Navios Maritime Acquisition Corporation (“Navios Acquisition”)
(NYSE:NNA), an owner and operator of tanker vessels, reported its
financial results today for the fourth quarter and the year ended
December 31, 2015.
Angeliki Frangou, Chairman and Chief Executive Officer of Navios
Acquisition stated, “Navios Acquisition reported net income of
$89.7 million or $0.57 per share for the full year of 2015. We
declared a dividend of $0.05 per share for the quarter, resulting
in a dividend yield of about 10.5%. We also repurchased about 2.7
million shares of common stock under our share repurchase program,
providing an additional return of about 1.8%.”
Angeliki Frangou continued, “All our vessels are on-the-water
and are generating cash flow. We have no material debt maturity
before 2021 or any committed growth capex. In addition, while our
leverage increased slightly in the fourth quarter of 2015 as a
result of taking delivery of two vessels, we expect net debt to
decline in 2016 through the cash flow we expect to
generate.“
HIGHLIGHTS — RECENT DEVELOPMENTS
Dividend of $0.05 per share of common stock
On February 4, 2016, the Board of Directors
of Navios Acquisition declared a quarterly cash dividend for the
fourth quarter of 2015 of $0.05 per share of common
stock. The dividend is payable on March 23, 2016 to
stockholders of record as of March 17, 2016 and provides a
current yield of 10.5%.
Profit sharing
During the fourth quarter of 2015, Navios Acquisition benefited
from the healthy market and earned $5.9 million under its
profit sharing arrangements. Profit sharing recognized for the year
ended December 31, 2015 was $32.1 million.
Vessel Sale and Deliveries
On January 27, 2016, Navios Acquisition sold the Nave
Lucida, a 2005-built, MR2 product tanker to an unaffiliated third
party for a sale price of $18.6 million.
On December 2, 2015, Navios Acquisition took delivery of the
Nave Photon, a 2008-built, 297,395 dwt VLCC from an unaffiliated
third party for a purchase price of $64.5 million.
On November 6, 2015, Navios Acquisition took delivery of the
Nave Spherical, a 2009-built, 297,188 dwt VLCC from an unaffiliated
third party for a purchase price of $68.5 million.
Impact on Navios Acquisition's 8.125%
Secured Bond Due 2021
The Nave Photon has been provided as collateral under the 8.125%
First Priority Ship Mortgage Notes due 2021, in place of the Nave
Rigel (LR1 product tanker) and the Nave Dorado (MR2 product
tanker). As a result, approximately $3.0 million of value
has been added to the collateral package.
Credit Facility
In December 2015, Navios Acquisition entered into a term
loan facility of up to $44.0 million with BNP
Paribas for the post-delivery financing of an LR1 product
tanker and an MR2 product tanker. The loan matures in the fourth
quarter of 2021. The credit facility bears interest at LIBOR plus
230 bps per annum and has an amortization profile of approximately
11 years.
Share repurchase program
In 2015, Navios Acquisition repurchased 2,704,752 shares for
approximately $9.9 million, under the $50.0 million share
repurchase program, providing an additional return of 1.8% to our
shareholders.
Time Charter Coverage
Navios Acquisition currently owns 38 vessels;
eight are VLCCs, 26 are product tankers and four are chemical
tankers, all of which are currently on-the-water.
As of February 10, 2016, Navios Acquisition had
contracted 84.2% and 44.3% of its available days on a charter-out
basis for 2016 and 2017, respectively, expecting to generate
revenues of approximately to $194.6 million and $97.8 million,
respectively. The average contractual daily charter-out rate for
the fleet is expected to be $19,238 and $22,475 for 2016 and 2017,
respectively.
FINANCIAL HIGHLIGHTS
For the following results and the selected
financial data presented herein, Navios Acquisition has compiled
consolidated statement of operations for the three months and years
ended December 31, 2015 and 2014. The quarterly information for
2015 and 2014 was derived from the unaudited condensed consolidated
financial statements for the respective periods.
|
|
Three Month Period
endedDecember 31,
2015 |
|
|
Three Month Period
endedDecember 31,
2014 |
|
|
Year endedDecember
31,2015 |
|
|
Year endedDecember
31,2014 |
(Expressed in thousands of U.S.
