|
· We derive
revenue from a daily rate paid for the use of the vessel,
and
|
|
· the
charterer pays for all voyage expenses, including fuel and port
charges.
|
|
· We
derive revenue from a daily rate paid for the use of the vessel,
and
|
|
· we
pay for all voyage expenses, including fuel and port
charges.
|
|
Three
Months
Ended
September 30,
|
Nine
Months Ended
September 30,
|
||||
|
2009
|
2008
|
2009
|
2008
|
Percent
Change
|
Revenues
|
|
|
|
|
|
|||||||||||||||
Attributable
to River Business
|
$ | 20,400 | $ | 38,664 | $ | 63,525 | $ | 100,675 | -37 | % | ||||||||||
Attributable
to Offshore Supply Business
|
7,328 | 13,019 | 25,784 | 33,180 | -22 | % | ||||||||||||||
Attributable
to Ocean Business
|
30,744 | 32,965 | 81,860 | 98,288 | -17 | % | ||||||||||||||
Total
revenues
|
58,472 | 84,648 | 171,169 | 232,143 | -26 | % | ||||||||||||||
|
||||||||||||||||||||
Voyage
expenses
|
||||||||||||||||||||
Attributable
to River Business
|
(9,723 | ) | (21,378 | ) | (28,724 | ) | (52,861 | ) | -46 | % | ||||||||||
Attributable
to Offshore Supply Business
|
(1,941 | ) | (534 | ) | (2,660 | ) | (1,447 | ) | 84 | % | ||||||||||
Attributable
to Ocean Business
|
(6,772 | ) | (1,539 | ) | (14,603 | ) | (4,236 | ) | 245 | % | ||||||||||
Total
voyage expenses
|
(18,436 | ) | (23,451 | ) | (45,987 | ) | (58,544 | ) | -21 | % | ||||||||||
|
||||||||||||||||||||
Running
costs
|
||||||||||||||||||||
Attributable
to River Business
|
(7,418 | ) | (10,160 | ) | (22,786 | ) | (27,119 | ) | -16 | % | ||||||||||
Attributable
to Offshore Supply Business
|
(4,350 | ) | (4,412 | ) | (12,120 | ) | (12,776 | ) | -5 | % | ||||||||||
Attributable
to Ocean Business
|
(7,917 | ) | (9,865 | ) | (24,036 | ) | (26,744 | ) | -10 | % | ||||||||||
Total
running costs
|
(19,685 | ) | (24,437 | ) | (58,942 | ) | (66,639 | ) | -12 | % | ||||||||||
|
||||||||||||||||||||
Amortization
of dry dock & intangible assets
|
(880 | ) | (1,004 | ) | (3,105 | ) | (3,344 | ) | -7 | % | ||||||||||
Depreciation
of vessels and equipment
|
(9,485 | ) | (8,496 | ) | (27,548 | ) | (24,412 | ) | 13 | % | ||||||||||
Administrative
and commercial expenses
|
(6,300 | ) | (6,314 | ) | (17,916 | ) | (17,413 | ) | 3 | % | ||||||||||
Other
operating income
|
132 | 1,267 | 1,093 | 3,690 | -70 | % | ||||||||||||||
|
||||||||||||||||||||
Operating
profit
|
3,818 | 22,213 | 18,764 | 65,481 | -71 | % | ||||||||||||||
|
||||||||||||||||||||
Financial
expense and other financial income
|
(5,373 | ) | (7,956 | ) | (16,359 | ) | (18,819 | ) | -13 | % | ||||||||||
Financial
income
|
69 | 186 | 287 | 828 | -65 | % | ||||||||||||||
Gain
on derivative instruments, net
|
126 | - | 241 | 5,862 | -96 | % | ||||||||||||||
Investment
in affiliates
|
17 | (201 | ) | 37 | (250 | ) | -115 | % | ||||||||||||
Other,
net
|
(198 | ) | (128 | ) | (600 | ) | (419 | ) | 43 | % | ||||||||||
Total
other expenses
|
(5,359 | ) | (8,099 | ) | (16,394 | ) | (12,798 | ) | 28 | % | ||||||||||
|
||||||||||||||||||||
Income
(loss) from continuing operations before income taxes
|
(1,541 | ) | 14,114 | 2,370 | 52,683 | -96 | % | |||||||||||||
|
||||||||||||||||||||
Income
taxes
|
(2,432 | ) | 3,071 | (4,728 | ) | (296 | ) | - | ||||||||||||
Net
(loss) income attributable to non-controlling interest
|
(199 | ) | 438 | 26 | 863 | -97 | % | |||||||||||||
|
||||||||||||||||||||
Income
from continuing operations
|
(3,774 | ) | 16,747 | (2,384 | ) | 51,524 | -105 | % | ||||||||||||
|
||||||||||||||||||||
Loss
from discontinued operations
|
(406 | ) | (1,682 | ) | (1,268 | ) | (7,406 | ) | -83 | % | ||||||||||
|
||||||||||||||||||||
Net
income (loss) attributable to Ultrapetrol (Bahamas)
Limited
|
$ | (4,180 | ) | $ | 15,065 | $ | (3,652 | ) | $ | 44,118 | -108 | % |
Nine Months Ended September 30, | ||||||||
($000)
|
2009
|
2008
|
||||||
Total
cash flows from operating activities
|
26,184 | 40,257 | ||||||
Total
cash flows (used in) investing activities
|
(66,917 | ) | (53,456 | ) | ||||
Total
cash flows from (used in) financing activities
|
(23,272 | ) | 55,658 | |||||
|
Net
cash provided by operating activities from continuing
operations
|
25,769 | 47,917 | ||||||
Net
cash (used in) provided by operating activities from discontinued
operations
|
415 | (7,660 | ) | |||||
Total
cash flows from operating activities
|
26,184 | 40,257 | ||||||
|
Plus
|
|
|
||||||
|
|
|
||||||
Adjustments
from continuing operations
|
|
|
||||||
|
|
|
||||||
Increase
/ decrease in operating assets and liabilities
|
2,407 | 14,398 | ||||||
Expenditure
for dry docking
|
3,006 | 2,128 | ||||||
Income
taxes
|
4,728 | 296 | ||||||
Financial
expenses
|
17,758 | 18,819 | ||||||
Gain
on derivatives, net
|
(51 | ) | 18,424 | |||||
(Gain)
on disposal of assets
|
- | - | ||||||
Premium
paid on redemption of preferred shares
|
- | - | ||||||
Other
adjustments
|
(2,862 | ) | (3,587 | ) | ||||
|
||||||||
Adjustments
from discontinued operations
|
||||||||
|
||||||||
Increase
/ decrease in operating assets and liabilities
|
(1,683 | ) | 2,592 | |||||
Expenditure
for dry docking
|
- | 289 | ||||||
Income
taxes
|
- | - | ||||||
Financial
expenses
|
8 | 208 | ||||||
(Gain)
on disposal of assets
|
- | - | ||||||
Other
adjustments
|
- | - | ||||||
|
||||||||
EBITDA
from continuing operations
|
50,755 | 98,395 | ||||||
EBITDA
from discontinued operations
|
(1,260 | ) | (4,571 | ) | ||||
Consolidated
EBITDA
|
49,495 | 93,824 |
ULTRAPETROL
(BAHAMAS)
LIMITED AND SUBSIDIARIES
Condensed
Consolidated Financial Statements
at
September 30, 2009
|
CONTENTS
|
|
PAGE
|
||
|
|
|
||
Condensed
consolidated financial statements
|
|
|
||
|
|
|
||
– |
Condensed
consolidated balance sheets at September 30, 2009 (unaudited)
