ULTRAPETROL (BAHAMAS) LIMITED
|
||||
(registrant)
|
||||
|
|
By:
|
/s/ Cecilia Yad
|
|
|
|
Name:
|
Cecilia Yad
|
|
|
|
Title:
|
Chief Financial Officer
|
● |
Recorded full year 2013 revenues of $411.2 million;
|
|
● |
Recorded adjusted consolidated EBITDA of $97.1 million in 2013,1 which includes adjusted EBITDA of $38.8 million from our River Business, adjusted EBITDA of $40.0 million from our Offshore Supply Business, adjusted EBITDA of $2.4 million from our Ocean Business, and adjusted EBITDA of $15.8 million from other activities — including foreign currency exchange cash gains;
|
|
● |
Recorded total adjusted net income and adjusted net income per share of $13.2 million and $0.09 per share, respectively, in 2013, which excludes the effect of a $1.2 million gain for deferred taxes on unrealized foreign exchange losses on U.S. dollar-denominated debt of our Brazilian subsidiary in our Offshore Supply Business, and a $(5.5) million non-cash loss from debt extinguishments mainly resulting from the prepayment of our $180.0 million Senior Notes and $80.0 million Convertible Senior Notes; and includes a $1.5 million gain related to the sale of dry barges which were subsequently leased back to the Company (for accounting purposes, such gain will be deferred over the term of the lease up to the present value of the lease payments).2 Before adjusting for these effects, the recorded total net income and net income per share are $7.4 million and $0.05, respectively;
|
|
● |
FY 2013 Adjusted EBITDA for our Offshore Supply Business segment increased 45% to $40.0 million as compared to $27.7 million in FY 2012.
|
● |
During the fourth quarter of 2013, we closed the sale of $25.0 million in aggregate principal amount of our 8.875% First Preferred Ship Mortgage Notes due 2021 (the "Add-On Notes"), which were offered as an add-on to our outstanding $200.0 million aggregate principal amount of 8.875% First Preferred Ship Mortgage Notes due 2021. As a result of the offering of the Add-On Notes, we have outstanding an aggregate principal amount of $225.0 million of our 8.875% First Preferred Ship Mortgage Notes due 2021. The Add-On Notes were sold at 104.5%, and we received gross proceeds from the offering totaling $26.1 million;
|
|
● |
During the fourth quarter of 2013, we acquired three 5,145 dwt newbuilt Chinese sister PSVs, named UP Agate, UP Coral and UP Opal ex yard in China, all of which have already been delivered for approximately $96.0 million. All three vessels underwent certain upgrading to conform to our operations at the same yard where they were built and are expected to commence operations during the second quarter of 2014;
|
|
● |
During the fourth quarter of 2013, we entered into a loan agreement with DVB Bank SE and NIBC Bank NV (as co-lenders) to provide up to $38.4 million of post-delivery financing on the acquisition of the two new built Chinese sister PSVs, UP Agate and UP Coral;
|
|
● |
During the fourth quarter of 2013, we cancelled the shipbuilding contract for Hull No. V-387 (UP Onyx) on account of the shipyard's delay in delivering the vessel. Pursuant to the refund guarantees issued by certain banks, the appropriate repayment demands were settled on January 6 and January 24, 2014, with proceeds to Ultrapetrol of $17.7 million;
|
|
● |
During the fourth quarter of 2013, we entered into a barge building contract whereby we agreed to build and sell from our Punta Alvear yard a set of twelve newbuilt barges to a third party, with deliveries ranging between January and April 2014. Gross proceeds to Ultrapetrol from this sale will be $13.2 million;
|
|
● |
During the fourth quarter of 2013, we entered into a 5-year agreement with Vale to time charter four river pushboats with 16 barges each.
|
1
|
For a reconciliation of non-GAAP measures, please see the tables included under the supplemental information section of this release.
|
2
|
For a detailed explanation of these adjustments and other adjustments elsewhere in this release, see "Overview of Financial Results" and the tables included under the Supplemental Information section of this release.
