OTHER FINANCIAL INFORMATION | NOTE 14: OTHER FINANCIAL INFORMATION The Company's 2019 Notes, issued on January 28, 2011, are fully and unconditionally guaranteed on a joint and several basis by all of the Company's subsidiaries with the exception of Navios Maritime Finance II (US) Inc., Navios Maritime Finance (US) Inc., Navios Logistics and its subsidiaries and Navios GP L.L.C. The subsidiary guarantees are “full and unconditional”, except that the indenture provides for an individual subsidiary's guarantee to be automatically released in certain customary circumstances, such as when a subsidiary is sold or all of the assets of the subsidiary are sold, the capital stock is sold, when the subsidiary is designated as an “unrestricted subsidiary” for purposes of the indenture, upon liquidation or dissolution of the subsidiary or upon legal or covenant defeasance or satisfaction and discharge of the notes. All subsidiaries, except for the non-guarantor Navios Logistics and its subsidiaries, are 100% owned. Navios Maritime Holdings Inc. Issuer Guarantor Subsidiaries Non Guarantor Subsidiaries Eliminations Total Statement of comprehensive loss for the three months ended June 30, 2015 Revenue $ — $ 53,583 $ 66,256 $ — $ 119,839 Administrative fee revenue from affiliates — 3,882 — — 3,882 Time charter, voyage and logistics business expenses — (42,796 ) (15,060 ) — (57,856 ) Direct vessel expenses — (12,888 ) (22,860 ) — (35,748 ) General and administrative expenses incurred on behalf of affiliates — (3,882 ) — — (3,882 ) General and administrative expenses (1,096 ) (3,661 ) (3,911 ) — (8,668 ) Depreciation and amortization (701 ) (20,187 ) (6,591 ) — (27,479 ) Interest expense and finance cost, net (19,674 ) (1,429 ) (6,735 ) — (27,838 ) Other (expense)\income, net (126 ) 259 (3,454 ) — (3,321 ) (Loss)/income before equity in net earnings of affiliated companies (21,597) (27,119) 7,645 — (41,071) (Loss)/income from subsidiaries (19,205 ) 6,006 — 13,199 — Equity in net earnings of affiliated companies 15,989 1,180 799 — 17,968 (Loss)/income before taxes (24,813) (19,933) 8,444 13,199 (23,103) Income tax (expense)/benefit — (72 ) 1,767 — 1,695 Net (loss)/income (24,813) (20,005) 10,211 13,199 (21,408) Less: Net income attributable to the noncontrolling interest — — (3,405 ) — (3,405 ) Net (loss)/income attributable to Navios Holdings common stockholders $ (24,813) $ (20,005) $ 6,806 $ 13,199 $ (24,813) Other Comprehensive ( loss)/ income Unrealized holding income on investments in available-for-sale securities $ (213 ) $ (213 ) $ — $ 213 $ (213 ) Total other comprehensive (loss)/ income $ (213) $ (213) $ — $ 213 $ (213) Total comprehensive (loss)/income $ (25,026) $ (20,218) $ 10,211 $ 13,412 $ (21,621) Comprehensive income attributable to noncontrolling interest — — (3,405 ) — (3,405 ) Total comprehensive income / (loss) attributable to Navios Holdings common stockholders $ 25,026 $ (20,218) $ 6,806 $ 13,412 $ (25,026) Navios Maritime Holdings Inc. Issuer Guarantor Subsidiaries Non Guarantor Subsidiaries Eliminations Total Statement of comprehensive (loss)/income for the three months ended June 30, 2014 Revenue $ — $ 75,440 $ 69,968 $ — $ 145,408 Administrative fee revenue from affiliates — 3,502 — — 3,502 Time charter, voyage and logistics business expenses — (39,088 ) (24,426 ) — (63,514 ) Direct vessel expenses — (13,863 ) (19,977 ) — (33,840 ) General and administrative