Navios Maritime Holdings Inc. Reports Financial Results for the Second Quarter and Six Months Ended June 30, 2021
Navios Maritime Holdings (NYSE: NM) reported strong financial results for Q2 2021, with revenue increasing by 47.9% to $143.6 million and net income of $24.9 million. Year-to-date, revenue rose 38.4% to $260.6 million. Adjusted EBITDA surged 216.1% to $85.9 million in Q2. The company achieved a 22.4% reduction in debt, totaling $251.4 million, while its Time Charter Equivalent improved significantly, indicating a robust dry bulk market with daily rates reaching $21,572. The company remains optimistic about continued demand in cargo.
- Revenue increased by 47.9% to $143.6 million in Q2 2021.
- Adjusted EBITDA rose 216.1% to $85.9 million in Q2 2021.
- Net income of $24.9 million in Q2 2021 compared to a net loss in Q2 2020.
- Debt reduction of 22.4% totaling $251.4 million YTD.
- Significant improvement in Time Charter Equivalent rates.
- Net cash used in operating activities was $1.4 million in H1 2021.
- Logistics revenue decreased due to lower volumes and operating days.
- Net Income
$24.9 million net income in Q2 2021$25.1 million net income in H1 2021
- Revenue
47.9% increase to$143.6 million in Q2 202138.4% increase to$260.6 million in H1 2021
- Cash from operating activities
$26.0 million cash provided by operating activities in Q2 2021$1.4 million cash used in operating activities in H1 2021
- Adjusted EBITDA
216.1% increase to$85.9 million in Q2 2021141.6% increase to$135.1 million in H1 2021
- Time Charter Equivalent
$21,572 per day in Q2 2021 compared to$7,827 per day in Q2 2020$17,862 per day in H1 2021 compared to$7,451 per day in H1 2020
$251.4 million or22.4% debt reduction YTD
$100.0 million redemption of11.25% Senior Secured Notes- Maturity of
11.25% Senior Secured Notes extended to August 2022
$153.2 million proceeds from vessel sales YTD
GRAND CAYMAN, Cayman Islands, Sept. 02, 2021 (GLOBE NEWSWIRE) -- Navios Maritime Holdings Inc. (“Navios Holdings” or the “Company”) (NYSE: NM), a global seaborne shipping and logistics company, today reported financial results for the second quarter and six months ended June 30, 2021.
Angeliki Frangou, Chairman and Chief Executive Officer, stated, “I am pleased with the results for the second quarter of 2021. In the second quarter, Navios Holdings reported revenue of
Angeliki Frangou, continued, “The dry bulk market is strong, supported by rates across different vessel types. Capesize rates are around
HIGHLIGHTS – RECENT DEVELOPMENTS
Debt Reduction
Year to date, Navios Holdings repaid approximately
On July 13, 2021, the Company’s
On July 30, 2021, Navios Logistics declared and paid a pro rata dividend to the holders of its common equity in shares of Grimaud. Immediately thereafter, Grimaud redeemed the equity interests held by its non-controlling shareholder in full at fair market value. Grimaud is now an indirect wholly-owned subsidiary of the Company, and its equity interests are pledged as collateral under the 2022 Senior Secured Notes (as defined below).
Navios Partners’ Merger
On August 26, 2021, Navios Maritime Partners L.P. (“Navios Partners”) announced a definitive transaction agreement providing for a combination of Navios Partners and Navios Maritime Acquisition Corporation (“Navios Acquisition”) in a transaction in which public shareholders of Navios Acquisition will receive 0.1275 of a common unit of Navios Partners for each outstanding common share of Navios Acquisition. All of Navios Acquisition’s outstanding
Vessel Sales
In June 2021, the Company agreed to sell to Navios Partners the Navios Azimuth, a 2011-built Capesize vessel of 179,169 dwt, the Navios Ray, a 2012-built Capesize vessel of 179,515 dwt, and the Navios Bonavis, a 2009-built Capesize vessel of 180,022 dwt for an aggregate sales price of
In June 2021, the Company completed the sale to Navios Partners of a 2011-built Capesize vessel of 181,415 dwt, that was previously chartered-in. The net sale proceeds were
In June 2021, the Company completed the sale of the Navios Serenity, a 2011-built Handysize vessel of 34,690 dwt, to an unrelated third party for a sale price of
Bond Maturities
Our
In June 2021, Navios Holdings entered into a supplemental indenture which eliminated the Company’s obligation to make a springing maturity offer for the 2022 Senior Secured Notes upon the redemption, at par, of
Year to date, Navios Holdings has repurchased
Although Navios Holdings is currently attempting to address these upcoming maturities and create additional liquidity to fund working capital requirements through the sale of assets and refinancing plans, there can be no assurance it will be successful in such attempts, or that any such attempts will be consummated on terms satisfactory to us, or at all.
