from transportation and services $345.6 million and $65.6 million from manufacturing in 2013; revenues from transportation and services of $282.9 million and $30.3 million from manufacturing in 2012 and revenues from transportation and services of $285.4 million and $19.1 million from manufacturing in 2011.
|
(3)
|
Operating and manufacturing expenses are voyage expenses, running costs and manufacturing costs. Voyage expenses, which are incurred when a vessel is operating under a contract of affreightment (as well as any time when they are not operating under time or bareboat charter), comprise all costs relating to a given voyage, including port charges, canal dues and fuel (bunkers) costs, are paid by the vessel owner and are recorded as voyage expenses. Voyage expenses also include charter hire payments made by us to owners of vessels that we have chartered in. Manufacturing expenses, which are incurred when a constructed river barge is sold, is comprised of steel cost, which is the largest component of our raw materials and the cost of labor. Running costs, or vessel operating expenses, include the cost of all vessel management, crewing, repairs and maintenance, spares and stores, insurance premiums, lubricants and certain drydocking costs.
|
|
|
(4)
|
Not applicable when a net loss is reported.
|
(5)
|
Current assets less current liabilities.
|
|
|
(6)
|
Includes accrued interest.
|
|
|
(7)
|
The following table reconciles our "EBITDA as defined in the Notes due 2021" and "Adjusted Consolidated EBITDA" to our cash flows from operating activities:
|
|
Year Ended December 31,
|
|||||||||||||||||||
|
2015
|
2014
|
2013
|
2012
|
2011
|
|||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||
Net cash provided (used in) by operating activities from continuing operations
|
$
|
37,000
|
$
|
35,254
|
$
|
19,847
|
$
|
(3,935
|
)
|
$
|
14,772
|
|||||||||
Net cash (used in) provided by operating activities from discontinued operations
|
--
|
--
|
--
|
--
|
(15
|
)
|
||||||||||||||
Total cash flows from operating activities
|
37,000
|
35,254
|
19,847
|
(3,935
|
)
|
14,757
|
||||||||||||||
Plus
|
||||||||||||||||||||
Adjustments from continuing operations
|
||||||||||||||||||||
Increase / Decrease in operating assets and liabilities
|
(23,875
|
)
|
(35,053
|
)
|
34,098
|
(842
|
)
|
7,945
|
||||||||||||
Expenditure for drydocking
|
7,580
|
10,107
|
10,150
|
5,978
|
3,478
|
|||||||||||||||
Income taxes expense (benefit)
|
6,310
|
5,065
|
6,597
|
(2,969
|
)
|
(1,737
|
)
|
|||||||||||||
Financial expenses
|
36,079
|
35,097
|
33,551
|
35,793
|
35,426
|
|||||||||||||||
(Losses) Gains on derivatives, net
|
--
|
--
|
(216
|
)
|
--
|
(16
|
)
|
|||||||||||||
Gain on disposal of assets
|
--
|
--
|
--
|
3,564
|
--
|
|||||||||||||||
Contribution from sale and lease back
|
(400
|
)
|
(401
|
)
|
1,498
|
2,086
|
--
|
|||||||||||||
Allowance for doubtful accounts
|
(228
|
)
|
(720
|
)
|
(2,467
|
)
|
(1,266
|
)
|
(598
|
)
|
||||||||||
Net loss (income) attributable to non-controlling interest
|
--
|
--
|
(553
|
)
|
(893
|
)
|
(570
|
)
|
||||||||||||
