Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE13a-16 OR15d-16
OF THE SECURITIES EXCHANGE ACT OF 1934
Dated: August 23, 2018
Commission FileNo. 333-179250
NAVIOS SOUTH AMERICAN LOGISTICS INC.
Aguada Park Free Zone
Paraguay 2141, Of. 1603
Montevideo, Uruguay
(Address of Principal Executive Offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form20-F or Form40-F:
Form20-F ☒ Form40-F ☐
Indicate by check mark if the registrant is submitting the Form6-K in paper as permitted by RegulationS-T Rule 101(b)(1):
Yes ☐ No ☒
Indicate by check mark if the registrant is submitting the Form6-K in paper as permitted by RegulationS-T Rule 101(b)(7):
Yes ☐ No ☒
Table of Contents
Operating and Financial Review and Prospects
The following is a discussion of the financial condition and results of operations of Navios South American Logistics Inc. (“Navios Logistics” or the “Company”) for each of the three and six month periods ended June 30, 2018 and 2017. All of these financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”). You should read this section together with the consolidated financial statements and the accompanying notes included in Navios Logistics’ 2017 annual report filed on Form20-F with the Securities and Exchange Commission (the “2017 Form20-F”) and the condensed consolidated financial statements and the accompanying notes included in this Form6-K.
This report contains forward-looking statements within the meaning of the Private Securities Reform Act of 1995. All statements herein other than statements of historical fact, including statements regarding business and industry prospects or future results of operations or financial position, and future dividends or distributions, should be considered forward-looking. Words such as “may,” “expects,” “intends,” “plans,” “believes,” “anticipates,” “hopes,” “estimates,” and variations of such words and similar expressions are intended to identify forward-looking statements. These forward looking statements are based on the information available to, and the expectations and assumptions deemed reasonable by, Navios Logistics at the time this filing was made. Although Navios Logistics 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 Logistics. Actual results may differ materially from those expressed or implied by such forward-looking statements. Included among the factors that, in management’s view, could cause actual results to differ materially from the forward-looking statements contained in this report are changes in any of the following: (i) demand and/or charter and contract rates for our vessels and port facilities; (ii) production or demand for the types of dry and liquid products that are transported by our vessels or stored in our ports; (iii) operating costs including, but not limited to, changes in crew salaries, insurance, provisions, repairs, maintenance and overhead expenses; (iv) changes in interest rates; and other factors listed from time to time in the Navios Logistics’ filings with the Securities and Exchange Commission, including its Form20-Fs and Form6-Ks. Navios Logistics 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 Logistics’ expectations with respect thereto or any change in events, conditions or circumstances on which any statement is based.
Recent Developments
On August 16, 2018, there was a fire incident at the iron ore port terminal in Nueva Palmira, Uruguay. The fire damaged some equipment, but fortunately there were no human casualties. While it is too early to give a concrete estimate for time required to repair or replace equipment, Navios Logistics maintains property and loss of earnings insurance coverage for such types of events (subject to applicable deductibles and other customary limitations).
On August 17, 2018, a new river and estuary tanker was delivered to Navios Logistics. Pursuant to this acquisition, the Company entered into a credit agreement with the shipbuilder for an amount of $7.2 million (€6.2 million) to finance the 50% of the purchase price of the tanker vessel. The agreement bears interest at a fixed rate of 675 basis points and is repayable in 24 equal monthly installments.
Overview
General
Navios Logistics was incorporated under the laws of the Republic of the Marshall Islands on December 17, 2007. Navios Logistics believes it is one of the largest logistics companies in the Hidrovia region river system, the main navigable river system in the region, and in the cabotage trades along the eastern coast of South America. Navios Logistics serves its customers in the Hidrovia region through its three port storage and transfer facilities, one for agricultural and forest related exports located in Uruguay, one for mineral-related exports located in Uruguay and one for refined petroleum products located in Paraguay. Navios Logistics complements its port terminals with a diverse fleet of 338 barges and pushboats that operate in its barge business, and eight vessels, including six oceangoing tankers, one bunker vessel and one river and estuary tanker to be delivered in the third quarter of 2018, which operate in its cabotage business. Navios Logistics provides transportation for dry cargo (cereals, cotton pellets, soybeans, wheat, limestone (clinker), mineral iron, and rolling stones), liquid cargo (hydrocarbons such as crude oil, gas oil, naphtha, fuel oil and vegetable oils) and liquefied cargo (liquefied petroleum gas or “LPG”).
2
Table of Contents
Ports
Navios Logistics owns three port storage and transfer facilities, one for agricultural and forest-related exports, one for mineral-related exports both located in Nueva Palmira Free Zone, Uruguay, and one for refined petroleum products in San Antonio, Paraguay. Navios Logistics’ port facilities in Nueva Palmira have a total storage capacity for grains of 460,000 metric tons, and a stockpile capacity of 700,000 tons for mineral ores. Its port facility in San Antonio has a total storage capacity of 45,660 cubic meters.
Fleet
Navios Logistics’ current core fleet consists of a total of 346 vessels, barges and pushboats of which 344 are owned and two arechartered-in.
Twochartered-in tank barges in the Company’s current core fleet arechartered-in under long-termcharter-in contracts with an average remaining duration of approximately 1.7 years.Charter-in contracts with duration of more than one year at inception are considered to be long-term.
The following is the current core fleet as of August 23, 2018:
Navios Logistics Fleet Summary (owned andchartered-in)
Pushboats/ Barges/ Inland Oil Tankers Fleet | Number of Vessels | Capacity/Brake Horsepower (BHP) | Description | |||||||||
Pushboats | 27 | 95,920 BHP | Various Sizes and Horsepower | |||||||||
Dry Barges | 272 | 481,350 DWT | Dry Cargo | |||||||||
Tank Barges (1) | 36 | 112,187 m | 3 | Liquid Cargo | ||||||||
LPG Barges | 3 | 4,752 m | 3 | LPG | ||||||||
|
| |||||||||||
Total | 338 | |||||||||||
|
| |||||||||||
Product Tanker Fleet | Year Built | DWT | Description | |||||||||
Estefania H | 2008 | 12,000 | Double-hulled Product Tanker | |||||||||
Malva H | 2008 | 8,974 | Double-hulled Product Tanker | |||||||||
Makenita H | 2009 | 17,508 | Double-hulled Product Tanker | |||||||||
Sara H | 2009 | 9,000 | Double-hulled Product Tanker | |||||||||
San San H | 2010 | 16,871 | Double-hulled Product Tanker | |||||||||
Ferni H | 2010 | 16,871 | Double-hulled Product Tanker | |||||||||
Heman H | 2012 | 1,693 | Double-hulled Bunker Vessel | |||||||||
Helena H | 2018 | 4,999 | Double-hulled Product Tanker | |||||||||
|
| |||||||||||
Total | 87,916 | |||||||||||
|
|
(1) | Two tank barges arechartered-in with total capacity of 2,000 m3. |
Chartering Arrangements
Navios Logistics continually monitors developments in the shipping industry and makes decisions based on an individual vessel and segment basis, as well as on its view of overall market conditions, in order to implement its overall business strategy. In the barge business, Navios Logistics typically operates under a mix of time charters and contracts of affreightment (“CoAs”) with durations of one to five years (some of which have minimum guaranteed volumes) and spot contracts. In the cabotage business, Navios Logistics typically operates under time charters with durations in excess of one year. Some of Navios Logistics’ charters provide fixed pricing, minimum volume requirements and labor cost and fuel price adjustment formulas.
Factors Affecting Navios Logistics’ Results of Operations
Contract Rates
The shipping and logistics industry has been highly volatile in the recent past. In order to have full utilization of its fleet and storage capacity, the Company must be able to renew the contracts on its fleet and ports upon the expiration or termination of current contracts. This ability depends upon economic conditions in the sectors in which the vessels, barges and pushboats operate, changes in the supply and demand for vessels, barges and pushboats and changes in the supply and demand for the transportation and storage of commodities.
3
Table of Contents
Weather Conditions
As Navios Logistics specializes in the transportation and storage of liquid cargoes and dry bulk cargoes along the Hidrovia, any changes adversely affecting the region, such as low water levels, could reduce or limit Navios Logistics’ ability to effectively transport cargo.
Droughts and other adverse weather conditions, including any possible effects of climate change, could result in a decline in production of the agricultural products Navios Logistics transports and stores, and this could result in a reduction in demand for its services.
Foreign Currency Transactions
Navios Logistics’ operating results, which are reported in U.S. dollars, may be affected by fluctuations in the exchange rate between the U.S. dollar and other currencies. Navios Logistics uses the U.S. dollar as its functional and reporting currency. Therefore, revenue and expense accounts are translated into U.S. dollars at the exchange rate in effect at the date of each transaction. The balance sheets of Navios Logistics’ foreign operations are translated using the exchange rate at the balance sheet date except for property and equipment and equity, which are translated at historical rates.
Navios Logistics’ subsidiaries in Uruguay, Argentina, Brazil and Paraguay transact some of their operations in Uruguayan pesos, Argentinean pesos, Brazilian reales and Paraguayan guaranies, respectively; however, all of the subsidiaries’ primary cash flows are U.S. dollar-denominated. Transactions in currencies other than the functional currency are translated at the exchange rate in effect at the date of each transaction. Differences in exchange rates during the period between the date a transaction denominated in a foreign currency is consummated and the date on which it is either settled or translated are recognized in the statement of operations.
Inflation and Fuel Price Increases
The impact of inflation and the resulting pressure on prices in the South American countries in which Navios Logistics operates may not be fully neutralized by equivalent adjustments in the rate of exchange between the local currencies and the U.S. dollar. Specifically, for Navios Logistics’ vessel, barge and pushboat business, Navios Logistics has negotiated, and will continue to negotiate, crew cost adjustment and fuel price adjustment clauses; however, in some cases, the prices that Navios Logistics pays for fuel and crew costs are temporarily not aligned with the adjustments that Navios Logistics obtains under its freight contracts.
Seasonality
Certain of the Navios Logistics’ businesses have seasonality aspects, and seasonality affects the results of Navios Logistics’ operations and revenues, particularly in the first and last quarters of each year. Generally, the high season for the barge business is the period between February and July as a result of the South American harvest and higher river levels. Any growth in production and transportation of commodities may offset part of this seasonality. During the South American late spring and summer, mainly from November to January, the low level of water in the northern Hidrovia could adversely affect Navios Logistics’ operations because the water level is not high enough to accommodate the draft of a heavily laden vessel. Such low levels also adversely impact Navios Logistics’ ability to employ convoys as the water level towards the banks of the river may be too low to permit vessel traffic even if the middle of the river is deep enough to permit passage. With respect to dry port terminal operations in Uruguay, the high season is mainly from April to September, linked with the arrival of the first barges down the river and with the oceangoing vessels’ logistics operations. Navios Logistics’ liquid port terminal operations in Paraguay and its cabotage business are not significantly affected by seasonality as the operations of the liquid port and cabotage business are primarily linked to refined petroleum products.
Statement of Operations Breakdown by Segments
Navios Logistics reports its operations based on three reportable segments: the port terminal business, the barge business and the cabotage business. The port terminal business segment includes the dry and liquid port terminal operations, the barge business segment includes Navios Logistics’ river fleet and the cabotage business segment includes the product tankers.
4
Table of Contents
Period over Period Comparisons
The following table presents consolidated revenue and expense information for the three and six month periods ended June 30, 2018 and 2017. This information was derived from Navios Logistics’ unaudited condensed consolidated financial statements for the respective periods.