dollars) |
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
Revenue |
$ |
76,685 |
|
$ |
72,357 |
|
$ |
313,396 |
|
$ |
264,877 |
EBITDA |
$ |
52,634 |
|
$ |
68,277 |
|
$ |
220,770 |
|
$ |
160,634 |
Adjusted EBITDA |
$ |
53,007(1) |
|
$ |
45,653(1) |
|
$ |
217,361(1) |
|
$ |
156,167(1) |
Net income |
$ |
20,125 |
|
$ |
27,010 |
|
$ |
89,737 |
|
$ |
13,047 |
Adjusted net
income |
$ |
20,498(1) |
|
$ |
10,694(1) |
|
$ |
87,104(1) |
|
$ |
14,886(1) |
Earnings per share
(basic) |
$ |
0.13 |
|
$ |
0.17 |
|
$ |
0.57 |
|
$ |
0.08 |
Adjusted net income per
share (basic) |
$ |
0.13(1) |
|
$ |
0.07(1) |
|
$ |
0.55(1) |
|
$ |
0.09(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1 |
) |
Adjusted EBITDA, Adjusted
net income and Adjusted net income per share (basic) for the three
month period ended December 31, 2015 in this document exclude
non-cash stock-based compensation of $0.4 million. Adjusted EBITDA
for the three month period ended December 31, 2014 in
this document excludes $23.5 million gain on sale of vessels and
$0.9 million of share-based compensation. Net income and net income
per share (basic) for the three month period ended December 31,
2014 have been further adjusted to exclude $6.3 million write off
of deferred financing fees and debt prepayment expenses. |
|
Adjusted EBITDA for the year ended December 31, 2015 in this
document excludes $5.8 million gain on sale of vessels and $2.4
million of share based compensation. Net income and net income per
share (basic) have been further adjusted to exclude $0.8 million
write off of deferred financing fees and debt prepayment
expenses.Adjusted EBITDA for the year ended December 31, 2014 in
this document excludes $22.6 million gain on sale of vessels, $11.7
million impairment loss, $1.2 million fair value loss from
receivable settled in the second quarter of 2014 and $5.3 million
of share-based compensation. Net income and net income per share
(basic) for the year ended December 31, 2014 have been further
adjusted to exclude $6.3 million write off of deferred financing
fees and debt prepayment expenses. |
EBITDA, Adjusted EBITDA, Adjusted net income and
Adjusted net income per share (basic) are non-GAAP financial
measures and should not be used in isolation or substitution for
Navios Acquisition’s results (see Exhibit II for reconciliation of
EBITDA and Adjusted EBITDA).
Three month periods ended December 31, 2015 and
2014
Revenue for the three month period ended December 31, 2015
increased by $4.3 million or 6.0% to $76.7 million, as
compared to $72.4 million for the same period in 2014. The
increase was mainly attributable to: (i) the increase in revenue
following the acquisition of six vessels since October 2014; and
(ii) the profit sharing increase by $1.5 million to $5.9 million
recognized in the three month period ended December 31, 2015, as
compared to $4.4 million for the same period in 2014. The increase
was partially mitigated by $15.0 million due to the sale of four
VLCCs in November 2014 and two VLCCs in June 2015. Available days
of the fleet slightly increased to 3,386 days for the three month
period ended December 31, 2015, as compared to 3,384 days for the
three month period ended December 31, 2014. The Time Charter
Equivalent Rate (“TCE Rate”) increased to $22,291 for the three
month period ended December 31, 2015, from $21,124 for the three
month period ended December 31, 2014.
Adjusted EBITDA for the three month period ended
December 31, 2015 increased by $7.4 million to $53.0 million from
$45.7 million in the three month period ended December 31, 2014.
The increase in Adjusted EBITDA was due to a: (i) $4.3 million
increase in revenue; (ii) $5.1 million increase in equity in net
earnings of affiliated companies; (iii) $0.7 million decrease in
management fees; and (iv) a $0.2 million decrease in other expense.
This increase was partially mitigated by a: (a) $2.5 million
increase in general and administrative expenses; (b) $0.3 million
increase in time charter expenses; and (c) $0.1 million decrease in
other income.
Adjusted net income for the three month period
ended December 31, 2015, increased by $9.8 million to $20.5 million
compared to a $10.7 million, for the three month period ended
December 31, 2014. The increase in Adjusted net income of $9.8
million was due to: (i) an increase of $7.4 million in Adjusted
EBITDA; (ii) a $2.0 million decrease in depreciation and
amortization due to the sale of the six VLCCs to Navios Maritime
Midstream Partners L.P. and; (iii) a $0.5 million decrease in
interest expense and finance cost, net. This increase was partially
mitigated by a $0.1 million increase in direct vessel expenses.
