OTHER FINANCIAL INFORMATION | NOTE 14: OTHER FINANCIAL INFORMATION The Company's 2019 Notes 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)/income for the three months ended June 30, 2016 Revenue $ — $ 46,991 $ 58,742 $ — $ 105,733 Administrative fee revenue from affiliates — 5,463 — — 5,463 Time charter, voyage and logistics business expenses — (23,176 ) (12,919 ) — (36,095 ) Direct vessel expenses — (13,302 ) (21,383 ) — (34,685 ) General and administrative expenses incurred on behalf of affiliates — (5,463 ) — — (5,463 ) General and administrative expenses (1,777 ) (1,077 ) (3,538 ) — (6,392 ) Depreciation and amortization (701 ) (20,044 ) (6,387 ) — (27,132 ) Interest expense and finance cost, net (19,170 ) (1,699 ) (5,829 ) — (26,698 ) Other income/(expense), net 12 (524 ) (2,018 ) — (2,530 ) (Loss)/income before equity in net earnings of affiliated companies (21,636) (12,831) 6,668 — (27,799) (Loss)/income from subsidiaries (7,695 ) 4,701 — 2,994 — Equity in net earnings of affiliated companies 2,917 843 (336 ) — 3,424 (Loss)/income before taxes (26,414) (7,287) 6,332 2,994 (24,375) Income tax (expense)/benefit — (73 ) 694 — 621 Net (loss)/income (26,414) (7,360) 7,026 2,994 (23,754) Less: Net income attributable to the noncontrolling interest — — (2,662 ) — (2,662 ) Net (loss)/income attributable to Navios Holdings common stockholders $ (26,414) $ (7,360) $ 4,364 $ 2,994 $ (26,416) Other Comprehensive income/( loss) Unrealized holding gain/(loss) on investments in available-for-sale securities $ 495 $ 495 $ — $ (495 ) $ 495 Reclassification to earnings 345 345 — (345 ) 345 Total other comprehensive income/(loss) $ 840 $ 840 $ — $ (840) $ 840 Total comprehensive (loss)/income $ (25,574) $ (6,520) $ 7,026 $ 2,154 $ (22,914) Comprehensive income attributable to noncontrolling interest — — (2,662 ) — (2,662 ) Total comprehensive income/(loss) attributable to Navios Holdings common stockholders $ (25,574) $ (6,520) $ 4,364 $ 2,154 $ (25,576) Navios Maritime Holdings Inc. Issuer Guarantor Subsidiaries Non Guarantor Subsidiaries Eliminations Total Statement of comprehensive (loss)/income 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 gain/(loss) 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)/ loss attributable to noncontrolling interest — — (3,405 ) — (3,405 ) Total comprehensive(loss)/income 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 six months ended June 30, 2016 Revenue $ — $ 93,259 $ 113,961 $ — $ 207,220 Administrative fee revenue from affiliates — 10,945 — — 10,945 Time charter, voyage and logistics business expenses — (55,020 ) (27,456 ) — (82,476 ) Direct vessel expenses — (26,677 ) (38,082 ) — (64,759 ) General and administrative expenses incurred on behalf of affiliates — (10,945 ) — — (10,945 ) General and administrative expenses (3,134 ) (2,860 ) (6,836 ) — (12,830 ) Depreciation and amortization (1,443 ) (32,455 ) (13,061 ) — (46,959 ) Interest expense and finance cost, net (38,990 ) (3,425 ) (12,033 ) — (54,448 ) Other (expense)\income, net 60 12,249 (3,175 ) — 9,134 (Loss)/income before equity in net earnings of affiliated companies (43,507) (14,929) 13,318 — (45,118) (Loss)/income from subsidiaries (5,389 ) 8,322 — (2,933 ) — Equity in net earnings of affiliated companies 15,016 1,691 (331 ) — 16,376 (Loss)/income before taxes (33,880) (4,916) 12,987 (2,933) (28,742) Income tax expense — (142 ) (282 ) — (424 ) Net (loss)/income (33,880) (5,058) 12,705 (2,933) (29,166) Less: Net income attributable to the noncontrolling interest — — (4,715 ) — (4,715 ) Net (loss)/income attributable to Navios Holdings common