(Expressed in thousands of U.S. dollars) | Three Month Period ended June 30, 2018 (unaudited) | Three Month Period ended June 30, 2017 (unaudited) | Six Month Period ended June 30, 2018 (unaudited) | Six Month Period ended June 30, 2017 (unaudited) | ||||||||||||
Time charter, voyage and port terminal revenues | $ | 50,798 | $ | 50,571 | $ | 94,641 | $ | 86,360 | ||||||||
Sales of products | 9,265 | 8,810 | 17,690 | 16,822 | ||||||||||||
Time charter, voyage and port terminal expenses | (9,041 | ) | (9,641 | ) | (16,867 | ) | (16,208 | ) | ||||||||
Direct vessel expenses | (14,640 | ) | (19,084 | ) | (29,430 | ) | (36,612 | ) | ||||||||
Cost of products sold | (8,641 | ) | (8,387 | ) | (17,153 | ) | (15,840 | ) | ||||||||
Depreciation and amortization | (7,152 | ) | (6,378 | ) | (14,380 | ) | (12,468 | ) | ||||||||
General and administrative expenses | (3,963 | ) | (4,117 | ) | (7,887 | ) | (7,638 | ) | ||||||||
Interest expense and finance cost, net | (9,997 | ) | (6,295 | ) | (19,242 | ) | (12,076 | ) | ||||||||
Gain on sale of assets | — | 21 | 28 | 1,051 | ||||||||||||
Other expense, net | (3,204 | ) | (1,214 | ) | (5,532 | ) | (2,596 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Income before income taxes | $ | 3,425 | $ | 4,286 | $ | 1,868 | $ | 795 | ||||||||
Income tax benefit | 569 | 144 | 1,079 | 628 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income | $ | 3,994 | $ | 4,430 | $ | 2,947 | $ | 1,423 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Other Operating Data | ||||||||||||||||
Grain Port-tons of cargo moved | 700,873 | 1,101,201 | 1,007,709 | 1,767,201 | ||||||||||||
Iron ore Port-tons of cargo moved | 264,778 | 73,599 | 622,213 | 73,599 | ||||||||||||
Liquid Port—cubic meters of stored liquid cargos | 81,064 | 76,474 | 152,457 | 129,974 | ||||||||||||
Liquid Port—cubic meters of sales of products | 12,686 | 13,667 | 24,296 | 27,910 | ||||||||||||
Barge—cubic meters of liquid cargos | 50,413 | 90,403 | 96,353 | 187,848 | ||||||||||||
Barge—dry cargo tons | 569,615 | 696,785 | 970,040 | 1,011,750 | ||||||||||||
Cabotage—cubic meters of liquid cargos | 320,513 | 390,587 | 563,233 | 622,820 | ||||||||||||
Cabotage—available days | 625 | 637 | 1,246 | 1,228 | ||||||||||||
Cabotage—operating days | 443 | 549 | 859 | 892 | ||||||||||||
Revenues per Segment | ||||||||||||||||
Port Business | $ | 31,452 | $ | 22,793 | $ | 56,245 | $ | 38,381 | ||||||||
Revenue—grain port | $ | 9,192 | $ | 12,675 | $ | 12,342 | $ | 19,516 | ||||||||
Revenue—iron ore port | $ | 12,135 | $ | 760 | $ | 24,355 | $ | 760 | ||||||||
Revenue—liquid port | $ | 860 | $ | 548 | $ | 1,858 | $ | 1,283 | ||||||||
Sales of products—liquid port | $ | 9,265 | $ | 8,810 | $ | 17,690 | $ | 16,822 | ||||||||
Barge Business | $ | 18,164 | $ | 22,198 | $ | 35,161 | $ | 41,182 | ||||||||
Cabotage Business | $ | 10,447 | $ | 14,390 | $ | 20,925 | $ | 23,619 |
For the three month period ended June 30, 2018 compared to the three month period ended June 30, 2017
Time Charter, Voyage and Port Terminal Revenues: For the three month period ended June 30, 2018, Navios Logistics’ time charter, voyage and port terminal revenues increased by $0.2 million or 0.4% to $50.8 million, as compared to $50.6 million for the same period during 2017. Revenue from the port terminal business increased by $8.2 million or 58.7% to $22.2 million for the three month period ended June 30, 2018, as compared to $14.0 million for the same period during 2017. This increase was mainly attributable to the commencement of operations at the new iron ore terminal in the second quarter of 2017. Revenue from the barge business decreased by $4.0 million or 18.2% to $18.2 million for the three month period ended June 30, 2018, as compared to $22.2 million for the same period during 2017, mainly related to lower revenue from liquid cargo transportation. Revenue from the cabotage business decreased by $4.0 million or 27.4% to $10.4 million for the three month period ended June 30, 2018, as compared to $14.4 million for the same period during 2017, mainly due to fewer operating days.
Sales of Products: For the three month period ended June 30, 2018, Navios Logistics’ sales of products increased by $0.5 million or 5.2% to $9.3 million, as compared to $8.8 million for the same period during 2017. This increase was attributable to an increase in the Paraguayan liquid port’s price of products sold.
5
Table of Contents
Time Charter, Voyage and Port Terminal Expenses: Time charter, voyage and port terminal expenses decreased by $0.6 million or 6.2% to $9.0 million for the three month period ended June 30, 2018, as compared to $9.6 million for the same period during 2017. This decrease was mainly attributable to a $1.4 million or 23.3% decrease in time charter and voyage expenses of the barge business to $4.4 million for the three month period ended June 30, 2018, as compared to $5.8 million for the same period during 2017. Time charter and voyage expenses of the cabotage business decreased by $0.2 million or 39.3% to $0.3 million for the three month period ended June 30, 2018, as compared to $0.5 million for the same period during 2017. The overall decrease was partially mitigated by a $1.0 million or 28.4% increase in port terminal expenses to $4.3 million for the three month period ended June 30, 2018, as compared to $3.3 million for the same period during 2017. The increase was mainly attributable to the commencement of operations at the new iron ore terminal.
Direct Vessel Expenses: Direct vessel expenses decreased by $4.5 million or 23.3% to $14.6 million for the three month period ended June 30, 2018, as compared to $19.1 million for the same period during 2017. Direct vessel expenses of the cabotage business decreased by $3.7 million or 35.7% to $6.7 million for the three month period ended June 30, 2018, as compared to $10.4 million for the same period during 2017, mainly due to fewer operating days. Direct vessel expenses of the barge business decreased by $0.8 million or 8.5% to $7.9 million for the three month period ended June 30, 2018, as compared to $8.7 million for the same period during 2017. This decrease was mainly attributable to decreased crew costs. Direct vessel expenses include crew costs, victual costs, dockage expenses, lubricants, spares, insurance, maintenance and repairs.
Cost of Products Sold: For the three month period ended June 30, 2018, Navios Logistics’ cost of products sold increased by $0.2 million or 3.0% to $8.6 million, as compared to $8.4 million for the same period during 2017. This increase was mainly attributable to the increase in the Paraguayan liquid port terminal’s cost of products purchased.
Depreciation and Amortization: Depreciation and amortization expense increased by $0.8 million or 12.1% to $7.2 million for the three month period ended June 30, 2018, as compared to $6.4 million for the same period during 2017. The depreciation of tangible assets and the amortization of intangible assets for the three month period ended June 30, 2018 amounted to $6.5 million and $0.7 million, respectively. Depreciation of tangible assets and amortization of intangible assets for the three month period ended June 30, 2017 amounted to $5.5 million and $0.9 million, respectively. Depreciation and amortization in the port terminal businesses increased by $0.9 million or 76.2% to $2.0 million for the three month period ended June 30, 2018, as compared to $1.1 million for the same period during 2017. This increase was mainly attributable to the commencement of operations at the new iron ore terminal. Depreciation and amortization in the cabotage business decreased by $0.1 million or 9.0% to $0.7 million for the three month period ended June 30, 2018, as compared to $0.8 million for the same period during 2017. Depreciation and amortization in the barge business remained stable at $4.5 million for the three month periods ended June 30, 2018 and 2017.
General and Administrative Expenses: General and administrative expenses decreased by $0.1 million or 3.7% to $4.0 million for the three month period ended June 30, 2018, as compared to $4.1 million for the same period during 2017.
Interest Expense and Finance Cost, Net: Interest expense and finance cost, net increased by $3.7 million or 58.8% to $10.0 million for the three month period ended June 30, 2018, as compared to $6.3 million for the same period during 2017, mainly due to the new Term Loan B Facility (as defined below) issued in the fourth quarter of 2017 and reduced capitalized interest following the completion of the construction of the iron ore terminal. For the three month period ended June 30, 2018, interest expense amounted to $9.4 million, other finance costs amounted to $0.7 million and interest income amounted to $0.1 million. For the three month period ended June 30, 2017, interest expense amounted to $6.3 million.
Other Expense, Net:Other expense, net increased by $2.0 million or 163.9% to $3.2 million for the three month period ended June 30, 2018, as compared to $1.2 million for the same period of 2017. Other expense, net in the barge business increased by $2.2 million to $1.7 million for the three month period ended June 30, 2018, as compared to $0.5 million other income for the same period during 2017. This increase was mainly due to the increased provisions for losses on account receivables and negative foreign exchange differences. Other expense, net in the port terminal business increased by $0.1 million or 111.0% to $0.2 million for the three month period ended June 30, 2018, as compared to $0.1 million for the same period during 2017. The overall increase was partially mitigated by a decrease of $0.3 million or 20.8% in other expense, net in the cabotage business to $1.3 million for the three month period ended June 30, 2018, as compared to $1.6 million for the same period during 2017.
Income Tax Benefit: Income tax benefit increased by $0.5 million to $0.6 million for the three month period ended June 30, 2018, as compared to $0.1 million for the same period during 2017. Income tax expense of the cabotage business decreased by $0.4 million or 73.2% to $0.1 million for the three month period ended June 30, 2018, as compared to $0.5 million for the same period during 2017. Income tax benefit of the barge business increased by $0.1 million or 13.0% to $0.7 million for the three month period ended June 30, 2018, as compared to $0.6 million for the same period during 2017.
6
Table of Contents
For the six month period ended June 30, 2018 compared to the six month period ended June 30, 2017
Time Charter, Voyage and Port Terminal Revenues:For the six month period ended June 30, 2018, Navios Logistics’ time charter, voyage and port terminal revenues increased by $8.2 million or 9.6% to $94.6 million, as compared to $86.4 million for the same period during 2017. Revenue from the port terminal business increased by $17.0 million or 78.8% to $38.6 million for the six month period ended June 30, 2018, as compared to $21.6 million for the same period during 2017. The increase was mainly attributable to the commencement of operations at the new iron ore terminal. Revenue from the barge business decreased by $6.1 million or 14.6% to $35.1 million for the six month period ended June 30, 2018, as compared to $41.2 million for the same period during 2017, mainly related to lower revenue from liquid cargo transportation. Revenue from the cabotage business decreased by $2.7 million or 11.4% to $20.9 million for the six month period ended June 30, 2018, as compared to $23.6 million for the same period during 2017, mainly due to fewer operating days and lower rates.
Sales of Products: For the six month period ended June 30, 2018, Navios Logistics’ sales of products increased by $0.9 million or 5.2% to $17.7 million, as compared to $16.8 million for the same period during 2017. This increase was attributable to an increase in the Paraguayan liquid port terminal’s price of products sold.