Change in valuation allowance of deferred income tax assets
|
(4,471
|
)
|
811
|
(1,632
|
)
|
(1,549
|
)
|
(197
|
)
|
|||||||||||
Other adjustments
|
(4,848
|
)
|
1,253
|
(3,806
|
)
|
(3,922
|
)
|
(4,475
|
)
|
|||||||||||
Adjustments from discontinued operations
|
--
|
--
|
--
|
--
|
15
|
|||||||||||||||
EBITDA as defined in the Notes due 2021
|
53,147
|
51,413
|
97,067
|
32,045
|
54,028
|
|||||||||||||||
SPA closing termination payments
|
--
|
5,659
|
--
|
--
|
--
|
|||||||||||||||
Adjusted Consolidated EBITDA
|
$
|
53,147
|
$
|
57,072
|
$
|
97,067
|
$
|
32,045
|
$
|
54,028
|
At December 31,
|
||||||||
2015
|
2014
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
45,193
|
$
|
34,982
|
||||
Restricted cash
|
10,779
|
11,246
|
||||||
Accounts receivable, net of allowance for doubtful accounts of $489 and $3,178 in 2015 and 2014, respectively
|
32,655
|
37,341
|
||||||
Operating supplies and inventories
|
16,947
|
4,030
|
||||||
Prepaid expenses
|
3,560
|
4,083
|
||||||
Other receivables
|
18,064
|
18,067
|
||||||
Otherassets
|
15,362
|
--
|
||||||
Total current assets
|
142,560
|
109,749
|
||||||
NONCURRENT ASSETS
|
||||||||
Other receivables
|
21,500
|
28,084
|
||||||
Restricted cash
|
1,472
|
1,472
|
||||||
Vessels and equipment, net
|
669,087
|
717,405
|
||||||
Dry dock
|
10,281
|
13,551
|
||||||
Investments in and receivables from affiliates
|
3,570
|
3,906
|
||||||
Intangible assets
|
--
|
582
|
||||||
Goodwill
|
--
|
5,015
|
||||||
Other assets
|
--
|
13,266
|
||||||
Deferred income tax assets
|
846
|
4,031
|
||||||
Total noncurrent assets
|
706,756
|
787,312
|
||||||
Total assets
|
$
|
849,316
|
$
|
897,061
|
||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$
|
29,391
|
$
|
30,518
|
||||
Customer advances
|
1,968
|
3,090
|
||||||
Payable to related parties
|
41
|
1,636
|
||||||
Accrued interest
|
11,454
|
1,513
|
||||||
Current portion of long-term financial debt
|
463,548
|
32,929
|
||||||
Other current liabilities
|
19,955
|
22,827
|
||||||
Total current liabilities
|
526,357
|
92,513
|
||||||
NONCURRENT LIABILITIES
|
||||||||
Long-term financial debt
|
--
|
433,105
|
||||||
Deferred income tax liabilities
|
10,562
|
12,170
|
||||||
Other liabilities
|
--
|
368
|
||||||
Deferred gains
|
2,783
|
3,183
|
||||||
Total noncurrent liabilities
|
13,345
|
448,826
|
||||||
Total liabilities
|
539,702
|
541,339
|
||||||
EQUITY
|
||||||||
Common stock, $0.01 par value: 250,000,000 authorized shares; 140,729,487 shares outstanding in 2015 and 2014, respectively
|
1,446
|
1,446
|
||||||
Additional paid-in capital
|
491,893
|
490,469
|
||||||
Treasury stock: 3,923,094 shares at cost
|
(19,488
|
)
|
(19,488
|
)
|
||||
Accumulated deficit
|
(163,388
|
)
|
(115,384
|
)
|
||||
Accumulated other comprehensive loss
|
(849
|
)
|
(1,321
|
)
|
||||
Total equity
|
309,614
|
355,722
|
||||||
Total liabilities and equity
|
$
|
849,316
|
$
|
897,061
|
|
Year Ended December 31,
|
|||||||||||
|
2015
|
2014
|
Percent Change
|
|||||||||
Revenues
|
||||||||||||
Attributable to River Business
|
$
|
172,565
|
$
|
175,110
|
-1
|
%
|
||||||
Attributable to Offshore Supply Business
|