Fleet Statistics
Navios Holdings controls a fleet of 38 vessels totaling 4.1 million dwt, of which 25 are owned (including five bareboat-in vessels) and 13 are chartered-in under long-term charters (collectively, the "Core Fleet"). The fleet consists of 12 Capesize, 21 Panamax, four Ultra-Handymax and one Handysize vessels, with an average age of 8.6 years.
Navios Holdings has currently chartered-out
The average contracted daily charter-in rate for the long-term charter-in vessels for the remaining six months of 2021 is
The above figures do not include the fleet of Navios Logistics.
Exhibit II provides certain details of the Core Fleet of Navios Holdings. It does not include the fleet of Navios Logistics.
Non-GAAP Measures
EBITDA, Adjusted EBITDA, Adjusted Net Income/(Loss) attributable to Navios Holdings’ common stockholders and Adjusted Basic Earnings/(Loss) attributable to Navios Holdings’ common stockholders per share are non-U.S. GAAP financial measures and should not be used in isolation or as substitution for Navios Holdings’ results calculated in accordance with U.S. GAAP.
See Exhibit I under the heading, “Disclosure of Non-GAAP Financial Measures,” for a discussion of EBITDA, Adjusted EBITDA, Adjusted Net Income/(Loss) attributable to Navios Holdings’ common stockholders and Adjusted Basic Earnings/(Loss) attributable to Navios Holdings’ common stockholders per share of Navios Holdings (including Navios Logistics), and EBITDA of Navios Logistics (on a stand-alone basis) and a reconciliation of such measures to the most comparable measures calculated under U.S. GAAP.
Earnings Highlights
Second Quarter 2021 and 2020 Results (in thousands of U.S. dollars, except per share data and unless otherwise stated):
The second quarter 2021 and 2020 information presented below was derived from the unaudited condensed consolidated financial statements for the respective periods.
| Three Month Period Ended | Three Month Period Ended | ||||||
| June 30, 2021 | June 30, 2020 | ||||||
| (unaudited) | (unaudited) | ||||||
| Revenue | $ | 143,624 | $ | 97,127 | |||
| Net Income/(Loss) attributable to Navios Holdings’ common stockholders | $ | 24,936 | $ | (35,271) | |||
| Adjusted Net Income/ (Loss) attributable to Navios Holdings’ common stockholders | $ | 30,342 | (1) | $ | (25,032) | (2) | |
| Net cash provided by operating activities | $ | 26,037 | $ | 7,012 | |||
| EBITDA | $ | 80,536 | $ | 16,945 | |||
| Adjusted EBITDA | $ | 85,942 | (1) | $ | 27,184 | (2) | |
| Basic Earnings/ (Loss) attributable to Navios Holdings’ common stockholders per share | $ | 1.80 | $ | (2.83) | |||
| Adjusted Basic Earnings/ (Loss) attributable to Navios Holdings’ common stockholders per share | $ | 2.21 | (1) | $ | (2.04) | (2) | |
| (1) | Adjusted EBITDA, Adjusted Net Income and Adjusted Basic Earnings attributable to Navios Holdings’ common stockholders for the three month period ended June 30, 2021 exclude |
| (2) | Adjusted EBITDA, Adjusted Net Loss and Adjusted Basic Loss per share attributable to Navios Holdings’ common stockholders for the three month period ended June 30, 2020 exclude (i) |
Revenue from the Dry Bulk Vessel Operations for the three month period ended June 30, 2021 increased by
Revenue from the Logistics Business was
Net Income attributable to Navios Holdings’ common stockholders was
Net Loss of Navios Logistics, on a standalone basis, was
Adjusted EBITDA of Navios Holdings for the three month period ended June 30, 2021 increased by
EBITDA of Navios Logistics, on a standalone basis, was
First Half 2021 and 2020 Results (in thousands of U.S. dollars, except per share data and unless otherwise stated):
The information for the six month period ended June 30, 2021 and 2020 presented below was derived from the unaudited condensed consolidated financial statements for the respective periods.