Time Charter, Voyage and Port Terminal Expenses: Time charter, voyage and port terminal expenses increased by $0.7 million or 4.1% to $16.9 million for the six month period ended June 30, 2018, as compared to $16.2 million for the same period during 2017. This increase was mainly attributable to a $1.9 million or 32.0% increase in port terminal expenses to $8.0 million for the six month period ended June 30, 2018, as compared to $6.1 million for the same period during 2017, mainly attributable to the commencement of operations at the new iron ore terminal. Time charter and voyage expenses of the barge business decreased by $0.8 million or 10.0% to $8.3 million for the six month period ended June 30, 2018, as compared to $9.1 million for the same period during 2017. Time charter and voyage expenses of the cabotage business decreased by $0.4 million or 37.1% to $0.6 million for the six month period ended June 30, 2018, as compared to $1.0 million for the same period during 2017.
Direct Vessel Expenses: Direct vessel expenses decreased by $7.2 million or 19.6% to $29.4 million for the six month period ended June 30, 2018, as compared to $36.6 million for the same period during 2017. Direct vessel expenses of the cabotage business decreased by $5.1 million or 27.2% to $13.6 million for the six month period ended June 30, 2018, as compared to $18.7 million for the same period during 2017, mainly due to fewer operating days and lower crew costs. Direct vessel expenses of the barge business decreased by $2.1 million or 11.7% to $15.8 million for the six month period ended June 30, 2018, as compared to $17.9 million for the same period during 2017. This decrease was mainly attributable to lower crew costs. Direct vessel expenses include crew costs, victual costs, dockage expenses, lubricants, spares, insurance, maintenance and repairs.
Cost of Products Sold: For the six month period ended June 30, 2018, Navios Logistics’ cost of products sold increased by $1.4 million or 8.3%, to $17.2 million, as compared to $15.8 million for the same period during 2017. This increase was mainly attributable to the increase in the Paraguayan liquid port’s cost of products purchased.
Depreciation and Amortization: Depreciation and amortization expense increased by $1.9 million or 15.3% to $14.4 million for the six month period ended June 30, 2018, as compared to $12.5 million for the same period during 2017. The depreciation of tangible assets and the amortization of intangible assets for the six month period ended June 30, 2018 amounted to $13.0 million and $1.4 million, respectively. Depreciation of tangible assets and amortization of intangible assets for the six month period ended June 30, 2017 amounted to $10.7 million and $1.8 million, respectively. Depreciation and amortization in the port terminal businesses increased by $2.3 million or 116.2% to $4.2 million for the six month period ended June 30, 2018, as compared to $1.9 million for the same period during 2017, mainly due to the commencement of operations at the new iron ore terminal. Depreciation and amortization in the barge business decreased by $0.2 million or 1.5% to $8.8 million for the six month period ended June 30, 2018, as compared to $9.0 million for the same period during 2017. Depreciation and amortization in the cabotage business decreased by $0.2 million or 12.1% to $1.4 million for the six month period ended June 30, 2018, as compared to $1.6 million for the same period during 2017.
General and Administrative Expenses: General and administrative expenses increased by $0.3 million or 3.3% to $7.9 million for the six month period ended June 30, 2018, as compared to $7.6 million for the same period during 2017, mainly attributable to an increase in professional fees.
Interest Expense and Finance Cost, Net: Interest expense and finance cost, net increased by $7.1 million or 59.3% to $19.2 million for the six month period ended June 30, 2018, as compared to $12.1 million for the same period of 2017, mainly due to the new Term Loan B Facility (as defined below) issued in the fourth quarter of 2017 and reduced capitalized interest following the completion of the construction of the iron ore terminal. For the six month period ended June 30, 2018, interest expense amounted to $18.0 million, other finance costs amounted to $1.3 million and interest income amounted to $0.1 million. For the six month period ended June 30, 2017, interest expense amounted to $11.6 million, other finance cost amounted to $0.6 million and interest income amounted to $0.1 million.
7
Table of Contents
Other Expense, Net: Other expense, net increased by $2.9 million or 113.1% to $5.5 million for the six month period ended June 30, 2018, as compared to $2.6 million for the same period during 2017. Other expense, net for the barge business increased by $3.4 million to $3.3 million for the six month period ended June 30, 2018, as compared to $0.1 million other income for the same period during 2017. This increase was mainly due to the income recorded from an arbitration award in the first quarter of 2017, higher provisions for losses on account receivables and negative foreign exchange differences. Other expense, net for the cabotage business decreased by $0.5 million or 19.4% to $2.0 million for the six month period ended June 30, 2018, as compared to $2.5 million for the same period during 2017, mainly due to a decrease in taxes other than income taxes. Other expense, net for the port terminal business remained flat at $0.2 million for the six month periods ended June 30, 2018 and 2017.
Gain on sales of assets: Gain on sales of assets amounted to zero for the six month period ended June 30, 2018, as compared to $1.1 million for the same period during 2017, mainly attributable to the sale of two self-propelled barges in the first quarter of 2017.
Income Tax Benefit/(Expense): Income tax benefit increased by $0.5 million or 71.8% to $1.1 million for the six month period ended June 30, 2018, as compared to $0.6 million the same period during 2017. The income tax expense of the cabotage business decreased by $0.6 million for the six month period ended June 30, 2017, as compared to zero for the same period during 2017. Income tax benefit of the barge business decreased by $0.1 million or 8.6% to $1.1 million for the six month period ended June 30, 2018, as compared to $1.2 million for the same period during 2017.
Liquidity and Capital Resources
Navios Logistics has historically financed its capital requirements with cash flows from operations, equity contributions from stockholders, borrowings under its credit facilities and issuance of other debt. Main uses of funds have been capital expenditures for the acquisition of new vessels, new construction and upgrades at the port terminals, expenditures incurred in connection with ensuring that the owned vessels comply with international and regulatory standards and repayments of credit facilities. Navios Logistics anticipates that cash on hand, internally generated cash flows, borrowings under future credit facilities and issuance of other debt will be sufficient to fund its operations, including working capital requirements. In addition, Navios Logistics regularly reviews opportunities for acquisitions of businesses and additional vessels, development of new facilities and infrastructure, joint ventures and other corporate transactions that may be material to it. In connection with any such transactions, Navios Logistics may need to raise significant amounts of capital, including debt. Navios Logistics does not have any material contractual arrangements for such transactions at this time. See “Working Capital Position,” “Capital Expenditures,” “Contractual Obligations” and “Long-term Debt Obligations and Credit Arrangements” for further discussion of Navios Logistics’ working capital position.
The following table presents cash flow information derived from the unaudited condensed consolidated statements of cash flows of Navios Logistics for the six month periods ended June 30, 2018 and 2017.
(Expressed in thousands of U.S. dollars) | Six Month Period Ended June 30, 2018 (unaudited) | Six Month Period Ended June 30, 2017 (unaudited) | ||||||
Net cash provided by operating activities | $ | 1,622 | $ | 23,772 | ||||
Net cash used in investing activities | (5,927 | ) | (28,971 | ) | ||||
Net cash (used in)/ provided by financing activities | (5,180 | ) | 16 | |||||
|
|
|
| |||||
Decrease in cash and cash equivalents | (9,485 | ) | (5,183 | ) | ||||
Cash and cash equivalents and restricted cash, beginning of the period | 79,888 | 68,082 | ||||||
|
|
|
| |||||
Cash and cash equivalents and restricted cash, end of period | $ | 70,403 | $ | 62,899 | ||||
|
|
|
|
8
Table of Contents
Cash provided by operating activities for the six month period ended June 30, 2018 as compared to cash provided by operating activities for the six month period ended June 30, 2017
Net cash from operating activities decreased by $22.2 million to $1.6 million of cash provided by operating activities for the six month period ended June 30, 2018, as compared to $23.8 million of cash provided by operating activities for the same period during 2017. In determining net cash from operating activities, net income is adjusted for the effect of certainnon-cash items including depreciation and amortization and income taxes, which are analyzed in detail as follows:
(Expressed in thousands of U.S. dollars) | Six Month Period Ended June 30, 2018 (unaudited) | Six Month Period Ended June 30, 2017 (unaudited) | ||||||
Net income | $ | 2,947 | $ | 1,423 | ||||
Depreciation of vessels, port terminals and other fixed assets | 13,041 | 10,739 | ||||||
Amortization of intangible assets and liabilities | 1,339 | 1,729 | ||||||
Accretion of Notes Payable / unwinding of discount | (25 | ) | 5 | |||||
Amortization of deferred financing costs | 1,147 | 527 | ||||||
Amortization of deferred drydock costs | 3,721 | 4,007 | ||||||
Provision for losses on accounts receivable | 812 | 24 | ||||||
Gain on sale of assets | (28 | ) | (1,051 | ) | ||||
Income taxes | (1,079 | ) | (628 | ) | ||||
|
|
|
| |||||
Net income adjusted fornon-cash items | $ | 21,875 | $ | 16,775 | ||||
|
|
|
|
Net income is also adjusted for changes in operating assets and liabilities in order to determine net cash provided by operating activities.
The negative change in operating assets and liabilities of $20.3 million for the six month period ended June 30, 2018 resulted from a $12.6 million increase in accounts receivable, a $2.7 million decrease in deferred income, a $1.7 million of payments for drydock and special survey costs, a $1.3 million decrease in accounts payable, a $1.2 million decrease in accrued expenses, a $0.8 million increase in prepaid expenses, a $0.3 million decrease in long term liabilities, a $0.2 million increase in long term assets, a $0.2 million decrease in income tax payable, and a $0.1 million decrease in amounts due to affiliate companies. The negative change in operating assets and liabilities was partially offset by a $0.8 million decrease in inventories.
The positive change in operating assets and liabilities of $6.9 million for the six month period ended June 30, 2017 resulted from a $12.5 million decrease in accounts receivable, including the $21.5 million cash received in March 2017 following the favorable resolution of the arbitration proceedings in New York (see also “Legal Proceedings”), a $3.6 million decrease in inventories, a $1.0 million decrease in long term assets, a $0.7 million increase in deferred income, a $0.5 million increase in amounts due to affiliate companies, a $0.1 million increase in accrued expenses, a $0.1 million increase in income tax payable, and a $0.1 million decrease prepaid expenses and other current assets. The positive change in operating assets and liabilities was partially offset by a $8.5 million decrease in accounts payable, $3.0 million of payments for drydock and special survey costs and a $0.2 million decrease in long term liabilities.
Cash used in investing activities for the six month period ended June 30, 2018 as compared to the six month period ended June 30, 2017:
Net cash used in investing activities decreased by $23.1 million to $5.9 million for the six month period ended June 30, 2018, from $29.0 million for the same period during 2017.
Cash used in investing activities for the six month period ended June 30, 2018 was mainly attributable to (a) $2.1 million in payments for the construction of a river and estuary tanker, (b) $1.9 million in payments for the construction of the Company’s three new pushboats, (c) $0.9 million in payments for the purchase of other fixed assets, (d) $0.6 million in payments for the expansion of the Company’s dry port terminal and (e) $0.5 million in payments for the purchase of covers for dry barges, partially mitigated by $0.1 million in collections of the Note receivable.
9
Table of Contents
Cash used in investing activities for the six month period ended June 30, 2017 was mainly attributable to (a) $15.0 million in payments for the expansion of the Company’s dry port terminal, (b) $8.1 million in payments for the construction of the Company’s three new pushboats, (c) $3.1 million in payments for the purchase of other fixed assets, (d) $2.9 million in payments for the construction of a river and estuary tanker and (e) $0.1 million in collections of Note receivable.