107,094
|
119,581
|
-10
|
%
|
||||||||
Attributable to Ocean Business
|
67,818
|
68,984
|
-2
|
%
|
||||||||
Total revenues
|
347,477
|
363,675
|
-4
|
%
|
||||||||
|
||||||||||||
Voyage and manufacturing expenses
|
||||||||||||
Attributable to River Business
|
(73,946
|
)
|
(90,773
|
)
|
-19
|
%
|
||||||
Attributable to Offshore Supply Business
|
(5,074
|
)
|
(6,879
|
)
|
-26
|
%
|
||||||
Attributable to Ocean Business
|
(25,848
|
)
|
(21,433
|
)
|
21
|
%
|
||||||
Total voyage expenses
|
(104,868
|
)
|
(119,085
|
)
|
-12
|
%
|
||||||
|
||||||||||||
Running costs
|
||||||||||||
Attributable to River Business
|
(56,252
|
)
|
(61,445
|
)
|
-8
|
%
|
||||||
Attributable to Offshore Supply Business
|
(44,950
|
)
|
(52,318
|
)
|
-14
|
%
|
||||||
Attributable to Ocean Business
|
(36,030
|
)
|
(34,754
|
)
|
4
|
%
|
||||||
Total running costs
|
(137,232
|
)
|
(148,517
|
)
|
-8
|
%
|
||||||
|
||||||||||||
Amortization of drydocking and intangible assets
|
(9,860
|
)
|
(7,537
|
)
|
31
|
%
|
||||||
Depreciation of vessels and equipment
|
(41,272
|
)
|
(45,880
|
)
|
-10
|
%
|
||||||
Loss on write-down of vessels, goodwill and intangible assets
|
(8,030
|
)
|
(10,511
|
)
|
-24
|
%
|
||||||
Administrative and commercial expenses
|
(48,292
|
)
|
(47,081
|
)
|
3
|
%
|
||||||
Other operating income, net
|
1,859
|
1,597
|
16
|
%
|
||||||||
Operating (loss) profit
|
(218
|
)
|
(13,339
|
)
|
-(98
|
%
|
||||||
|
||||||||||||
Financial expense
|
(36,079
|
)
|
(35,097
|
)
|
3
|
%
|
||||||
Financial loss on extinguishment of debt
|
--
|
--
|
--
|
%
|
||||||||
Foreign currency exchange gains (losses), net
|
(4,820
|
)
|
2,089
|
--
|
%
|
|||||||
Investment in affiliates
|
(817
|
)
|
(1,056
|
)
|
-23
|
%
|
||||||
Other, net
|
240
|
192
|
25
|
%
|
||||||||
Total other expenses
|
(41,476
|
)
|
(33,872
|
)
|
22
|
%
|
||||||
(Loss) income before income tax
|
$
|
(41,694
|
)
|
$
|
(47,211
|
)
|
-12
|
%
|
||||
Income tax (expenses) benefit
|
(6,310
|
)
|
(5,065
|
)
|
25
|
%
|
||||||
Net income attributable to noncontrolling interest
|
--
|
--
|
--
|
|||||||||
Net income (loss) attributable to Ultrapetrol (Bahamas) Limited
|
(48,004
|
)
|
(52,276
|
)
|
-8
|
%
|
For the years ended December 31,
|
||||||||||||
2015
|
2014
|
2013
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net (loss) income
|
$
|
(48,004
|
)
|
$
|
(52,276
|
)
|
$
|
7,921
|
||||
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
|
||||||||||||
Depreciation of vessels and equipment
|
41,272
|
45,880
|
38,951
|
|||||||||
Amortization of dry docking
|
9,860
|
7,493
|
3,409
|
|||||||||
Expenditure for dry docking
|
(7,580
|
)
|
(10,107
|
)
|
(10,150
|
)
|
||||||
Loss on derivatives, net
|
-
|
-
|
216
|
|||||||||
Debt issuance expense amortization
|
2,607
|
2,272
|
2,711
|
|||||||||
Financial loss on extinguishment of debt
|
-
|
-
|
5,518
|
|||||||||
Amortization of intangible assets
|
-
|
44
|
175
|
|||||||||
Net losses from investments in affiliates
|
817
|
1,056
|
520
|
|||||||||
Allowance for doubtful accounts
|
228
|
720
|
2,467
|
|||||||||
Loss on write-down of vessels
|
8,030
|
10,511
|
-
|
|||||||||
