6-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
Dated:
October 22, 2008
Commission File No. 001-33811
NAVIOS MARITIME PARTNERS L.P.
85 Akti Miaouli Street, Piraeus, Greece 185 38
(Address of Principal Executive Offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form
20-F or Form 40-F:
Form 20-F þ Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(1):
Yes o No þ
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7):
Yes o No þ
Indicate by check mark whether the registrant by furnishing the information contained in this Form
is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the
Securities Exchange Act of 1934.
Yes o No þ
Release of Third Quarter 2008 Results
On
October 22, 2008, Navios Maritime Partners L.P. issued a press release announcing the
results for the third quarter and nine months ended September 30, 2008.
A copy of the press release is furnished as Exhibit 99.1 to this Report and is incorporated herein by reference.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
NAVIOS MARITIME PARTNERS L.P. |
|
|
By: |
/s/ Angeliki Frangou |
|
|
Angeliki Frangou |
|
|
Chief Executive
Officer Date: October 22, 2008 |
|
|
EXHIBIT INDEX
|
|
|
Exhibit No. |
|
Exhibit |
99.1
|
|
Press Release dated October 22, 2008 |
EX-99.1
Navios Maritime Partners L.P.
Reports Financial Results for the Third Quarter and Nine Months of 2008
and
Increases Cash Distribution by 10% to $0.385 per unit for the Third Quarter of 2008
|
|
|
Revenue of $21.3 million and $53.5 million for the three month and nine
month periods ended September 30, 2008 |
|
|
|
|
Operating Surplus of $9.6 million and $22.7 million for the three month
and nine month periods ended September 30, 2008 |
|
|
|
|
Distribution of $0.385 per unit for the three month period ended
September 30, 2008 |
PIRAEUS, GREECE, October 22, 2008 Navios Maritime Partners L.P. (Navios Partners) (NYSE:
NMM), an owner and operator of Capesize and Panamax vessels, reported its financial results for
the third quarter and nine months of 2008.
Ms. Angeliki Frangou, Chairman and Chief Executive Officer of Navios Partners, stated: The strong
results of the third quarter of 2008 were in line with our expectations. Despite the turmoil in the
global economy caused by the financial crisis, we remain confident in our cash flow and accordingly
have increased quarterly cash distributions for the third quarter of 2008 by 10% to $0.385 per
unit.
Ms. Frangou continued Navios Partners is well positioned given the average charter-out employment
of our fleet for 4.7 years compared to less than 2 years for most of our peers. Further, Navios
Partners contracted revenues are insured by a AA+ rated European Union governmental agency. As a
result, we can maintain and grow our distributions even in the challenging current environment.
With only moderate leverage and long term insured cash flow from our fleet we should be able to
take full advantage of market opportunities that will arise.
Cash Distributions
The Board of Directors of Navios Partners declared a cash distribution for the third quarter of
2008 of $0.385 per unit. This distribution is payable on November 7, 2008 to all holders of record
as of October 31, 2008.
Navios Partners management has also recommended that the Board of Directors increase the cash
distribution for the quarter ended December 31, 2008 to $0.40 per unit.
Long Term and Insured Cash Flow
Navios Partners has entered into long-term time charters-out for all ten vessels with a remaining
average term of 4.7 years, providing a stable base of revenue and distributable cash flow. Navios
Partners has currently contracted out 100.0% of available days for 2008, 2009 and 2010 generating
revenues of $75.5 million, $95.4 million and $104.2 million respectively. The average contractual
daily charter-out rate for the fleet is $24,746, $27,504 and $28,540 for 2008, 2009 and 2010,
respectively. The average daily charter-in rate for the active long term charter-in vessels for
2008 and 2009 is $13,513.
Navios Partners charter-out contracts have been fully insured by a AA+ rated European Union
governmental agency.
1
Operating Expense Visibility
Navios Partners has entered into a five-year management agreement expiring in November 2012, with a
subsidiary of Navios Holdings. Rates for the first two years (ending November 16, 2009) are fixed
at (i) $4,000 per day for each owned Panamax vessel and (ii) $5,000 for each owned Capesize vessel.