and December 31, 2008
|
|
-
F-1 -
|
|
– | Condensed consolidated statements of operations for the nine-month periods ended September 30, 2009 and 2008 (unaudited) |
-
F-2 -
|
||
– | Condensed consolidated statements of changes in equity for the nine-month periods ended September 30, 2009 and 2008 (unaudited) |
-
F-3 -
|
||
– | Condensed consolidated statements of cash flows for the nine-month periods ended September 30, 2009 and 2008 (unaudited) | - F-4 - | ||
– | Notes to unaudited condensed consolidated financial statements | - F-5 - | ||
|
|
|
|
At
September 30,
2009
(Unaudited)
|
At
December 31,
2008
|
||||||
ASSETS
|
|
|
||||||
|
|
|
||||||
CURRENT
ASSETS
|
|
|
||||||
Cash
and cash equivalents
|
$ | 41,854 | $ | 105,859 | ||||
Restricted
cash
|
1,658 | 2,478 | ||||||
Accounts
receivable, net of allowance for doubtful accounts of $761 and $432 in
2009 and 2008, respectively
|
20,577 | 17,782 | ||||||
Receivables
from related parties
|
104 | 363 | ||||||
Operating
supplies
|
6,299 | 4,059 | ||||||
Prepaid
expenses
|
4,933 | 5,294 | ||||||
Receivables
from derivative instruments
|
25,851 | 44,152 | ||||||
Other
receivables
|
17,642 | 23,073 | ||||||
Other
assets
|
3,366 | 4,852 | ||||||
Total
current assets
|
122,284 | 207,912 | ||||||
NONCURRENT
ASSETS
|
||||||||
|
||||||||
Receivables
from derivative instruments
|
5,853 | 20,078 | ||||||
Other
receivables
|
9,780 | 11,600 | ||||||
Receivables
from related parties
|
5,110 | 4,873 | ||||||
Restricted
cash
|
1,181 | 1,170 | ||||||
Vessels
and equipment, net
|
593,564 | 552,683 | ||||||
Dry
dock
|
4,397 | 3,953 | ||||||
Investment
in affiliates
|
1,852 | 1,815 | ||||||
Intangible
assets
|
1,631 | 2,174 | ||||||
Goodwill
|
5,015 | 5,015 | ||||||
Other
assets
|
8,086 | 9,049 | ||||||
Deferred
income tax assets
|
6,075 | 4,737 | ||||||
Total
noncurrent assets
|
642,544 | 617,147 | ||||||
Total
assets
|
$ | 764,828 | $ | 825,059 | ||||
|
||||||||
LIABILITIES
AND EQUITY
|
||||||||
|
||||||||
CURRENT
LIABILITIES
|
||||||||
|
||||||||
Accounts
payable
|
$ | 12,649 | $ | 21,747 | ||||
Payable
to related parties
|
165 | 15 | ||||||
Accrued
interest
|
6,865 | 2,567 | ||||||
Current
portion of long-term financial debt
|
21,460 | 43,421 | ||||||
Other
liabilities
|
4,802 | 4,416 | ||||||
Total
current liabilities
|
45,941 | 72,166 | ||||||
NONCURRENT
LIABILITIES
|
||||||||
|
||||||||
Long-term
financial debt net of current portion
|
368,456 | 369,519 | ||||||
Deferred
income tax liabilities
|
11,930 | 6,515 | ||||||
Total
noncurrent liabilities
|
380,386 | 376,034 | ||||||
Total
liabilities
|
426,327 | 448,200 | ||||||
|
||||||||
EQUITY
|
||||||||
Common
stock, $.01 par value: 100,000,000 authorized shares;
29,519,936 shares outstanding
|
334 | 334 | ||||||
Additional
paid-in capital
|
269,759 | 268,425 | ||||||
Treasury
stock 3,923,094 shares at cost
|
(19,488 | ) | (19,488 | ) | ||||
Accumulated
earnings
|
53,543 | 57,195 | ||||||
Accumulated
other comprehensive income (loss)
|
29,357 | 65,423 | ||||||
Total
Ultrapetrol (Bahamas)
Limited stockholders equity
|
333,505 | 371,889 | ||||||
|
||||||||
Noncontrolling
interest
|
4,996 | 4,970 | ||||||
Total
equity
|
338,501 | 376,859 | ||||||
Total
liabilities and equity
|
$ | 764,828 | $ | 825,059 |
|
For
the nine-month periods ended September 30,
|
|||||||
|
2009
|
2008
|
||||||
REVENUES
|
|
|
||||||
|
|
|
||||||
Revenues
from third parties
|
$ | 171,169 | $ | 232,143 | ||||
Total
revenues
|
171,169 | 232,143 | ||||||
|
||||||||
OPERATING
EXPENSES
|
||||||||
|
||||||||
Voyage
expenses
|
(45,987 | ) | (58,544 | ) | ||||
Running
costs
|
(58,942 | ) | (66,639 | ) | ||||
Amortization
of dry docking
|
(2,562 | ) | (2,755 | ) | ||||
Depreciation
of vessels and equipment
|
(27,548 | ) | (24,412 | ) | ||||
Amortization
of intangible assets
|
(543 | ) | (589 | ) | ||||
Administrative
and commercial expenses
|
(17,916 | ) | (17,413 | ) | ||||
Other
operating income
|
1,093 | 3,690 | ||||||
|
(152,405 | ) | (166,662 | ) | ||||
Operating
profit
|
18,764 | 65,481 | ||||||
|
||||||||
OTHER
INCOME (EXPENSES)
|
||||||||
|
||||||||
Financial
expense
|
(17,758 | ) | (18,819 | ) | ||||
Other
financial income
|
1,399 | - | ||||||
Financial
income
|
287 | 828 | ||||||
Gains
on derivatives, net
|
241 | 5,862 | ||||||
Investment
in affiliates
|
37 | (250 | ) | |||||
Other,
net
|
(600 | ) | (419 | ) | ||||
Total
other (expenses)
|
(16,394 | ) | (12,798 | ) | ||||
|
||||||||
Income
from continuing operations before income taxes
|
2,370 | 52,683 | ||||||
|
||||||||
Income
taxes
|
(4,728 | ) | (296 | ) | ||||
(Loss)
income from continuing operations
|
(2,358 | ) | 52,387 | |||||
|
||||||||
Loss
from discontinued operations
|
(1,268 | ) | (7,406 | ) | ||||
Net
(loss) income
|
(3,626 | ) | 44,981 | |||||
|
||||||||
Net
income attributable to noncontrolling interest
|
26 | 863 | ||||||
Net
(loss) income attributable to Ultrapetrol (Bahamas)
Limited
|
$ | (3,652 | ) | $ | 44,118 | |||
|
||||||||
Amounts
attributable to Ultrapetrol (Bahamas)
Limited:
|
||||||||
(Loss)
income from continuing operations
|
$ | (2,384 | ) | $ | 51,524 | |||
Loss
from discontinued operations
|
(1,268 | ) | (7,406 | ) | ||||
Net
(loss) income attributable to Ultrapetrol (Bahamas)
Limited
|
$ | (3,652 | ) | $ | 44,118 | |||
|
||||||||
BASIC
INCOME (LOSS) PER SHARE OF ULTRAPETROL (BAHAMAS)
LIMITED:
|
||||||||
From
continuing operations
|
$ | (0.08 | ) | $ | 1.57 | |||
From
discontinued operations
|
(0.04 | ) | (0.22 | ) | ||||
|
$ | (0.12 | ) | $ | 1.35 | |||
|
||||||||
DILUTED
INCOME (LOSS) PER SHARE OF ULTRAPETROL (BAHAMAS)
LIMITED:
|
||||||||
From
continuing operations
|
$ | (0.08 | ) | $ | 1.56 | |||
From
discontinued operations
|