|
|
Year Ended December 31,
|
|
|||||||||||||||||
|
|
2013
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2010
|
|
|
|
2009
|
|
|
(Dollars in thousands)
|
|
|||||||||||||||||
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues (1)
|
$
|
411,217
|
|
|
$
|
313,169
|
|
|
$
|
304,482
|
|
|
$
|
230,445
|
|
|
$
|
220,529
|
|
Operating and manufacturing expenses (2)
|
|
(297,478)
|
|
|
|
(254,427)
|
|
|
|
(224,607)
|
|
|
|
(150,922)
|
|
|
|
(140,607)
|
|
Depreciation and amortization
|
|
(42,535)
|
|
|
|
(43,852)
|
|
|
|
(39,144)
|
|
|
|
(34,371)
|
|
|
|
(41,752)
|
|
Loss on write- down of vessels
|
|
--
|
|
|
|
(16,000)
|
|
|
|
--
|
|
|
|
--
|
|
|
|
(25,000)
|
|
Administrative and commercial expenses
|
|
(41,730)
|
|
|
|
(32,385)
|
|
|
|
(29,604)
|
|
|
|
(27,051)
|
|
|
|
(25,065)
|
|
Other operating income, net
|
|
5,692
|
|
|
|
8,376
|
|
|
|
8,257
|
|
|
|
617
|
|
|
|
2,844
|
|
Operating profit (loss)
|
|
35,166
|
|
|
|
(25,119)
|
|
|
|
19,384
|
|
|
|
18,718
|
|
|
|
(9,051)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expense
|
|
(33,551)
|
|
|
|
(35,793)
|
|
|
|
(35,426)
|
|
|
|
(25,925)
|
|
|
|
(24,248)
|
|
Foreign currency exchange gains (losses), net
|
|
18,849
|
|
|
|
(2,051)
|
|
|
|
(2,552)
|
|
|
|
(492)
|
|
|
|
1,011
|
|
Financial loss on extinguishment of debt
|
|
(5,518)
|
|
|
|
(940)
|
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
Financial income
|
|
170
|
|
|
|
6
|
|
|
|
332
|
|
|
|
399
|
|
|
|
340
|
|
(Loss) gain on derivatives, net
|
|
(142)
|
|
|
|
--
|
|
|
|
(16)
|
|
|
|
10,474
|
|
|
|
241
|
|
Investments in affiliates
|
|
(520)
|
|
|
|
(1,175)
|
|
|
|
(1,073)
|
|
|
|
(341)
|
|
|
|
(28)
|
|
Other, net
|
|
64
|
|
|
|
(661)
|
|
|
|
(621)
|
|
|
|
(875)
|
|
|
|
(707)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
14,518
|
|
|
|
(65,733)
|
|
|
|
(19,972)
|
|
|
|
1,958
|
|
|
|
(32,442)
|
|
Income taxes (expense) benefit
|
|
(6,597)
|
|
|
|
2,969
|
|
|
|
1,737
|
|
|
|
(6,363)
|
|
|
|
(5,355)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
$
|
7,921
|
|
|
$
|
(62,764)
|
|
|
$
|
(18,235)
|
|
|
$
|
(4,405)
|
|
|
$
|
(37,797)
|
|
(Loss) from discontinued operations (3)
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
(515)
|
|
|
$
|
(2,131)
|
|
Net Income (Loss)
|
$
|
7,921
|
|
|
$
|
(62,764)
|
|
|
$
|
(18,235)
|
|
|
$
|
(4,920)
|
|
|
$
|
(39,928)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) attributable to noncontrolling interest
|
|
553
|
|
|
|
893
|
|
|
|
570
|
|
|
|
451
|
|
|
|
(90)
|
|
Net Income (Loss) attributable to Ultrapetrol (Bahamas) Limited
|
|
7,368
|
|
|
|
(63,657)
|
|
|
|
(18,805 )
|
|
|
|
(5,371)
|
|
|
|
(39,838)
|
|
|
|
Year Ended December 31,
|
|||||||||||||||||
|
|
2013
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2010
|
|
|
|
2009
|
|
|
|
(Dollars in thousands)
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts attributable to Ultrapetrol (Bahamas) Limited:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) Income from continuing operations
|
|
7,368
|
|
|
|
(63,657)
|
|
|
|
(18,805)
|
|
|
|
(4,856)
|
|
|
|
(37,707)
|
|
(Loss) from discontinued operations
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
(515)
|
|
|
|
(2,131)
|
|
Net (loss) income attributable to Ultrapetrol (Bahamas) Limited
|
|
7,368
|
|
|
|
(63,657)
|
|
|
|
(18,805)
|
|
|
|
(5,371)
|
|
|
|
(39,838)
|
|
Basic and diluted (loss) income per share of Ultrapetrol (Bahamas) Limited:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
$
|
0.05
|
|
|
$
|
(1.80)
|
|
|
$
|
(0.64)
|
|
|
$
|
(0.16)
|
|
|
$
|
(1.28)
|
|
From discontinued operations
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
(0.02)