FINANCIAL HIGHLIGHTS
The following table presents consolidated revenue and expense information for the three and nine
month periods ended September 30, 2008. We do not present comparative information for periods
prior to our initial public offering because we believe that those periods are not necessarily
comparable given the change in the nature and focus of the business. For example, it is the policy
of Navios Partners not to trade FFAs, whereas certain prior periods contain such transactions. In
addition, certain agreements such as the management agreement were first effective as of November
16, 2007.
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
Three Month Period |
|
|
Nine Month Period |
|
|
|
ended September 30, |
|
|
ended September 30, |
|
|
|
2008 |
|
|
2008 |
|
|
|
($ 000) |
|
|
($ 000) |
|
Time charter and voyage revenue |
|
$ |
21,272 |
|
|
$ |
53,531 |
|
Time charter and voyage expenses |
|
|
(2,797 |
) |
|
|
(8,801 |
) |
Direct vessel expenses |
|
|
(144 |
) |
|
|
(433 |
) |
Management fees |
|
|
(2,668 |
) |
|
|
(6,607 |
) |
General and administrative expenses |
|
|
(1,217 |
) |
|
|
(2,220 |
) |
Depreciation and amortization |
|
|
(3,277 |
) |
|
|
(8,588 |
) |
Interest expense and finance cost, net |
|
|
(2,287 |
) |
|
|
(7,099 |
) |
Interest income |
|
|
75 |
|
|
|
166 |
|
Other income |
|
|
|
|
|
|
23 |
|
Other expense |
|
|
(9 |
) |
|
|
(23 |
) |
|
|
|
|
|
|
|
Net income |
|
|
8,948 |
|
|
|
19,949 |
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
14,581 |
|
|
$ |
35,903 |
|
Operating surplus |
|
$ |
9,614 |
|
|
$ |
22,679 |
|
|
Three month period ended September 30, 2008
For three month period ended September 30, 2008, Navios Partners time charter revenue amounted to
$21.3 million whereas time charter expenses for the same period were $2.8 million. Other expenses,
including management fees and general and administrative expenses amounted to $3.9 million.
EBITDA for the three month period ended September 30, 2008 was $14.6 million (please see
Reconciliation of Non-GAAP Financial Measures on Exhibit 3).
The increase in the reserve for estimated maintenance and replacement capital expenditures for the
three month period ended September 30, 2008 was $2.7 million. Maintenance and replacement capital
expenditures represent expenditures required to maintain, over the long term the operating capacity
of Navios Partners capital assets.
2
Navios Partners generated an operating surplus for the period of $9.6 million. Operating surplus
is a non-GAAP financial measure used by certain investors to measure the financial performance of
Navios Partners and other master limited partnerships (please see Reconciliation of Non-GAAP
Financial Measures on Exhibit 3).
Depreciation and amortization expense for the period (including amortization of drydocking and
special survey costs presented under direct vessel expenses) was $3.4 million and interest expense
and finance cost related to $235.0 million of borrowings under Navios Partners facility agreement
was $2.3 million.
Net income for three month period ended September 30, 2008 was $8.9 million.
Nine month period ended September 30, 2008
For nine month period ended September 30, 2008, Navios Partners time charter revenue amounted to
$53.5 million whereas time charter expenses for the same period were $8.8 million. Other expenses
including management fees and general and administrative expenses amounted to $8.8 million.
EBITDA for the nine month period ended September 30, 2008 was $35.9 million (please see
Reconciliation of Non-GAAP Financial Measures on Exhibit 3).
The increase in the reserve for estimated maintenance and replacement capital expenditures for the
nine month period ended September 30, 2008 was $7.1 million. Maintenance and replacement capital
expenditures represent expenditures required to maintain, over the long term the operating capacity
of Navios Partners capital assets.
Navios Partners generated an operating surplus for the period of $22.7 million. Operating surplus
is a non-GAAP financial measure used by certain investors to measure the financial performance of
Navios Partners and other master limited partnerships (please see Reconciliation of Non-GAAP
Financial Measures on Exhibit 3).
Depreciation and amortization expense for the period (including amortization of drydocking and
special survey costs presented under direct vessel expenses) was $9.0 million and interest expense
and finance cost related to $235.0 million of borrowings under Navios Partners facility agreement
was $7.1 million.