Cash used in financing activities for the six month period ended June 30, 2018 as compared to cash provided by financing activities for the six month period ended June 30, 2017:
Net cash used in financing activities increased by $5.3 million to $5.2 million for the six month period ended June 30, 2018, as compared to less than $0.1 million cash provided by financing activities for the same period during 2017.
Cash used in financing activities for the six month period ended June 30, 2018 was mainly attributable to (a) $3.1 million of payments made in connection with the Companys’ outstanding indebtedness and (b) $2.1 million in payments for the repayment of the Notes Payable (as defined below).
Cash provided by financing activities for the six month period ended June 30, 2017 was mainly attributable to (a) $13.9 million of proceeds from long term debt (net of deferred financing cost of $0.1 million), (b) $0.7 million of proceeds from Notes Payable, partially mitigated by (a) $12.4 million of payments for the extinguishment of obligations under capital leases in connection with the product tanker vessels, the San San H and the Ferni H, (b) $1.9 million of payments for the repayment of the Notes Payable and (c) $0.2 million of payments relating to long term debt.
EBITDA Reconciliation to Net income
EBITDA represents net income/(loss) plus interest and finance costs plus depreciation and amortization and income taxes. EBITDA is presented because it is used by certain investors to measure a company’s operating performance.
EBITDA is a“non-GAAP financial measure” and should not be considered a substitute for net income, cash flow from operating activities and other operations or cash flow statement data prepared in accordance with U.S. GAAP or as a measure of profitability or liquidity. While EBITDA is frequently used as a measure of operating performance, the definition of EBITDA used here may not be comparable to that used by other companies due to differences in methods of calculation.
Three Month Period Ended June 30, 2018
(Expressed in thousands of U.S. dollars) | Port Terminal Business (unaudited) | Cabotage Business (unaudited) | Barge Business (unaudited) | Total | ||||||||||||
Net income/(loss) | $ | 11,230 | $ | (340 | ) | $ | (6,896 | ) | $ | 3,994 | ||||||
Depreciation and amortization | 1,965 | 688 | 4,499 | 7,152 | ||||||||||||
Amortization of deferred drydock costs | — | 1,146 | 685 | 1,831 | ||||||||||||
Interest expense and finance costs, net | 4,155 | 1,195 | 4,647 | 9,997 | ||||||||||||
Income tax (benefit)/ expense | — | 126 | (695 | ) | (569 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
EBITDA | $ | 17,350 | $ | 2,815 | $ | 2,240 | $ | 22,405 | ||||||||
|
|
|
|
|
|
|
|
Three Month Period Ended June 30, 2017
(Expressed in thousands of U.S. dollars) | Port Terminal Business (unaudited) | Cabotage Business (unaudited) | Barge Business (unaudited) | Total | ||||||||||||
Net income/(loss) | $ | 7,872 | $ | (780 | ) | $ | (2,662 | ) | $ | 4,430 | ||||||
Depreciation and amortization | 1,115 | 756 | 4,507 | 6,378 | ||||||||||||
Amortization of deferred drydock costs | — | 1,667 | 642 | 2,309 | ||||||||||||
Interest expense and finance costs, net | 1,005 | 1,193 | 4,097 | 6,295 | ||||||||||||
Income tax (benefit)/ expense | — | 471 | (615 | ) | (144 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
EBITDA | $ | 9,992 | $ | 3,307 | $ | 5,969 | $ | 19,268 | ||||||||
|
|
|
|
|
|
|
|
10
Table of Contents
EBITDA increased by $3.1 million to $22.4 million for the three month period ended June 30, 2018, as compared to $19.3 million for the same period during 2017. This increase was mainly due to (a) a $4.0 million decrease in direct vessel expenses (excluding the amortization of deferred drydock and special survey costs), of which $3.2 million was attributable to the cabotage business, and $0.8 million was attributable to the barge business, (b) a $0.6 million decrease in time charter, voyage and port terminal expenses, of which $1.4 million was attributable to the barge business and $0.2 million was attributable to the cabotage business, partially mitigated by a $1.0 million increase in the port terminal business, (c) a $0.5 million increase in sales of products sold in the port terminal business, (d) a $0.2 million increase in time charter, voyage and port terminal revenues, out of which $8.2 million was attributable to the port terminal business, partially mitigated by a $4.0 million decrease in the barge business and a $4.0 million decrease in the cabotage business, and (e) a $0.1 million decrease in general and administrative expenses, out of which $0.4 million was attributable to the barge business, partially mitigated by a $0.3 million increase in the cabotage business. This increase in EBITDA was partially mitigated by (a) a $2.1 million increase in other expense, net attributable to a $2.2 million increase of other expense in the barge business, a $0.1 million increase of other expense in the port terminal business, partially mitigated by a $0.2 million decrease in the cabotage business, and (b) a $0.2 million increase in cost of products sold in the port terminal business.
Six Month Period Ended June 30, 2018
(Expressed in thousands of U.S. dollars) | Port Terminal Business (unaudited) | Cabotage Business (unaudited) | Barge Business (unaudited) | Total | ||||||||||||
Net income/(loss) | $ | 16,892 | $ | (194 | ) | $ | (13,751 | ) | $ | 2,947 | ||||||
Depreciation and amortization | 4,155 | 1,376 | 8,849 | 14,380 | ||||||||||||
Amortization of deferred drydock costs | — | 2,313 | 1,408 | 3,721 | ||||||||||||
Interest expense and finance costs, net | 7,906 | 2,378 | 8,958 | 19,242 | ||||||||||||
Income tax benefit | — | — | (1,079 | ) | (1,079 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
EBITDA | $ | 28,953 | $ | 5,873 | $ | 4,385 | $ | 39,211 | ||||||||
|
|
|
|
|
|
|
|
Six Month Period Ended June 30, 2017
(Expressed in thousands of U.S. dollars) | Port Terminal Business (unaudited) | Cabotage Business (unaudited) | Barge Business (unaudited) | Total | ||||||||||||
Net income/(loss) | $ | 10,970 | $ | (3,616 | ) | $ | (5,931 | ) | $ | 1,423 | ||||||
Depreciation and amortization | 1,922 | 1,566 | 8,980 | 12,468 | ||||||||||||
Amortization of deferred drydock costs | — | 2,625 | 1,382 | 4,007 | ||||||||||||
Interest expense and finance costs, net | 1,457 | 2,330 | 8,289 | 12,076 | ||||||||||||
Income tax (benefit)/ expense | — | 552 | (1,180 | ) | (628 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
EBITDA | $ | 14,349 | $ | 3,457 | $ | 11,540 | $ | 29,346 | ||||||||
|
|
|
|
|
|
|
|
11
Table of Contents
EBITDA increased by $9.9 million to $39.2 million for the six month period ended June 30, 2018, as compared to $29.3 million for the same period during 2017. This increase was mainly due to (a) a $8.2 million increase in time charter, voyage and port terminal revenues, out of which $17.0 million was attributable in the port terminal business, partially mitigated by a $6.1 million decrease in the barge business and a $2.7 million decrease in the cabotage business, (b) a $6.9 million decrease in direct vessel expenses (excluding the amortization of deferred drydock and special survey costs), of which $4.8 million was attributable to the cabotage business and $2.1 million in the barge business, and (c) a $0.9 million increase in sales of products in the port terminal business. This increase was partially mitigated by (a) $2.9 million increase in other expense, net attributable to a $3.4 million increase of other expense in the barge business, partially mitigated by a $0.5 million decrease of other expense in the cabotage business, (b) a $1.4 million increase in cost of products sold in the port terminal business, (c) a $1.1 million decrease in gain of sales of assets in the barge business, (d) a $0.7 million increase in time charter, voyage and port terminal expenses, of which $1.9 million was attributable to the port terminal business, partially mitigated by a $0.8 million decrease in the barge business and a $0.4 million decrease in the cabotage business, and (e) a $0.3 million increase in general and administrative expenses, of which, $0.5 million was attributable to the cabotage business, partially mitigated by a $0.2 million decrease in the barge business.
Long-term Debt Obligations and Credit Arrangements
Senior Notes
On April 22, 2014, Navios Logistics and its wholly-owned subsidiary Navios Logistics Finance (US) Inc. (“Logistics Finance” and, together with Navios Logistics, the“Co-Issuers”) issued $375.0 million in aggregate principal amount of Senior Notes due on May 1, 2022 (the “2022 Senior Notes”), at a fixed rate of 7.25%. The 2022 Senior Notes are unregistered and are fully and unconditionally guaranteed, jointly and severally, by all of Navios Logistics’ direct and indirect subsidiaries except for Horamar do Brasil Navegação Ltda (“Horamar do Brasil”), Naviera Alto Parana S.A. (“Naviera Alto Parana”) and Terra Norte Group S.A. (“Terra Norte”), which are deemed to be immaterial, and Logistics Finance, which is theco-issuer of the 2022 Senior Notes. 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 in connection with a sale or other disposition of all or substantially all of the assets of the subsidiary, in connection with the sale of a majority of the capital stock of the subsidiary, if the subsidiary is designated as an “unrestricted subsidiary” in accordance with the indenture, upon liquidation or dissolution of the subsidiary or upon legal or covenant defeasance or satisfaction and discharge of the 2022 Senior Notes.
TheCo-Issuers have the option to redeem the 2022 Senior Notes in whole or in part, at their option, at any time on or after May 1, 2017, at a fixed price of 105.438%, which price declines ratably until it reaches par in 2020. In addition, upon the occurrence of certain change of control events, the holders of the 2022 Senior Notes will have the right to require theCo-Issuers to repurchase some or all of the 2022 Senior Notes at 101% of their face amount, plus accrued and unpaid interest to the repurchase date.
As of June 30, 2018 and December 31, 2017, deferred financing costs associated with the 2022 Senior Notes amounted to $5.2 million and $5.7 million, respectively. Interest expense associated with the 2022 Senior Notes amounted to $6.8 million and $13.6 million for the three and six month periods ended June 30, 2018 ($6.8 million and $13.6 million for the three and six month periods ended June 30, 2017).
The indenture contains covenants which, among other things, limit the incurrence of additional indebtedness, issuance of certain preferred stock, the payment of dividends in excess of 6% per annum of the net proceeds received by or contributed to Navios Logistics in or from any public offering, redemption or repurchase of capital stock or making restricted payments and investments, creation of certain liens, transfer or sale of assets, entering into transactions with affiliates, merging or consolidating or selling all or substantially all of Navios Logistics’ properties and assets and creation or designation of restricted subsidiaries.
The 2022 Senior Notes include customary events of default, including failure to pay principal and interest on the 2022 Senior Notes, a failure to comply with covenants, a failure by Navios Logistics or any significant subsidiary or any group of our restricted subsidiaries that, taken together, would constitute a significant subsidiary to pay material judgments or indebtedness and bankruptcy and insolvency events with respect to us or any significant subsidiary or any group of our restricted subsidiaries that, taken together, would constitute a significant subsidiary.
As of June 30, 2018, all subsidiaries, including Logistics Finance, Horamar do Brasil, Naviera Alto Parana and Terra Norte are 100% owned. Logistics Finance, Horamar do Brasil, Narreva Alto Parana and Terra Norte do not have any independent assets or operations.