|
|
|
$
|
(0.07)
|
|
|
$
|
0.05
|
|
|
$
|
(1.80)
|
|
|
$
|
(0.64)
|
|
|
$
|
(0.18)
|
|
|
$
|
(1.35)
|
|
Basic weighted average number of shares
|
|
140,090,112
|
|
|
|
35,382,913
|
|
|
|
29,547,365
|
|
|
|
29,525,025
|
|
|
|
29,426,429
|
|
Diluted weighted average number of shares
|
|
140,326,764
|
|
|
|
35,382,913
|
|
|
|
29,547,365
|
|
|
|
29,525,025
|
|
|
|
29,426,429
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet Data (end of period):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
72,625
|
|
|
$
|
222,215
|
|
|
$
|
34,096
|
|
|
$
|
105,570
|
|
|
$
|
53,201
|
|
Restricted cash - current
|
|
12,132
|
|
|
|
5,968
|
|
|
|
6,819
|
|
|
|
1,661
|
|
|
|
1,658
|
|
Working capital (4)
|
|
104,316
|
|
|
|
108,245
|
|
|
|
32,245
|
|
|
|
98,318
|
|
|
|
68,352
|
|
Vessels and equipment, net
|
|
715,431
|
|
|
|
647,519
|
|
|
|
671,445
|
|
|
|
612,696
|
|
|
|
571,478
|
|
Total assets
|
|
980,011
|
|
|
|
1,010,318
|
|
|
|
830,287
|
|
|
|
823,797
|
|
|
|
732,934
|
|
Total debt (5)
|
|
500,049
|
|
|
|
522,410
|
|
|
|
517,762
|
|
|
|
501,657
|
|
|
|
407,539
|
|
Common Stock
|
|
1,443
|
|
|
|
1,443
|
|
|
|
339
|
|
|
|
338
|
|
|
|
338
|
|
Number of shares outstanding
|
|
140,419,487
|
|
|
|
140,419,487
|
|
|
|
30,011,628
|
|
|
|
29,943,653
|
|
|
|
29,943,653
|
|
Ultrapetrol (Bahamas) Limited stockholders' equity
|
|
405,561
|
|
|
|
399,751
|
|
|
|
244,297
|
|
|
|
263,463
|
|
|
|
283,703
|
|
Noncontrolling interest
|
|
--
|
|
|
|
6,748
|
|
|
|
5,874
|
|
|
|
5,331
|
|
|
|
4,880
|
|
Total equity
|
|
405,561
|
|
|
|
406,499
|
|
|
|
250,171
|
|
|
|
268,794
|
|
|
|
288,583
|
|
Statement of Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total cash flows provided by (used in) operating activities
|
|
19,847
|
|
|
|
(3,935)
|
|
|
|
14,757
|
|
|
|
18,894
|
|
|
|
38,716
|
|
Total cash flows (used in) investing activities
|
|
(120,726)
|
|
|
|
(32,513)
|
|
|
|
(97,863)
|
|
|
|
(54,139)
|
|
|
|
(83,598)
|
|
Total cash flows (used in) provided by financing activities
|
|
(48,711)
|
|
|
|
224,567
|
|
|
|
11,632
|
|
|
|
87,614
|
|
|
|
(7,776)
|
|
Adjusted Consolidated EBITDA (6)
|
$
|
97,067
|
|
|
$
|
32,045
|
|
|
$
|
54,028
|
|
|
$
|
61,293
|
|
|
$
|
57,129
|
|
(1) |
Includes total revenues from transportation and services of $345.6 million and $65.6 million from manufacturing in 2013; revenues from transportation and services of $282.9 million and $30.3 million from manufacturing in 2012 and revenues from transportation and services of $285.4 million and $19.1 million from manufacturing in 2011.
|
|
|
(2) |
Operating and manufacturing expenses are voyage expenses, running costs and manufacturing costs. Voyage expenses, which are incurred when a vessel is operating under a contract of affreightment (as well as any time when they are not operating under time or bareboat charter), comprise all costs relating to a given voyage, including port charges, canal dues and fuel (bunkers) costs, are paid by the vessel owner and are recorded as voyage expenses. Voyage expenses also include charter hire payments made by us to owners of vessels that we have chartered in. Manufacturing expenses, which are incurred when a constructed river barge is sold, is comprised of steel cost, which is the largest component of our raw materials and the cost of labor. Running costs, or vessel operating expenses, include the cost of all vessel management, crewing, repairs and maintenance, spares and stores, insurance premiums, lubricants and certain drydocking costs.
|
|
|
(3) |
Net of income tax effect.
|
|
|
(4) |
Current assets less current liabilities.
|
|
|
(5) |
Includes accrued interest.
