Attached files

file filename
8-K - 8-K - INTERNATIONAL SHIPHOLDING CORPish-20150210x8k.htm

ISH.JPG

 

 

INTERNATIONAL SHIPHOLDING CORPORATION REPORTS FOURTH QUARTER

AND YEAR-END 2014 RESULTS

Declares fourth quarter dividend of $0.25 per share on its Common Stock

 

Provides 2015 guidance for EBITDA of $55 to $63 million

 

 

Mobile, Alabama, February 10, 2015 – International Shipholding Corporation (NYSE: ISH) today announced financial results for the quarter ended December 31, 2014.

 

Fourth Quarter 2014 Highlights

 

·

Successfully concluded negotiations for a  multi-year contract with Tampa Electric Company

·

Declared a fourth quarter dividend of $0.25 per share of Common Stock payable on March 4, 2015 to shareholders of record as of February 20, 2015

·

Paid a $2.375 per share and $2.25 per share dividend on its Series A and Series B Preferred Stock, respectively, on January 30, 2015

·

Excluding non-cash items described below, reported net income of $1.5 million for three months ended December 31, 2014

 

Net Loss

The Company reported a net loss of $48.3 million for the fourth quarter 2014. The loss was the result of a non-cash impairment loss of $38.2 million associated with the previously announced decision to market for sale the Company’s three (3) Handysize vessels and its Jones Act laid-up tug/barge unit, as well as an $11.6 million non-cash tax valuation allowance on its deferred tax assets.  Excluding these non-cash items, the Company’s net income for the three months ended December 31, 2014 was $1.5 million.

Mr. Niels M. Johnsen, Chairman and Chief Executive Officer, stated, “The challenging international dry bulk market that emerged in the third quarter of 2014 continued to impact our results in the fourth quarter, and we are actively evaluating the opportunities that exist to mitigate this impact on our portfolio of diversified businesses.  Despite this difficult market, our strong contract coverage enabled us to achieve the $1.00 per share dividend target that we provided for the full year 2014.”

 

Needless to say, the currently depressed dry bulk market demonstrates the value of our focus on medium to long-term contracts with high-quality counterparties. Similarly, with the conclusion of our successful contract negotiations with Tampa Electric during the fourth quarter, we have significant visibility on stable cash flows and are well positioned to pursue additional business in both the Jones Act space and across niche maritime markets more broadly. Our diversified fleet strategy enables us to adapt to the changing realities of the market and to deliver long-term results to our shareholders.”

1


 

Gross Voyage Profit

The Company’s fourth quarter 2014 gross voyage profit representing the results of its six reporting segments was $13.6 million, compared to $17.9 million in the comparable 2013 three month period.  The comparable results by operating segment are shown below.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(All Amounts in Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jones Act

 

Pure Car Truck Carriers

 

Dry Bulk

 

Rail-Ferry

 

Specialty Contracts

 

Other

 

Total

Fourth Quarter, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Voyage Profit

 

$

9.1 

 

$

2.6 

 

$

0.5 

 

$

0.4 

 

$

1.2 

 

$

(0.2)

 

$

13.6 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

(2.0)

 

 

(2.2)

 

 

(1.6)

 

 

(0.4)

 

 

(0.5)

 

 

(0.1)

 

 

(6.8)

Gross Profit (Loss) (After Depreciation)

 

$

7.1 

 

$

0.4 

 

$

(1.1)

 

$

 -

 

$

0.7 

 

$

(0.3)

 

$

6.8 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

9.3 

 

$

2.3 

 

$

0.3 

 

$

0.5 

 

$

1.7 

 

$

0.4 

 

$

14.5 

Number of non-operating days

 

 

105 

 

 

 

 

 -

 

 

 -

 

 

13 

 

 

 -

 

 

120 

Number of operating days

 

 

539 

 

 

642 

 

 

1,932 

 

 

184 

 

 

1,367 

 

 

 -

 

 

4,664 

Number of Vessels

 

 

 

 

 

 

21 

 

 

 

 

15 

 

 

 -

 

 

52 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Voyage Profit

 

$

9.0 

 

$

3.2 

 

$

1.8 

 

$

1.6 

 

$

1.6 

 

$

0.7 

 

$

17.9 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

(1.9)