(0.04 | ) | (0.22 | ) | ||||
|
$ | (0.12 | ) | $ | 1.34 | |||
Basic
weighted average number of shares
|
29,404,285 | 32,749,884 | ||||||
Diluted
weighted average number of shares
|
29,404,285 | 32,897,548 |
|
|
Ultrapetrol
(Bahamas)
Limited stockholders' equity
|
|
|
||||||||||||||||||||||||||||
Balance
|
Shares
amount
|
Common
stock
|
Additional
paid-in
capital
|
Treasury
stock
|
Accumulated
earnings
|
Accumulated
other comprehensive income (loss)
|
Noncontrolling
interest
|
Total
equity
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
December
31, 2007
|
33,443,030 | $ | 334 | $ | 266,647 | $ | - | $ | 9,672 | $ | (23,511 | ) | $ | 3,742 | $ | 256,884 | ||||||||||||||||
|
||||||||||||||||||||||||||||||||
Compensation
related to options and restricted stock granted
|
- | - | 1,334 | - | - | - | - | 1,334 | ||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Repurchase
of treasury shares
|
(671,171 | ) | - | - | (6,466 | ) | - | - | - | (6,466 | ) | |||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||||||
–Net
income
|
- | - | - | - | 44,118 | - | 863 | 44,981 | ||||||||||||||||||||||||
–Effect
of derivative financial instruments
|
- | - | - | - | - | 84,952 | - | 84,952 | ||||||||||||||||||||||||
Total
comprehensive income
|
- | - | - | - | - | - | - | 129,933 | ||||||||||||||||||||||||
September
30, 2008
|
32,771,859 | $ | 334 | $ | 267,981 | $ | (6,466 | ) | $ | 53,790 | $ | 61,441 | $ | 4,605 | $ | 381,685 | ||||||||||||||||
|
||||||||||||||||||||||||||||||||
December
31, 2008
|
29,519,936 | $ | 334 | $ | 268,425 | $ | (19,488 | ) | $ | 57,195 | $ | 65,423 | $ | 4,970 | $ | 376,859 | ||||||||||||||||
|
||||||||||||||||||||||||||||||||
Compensation
related to options and
restricted stock granted
|
- | - | 1,334 | - | - | - | - | 1,334 | ||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Comprehensive
loss:
|
||||||||||||||||||||||||||||||||
–
Net (loss) income
|
- | - | - | - | (3,652 | ) | - | 26 | (3,626 | ) | ||||||||||||||||||||||
–
Effect of derivative financial instruments
|
- | - | - | - | - | (36,066 | ) | - | (36,066 | ) | ||||||||||||||||||||||
Total
comprehensive loss
|
(39,692 | ) | ||||||||||||||||||||||||||||||
September
30, 2009
|
29,519,936 | $ | 334 | $ | 269,759 | $ | (19,488 | ) | $ | 53,543 | $ | 29,357 | $ | 4,996 | $ | 338,501 |
|
For
the nine-month periods ended September 30,
|
|||||||
|
2009
|
2008
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
||||||
|
|
|
||||||
Net
(loss) income
|
$ | (3,652 | ) | $ | 44,118 | |||
|
||||||||
Adjustments
to reconcile net (loss) income to net cash provided by operating
activities:
|
||||||||
|
||||||||
Loss
from discontinued operations
|
1,268 | 7,406 | ||||||
Depreciation
of vessels and equipment
|
27,548 | 24,412 | ||||||
Amortization
of dry docking
|
2,562 | 2,755 | ||||||
Expenditure
for dry docking
|
(3,006 | ) | (2,128 | ) | ||||
Gains
on derivatives, net
|
(241 | ) | (5,862 | ) | ||||
Amortization
of intangible assets
|
543 | 589 | ||||||
Share-based
compensation
|
1,334 | 1,334 | ||||||
Debt
issuance expense amortization
|
1,210 | 1,100 | ||||||
Net
income attributable to noncontrolling interest
|
26 | 863 | ||||||
Net
(gain) loss from investment in affiliates
|
(37 | ) | 250 | |||||
Allowance
for doubtful accounts
|
329 | 40 | ||||||
Cash
settlements of FFAs
|
292 | (12,562 | ) | |||||
|
||||||||
Changes
in assets and liabilities:
|
||||||||
Decrease
(increase) in assets:
|
||||||||
Accounts
receivable
|
(3,124 | ) | (13,634 | ) | ||||
Receivable
from related parties
|
22 | (113 | ) | |||||
Other
receivables, operating supplies and prepaid expenses
|
(2,573 | ) | (6,130 | ) | ||||
Other
|
1,705 | 1,300 | ||||||
Increase
(decrease) in liabilities:
|
||||||||
Accounts
payable
|
(8,686 | ) | 2,266 | |||||
Payable
to related parties
|
150 | (699 | ) | |||||
Other
|
10,099 | 2,612 | ||||||
Net
cash provided by operating activities from continuing
operations
|
25,769 | 47,917 | ||||||
|
||||||||
Net
cash provided by (used in) operating activities from discontinued
operations
|
415 | (7,660 | ) | |||||
Total
cash flows from operating activities
|
26,184 | 40,257 | ||||||
|
||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
||||||||
Purchase
of vessels and equipment ($31,192 and $21,712 in 2009
and
2008
for vessels in construction)
|
(69,071 | ) | (98,592 | ) | ||||
Net
decrease in funding cash collateral of FFAs
|
- | 51,851 | ||||||
Cash
settlements paid on FFAs
|
- | (5,408 | ) | |||||
Other
|
2,154 | - | ||||||
Net
cash (used in) investing activities from continuing
operations
|
(66,917 | ) | (52,149 | ) | ||||
|
||||||||
Net
cash (used in) investing activities from discontinued
operations
|
- | (1,307 | ) | |||||
Total
cash flows (used in) investing activities
|
(66,917 | ) | (53,456 | ) | ||||
|
||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
||||||||
Scheduled
repayments of long-term financial debt
|
(10,480 | ) | (12,954 | ) | ||||
Early
repayments of long-term financial debt
|
(22,894 | ) | (15,000 | ) | ||||
Proceeds
from long-term financial debt
|
10,350 | 91,900 | ||||||
Funds
used in repurchase of treasury shares
|
- | (6,466 | ) | |||||
Other
|
(248 | ) | (1,822 | ) | ||||
Net
cash (used in) provided by financing activities from continuing
operations
|
(23,272 | ) | 55,658 | |||||
Net
(decrease) increase in cash and cash equivalents
|
(64,005 | ) | 42,459 | |||||
|
||||||||
Cash
and cash equivalents at the beginning of year (including
$2,546
and
$1,448 related to discontinued operations)
|
$ | 105,859 | $ | 64,262 | ||||
Cash
and cash equivalents at the end of period (including $390 and
$1,633
related to discontinued operations)
|
$ | 41,854 | $ | 106,721 |
1.