| Six Month Period Ended | Six Month Period Ended | ||||||
| June 30, 2021 | June 30, 2020 | ||||||
| (unaudited) | (unaudited) | ||||||
| Revenue | $ | 260,575 | $ | 188,210 | |||
| Net Income/(Loss) attributable to Navios Holdings’ common stockholders | $ | 25,099 | $ | (88,546) | |||
| Adjusted Net Income/ (Loss) attributable to Navios Holdings’ common stockholders | $ | 25,108 | (1) | $ | (48,787) | (2) | |
| Net cash (used in)/ provided by operating activities | $ | (1,365) | $ | 5,530 | |||
| EBITDA | $ | 135,128 | $ | 16,173 | |||
| Adjusted EBITDA | $ | 135,137 | (1) | $ | 55,932 | (2) | |
| Basic Earnings/ (Loss) attributable to Navios Holdings’ common stockholders per share | $ | 1.72 | $ | (7.06) | |||
| Adjusted Basic Earnings/ (Loss) attributable to Navios Holdings’ common stockholders per share | $ | 1.72 | (1) | $ | (3.99) | (3) | |
| (1) | Adjusted EBITDA, Adjusted Net Income and Adjusted Basic Earnings attributable to Navios Holdings’ common stockholders for the six month period ended June 30, 2021 exclude (i) |
| (2) | Adjusted EBITDA and Adjusted Net Loss attributable to Navios Holdings’ common stockholders for the six month period ended June 30, 2020 exclude (i) |
| (3) | Adjusted Basic Loss attributable to Navios Holdings’ common stockholders per share for the six month period ended June 30, 2020 excludes the items referred in footnote (2) above as well as a gain of |
Revenue from the Dry Bulk Vessel Operations for the six month period ended June 30, 2021 increased by
Revenue from the Logistics Business was
Net Income attributable to Navios Holdings’ common stockholders was
Net Income of Navios Logistics, on a standalone basis, was
Adjusted EBITDA of Navios Holdings for the six month period ended June 30, 2021 increased by
EBITDA of Navios Logistics, on a standalone basis, was
Fleet Summary Data:
The following table reflects certain key indicators indicative of the performance of Navios Holdings' dry bulk operations (excluding the Navios Logistics’ fleet) and its fleet performance for the three and six month periods ended June 30, 2021 and 2020, respectively.
| Three Month | Three Month | Six Month | Six Month | ||||||||
| Period Ended | Period Ended | Period Ended | Period Ended | ||||||||
| June 30, | June 30, | June 30, | June 30, | ||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||
| Available Days (1) | 3,916 | 4,536 | 8,118 | 9,172 | |||||||
| Operating Days (2) | 3,907 | 4,507 | 8,088 | 9,104 | |||||||
| Fleet Utilization (3) | |||||||||||
| Equivalent Vessels (4) | 43 | 50 | 45 | 50 | |||||||
| TCE (5) | $ | 21,572 | $ | 7,827 | $ | 17,862 | $ | 7,451 | |||
| (1) | Available days are the total number of days a vessel is controlled by a company less the aggregate number of days that the vessel is off-hire due to major repairs or repairs under guarantee, vessel upgrades, drydocking or special surveys and ballast days relating to voyages. The shipping industry uses available days to measure the number of days in a period during which vessels should be capable of generating revenues. |
| (2) | Operating days are the number of available days in a period less the aggregate number of days that the vessels are off-hire due to any reason, including unforeseen circumstances. |
| (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. |
| (4) | Equivalent Vessels are defined as the available days of the fleet divided by the number of the calendar days in the period. |
| (5) | TCE rates are 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 on various types of contracts for the number of available days of the fleet. |
Conference Call:
As previously announced, Navios Holdings will host a conference call today, September 2, 2021, at 8:30 am ET, at which time Navios Holdings' senior management will provide highlights and commentary on earnings results for the second quarter and six month period ended June 30, 2021.
