Exhibit 99.1
TSAKOS ENERGY NAVIGATION LIMITED AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (Unaudited)
DECEMBER 31, 2004 and DECEMBER 31, 2003
(Expressed in thousands of U.S. Dollars - except per share data)
December 31, 2004 | December 31, 2003 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 116,922 | 86,813 | ||||
Cash, restricted | 1,453 | — | |||||
Receivables- | |||||||
Trade accounts receivable, net | 20,206 | 13,401 | |||||
Insurance claims | 1,282 | 2,749 | |||||
Due from related companies | 5,173 | 3,836 | |||||
Advances and other | 3,828 | 5,586 | |||||
30,489 | 25,572 | ||||||
Inventories | 4,059 | 3,381 | |||||
Prepaid insurance and other | 2,347 | 1,205 | |||||
Total current assets | 155,270 | 116,971 | |||||
INVESTMENTS | 10,000 | — | |||||
FIXED ASSETS: | |||||||
Advances for vessels under construction | 121,260 | 33,420 | |||||
Vessels | 805,148 | 800,870 | |||||
Accumulated depreciation | (168,874 | ) | (146,208 | ) | |||
Vessels’ Net Book Value | 636,274 | 654,662 | |||||
Total fixed assets | 757,534 | 688,082 | |||||
DEFERRED CHARGES, net | 15,184 | 20,454 | |||||
Total assets | $ | 937,988 | 825,507 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Current portion of long-term debt | $ | 39,693 | 41,602 | ||||
Accounts payable- | |||||||
Trade | 14,937 | 15,609 | |||||
Due to related companies | 2,657 | 3,326 | |||||
Other | 1,454 | 1,825 | |||||
19,048 | 20,760 | ||||||
Accrued liabilities | 8,632 | 6,112 | |||||
Accrued bank interest | 2,653 | 2,276 | |||||
Financial instruments - Fair value | 78 | 5,097 | |||||
Unearned revenue | 6,435 | 3,611 | |||||
Deferred income, current portion | 4,005 | 4,005 | |||||
Total current liabilities | 80,544 | 83,463 | |||||
LONG-TERM DEBT, net of current portion | 325,471 | 411,018 | |||||
DEFERRED INCOME, net of current portion | 12,452 | 16,457 | |||||
STOCKHOLDERS’ EQUITY: | |||||||
Common stock, $ 1.00 par value; 40,000,000 shares authorized at December 31, 2004 and December 31, 2003 ; 20,175,536 and 17,151,623 issued and outstanding at December 31, 2004 and December 31, 2003, respectively. | 20,176 | 17,152 | |||||
Additional paid-in capital | 282,451 | 203,631 | |||||
Other comprehensive income/(loss) | 1,136 | (1,431 | ) | ||||
Retained earnings | 215,758 | 95,217 | |||||
Total stockholders’ equity | 519,521 | 314,569 | |||||
Total liabilities and stockholders’ equity | $ | 937,988 | 825,507 | ||||
TSAKOS ENERGY NAVIGATION LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
FOR THE YEAR ENDED DECEMBER 31, 2004 AND 2003
(Expressed in thousands of U.S. Dollars - except per share data)
Year ended December 31, | ||||||||
2004 | 2003 | |||||||
VOYAGE REVENUES: | $ | 318,278 | $ | 241,365 | ||||
EXPENSES: | ||||||||
Commissions | 13,065 | 11,296 | ||||||
Voyage expenses | 42,109 | 48,152 | ||||||
Charter hire expense | 24,341 | 13,146 | ||||||
Vessel operating expenses | 53,900 | 49,949 | ||||||
Depreciation | 35,377 | 32,877 | ||||||
Amortization of deferred charges | 8,753 | 7,835 | ||||||
Provision for doubtful receivables | 933 | 700 | ||||||
Management fees | 5,328 | 4,470 | ||||||
General and administrative expenses | 3,098 | 2,415 | ||||||
Management incentive award | 2,500 | 0 | ||||||
Foreign currency losses | 185 | 389 | ||||||
Amortization of deferred gain on sale of vessels | (3,167 | ) | (541 | ) | ||||
Gain on sale of vessels | (13,608 | ) | — | |||||
Operating income | 145,463 | 70,677 | ||||||
OTHER INCOME (EXPENSES): | ||||||||
Gain on sale of non-operating vessels | 7,757 | — | ||||||
Interest and finance costs, net | (10,135 | ) | (12,372 | ) | ||||
Interest income | 761 | 387 | ||||||
Share of profits of joint-venture | — | 602 | ||||||
Other, net | (556 | ) | (242 | ) | ||||
Total other income (expenses), net | (2,173 | ) | (11,625 | ) | ||||
Net Income | $ | 143,290 | $ | 59,052 | ||||
Earnings per share, basic | $ | 7.53 | $ | 3.45 | ||||
Earnings per share, diluted | $ | 7.51 | $ | 3.44 | ||||