12
Table of Contents
In addition, there are no significant restrictions on (i) the ability of the parent company, any issuer (orco-issuer) or any guarantor subsidiaries of the 2022 Senior Notes to obtain funds by dividend or loan from any of their subsidiaries or (ii) the ability of any subsidiaries to transfer funds to the issuer (orco-issuer) or any guarantor subsidiaries.
Term Loan B Facility
On November 3, 2017, Navios Logistics and Logistics Finance, asco-borrowers, completed the issuance of a $100.0 million Term Loan B Facility (the “Term Loan B Facility”). The Term Loan B Facility bears an interest rate of LIBOR plus 475 basis points and has a four-year term with 1.0% amortization per annum. The Term Loan B Facility is fully and unconditionally guaranteed, jointly and severally, by all of Navios Logistics’ direct and indirect subsidiaries except for Horamar do Brasil, Naviera Alto Parana and Terra Norte, which are deemed to be immaterial, and Logistics Finance, which is theco-borrower of the Term Loan B Facility. The subsidiary guarantees are “full and unconditional,” except that the credit agreement governing the Term Loan B Facility provides for an individual subsidiary’s guarantee to be automatically released in certain circumstances. The Term Loan B Facility is secured by first priority mortgages on five tanker vessels servicing Navios Logistics cabotage business, as well as by assignments of the revenues arising from certain time charter contracts, and an iron ore port contract.
The Term Loan B Facility contains restrictive covenants including restrictions on indebtedness, liens, acquisitions and investments, restricted payments and dispositions. The Term Loan B Facility also provides for customary events of default, including change of control.
As of June 30, 2018, a balance of $99.5 million was outstanding under the Term Loan B Facility.
As of June 30, 2018 and December 31, 2017, unamortized deferred financing costs associated with the Term Loan B Facility amounted to $3.8 million and $4.3 million, respectively. Interest expense associated with the Term Loan B Facility amounted to $1.9 million and $3.4 million for the three and six month period ended June 30, 2018, respectively.
Notes Payable
In connection with the purchase of mechanical equipment for the expansion of its dry port terminal, Corporacion Navios S.A. (“CNSA”) entered into an unsecured export financing line of credit for a total amount of $42.0 million, including all related fixed financing costs of $5.9 million, available in multiple drawings upon the completion of certain milestones (“Drawdown Events”). CNSA incurs the obligation for the respective amount drawn by signing promissory notes (“Notes Payable”). Each drawdown is repayable in 16 consecutive semi-annual installments, starting six months after the completion of each Drawdown Event. Together with each Note Payable, CNSA shall pay interest equal to six month LIBOR. The unsecured export financing line is fully and unconditionally guaranteed by Navios Logistics. As of June 30, 2018, the Company had drawn the total available amount and the outstanding balance of Notes Payable was $28.9 million.
Interest expense associated with the Notes Payable amounted to $0.4 million and $0.9 million for the three and six month periods ended June 30, 2018, respectively ($0.4 million and $0.9 million, respectively, for the three and six month periods ended June 30, 2017).
Other Indebtedness
On December 15, 2016, Navios Logistics entered into a $25.0 million facility with Banco Bilbao Vizcaya Argentaria Uruguay S.A. (“BBVA”), for general corporate purposes. The loan bears interest at a rate of LIBOR (180 days) plus 325 basis points. The loan is repayable in twenty quarterly installments, the first payment of which was due on June 19, 2017, and secured by assignments of certain receivables. As of June 30, 2018, the outstanding amount of the loan was $21.5 million.
On May 18, 2017, Navios Logistics entered into a $14.0 million term loan facility in order to finance the acquisition of two product tankers. The term loan bears interest at a rate of LIBOR (90 days) plus 315 basis points and is repayable in twenty quarterly installments with a final balloon payment of $7.0 million on the last repayment date. As of June 30, 2018, the outstanding amount of the loan was $12.6 million and deferred financing costs associated with the term loan amounted to $0.1 million.
In connection with the acquisition of Hidronave S.A. on October 29, 2009, Navios Logistics assumed a $0.8 million loan facility that was entered into by Hidronave S.A. in 2001, in order to finance the construction of the pushboat Nazira. As of June 30, 2018, the outstanding loan balance was $0.2 million. The loan facility bears interest at a fixed rate of 600 basis points. The loan is repayable in monthly installments and the final repayment must occur prior to August 10, 2021.
13
Table of Contents
In connection with the 2022 Senior Notes, the Term Loan B Facility and these other long term liabilities, the Company is subject to certain covenants, commitments, limitations and restrictions.
The Company was in compliance with all the covenants as of June 30, 2018.
The annualized weighted average interest rates of the Company’s total borrowings were 7.11% and 6.95% for the three and six month periods ended June 30, 2018, respectively, (6.97% and 7.02% for the three and six month periods ended June 30, 2017, respectively).
The maturity table below reflects the principal payments for the next five years and thereafter on all credit facilities outstanding as of June 30, 2018, based on the repayment schedule of the respective loan facilities (as described above).
Year | As of June 30, 2018 (Amounts in millions of U.S. dollars) | |||
June 30, 2019 | $ | 11.7 | ||
June 30, 2020 | 12.4 | |||
June 30, 2021 | 13.4 | |||
June 30, 2022 | 490.2 | |||
June 30, 2023 | 4.9 | |||
June 30, 2024 and thereafter | 5.1 | |||
|
| |||
Total | $ | 537.7 | ||
|
|
Contractual Obligations
The following table summarizes Navios Logistics’ contractual obligations as of June 30, 2018:
Contractual Obligations (Amounts in millions of U.S. dollars) | Less than 1 year | 1-3 years | 3-5 years | More than 5 years | Total | |||||||||||||||
Long-term debt obligations(1) | $ | 11.7 | $ | 25.8 | $ | 495.1 | $ | 5.1 | $ | 537.7 | ||||||||||
Operating lease obligations (barges) | 0.2 | 0.1 | — | — | 0.3 | |||||||||||||||
Acquisition of estuary and river tanker(2) | 7.2 | — | — | — | 7.2 | |||||||||||||||
Rent obligations(3) | 0.8 | 1.1 | 0.1 | — | 2.0 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total | $ | 19.9 | $ | 27.0 | $ | 495.2 | $ | 5.1 | $ | 547.2 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Represents principal payments on amounts drawn on our outstanding credit facilities, the Senior Notes, the Term loan B Facility and the Notes Payable, which bear interest at fixed or floating rates. The amounts in the table exclude expected interest payments of $37.8 million (less than 1 year), $73.4 million(1-3 years), $31.4 million(3-5 years) and $0.2 million (more than 5 years). Expected interest payments are based on the terms of the outstanding debt obligations and currently effective interest rates, where applicable. |
(2) | Future remaining contractual payments for the acquisition of an estuary and river tanker. Navios Logistics has secured a credit from the shipbuilder to finance up to 50% of the purchase price, with a maximum amount of $7.2 million (€6.2 million). |
(3) | We have several lease agreements with respect to our various operating offices. For a detailed discussion of Navios Logistics’ lease agreements, refer to “Item 4.D. Property, Plants and Equipment,” included in the Company’s 2017 Form20-F. |
14
Table of Contents
Working Capital Position
On June 30, 2018, Navios Logistics’ current assets totaled $122.5 million, while current liabilities totaled $51.5 million, resulting in a positive working capital position of $71.0 million. Navios Logistics’ cash forecast indicates that Navios Logistics will generate sufficient cash for at least the next 12 months to make the required principal and interest payments on Navios Logistics’ indebtedness, provide for the normal working capital requirements of the business and remain in a positive cash position.
Capital Expenditures
During the first quarter of 2018, three new pushboats were delivered to Navios Logistics. As of June 30, 2018, Navios Logistics had paid $32.0 million for the construction of the three new pushboats.
Navios Logistics has signed a shipbuilding contract for the construction of a river and estuary tanker for a total consideration of $14.4 million (€12.4 million). As of June 30, 2018, Navios Logistics had paid $8.3 million related to the construction of the tanker vessel. The vessel was delivered in the third quarter of 2018.
During the second quarter of 2017, Navios Logistics substantially completed the expansion of its dry port in Uruguay. As of June 30, 2018, Navios Logistics had paid $159.0 million related to the iron ore terminal expansion.
On September 4, 2017, Navios Logistics signed an agreement for the construction of covers for dry barges for a total consideration of $1.1 million. As of June 30, 2018, Navios Logistics had paid the whole amount.
Dividend Policy
The payment of dividends is at the discretion of Navios Logistics’ board of directors. Navios Logistics anticipates retaining most of its future earnings, if any, for use in its operations and the expansion of its business. Any determination as to dividend policy will be made by Navios Logistics’ board of directors and will depend on a number of factors, including the requirements of Marshall Islands law, Navios Logistics’ future earnings, capital requirements, financial condition and future prospects and such other factors as Navios Logistics’ board of directors may deem relevant. Marshall Islands law generally prohibits the payment of dividends other than from surplus, when a company is insolvent or if the payment of the dividend would render the company insolvent.
Navios Logistics’ ability to pay dividends is also restricted by the terms of the indenture governing its 2022 Senior Notes and the Term Loan B Facility.
Because Navios Logistics is a holding company with no material assets other than the stock of its subsidiaries, its ability to pay dividends is dependent upon the earnings and cash flow of its subsidiaries and their ability to pay dividends to Navios Logistics. If there is a substantial decline in any of the markets in which Navios Logistics participates, its earnings will be negatively affected, thereby limiting its ability to pay dividends.
On November 3, 2017, Navios Logistics paid a dividend in the aggregate amount of $70.0 million, of which $44.7 million was paid to Navios Holdings.
Concentration of Credit Risk
Accounts Receivable
Concentration of credit risk with respect to accounts receivables is limited due to the fact that Navios Logistics’ customers are established international operators and have an appropriate credit history, therefore, management believes that no additional credit risk beyond amounts provided for collection losses is inherent in the Company’s trade receivables. For the six month period ended June 30, 2018, three customers, Vale International S.A. (“Vale”), Axion Energy Argentina S.A. (“Axion”) and Cammesa S.A. (“Cammesa”) accounted for 33.8%, 12.2% and 10.8% of Navios Logistics’ revenues, respectively. For the six month period ended June 30, 2017, four customers, Vale, Cammesa, Axion and YPF S.A. (“YPF”) accounted for 15.8%, 13.0%, 12.7% and 11.0% of Navios Logistics’ revenues, respectively.
If one or more of our customers does not perform under one or more contracts with us and we are not able to find a replacement contract, or if a customer exercises certain rights to terminate the contract, we could suffer a loss of revenues that could materially adversely affect our business, financial condition and results of operations.
15
Table of Contents
We could lose a customer or the benefits of a contract if, among other things:
• | the customer fails to make payments because of its financial inability, the curtailment or cessation of its operations, its disagreements with us or otherwise; |
• | the customer terminates the contract because we fail to meet their contracted storage needs; |
• | the customer terminates the contract because we fail to deliver the vessel within a fixed period of time, the vessel is lost or damaged beyond repair, there are serious deficiencies in the vessel or prolongedoff-hire, default under the contract; or |
• | the customer terminates the contract because the vessel has been subject to seizure for more than a specified number of days. |
See below, under “Legal Proceedings”, discussion about the dispute between the Company and Vale, relating to the service contract for the iron ore port facility in Nueva Palmira, Uruguay.