Net income for nine month period ended September 30, 2008 was $19.9 million.
Fleet Employment Profile
The following table reflects certain key indicators indicative of the performance of Navios
Partners and its core fleet performance for the three and nine month periods ended September 30,
2008.
|
|
|
|
|
|
|
|
|
|
|
Three Month Period ended |
|
|
Nine Month Period ended |
|
|
|
September 30, 2008 |
|
|
September 30, 2008 |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
Available Days (1) |
|
|
828 |
|
|
|
2,191 |
|
Operating Days (2) |
|
|
818 |
|
|
|
2,174 |
|
Fleet Utilization (3) |
|
|
98.7 |
% |
|
|
99.2 |
% |
Time Charter Equivalent (per day) |
|
$ |
25,691 |
|
|
$ |
24,437 |
|
|
|
|
(1) |
|
Available days for the fleet represent total calendar days the vessels were in our
possession for the relevant period after subtracting off-hire days associated with major
repairs, drydockings or special surveys. The shipping industry uses available
days to measure the number of days in a relevant period during which a vessel is capable of
generating revenues. |
3
|
|
|
(2) |
|
Operating days is the number of available days in the relevant period less the
aggregate number of days that the vessels are off-hire due to any reason, including
unforeseen circumstances. The shipping industry uses operating days to measure the
aggregate number of days in a relevant period during which vessels actually generate
revenues. |
|
(3) |
|
Fleet utilization is the percentage of time that our vessels were available for revenue
generating available days, and is determined by dividing the number of operating days
during a relevant period by the number of available days during that period. The shipping
industry uses fleet utilization to measure efficiency in finding employment for vessels. |
Conference Call Details:
As announced yesterday, Navios Partners management will host a conference call to discuss the
results tomorrow, Thursday, October 23, 2008, at 8:30 am EDT. Participants should dial into the
call 10 minutes before the scheduled time using the following numbers:
US Toll Free Dial In: +1866 819 7111
UK Toll Free Dial In: +0800 953 0329
International Dial In: +44 (0) 1452 542 301
Please quote NAVIOS MLP.
In case of any problems with the above numbers, please dial:
US Toll Free Dial In: +1866 223 0615
UK Toll Free Dial In: +0800 694 1503
International Dial In: +44 (0) 1452 586 513
Please quote NAVIOS MLP.
A telephonic replay of the conference call will be available until October 30, 2008 by dialing the following numbers:
US Toll Free Dial In: +1866 247 4222
UK Toll Free Dial In: +0800 953 1533
International Dial In: +44 1452 550 000
Access Code: 33433537#
Slides and Audio Webcast:
There will also be a live, and then archived webcast of the conference call, through the Navios
Partners website (www.navios-mlp.com) under Investors. Participants to the live webcast should
register on the website approximately 10 minutes prior to the start of the webcast.
ABOUT NAVIOS MARITIME PARTNERS L.P.
Navios Maritime Partners L.P. (NYSE: NMM), a publicly traded master limited partnership formed by
Navios Maritime Holdings Inc (NYSE: NM) is an owner and operator of Capesize and Panamax vessels.
For more information, please visit our website at www.navios-mlp.com
Forward Looking Statements
This press release contains forward-looking statements (as defined in Section 27A of the Securities
Act of 1933,
4
as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) concerning future
events and Navios Partners growth strategy and measures to implement such strategy; including
expected vessel acquisitions and entering into further time charters. Words such as expects,
intends, plans, believes, anticipates, hopes, estimates, and variations of such words
and similar expressions are intended to identify forward-looking statements. Such statements
include comments regarding expected revenue and time charters. Although the Navios Partners
believes that the expectations reflected in such forward-looking statements are reasonable, no
assurance can be given that such expectations will prove to have been correct. These statements
involve known and unknown risks and are based upon a number of assumptions and estimates which are
inherently subject to significant uncertainties and contingencies, many of which are beyond the
control of Navios Partners. Actual results may differ materially from those expressed or implied
by such forward-looking statements. Factors that could cause actual results to differ materially
include, but are not limited to changes in the demand for dry bulk vessels, competitive factors in
the market in which Navios Partners operates; risks associated with operations outside the United
States; and other factors listed from time to time in the Navios Partners filings with the
Securities and Exchange Commission. Navios Partners expressly disclaims any obligations or
undertaking to release publicly any updates or revisions to any forward-looking statements
contained herein to reflect any change in Navios Partners expectations with respect thereto or any
change in events, conditions or circumstances on which any statement is based.