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: Thursday, September 2, 2021 at 8:30 am ET
Call Title: Navios Holdings Q2 2021 Financial Results Conference Call
US Dial In: +1.877.876.9173
International Dial In: +1.785.424.1667
Conference ID: NMQ221 or 667221
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: +1.800.753.9197
International Replay Dial In: +1.402.220.0689
Conference ID: NMQ221 or 667221
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 seaborne shipping and logistics company focused on the transport and transshipment of dry bulk 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 Maritime Partners L.P. (NYSE: NMM) is a publicly traded master limited partnership which owns and operates dry cargo vessels. For more information, please visit its website at www.navios-mlp.com.
About Navios Maritime Acquisition Corporation
Navios Maritime Acquisition Corporation (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 its website: www.navios- acquisition.com.
Forward Looking Statements - Safe Harbor
This press release and our earnings call contain and will contain 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, including our ability to refinance our near-term debt maturities, expected cash flow generation, expected timing, completion and effects of the Navios Partners/Navios Acquisition transaction, future contracted revenues, potential capital gains, our ability to take advantage of dislocation in the market and any market recovery, and Navios Holdings' 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 Holdings at the time these statements were made. 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 risks relating to: global and regional economic and political conditions including the impact of the COVID-19 pandemic and efforts throughout the world to contain its spread, including effects on global economic activity; demand for seaborne transportation of the products we ship; the ability and willingness of charterers to fulfill their obligations to us; prevailing charter rates; shipyards performing scrubber installations, drydocking and repairs; changing vessel crews and availability of financing; potential disruption of shipping routes due to accidents, diseases, pandemics, political events, piracy or acts by terrorists, including the impact of the COVID-19 pandemic and the ongoing efforts throughout the world to contain it; uncertainty relating to global trade, including prices of seaborne commodities and continuing issues related to seaborne volume and ton miles; our continued ability to enter into long-term time charters; our ability to maximize the use of our vessels; expected demand in the dry cargo shipping sector in general and the demand for our Panamax, Capesize, Ultra Handymax and Handysize vessels in particular; the aging of our fleet and resultant increases in operations costs; the loss of any customer or charter or vessel; the financial condition of our customers; changes in the availability and costs of funding due to conditions in the bank market, capital markets and other factors; 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, general domestic and international political conditions; competitive factors in the market in which Navios Holdings operates; the value of our publicly traded subsidiaries; 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, including its Forms 20-F and Forms 6-K. 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. Navios Holdings makes no prediction or statement about the performance of its common stock or debt securities.
Contact:
Navios Maritime Holdings Inc.
+1.212.906.8643
investors@navios.com
EXHIBIT I
NAVIOS MARITIME HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Expressed in thousands of U.S. dollars — except share and per share data)
| Three Month Period Ended June 30, 2021 | Three Month Period Ended June 30, 2020 | Six Month Period Ended June 30, 2021 | Six Month Period Ended June 30, 2020 | ||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||
| Revenue | $ | 143,624 | $ | 97,127 | $ | 260,575 | $ | 188,210 | |||
| Time charter, voyage and logistics business expenses | (36,841) | (42,710) | (75,168) | (89,354) | |||||||
| Direct vessel expenses(1) | (29,232) | (26,007) | (55,147) | (50,738) | |||||||
| General and administrative expenses(2) | (8,544) | (8,836) | (15,363) | (15,798) | |||||||
| Depreciation and amortization | (15,988) | (18,012) | (32,254) | (36,088) | |||||||
| Interest expense and finance cost, net | (36,170) | (31,418) | (72,370) | (63,061) | |||||||
| Impairment loss/ loss on sale of vessels, net | (5,406) | (8,967) | (25,861) | (20,215) | |||||||
| Gain on bond extinguishment | 1,873 | — | 1,873 | 11,204 | |||||||
| Other expense, net | (1,022) | (1,593) | (1,246) | (3,154) | |||||||
| Impairment of loan receivable from affiliate company | — | — | — | (6,050) | |||||||