Cash Deposits with Financial Institutions
Cash deposits in excess of amounts covered by government-provided insurance are exposed to loss in the event of nonperformance by financial institutions. Although Navios Logistics maintains cash deposits in excess of government-provided insurance limits, Navios Logistics minimizes its exposure to credit risk by dealing with a diversified group of major financial institutions.
Off-Balance Sheet Arrangements
Charter hire payments to third parties forchartered-in barges and pushboats are treated as operating leases for accounting purposes. We are also committed to making rental payments under various operating leases for office and other premises.
As of June 30, 2018, our subsidiaries in South America were not contingently liable for claims and penalties towards the local tax authorities. According to the Horamar acquisition agreement, if such cases are brought against us, the amounts involved will be reimbursed by the previous shareholders, and, as such, we have recognized a receivable against such liability.
The Company issued a guarantee and indemnity letter that guarantees the performance by Petrolera San Antonio S.A. of all its obligations to Vitol S.A. up to $12.0 million. This guarantee expires on March 1, 2019.
Legal Proceedings
The Company is subject to legal proceedings, claims and contingencies arising in the ordinary course of business. When such amounts can be estimated and the contingency is probable, management accrues the corresponding liability. While the ultimate outcome of lawsuits or other proceedings against the Company cannot be predicted with certainty, management does not believe the costs, individually or in aggregate, of such actions will have a material effect on our consolidated financial position, results of operations or cash flows.
The Company had a dispute with Vale regarding the termination date of a COA contract, which was under arbitration proceedings in New York. On February 10, 2017, a New York arbitration tribunal ruled in favor of Navios Logistics on this dispute with Vale and the latter was ordered to pay the Company $21.5 million, including all unpaid invoices, compensation for late payment of invoices, and reimbursement of legal fees incurred. The full amount had been received in March 2017.
On March 30, 2016, the Company received written notice from Vale stating that Vale did not intend to perform the service contract entered into between Corporacion Navios S.A. and Vale on September 27, 2013, relating to the iron ore port facility in Nueva Palmira, Uruguay. The Company initiated arbitration proceedings in London on June 10, 2016 pursuant to the dispute resolution provisions of the service contract. On December 20, 2016, a London arbitration tribunal ruled that the Vale port contract remains in full force and effect. If Vale were to further repudiate or renounce the contract, we may elect to terminate the contract and then would be entitled to damages calculated by reference to guaranteed volumes and agreed tariffs for the remaining period of the contract.
Related Party Transactions
Balance due from affiliates as of June 30, 2018 amounted to $0.1 million (December 31, 2017: $0.3 million due to affiliates) which includes the current amounts due from Navios Holdings.
16
Table of Contents
General and administrative expenses: In April 2016, Navios Logistics extended the duration of the administrative services agreement for a term of five years until December 2021, with Navios Holdings, pursuant to which Navios Holdings provides certain administrative management services to Navios Logistics. Navios Holdings is reimbursed for reasonable costs and expenses incurred in connection with the provision of these services. Total general and administrative fees charged for the three and six month periods ended June 30, 2018 amounted to $0.3 million and $0.5 million, respectively ($0.3 million and $0.5 million for the three and six month periods ended June 30, 2017, respectively).
Lodging and travel services:Navios Logistics obtains lodging and travel services from Empresa Hotelera Argentina S.A./(NH Lancaster) and Pit Jet S.A., both owned by members of the Lopez family, including Claudio Pablo Lopez, Navios Logistics’ Chief Executive Officer and Vice Chairman and Carlos Augusto Lopez, Navios Logistics’ Chief Commercial Officer—Shipping Division, each of whom has no controlling interest in those companies. Total charges were less than $0.1 million for the three and six month periods ended June 30, 2018 and 2017 and amounts payable were less than $0.1 million both as of June 30, 2018 and as of December 31, 2017.
Quantitative and Qualitative Disclosures about Market Risks
Navios Logistics is exposed to certain risks related to interest rates, foreign currency and time charter hire rate fluctuation. Risk management is carried out under policies approved by executive management.
Interest Rate Risk:
Debt Instruments— As of June 30, 2018 and December 31, 2017, Navios Logistics had a total of $537.7 million and $542.9 million, respectively, in long-term indebtedness. The debt is dollar denominated.
Interest rates on the loan facility of Hidronave S.A. and the 2022 Senior Notes are fixed and, therefore, changes in interest rates affect their fair value which as of June 30, 2018 was $0.2 million and $363.5 million, respectively, but do not affect the related interest expense. The interest on the Term Loan B Facility, the Notes Payable, the BBVA loan and the Term Bank loan is at a floating rate and, therefore, changes in interest rates would affect their interest rate and related interest expense. As of June 30, 2018, the outstanding amount of the Company’s floating rate loan facilities was $162.5 million. A change in the LIBOR rate of 100 basis points would increase interest expense for the six months ended June 30, 2018 by $1.6 million.
For a detailed discussion of Navios Logistics’ debt instruments refer to section “Long-term Debt Obligations and Credit Arrangements” included elsewhere in this document.
Foreign Currency Transactions:
For the six month periods ended June 30, 2018 and 2017 approximately 50.0% and 57.5%, respectively, of Navios Logistics’ expenses were incurred in currencies other than U.S dollars. A change in exchange rates between the U.S. dollar and each of the foreign currencies listed above by 1.00% would change Navios Logistics’ net income for the six month period ended June 30, 2018 by $0.3 million. See also “Factors Affecting Navios Logistics’ Results of Operations.”
Inflation and Fuel Price Increases
See “Factors Affecting Navios Logistics’ Results of Operations.”
Critical Accounting Policies
The Navios Logistics’ interim consolidated financial statements have been prepared in accordance with U.S. GAAP. The preparation of these financial statements requires Navios Logistics to make estimates in the application of its accounting policies based on the best assumptions, judgments and opinions of management.
The Company’s most critical accounting policies and estimates are those that involve subjective decisions or assessments and are included in the Company’s 2017 Form20-F.
Recent Accounting Pronouncements
The Company’s recent accounting pronouncements are included in the accompanying notes to the unaudited condensed consolidated financial statements included elsewhere in this report.
17
Table of Contents
INDEX TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Page | ||||
NAVIOS SOUTH AMERICAN LOGISTICS INC. | ||||
CONDENSED CONSOLIDATED BALANCE SHEETS AS AT JUNE 30, 2018 (UNAUDITED) AND DECEMBER 31, 2017 | F-2 | |||
F-3 | ||||
F-4 | ||||
F-5 | ||||
CONDENSED NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | F-6 |
F-1
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Expressed in thousands of U.S. dollars—except share data)
Notes | June 30, 2018 (unaudited) | December 31, 2017 | ||||||||||
ASSETS | ||||||||||||
Current assets | ||||||||||||
Cash and cash equivalents | $ | 70,403 | $ | 79,888 | ||||||||
Accounts receivable, net | 37,482 | 25,726 | ||||||||||
Note receivable, current portion | 3 | 266 | 318 | |||||||||
Prepaid expenses and other current assets | 6,999 | 6,183 | ||||||||||
Inventories | 7,380 | 8,257 | ||||||||||
|
|
|
| |||||||||
Total current assets | 122,530 | 120,372 | ||||||||||
|
|
|
| |||||||||
Deposits for vessels, port terminals and other fixed assets | 3 | 8,255 | 36,849 | |||||||||
Vessels, port terminals and other fixed assets, net | 3 | 550,865 | 529,009 | |||||||||
Intangible assets other than goodwill, net | 4 | 58,669 | 60,008 | |||||||||
Goodwill | 104,096 | 104,096 | ||||||||||
Note receivable, net of current portion | 3 | 441 | 500 | |||||||||
Other long term-assets | 15,366 | 17,181 | ||||||||||
|
|
|
| |||||||||
Total noncurrent assets | 737,692 | 747,643 | ||||||||||
|
|
|
| |||||||||
Total assets | $ | 860,222 | $ | 868,015 | ||||||||
|
|
|
| |||||||||
LIABILITIES AND EQUITY | ||||||||||||
Current liabilities | ||||||||||||
Accounts payable | $ | 21,184 | $ | 22,273 | ||||||||
Accrued expenses | 16,566 | 18,350 | ||||||||||
Deferred income | 3,091 | 5,740 | ||||||||||
Due to affiliate companies | 7 | 120 | 265 | |||||||||
Notes payable, current portion | 5 | 4,681 | 4,711 | |||||||||
Current portion of long-term debt, net | 5 | 5,885 | 5,254 | |||||||||
|
|
|
| |||||||||
Total current liabilities | $ | 51,527 | 56,593 | |||||||||
|
|
|
| |||||||||
Senior notes, net | 5 | 369,827 | 369,260 | |||||||||
Notes payable, net of current portion | 5 | 24,266 | 26,398 | |||||||||
Long term-debt, net of current portion | 5 | 124,037 | 127,123 | |||||||||
Income tax payable | 285 | 466 | ||||||||||
Deferred tax liability | 7,227 | 7,765 | ||||||||||
Other long-term liabilities | 831 | 1,135 | ||||||||||
|
|
|
| |||||||||
Total noncurrent liabilities | $ | 526,473 | 532,147 | |||||||||
|
|
|
| |||||||||
Total liabilities | $ | 578,000 | 588,740 | |||||||||
|
|
|
| |||||||||
Commitments and contingencies | 6 | — | — | |||||||||
STOCKHOLDERS’ EQUITY | ||||||||||||
Common stock—$1.00 par value: 50,000,000 authorized shares; 20,000 shares issued and outstanding for both, June 30, 2018 and December 31, 2017 | 8 | 20 | 20 | |||||||||
Additionalpaid-in capital | 233,441 | 233,441 | ||||||||||
Retained earnings | 48,761 | 45,814 | ||||||||||
|
|
|
| |||||||||
Total stockholders’ equity | 282,222 | 279,275 | ||||||||||
|
|
|
| |||||||||
Total liabilities and stockholders’ equity | $ | 860,222 | $ | 868,015 | ||||||||
|
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
F-2
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Expressed in thousands of U.S. dollars—except share and per share data)
Notes | Three Month Period Ended June 30, 2018 (unaudited) | Three Month Period Ended June 30, 2017 (unaudited) | Six Month Period Ended June 30, 2018 (unaudited) | Six Month Period Ended June 30, 2017 (unaudited) | ||||||||||||||||
Time charter, voyage and port terminal revenues | $ | 50,798 | $ | 50,571 | $ | 94,641 | $ | 86,360 | ||||||||||||
Sales of products | 9,265 | 8,810 | 17,690 | 16,822 | ||||||||||||||||
Time charter, voyage and port terminal expenses | (9,041 | ) | (9,641 | ) | (16,867 | ) | (16,208 | ) | ||||||||||||
Direct vessel expenses | (14,640 | ) | (19,084 | ) | (29,430 | ) | (36,612 | ) | ||||||||||||
Cost of products sold | (8,641 | ) | (8,387 | ) | (17,153 | ) | (15,840 | ) | ||||||||||||
Depreciation and amortization | 3,4 | (7,152 | ) | (6,378 | ) | (14,380 | ) | (12,468 | ) | |||||||||||
General and administrative expenses | (3,963 | ) | (4,117 | ) | (7,887 | ) | (7,638 | ) | ||||||||||||
Interest expense and finance cost, net | (9,997 | ) | (6,295 | ) | (19,242 | ) | (12,076 | ) | ||||||||||||
Gain on sale of assets | — | 21 | 28 | 1,051 | ||||||||||||||||
Other expense, net | (3,204 | ) | (1,214 | ) | (5,532 | ) | (2,596 | ) | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Income before income taxes | $ | 3,425 | $ | 4,286 | $ | 1,868 | $ | 795 | ||||||||||||
Income tax benefit | 569 | 144 | 1,079 | 628 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Net income | $ | 3,994 | $ | 4,430 | $ | 2,947 | $ | 1,423 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Basic and diluted net earnings per share | $ | 0.20 | $ | 0.22 | $ | 0.15 | $ | 0.07 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Weighted average number of shares, basic and diluted | 8 | 20,000 | 20,000 | 20,000 | 20,000 | |||||||||||||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
F-3
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Expressed in thousands of U.S. dollars)
Notes | Six Month Period Ended June 30, 2018 (unaudited) | Six Month Period Ended June 30, 2017 (unaudited) | ||||||||||
OPERATING ACTIVITIES: | ||||||||||||
Net income | $ | 2,947 | $ | 1,423 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Non-cash adjustments | 18,928 | 15,352 | ||||||||||
(Increase)/decrease in operating assets | (12,712 | ) | 17,315 | |||||||||
Decrease in operating liabilities | (5,840 | ) | (7,257 | ) | ||||||||
Payments for drydock and special survey costs | (1,701 | ) | (3,061 | ) | ||||||||
|
|
|
| |||||||||
Net cash provided by operating activities | 1,622 | 23,772 | ||||||||||
|
|
|
| |||||||||