|
NATURE
OF OPERATIONS AND CORPORATE
ORGANIZATION
|
2.
|
SIGNIFICANT
ACCOUNTING POLICIES
|
|
a)
|
Basis
of presentation and principles of
consolidation
|
|
b)
|
Earnings
per share:
|
|
For
the nine-month periods ended September 30,
|
|||||||
|
2009
|
2008
|
||||||
|
|
|
||||||
(Loss)
income from continuing operations
|
$ | (2,384 | ) | $ | 51,524 | |||
Loss
from discontinued operations
|
(1,268 | ) | (7,406 | ) | ||||
Net
(loss) income attributable to Ultrapetrol (Bahamas)
Limited
|
$ | (3,652 | ) | $ | 44,118 | |||
|
||||||||
Basic
weighted average number of shares
|
29,404,285 | 32,749,884 | ||||||
|
||||||||
Effect
on dilutive shares:
|
||||||||
|
||||||||
Options
and restricted stock
|
- | 84,876 | ||||||
|
||||||||
Warrants
issued
|
- | 62,788 | ||||||
|
||||||||
Diluted
weighted average number of shares
|
29,404,285 | 32,897,548 | ||||||
|
||||||||
Basic
net income (loss) per share of Ultrapetrol (Bahamas)
Limited:
|
||||||||
From
continuing operations
|
$ | (0.08 | ) | $ | 1.57 | |||
From
discontinued operations
|
(0.04 | ) | (0.22 | ) | ||||
|
$ | (0.12 | ) | $ | 1.35 | |||
Diluted
net income (loss) per share of Ultrapetrol (Bahamas)
Limited:
|
||||||||
From
continuing operations
|
$ | (0.08 | ) | $ | 1.56 | |||
From
discontinued operations
|
(0.04 | ) | (0.22 | ) | ||||
|
$ | (0.12 | ) | $ | 1.34 |
|
c)
|
Comprehensive
income (loss)
|
|
At
September 30,
2009
|
At
December 31, 2008
|
||||||
|
|
|
||||||
Unrealized
gain on FFA
|
$ | 29,194 | $ | 65,743 | ||||
|
||||||||
Unrealized
gain on EURO hedge
|
163 | 170 | ||||||
|
||||||||
Unrealized
(loss) on forward fuel purchases
|
- | (490 | ) | |||||
|
||||||||
Unrealized
gain on derivative financial instruments
|
$ | 29,357 | $ | 65,423 |
|
For
the nine-month periods ended September 30,
|
|||||||
|
2009
|
2008
|
||||||
Reclassification
adjustments for amounts included in net (loss) income:
|
|
|
||||||
|
|
|
||||||
-Revenues
|
$ | (28,602 | ) | $ | 25,343 | |||
-Voyage
expenses
|
490 | (379 | ) | |||||
-Depreciation
of vessels and equipment
|
(7 | ) | (6 | ) | ||||
|
||||||||
Change
in unrealized impact on:
|
||||||||
|
||||||||
-FFA
|
(7,947 | ) | 59,722 | |||||
-Forward
fuel purchases
|
- | 272 | ||||||
|
$ | (36,066 | ) | $ | 84,952 |
3.
|
VESSELS
AND EQUIPMENT, NET
|
|
At
September 30,
2009
|
At
December 31,
2008
|
||||||
|
|
|
||||||
Ocean-going
vessels
|
$ | 239,978 | $ | 233,816 | ||||
River
barges and pushboats
|
262,029 | 242,148 | ||||||
PSVs
|
143,411 | 113,894 | ||||||
Construction
of PSV in progress
|
- | 24,059 | ||||||
Advances
for PSV construction
|
86,813 | 59,920 | ||||||
Furniture
and equipment
|
7,263 | 7,111 | ||||||
Building,
land and operating base
|
12,563 | 12,385 | ||||||
Yard
construction in progress
|
33,031 | 23,527 | ||||||
Total
original book value
|
785,088 | 716,860 | ||||||
Accumulated
depreciation
|
(191,524 | ) | (164,177 | ) | ||||
Net
book value
|
$ | 593,564 | $ | 552,683 |
|
-
|
Offshore
Supply Business
|
4.
|
LONG-TERM
FINANCIAL DEBT
|
|
Financial
institution /
|
|
Nominal
value
|
|
||||||||||
Borrower
|
Other
|
Due-year
|
Current
|
Noncurrent
|
Total
|
|||||||||
|
|
|
|
|
|
|||||||||
Ultrapetrol
(Bahamas) Ltd.
|
Private
Investors (Notes)
|
2014
|
$ | - | $ | 180,000 | $ | 180,000 | ||||||
UP
Offshore Apoio
|
DVB
AG
|
Through
2016
|
900 | 8,875 | 9,775 | |||||||||
UP
Offshore (Bahamas)
Ltd.
|
DVB
AG
|
Through
2016
|
4,550 | 43,625 | 48,175 | |||||||||
UP
Offshore (Bahamas)
Ltd.
|
DVB
AG
|
Through
2017
|
2,250 | 17,500 | 19,750 | |||||||||
Stanyan
Shipping Inc.
|
Natixis
|
Through
2017
|
908 | 10,438 | 11,346 | |||||||||
Ultrapetrol
(Bahamas) Ltd.
|
BICE
|
Through
2010
|
10,000 | - | 10,000 | |||||||||
Hallandale
Commercial Corp.
|
Nordea
|
Through
2013
|
2,352 | 9,368 | 11,720 | |||||||||
Ingatestone
Holdings Inc.
|
DVB
AG + Natixis
|
Through
2019
|
500 | 23,650 | 24,150 | |||||||||
UABL
Paraguay S.A.
|
IFC
|
Through
2020
|
- | 25,000 | 25,000 | |||||||||
UABL
Paraguay S.A.
|
OFID
|
Through
2020
|
- | 15,000 | 15,000 | |||||||||
UABL
Barges and others
|
IFC
|
Through
2020
|
- | 35,000 | 35,000 | |||||||||
At
September 30, 2009
|
|
|
$ | 21,460 | $ | 368,456 | $ | 389,916 | ||||||
At
December 31, 2008
|
|
|
$ | 43,421 | $ | 369,519 | $ | 412,940 |
5.
|
COMMITMENTS
AND CONTINGENCIES
|
|
a)
|
Paraguayan
customs disputes
|
|
i.