Year ended December 31, 2015 and 2014
Revenue for the year ended December 31, 2015
increased by $48.5 million or 18.3% to $313.4 million, as compared
to $264.9 million for the same period in 2014. The increase
was mainly attributable to: (i) the increase in revenue
following deliveries of 13 vessels from January 2014 until
December 31, 2015; and (ii) the profit sharing increase
by $25.4 million to $32.1 million recognized in the year ended
December 31, 2015, as compared to $6.7 million for the same
period in 2014. The increase was partially mitigated by $73.7
million due to the sale of five VLCCs in 2014 and two VLCCs in June
2015. Available days of the fleet increased to 13,743 days for
the year ended December 31, 2015, as compared to
13,227 days for the year ended December 31, 2014. The TCE
Rate increased to $22,477 for the year ended December 31,
2015, from $19,633 for the year ended December 31, 2014.
Adjusted EBITDA for the year ended December 31,
2015 increased by $61.2 million to $217.4 million from $156.2
million in the year ended December 31, 2014. The increase in
Adjusted EBITDA was due to a: (a) $48.5 million increase in
revenue; (b) $16.4 million increase in equity in net earnings of
affiliated companies; (c) $0.7 million decrease in time charter
expenses; and (d) $0.5 million decrease in management fees;
partially mitigated by a: (i) $3.8 million increase in general and
administrative expenses; (ii) $0.2 million decrease in other
income; and (iii) $0.9 increase in other expense.
Adjusted net income for the year ended December
31, 2015, increase by $72.2 million to $87.1 million, compared to
$14.9 million for the year ended December 31, 2014. The increase in
Adjusted net income by $72.2 million was due to: (a) an increase of
$61.2 million in Adjusted EBITDA; (b) a $10.1 million decrease in
depreciation and amortization; (c) a $0.4 million decrease in
direct vessel expenses; and (d) a $1.0 million increase in interest
income; partially mitigated by a $0.5 million increase in interest
expense and finance cost, net.
Fleet Employment Profile
The following table reflects certain
key indicators of the performance of Navios Acquisition and its
core fleet for the three months and the years ended December 31,
2015 and 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three month period
endedDecember 31, |
|
|
Year
endedDecember 31, |
|
|
|
2015(unaudited) |
|
|
2014(unaudited) |
|
|
2015(unaudited) |
|
|
2014(unaudited) |
|
FLEET
DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available days(1) |
|
|
3,386 |
|
|
|
3,384 |
|
|
|
13,743 |
|
|
|
13,227 |
|
Operating days(2) |
|
|
3,382 |
|
|
|
3,373 |
|
|
|
13,707 |
|
|
|
13,193 |
|
Fleet utilization(3) |
|
|
99.9 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
Vessels operating at
period end |
|
|
39 |
|
|
|
37 |
|
|
|
39 |
|
|
|
37 |
|
AVERAGE DAILY
RESULTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time Charter Equivalent
per day(4) |
|
$ |
22,291 |
|
|
$ |
21,124 |
|
|
$ |
22,477 |
|
|
$ |
19,633 |
|
|
(1 |
) |
Available days for the fleet
represent the total calendar days the vessels were in Navios
Acquisition’s possession for the relevant period after subtracting
off-hire days associated with scheduled repairs, drydockings 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: 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: Fleet
utilization is the percentage of time that Navios Acquisition’s
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 and minimizing the
amount of days that its vessels are off hire for reasons other than
scheduled repairs, drydockings or special surveys. |
|
|
|
|
|
(4 |
) |
TCE Rate: Time Charter
Equivalent Rate is defined as voyage and time charter revenues less
voyage expenses during a period divided by the number of available
days during the period. The TCE Rate is a standard shipping
industry performance measure used primarily to present the actual
daily earnings generated by vessels of various types of charter
contracts for the number of available days of the fleet. |
|
|
|
|
Conference Call, Webcast and Presentation
Details:
As previously announced, Navios Acquisition will host a
conference call today, Wednesday, February 10, 2016 at 8:30 am ET,
at which time Navios Acquisition's senior management will provide
highlights and commentary on earnings results for the fourth
quarter and the year ended December 31, 2015.
US Dial In: +1.877.480.3873
International Dial In: +1.404.665.9927
Conference ID: 2745 1206
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: 2745 1206
The call will be simultaneously Webcast. The
Webcast will be available on the Navios Acquisition website,
www.navios-acquisition.com, under the "Investors" section. The
Webcast will be archived and available at the same Web address for
two weeks following the call.
A supplemental slide presentation will be
available by 8:00 am ET on the day of the call.
About Navios Acquisition
Navios Acquisition (NYSE:NNA) is an owner and operator of tanker
vessels focusing on the transportation of petroleum products (clean
and dirty) and bulk liquid chemicals.
For more information about Navios Acquisition, please visit our
website: www.navios-acquisition.com.