INVESTING ACTIVITIES: | ||||||||||||
Acquisition of vessels, port terminals and other fixed assets | 3 | (2,607 | ) | (3,099 | ) | |||||||
Deposits for vessels, port terminals and other fixed assets | (3,438 | ) | (25,972 | ) | ||||||||
Proceeds from Note receivable | 118 | 100 | ||||||||||
|
|
|
| |||||||||
Net cash used in investing activities | (5,927 | ) | (28,971 | ) | ||||||||
|
|
|
| |||||||||
FINANCING ACTIVITIES: | ||||||||||||
Repayments of long-term debt | 5 | (3,034 | ) | (234 | ) | |||||||
Payments of obligations under capital leases | — | (12,374 | ) | |||||||||
Proceeds from long-term debt, net of deferred financing costs | — | 13,893 | ||||||||||
Proceeds from Notes Payable | — | 709 | ||||||||||
Repayment of Notes Payable | (2,146 | ) | (1,978 | ) | ||||||||
|
|
|
| |||||||||
Net cash (used in)/ provided by financing activities | (5,180 | ) | 16 | |||||||||
|
|
|
| |||||||||
Net decrease in cash and cash equivalents | (9,485 | ) | (5,183 | ) | ||||||||
|
|
|
| |||||||||
Cash and cash equivalents and restricted cash, beginning of period | 79,888 | 68,082 | ||||||||||
|
|
|
| |||||||||
Cash and cash equivalents and restricted cash, end of period | $ | 70,403 | $ | 62,899 | ||||||||
|
|
|
| |||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | ||||||||||||
Cash paid for interest, net of capitalized interest | $ | 17,890 | $ | 11,562 | ||||||||
Non cash investing and financing activities: | ||||||||||||
Acquisition of vessels, port terminals and other fixed assets, net | $ | (311 | ) | $ | — | |||||||
Deposits for vessels, port terminals and other fixed assets | $ | — | $ | (1,613 | ) | |||||||
Transfers from deposits for vessels, port terminals and other fixed assets | $ | 32,032 | $ | 137,357 | ||||||||
Revaluation of vessels due to termination/restructuring of capital lease | $ | — | $ | 5,243 |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
F-4
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(Expressed in thousands of U.S. dollars—except share data)
Number of shares | Common Stock | Additional Paid-In Capital | Retained Earnings | Total Stockholders’ Equity | ||||||||||||||||
Balance December 31, 2016 | 20,000 | $ | 20 | $ | 303,441 | $ | 42,709 | $ | 346,170 | |||||||||||
Net income | — | — | — | 1,423 | 1,423 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Balance June 30, 2017 (unaudited) | 20,000 | $ | 20 | $ | 303,441 | $ | 44,132 | $ | 347,593 | |||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Balance December 31, 2017 | 20,000 | $ | 20 | $ | 233,441 | $ | 45,814 | $ | 279,275 | |||||||||||
Net income | — | — | — | 2,947 | 2,947 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Balance June 30, 2018 (unaudited) | 20,000 | $ | 20 | $ | 233,441 | $ | 48,761 | $ | 282,222 | |||||||||||
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
F-5
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
NOTE 1: DESCRIPTION OF BUSINESS
Navios South American Logistics Inc. (“Navios Logistics” or the “Company”) was incorporated under the laws of the Republic of the Marshall Islands on December 17, 2007. Navios Logistics believes it is one of the largest logistics companies in the Hidrovia region of South America, focusing on the Hidrovia river system, the main navigable river system in the region, and on cabotage trades along the eastern coast of South America. Navios Logistics is focused on providing its customers integrated transportation, storage and related services through its port facilities, its large, versatile fleet of dry and liquid cargo barges and its product tankers. Navios Logistics serves the needs of a number of growing South American industries, including mineral and grain commodity providers as well as users of refined petroleum products.
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
(a) Basis of Presentation:
The accompanying interim condensed consolidated financial statements are unaudited, but, in the opinion of management, reflect all adjustments for a fair statement of Navios Logistics’ consolidated statements of financial position, statements of changes in equity, statements of operations and cash flows for the periods presented. Adjustments consist of normal, recurring entries. The results of operations for the interim periods are not necessarily indicative of results for the full year. The footnotes are condensed as permitted by the requirements for interim financial statements and, accordingly, do not include certain information and disclosures required under United States generally accepted accounting principles (“U.S. GAAP”) for complete financial statements. These interim condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and notes included in Navios Logistics’ 2017 annual report filed on Form20-F with the Securities and Exchange Commission (“SEC”).
Change in accounting principles:
ASU2016-18, Statement of Cash Flows (Topic 230): Restricted Cash
The Company historically presented changes in restricted cash and cash equivalents depending on the nature of the cash flow within the consolidated statement of cash flows. During the first quarter of 2018, the Company adopted ASU2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, which requires that restricted cash and cash equivalents be included as components of total cash and cash equivalents as presented on the statement of cash flows. The recognition and measurement guidance for restricted cash is not affected. The Company applied this guidance retrospectively to all prior periods presented in the Company’s financial statements. Restricted cash balance was zero for all periods presented.
The effect of the retrospective application of this change in accounting principle on the Company’s statement of cash flows for the six month period ended June 30, 2017 resulted in a decrease of cash provided by operating activities in the amount of $2,900 with a corresponding increase in cash and cash equivalents and restricted cash of $2,900.
ASC 606, Revenue from Contracts with Customers (ASC 606)
On January 1, 2018, the Company adopted the provisions of ASC 606, Revenue from Contracts with Customers (ASC 606). The guidance provides a unified model to determine how revenue is recognized. In doing so, the Company makes judgments including identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price, and allocating the transaction price to each performance obligation. Revenue is recognized when (or as) the Company transfers promised goods or services to its customers in amounts that reflect the consideration to which the company expects to be entitled to in exchange for those goods or services, which occurs when (or as) the Company satisfies its contractual obligations and transfers control of the promised goods or services to its customers. In determining the appropriate amount of revenue to be recognized as it fulfills its obligations under its agreements, the Company performs the following steps: (i) identification of the promised goods or services in the contract; (ii) determination of whether the promised goods or services are performance obligations, including whether they are distinct in the context of the contract; (iii) measurement of the transaction price, including the constraint on variable consideration; (iv) allocation of the transaction price to the performance obligations based on estimated selling prices; and (v) recognition of revenue when (or as) the Company satisfies each performance obligation.
F-6
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
The Company’s contract revenues from time chartering continue to be governed by ASC 840Leases. Upon adoption of ASC 606, the timing and recognition of earnings from time charter contracts to which the Company is party did not change from previous practice.
(b) Principles of Consolidation:
The accompanying interim condensed consolidated financial statements include the accounts of Navios Logistics and its subsidiaries, both majority and wholly-owned. All significant intercompany balances and transactions between these entities have been eliminated in the consolidated statements.
Subsidiaries:
Subsidiaries are those entities in which the Company has an interest of more than one half of the voting rights or otherwise has power to govern the financial and operating policies. The acquisition method of accounting is used to account for the acquisition of subsidiaries. The cost of an acquisition is measured as the fair value of the assets given up, shares issued or liabilities undertaken at the date of acquisition. The excess of the cost of acquisition over the fair value of the net assets acquired and liabilities assumed is recorded as goodwill. All subsidiaries included in the consolidated financial statements are 100% owned.
(c) Revenue Recognition:
Revenue from contracts of affreightment (“COA”)/voyage contracts relating to our barges were previously recognized ratably over the estimated relative transit time of each voyage. A voyage was deemed to commence upon the barge’s arrival at the loading port, as applicable under the contract, and was deemed to end upon the completion of discharge under the current voyage. The percentage of transit time was based on the days traveled as of the balance sheet date divided by the total days expected for the voyage. The position of the barge at the balance sheet date was determined by the days traveled as of the balance sheet date over the total voyage of the pushboat having the barge in tow. Revenue arising from contracts that provide our customers with continuous access to convoy capacity was recognized ratably over the period of the contracts.
Since the adoption of ASC 606, the Company has recognized revenue ratably from the vessel’s/barge’s arrival at the loading port, as applicable under the contract, to when the charterer’s cargo is discharged as well as defer costs that meet the definition of “costs to fulfill a contract” and relate directly to the contract. The adoption of this standard had no material effect on the Company’s opening retained earnings, consolidated balance sheets and consolidated statements of operations.
Revenues earned under contracts of affreightment (“COA”)/voyage contracts, amounted to $10,623 and $19,552 for the three and six month periods ended June 30, 2018, respectively, ($13,145 and $23,451 for the three and six month periods ended June 30, 2017, respectively).
Revenues from time chartering and bareboat chartering of vessels and barges are accounted for as operating leases and are thus recognized on a straight line basis as the average revenue over the rental periods of such charter agreements as service is performed, except for loss generating time charters, in which case the loss is recognized in the period when such loss is determined. A time charter involves placing a vessel or barge at the charterer’s disposal for a period of time during which the charterer uses the vessel in return for the payment of a specified daily hire rate. Short period charters for less than three months are referred to as spot-charters. Charters extending three months to a year are generally referred to as medium-term charters. All other charters are considered long-term. Revenues from time chartering and bareboat chartering of vessels and barges amounted to $17,988 and $36,534 for the three and six month periods ended June 30, 2018, respectively, ($23,443 and $41,350 for the three and six month periods ended June 30, 2017, respectively).
Revenues from dry port terminals operations consist of an agreed flat fee per ton and cover the services performed to unload barges (or trucks), transfer the product into silos or the stockpiles for temporary storage and then loading the ocean-going vessels. Revenues are recognized upon completion of loading the ocean-going vessels. Revenue arising from contracts that provide our customers with continuous access to port terminal storage and transshipment capacity is recognized ratably over the period of the contracts. Additionally, fees are charged for vessel dockage and for storage time in excess of contractually specified terms. Dockage revenues are recognized ratably up to completion of loading as the performance obligation is met evenly over the loading period. Storage fees are assessed and recognized at the point when the product remains in the silo storage beyond the contractually agreed time allowed. Storage fee revenue is recognized ratably over the storage period and ends when the product is loaded onto the ocean-going vessel. Revenue from dry port terminal operations amounted to $20,201 and $34,591 for the three and six month periods ended June 30, 2018, respectively, ($11,895 and $17,609 for the three and six month periods ended June 30, 2017, respectively). Revenues from storage fees in the dry port terminal operations amounted $74 and $341 for the three and six month periods ended June 30, 2018, respectively, ($329 and $699 for the three and six month periods ended June 30, 2017, respectively). Dockage revenues in the dry port terminal operations amounted to $923 and $1,530 for the three and six month periods ended June 30, 2018, respectively, ($1,198 and $1,854 for the three and six month periods ended June 30, 2017, respectively).