|
|
|
(6) |
The following table reconciles our Adjusted Consolidated EBITDA to our cash flows from operating activities:
|
Year Ended December 31,
|
||||||||||||||||||||
2013
|
2012
|
2011
|
2010
|
2009
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Net cash provided (used in) by operating activities from continuing operations
|
$
|
19,847
|
$
|
(3,935)
|
$
|
14,772
|
$
|
20,844
|
$
|
38,679
|
||||||||||
Net cash (used in) provided by operating activities from discontinued operations
|
--
|
--
|
(15)
|
(1,950)
|
37
|
|||||||||||||||
Total cash flows from operating activities
|
19,847
|
(3,935)
|
14,757
|
18,894
|
38,716
|
|||||||||||||||
Plus
|
||||||||||||||||||||
Adjustments from continuing operations
|
||||||||||||||||||||
Increase / Decrease in operating assets and liabilities
|
32,466
|
(2,391)
|
7,748
|
(6,974)
|
(14,052)
|
|||||||||||||||
Expenditure for drydocking
|
10,150
|
5,978
|
3,478
|
8,204
|
5,242
|
|||||||||||||||
Income taxes expense (benefit)
|
6,597
|
(2,969)
|
(1,737)
|
6,363
|
5,355
|
|||||||||||||||
Financial expenses
|
33,551
|
35,793
|
35,426
|
25,925
|
24,248
|
|||||||||||||||
(Losses) Gains on derivatives, net
|
(216)
|
--
|
(16)
|
10,474
|
241
|
|||||||||||||||
Gain on disposal of assets
|
--
|
3,564
|
--
|
724
|
1,415
|
|||||||||||||||
Contribution from sale and lease back
|
1,498
|
2,086
|
--
|
--
|
--
|
|||||||||||||||
Allowance for doubtful accounts
|
(2,467)
|
(1,266)
|
(598)
|
(359)
|
21
|
|||||||||||||||
Net loss (income) attributable to non-controlling interest
|
(553)
|
(893)
|
(570)
|
(451)
|
90
|
|||||||||||||||
Other adjustments
|
(3,806)
|
(3,922)
|
(4,475)
|
(2,947)
|
(2,591)
|
|||||||||||||||
Adjustments from discontinued operations
|
--
|
--
|
15
|
1,440
|
(1,556)
|
|||||||||||||||
Adjusted Consolidated EBITDA
|
$
|
97,067
|
$
|
32,045
|
$
|
54,028
|
$
|
61,293
|
$
|
57,129
|
|
At December 31,
|
|||||||
|
2013
|
2012
|
||||||
ASSETS
|
|
|
||||||
|
|
|
||||||
CURRENT ASSETS
|
|
|
||||||
|
|
|
||||||
Cash and cash equivalents
|
$ | 72,625 | $ | 222,215 | ||||
Restricted cash
|
12,132 | 5,968 | ||||||
Accounts receivable, net of allowance for doubtful accounts of $ 2,905 and $1,916 in 2013 and 2012, respectively
|
47,836 | 36,487 | ||||||
Operating supplies and inventories
|
17,168 | 13,638 | ||||||
Prepaid expenses
|
4,111 | 5,973 | ||||||
Other receivables
|
41,832 | 22,532 | ||||||
Other current assets
|
- | 177 | ||||||
Total current assets
|
195,704 | 306,990 | ||||||
NONCURRENT ASSETS
|
||||||||
|
||||||||
Other receivables
|
28,640 | 22,758 | ||||||
Restricted cash
|
1,463 | 1,464 | ||||||
Vessels and equipment, net
|
715,431 | 647,519 | ||||||
Dry dock
|
10,979 | 4,238 | ||||||
Investments in and receivables from affiliates
|
4,436 | 4,282 | ||||||
Intangible assets
|
626 | 801 | ||||||
Goodwill
|
5,015 | 5,015 | ||||||
Other assets
|
14,954 | 10,214 | ||||||
Deferred income tax assets
|
2,763 | 7,037 | ||||||
Total noncurrent assets
|
784,307 | 703,328 | ||||||
Total assets
|
$ | 980,011 | $ | 1,010,318 | ||||
|
||||||||
LIABILITIES AND EQUITY
|
||||||||
|
||||||||
CURRENT LIABILITIES
|
||||||||
|
||||||||
Accounts payable
|
$ | 28,923 | $ | 32,450 | ||||
Customer advances
|
12,710 | 15,175 | ||||||
Payable to related parties
|
1,351 | 3,761 | ||||||
Accrued interest
|
1,652 | 4,858 | ||||||
Current portion of long-term financial debt
|
32,253 | 49,031 | ||||||
2017 Senior Convertible Notes
|
- | 80,000 | ||||||
Other current liabilities
|
14,499 | 13,470 | ||||||
Total current liabilities
|
91,388 | 198,745 | ||||||
NONCURRENT LIABILITIES
|
||||||||
|
||||||||
Long-term financial debt
|
466,144 | 388,521 | ||||||
Deferred income tax liabilities