| Income/ (Loss) before equity in net earnings of affiliate companies | $ | 12,294 | $ | (40,416) | $ | (14,961) | $ | (85,044) | |||
| Equity in net earnings of affiliate companies | 12,854 | 9,445 | 40,594 | 3,308 | |||||||
| Income/ (Loss) before taxes | $ | 25,148 | $ | (30,971) | $ | 25,633 | $ | (81,736) | |||
| Income tax (expense)/ benefit | (603) | 34 | 226 | 73 | |||||||
| Net income/ (loss) | $ | 24,545 | $ | (30,937) | $ | 25,859 | $ | (81,663) | |||
| Less: Net loss/ (income) attributable to the noncontrolling interest | 391 | (4,334) | (760) | (6,883) | |||||||
| Net income/ (loss) attributable to Navios Holdings common stockholders | $ | 24,936 | $ | (35,271) | $ | 25,099 | $ | (88,546) | |||
| Income/ (Loss) attributable to Navios Holdings common stockholders, basic and diluted | $ | 23,652 | $ | (36,555) | $ | 22,538 | $ | (90,958) | |||
| Basic earnings/ (loss) per share attributable to Navios Holdings common stockholders | $ | 1.80 | $ | (2.83) | $ | 1.72 | $ | (7.06) | |||
| Weighted average number of shares, basic | 13,127,208 | 12,901,880 | 13,120,335 | 12,882,235 | |||||||
| Basic diluted earnings/ (loss) per share attributable to Navios Holdings common stockholders | $ | 1.75 | $ | (2.83) | $ | 1.67 | $ | (7.06) | |||
| Weighted average number of shares, diluted | 13,511,627 | 12,901,880 | 13,508,382 | 12,882,235 | |||||||
| (1) | Includes expenses of Navios Logistics of |
| (2) | Includes expenses of Navios Logistics of |
NAVIOS MARITIME HOLDINGS INC.
Other Financial Data
| June 30, 2021 | December 31, 2020 | ||||
| ASSETS | (unaudited) | (unaudited) | |||
| Cash and cash equivalents, including restricted cash | $ | 73,169 | $ | 111,184 | |
| Vessels, port terminals and other fixed assets, net | 995,689 | 1,139,539 | |||
| Goodwill and other intangibles | 256,119 | 258,899 | |||
| Operating lease assets | 193,967 | 227,962 | |||
| Other current and non-current assets | 310,149 | 233,741 | |||
| Total assets | $ | 1,829,093 | $ | 1,971,325 | |
| LIABILITIES AND EQUITY | |||||
| Long-term debt, including current portion | $ | 223,058 | $ | 320,863 | |
| Senior and ship mortgage notes, net | 1,253,395 | 1,263,566 | |||
| Operating lease liabilities, current portion | 60,283 | 81,415 | |||
| Operating lease liabilities, net of current portion | 167,513 | 193,351 | |||
| Other current and non-current liabilities | 132,962 | 146,413 | |||
| Total stockholders’ deficit | (8,118) | (34,283) | |||
| Total liabilities and stockholders’ equity | $ | 1,829,093 | $ | 1,971,325 | |
Disclosure of Non-GAAP Financial Measures
EBITDA, Adjusted EBITDA, Adjusted Net Income/(Loss) attributable to Navios Holdings’ common stockholders and Adjusted Basic Earnings/(Loss) per share are “non-U.S. GAAP financial measures” and should not be used in isolation or considered substitutes for net income/(loss), 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.
EBITDA represents net income/(loss) attributable to Navios Holdings' common stockholders before interest and finance costs, before depreciation and amortization, before income taxes and before stock-based compensation. Adjusted EBITDA represents EBITDA, excluding certain additional items as described under “Earnings Highlights”. We use EBITDA and Adjusted EBITDA as liquidity measures and reconcile EBITDA and Adjusted EBITDA to net cash provided by operating activities, the most comparable U.S. GAAP liquidity measure. EBITDA is calculated as follows: net cash provided by operating activities adding back, when applicable and as the case may be, the effect of (i) net increase/(decrease) in operating assets; (ii) net (increase)/decrease in operating liabilities; (iii) net interest cost; (iv) deferred financing costs and gains/(losses) on bond and debt extinguishment, net; (v) allowance for credit losses; (vi) earnings/(losses) in affiliate companies, net of dividends received; (vii) payments for drydock, special survey costs and other capitalized items; (viii) noncontrolling interest; (ix) gain/ (loss) on sale of assets; (x) unrealized (loss)/gain on derivatives; (xi) loss on sale and reclassification to earnings of available-for-sale securities; and (xii) impairment losses. Navios Holdings believes that EBITDA and Adjusted EBITDA are a basis upon which liquidity can be assessed and represents useful information to investors regarding Navios Holdings’ ability to service and/or incur indebtedness, pay capital expenditures and meet working capital requirements. Navios Holdings also believes that EBITDA and Adjusted EBITDA are used (i) by prospective and current lessors as well as potential lenders to evaluate potential transactions; (ii) to evaluate and price potential acquisition candidates; and (iii) by securities analysts, investors and other interested parties in the evaluation of companies in our industry.