Contacts
Public & Investor Relations Contact:
Navios Maritime Partners L.P.
Nicolas Bornozis
Capital Link, Inc.
Tel. (212) 661-7566
E-mail: naviospartners@capitallink.com
Exhibit 2 displays the core fleet employment profile of Navios Partners.
5
EXHIBIT 1
NAVIOS MARITIME PARTNERS L.P.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Expressed in thousands of US Dollars)
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
September 30, |
|
|
|
2007 |
|
|
2008 |
|
|
|
|
|
|
|
(unaudited) |
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
10,095 |
|
|
$ |
25,250 |
|
Restricted cash |
|
|
797 |
|
|
|
|
|
Accounts receivable, net |
|
|
381 |
|
|
|
298 |
|
Prepaid expenses and other current assets |
|
|
39 |
|
|
|
71 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
11,312 |
|
|
|
25,619 |
|
|
|
|
|
|
|
|
Vessels, net |
|
|
135,976 |
|
|
|
295,117 |
|
Deferred financing costs, net |
|
|
1,811 |
|
|
|
1,975 |
|
Deferred dry dock and special survey costs, net |
|
|
1,171 |
|
|
|
738 |
|
Favorable lease terms |
|
|
54,784 |
|
|
|
|
|
|
|
|
|
|
|
|
Total non-current assets |
|
|
193,742 |
|
|
|
297,830 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
205,054 |
|
|
$ |
323,449 |
|
|
|
|
|
|
|
|
LIABILITIES AND PARTNERS CAPITAL |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
570 |
|
|
$ |
504 |
|
Accrued expenses |
|
|
1,431 |
|
|
|
1,574 |
|
Deferred voyage revenue |
|
|
153 |
|
|
|
2,005 |
|
Amounts due to related parties |
|
|
4,458 |
|
|
|
2,821 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
6,612 |
|
|
|
6,904 |
|
|
|
|
|
|
|
|
Long term debt |
|
|
165,000 |
|
|
|
235,000 |
|
Unfavorable lease terms |
|
|
6,656 |
|
|
|
5,158 |
|
|
|
|
|
|
|
|
Total non-current liabilities |
|
|
171,656 |
|
|
|
240,158 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
178,268 |
|
|
|
247,062 |
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Partners Capital: |
|
|
|
|
|
|
|
|
Common Unitholders (10,500,000 and
13,631,415 units issued and outstanding at
December 31, 2007 and September 30, 2008,
respectively) |
|
|
194,265 |
|
|
|
243,357 |
|
Subordinated Unitholders (7,621,843 units
issued and outstanding at December 31,
2007 and September 30, 2008) |
|
|
(159,759 |
) |
|
|
(160,250 |
) |
General Partner (369,834 and 433,740 units
issued and outstanding at December 31,
2007 and September 30, 2008, respectively) |
|
|
(7,720 |
) |
|
|
(6,720 |
) |
|
|
|
|
|
|
|
Total partners capital |
|
|
26,786 |
|
|
|
76,387 |
|
|
|
|
|
|
|
|
Total liabilities and partners capital |
|
$ |
205,054 |
|
|
$ |
323,449 |
|
|
|
|
|
|
|
|
6
NAVIOS MARITIME PARTNERS L.P.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Expressed in thousands of US Dollars except unit and per unit amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Month Period Ended |
|
|
Nine Month Period Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
Time charter and voyage revenue |
|
$ |
14,116 |
|
|
$ |
21,272 |
|
|
|
36,273 |
|
|
$ |
53,531 |
|
Time charter and voyage expenses |
|
|
(2,846 |
) |
|
|
(2,797 |
) |
|
|
(5,544 |
) |
|
|
(8,801 |
) |
Direct vessel expenses |
|
|
(1,586 |
) |
|
|
(144 |
) |
|
|
(4,640 |
) |
|
|
(433 |
) |
Management fees |
|
|
|
|
|
|
(2,668 |
) |
|
|
|
|
|
|
(6,607 |
) |
General and administrative expenses |
|
|
(366 |
) |
|
|
(1,217 |
) |
|
|
(888 |
) |
|
|
(2,220 |
) |
Depreciation and amortization |
|
|
(2,365 |
) |
|
|
(3,277 |
) |
|
|
(6,609 |
) |
|
|
(8,588 |
) |
Interest expense and finance cost, net |
|
|
(1,203 |
) |
|
|
(2,287 |
) |
|
|
(3,699 |
) |
|
|
(7,099 |
) |