stockholders $ (33,880) $ (5,058) $ 7,990 $ (2,933) $ (33,881) Other Comprehensive( loss)/ income Unrealized holding gain/(loss) on investments in available-for-sale securities $ 100 $ 100 $ — $ (100 ) $ 100 Reclassification to earnings 345 345 — (345 ) 345 Total other comprehensive loss $ 445 $ 445 $ — $ (445) $ 445 Total comprehensive (loss)/income $ (33,435) $ (4,613) $ 12,705 $ (3,378) $ (28,721) Comprehensive income attributable to noncontrolling interest — — (4,715 ) — (4,715 ) Total comprehensive (loss)/income attributable to Navios Holdings common stockholders $ (33,435) $ (4,613) $ 7,990 $ (3,378) $ (33,436) Navios Maritime Holdings Inc. Issuer Guarantor Subsidiaries Non Guarantor Subsidiaries Eliminations Total Statement of comprehensive (loss)/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)/loss 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 gain/(loss) 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) Balance Sheet as of June 30, 2016 Navios Maritime Holdings Inc. Issuer Guarantor Subsidiaries Non Guarantor Subsidiaries Eliminations Total Current assets Cash and cash equivalents $ 14,189 $ 54,033 $ 72,307 $ — $ 140,529 Restricted cash — 2,671 — — 2,671 Accounts receivable, net — 32,733 33,683 — 66,416 Intercompany receivables 4,972 60,536 74,276 (139,784 ) — Due from affiliate companies 1,409 15,741 311 — 17,461 Prepaid expenses and other current assets — 45,603 14,286 — 59,889 Total current assets 20,570 211,317 194,863 (139,784) 286,966 Vessels, port terminals and other fixed assets, net — 1,448,758 419,910 — 1,868,668 Deposits for vessel acquisitions — — 91,669 — 91,669 Investments in subsidiaries 1,644,420 294,044 — (1,938,464) — Investment in affiliates 364,515 12,668 11,589 — 388,772 Loan receivable from affiliate companies — 21,827 — — 21,827 Other long-term assets — 18,351 20,628 — 38,979 Goodwill and other intangibles 85,350 50,102 169,362 — 304,814 Total non-current assets 2,094,285 1,845,750 713,158 (1,938,464) 2,714,729 Total assets $ 2,114,855 $ 2,057,067 $ 908,021 $ (2,078,248) $ 3,001,695 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities Accounts payable $ 440 $ 54,649 $ 25,891 $ — $ 80,980 Accrued expenses and other liabilities 33,656 50,034 17,595 — 101,285 Deferred income and cash received in advance — 5,234 6,660 — 11,894 Intercompany payables 139,784 — — (139,784 ) — Due to affiliate company — 24,365 — — 24,365 Current portion of capital lease obligations — — 3,000 — 3,000 Current portion of long-term debt — 20,548 2,968 — 23,516 Total current liabilities 173,880 154,830 56,114 (139,784) 245,040 Long-term debt, net of current portion 985,193 230,968 389,219 1,605,380 Capital lease obligations, net of current portion — — 15,555 — 15,555 Long term payable to affiliate companies — 6,430 — — 6,430 Other long-term liabilities and deferred income — 34,982 702 — 35,684 Deferred tax liability — — 11,515 — 11,515 Total non-current liabilities 985,193 272,380 416,991 — 1,674,564 Total liabilities 1,159,073 427,210 473,105 (139,784) 1,919,604 Noncontrolling interest — — 126,307 — 126,307 Total Navios Holdings stockholders' equity 955,782 1,629,857 308,609 (1,938,464) 955,784 Total liabilities and stockholders' equity $ 2,114,855 $ 2,057,067 $ 908,021 $ (2,078,248) $ 3,001,695 Balance Sheet as of December 31, 2015 Navios Maritime Holdings Inc. Issuer Guarantor Subsidiaries Non Guarantor Subsidiaries Eliminations Total Current assets Cash and cash equivalents $ 34,152 $ 47,753 $ 81,507 $ — $ 163,412 Restricted cash — 13,480 — — 13,480 Accounts receivable, net — 38,716 26,097 — 64,813 Intercompany receivables 10,360 