While EBITDA and Adjusted EBITDA are frequently used as measures of operating results and the ability to meet debt service requirements, the definitions of EBITDA and Adjusted EBITDA used here may not be comparable to those used by other companies due to differences in methods of calculation.
EBITDA and Adjusted EBITDA have limitations as an analytical tool, and therefore, should not be considered in isolation or as a substitute for the analysis of Navios Holdings’ results as reported under U.S. GAAP. Some of these limitations are: (i) EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, working capital needs; (ii) EBITDA and Adjusted EBITDA do not reflect the amounts necessary to service interest or principal payments on our debt and other financing arrangements; and (iii) although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future. EBITDA and Adjusted EBITDA do not reflect any cash requirements for such capital expenditures. Because of these limitations, among others, EBITDA and Adjusted EBITDA should not be considered as an indicator of Navios Holdings’ performance.
Navios Logistics EBITDA is used to measure its operating performance.
We present Adjusted Net Income/(Loss) attributable to Navios Holdings’ common stockholders because we believe it assists investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. Our presentation of Adjusted Net Income/(Loss) attributable to Navios Holdings’ common stockholders adjusts net income/(loss) attributable to Navios Holdings’ common stockholders for the items described above under “Earnings Highlights”. The definition of Adjusted Net Income/(Loss) used here may not be comparable to that used by other companies due to differences in methods of calculation.
Adjusted Basic Earnings/(Loss) attributable to Navios Holdings’ common stockholders per share is defined as Adjusted Net Income/(Loss) attributable to Navios Holdings’ common stockholders divided by the weighted average number of shares for each of the periods presented.
The following tables provide a reconciliation of EBITDA and Adjusted EBITDA of Navios Holdings (including Navios Logistics) and EBITDA of Navios Logistics on a stand-alone basis:
Navios Holdings Reconciliation of EBITDA and Adjusted EBITDA to Cash from Operations
| June 30, | June 30, | |||||
| Three Month Period Ended | 2021 | 2020 | ||||
| (in thousands of U.S. dollars) | (unaudited) | (unaudited) | ||||
| Net cash provided by operating activities | $ | 26,037 | $ | 7,012 | ||
| Net increase/ (decrease) in operating assets | 11,276 | (5,931) | ||||
| Net increase in operating liabilities | (9,831) | (17,324) | ||||
| Interest expense and finance cost, net | 36,170 | 31,418 | ||||
| Deferred financing costs | (2,164) | (1,905) | ||||
| Allowance for credit losses | (3) | (167) | ||||
| Equity in affiliate companies, net of dividends received | 12,827 | 8,829 | ||||
| Payments for drydock and special survey costs | 9,366 | 8,314 | ||||
| Noncontrolling interest | 391 | (4,334) | ||||
| Gain on bond extinguishment | 1,873 | — | ||||
| Impairment loss/ loss on sale of vessels, net | (5,406) | (8,967) | ||||
| EBITDA | $ | 80,536 | $ | 16,945 | ||
| Impairment loss/ loss on sale of vessels, net | 5,406 | 8,967 | ||||
| Other items from affiliate companies | — | 1,272 | ||||
| Adjusted EBITDA | $ | 85,942 | $ | 27,184 | ||
| Three Month Period Ended | June 30, 2021 | June 30, 2020 | |||
| (in thousands of U.S. dollars) | (unaudited) | (unaudited) | |||