|
12,248 | 12,441 | ||||||
Other liabilities
|
1,086 | 2,026 | ||||||
Deferred gains
|
3,584 | 2,086 | ||||||
Total noncurrent liabilities
|
483,062 | 405,074 | ||||||
Total liabilities
|
574,450 | 603,819 | ||||||
|
||||||||
EQUITY
|
||||||||
Common stock, $0.01 par value: 250,000,000 authorized shares; 140,419,487 shares outstanding
|
1,443 | 1,443 | ||||||
Additional paid-in capital
|
488,522 | 490,850 | ||||||
Treasury stock: 3,923,094 shares at cost
|
(19,488 | ) | (19,488 | ) | ||||
Accumulated deficit
|
(63,108 | ) | (70,476 | ) | ||||
Accumulated other comprehensive loss
|
(1,808 | ) | (2,578 | ) | ||||
Total Ultrapetrol (Bahamas) Limited stockholders' equity
|
405,561 | 399,751 | ||||||
|
||||||||
Noncontrolling interest
|
- | 6,748 | ||||||
Total equity
|
405,561 | 406,499 | ||||||
Total liabilities and equity
|
$ | 980,011 | $ | 1,010,318 |
|
|
Year Ended December 31,
|
|
|
|
|
||||||
|
|
2013
|
|
|
2012
|
|
|
Percent Change
|
|
|||
Revenues
|
|
|
|
|
|
|
|
|
|
|||
Attributable to River Business
|
|
$
|
246,798
|
|
|
$
|
163,279
|
|
|
|
51%
|
|
Attributable to Offshore Supply Business
|
|
|
93,154
|
|
|
|
76,661
|
|
|
|
22%
|
|
Attributable to Ocean Business
|
|
|
71,265
|
|
|
|
73,229
|
|
|
|
-3%
|
|
Total revenues
|
|
|
411,217
|
|
|
|
313,169
|
|
|
|
31%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Voyage and manufacturing expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to River Business
|
|
|
(133,957)
|
|
|
|
(94,741)
|
|
|
|
41%
|
|
Attributable to Offshore Supply Business
|
|
|
(4,984)
|
|
|
|
(5,242)
|
|
|
|
-5%
|
|
Attributable to Ocean Business
|
|
|
(22,381)
|
|
|
|
(26,385)
|
|
|
|
-15%
|
|
Total voyage expenses
|
|
|
(161,322)
|
|
|
|
(126,368)
|
|
|
|
28%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Running costs
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to River Business
|
|
|
(57,851)
|
|
|
|
(53,912)
|
|
|
|
7%
|
|
Attributable to Offshore Supply Business
|
|
|
(40,513)
|
|
|
|
(38,163)
|
|
|
|
6%
|
|
Attributable to Ocean Business
|
|
|
(37,792)
|
|
|
|
(35,984)
|
|
|
|
5%
|
|
Total running costs
|
|
|
(136,156)
|
|
|
|
(128,059)
|
|
|
|
6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of drydocking and intangible assets
|
|
|
(3,582)
|
|
|
|
(4,938)
|
|
|
|
-27%
|
|
Depreciation of vessels and equipment
|
|
|
(38,953)
|
|
|
|
(38,914)
|
|
|
|
--
|
|
Loss on write-down of vessels
|
|
|
--
|
|
|
|
(16,000)
|
|
|
|
--
|
|
Administrative and commercial expenses
|
|
|
(41,730)
|
|
|
|
(32,385)
|
|
|
|
29%
|
|
Other operating income, net
|
|
|
5,692
|
|
|
|
8,376
|
|
|
|
-32%
|
|
Operating profit (loss)
|
|
|
35,166
|
|
|
|
(25,119)
|
|
|
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expense
|
|
|
(33,551)
|
|
|
|
(35,793)
|
|
|
|
-6%
|
|
Financial loss on extinguishment of debt
|
|
|
(5,518)
|
|
|
|
(940)
|
|
|
|
487%
|
|
Foreign currency exchange gains (losses), net
|
|
|
18,849
|
|
|
|
(2,051)
|
|
|
|
|
|
Investment in affiliates
|
|
|
(520)
|
|
|
|
(1,175)
|
|
|
|
-56%
|
|
Other, net
|
|
|
92
|
|
|
|
(655)
|
|
|
|
|
|
Total other income (expenses)
|
|
|
(20,648)
|
|
|
|
(40,614)
|
|
|
|
-49%
|
|
Income (loss) before income tax
|
|
$
|
14,518
|
|
|
$
|
(65,733)
|
|
|
|
|
|
Income tax (expenses) benefit
|
|
|
(6,597)
|
|
|
|
2,969
|
|
|
|
|
|
Net income attributable to noncontrolling interest
|
|
|
553
|
|
|
|
893
|
|
|
|
-38%
|
|
Net income (loss) attributable to Ultrapetrol (Bahamas) Limited
|
|
|
7,368
|
|
|
|
(63,657)
|
|
|
|
|
|
|
For the years ended December 31,
|
|||||||||||
|
2013
|
2012
|
2011
|
|||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|||||||||
Net income (loss)
|