|
On
September 21, 2005 the local Customs Authority of Ciudad del Este,
Paraguay issued a finding that certain UABL entities owe taxes to that
authority in the amount of $2,200, together with a fine for non-payment of
the taxes in the same amount, in respect of certain operations of our
River Business for the prior three-year period. This matter was
referred to the Central Customs Authority of Paraguay. We
believe that this finding is erroneous and UABL has formally replied to
the Paraguayan Customs Authority contesting all of the allegations upon
which the finding was based.
|
After
review of the entire case the Paraguayan Central Tax Authorities who have
jurisdiction over the matter have confirmed the Company has no liability
in respect of two of the three matters at issue, while they held a
dissenting view on the third issue. Through a Resolution which
was notified to UABL on October 13, 2006 the Paraguayan Undersecretary for
Taxation has confirmed that, in his opinion, the Company is liable for a
total of approximately $500 and has applied a fine of 100% of this
amount. On November 24, 2006, the court confirmed that UABL is
not liable for the first two issues. The Company has entered a
plea with the respective court contending the interpretation on the third
issue under consideration where the Company claims to be equally
non-liable.
|
On
March 26, 2009, the Paraguayan Court for Tax Matters, issued a decision in
favor of UABL Paraguay, sustaining the appeal filed by the Company and
revoking the prior instance decision. The case was appealed by
the Paraguayan Central Tax Authorities and was submitted for the
Paraguayan Supreme Court’s consideration, which has already reviewed the
case and its judgment would be issued during the course of the first half
of 2010.
|
|
We
have been advised by UABL’s counsel in the case that they believe that
there is only a remote possibility that a court would find UABL liable for
any these taxes or fines.
|
|
ii.
|
On
April 7, 2009, the Paraguayan Customs in Asunción commenced administrative
proceedings against UABL Paraguay S.A. alleging infringement of Customs
regulations (smuggling) due to lack of submission of import clearance
documents in Paraguay for some bunkers purchased between January 9, 2007
and December 23, 2008 from YPF-Repsol S.A. in Argentina. Since
those bunkers were purchased for consumption on board pushboats, UABL
Paraguay S.A. submitted a defense on April 23, 2009, requesting the
closing of those proceedings based on the non-infringement of Customs
regulations, however the proceedings were not closed. As part of the
evidence to be rendered in the Customs proceedings UABL Paraguay S.A. has
requested a technical report to the Paraguayan Coast Guard in order to
prove that all bunkers purchased from YPF-Repsol S.A. were consumed
onboard the push boats. We have been advised that the
Paraguayan Customs in Ciudad del Este also commenced administrative
proceedings against UABL Paraguay S.A. for the same reasons as the Customs
in Asuncion, however those proceedings have been
suspended. Customs Authorities have appraised the bunkers and
determined the corresponding import tax and fine in $2,000. We
have been advised by our local counsel that there is a remote possibility
that UABL Paraguay S.A. will finally be found liable for any such taxes or
fines.
|
|
iii.
|
On
July 22 2009, we learned of an ongoing investigation in connection with
the registration of barges and pushboats in Paraguay. We have
found out that in April 2009, the Paraguayan Ministry of Public Works and
Communications and the National Merchant Marine of Paraguay, submitted a
complaint before the Public Prosecutor Eduardo Cazenave alleging that
Oceanpar S.A. and UABL Paraguay S.A. had used improper documents to get
authorizations to flag 30 barges and to lease 252 barges
respectively. Without recognition of any liability and just in
order to simplify the process, it was decided to enter a plea for
permanent suspension of the investigation subject to certain conditions
being fulfilled. On October 5, 2009 the proceedings were
suspended by the Court subject to complying with certain obligations
within one year, including regularizing before the National Merchant
Marine of Paraguay some administrative documentation corresponding to the
vessels under investigation. Although the Court agreed to our
plea and decided to suspend the proceedings, on October 9, 2009, we
submitted a request to the Court in order to clarify its resolution since
some statements did not correspond with ours. On October 12,
2009, the Court issued the clarification resolution. The file will be sent
to the Enforcing Court. Oceanpar S.A. and UABL Paraguay S.A.,
respectively, have submitted a writ to the ministry of Public Works of
Paraguay requesting the finalization of all proceedings in respect of
these vessels and consequently the regularization of the documentation of
the barges with the National Merchant Marine of Paraguay. We have sought
the advice of our local counsel which has advised that both UABL Paraguay
S.A. and Oceanpar S.A. have duly complied with their obligations under the
law and consequently they believe that there is only a remote possibility
that this investigation will have any material adverse impact on the
financial position or results of the
Company.
|
|
b)
|
Tax
claim in Bolivia
|
6.
|
FINANCIAL
INSTRUMENTS
|
|
Level
1
|
|
Level
2
|
|
Level
3
|
|
|
|
|
|
|
|
|
Freight
Forward Agreements
|
-
|
|
31,704
|
|
-
|
|
Carrying
amount
|
Estimated
fair
value
|
||||||
ASSETS
|
|
|
||||||
|
|
|
||||||
Cash
and cash equivalents
|
$ | 41,854 | $ | 41,854 | ||||
Restricted
cash (current and non-current portion)
|
2,839 | 2,839 | ||||||
|
||||||||
LIABILITIES
|
||||||||
|
||||||||
Long
term financial debt (current and non-current portion – Note
4)
|
$ | 389,916 | $ | 369,190 |
7.
|
DERIVATIVE
INSTRUMENTS AND HEDGING STRATEGIES
|
|
At
September 30, 2009
|
|||||||||||
|
Current
receivables
from derivative instruments
|
Noncurrent
receivables from derivative instruments
|
Current
other liabilities
|
|||||||||
Derivatives
designated as hedging instruments
|
|
|
|
|||||||||
FFA
|
$ | 25,851 | $ | 5,853 | $ | - | ||||||
Forward
fuel purchases
|
- | - | - | |||||||||
Derivatives
not designated as hedging instruments
|
||||||||||||
Forward
currency exchange contracts
|
- | - | - | |||||||||
$ | 25,851 | $ | 5,853 | $ | - |
|
At
December 31, 2008
|
|||||||||||
|
Current
receivables
from derivative instruments
|
Noncurrent
receivables from derivative instruments
|
Current
other liabilities
|
|||||||||
Derivatives
designated as hedging instruments
|
|
|
|
|||||||||
FFA
|
$ | 41,754 | (1) | $ | 20,078 | $ | - | |||||
Forward
fuel purchases
|
- | - | 490 | |||||||||
|
||||||||||||
Derivatives
not designated as hedging instruments
|
||||||||||||
Forward
currency exchange contracts
|
2,398 | - | - | |||||||||
|
$ | 44,152 | $ | 20,078 | $ | 490 |
Days
|
Fixed
rate paid($/day)
|
Floating
rate paid |
Nominal
amount
(in
thousands)
|
Fair
value
asset (liability) (in
thousands)
|
Settlement
date
|
|||||||||||
|
|
|
|
|
|
|||||||||||
OTC
contracts:
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|||||||||||
46 | (1) | 90,000 |
C4TC
|
$ | 4,140 | $ | 2,854 |
October
to December 2009
|
||||||||
46 | (1) | 90,500 |
C4TC
|
4,163 | 2,890 |
October
to December 2009
|
||||||||||
46 | (1) | 95,000 |
C4TC
|
4,370 | 3,096 |
October
to December 2009
|
||||||||||
365 | (2) | 83,000 |
C4TC
|
30,295 | 21,101 |
January
to December 2010
|
||||||||||
180 | (3) | 30,000 |
C4TC
|
5,400 | 1,061 |
January
to December 2010
|
||||||||||
|
|
|||||||||||||||
Contracts
via clearing house:
|
|
|
||||||||||||||
|
|
|||||||||||||||
30 | (3) | 51,000 |
C4TC
|
1,530 | 702 |
November
and December 2009
|
||||||||||
|
$ | 49,898 | $ | 31,704 |
|
|
(1)
|
Corresponds
to 50% of days of every calendar
month.