Share - based compensation
|
1,424
|
1,073
|
575
|
|||||||||
Change in valuation allowance of deferred income tax assets
|
4,471
|
(811
|
)
|
1,632
|
||||||||
Changes in assets and liabilities:
|
||||||||||||
(Increase) decrease in assets:
|
||||||||||||
Accounts receivable
|
4,925
|
9,775
|
(13,906
|
)
|
||||||||
Other receivables, operating supplies and inventories and prepaid expenses
|
13,148
|
19,856
|
(9,053
|
)
|
||||||||
Other
|
3,824
|
588
|
188
|
|||||||||
Increase (decrease) in liabilities:
|
||||||||||||
Accounts payable and customer advances
|
(3,953
|
)
|
(8,497
|
)
|
(5,964
|
)
|
||||||
Other payables
|
5,931
|
7,677
|
(5,363
|
)
|
||||||||
Net cash provided by (used in) operating activities
|
37,000
|
35,254
|
19,847
|
|||||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Purchase of vessels and equipment ($7,521 in 2013 for barges built, sold and leased-back)
|
(24,324
|
)
|
(59,234
|
)
|
(130,136
|
)
|
||||||
Proceeds from disposals of vessels, net ($9,410 in 2013 for barges sold and leased-back)
|
-
|
-
|
9,410
|
|||||||||
Proceeds from shipbuilding contract cancelation
|
-
|
17,589
|
-
|
|||||||||
Other investing activities, net
|
-
|
-
|
-
|
|||||||||
Net cash (used in) investing activities
|
(24,324
|
)
|
(41,645
|
)
|
(120,726
|
)
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Scheduled repayments of long-term financial debt
|
(33,760
|
)
|
(32,253
|
)
|
(31,075
|
)
|
||||||
Early repayment of long-term financial debt
|
(676
|
)
|
-
|
(39,825
|
)
|
|||||||
Prepayment of 2017 Senior Convertible Notes
|
-
|
-
|
(80,000
|
)
|
||||||||
Prepayment of 2014 Senior Notes
|
-
|
-
|
(180,000
|
)
|
||||||||
Short-term credit facility repayments
|
-
|
-
|
(8,275
|
)
|
||||||||
Proceeds from issuance of 2021 Senior Notes, net of issuance costs
|
-
|
-
|
216,654
|
|||||||||
Proceeds from revolving credit facilities
|
28,750
|
-
|
-
|
|||||||||
Proceeds from long-term financial debt
|
3,200
|
-
|
93,950
|
|||||||||
Purchase of subsidiary shares from noncontrolling interest
|
-
|
-
|
(10,250
|
)
|
||||||||
(Increase) decrease in restricted cash
|
467
|
877
|
(6,163
|
)
|
||||||||
Other financing activities, net
|
(446
|
)
|
124
|
(3,727
|
)
|
|||||||
Net cash (used in) provided by financing activities
|
(2,465
|
)
|
(31,252
|
)
|
(48,711
|
)
|
||||||
Net (decrease) increase in cash and cash equivalents
|
10,211
|
(37,643
|
)
|
(149,590
|
)
|
|||||||
Cash and cash equivalents at the beginning of year
|
34,982
|
72,625
|
222,215
|
|||||||||
Cash and cash equivalents at the end of year
|
$
|
45,193
|
$
|
34,982
|
$
|
72,625
|
|
Year ended
December 31,
|
|||||||
($000's)
|
2015
|
2014
|
||||||
Total cash flows provided by operating activities
|
37,000
|
35,254
|
||||||
Total cash flows used in investing activities
|
(24,324
|
)
|
(41,645
|
)
|
||||
Total cash flows used in from financing activities
|
(2,465
|
)
|
(31,252
|
)
|
||||
|
||||||||
Total cash flows from operating activities
|
$
|
37,000
|
$
|
35,254
|
||||
|
||||||||
Plus
|
||||||||
|
||||||||
Adjustments
|
||||||||
|
||||||||
Increase / Decrease in operating assets and liabilities