$ | 7,921 | $ | (62,764 | ) | $ | (18,235 | ) | ||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||||||
Depreciation of vessels and equipment
|
38,951 | 38,914 | 34,891 | |||||||||
Amortization of dry docking
|
3,409 | 4,763 | 4,078 | |||||||||
Expenditure for dry docking
|
(10,150 | ) | (5,978 | ) | (3,478 | ) | ||||||
Loss on derivatives, net
|
216 | - | 16 | |||||||||
Debt issuance expense amortization
|
2,711 | 2,217 | 2,323 | |||||||||
Financial loss on extinguishment of debt
|
5,518 | 940 | - | |||||||||
Amortization of intangible assets
|
175 | 175 | 175 | |||||||||
(Gain) on sale of vessels
|
- | (3,564 | ) | - | ||||||||
Net losses from investments in affiliates
|
520 | 1,175 | 1,073 | |||||||||
Allowance for doubtful accounts
|
2,467 | 1,266 | 598 | |||||||||
Loss on write-down of vessels
|
- | 16,000 | - | |||||||||
Share - based compensation
|
575 | 530 | 1,079 | |||||||||
Changes in assets and liabilities:
|
||||||||||||
(Increase) decrease in assets:
|
||||||||||||
Accounts receivable
|
(13,906 | ) | (6,760 | ) | (6,916 | ) | ||||||
Other receivables, operating supplies and inventories and prepaid expenses
|
(7,421 | ) | (13,599 | ) | (12,302 | ) | ||||||
Other
|
188 | 3,109 | (2,276 | ) | ||||||||
Increase (decrease) in liabilities:
|
||||||||||||
Accounts payable and customer advances
|
(5,964 | ) | 18,515 | 10,324 | ||||||||
Other payables
|
(5,363 | ) | 1,126 | 3,407 | ||||||||
Net cash provided by (used in) operating activities
|
19,847 | (3,935 | ) | 14,757 | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Purchase of vessels and equipment ($7,521 in 2013 and $10,904 in 2012 for barges built, sold and leased-back)
|
(130,136 | ) | (50,920 | ) | (97,863 | ) | ||||||
Proceeds from disposals of vessels, net ($9,410 in 2013 and $13,020 in 2012 for barges sold and leased-back)
|
9,410 | 16,870 | - | |||||||||
Other investing activities, net
|
- | 1,537 | - | |||||||||
Net cash (used in) investing activities
|
(120,726 | ) | (32,513 | ) | (97,863 | ) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Scheduled repayments of long-term financial debt
|
(31,075 | ) | (20,930 | ) | (13,286 | ) | ||||||
Early repayment of long-term financial debt
|
(39,825 | ) | (23,911 | ) | - | |||||||
Prepayment of 2017 Senior Convertible Notes
|
(80,000 | ) | - | - | ||||||||
Prepayment of 2014 Senior Notes
|
(180,000 | ) | - | - | ||||||||
Short-term credit facility borrowings
|
- | 8,275 | 10,500 | |||||||||
Short-term credit facility repayments
|
(8,275 | ) | - | (25,500 | ) | |||||||
Proceeds from issuance of 2021 Senior Notes, net of issuance costs
|
216,654 | - | - | |||||||||
Proceeds from issuance of common stock, net of expenses
|
- | 219,122 | - | |||||||||
Proceeds from long-term financial debt
|
93,950 | 41,125 | 41,900 | |||||||||
Purchase of subsidiary shares from noncontrolling interest
|
(10,250 | ) | - | - | ||||||||
(Increase) decrease in restricted cash
|
(6,163 | ) | 870 | - | ||||||||
Other financing activities, net
|
(3,727 | ) | 16 | (1,982 | ) | |||||||
Net cash (used in) provided by financing activities
|
(48,711 | ) | 224,567 | 11,632 | ||||||||
Net (decrease) increase in cash and cash equivalents
|
(149,590 | ) | 188,119 | (71,474 | ) | |||||||
Cash and cash equivalents at the beginning of year
|
222,215 | 34,096 | 105,570 | |||||||||
Cash and cash equivalents at the end of year
|
$ | 72,625 | $ | 222,215 | $ | 34,096 |
|
|
Year ended
December 31,
|
|
|||||
($000's)
|
|
2013
|
|
|
2012
|
|
||
Total cash flows provided by operating activities
|
|
|
19,847
|
|
|
|
(3,935)
|
|
Total cash flows (used in) investing activities
|
|
|
(120,726)
|
|
|
|
(32,513)
|
|