 

 

(2.2)

 

 

(1.6)

 

 

(0.5)

 

 

(0.5)

 

 

(0.2)

 

 

(6.9)

Gross Profit (After Depreciation)

 

$

7.1 

 

$

1.0 

 

$

0.2 

 

$

1.1 

 

$

1.1 

 

$

0.5 

 

$

11.0 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

9.4 

 

$

4.0 

 

$

1.3 

 

$

1.4 

 

$

1.8 

 

$

1.3 

 

$

19.2 

Number of non-operating days

 

 

97 

 

 

23 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

120 

Number of operating days

 

 

548 

 

 

621 

 

 

1,932 

 

 

184 

 

 

1,012 

 

 

 -

 

 

4,297 

Number of Vessels

 

 

 

 

 

 

21 

 

 

 

 

11 

 

 

 -

 

 

48 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Voyage Profit

 

$

0.1 

 

$

(0.6)

 

$

(1.3)

 

$

(1.2)

 

$

(0.4)

 

$

(0.9)

 

$

(4.3)

Depreciation

 

$

(0.1)

 

$

 -

 

$

 -

 

$

0.1 

 

$

 -

 

$

0.1 

 

$

0.1 

Gross Profit (Loss)

 

$

 -

 

$

(0.6)

 

$

(1.3)

 

$

(1.1)

 

$

(0.4)

 

$

(0.8)

 

$

(4.2)

 

For a reconciliation of the gross voyage numbers presented above to GAAP figures, please see the attached Non-GAAP Reconciliation Statement.

 

The Jones Act segment reported gross voyage profit comparable to the 2013 same period, while its number of non-operating days was higher in the 2014 fourth quarter.  This increase in non-operating days was a result of the Company’s decision to drydock its self-unloading coal carrier earlier than scheduled in order to have the flexibility to deploy the vessel interchangeably in the Company’s East Coast and Gulf Coast Jones Act contracts throughout 2015.  Gross Voyage profit on the Pure Car Truck Carriers (“PCTC”) segment was lower, due primarily to higher operating costs on its U. S. Flag PCTCs.  While the Dry Bulk segment reported lower results due to weakness in the market for Handysize vessels, the comparable results for the Company’s Capesize vessel and its investment in mini-bulkers were improved.  The Rail Ferry segment’s lower results were driven by lower northbound cargo volumes, primarily in its carriage of sugar.  The Specialty segment reported lower results over the comparable 2013 fourth quarter, primarily due to the decreased earnings contribution from the Company’s ice-strengthened multi-purpose vessel.  The Other segments deterioration from the comparable 2013 fourth quarter was a result of lower revenues from its brokerage services and one-time charges from its shipmanagement services. 

2


 

Administrative and General (“A & G”)

A & G expenses in the fourth quarter of 2014 were approximately $800,000 lower, compared to the 2013 fourth quarter.  The 2013 period included an accrual for cash bonus earned, while bonus levels were not realized in the fourth quarter of 2014.  

Interest and Other

The higher interest expense for the fourth quarter 2014 reflects the financing cost on the U. S.  Flag PCTC which the Company purchased from its Lessor in the third quarter of 2014.  The foreign exchange gain reported in the 2013 fourth quarter results was from the Yen-denominated loan, while throughout the fourth quarter of 2014, the Company had hedged its exposure to the Yen through a foreign exchange forward contract that covers the entire Yen loan balance.

Taxes

The Company reevaluated the forward use of its deferred tax assets.  While taxable earnings are anticipated, accounting rules weight other factors which recommend recording a valuation allowance on the deferred assets.  As such, the Company recorded a valuation allowance of $11.6 million in its tax provision in this quarter. 

Balance Sheet

The Company’s working capital at December 31, 2014 was $9.4 million, a decrease of $1.2 million from September 30, 2014.  Cash and cash equivalents were approximately $21.1 million, with an available borrowing capacity under our Line of Credit of approximately $3.7 million.

Dividend Declarations

On January 7, 2015, the Company’s Board of Directors declared per-share quarterly dividend payments payable on January 30, 2015, of $2.375 and $2.25 on its Series A and Series B Preferred Stock, respectively.  Today, the Board of Directors declared a $0.25 dividend payable on March 4, 2015, for each share of common stock owned on the record date of February 20, 2015.