Weighted average number of shares, basic | 19,034,727 | 17,134,347 | ||||||
Weighted average number of shares, diluted | 19,080,975 | 17,187,859 |
TSAKOS ENERGY NAVIGATION LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
FOR THE THREE MONTHS ENDED DECEMBER 31, 2004 AND 2003
(Expressed in thousands of U.S. Dollars - except per share data)
Three months ended December 31, | ||||||||
2004 | 2003 | |||||||
VOYAGE REVENUES: | $ | 94,005 | $ | 63,532 | ||||
EXPENSES: | ||||||||
Commissions | 3,822 | 3,117 | ||||||
Voyage expenses | 9,267 | 9,451 | ||||||
Charter hire expense | 6,105 | 5,053 | ||||||
Vessel operating expenses | 14,988 | 15,304 | ||||||
Depreciation | 8,854 | 8,551 | ||||||
Amortization of deferred charges | 1,838 | 1,946 | ||||||
Provision for doubtful receivables | 689 | 700 | ||||||
Management fees | 1,383 | 1,215 | ||||||
General and administrative expenses | 1,056 | 1,114 | ||||||
Management incentive award | 2,500 | — | ||||||
Foreign currency losses | 117 | 130 | ||||||
Amortization of deferred gain on sale of vessels | (792 | ) | (541 | ) | ||||
Gain on sale of vessels | (12,610 | ) | — | |||||
Operating income | 56,788 | 17,493 | ||||||
OTHER INCOME (EXPENSES): | ||||||||
Interest and finance costs, net | (2,404 | ) | (3,537 | ) | ||||
Interest income | 445 | 88 | ||||||
Share of profits of joint-venture | — | (19 | ) | |||||
Other, net | (556 | ) | 261 | |||||
Total other income (expenses), net | (2,515 | ) | (3,207 | ) | ||||
Net Income | $ | 54,273 | $ | 14,286 | ||||
Earnings per share, basic | $ | 2.69 | $ | 0.83 | ||||
Earnings per share, diluted | $ | 2.69 | $ | 0.83 | ||||
Weighted average number of shares, basic | 20,170,742 | 17,169,623 | ||||||
Weighted average number of shares, diluted | 20,196,151 | 17,210,602 |
TSAKOS ENERGY NAVIGATION LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (Unaudited)
FOR THE YEARS ENDED DECEMBER 31, 2002, 2003 AND 2004
(Expressed in thousands of U.S. Dollars - except per share data)
Comprehensive Income (Loss) | Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total Stock- Holders’ Equity | |||||||||||||||||||
BALANCE, January 1, 2002 | $ | 9,629 | $ | 108,603 | $ | 52,836 | $ | — | 171,068 | |||||||||||||||
Net income | 3,894 | 3,894 | 3,894 | |||||||||||||||||||||
- Issuance of common stock | 7,350 | 102,900 | 110,250 | |||||||||||||||||||||
- Expenses related to the issuance of common stock | (9,868 | ) | (9,868 | ) | ||||||||||||||||||||
- Issuance of common stock on acquisition of shares in LauriTen Ltd. | 217 | 3,033 | 3,250 | |||||||||||||||||||||
- Repurchase and cancellation of common stock (172,800 shares) | (173 | ) | (1,806 | ) | (1,979 | ) | ||||||||||||||||||
- Cash dividends declared and paid ($0.50 per share) | (8,542 | ) | (8,542 | ) | ||||||||||||||||||||
- Fair value of financial instruments | (629 | ) | (629 | ) | (629 | ) | ||||||||||||||||||
Comprehensive income | $ | 3,265 | ||||||||||||||||||||||
BALANCE, December 31, 2002 | $ | 17,023 | $ | 202,862 | $ | 48,188 | $ | (629 | ) | $ | 267,444 | |||||||||||||
Net income | 59,052 | 59,052 | 59,052 | |||||||||||||||||||||
- Exercise of stock options | 269 | 2,421 | 2,690 | |||||||||||||||||||||
- Repurchase and cancellation of common stock (140,100 shares) | (140 | ) | (1,652 | ) | (1,792 | ) | ||||||||||||||||||
- Cash dividends declared and paid ($0.70 per share) | (12,023 | ) | (12,023 | ) | ||||||||||||||||||||
- Fair value of financial instruments | (802 | ) | (802 | ) | (802 | ) | ||||||||||||||||||
Comprehensive income | $ | 58,250 | ||||||||||||||||||||||
BALANCE, December 31, 2003 | $ | 17,152 | $ | 203,631 | $ | 95,217 | $ | (1,431 | ) | $ | 314,569 | |||||||||||||
Net income | 143,290 | — | — | 143,290 | 143,290 | |||||||||||||||||||
- Issuance of common stock (net of discount) | 2,875 | 78,143 | 81,018 | |||||||||||||||||||||
- Expenses related to the issuance of common stock | (926 | ) | (926 | ) | ||||||||||||||||||||
- Exercise of stock options | 149 | 1,603 | 1,752 | |||||||||||||||||||||