|
|
(2)
|
Corresponds
to each calendar month.
|
|
(3)
|
Corresponds
to 15 days per month.
|
|
For
the nine-month periods ended
September
30,
|
|||||||
|
2009
|
2008
|
||||||
|
|
|
||||||
FFA
|
$ | - | $ | 5,862 | ||||
Forward
currency exchange contracts
|
241 | - | ||||||
|
$ | 241 | $ | 5,862 |
8.
|
INCOME
TAXES
|
|
a)
|
Bahamas
|
|
b)
|
Panama
|
|
c)
|
Paraguay
|
|
d)
|
Argentina
|
|
e)
|
Brazil
|
|
f)
|
Chile
|
|
g)
|
United Kingdom
(UK)
|
|
h)
|
United
States of America (US)
|
9.
|
RELATED
PARTY TRANSACTIONS
|
|
At
September 30, 2009
|
At
December 31, 2008
|
||||||
Current:
|
|
|
||||||
−Puertos
del Sur S.A. and O.T.S.
|
$ | - | $ | 285 | ||||
−Other
|
104 | 78 | ||||||
|
$ | 104 | $ | 363 | ||||
Noncurrent:
|
||||||||
Puertos
del Sur S.A. and O.T.S. (1)
|
$ | 5,110 | $ | 4,873 |
|
(1)
|
Includes
2,280 from related parties, which corresponds to a loan that accrues
interest at a nominal interest rate of 7% per year, payable
semi-annually. The principal will be repaid in 8 equal annual
installments.
|
|
At
September 30, 2009
|
At
December 31, 2008
|
||||||
|
|
|
||||||
−Maritima
Sipsa S.A.
|
$ | 19 | $ | 15 | ||||
−Shipping
Services Argentina S.A.
|
146 | - | ||||||
|
$ | 165 | $ | 15 |
10.
|
SHARE
CAPITAL
|
11.
|
BUSINESS
AND GEOGRAPHIC SEGMENT INFORMATION
|
|
For
the nine-month periods
ended
September 30,
|
|||||||
|
2009
|
2008
|
||||||
Revenues (1)
|
|
|
||||||
|
|
|
||||||
−South
America
|
$ | 97,618 | $ | 119,950 | ||||
−Europe
|
62,024 | 110,317 | ||||||
−Asia
|
7,225 | - | ||||||
−Other
|
4,302 | 1,876 | ||||||
|
$ | 171,169 | $ | 232,143 | ||||
(1)
Classified by country of domicile of
charterers.
|
|
At
September 30, 2009
|
At
December 31, 2008
|
||||||
Vessels
and equipment, net
|
|
|
||||||
|
|
|
||||||
−South
America
|
$ | 374,003 | $ | 352,693 | ||||
−Europe
|
58,317 | 59,515 | ||||||
−Asia
|
86,813 | 59,920 | ||||||
−Other
|
74,431 | 80,555 | ||||||
|
$ | 593,564 | $ | 552,683 |
|
Ocean
Business
|
Offshore
Supply
Business
|
River
Business
|
Total
|
||||||||||||
|
|
|
|
|
||||||||||||
Revenues
|
$ | 81,860 | $ | 25,784 | $ | 63,525 | $ | 171,169 | ||||||||
Running
and voyage expenses
|
38,639 | 14,780 | 51,510 | 104,929 | ||||||||||||
Depreciation
and amortization
|
16,196 | 4,245 | 10,212 | 30,653 | ||||||||||||
Segment
operating profit (loss)
|
21,968 | 2,168 | (5,372 | ) | 18,764 | |||||||||||
Segment
assets
|
214,346 | 225,627 | 267,485 | 707,458 | ||||||||||||
Investment
in affiliates
|
301 | - | 1,551 | 1,852 | ||||||||||||
Income
from investment in affiliates
|
15 | - | 22 | 37 | ||||||||||||
Additions
to long-lived assets
|
$ | 6,251 | $ | 32,351 | $ | 30,469 | $ | 69,071 |
|
At
September 30, 2009
|
|||
|
|
|||
Total
assets for reportable segments
|
$ | 707,458 | ||
Other
assets
|
15,516 | |||
Corporate
cash and cash equivalents
|
41,854 | |||
Consolidated
total assets
|
$ | 764,828 |
|
Ocean
Business
|
Offshore
Supply
Business
|
River
Business
|
Total
|
||||||||||||
|
|
|
|
|
||||||||||||
Revenues
|
$ | 98,288 | $ | 33,180 | $ | 100,675 | $ | 232,143 | ||||||||
Running
and voyage expenses
|
30,980 | 14,223 | 79,980 | 125,183 | ||||||||||||
Depreciation
and amortization
|
14,584 | 3,628 | 9,544 | 27,756 | ||||||||||||
Segment
operating profit
|
48,007 | 12,401 | 5,073 | 65,481 | ||||||||||||
Loss
from investment in affiliates
|
(132 | ) | - | (118 | ) | (250 | ) | |||||||||
Additions
to long-lived assets
|
$ | 2,882 | $ | 25,090 | $ | 70,620 | $ | 98,592 |
12.
|
DISCONTINUED
OPERATIONS
|
|
For
the nine-month periods ended September 30,
|
|||||||
|
2009
|
2008
|
||||||
|
|
|
||||||
Revenues
|
$ | - | $ | 9,540 | ||||
Running
and voyage expenses
|
(1,006 | ) | (13,922 | ) | ||||
Depreciation
and amortization
|
- | (2,627 | ) | |||||
Other
income (expenses), net
|
(262 | ) | (397 | ) | ||||
Loss
from discontinued operations
|
$ | (1,268 | ) | $ | (7,406 | ) |
13.