Total cash flows (used in) from financing activities
|
|
|
(48,711)
|
|
|
|
224,567
|
|
|
|
|
|
|
|
|
|
|
Total cash flows from operating activities
|
|
$
|
19,847
|
|
|
$
|
(3,935)
|
|
|
|
|
|
|
|
|
|
|
Plus
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase / Decrease in operating assets and liabilities
|
|
|
32,466
|
|
|
|
(2,391)
|
|
Expenditure for dry docking
|
|
|
10,150
|
|
|
|
5,978
|
|
Income Taxes
|
|
|
6,597
|
|
|
|
(2,969)
|
|
Financial Expenses
|
|
|
33,551
|
|
|
|
35,793
|
|
Gain on disposal of assets
|
|
|
--
|
|
|
|
3,564
|
|
Allowance for doubtful accounts
|
|
|
(2,467)
|
|
|
|
(1,266)
|
|
Net loss attributable to noncontrolling interest
|
|
|
(553)
|
|
|
|
(893)
|
|
Loss on derivatives, net
|
|
|
(216)
|
|
|
|
--
|
|
Yard EBITDA from Touax sale
|
|
|
1,498
|
|
|
|
2,086
|
|
Other adjustments
|
|
|
(3,806)
|
|
|
|
(3,922)
|
|
|
|
|
|
|
|
|
|
|
Adjusted Consolidated EBITDA
|
|
$
|
97,067
|
|
|
$
|
32,045
|
|
($000's)
|
Year ended December 31, 2013
|
Year ended December 31, 2012
|
% Change
|
4Q 13 | 4Q 12 |
% Change
|
||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||
Revenues
|
$ | 411,217 | $ | 313,169 | 31 | % | $ | 98,955 | $ | 86,340 | 15 | % | ||||||||||||
|
||||||||||||||||||||||||
Adjusted EBITDA
|
$ | 97,067 | $ | 32,045 | 203 | % | $ | 14,965 | $ | 6,162 | 143 | % | ||||||||||||
|
||||||||||||||||||||||||
Net income (loss) as reported
|
$ | 7,368 | $ | (63,657 | ) | -- | $ | (7,263 | ) | $ | (31,552 | ) | -77 | % | ||||||||||
EPS as reported (In $ per share)
|
$ | 0.05 | $ | (1.80 | ) | -- | $ | (0.05 | ) | $ | (0.60 | ) | -92 | % | ||||||||||
|
||||||||||||||||||||||||
Adjustments to Net Income/Loss as reported
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Yard EBITDA from Touax barge sale
|
1,498 | 2,086 | -28 | % | (101 | ) | 1,259 | |||||||||||||||||
Income tax on exchange variance (loss)(1)
|
(1,201 | ) | (1,385 | ) | -13 | % | (77 | ) | (77 | ) | -- | |||||||||||||
Non-cash loss on write-down of vessels
|
-- | 16,000 | -- | 16,000 | ||||||||||||||||||||
Extinguishment of debt
|
5,518 | 940 | 487 | % | -- | 940 | ||||||||||||||||||
|
||||||||||||||||||||||||
Adjusted net income (loss)
|
$ | 13,183 | $ | (46,016 | ) | $ | (7,441 | ) | $ | (13,430 | ) | -45 | % | |||||||||||
Adjusted EPS (In $ per share)
|
$ | 0.09 | $ | (1.30 | ) | $ | (0.05 | ) | $ | (0.26 | ) | -81 | % |
|
|
Fourth quarter ended December 31, 2013
|
|
|||||||||||||
($000's)
|
|
River
|
|
|
Offshore Supply
|
|
|
Ocean
|
|
|
TOTAL
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Segment operating (loss) profit
|
|
$
|
(5,501)
|
|
|
$
|
7,756
|
|
|
$
|
(321)
|
|
|
$
|
1,934
|
|
Depreciation and amortization
|
|
|
6,297
|
|
|
|
3,286
|
|
|
|
1,776
|
|
|
|
11,359
|
|
Investment in affiliates / Net income (loss) attributable to non-controlling interest in subsidiaries
|
|
|
(302)
|
|
|
|
--
|
|
|
|
(9)
|
|
|
|
(311)
|
|
Net (loss) on derivatives, net
|
|
|
-
|
|
|
|
76
|
|
|
|
--
|
|
|
|
76
|
|
Yard EBITDA from Touax sale
|
|
|
(101)
|
|
|
|
--
|
|
|
|
--
|
|
|
|
(101)
|
|
Other, net
|
|
|
--
|
|
|
|
--
|
|
|
|
1
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Adjusted EBITDA
|
|
$
|
393
|
|
|
$
|
11,118
|
|
|
$
|
1,447
|
|
|
$
|
12,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items not included in Segment Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
81
|
|
Foreign currency exchange gains, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,926
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Consolidated EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
14,965
|
|
|
|
Fourth quarter ended December 31, 2012
|
|
|||||||||||||
($000's)
|
|
River
|
|
|
Offshore Supply