- Cash dividends declared and paid ($1.20 per share) | (22,749 | ) | (22,749 | ) | ||||||||||||||||||||
- Fair value of financial instruments | 1,706 | 1,706 | 1,706 | |||||||||||||||||||||
- Reclassification of losses on undesignated cash flow hedges | 861 | 861 | 861 | |||||||||||||||||||||
Comprehensive income | $ | 145,857 | ||||||||||||||||||||||
BALANCE, December 31, 2004 | $ | 20,176 | 282,451 | 215,758 | 1,136 | 519,521 | ||||||||||||||||||
TSAKOS ENERGY NAVIGATION LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
FOR THE YEAR AND THREE MONTHS ENDED DECEMBER 31, 2004 AND 2003
(Expressed in thousands of U.S. Dollars)
Year ended December 31, | Three months ended December 31, | |||||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||||
Cash Flows from Operating Activities: | ||||||||||||||||
Net income | $ | 143,290 | $ | 59,052 | $ | 54,272 | $ | 14,285 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||
Depreciation | 35,377 | 32,877 | 8,853 | 8,551 | ||||||||||||
Amortization of deferred dry-docking costs | 8,753 | 7,835 | 1,838 | 1,946 | ||||||||||||
Amortization of loan fees | 368 | 686 | 90 | 44 | ||||||||||||
Amortization of deferred income | (4,005 | ) | (1,379 | ) | (1,002 | ) | (751 | ) | ||||||||
Change in fair value of financial instruments | (2,452 | ) | (3,543 | ) | 1,214 | (704 | ) | |||||||||
Share of profits of joint venture | — | (602 | ) | — | 19 | |||||||||||
Payments for dry-docking | (3,632 | ) | (15,114 | ) | (1,046 | ) | (1,631 | ) | ||||||||
Gain on sale of vessels | (21,365 | ) | — | (12,610 | ) | — | ||||||||||
(Increase) Decrease in: | ||||||||||||||||
Receivables | (4,917 | ) | (1,052 | ) | (3,234 | ) | 2,019 | |||||||||
Inventories | (678 | ) | (106 | ) | 220 | 1,407 | ||||||||||
Prepayments and other | (1,142 | ) | 78 | 760 | 258 | |||||||||||
Increase (Decrease) in: | ||||||||||||||||
Accounts payable | (1,712 | ) | 3,572 | 1,257 | (4,023 | ) | ||||||||||
Accrued liabilities | 2,897 | 272 | (909 | ) | (3,281 | ) | ||||||||||
Unearned revenue | 2,824 | 1,608 | 2,638 | 461 | ||||||||||||
Net Cash from Operating Activities | 153,606 | 84,184 | 52,341 | 18,600 | ||||||||||||
Cash Flows from Investing Activities: | ||||||||||||||||
Advances for vessels under construction | (95,923 | ) | (32,096 | ) | (13,602 | ) | (7,438 | ) | ||||||||
Vessel acquisitions and/or improvements | (70,377 | ) | (186,775 | ) | (33 | ) | — | |||||||||
Payments for investment in joint venture | — | (36 | ) | — | (19 | ) | ||||||||||
Return of investment in joint venture | 11,216 | — | 3,250 | |||||||||||||
Cash investments | (10,000 | ) | — | (10,000 | ) | |||||||||||
Proceeds from sale of vessels | 83,637 | 108,854 | 44,730 | 108,854 | ||||||||||||
Restricted cash | (1,453 | ) | 7,000 | — | 3,800 | |||||||||||
Net Cash from/(used in) Investing Activities | (94,116 | ) | (91,837 | ) | 21,094 | 108,447 | ||||||||||
Cash Flows from Financing Activities: | ||||||||||||||||
Proceeds from long-term debt | 40,000 | 159,910 | — | — | ||||||||||||
Financing costs | (1,020 | ) | (751 | ) | (833 | ) | 363 | |||||||||
Payments of long-term debt | (127,456 | ) | (93,242 | ) | (32,229 | ) | (71,449 | ) | ||||||||
Proceeds from public offering, net of related issuance costs | 80,092 | — | 50 | — | ||||||||||||
Proceeds from exercise of stock options | 1,752 | 2,690 | 164 | — | ||||||||||||
Cash dividend | (22,749 | ) | (12,023 | ) | (14,118 | ) | (8,584 | ) | ||||||||
Repurchase and cancellation of common stock | — | (1,792 | ) | — | — | |||||||||||
Net Cash from/(used in) Financing Activities | (29,381 | ) | 54,792 | (46,965 | ) | (79,670 | ) | |||||||||
Net increase/(decrease) in cash and cash equivalents | 30,109 | 47,139 | 26,470 | 47,377 | ||||||||||||
Cash and cash equivalents at beginning of period | 86,813 | 39,674 | 91,905 | 39,436 | ||||||||||||
Cash and cash equivalents at end of period | $ | 116,922 | $ | 86,813 | $ | 118,375 | $ | 86,813 | ||||||||