|
SUPPLEMENTAL
GUARANTOR INFORMATION
|
|
Parent
|
Combined
subsidiary guarantors
|
Combined
subsidiary
non guarantors
|
Consolidating
adjustments
|
Total
consolidated amounts
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Current
assets
|
|
|
|
|
|
|||||||||||||||
Receivables
from related parties
|
$ | 227,532 | $ | 57,606 | $ | 25,080 | $ | (310,114 | ) | $ | 104 | |||||||||
Other
current assets
|
31,762 | 60,614 | 29,804 | - | 122,180 | |||||||||||||||
Total
current assets
|
259,294 | 118,220 | 54,884 | (310,114 | ) | 122,284 | ||||||||||||||
|
||||||||||||||||||||
Noncurrent
assets
|
||||||||||||||||||||
Vessels
and equipment, net
|
- | 189,637 | 405,003 | (1,076 | ) | 593,564 | ||||||||||||||
Investment
in affiliates
|
265,965 | - | 1,852 | (265,965 | ) | 1,852 | ||||||||||||||
Other
noncurrent assets
|
5,213 | 16,405 | 25,510 | - | 47,128 | |||||||||||||||
Total
noncurrent assets
|
271,178 | 206,042 | 432,365 | (267,041 | ) | 642,544 | ||||||||||||||
Total
assets
|
$ | 530,472 | $ | 324,262 | $ | 487,249 | $ | (577,155 | ) | $ | 764,828 | |||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
Current
liabilities
|
||||||||||||||||||||
Payable
to related parties
|
$ | - | $ | 121,910 | $ | 188,369 | $ | (310,114 | ) | $ | 165 | |||||||||
Current
portion of long-term financial debt
|
10,000 | - | 11,460 | - | 21,460 | |||||||||||||||
Other
current liabilities
|
6,967 | 8,021 | 9,328 | - | 24,316 | |||||||||||||||
Total
current liabilities
|
16,967 | 129,931 | 209,157 | (310,114 | ) | 45,941 | ||||||||||||||
|
||||||||||||||||||||
Noncurrent
liabilities
|
||||||||||||||||||||
Long-term
financial debt net of current portion
|
180,000 | 40,000 | 148,456 | - | 368,456 | |||||||||||||||
Other
noncurrent liabilities
|
- | 786 | 11,144 | - | 11,930 | |||||||||||||||
Total
noncurrent liabilities
|
180,000 | 40,786 | 159,600 | - | 380,386 | |||||||||||||||
Total
liabilities
|
196,967 | 170,717 | 368,757 | (310,114 | ) | 426,327 | ||||||||||||||
|
||||||||||||||||||||
Equity
|
333,505 | 153,545 | 118,492 | (272,037 | ) | 333,505 | ||||||||||||||
Noncontrolling
interest
|
- | - | - | 4,996 | 4,996 | |||||||||||||||
Total
equity
|
333,505 | 153,545 | 118,492 | (267,041 | ) | 338,501 | ||||||||||||||
Total
liabilities and equity
|
$ | 530,472 | $ | 324,262 | $ | 487,249 | $ | (577,155 | ) | $ | 764,828 |
|
Parent
|
Combined
subsidiary guarantors
|
Combined
subsidiary non guarantors
|
Consolidating
adjustments
|
Total
consolidated amounts
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Current
assets
|
|
|
|
|
|
|||||||||||||||
Receivables
from related parties
|
$ | 180,520 | $ | 59,109 | $ | 9,009 | $ | (248,275 | ) | $ | 363 | |||||||||
Other
current assets
|
78,608 | 85,461 | 43,480 | - | 207,549 | |||||||||||||||
Total
current assets
|
259,128 | 144,570 | 52,489 | (248,275 | ) | 207,912 | ||||||||||||||
|
||||||||||||||||||||
Noncurrent
assets
|
||||||||||||||||||||
Vessels
and equipment, net
|
- | 173,496 | 380,321 | (1,134 | ) | 552,683 | ||||||||||||||
Investment
in affiliates
|
299,191 | - | 1,815 | (299,191 | ) | 1,815 | ||||||||||||||
Other
noncurrent assets
|
5,809 | 31,067 | 25,773 | - | 62,649 | |||||||||||||||
Total
noncurrent assets
|
305,000 | 204,563 | 407,909 | (300,325 | ) | 617,147 | ||||||||||||||
Total
assets
|
$ | 564,128 | $ | 349,133 | $ | 460,398 | $ | (548,600 | ) | $ | 825,059 | |||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
Current
liabilities
|
||||||||||||||||||||
Payables
to related parties
|
$ | - | $ | 125,460 | $ | 122,830 | $ | (248,275 | ) | $ | 15 | |||||||||
Current
portion of long-term financial debt
|
10,000 | - | 33,421 | - | 43,421 | |||||||||||||||
Other
current liabilities
|
2,239 | 11,155 | 15,336 | - | 28,730 | |||||||||||||||
Total
current liabilities
|
12,239 | 136,615 | 171,587 | (248,275 | ) | 72,166 | ||||||||||||||
|
||||||||||||||||||||
Noncurrent
liabilities
|
||||||||||||||||||||
Long-term
financial debt net of current portion
|
180,000 | 40,000 | 149,519 | - | 369,519 | |||||||||||||||
Other
noncurrent liabilities
|
- | 745 | 5,770 | - | 6,515 | |||||||||||||||
Total
noncurrent liabilities
|
180,000 | 40,745 | 155,289 | - | 376,034 | |||||||||||||||
Total
liabilities
|
192,239 | 177,360 | 326,876 | (248,275 | ) | 448,200 | ||||||||||||||
|
||||||||||||||||||||
Equity
|
371,889 | 171,773 | 133,522 | (305,295 | ) | 371,889 | ||||||||||||||
Noncontrolling
interest
|
- | - | - | 4,970 | 4,970 | |||||||||||||||
Total
equity
|
371,889 | 171,773 | 133,522 | (300,325 | ) | 376,859 | ||||||||||||||
Total
liabilities and equity
|
$ | 564,128 | $ | 349,133 | $ | 460,398 | $ | (548,600 | ) | $ | 825,059 |
|
Parent
|
Combined
subsidiary guarantors
|
Combined
subsidiary
non guarantors
|
Consolidating
adjustments
|
Total
consolidated amounts
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Revenues
|
$ | - | $ | 105,939 | $ | 70,279 | $ | (5,049 | ) | $ | 171,169 | |||||||||
|
||||||||||||||||||||
Operating
expenses
|
(7,018 | ) | (73,576 | ) | (76,816 | ) | 5,005 | (152,405 | ) | |||||||||||
Operating
(loss) profit
|
(7,018 | ) | 32,363 | (6,537 | ) | (44 | ) | 18,764 | ||||||||||||
|
||||||||||||||||||||
Investment
in affiliates
|
2,738 | (1) | - | 37 | (2,738 | ) | 37 | |||||||||||||
Other
income (expenses)
|
628 | (15,201 | ) | (1,858 | ) | - | (16,431 | ) | ||||||||||||
(Loss) income from continuing operations before
income taxes
|
(3,652 | ) | 17,162 | (8,358 | ) | (2,782 | ) | 2,370 | ||||||||||||
|
||||||||||||||||||||
Income
taxes
|
- | 1,159 | (5,887 | ) | - | (4,728 | ) | |||||||||||||
(Loss)
income from continuing operations
|
(3,652 | ) | 18,321 | (14,245 | ) | (2,782 | ) | (2,358 | ) | |||||||||||
|
||||||||||||||||||||
Loss
from discontinued operations
|
- | - | (1,268 | ) | - | (1,268 | ) | |||||||||||||
Net
(loss) income
|
(3,652 | ) | 18,321 | (15,513 | ) | (2,782 | ) | (3,626 | ) | |||||||||||
|
||||||||||||||||||||
Net
income attributable to noncontrolling interest
|
- | - | - | 26 | 26 | |||||||||||||||
Net
(loss) income attributable to Ultrapetrol (Bahamas)
Limited
|
$ | (3,652 | ) | $ | 18,321 | $ | (15,513 | ) | $ | (2,808 | ) | $ | (3,652 | ) |
(1)
|
Includes
a loss of $1,268 related to discontinued
operations.