Outlook

The Company projects 2015 EBITDA in the range of $55 to $63 million versus its 2014 EBITDA of $54 million.  The 2015 cash outlay on capital expenditures, including dry dock costs, but excluding its investment in its office building in New Orleans, LA, is projected to be within a $35 - $40 million range.  The Company has eight (8) vessels undergoing regulatory dry-dockings in 2015, including three (3) in its Jones Act fleet.  The Company’s Board of Directors has set a $0.05 common stock dividend target for the first quarter of 2015 and remains committed to an ongoing dividend policy. All dividend declarations remain subject to the discretion and approval of International Shipholding Corporation’s Board of Directors on a quarterly basis.

All 2015 outlook figures included in this release exclude the effects of special items, future changes in regulation, the impact of unforeseen litigation or unforeseen events or circumstances that reduce vessel deployment or rates, any changes in operating or capital plans, and any future acquisitions, divestitures, buybacks or other similar business transactions.  For purposes of this outlook section, EBITDA means earnings before interest, taxes, depreciation and amortization.  See “Caution concerning forward-looking statements” below. Dividends are payable only if and when declared by our board of directors, which remains free to change or terminate our dividend practices at any time.

3


 

Conference Call

In connection with this earnings release, management will host an earnings conference call on Wednesday, February 11, 2015, at 10:00 AM ET.  To participate in the conference call, please dial (888) 556-4997 (domestic) or (719) 325-2484 (international).  Participants can reference the International Shipholding Corporation Fourth Quarter 2014  Earnings Call or passcode 1631098.  Please dial in approximately 5 minutes prior to the call.

The conference call will also be available via a live listen-only webcast and can be accessed through the Investor Relations section of the Company’s website, www.intship.com.  Please allow extra time prior to the call to visit the Company’s website and download any software that may be needed to listen to the webcast.

A replay of the conference call will be available through February 18, 2015 at (877)870-5176 (domestic) or (858) 384-5517 (international). The passcode for the replay is 1631098.   

About International Shipholding

International Shipholding Corporation, through its subsidiaries, operates a diversified fleet of U.S. and International flag vessels that provide worldwide and domestic maritime transportation services to commercial and governmental customers primarily under medium to long-term charters and contracts. www.intship.com

Caution concerning forward-looking statements

Except for historical and factual information, the matters set forth in this release and future oral or written statements made by us or our management, including statements regarding our 2015 guidance, and other statements identified by words such as “estimates,” “expects,” “anticipates,” “plans,” and similar expressions, are forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on current expectations only, and are subject to a number of assumptions, risks and uncertainties, many of which are beyond our control.  Actual events and results may differ materially from those anticipated, estimated, projected, expressed or implied by us if one or more of these risks or uncertainties materialize, or if our underlying assumptions prove incorrect. Factors that could affect actual results include, but are not limited to: our ability to maximize the usage of our vessels and other assets on favorable economic terms, including our ability to renew our time charters and contracts on favorable terms when they expire, to maximize our carriage of supplemental cargoes; and to improve the return on our dry bulk fleet if and when market conditions improve; our ability to effectively handle our leverage by servicing and complying with each of our debt instruments; changes in domestic or international transportation markets that reduce the demand for shipping generally or for our vessels in particular, including changes in the rates at which competitors add or scrap vessels; industry-wide changes in cargo freight rates, charter rates, vessel design, vessel utilization or vessel valuations, or in charter hire, fuel or other operating expenses; political events in the United States and abroad; the appropriation of funds by the U.S. Congress, including the impact of any future cuts to federal spending similar to the U.S. Congress’ recent “sequestration” cuts; terrorism, piracy, quarantines and trade restrictions; unexpected out-of-service days affecting our vessels, whether due to drydocking delays, unplanned maintenance, accidents, equipment failures, adverse weather, natural disasters, piracy or other causes; changes in foreign currency rates or interest rates; the effects of more general factors, such as changes in tax laws or rates in pension or benefits costs, or in general market, labor or economic conditions; and each of the other economic, competitive, governmental, and technological factors detailed in our reports filed with the Securities and Exchange Commission.  You should be aware that new factors may emerge from time to time and it is not possible for us to identify all such factors nor can we predict the impact of each such factors on our business or the extent to which any one or more factors may cause actual results to differ from those reflected in any forward-looking statements.  Accordingly, you are cautioned not to place undue reliance upon

4


 

any of our forward-looking statements, which are inherently speculative and speak only as of the date made.  We undertake no obligation to update or revise, for any reason, any forward-looking statements made by us or on our behalf, whether as a result of new information, future events or developments, changed circumstances or otherwise.