|
(23,875
|
)
|
(35,053
|
)
|
||||
Expenditure for dry docking
|
7,580
|
10,107
|
||||||
Income Tax Expense
|
6,310
|
5,065
|
||||||
Financial Expenses
|
36,079
|
35,097
|
||||||
Allowance for doubtful accounts
|
(228
|
)
|
(720
|
)
|
||||
Yard EBITDA from Touax sale
|
(400
|
)
|
(401
|
)
|
||||
SPA closing termination payments
|
--
|
5,659
|
||||||
Change in valuation allowance of deferred income tax assets
|
(4,471
|
)
|
811
|
|||||
Other adjustments
|
(4,848
|
)
|
1,253
|
|||||
|
||||||||
Adjusted Consolidated EBITDA
|
$
|
53,147
|
$
|
57,072
|
($000's)
|
Year ended December 31, 2015
|
Year ended December 31, 2014
|
% Change
|
4Q 15
|
4Q 14
|
% Change
|
||||||||||||||||||
Revenues
|
$
|
347,477
|
$
|
363,675
|
-4
|
%
|
$
|
71,074
|
$
|
78,595
|
-10
|
%
|
||||||||||||
Adjusted EBITDA
|
$
|
53,147
|
$
|
57,072
|
-7
|
%
|
$
|
2,179
|
$
|
(1,652
|
)
|
--
|
||||||||||||
Net (loss) income as reported
|
$
|
(48,004
|
)
|
$
|
(52,276
|
)
|
-8
|
%
|
$
|
(33,623
|
)
|
$
|
(35,697
|
)
|
-6
|
%
|
||||||||
EPS as reported (In $ per share)
|
$
|
(0.34
|
)
|
$
|
(0.37
|
)
|
-8
|
%
|
$
|
(0.24
|
)
|
$
|
(0.25
|
)
|
-4
|
% | ||||||||
Adjustments to Net Income / Loss as reported
|
||||||||||||||||||||||||
Yard EBITDA from barge sale
|
(400 | ) | (401 | ) | -- | % | (103 | ) | (104 | ) | -1 | % | ||||||||||||
Income Tax on exchange variance (loss) | (105 | ) | (169 | ) | -38 | % | (346 | ) | (277 | ) | 25 | % | ||||||||||||
Non-cash loss on write-down of vessels
|
8,030
|
10,511 | -24 | % | 8,030 | 10,511 | -24 | % | ||||||||||||||||
Extinguishment of debt
|
--
|
-- | -- | -- | -- | -- | ||||||||||||||||||
SPA closing termination payment
|
-- | 5,659 | -- | -- | -- | -- | ||||||||||||||||||
Adjusted net (loss) income
|
$ | (40,479 | ) | $ | (36,676 | ) | 10 | % | $ | (26,042 | ) | $ | (25,567 | ) | 2 | % | ||||||||
Adjusted EPS (In $ per share)
|
$
|
(0.29
|
)
|
$ | (0.26 | ) | 12 | % | $ | (0.19 | ) | $ | (0.18 | ) | 6 | % | ||||||||
|
Fourth quarter ended December 31, 2015
|
|||||||||||||||
($000's)
|
River
|
Offshore Supply
|
Ocean
|
TOTAL
|
||||||||||||
|
||||||||||||||||
Segment operating (loss) profit
|
$
|
(8,875
|
)
|
$
|
1,813
|
(10,071
|
)
|
(17,133
|
)
|
|||||||
Depreciation and amortization
|
6,843
|
4,912
|
1,043
|
12,798
|
||||||||||||
Non-cash loss on write-down of vessels
|
--
|
--
|
8,030
|
8,030
|
||||||||||||
Investment in affiliates / Net income (loss) attributable to non-controlling interest in subsidiaries
|
(130
|
)
|
--
|
(162
|
)
|
(292
|
)
|
|||||||||
Yard EBITDA from Touax barge sale
|
(103
|
)
|
--
|
--
|
(103
|
)
|
||||||||||
Other, net
|
--
|
10
|
36
|
46
|
||||||||||||
|
||||||||||||||||
Segment Adjusted EBITDA
|
$
|
(2,265
|
)
|
$
|
6,735
|
$
|
(1,124
|
)
|
$
|
3,346
|
||||||
|
||||||||||||||||
Items not included in Segment Adjusted EBITDA
|
||||||||||||||||
Financial expense
|
68
|
|||||||||||||||
Foreign currency exchange gains, net
|
(1,235
|
)
|
||||||||||||||
|
||||||||||||||||
Adjusted Consolidated EBITDA
|
$
|
2,179
|
|
Fourth quarter ended December 31, 2014
|
|||||||||||||||
($000's)
|
River
|
Offshore Supply
|
Ocean