Forward Looking Statements
This press release contains forward-looking statements (as
defined in Section 27A of the Securities Act of 1933, as amended,
and Section 21E of the Securities Exchange Act of 1934, as amended)
concerning future events and expectations, including with respect
to Navios Acquisition’s future dividends, 2016 cash flow generation
and Navios Acquisition’s growth strategy and measures to implement
such strategy; including expected vessel acquisitions and entering
into further time charters. Words such as "may," "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 revenue and time
charters. These forward-looking statements are based on the
information available to, and the expectations and assumptions
deemed reasonable by, Navios Acquisition at the time these
statements were made. Although Navios Acquisition 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
Acquisition. 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, the creditworthiness of our charterers and the
ability of our contract counterparties to fulfill their obligations
to us, tanker industry trends, including charter rates and vessel
values and factors affecting vessel supply and demand, the aging of
our vessels and resultant increases in operation and drydocking
costs, the loss of any customer or charter or vessel, our ability
to repay outstanding indebtedness, to obtain additional financing
and to obtain replacement charters for our vessels, in each case,
at commercially acceptable rates or at all, increases in costs and
expenses, including but not limited to: crew wages, insurance,
provisions, port expenses, lube oil, bunkers, repairs, maintenance
and general and administrative expenses, the expected cost of, and
our ability to comply with, governmental regulations and maritime
self-regulatory organization standards, as well as standard
regulations imposed by our charterers applicable to our business,
potential liability from litigation and our vessel operations,
including discharge of pollutants, general domestic and
international political conditions, competitive factors in the
market in which Navios Acquisition operates; risks associated with
operations outside the United States; and other factors listed
from time to time in the Navios Acquisition's filings with
the Securities and Exchange Commission. Navios Acquisition
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 Acquisition’s
expectations with respect thereto or any change in events,
conditions or circumstances on which any statement is based. Navios
Acquisition makes no prediction or statement about the performance
of its common stock.
EXHIBIT I
NAVIOS MARITIME ACQUISITION
CORPORATIONCONDENSED CONSOLIDATED BALANCE
SHEETS(Expressed in thousands of U.S. Dollars except share
data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,2015(unaudited) |
|
December 31,2014(unaudited) |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
Current
assets |
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents |
|
|
|
$ |
54,805 |
|
|
$ |
54,493 |
|
Restricted cash |
|
|
|
|
6,840 |
|
|
|
6,669 |
|
Accounts receivable,
net |
|
|
|
|
14,202 |
|
|
|
18,273 |
|
Due from related
parties |
|
|
|
|
17,837 |
|
|
|
1,361 |
|
Prepaid expenses and other
current assets |
|
|
|
|
3,665 |
|
|
|
8,732 |
|
|
|
|
|
|
|
|
|
|
|
|
Total current
assets |
|
|
|
|
97,349 |
|
|
|
89,528 |
|
|
|
|
|
|
|
|
|
|
|
|
Vessels, net |
|
|
|
|
1,441,635 |
|
|
|
1,375,931 |
|
Deposits for vessels
acquisitions |
|
|
|
|
— |
|
|
|
42,276 |
|
Goodwill |
|
|
|
|
1,579 |
|
|
|
1,579 |
|
Intangible assets-other
than goodwill |
|
|
|
|
— |
|
|
|
3,300 |
|
Other long-term
assets |
|
|
|
|
1,920 |
|
|
|
690 |
|
Deferred dry dock and
special survey costs, net |
|
|
|
|
10,326 |
|
|
|
5,312 |
|
Investment in