 

Contact:

 

The IGB Group

Bryan Degnan

(646) 673-9701

bdegnan@igbir.com 

 

Leon Berman

(212) 477-8438

lberman@igbir.com 

 

International Shipholding Corporation

Niels M. Johnsen, Chairman (212) 943-4141

Erik L. Johnsen, President (251) 243-9221

Manny Estrada, V. P. and CFO (251) 243-9082

 

 

 

5


 

Non-GAAP Reconciliation by Segment

Quarter ended December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(All Amounts in Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jones Act

 

Pure Car Truck Carriers

 

Dry Bulk

 

Rail-Ferry

 

Specialty Contracts

 

Other

 

Total

Fourth Quarter, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Voyage Profit

$

9.1 

 

$

2.6 

 

$

0.5 

 

$

0.4 

 

$

1.2 

 

$

(0.2)

 

$

13.6 

*Add Back: Amortization & Drydock

 

3.7 

 

 

0.7 

 

 

 -

 

 

0.3 

 

 

0.6 

 

 

 -

 

 

5.3 

A&G

 

 

(3.5)

 

 

(1.0)

 

 

(0.2)

 

 

(0.2)

 

 

(0.5)

 

 

0.2 

 

 

(5.2)

Other

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

0.4 

 

 

0.4 

 

 

0.8 

EBITDA

 

$

9.3 

 

$

2.3 

 

$

0.3 

 

$

0.5 

 

$

1.7 

 

$

0.4 

 

$

14.5 

Depreciation

 

 

(2.0)

 

 

(2.2)

 

 

(1.6)

 

 

(0.4)

 

 

(0.5)

 

 

(0.1)

 

 

(6.8)

Impairment

 

 

(6.6)

 

 

 -

 

 

(28.3)

 

 

 -

 

 

(3.3)

 

 

 -

 

 

(38.2)

Amortization

 

 

(3.7)

 

 

(0.7)

 

 

 -

 

 

(0.3)

 

 

(0.6)

 

 

 -

 

 

(5.3)

Other

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(0.4)

 

 

(0.4)

 

 

(0.8)

*Add Back: Unconsolidated Entities

 

 -

 

 

 -

 

 

(0.1)

 

 

 -

 

 

(0.3)

 

 

 -

 

 

(0.4)

Operating Income (Loss)

$

(3.0)

 

$

(0.6)

 

$

(29.7)

 

$

(0.2)

 

$

(3.4)

 

$

(0.1)

 

$

(37.0)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Voyage Profit

 

$

9.0 

 

$

3.2 

 

$

1.8 

 

$

1.6 

 

$

1.6 

 

$

0.7 

 

$

17.9 

*Add Back: Amortization & Drydock

 

3.4 

 

 

0.5 

 

 

0.1 

 

 

0.3 

 

 

0.7 

 

 

 -

 

 

5.0 

A&G

 

 

(3.0)

 

 

(1.1)

 

 

(0.6)

 

 

(0.5)

 

 

(0.5)

 

 

(0.3)

 

 

(6.0)

Other

 

 

 -

 

 

1.4 

 

 

 -

 

 

 -

 

 

 -

 

 

0.9 

 

 

2.3 

EBITDA

 

$

9.4 

 

$

4.0 

 

$

1.3 

 

$

1.4 

 

$

1.8 

 

$

1.3 

 

$

19.2 

Depreciation

 

 

(1.9)

 

 

(2.2)

 

 

(1.6)

 

 

(0.5)

 

 

(0.5)

 

 

(0.2)

 

 

(6.9)

Amortization

 

 

(3.4)

 

 

(0.5)

 

 

(0.1)

 

 

(0.3)

 

 

(0.7)

 

 

 -

 

 

(5.0)

Other

 

 

 -

 

 

(1.4)

 

 

 -

 