38,108 74,573 (123,041 ) — Due from affiliate companies 4,833 7,836 — — 12,669 Prepaid expenses and other current assets 3 36,580 12,002 — 48,585 Total current assets 49,348 182,473 194,179 (123,041 ) 302,959 Deposits for vessels, port terminals and other fixed assets — 29,695 44,254 — 73,949 Vessels, port terminals and other fixed assets, net — 1,396,101 427,860 — 1,823,961 Investments in subsidiaries 1,636,433 285,726 — (1,922,159 ) — Investments in available-for-sale securities — 5,173 — — 5,173 Investments in affiliates 356,797 13,028 11,921 — 381,746 Loan receivable from affiliate companies — 16,474 — — 16,474 Other long-term assets — 21,325 22,433 — 43,758 Goodwill and other intangibles 86,793 52,829 171,171 — 310,793 Total non-current assets 2,080,023 1,820,351 677,639 (1,922,159 ) 2,655,854 Total assets $ 2,129,371 $ 2,002,824 $ 871,818 $ (2,045,200 ) $ 2,958,813 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities Accounts payable $ 363 $ 45,913 $ 26,329 $ — $ 72,605 Accrued expenses and other liabilities 33,244 54,451 15,400 — 103,095 Deferred income and cash received in advance — 6,267 7,225 — 13,492 Intercompany payables 123,041 — — (123,041 ) — Due to affiliate companies — 17,791 — — 17,791 Current portion of capital lease obligations — — 2,929 — 2,929 Current portion of long-term debt — 16,875 69 — 16,944 Total current liabilities 156,648 141,297 51,952 (123,041 ) 226,856 Long-term debt, net of current portion 983,763 213,102 367,499 — 1,564,364 Capital lease obligations, net of current portion — — 17,720 — 17,720 Unfavorable lease terms — 7,526 — — 7,526 Other long-term liabilities and deferred income — 19,360 1,518 — 20,878 Deferred tax liability — — 10,917 — 10,917 Total non-current liabilities 983,763 239,988 397,654 — 1,621,405 Total liabilities 1,140,411 381,285 449,606 (123,041 ) 1,848,261 Noncontrolling interest — — 121,592 — 121,592 Total Navios Holdings stockholders' equity 988,960 1,621,539 300,620 (1,922,159 ) 988,960 Total liabilities and stockholders' equity $ 2,129,371 $ 2,002,824 $ 871,818 $ (2,045,200 ) $ 2,958,813 Navios Maritime Non Holdings Inc. Guarantor Guarantor Cash flow statement for the six months ended June 30, 2016 Issuer Subsidiaries Subsidiaries Eliminations Total Net cash (used in)/provided by operating activities $ (28,889) $ 52,146 $ 16,880 $ — $ 40,137 Cash flows from investing activities Loan to affiliate company — (4,275 ) — — (4,275 ) Acquisition of vessels — (60,115 ) — — (60,115 ) Deposits for vessel acquisitions — — (44,628) — (44,628 ) Purchase of property, equipment and other fixed assets — (97 ) (3,204 ) — (3,301 ) Net cash used in investing activities — (64,487) (47,832) — (112,319) Cash flows from financing activities Transfer (to)/from other group subsidiaries 13,426 (13,426 ) — — — Repayment of long-term debt and payment of principal — (18,081 ) (34 ) — (18,115 ) Proceeds from long-term loans, net of deferred finance fees — 39,128 23,880 — 63,008 Dividends paid (3,681 ) — — — (3,681 ) Decrease in restricted cash — 11,000 — — 11,000 Acquisition of treasury stock (819 ) — — — (819 ) Payments of obligations under capital leases — — (2,094 ) — (2,094 ) Net cash provided by financing activities 8,926 18,621 21,752 — 49,299 (Decrease)/ increase in cash and cash equivalents (19,963) 6,280 (9,200) — (22,883) Cash and cash equivalents, at beginning of period 34,152 47,753 81,507 — 163,412 Cash and cash equivalents, at end of period $ 14,189 $ 54,033 $ 72,307 $ — $ 140,529 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 provided(used in) /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 |