affiliates |
|
|
|
|
186,167 |
|
|
|
151,966 |
|
Investment in
available-for-sale securities |
|
|
|
|
14,254 |
|
|
|
15,099 |
|
Loans receivable from
affiliates |
|
|
|
|
16,474 |
|
|
|
7,791 |
|
|
|
|
|
|
|
|
|
|
|
|
Total non-current
assets |
|
|
|
|
1,672,355 |
|
|
|
1,603,944 |
|
|
|
|
|
|
|
|
|
|
|
|
Total
assets |
|
|
|
$ |
1,769,704 |
|
|
$ |
1,693,472 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
Current
liabilities |
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
|
$ |
2,753 |
|
|
$ |
1,599 |
|
Dividend payable |
|
|
|
|
— |
|
|
|
7,967 |
|
Accrued expenses |
|
|
|
|
9,802 |
|
|
|
10,261 |
|
Due to related parties,
short term |
|
|
|
|
— |
|
|
|
18,489 |
|
Deferred revenue |
|
|
|
|
7,600 |
|
|
|
1,400 |
|
Current portion of
long-term debt, net of deferred finance costs |
|
|
|
|
62,643 |
|
|
|
31,882 |
|
|
|
|
|
|
|
|
|
|
|
|
Total current
liabilities |
|
|
|
|
82,798 |
|
|
|
71,598 |
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, net of
current portion, premium and deferred finance costs |
|
|
|
|
1,134,940 |
|
|
|
1,110,120 |
|
Due to related parties,
long term |
|
|
|
|
— |
|
|
|
9,625 |
|
Unfavorable lease
terms |
|
|
|
|
— |
|
|
|
2,878 |
|
Deferred gain on sale
of assets |
|
|
|
|
8,982 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
Total non-current
liabilities |
|
|
|
|
1,143,922 |
|
|
|
1,122,623 |
|
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities |
|
|
|
$ |
1,226,720 |
|
|
$ |
1,194,221 |
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and
contingencies |
|
|
|
|
— |
|
|
|
— |
|
Series D
Convertible Preferred Stock |
|
|
|
|
— |
|
|
|
12,000 |
|
Puttable common
stock |
|
|
|
|
6,500 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
Total
stockholders’ equity |
|
|
|
|
536,484 |
|
|
|
487,251 |
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
and stockholders’ equity |
|
|
|
$ |
1,769,704 |
|
|
$ |
1,693,472 |
|
|
|
|
|
|
|
|
|
|
|
|
NAVIOS MARITIME ACQUISITION
CORPORATIONCONDENSED CONSOLIDATED
STATEMENTS OF COMPREHENSIVE INCOME (Expressed in thousands
of U.S. dollars- except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three |
|
|
For theThree |
|
|
For the |
|
|
For the |
|
|
|
Months |
|
|
Months |
|
|
Year |
|
|
Year |
|
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
December 31, |
|
|
December 31, |
|
|
|
2015(unaudited) |
|
|
2014(unaudited) |
|
|
2015(unaudited) |
|
|
2014(unaudited) |
|
Revenue |
|
$ |
76,685 |
|
|
$ |
72,357 |
|
|
$ |
313,396 |
|
|
$ |
264,877 |
|
Time charter and voyage
expenses |
|
|
(1,211 |
) |
|
|
(882 |
) |
|
|
(4,492 |
) |
|
|
(5,187 |
) |
Direct vessel
expenses |
|
|
(509 |
) |
|
|
(397 |
) |
|
|
(1,532 |
) |
|
|
(1,979 |
) |
Management fees (entirely
through related party transactions) |
|
|
(23,909 |
) |
|
|
(24,604 |
) |
|
|
(95,336 |
) |
|
|
(95,827 |
) |
General and administrative
expenses |
|
|
(5,353 |
) |
|
|
(3,353 |
) |
|
|
(15,532 |
) |
|
|
(14,588 |
) |
Depreciation and
amortization |
|
|
(14,262 |
) |
|
|
(16,300 |
) |
|
|
(57,623 |
) |
|
|
(67,718 |
) |
Loss on bond and debt
extinguishment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Interest income |
|
|
621 |
|
|
|
233 |
|
|
|
1,683 |
|
|
|
720 |
|
Interest expenses and
finance cost |
|
|
(18,359 |
) |
|
|
(24,803 |
) |
|
|
(73,561 |
) |
|
|
(78,610 |
) |
Impairment loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(11,690 |
) |
Gain on sale of
vessels |
|
|
— |
|
|
|
23,503 |
|
|
|
5,771 |
|
|
|
22,599 |
|
Change in fair value of
other assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,188 |
) |
Equity in net earnings of
affiliated companies |
|
|
6,530 |
|
|
|
1,403 |
|
|
|
18,436 |
|
|
|
2,000 |
|
Other income |
|
|
30 |
|
|
|
148 |
|
|
|
41 |
|
|
|
280 |
|
Other expense |
|
|
(138 |
) |
|
|
(295 |
) |
|
|