 

 -

 

 

 -

 

 

(0.9)

 

 

(2.3)

*Add Back: Unconsolidated Entities

 

 -

 

 

 -

 

 

1.0 

 

 

 -

 

 

 -

 

 

 -

 

 

1.0 

Operating Income (Loss)

$

4.1 

 

$

(0.1)

 

$

0.6 

 

$

0.6 

 

$

0.6 

 

$

0.2 

 

$

6.0 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* To remove the effect of including the results of the unconsolidated entities, drydock, and amortization in Gross Voyage Profit

 

 

 

6


 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTERNATIONAL SHIPHOLDING CORPORATION

 

CONSOLIDATED STATEMENTS OF (LOSS) INCOME

 

(All Amounts in Thousands Except Share Data)

 

(Unaudited)

 

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

70,978 

 

$

76,169 

 

$

294,834 

 

$

310,128 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

        Voyage Expense

 

52,392 

 

 

52,306 

 

 

223,187 

 

 

236,843 

 

        Amortization Expense

 

5,316 

 

 

4,992 

 

 

22,107 

 

 

16,386 

 

        Vessel Depreciation

 

6,705 

 

 

6,658 

 

 

26,233 

 

 

24,363 

 

        Other Depreciation

 

146 

 

 

204 

 

 

691 

 

 

567 

 

        Administrative and General Expense

 

5,180 

 

 

5,951 

 

 

20,898 

 

 

22,236 

 

        Impairment Loss

 

38,213 

 

 

 -

 

 

38,213 

 

 

 -

 

        Loss on Sale of Other Assets

 

 

 

10 

 

 

 

 

16 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

107,953 

 

 

70,121 

 

 

331,331 

 

 

300,411 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (Loss) Income

 

(36,975)

 

 

6,048 

 

 

(36,497)

 

 

9,717 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Other:

 

 

 

 

 

 

 

 

 

 

 

 

         Interest Expense

 

2,661 

 

 

2,117 

 

 

9,962 

 

 

9,504 

 

         Derivative (Gain) Loss

 

(75)

 

 

(48)

 

 

(132)

 

 

438 

 

         Other Income from Vessel Financing

 

(441)

 

 

(506)

 

 

(1,858)

 

 

(2,122)

 

         Investment Income

 

(71)

 

 

(23)

 

 

(373)

 

 

(114)

 

         Foreign Exchange Loss (Gain)

 

61 

 

 

(1,354)

 

 

184 

 

 

(5,914)

 

 

 

2,135 

 

 

186 

 

 

7,783 

 

 

1,792 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) Income Before Provision (Benefit) for Income Taxes and Equity in Net Income of Unconsolidated Entities

 

(39,110)

 

 

5,862 

 

 

(44,280)

 

 

7,925 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (Benefit) for Income Taxes:

 

9,517 

 

 

(12,336)

 

 

10,429 

 

 

(12,268)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Net Income (Loss) of Unconsolidated Entities (Net of Applicable Taxes)

 

374 

 

 

(956)

 

 

10 

 

 

(1,661)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (Loss) Income

$

(48,253)

 

$

17,242 

 

$

(54,699)

 

$

18,532 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Dividends

 

1,305 

 

 

1,306 

 

 

5,221 

 

 

3,226 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (Loss) Income Available to Common Stockholders

$

(49,558)

 

$

15,936 

 

$

(59,920)

 

$

15,306 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted (Loss) Earnings Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (Loss) Earnings Per Common Share:

$

(6.79)

 

$

2.20 

 

$

(8.23)

 

$

2.11 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted (Loss) Earnings Per Common Share:

$

(6.79)

 

$

2.18 

 

$

(8.23)

 

$

2.10 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares of Common Stock Outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

        Basic

 

7,301,657 

 

 

7,248,350 

 

 

7,284,482 

 

 

7,237,472 

 

        Diluted

 

7,301,657 

 

 

7,322,082 

 

 

7,284,482 

 

 

7,282,676 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Dividends Per Share

$

0.25 

 

$

0.25 

 

$

1.00 

 

$

1.00 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7


 

 

INTERNATIONAL SHIPHOLDING CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(All Amounts in Thousands Except Share Data)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

ASSETS

2014

 

2013

 

 