|
|
Parent
|
Combined
subsidiary guarantors
|
Combined
subsidiary
non guarantors
|
Consolidating
adjustments
|
Total
consolidated amounts
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Revenues
|
$ | - | $ | 138,144 | $ | 95,693 | $ | (1,694 | ) | $ | 232,143 | |||||||||
|
||||||||||||||||||||
Operating
expenses
|
(7,654 | ) | (89,504 | ) | (71,154 | ) | 1,650 | (166,662 | ) | |||||||||||
Operating
(loss) profit
|
(7,654 | ) | 48,640 | 24,539 | (44 | ) | 65,481 | |||||||||||||
|
||||||||||||||||||||
Investment
in affiliates
|
55,482 | (1) | - | (250 | ) | (55,482 | ) | (250 | ) | |||||||||||
Other
(expenses) income
|
(3,710 | ) | (8,979 | ) | 141 | - | (12,548 | ) | ||||||||||||
Income
(loss) from continuing operations before income taxes
|
44,118 | 39,661 | 24,430 | (55,526 | ) | 52,683 | ||||||||||||||
|
||||||||||||||||||||
Income
taxes
|
- | (287 | ) | (9 | ) | - | (296 | ) | ||||||||||||
Income
(loss) from continuing operations
|
44,118 | 39,374 | 24,421 | (55,526 | ) | 52,387 | ||||||||||||||
|
||||||||||||||||||||
Loss
from discontinued operations
|
- | - | (7,406 | ) | - | (7,406 | ) | |||||||||||||
Net
income (loss)
|
44,118 | 39,374 | 17,015 | (55,526 | ) | 44,981 | ||||||||||||||
|
||||||||||||||||||||
Net
income attributable to noncontrolling interest
|
- | - | - | 863 | 863 | |||||||||||||||
Net
income (loss) attributable to Ultrapetrol (Bahamas)
Limited
|
$ | 44,118 | $ | 39,374 | $ | 17,015 | $ | (56,389 | ) | $ | 44,118 |
|
Parent
|
Combined
subsidiary guarantors
|
Combined
subsidiary
non guarantors
|
Consolidating
adjustments
|
Total
consolidated amounts
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Net
(loss) income
|
$ | (3,652 | ) | $ | 18,321 | $ | (15,513 | ) | $ | (2,808 | ) | $ | (3,652 | ) | ||||||
Loss
from discontinued operations
|
- | - | 1,268 | - | 1,268 | |||||||||||||||
Adjustments
to reconcile net income (loss) to net cash provided by operating
activities
|
8,536 | (7,608 | ) | 24,417 | 2,808 | 28,153 | ||||||||||||||
Net
cash provided by operating activities from continuing
operations
|
4,884 | 10,713 | 10,172 | - | 25,769 | |||||||||||||||
Net
cash provided by operating activities from discontinued
operations
|
- | - | 415 | - | 415 | |||||||||||||||
Net
cash provided by operating activities
|
4,884 | 10,713 | 10,587 | - | 26,184 | |||||||||||||||
|
||||||||||||||||||||
Intercompany
sources
|
(31,243 | ) | - | 20,012 | 11,231 | - | ||||||||||||||
Non-subsidiary
sources
|
- | (20,581 | ) | (46,336 | ) | - | (66,917 | ) | ||||||||||||
Net
cash (used in) provided by investing activities from continuing
operations
|
(31,243 | ) | (20,581 | ) | (26,324 | ) | 11,231 | (66,917 | ) | |||||||||||
|
||||||||||||||||||||
Intercompany
sources
|
(20,012 | ) | - | 31,243 | (11,231 | ) | - | |||||||||||||
Non-subsidiary
sources
|
(126 | ) | (70 | ) | (23,076 | ) | - | (23,272 | ) | |||||||||||
Net
cash (used in) provided by financing activities from continuing
operations
|
(20,138 | ) | (70 | ) | 8,167 | (11,231 | ) | (23,272 | ) | |||||||||||
Net
(decrease) in cash and cash equivalents
|
$ | (46,497 | ) | $ | (9,938 | ) | $ | (7,570 | ) | $ | - | $ | (64,005 | ) |
|
Parent
|
Combined
subsidiary guarantors
|
Combined
subsidiary
non guarantors
|
Consolidating
adjustments
|
Total
consolidated amounts
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Net
income (loss)
|
$ | 44,118 | $ | 39,374 | $ | 17,015 | $ | (56,389 | ) | $ | 44,118 | |||||||||
Loss
from discontinued operations
|
- | - | 7,406 | - | 7,406 | |||||||||||||||
Adjustments
to reconcile net (loss) income to net cash provided by operating
activities from continuing operations
|
(49,464 | ) | (7,289 | ) | (3,243 | ) | 56,389 | (3,607 | ) | |||||||||||
Net
cash (used in) provided by operating activities from continuing
operations
|
(5,346 | ) | 32,085 | 21,178 | - | 47,917 | ||||||||||||||
Net
cash (used in) operating activities from discontinuing
operations
|
- | - | (7,660 | ) | - | (7,660 | ) | |||||||||||||
Net
cash (used in) provided by operating activities
|
(5,346 | ) | 32,085 | 13,518 | - | 40,257 | ||||||||||||||
|
||||||||||||||||||||
Intercompany
sources
|
5,829 | (72,420 | ) | 1,097 | 65,494 | - | ||||||||||||||
Non-subsidiary
sources
|
- | 19,916 | (72,065 | ) | - | (52,149 | ) | |||||||||||||
Net
cash provided by (used in) investing activities from continuing
operations
|
5,829 | (52,504 | ) | (70,968 | ) | 65,494 | (52,149 | ) | ||||||||||||
Net
cash (used in) investing activities from discontinuing
operations
|
- | - | (1,307 | ) | - | (1,307 | ) | |||||||||||||
Net
cash provided by (used in) investing activities
|
5,829 | (52,504 | ) | (72,275 | ) | 65,494 | (53,456 | ) | ||||||||||||
|
||||||||||||||||||||
Intercompany
sources
|
71,323 | - | (5,829 | ) | (65,494 | ) | - | |||||||||||||
Non-subsidiary
sources
|
(31,763 | ) | 25,000 | 62,421 | - | 55,658 | ||||||||||||||
Net
cash provided by (used in) financing activities from continuing
operations
|
39,560 | 25,000 | 56,592 | (65,494 | ) | 55,658 | ||||||||||||||
Net
increase (decrease) in cash and cash equivalents
|
$ | 40,043 | $ | 4,581 | $ | (2,165 | ) | $ | - | $ | 42,459 |
14.
|
SUBSEQUENT
EVENTS
|
ULTRAPETROL
(BAHAMAS) LIMITED
|
|
(registrant) | |
By: /s/ Felipe Menendez
Ross
|
|
Name:
Felipe Menendez Ross
|
|
Title:
Chief Executive Officer
|
|
Dated: November 25, 2009 |