| Net cash provided by operating activities | $ | 26,037 | $ | 7,012 | |
| Net cash provided by investing activities | $ | 70,484 | $ | 256 | |
| Net cash used in financing activities | $ | (83,435) | $ | (7,383) | |
Adjusted EBITDA breakdown
| June 30, | June 30, | ||||
| Three Month Period Ended | 2021 | 2020 | |||
| (in thousands of U.S. dollars) | (unaudited) | (unaudited) | |||
| Core shipping operations | $ | 51,260 | $ | (6,161) | |
| Navios Logistics (including noncontrolling interest) | 21,828 | 22,628 | |||
| Equity in net earnings of affiliate companies | 12,854 | 10,717 | |||
| Adjusted EBITDA | $ | 85,942 | $ | 27,184 | |
Navios Logistics EBITDA Reconciliation to Net Income
| June 30, | June 30, | ||||
| Three Month Period Ended | 2021 | 2020 | |||
| (in thousands of U.S. dollars) | (unaudited) | (unaudited) | |||
| Net income | $ | (1,082) | $ | 11,981 | |
| Depreciation and amortization | 8,071 | 7,267 | |||
| Amortization of deferred drydock and special survey costs | 880 | 995 | |||
| Interest expense and finance cost, net | 12,990 | 6,798 | |||
| Income tax benefit | 578 | (79) | |||
| EBITDA | $ | 21,437 | $ | 26,962 | |
Navios Holdings Reconciliation of EBITDA and Adjusted EBITDA to Cash from Operations
| June 30, | June 30, | |||||
| Six Month Period Ended | 2021 | 2020 | ||||
| (in thousands of U.S. dollars) | (unaudited) | (unaudited) | ||||
| Net cash (used in)/ provided by operating activities | $ | (1,365) | $ | 5,530 | ||
| Net increase/ (decrease) in operating assets | 20,602 | (9,933) | ||||
| Net decrease/ (increase) in operating liabilities | 17,016 | (32,392) | ||||
| Interest expense and finance cost, net | 72,370 | 63,061 | ||||
| Deferred financing costs | (4,611) | (3,733) | ||||
| Allowance for credit losses | (249) | (575) | ||||
| Equity in affiliate companies, net of dividends received | 40,504 | 8,680 | ||||
| Payments for drydock and special survey costs | 15,609 | 14,129 | ||||
| Noncontrolling interest | (760) | (6,883) | ||||
| Gain on bond extinguishment | 1,873 | 11,204 | ||||
| Impairment loss/ loss on sale of vessels, net | (25,861) | (20,215) | ||||
| Impairment loss on investment in affiliate | — | (6,650) | ||||
| Impairment of loan receivable from affiliate company | — | (6,050) | ||||
| EBITDA | $ | 135,128 | $ | 16,173 | ||
| Impairment loss/ loss on sale of vessels, net | 25,861 | 20,215 | ||||
| Equity in net earnings of affiliate companies due to Navios Partners' Merger | (25,852) | — | ||||
| Other items from affiliate companies | — | 6,844 | ||||
| Impairment of loan receivable from affiliate company | — | 6,050 | ||||
| Impairment loss on investment in affiliate company | — | 6,650 | ||||
| Adjusted EBITDA | $ | 135,137 | $ | 55,932 | ||
| Six Month Period Ended | June 30, 2021 | June 30, 2020 | |||
| (in thousands of U.S. dollars) | (unaudited) | (unaudited) | |||
| Net cash (used in)/ provided by operating activities | $ | (1,365) | $ | 5,530 | |
| Net cash provided by/(used in) investing activities | $ | 91,074 | $ | (56,545) | |
| Net cash (used in)/provided by financing activities | $ | (127,724) | $ | 27,360 | |
Adjusted EBITDA breakdown
| June 30, | June 30, | ||||
| Six Month Period Ended | 2021 | 2020 | |||
| (in thousands of U.S. dollars) | (unaudited) | (unaudited) | |||
| Core shipping operations | $ | 76,424 | $ | (3,198) | |
| Navios Logistics (including noncontrolling interest) | 43,971 | 42,328 | |||