 

 

 

 

 

 

                                                                                                                                   

 

 

 

 

 

 

        Cash and Cash Equivalents

$

21,133 

 

$

20,010 

 

        Restricted Cash

 

1,394 

 

 

8,499 

 

        Accounts Receivable, Net of Allowance for Doubtful Accounts

 

31,322 

 

 

30,417 

 

        Prepaid Expenses

 

10,927 

 

 

8,493 

 

        Deferred Tax Asset

 

408 

 

 

3,084 

 

        Other Current Assets

 

370 

 

 

1,029 

 

        Notes Receivable

 

3,204 

 

 

3,987 

 

        Material and Supplies Inventory

 

9,760 

 

 

11,322 

 

        Current Assets Held for Sale

 

6,976 

 

 

 -

 

Total Current Assets

 

85,494 

 

 

86,841 

 

 

 

 

 

 

 

 

Investment in Unconsolidated Entities

 

21,837 

 

 

14,818 

 

 

 

 

 

 

 

 

Vessels, Property, and Other Equipment, at Cost:

 

 

 

 

 

 

        Vessels

 

520,026 

 

 

582,416 

 

        Building

 

1,354 

 

 

1,211 

 

        Land

 

623 

 

 

623 

 

        Leasehold Improvements

 

26,348 

 

 

26,348 

 

        Construction in Progress

 

2,371 

 

 

2,673 

 

        Furniture and Equipment

 

10,461 

 

 

11,727 

 

 

 

561,183 

 

 

624,998 

 

Less -  Accumulated Depreciation

 

(186,450)

 

 

(175,106)

 

 

 

374,733 

 

 

449,892 

 

 

 

 

 

 

 

 

Other Assets:

 

 

 

 

 

 

        Deferred Charges, Net of Accumulated Amortization

 

28,657 

 

 

29,309 

 

        Intangible Assets, Net of Accumulated Amortization

 

25,042 

 

 

28,756 

 

        Due from Related Parties

 

1,660 

 

 

1,974 

 

        Notes Receivable

 

24,455 

 

 

27,659 

 

        Goodwill

 

2,735 

 

 

2,735 

 

        Deferred Tax Asset

 

 -

 

 

7,325 

 

        Assets Held for Sale

 

48,701 

 

 

 -

 

        Other

 

4,843 

 

 

7,383 

 

 

 

136,093 

 

 

105,141 

 

 

 

 

 

 

 

 

TOTAL ASSETS

$

618,157 

 

$

656,692 

 

8


 

 

 

INTERNATIONAL SHIPHOLDING CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(All Amounts in Thousands Except Share Data)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

 

2014

 

2013

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

        Current Maturities of Long-Term Debt

$

23,367 

 

$

19,213 

 

        Accounts Payable and Other Accrued Expenses

 

52,731 

 

 

51,220 

 

Total Current Liabilities

 

76,098 

 

 

70,433 

 

 

 

 

 

 

 

 

Long-Term Debt, Less Current Maturities

 

219,521 

 

 

179,016 

 

 

 

 

 

 

 

 

Other Long-Term Liabilities:

 

 

 

 

 

 

        Incentive Obligation

 

4,644 

 

 

5,397 

 

        Other

 

50,284 

 

 

65,306 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

350,547 

 

 

320,152 

 

 

 

 

 

 

 

 

Stockholders' Equity:

 

 

 

 

 

 

    Preferred Stock, $1.00 Par Value, 9.50% Series A Cumulative Perpetual

 

 

 

 

 

 

         Preferred Stock, 650,000 Shares Authorized, 250,000 Shares Issued and

 

 

 

 

 

 

         Outstanding at December 31, 2014 and December 31, 2013, Respectively

 

250 

 

 

250 

 

    Preferred Stock, $1.00 Par Value, 9.00% Series B Cumulative Perpetual

 

 

 

 

 

 

         Preferred Stock, 350,000 Shares Authorized, 316,250 Shares Issued and

 

 

 

 

 

 

         Outstanding at December 31, 2014 and December 31, 2013, Respectively

 

316 

 

 

316 

 

    Common Stock, $1.00 Par Value, 20,000,000 Shares Authorized,

 

 

 

 

 

 

         7,301,657 and 7,248,350 Shares Outstanding at December 31, 2014

 