|
TOTAL
|
||||||||||||
|
||||||||||||||||
Segment operating (loss) profit
|
$
|
(15,503
|
)
|
$
|
5,017
|
(14,753
|
)
|
(25,239
|
)
|
|||||||
Depreciation and amortization
|
8,796
|
4,531
|
1,906
|
15,233
|
||||||||||||
Investment in affiliates / Net income (loss) attributable to non-controlling interest in subsidiaries
|
--
|
--
|
10,511
|
10,511
|
||||||||||||
Net (loss) on derivatives, net
|
(342
|
)
|
--
|
(3
|
)
|
(345
|
)
|
|||||||||
Yard EBITDA from Touax sale
|
(104
|
)
|
--
|
--
|
(104
|
)
|
||||||||||
Other, net
|
--
|
3
|
3
|
6
|
||||||||||||
|
||||||||||||||||
Segment Adjusted EBITDA
|
$
|
(7,153
|
)
|
$
|
9,551
|
$
|
(2,336
|
)
|
$
|
62
|
||||||
|
||||||||||||||||
Items not included in Segment Adjusted EBITDA
|
||||||||||||||||
Financial income
|
26
|
|||||||||||||||
Foreign currency exchange gains, net
|
(1,740
|
)
|
||||||||||||||
|
||||||||||||||||
Adjusted Consolidated EBITDA
|
$
|
(1,652
|
)
|
|
Year ended December 31, 2015
|
|||||||||||||||
($000's)
|
River
|
Offshore Supply
|
Ocean
|
TOTAL
|
||||||||||||
|
||||||||||||||||
Segment operating (loss) profit
|
$
|
(10,111
|
)
|
$
|
24,486
|
(14,593
|
)
|
(218
|
)
|
|||||||
Depreciation and amortization
|
27,715
|
18,890
|
4,527
|
51,132
|
||||||||||||
Non-cash loss on write-down of vessels
|
--
|
--
|
8,030
|
8,030
|
||||||||||||
Investment in affiliates / Net income (loss) attributable to non-controlling interest in subsidiaries
|
(655
|
)
|
--
|
(162
|
)
|
(817
|
)
|
|||||||||
Yard EBITDA from Touax barge sale
|
(400
|
)
|
--
|
--
|
(400
|
)
|
||||||||||
SPA closing termination payment
|
--
|
--
|
--
|
--
|
||||||||||||
Other, net
|
(1
|
)
|
32
|
141
|
172
|
|||||||||||
|
||||||||||||||||
Segment Adjusted EBITDA
|
$
|
16,548
|
$
|
43,408
|
$
|
(2,057
|
)
|
$
|
57,899
|
|||||||
|
||||||||||||||||
Items not included in Segment Adjusted EBITDA
|
||||||||||||||||
Financial income
|
68
|
|||||||||||||||
Foreign currency exchange (losses), net
|
(4,820
|
)
|
||||||||||||||
|
||||||||||||||||
Adjusted Consolidated EBITDA
|
$
|
53,147
|
|
Year ended December 31, 2014
|
|||||||||||||||
($000's)
|
River
|
Offshore Supply
|
Ocean
|
TOTAL
|
||||||||||||
|
||||||||||||||||
Segment operating profit (loss)
|
$
|
(30,046
|
)
|
$
|
28,980
|
(12,273
|
)
|
(13,339
|
)
|
|||||||
Depreciation and amortization
|
28,919
|
17,118
|
7,380
|
53,417
|
||||||||||||
Investment in affiliates / Net (loss) attributable to non-controlling interest in subsidiaries
|
--
|
--
|
10,511
|
10,511
|
||||||||||||
Net (loss) on derivatives, net
|
(1,023
|
)
|
--
|
(33
|
)
|
(1,056
|
)
|
|||||||||
Yard EBITDA from Touax sale
|
(401
|
)
|
--
|
--
|
(401
|
)
|
||||||||||
Reduction in opex
|
2,784
|
2,420
|
455
|
5,659
|
||||||||||||
Other, net
|
--
|
34
|
53
|
87
|
||||||||||||
|
||||||||||||||||
Segment Adjusted EBITDA
|
$
|
233
|
$
|
48,552
|
$
|
6,093
|
$
|
54,878
|
||||||||
|
||||||||||||||||
Items not included in Segment Adjusted EBITDA
|
||||||||||||||||
Financial income
|
105
|
|||||||||||||||
Foreign currency exchange gains, net
|
2,089
|
|||||||||||||||
|
||||||||||||||||
Adjusted Consolidated EBITDA
|
$
|
57,072
|