| Equity in net earnings of affiliate companies | 14,742 | 16,802 | |||
| Adjusted EBITDA | $ | 135,137 | $ | 55,932 | |
Navios Logistics EBITDA Reconciliation to Net Income
| June 30, | June 30, | ||||
| Six Month Period Ended | 2021 | 2020 | |||
| (in thousands of U.S. dollars) | (unaudited) | (unaudited) | |||
| Net income | $ | 2,099 | $ | 19,027 | |
| Depreciation and amortization | 15,540 | 14,545 | |||
| Amortization of deferred drydock and special survey costs | 1,788 | 2,034 | |||
| Interest expense and finance cost, net | 25,580 | 13,768 | |||
| Income tax benefit | (276) | (163) | |||
| EBITDA | $ | 44,731 | $ | 49,211 | |
EXHIBIT II
Owned Vessels
| Vessel Name | Vessel Type | Year Built | Deadweight (in metric tons) | |||
| Navios Ulysses | Ultra Handymax | 2007 | 55,728 | |||
| Navios Celestial | Ultra Handymax | 2009 | 58,063 | |||
| Navios Vega | Ultra Handymax | 2009 | 58,792 | |||
| Navios Taurus | Panamax | 2005 | 76,596 | |||
| Navios Asteriks | Panamax | 2005 | 76,801 | |||
| N Amalthia | Panamax | 2006 | 75,318 | |||
| Navios Galileo | Panamax | 2006 | 76,596 | |||
| N Bonanza | Panamax | 2006 | 76,596 | |||
| Rainbow N | Panamax | 2011 | 79,642 | |||
| Jupiter N | Panamax | 2011 | 93,062 | |||
| Navios Stellar | Capesize | 2009 | 169,001 | |||
| 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 Canary | Capesize | 2015 | 180,528 | |||
| Navios Corali | Capesize | 2015 | 181,249 | |||
Long-term Bareboat-in Fleet in Operation
| Vessel Name | Vessel Type | Year Built | Deadweight (in metric tons) | Purchase Option(1) | ||||
| Navios Herakles I | Panamax | 2019 | 82,036 | Yes | ||||
| Navios Uranus | Panamax | 2019 | 81,516 | Yes | ||||
| Navios Felicity I | Panamax | 2020 | 81,946 | Yes | ||||
| Navios Galaxy II | Panamax | 2020 | 81,789 | Yes | ||||
| Navios Magellan II | Panamax | 2020 | 82,037 | Yes |
| (1 | ) | Generally, Navios Holdings may exercise its purchase option after three to five years of service. |
Long-term Charter-in Fleet in Operation
| Vessel Name | Vessel Type | Year Built | Deadweight (in metric tons) | Purchase Option(1) | ||||
| Navios Lyra | Handysize | 2012 | 34,718 | Yes (2) | ||||
| Navios Venus | Ultra Handymax | 2015 | 61,339 | Yes | ||||
| Navios Marco Polo | Panamax | 2011 | 80,647 | Yes | ||||
| Navios Amber | Panamax | 2015 | 80,994 | Yes | ||||
| Navios Sky | Panamax | 2015 | 82,056 | Yes | ||||
| Navios Coral | Panamax | 2016 | 84,904 | Yes | ||||
| Navios Citrine | Panamax | 2017 | 81,626 | Yes | ||||
| Navios Dolphin | Panamax | 2017 | 81,630 | Yes | ||||
| Cassiopeia Ocean | Panamax | 2018 | 82,069 | No | ||||
| Navios Gemini | Panamax | 2018 | 81,704 | No (3) | ||||
| Navios Horizon I | Panamax | 2019 | 81,692 | No (3) | ||||
| Navios Felix | Capesize | 2016 | 181,221 | Yes | ||||
| Navios Obeliks | Capesize | 2012 | 181,415 | Yes |
| (1) | Generally, Navios Holdings may exercise its purchase option after three to five years of service. |
| (2) | Navios Holdings holds the initial |
| (3) | Navios Holdings has the right of first refusal and profit share on sale of vessel. |
FAQ
What were Navios Maritime Holdings' earnings results for Q2 2021?
How much did Navios Maritime Holdings reduce its debt in 2021?
What was the adjusted EBITDA for Navios Maritime Holdings in Q2 2021?
What is the Time Charter Equivalent for Navios Maritime Holdings?
What factors contributed to the revenue increase for Navios Maritime Holdings?