 

 

 

 

 

         and December 31, 2013, Respectively

 

8,743 

 

 

8,692 

 

    Additional Paid-In Capital

 

140,960 

 

 

140,115 

 

    Retained Earnings

 

159,134 

 

 

226,480 

 

    Treasury Stock, 1,388,078 Shares at December 31, 2014 and

 

 

 

 

 

 

        1,388,066 shares at  December 31, 2013

 

(25,403)

 

 

(25,403)

 

    Accumulated Other Comprehensive Loss

 

(16,390)

 

 

(13,910)

 

TOTAL STOCKHOLDERS' EQUITY

 

267,610 

 

 

336,540 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

618,157 

 

$

656,692 

 

 

9


 

 

 

 

 

 

 

INTERNATIONAL SHIPHOLDING CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(All Amounts in Thousands Except Shares)

(Unaudited)

 

 

 

 

 

 

 

Twelve Months Ended December 31,

 

 

2014

 

 

2013

 

 

 

 

 

 

Cash Flows from Operating Activities:

 

 

 

 

 

   Net (Loss) Income

$

(54,699)

 

$

18,532 

   Adjustments to Reconcile Net (Loss) Income to Net Cash Provided by

 

 

 

 

 

      Operating Activities:

 

 

 

 

 

             Depreciation

 

26,924 

 

 

24,930 

             Amortization of Deferred Charges

 

18,840 

 

 

11,638 

             Amortization of Intangible Assets

 

3,714 

 

 

5,701 

             Deferred Tax

 

10,350 

 

 

(12,351)

             Non-Cash Share Based Compensation

 

1,537 

 

 

1,420 

             Equity in Net (Income) Loss of Unconsolidated Entities

 

(10)

 

 

1,661 

             Dividends from Unconsolidated Entities

 

875 

 

 

 -

             Impairment Loss

 

38,213 

 

 

 -

             Loss (Gain) on Sale of Assets

 

 

 

16 

             Loss (Gain) on Foreign Currency Exchange

 

184 

 

 

(5,914)

     Changes in:

 

 

 

 

 

             Deferred Drydocking Charges

 

(12,517)

 

 

(18,176)

             Accounts Receivable

 

(4,907)

 

 

2,014 

             Inventories and Other Current Assets 

 

(2,290)

 

 

(767)

             Other Assets

 

(540)

 

 

840 

             Accounts Payable and Accrued Liabilities

 

742 

 

 

(9,478)

             Other Long-Term Liabilities

 

(2,767)

 

 

3,709 

Net Cash Provided by Operating Activities

 

23,651 

 

 

23,775 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

             Principal payments received under Direct Financing Leases

 

 -

 

 

558 

             Capital Improvements to Vessels and Other Assets

 

(68,203)

 

 

(32,543)

             Proceeds from Sale of Assets

 

1,659 

 

 

 -

             Proceeds from the New Orleans Incentive

 

4,579 

 

 

 -

             Investment in Unconsolidated Entities

 

(7,887)

 

 

(3,520)

             Net Decrease (Increase) in Restricted Cash Account

 

9,105 

 

 

(499)

             Acquisition of United Ocean Services, LLC, net of cash acquired

 

 -

 

 

(2,475)

             Proceeds from Payments on Note Receivables

 

3,987 

 

 

5,954 

Net Cash Provided by (Used In) Investing Activities

 

(56,760)

 

 

(32,525)

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

             Issuance of Preferred Stock

 

 -

 

 

53,333 

             Proceeds from Issuance of Debt

 

102,046 

 

 

76,000 

             Repayment of Debt

 

(54,082)

 

 

(108,711)

             Additions to Deferred Financing Charges

 

(1,222)

 

 

(2,122)

             Dividends Paid

 

(12,510)

 

 

(9,608)

Net Cash Provided by (Used in) Financing Activities

 

34,232 

 

 

8,892 

 

 

 

 

 

 

Net Increase in Cash and Cash Equivalents

 

1,123 

 

 

142 

Cash and Cash Equivalents at Beginning of Period

 

20,010 

 

 

19,868 

 

 

 

 

 

 

Cash and Cash Equivalents at End of Period

$

21,133 

 

$

20,010 

 

10