expenses incurred on behalf of affiliates — (3,502 ) — — (3,502 ) General and administrative expenses (1,427 ) (4,789 ) (3,351 ) — (9,567 ) Depreciation and amortization (701 ) (19,146 ) (5,981 ) — (25,828 ) Interest expense and finance cost, net (19,643 ) (1,432 ) (7,446 ) — (28,521 ) Loss on bond extinguishment — — (27,281 ) — (27,281 ) Other income/(expense), net 2 (5,300 ) (2,183 ) — (7,481 ) Loss before equity in net earnings of affiliated companies (21,769) (8,178) (20,677) — (50,624) (Loss) / (19,639 ) (13,681 ) — 33,320 — Equity in net earnings of affiliated companies 4,729 1,218 1,132 — 7,079 Loss before taxes (36,679) (20,641) (19,545) 33,320 (43,545) Income tax expense — (90 ) (758 ) — (848 ) Net loss (36,679) (20,731) (20,303) 33,320 (44,393) Less: Net (income)/loss attributable to the noncontrolling interest — (41 ) 7,754 — 7,713 Net loss attributable to Navios Holdings common stockholders $ (36,679) $ (20,772) $ (12,549) $ 33,320 $ (36,680) Other Comprehensive income Unrealized holding income on investments in available-for-sale securities $ 758 $ 758 $ — $ (758 ) $ 758 Reclassification to earnings 11,553 11,553 — (11,553) 11,553 Total other comprehensive income $ 12,311 $ 12,311 $ — $ (12,311 ) $ 12,311 Total comprehensive loss $ (24,368) $ (8,420) $ (20,303) $ 21,009 $ (32,082) Comprehensive (income)/loss attributable to noncontrolling interest — (41 ) 7,754 — 7,713 Total comprehensive loss attributable to Navios Holdings common stockholders $ (24,368) $ (8,461) $ (12,549) $ 21,009 $ (24,369) Navios Maritime Holdings Inc. Issuer Guarantor Subsidiaries Non Guarantor Subsidiaries Eliminations Total Statement of comprehensive income for the six months ended June 30, 2015 Revenue $ — $ 106,801 $ 131,318 $ — $ 238,119 Administrative fee revenue from affiliates — 7,804 — — 7,804 Time charter, voyage and logistics business expenses — (85,731 ) (42,059 ) — (127,790 ) Direct vessel expenses — (25,610 ) (40,955 ) — (66,565 ) General and administrative expenses incurred on behalf of affiliates — (7,804 ) — — (7,804 ) General and administrative expenses (2,214 ) (5,748 ) (7,517 ) — (15,479 ) Depreciation and amortization (1,394 ) (34,232 ) (13,058 ) — (48,684 ) Interest expense and finance cost, net (39,384 ) (2,944 ) (13,548 ) — (55,876 ) Other (expense)\income, net (67 ) 760 (5,928 ) — (5,235 ) (Loss)/income before equity in net earnings of affiliated companies (43,059) (46,704) 8,253 — (81,510) (Loss)/income from subsidiaries (36,504 ) 6,534 — 29,970 — Equity in net earnings of affiliated companies 28,072 2,219 1,589 — 31,880 (Loss)/income before taxes (51,491) (37,951) 9,842 29.970 (49,630) Income tax (expense)/benefit — (142 ) 1,985 — 1,843 Net (loss)/income (51,491) (38,093) 11,827 29,970 (47,787) Less: Net income attributable to the noncontrolling interest — — (3,704 ) — (3,704 ) Net (loss)/income attributable to Navios Holdings common stockholders $ (51,491) $ (38,093) $ 8,123 $ 29,970 $ (51,491) Other Comprehensive ( loss)/ income Unrealized holding income on investments in available-for-sale securities $ (491 ) $ (491 ) $ — $ 491 $ (491 ) Total other comprehensive loss $ (491) $ (491) $ — $ 491 $ (491) Total comprehensive (loss)/income $ (51,982) $ (38,584) $ 11,827 $ 30,461 $ (48,278) Comprehensive income attributable to noncontrolling interest — — (3,704 ) — (3,704 ) Total comprehensive (loss)/income attributable to Navios Holdings common stockholders $ (51,982) $ (38,584) $ 8,123 $ 30,461 $ (51,982) Navios Maritime Non Holdings Inc. Guarantor Guarantor Issuer Subsidiaries Subsidiaries Eliminations Total Statement of comprehensive (loss)/income for the six months ended June 30, 2014 Revenue $ — $ 152,033 $ 115,566 $ — $ 267,599 Administrative fee revenue from affiliates — 6,881 — — 6,881 Time charter, voyage and logistics business expenses — (77,468 ) (37,224 ) — (114,692 ) Direct vessel expenses — (26,532 ) (35,636 ) — (62,168 ) General and administrative expenses incurred on behalf of affiliates — (6,881 ) — — (6,881 ) General and administrative expenses (3,737 ) (10,102 ) (6,759 ) — (20,598 ) Depreciation and amortization (1,394 ) (38,060 ) (12,048 ) — (51,502 ) Interest expense and finance cost, net (39,336 ) (3,069 ) (14,162 ) — (56,567 ) Loss on bond extinguishment — — (27,281 ) — (27,281 ) Other expense, net (13 ) (2,292 ) (3,110 ) — (5,415 ) Loss before equity in net earnings of affiliated companies (44,480) (5,490) (20,654) — (70,624) Loss from subsidiaries (13,001 ) (13,794 ) — 26,795 — Equity in net earnings of affiliated companies 22,854 4,611 2,032 — 29,497 Loss before taxes (34,627) (14,673) (18,622) 26,795 (41,127) Income tax expense — (178 ) (958 ) — (1,136 ) Net loss (34,627) (14,851) (19,580) 26,795 (42,263) Less: Net (income)/ loss attributable to the noncontrolling interest — (182 ) 7,818 — 7,636 Net loss attributable to Navios Holdings common stockholders $ (34,627) $ (15,033) $ (11,762) $ 26,795 $ (34,627) Other Comprehensive income Unrealized holding loss on investments in available-for-sale securities $ (381 ) $ (381 ) $ — $ 381 $ (381 ) Reclassification to earnings 11,553 11,553 — (11,553 ) 11,553 Total other comprehensive income $ 11,172 $ 11,172 $ — $ (11,172) $ 11,172 Total comprehensive loss $ (23,455) $ (3,679) $ (19,580) $ 15,623 $ (31,091) Comprehensive (income)/loss attributable to noncontrolling interest — (182 ) 7,818 — 7,636 Total comprehensive loss attributable to Navios Holdings common stockholders $ (23,455) $ (3,861) $ (11,762) $ 15,623 $ (23,455) Balance Sheet as of June 30, 2015 Navios Maritime Holdings Inc. Issuer Guarantor Subsidiaries Non Guarantor Subsidiaries Eliminations Total Current assets Cash and cash equivalents $ 32,017 $ 76,329 $ 72,020 $ — $ 180,366 Restricted cash — 906 — — 906 Accounts receivable, net — 13,895 37,086 — 50,981 Intercompany receivables 42,525 — 72,582 (115,107 ) — Due from affiliate companies 4,702 13,097 — — 17,799 Prepaid expenses and other current assets 13 24,147 17,314 — 41,474 Total current assets 79,257 128,374 199,002 (115,107) 291,526 Vessels, port terminals and other fixed assets, net — 1,431,760 437,934 — 1,869,694 Deposits for vessel acquisitions — 24,290 27,700 — 51,990 Investments in subsidiaries 1,628,773 278,066 — (1,906,839) — Investment in available-for-sale securities — 6,261 — — 6,261 Investment in affiliates 346,884 11,297 13,224 — 371,405 Loan receivable from affiliate companies — 11,464 — — 11,464 Other long-term assets — 18,947 23,112 — 42,059 Goodwill and other intangibles 88,168 79,537 173,080 — 340,785 Total non-current assets 2,063,825 1,861,622 675,050 (1,906,839) 2,693,658 Total assets $ 2,143,082 $ 1,989,996 $ 874,052 $ (2,021,946) $ 2,985,184 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities Accounts payable $ 947 $ 2,189 $ 31,637 $ — $ 34,773 Accrued expenses and other liabilities 32,952 35,886 25,977 — 94,815 Deferred income and cash received in advance — 1,981 4,355 — 6,336 Intercompany payables 45,242 68,601 1,264 (115,107 ) — Due to affiliate company — 3,930 — — 3,930 Current portion of capital lease obligations — — 2,886 — 2,886 Current portion of long-term debt — 8,031 69 — 8,100 Total current liabilities 79,141 120,618 66,188 (115,107) 150,840 Long-term debt, net of current portion 982,320 226,544 367,059 1,575,923 Capital lease obligations, net of current portion — — 18,555 — 18,555 Unfavorable lease terms — 14,756 — — 14,756 Other long-term liabilities and deferred income — 13,808 1,066 — 14,874 Deferred tax liability — — 11,364 — 11,364 Total non-current liabilities 982,320 255,108 398,044 — 1,635,472 Total liabilities 1,061,461 375,726 464,232 (115,107) 1,786,312 Noncontrolling interest — — 117,251 — 117,251 Total Navios Holdings stockholders' equity 1,081,621 1,614,271 292,568 (1,906,839) 1,081,621 Total liabilities and stockholders' equity $ 2,143,082 $ 1,989,997 $ 874,051 $ (2,021,946) $ 2,985,184 Balance Sheet as of December 31, 2014 Navios Maritime Holdings Inc. Issuer Guarantor Subsidiaries Non Guarantor Subsidiaries Eliminations Total Current assets Cash and cash equivalents $ 98,539 $ 77,085 $ 71,932 $ — $ 247,556 Restricted cash — 2,564 — — 2,564 Accounts receivable, net — 56,265 29,316 — 85,581 Intercompany receivables 23,567 — 71,442 (95,009 ) — Due from affiliate companies 4,638 22,558 — — 27,196 Prepaid expenses and other current assets 2 31,179 23,053 — 54,234 Total current assets 126,746 189,651 195,743 (95,009) 417,131 Deposits for vessels, port terminals and other fixed assets — 22,140 23,225 — 45,365 Vessels, port terminal and other fixed assets, net — 1,467,518 443,625 — 1,911,143 Investments in subsidiaries 1,622,239 271,532 — (1,893,771) — Investment in available-for-sale securities — 6,701 — — 6,701 Investment in affiliates 331,130 548 12,775 — 344,453 Long-term receivable from affiliate companies — 9,625 — — 9,625 Loan receivable from affiliate companies — 7,791 — — 7,791 Other long-term assets — 6,920 28,740 — 35,660 Goodwill and other intangibles 89,562 85,273 174,993 — 349,828 Total non-current assets 2,042,931 1,878,048 683,358 (1,893,771) 2,710,566 Total assets $ 2,169,677 $ 2,067,699 $ 879,101 $ (1,988,780) $ 3,127,697 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities Accounts payable $ 591 $ 18,399 $ 34,847 $ — $ 53,837 Accrued expenses and other liabilities 33,099 49,363 24,858 — 107,320 Deferred income and cash received in advance — 6,263 6,182 — 12,445 Intercompany payables — 93,226 1,783 (95,009 ) — Current portion of capital lease obligations — — 1,449 — 1,449 Current portion of long-term debt — 23,214 69 — 23,283 Total current liabilities 33,690 190,465 69,188 (95,009) 198,334 Long-term debt, net of current portion 983,024 231,193 375,390 — 1,589,607 Capital lease obligations, net of current portion — — 20,911 — 20,911 Unfavorable lease terms — 22,141 — — 22,141 Other long-term liabilities and deferred income — 14,574 2,885 — 17,459 Deferred tax liability — — 12,735 — 12,735 Total non-current liabilities 983,024 267,908 411,921 — 1,662,853 Total liabilities 1,016,714 458,373 481,109 (95,009) 1,861,187 Noncontrolling interest — — 113,547 — 113,547 Total Navios Holdings stockholders' equity 1,152,963 1,609,326 284,445 (1,893,771) 1,152,963 Total liabilities and stockholders' equity $ 2,169,677 $ 2,067,699 $ 