Interest income |
|
|
|
|
|
|
75 |
|
|
|
|
|
|
|
166 |
|
Other income |
|
|
146 |
|
|
|
|
|
|
|
172 |
|
|
|
23 |
|
Other expense |
|
|
(30 |
) |
|
|
(9 |
) |
|
|
(76 |
) |
|
|
(23 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
5,866 |
|
|
|
8,948 |
|
|
|
14,989 |
|
|
|
19,949 |
|
Deferred income tax |
|
|
|
|
|
|
|
|
|
|
486 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,866 |
|
|
$ |
8,948 |
|
|
|
15,475 |
|
|
$ |
19,949 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per unit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Month Period Ended |
|
|
Nine Month Period Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
Net income |
|
$ |
5,866 |
|
|
$ |
8,948 |
|
|
$ |
15,475 |
|
|
$ |
19,949 |
|
Earnings per unit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common unit (basic and diluted) |
|
|
|
|
|
$ |
0.41 |
|
|
|
|
|
|
$ |
1.16 |
|
Subordinated unit (basic and diluted) |
|
$ |
0.75 |
|
|
$ |
0.41 |
|
|
$ |
1.99 |
|
|
$ |
0.81 |
|
General partner unit (basic and diluted) |
|
$ |
0.32 |
|
|
$ |
0.48 |
|
|
$ |
0.84 |
|
|
$ |
1.09 |
|
7
NAVIOS MARITIME PARTNERS L.P.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Expressed in thousands of US Dollars)
|
|
|
|
|
|
|
|
|
|
|
Nine Month |
|
|
Nine Month |
|
|
|
period Ended |
|
|
period Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2007 |
|
|
2008 |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net income |
|
$ |
15,475 |
|
|
$ |
19,949 |
|
Adjustments to reconcile net income to net cash
provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
6,609 |
|
|
|
8,588 |
|
Amortization and write-off of deferred financing cost |
|
|
115 |
|
|
|
161 |
|
Amortization of deferred dry dock costs |
|
|
453 |
|
|
|
433 |
|
Deferred taxation |
|
|
(486 |
) |
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Decrease in restricted cash |
|
|
|
|
|
|
797 |
|
Increase/ (decrease) in accounts receivable |
|
|
(124 |
) |
|
|
83 |
|
Increase in prepaid expenses and other current assets |
|
|
(360 |
) |
|
|
(32 |
) |
Increase/(decrease) in accounts payable |
|
|
312 |
|
|
|
(66 |
) |
Increase in accrued expenses |
|
|
955 |
|
|
|
143 |
|
Increase in deferred voyage revenue |
|
|
76 |
|
|
|
1,852 |
|
Decrease in amounts due to related parties |
|
|
(19,968 |
) |
|
|
(1,637 |
) |
Payments for dry dock and special survey costs |
|
|
(849 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
2,208 |
|
|
|
30,271 |
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Acquisition of vessels |
|
|
|
|
|
|
(69,505 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
|
|
|
|
(69,505 |
) |
|
|
|
|
|
|
|
FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Cash distribution paid |
|
|
|
|
|
|
(16,203 |
) |
Proceeds from long term loan |
|
|
|
|
|
|
70,000 |
|
Proceeds from issuance of general partners units |
|
|
|
|
|
|
918 |
|
Repayment of long term debt and payment of principal |
|
|
(1,528 |
) |
|
|
|
|
Debt issuance costs |
|
|
(680 |
) |
|
|
(326 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
(2,208 |
) |
|
|
54,389 |
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents |
|
|
|
|
|
|
15,155 |
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period |
|
|
|
|
|
|
10,095 |
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
|
|
|
$ |
25,250 |
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION |
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
2,825 |
|
|
$ |
6,856 |
|
Non-cash investing and financing activities: |
|
|
|
|
|
|
|
|
Contributions by Navios Holdings in the form of fair