(1,514 |
) |
|
|
(642 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income |
|
$ |
20,125 |
|
|
$ |
27,010 |
|
|
$ |
89,737 |
|
|
$ |
13,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share,
basic |
|
$ |
0.13 |
|
|
$ |
0.17 |
|
|
$ |
0.57 |
|
|
$ |
0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of
shares, basic |
|
|
149,162,131 |
|
|
|
150,082,329 |
|
|
|
150,025,086 |
|
|
|
147,606,448 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share,
diluted |
|
$ |
0.13 |
|
|
$ |
0.17 |
|
|
$ |
0.56 |
|
|
$ |
0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of
shares, diluted |
|
|
151,370,640 |
|
|
|
154,795,228 |
|
|
|
153,300,395 |
|
|
|
156,482,448 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NAVIOS MARITIME ACQUISITION
CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS(Expressed in thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
endedDecember 31,2015(unaudited) |
|
Year
endedDecember 31,2014(unaudited) |
|
|
Operating
Activities |
|
|
|
|
|
|
|
|
|
Net income |
|
|
$ |
|
89,737 |
|
|
$ |
13,047 |
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
|
Depreciation and
amortization |
|
|
|
|
57,623 |
|
|
|
67,718 |
|
|
Amortization and write-off
of deferred finance fees and bond premium |
|
|
|
|
3,495 |
|
|
|
9,111 |
|
|
Amortization of dry dock
and special survey costs |
|
|
|
|
1,532 |
|
|
|
1,979 |
|
|
Stock based
compensation |
|
|
|
|
2,362 |
|
|
|
5,254 |
|
|
Impairment loss |
|
|
|
|
— |
|
|
|
11,690 |
|
|
Gain on sale of
vessels |
|
|
|
|
(5,771 |
) |
|
|
(22,599 |
) |
|
Change in fair value of
other assets |
|
|
|
|
— |
|
|
|
1,188 |
|
|
Equity in earnings of
affiliates, net of dividends received |
|
|
|
|
(3,821 |
) |
|
|
(2,000 |
) |
|
Changes in
operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
Decrease/ (increase) in
prepaid expenses and other current assets |
|
|
|
|
5,067 |
|
|
|
(5,287 |
) |
|
Decrease/ (increase) in
accounts receivable |
|
|
|
|
4,367 |
|
|
|
(9,308 |
) |
|
(Increase)/ decrease in
restricted cash |
|
|
|
|
(41 |
) |
|
|
642 |
|
|
(Increase)/ decrease in
other long term assets |
|
|
|
|
(1,230 |
) |
|
|
3,665 |
|
|
Increase in accounts
payable |
|
|
|
|
1,246 |
|
|
|
254 |
|
|
Decrease in accrued
expenses |
|
|
|
|
(293 |
) |
|
|
(1,640 |
) |
|
Payments for dry dock and
special survey costs |
|
|
|
|
(6,598 |
) |
|
|
(5,726 |
) |
|
(Decrease)/ increase in
due to related parties |
|
|
|
|
(17,763 |
) |
|
|
15,014 |
|
|
Increase in due from
related parties |
|
|
|
|
(16,476 |
) |
|
|
(1,361 |
) |
|
Increase/ (decrease) in
deferred revenue |
|
|
|
|
6,200 |
|
|
|
(5,656 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net cash provided
by operating activities |
|
|
$ |
|
119,636 |
|
|
$ |
75,985 |
|
|
|
|
|
|
|
|
|
|
|
|
Investing
Activities |
|
|
|
|
|
|
|
|
|
Acquisition of
vessels |
|
|
|
|
(163,791 |
) |
|
|
(362,339 |
) |
|
Deposits for vessel
acquisitions |
|
|
|
|
— |
|
|
|
(11,881 |
) |
|
Net cash proceeds from
sale of vessels and intangibles |
|
|
|
|
71,224 |
|
|
|
232,956 |
|
|
Investment in
affiliates |
|
|
|
|
(7,201 |
) |
|
|
— |
|
|
Loans receivable from
affiliates |
|
|
|
|
(7,327 |
) |
|
|
(4,465 |
) |
|
Dividends received from
available-for sale-securities and affiliates |
|
|
|
|
2,585 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in
investing activities |
|
|
$ |
|
(104,510 |
) |
|
$ |
(145,729 |
) |
|
|
|
|
|
|
|
|
|
|
|
Financing
Activities |
|
|
|
|
|
|
|
|
|
Loan proceeds, net of
deferred finance costs and net of premium |
|
|
|
|
192,930 |
|
|
|
161,932 |
|
|
Loan proceeds from related
party, net of deferred finance cost |
|
|
|
|
— |
|
|
|
165,650 |
|
|
Loan repayment to related
party |
|
|
|
|
— |
|
|
|
(169,650 |
) |
|
Loan repayments |
|
|
|
|
(140,861 |
) |
|
|
(216,197 |
) |
|
Proceeds from issuance of