879,101 $ (1,988,780) $ 3,127,697 Navios Maritime Non Holdings Inc. Guarantor Guarantor Cash flow statement for the six months ended June 30, 2015 Issuer Subsidiaries Subsidiaries Eliminations Total Net cash (used in)/provided by operating activities $ (20,906) $ 12,887 $ 9,758 $ — $ 1,739 Cash flows from investing activities Acquisition of investments in affiliates (14,668) (4,275) (1,528 ) — (20,471 ) Loan to affiliate company — (3,289 ) — — (3,289 ) Decrease in long-term receivable from affiliate companies — 9,488 — — 9,488 Dividends from affiliate companies 7,298 — — — 7,298 Deposits for vessel acquisitions — (2,150 ) (4,475) — (6,625 ) Purchase of property, equipment and other fixed assets — (125 ) (4,452 ) — (4,577 ) Net cash used in investing activities (7,370) (351) (10,455) — (18,176) Cash flows from financing activities Transfer (to)/from other group subsidiaries (17,602 ) 16,074 1,528 — — Repayment of long-term debt and payment of principal — (30,988 ) (34 ) — (31,022 ) Dividends paid (20,644 ) — — — (20,644 ) Decrease in restricted cash — 1,622 — — 1,622 Payments of obligations under capital leases — — (709 ) — (709 ) Net cash (used in)/provided by financing activities (38,246) (13,292) 785 — (50,753) (Decrease)/ increase in cash and cash equivalents (66,522) (756) 88 — (67,190) Cash and cash equivalents, at beginning of period 98,539 77,085 71,932 — 247,556 Cash and cash equivalents, at end of period $ 32,017 $ 76,329 $ 72,020 $ — $ 180,366 Navios Maritime Non Holdings Inc. Guarantor Guarantor Cash flow statement for the six months ended June 30, 2014 Issuer Subsidiaries Subsidiaries Eliminations Total Net cash (used in)/provided by operating activities $ (12,714) $ 59,782 $ (6,576) $ — $ 40,492 Cash flows from investing activities Acquisition of investments in affiliates — — (2,233 ) — (2,233 ) Loan to affiliate company — (2,831 ) — — (2,831 ) Increase in long-term receivable from affiliate companies — (2,263 ) — — (2,263 ) Dividends from affiliate companies 7,298 — — — 7,298 Deposits for vessel acquisitions — (17,288 ) (9,557) — (26,845 ) Acquisition of vessels — (71,862 ) — — (71,862 ) Purchase of property, equipment and other fixed assets (15 ) (135 ) (29,183 ) — (29,333 ) Net cash provided/(used in) in investing activities 7,283 (94,379) (40,973) — (128,069) Cash flows from financing activities Transfer (to)/from other group subsidiaries (15,131 ) 12,898 2,233 — — Issuance of common stock 638 — — — 638 Net proceeds from issuance of preferred stock 47,847 — — — 47,847 Proceeds from long-term loans, net of deferred finance fees — 40,385 — — 40,385 Proceeds from issuance of senior notes, net of debt issuance costs — — 365,732 — 365,732 Repayment of long-term debt and payment of principal — (9,597 ) (34 ) — (9,631 ) Repayment of senior notes — — (290,000 ) — (290,000 ) Contribution from noncontrolling shareholders — 3,484 — — 3,484 Dividends paid (14,351 ) — — — (14,351 ) Increase in restricted cash — (469 ) — — (469 ) Acquisition of noncontrolling interest — (10,889 ) — — (10,889 ) Payments of obligations under capital leases — — (565 ) — (565 ) Net cash provided by financing activities 19,003 35,812 77,366 — 132,181 Net increase in cash and cash equivalents 13,572 1,215 29,817 — 44,604 Cash and cash equivalents, at beginning of period 33,769 67,492 86,570 — 187,831 Cash and cash equivalents, at end of period $ 47,341 $ 68,707 $ 116,387 $ — $ 232,435 |