value adjustments related to charter-in contract
(Navios Fantastiks in 2007) |
|
$ |
33,703 |
|
|
$ |
|
|
Issuance of common units to Navios Holdings related
to the acquisition of Navios Aurora I in July
2008 |
|
$ |
|
|
|
$ |
44,937 |
|
8
EXHIBIT 2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Original Charter |
|
|
Original Charter |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expiration Date/ New |
|
|
Out Rate/ New |
|
|
|
|
|
|
|
|
|
|
|
Capacity |
|
|
Charter Expiration |
|
|
Charter Out Rate |
|
Owned Vessels |
|
Type |
|
|
Built |
|
|
(DWT) |
|
|
Date |
|
|
per day |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Navios Gemini S |
|
Panamax |
|
|
1994 |
|
|
|
68,636 |
|
|
February 2009 |
|
$ |
19,523 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 2014 |
|
|
24,225 |
|
Navios Libra II |
|
Panamax |
|
|
1995 |
|
|
|
70,136 |
|
|
December 2010 |
|
|
23,513 |
|
Navios Felicity |
|
Panamax |
|
|
1997 |
|
|
|
73,867 |
|
|
April 2013 |
|
|
26,169 |
|
Navios Galaxy I |
|
Panamax |
|
|
2001 |
|
|
|
74,195 |
|
|
February 2018 |
|
|
21,937 |
|
Navios Alegria |
|
Panamax |
|
|
2004 |
|
|
|
76,466 |
|
|
December 2010 |
|
|
23,750 |
|
Navios Fantastiks |
|
Capesize |
|
|
2005 |
|
|
|
180,265 |
|
|
March 2011 |
|
|
32,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 2014 |
|
|
36,290 |
|
Navios Aurora I |
|
Panamax |
|
|
2005 |
|
|
|
75,397 |
|
|
August 2013 |
|
|
33,863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owned Vessels to be delivered(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
delivery |
|
|
|
|
|
|
|
|
|
|
|
|
Navios TBN I |
|
Capesize |
|
June 2009 |
|
|
180,000 |
|
|
June 2014 |
|
|
47,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long term Chartered-in Vessels |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Navios Prosperity |
|
Panamax |
|
|
2007 |
|
|
|
82,535 |
|
|
July 2012 |
|
|
24,000 |
|
Navios Aldebaran |
|
Panamax |
|
|
2008 |
|
|
|
76,500 |
|
|
March 2013 |
|
|
28,391 |
|
|
|
|
(1) |
|
Navios Partners has the option to acquire the capital stock from Navios Holdings of the
subsidiary that will own Capesize vessel TBN II. Delivery of the vessel to Navios Holdings is
expected in October 2009. |
9
EXHIBIT 3
Disclosure of Non-GAAP Financial Measures
EBITDA: EBITDA represents net income before interest, taxes, depreciation and amortization.
Navios Partners uses EBITDA because Navios Partners believes that EBITDA is a basis upon which
liquidity can be assessed and because EBITDA presents useful information to investors regarding
Navios Partners ability to service and/or incur indebtedness. Navios Partners also uses EBITDA:
(i) in its credit agreement to measure compliance with covenants such as interest coverage and debt
incurrence; (ii) by prospective and current lessors as well as potential lenders to evaluate
potential transactions; and (iii) to evaluate and price potential acquisition candidates.
EBITDA has limitations as an analytical tool, and should not be considered in isolation or as a
substitute for analysis of Navios Partners results as reported under US GAAP. Some of these
limitations are: (i) EBITDA does not reflect changes in, or cash requirements for, working capital
needs; and (ii) although depreciation and amortization are non-cash charges, the assets being
depreciated and amortized may have to be replaced in the future, and EBITDA does not reflect any
cash requirements for such capital expenditures. Because of these limitations, EBITDA should not be
considered as a principal indicator of Navios Partners performance.