ship mortgage and senior notes, net of debt issuance costs |
|
|
|
|
— |
|
|
|
59,598 |
|
|
Dividend paid |
|
|
|
|
(40,084 |
) |
|
|
(31,871 |
) |
|
(Decrease)/ increase in
restricted cash |
|
|
|
|
(130 |
) |
|
|
17,651 |
|
|
Payment to related
party |
|
|
|
|
(11,265 |
) |
|
|
— |
|
|
Net proceeds from equity
offerings |
|
|
|
|
— |
|
|
|
54,289 |
|
|
Redemption of Series D
Convertible preferred stock and puttable common stock |
|
|
|
|
(5,500 |
) |
|
|
— |
|
|
Acquisition of treasury
stock |
|
|
|
|
(9,904 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used
in)/ provided by financing activities |
|
|
$ |
|
(14,814 |
) |
|
$ |
41,402 |
|
|
|
|
|
|
|
|
|
|
|
|
Net increase/
(decrease) in cash and cash equivalents |
|
|
|
|
312 |
|
|
|
(28,342 |
) |
|
Cash and cash
equivalents, beginning of year |
|
|
|
|
54,493 |
|
|
|
82,835 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents, end of year |
|
|
$ |
|
54,805 |
|
|
$ |
54,493 |
|
|
EXHIBIT II
Reconciliation of EBITDA and Adjusted
EBITDA to Net Cash from Operating Activities
|
|
ThreeMonth |
|
|
ThreeMonth |
|
|
|
|
|
|
|
|
|
Period |
|
|
Period |
|
|
Year |
|
|
Year |
|
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
|
|
December 31,2015(unaudited) |
|
|
December 31,2014(unaudited) |
|
|
December 31,2015(unaudited) |
|
|
December 31,2014(unaudited) |
|
Expressed in
thousands of U.S. dollars |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities |
|
$ |
28,148 |
|
|
$ |
217 |
|
|
$ |
119,636 |
|
|
$ |
75,985 |
|
Net (decrease)/
increase in operating assets |
|
|
(3,678 |
) |
|
|
8,700 |
|
|
|
14,911 |
|
|
|
17,375 |
|
Net decrease/
(increase) in operating liabilities |
|
|
9,381 |
|
|
|
17,549 |
|
|
|
10,610 |
|
|
|
(7,972 |
) |
Net interest cost |
|
|
17,738 |
|
|
|
24,570 |
|
|
|
71,878 |
|
|
|
77,890 |
|
Amortization and
write-off of deferred finance fees and bond premium |
|
|
(790 |
) |
|
|
(6,786 |
) |
|
|
(3,495 |
) |
|
|
(9,111 |
) |
Earnings in affiliates,
net of dividends received |
|
|
2,208 |
|
|
|
1,403 |
|
|
|
3,821 |
|
|
|
2,000 |
|
Stock based
compensation |
|
|
(373 |
) |
|
|
(879 |
) |
|
|
(2,362 |
) |
|
|
(5,254 |
) |
Gain on sale of
vessels |
|
|
— |
|
|
|
23,503 |
|
|
|
5,771 |
|
|
|
22,599 |
|
Impairment loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(11,690 |
) |
Change in fair value of
other assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,188 |
) |
EBITDA |
|
|
52,634 |
|
|
|
68,277 |
|
|
|
220,770 |
|
|
|
160,634 |
|
Stock based
compensation |
|
|
373 |
|
|
|
879 |
|
|
|
2,362 |
|
|
|
5,254 |
|
Gain on sale of
vessels |
|
|
— |
|
|
|
(23,503 |
) |
|
|
(5,771 |
) |
|
|
(22,599 |
) |
Impairment loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11,690 |
|
Change in fair value of
other assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,188 |
|
Adjusted
EBITDA |
|
$ |
53,007 |
|
|
|
45,653 |
|
|
|
217,361 |
|
|
|
156,167 |
|
|
|
Three MonthPeriodEnded
December 31,2015(unaudited) |
|
|
Three MonthPeriodEndedDecember 31,2014(unaudited) |
|
|
YearEndedDecember 31,2015(unaudited) |
|
|
YearEndedDecember 31,2014(unaudited) |
|
Net cash provided by
operating activities |
|
$ |
28,148 |
|
|
$ |
217 |
|
|
$ |
|
|
|
|
119,636 |
|
|
$ |
75,985 |
|
Net cash (used in)/
provided by investing activities |
|
$ |
(134,110 |
) |
|
$ |
120,918 |
|
|
$ |
|
|
|
|
(104,510 |
) |
|
$ |
(145,729 |
) |
Net cash provided by /
(used in) financing activities |
|
$ |
85,039 |
|
|
$ |
(131,871 |
) |
|
$ |
|
|
|
|
(14,814 |
) |
|
$ |
41,402 |
|
Disclosure of Non-GAAP Financial
Measures
EBITDA and Adjusted EBITDA
EBITDA for the three months and the year ended
December 31, 2015 in this document represents net income plus
interest and finance costs plus depreciation and amortization and
income taxes less interest income.