|
|
|
Ocean
|
|
|
TOTAL
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Segment operating (loss) profit
|
|
$
|
(7,574)
|
|
|
$
|
5,462
|
|
|
|
(20,658)
|
|
|
|
(22,770)
|
|
Depreciation and amortization
|
|
|
5,730
|
|
|
|
2,889
|
|
|
|
2,964
|
|
|
|
11,583
|
|
Non-cash loss on write-down of vessels
|
|
|
--
|
|
|
|
--
|
|
|
|
16,000
|
|
|
|
16,000
|
|
Investment in affiliates / Net income (loss) attributable to non-controlling interest in subsidiaries
|
|
|
(181)
|
|
|
|
(258)
|
|
|
|
(6)
|
|
|
|
(445)
|
|
Yard EBITDA from Touax barge sale
|
|
|
1,259
|
|
|
|
--
|
|
|
|
--
|
|
|
|
1,259
|
|
Other, net
|
|
|
(60)
|
|
|
|
1
|
|
|
|
(127)
|
|
|
|
(186)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Adjusted EBITDA
|
|
$
|
(826)
|
|
|
|
8,094
|
|
|
|
(1,827)
|
|
|
|
5,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items not included in Segment Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(49)
|
|
Foreign currency exchange gains, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Consolidated EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,162
|
|
|
|
Year ended December 31, 2013
|
|
|||||||||||||
($000's)
|
|
River
|
|
|
Offshore Supply
|
|
|
Ocean
|
|
|
TOTAL
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Segment operating profit (loss)
|
|
$
|
10,616
|
|
|
$
|
29,055
|
|
|
$
|
(4,505)
|
|
|
$
|
35,166
|
|
Depreciation and amortization
|
|
|
23,977
|
|
|
|
11,676
|
|
|
|
6,882
|
|
|
|
42,535
|
|
Investment in affiliates / Net (loss) attributable to non-controlling interest in subsidiaries
|
|
|
(490)
|
|
|
|
(553)
|
|
|
|
(30)
|
|
|
|
(1,073)
|
|
Net (loss) on derivatives, net
|
|
|
--
|
|
|
|
(142)
|
|
|
|
--
|
|
|
|
(142)
|
|
Yard EBITDA from Touax sale
|
|
|
1,498
|
|
|
|
--
|
|
|
|
--
|
|
|
|
1,498
|
|
Reduction in opex
|
|
|
3,205
|
|
|
|
--
|
|
|
|
--
|
|
|
|
3,205
|
|
Other, net
|
|
|
--
|
|
|
|
--
|
|
|
|
64
|
|
|
|
64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Adjusted EBITDA
|
|
$
|
38,806
|
|
|
$
|
40,036
|
|
|
$
|
2,411
|
|
|
$
|
81,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items not included in Segment Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
170
|
|
Foreign currency exchange gains, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,644
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Consolidated EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
97,067
|
|
|
|
Year ended December 31, 2012
|
|
|||||||||||||
($000's)
|
|
River
|
|
|
Offshore Supply
|
|
|
Ocean
|
|
|
TOTAL
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Segment operating (loss) profit
|
|
$
|
(18,963)
|
|
|
$
|
17,615
|
|
|
|
(23,771)
|
|
|
|
(25,119)
|
|
Depreciation and amortization
|
|
|
21,996
|
|
|
|
10,938
|
|
|
|
10,918
|
|
|
|
43,852
|
|
Non-cash loss on write-down of vessels
|
|
|
--
|
|
|
|
--
|
|
|
|
16,000
|
|
|
|
16,000
|
|
Investment in affiliates / Net income (loss) attributable to non-controlling interest in subsidiaries
|
|
|
(1,168)
|
|
|
|
(893)
|
|
|
|
(7)
|
|
|
|
(2,068)
|
|
Yard EBITDA from Touax barge sale
|
|
|
2,086
|
|
|
|
--
|
|
|
|
--
|
|
|
|
2,086
|
|
Other, net
|
|
|
(201)
|
|
|
|
(7)
|
|
|
|
(453)
|
|
|
|
(661)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Adjusted EBITDA
|
|
$
|
3,750
|
|
|
|
27,653
|
|
|
|
2,687
|
|
|
|
34,090
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items not included in Segment Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
|
Foreign currency exchange (losses), net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,051)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Consolidated EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32,045
|
|