Operating Surplus represents net income adjusted for depreciation and amortization expense,
non-cash interest expense and estimated maintenance and replacement capital expenditures and
expansion capital expenditures. Maintenance and replacement capital expenditures are those capital
expenditures required to maintain over the long term the operating capacity of or the revenue
generated by Navios Partners capital assets. Expansion capital expenditures are those capital
expenditures that increase the operating capacity of or the revenue generated by Navios Partners
capital assets.
Operating surplus is a quantitative measure used in the publicly-traded partnership investment
community to assist in evaluating a partnerships ability to make quarterly cash distributions.
Operating Surplus is not required by accounting principles generally accepted in the United States
and should not be considered as an alternative to net income or any other indicator of Navios
Partners performance required by accounting principles generally accepted in the United States.
Available Cash generally means, for each fiscal quarter, all cash on hand at the end of the
quarter:
|
|
|
less the amount of cash reserves established by the board of directors to: |
|
|
|
provide for the proper conduct of our business (including reserve for
maintenance and replacement capital expenditures); |
|
|
|
|
comply with applicable law, any of Navios Partners debt instruments, or other agreements;
or |
|
|
|
|
provide funds for distributions to the unitholders and to the general partner for any one
or more of the next four quarters; |
|
|
|
plus all cash on hand on the date of determination of available cash for the quarter
resulting from working capital borrowings made after the end of the quarter. Working capital
borrowings are generally borrowings that are made under any revolving credit or similar
agreement used solely for working capital purposes or to pay distributions to partners. |
Available Cash is a quantitative measure used in the publicly-traded partnership investment
community to assist in evaluating a partnerships ability to make quarterly cash distributions.
Available cash is not required by accounting principles generally accepted in the United States and
should not be considered as an alternative to net income or any other indicator of Navios Partners
performance required by accounting principles generally accepted in the United States.
10
4. |
|
Reconciliation of Non-GAAP Financial Measures |
|
|
|
|
|
|
|
|
|
|
|
Three Month Period |
|
|
Nine Month Period |
|
|
|
Ended September 30, 2008 |
|
|
Ended September 30, 2008 |
|
|
|
|
Net Cash from Operating Activities |
|
$ |
16,370 |
|
|
$ |
30,271 |
|
Net decrease in operating assets |
|
|
(1,110 |
) |
|
|
(848 |
) |
Net increase in operating liabilities |
|
|
(2,831 |
) |
|
|
(292 |
) |
Net interest cost |
|
|
2,212 |
|
|
|
6,933 |
|
Deferred finance charges |
|
|
(60 |
) |
|
|
(161 |
) |
|
|
|
EBITDA |
|
|
14,581 |
|
|
|
35,903 |
|
Cash interest income |
|
|
75 |
|
|
|
166 |
|
Cash interest paid |
|
|
(2,073 |
) |
|
|
(6,856 |
) |
Expansion capital expenditures |
|
|
(35,000 |
) |
|
|
(69,155 |
) |
Borrowings to fund expansion capital
expenditures |
|
|
34,773 |
|
|
|
69,773 |
|
Maintenance and replacement capital
expenditures |
|
|
(2,742 |
) |
|
|
(7,152 |
) |
|
|
|
Operating surplus |
|
|
9,614 |
|
|
|
22,679 |
|
Cash distribution paid relating to
the first half of 2008 |
|
|
|
|
|
|
(12,966 |
) |
Recommended reserves accumulated as
of January 1, 2008 |
|
|
18 |
|
|
|
18 |
|
Reserves accumulated during the
first six months of 2008 to be
distributed in the third quarter of
2008 |
|
|
99 |
|
|
|
|
|
Recommended reserves held as of
September 30, 2008 |
|
|
(1,382 |
) |
|
|
(1,382 |
) |
|
|
|
Available cash for distribution |
|
$ |
8,349 |
|
|
$ |
8,349 |
|
|
|
|
11