Adjusted EBITDA for the three months and the
year ended December 31, 2015 in this document represents, net
income plus interest expense and finance cost, plus depreciation
and amortization less interest income, unless otherwise stated and
excludes certain items as described under “Financial
Highlights.”
EBITDA and Adjusted EBITDA are presented because
Navios Acquisition believes that EBITDA and Adjusted EBITDA are a
basis upon which liquidity can be assessed and present useful
information to investors regarding Navios Acquisition’s ability to
service and/or incur indebtedness, pay capital expenditures, meet
working capital requirements and pay dividends. 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 accounting principles generally
accepted in the United States or as a measure of profitability or
liquidity.
While EBITDA and Adjusted EBITDA are frequently
used as a measure of operating results and the ability to meet debt
service requirements, the definition of EBITDA and Adjusted EBITDA
used here may not be comparable to that used by other companies due
to differences in methods of calculation. EXHIBIT
III
Vessels |
Type |
Year
Built/Delivery |
DWT |
Date |
Owned Vessels |
|
|
|
|
Nave Constellation |
Chemical Tanker |
2013 |
|
45,281 |
Nave Universe |
Chemical Tanker |
2013 |
|
45,513 |
Nave Polaris |
Chemical Tanker |
2011 |
|
25,145 |
Nave Cosmos |
Chemical Tanker |
2010 |
|
25,130 |
Nave
Velocity |
MR2 Product Tanker |
2015 |
|
49,999 |
Nave
Sextans |
MR2 Product Tanker |
2015 |
|
49,999 |
Nave Pyxis |
MR2 Product Tanker |
2014 |
|
49,998 |
Nave Luminosity |
MR2 Product
Tanker |
2014 |
|
49,999 |
Nave Jupiter |
MR2 Product Tanker |
2014 |
|
49,999 |
Bougainville |
MR2 Product Tanker |
2013 |
|
50,626 |
Nave Alderamin |
MR2 Product Tanker |
2013 |
|
49,998 |
Nave Bellatrix |
MR2 Product Tanker |
2013 |
|
49,999 |
Nave Capella |
MR2 Product Tanker |
2013 |
|
49,995 |
Nave Orion |
MR2 Product Tanker |
2013 |
|
49,999 |
Nave Titan |
MR2 Product Tanker |
2013 |
|
49,999 |
Nave Aquila |
MR2 Product Tanker |
2012 |
|
49,991 |
Nave Atria |
MR2 Product
Tanker |
2012 |
|
49,992 |
Nave Orbit |
MR2 Product
Tanker |
2009 |
|
50,470 |
Nave Equator |
MR2 Product
Tanker |
2009 |
|
50,542 |
Nave Equinox |
MR2 Product Tanker |
2007 |
|
50,922 |
Nave Pulsar |
MR2 Product Tanker |
2007 |
|
50,922 |
Nave Dorado |
MR2 Product Tanker |
2005 |
|
47,999 |
Nave Atropos |
LR1 Product
Tanker |
2013 |
|
74,695 |
Nave Rigel |
LR1 Product
Tanker |
2013 |
|
74,673 |
Nave Cassiopeia |
LR1 Product
Tanker |
2012 |
|
74,711 |
Nave Cetus |
LR1 Product
Tanker |
2012 |
|
74,581 |
Nave Estella |
LR1 Product
Tanker |
2012 |
|
75,000 |
Nave Andromeda |
LR1 Product
Tanker |
2011 |
|
75,000 |
Nave Ariadne |
LR1 Product
Tanker |
2007 |
|
74,671 |
Nave Cielo |
LR1 Product Tanker |
2007 |
|
74,671 |
Nave Buena Suerte |
VLCC |
2011 |
|
297,491 |
Nave Quasar |
VLCC |
2010 |
|
297,376 |
Nave
Synergy |
VLCC |
2010 |
|
299,973 |
Nave Galactic |
VLCC |
2009 |
|
297,168 |
Nave Spherical |
VLCC |
2009 |
|
297,188 |
Nave Photon |
VLCC |
2008 |
|
297,395 |
Nave Neutrino |
VLCC |
2003 |
|
298,287 |
Nave Electron |
VLCC |
2002 |
|
305,178 |
|
|
|
|
|
Public & Investor Relations Contact:
Navios Maritime Acquisition Corporation
+1.212.906.8644
info@navios-acquisition.com
Navios Maritime Acquisit... (NYSE:NNA)
Historical Stock Chart
From Mar 2024 to Apr 2024
Navios Maritime Acquisit... (NYSE:NNA)
Historical Stock Chart
From Apr 2023 to Apr 2024