F-7
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
Revenues from the liquid port terminal consist mainly of sales of petroleum products in the Paraguayan market and revenues from liquid port operations. Revenues from liquid port terminal operations consist of an agreed flat fee per cubic meter or a fixed rate over a specific period to cover the services performed to unload barges, transfer the products into the tanks for temporary storage and then loading the trucks. Revenues from sales of products are recognized upon completion of loading the trucks. Revenues from liquid port terminal operations are recognized ratably over the storage period and ends when the product is loaded onto the trucks. Revenues from sale of products amounted to $9,265 and $17,690 for the three and six month periods ended June 30, 2018, respectively, ($8,810 and $16,822 for the three and six month periods ended June 30, 2017, respectively). Revenues from liquid port terminal operations amounted to $860 and $1,858 for the three and six month periods ended June 30, 2018, respectively, ($548 and $1,283 for the three and six month periods ended June 30, 2017, respectively).
(d) Recent Accounting Pronouncements:
In January 2017, FASB issued ASU2017-04, “Intangibles-Goodwill and Other (Topic 350)”. This update addresses concerns expressed about the cost and complexity of the goodwill impairment test and simplifies how an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test. The amendments in this ASU are required for public business entities and other entities that have goodwill reported in their financial statements and have not elected the private company alternative for the subsequent measurement of goodwill. The amendments are effective for public business entities that are SEC filers for fiscal years beginning after December 15, 2019. Early adoption is permitted for all entities. The Company is currently assessing the impact that adopting this new accounting guidance will have on its consolidated financial statements.
In January 2017, FASB issued ASU2017-03, “Accounting Changes and Error Corrections (Topic 250) and Investments-Equity Method and Joint Ventures (Topic 323)”. The ASU amends the Codification for SEC staff announcements made at recent Emerging Issues Task Force (EITF) meetings. The SEC guidance that specifically relates to our consolidated financial statements was from the September 2016 meeting, where the SEC staff expressed their expectations about the extent of disclosures registrants should make about the effects of the new FASB guidance as well as any amendments issued prior to adoption, on revenue (ASU2014-09), leases (ASU2016-02) and credit losses on financial instruments (ASU2016-13) in accordance with SAB Topic 11.M. Registrants are required to disclose the effect that recently issued accounting standards will have on their financial statements when adopted in a future period. In cases where a registrant cannot reasonably estimate the impact of the adoption, then additional qualitative disclosures should be considered. The ASU incorporates these SEC staff views into ASC 250 and adds references to that guidance in the transition paragraphs of each of the three new standards. The adoption of this ASU did not have a material effect on the Company’s consolidated financial statements.
In June 2016, FASB issued ASUNo. 2016-13, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” This standard requires entities to measure all expected credit losses of financial assets held at a reporting date based on historical experience, current conditions, and reasonable and supportable forecasts in order to record credit losses in a more timely manner. ASU2016-13 also amends the accounting for credit losses onavailable-for-sale debt securities and purchased financial assets with credit deterioration. The standard is effective for interim and annual reporting periods beginning after December 15, 2019, although early adoption is permitted for interim and annual periods beginning after December 15, 2018. The Company is currently assessing the impact that adopting this new accounting guidance will have on its consolidated financial statements.
In February 2016, FASB issued ASU2016-02, “Leases (Topic 842)”. ASU2016-02 will apply to both capital (or finance) leases and operating leases. According to ASU2016-02, lessees will be required to recognize assets (right of use asset) and liabilities (lease liabilities) on the balance sheet for both types of leases, capital (or finance) leases and operating leases, with terms greater than 12 months. ASU 2016 – 02 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early application is permitted.
This guidance requires companies to identify lease andnon-lease components of a lease agreement. Lease components relate to the right to use the leased asset andnon-lease components relate to payments for goods or services that are transferred separately from the right to use the underlying asset. Total lease consideration is allocated to lease andnon-lease components on a relative standalone basis. The recognition of revenues related to lease components will be governed by ASC 842 while revenue related tonon-lease components will be subject to ASC 606.
In July 2018, the FASB issued ASU2018-10, Codification Improvements to Topic 842 Leases (“ASU2018-10”). The amendments in ASU2018-10 affect narrow aspects of the guidance issued in the amendments in ASU2016-02. The amendments in this Update affect the amendments in Update2016-02, which are not yet effective but for which early adoption upon issuance is permitted. For entities that early adopted Topic 842, the amendments are effective upon issuance of this Update, and the transition requirements are the same as those in Topic 842. For entities that have not adopted Topic 842, the effective date and transition requirements will be the same as the effective date and transition requirements in Topic 842.
F-8
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
In addition, in July 2018, the FASB issued ASU2018-11, Targeted Improvements to Topic 842 Leases (“ASU2018-11). The improvements in ASU2018-11 provide for (a) an optional new transition method for adoption that results in initial recognition of a cumulative effect adjustment to retained earnings in the year of adoption and (b) a practical expedient for lessors, under certain circumstances, to combine the lease andnon-lease components of revenues for presentation purposes.
ASC 842 provides practical expedients that allow entities to not (i) reassess whether any expired or existing contracts are considered or contain leases; (ii) reassess the lease classification for any expired or existing leases; and (iii) reassess initial direct costs for any existing leases.
The Company plans to adopt the standard on January 1, 2019 and expects to elect the use of practical expedients. The Company intends to apply the alternative transition method for adoption as described above. Based on a preliminary assessment, the Company expects the adoption of this guidance to have a material impact on its assets and liabilities due to itscharter-in contracts and the recognition ofright-of-use assets and lease liabilities on its consolidated balance sheets although adoption is not expected to significantly change the recognition, measurement or presentation of lease expenses within the statements of comprehensive (loss)/income or cash flows.
With regards to the Company’scharter-out contracts, the Company is not expecting that the adoption will have a material effect on its consolidated financial statements since the Company is a lessor for thesecharter-out contracts and the changes are fairly minor. The Company expects to elect the use of practical expedient available to lessors which allows good and services embedded in thecharter-out contract that qualify asnon-lease components to be combined under a single lease component presentation.
The Company is continuing its assessment of other miscellaneous leases, which have lease terms greater than 12 months and the Company is the lessee and may identify additional impacts this guidance will have on the consolidated financial statements and disclosures.
NOTE 3: VESSELS, PORT TERMINALS AND OTHER FIXED ASSETS, NET
Vessels, port terminals and other fixed assets, net consisted of the following:
Tanker Vessels, Barges and Pushboats | Cost | Accumulated Depreciation | Net Book Value | |||||||||
Balance December 31, 2017 | $ | 472,083 | $ | (164,058 | ) | $ | 308,025 | |||||
Additions | 1,452 | (8,970 | ) | (7,518 | ) | |||||||
Transfers from oil storage plant and port facilities for liquid cargoes | 629 | — | 629 | |||||||||
Transfers from deposits for vessels, port terminal and other fixed assets, net | 32,032 | — | 32,032 | |||||||||
|
|
|
|
|
| |||||||
Balance June 30, 2018 | $ | 506,196 | (173,028 | ) | 333,168 | |||||||
|
|
|
|
|
| |||||||
Dry Port Terminal | Cost | Accumulated Depreciation | Net Book Value | |||||||||
Balance December 31, 2017 | $ | 221,822 | $ | (20,649 | ) | $ | 201,173 | |||||
Additions | 1,326 | (3,394 | ) | (2,068 | ) | |||||||
Disposals | (156 | ) | 137 | (19 | ) | |||||||
|
|
|
|
|
| |||||||
Balance June 30, 2018 | $ | 222,992 | (23,906 | ) | 199,086 | |||||||
|
|
|
|
|
| |||||||
Oil Storage Plant and Port Facilities for Liquid Cargoes | Cost | Accumulated Depreciation | Net Book Value | |||||||||
Balance December 31, 2017 | $ | 29,819 | $ | (11,979 | ) | $ | 17,840 | |||||
Additions | — | (308 | ) | (308 | ) | |||||||
Transfers to tanker vessels, barges and pushboats | (629 | ) | — | (629 | ) | |||||||
|
|
|
|
|
| |||||||
Balance June 30, 2018 | $ | 29,190 | (12,287 | ) | 16,903 | |||||||
|
|
|
|
|
|
F-9
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
Other Fixed Assets | Cost | Accumulated Depreciation | Net Book Value | |||||||||
Balance December 31, 2017 | $ | 5,722 | $ | (3,751 | ) | $ | 1,971 | |||||
Additions | 140 | (369 | ) | (229 | ) | |||||||
Write-off | (34 | ) | — | (34 | ) | |||||||
|
|
|
|
|
| |||||||
Balance June 30, 2018 | $ | 5,828 | (4,120 | ) | 1,708 | |||||||
|
|
|
|
|
| |||||||
Total | Cost | Accumulated Depreciation | Net Book Value | |||||||||
Balance December 31, 2017 | $ | 729,446 | $ | (200,437 | ) | $ | 529,009 | |||||
Additions | 2,918 | (13,041 | ) | (10,123 | ) | |||||||
Disposals | (156 | ) | 137 | (19 | ) | |||||||
Transfers from deposits for vessels, port terminals and other fixed assets | 32,032 | — | 32,032 | |||||||||
Write-off | (34 | ) | — | (34 | ) | |||||||
|
|
|
|
|
| |||||||
Balance June 30, 2018 | $ | 764,206 | (213,341 | ) | 550,865 | |||||||
|
|
|
|
|
|
Certain assets of the Company have been pledged as collateral for a loan facility. As of June 30, 2018 and December 31, 2017, the net book value of such assets was $92,730 and $93,991, respectively.
On September 4, 2017, Navios Logistics signed an agreement for the construction of covers for dry barges for a total consideration of $1,115. As of June 30, 2018, Navios Logistics had paid the whole amount (as of December 31, 2017, Navios Logistics had paid $629).
In February 2017, two self-propelled barges of the Company’s fleet, Formosa and San Lorenzo, were sold for a total amount of $1,109, to be paid in cash. Sale price will be received in installments in the form of lease payments through 2023. The barges may be transferred at the lessee’s option, at no cost, at the end of the lease period.
Future minimum collections of Note receivable as of June 30, 2018, are as follows:
Collections Due by Period | June 30, 2018 | |||
June 30, 2019 | $ | 266 | ||
June 30, 2020 | 114 | |||
June 30, 2021 | 76 | |||
June 30, 2022 | 167 | |||
June 30, 2023 | 38 | |||
June 30, 2024 | 133 | |||
|
| |||
Total future minimum Note receivable collections | 794 | |||
Less: amount representing interest | (87 | ) | ||
|
| |||
Present value of future minimum Note receivable collections (1) | $ | 707 | ||
|
|
(1) | Reflected in the balance sheet as Note receivable current andnon-current. |
Deposits for vessels, port terminals and other fixed assets
During the first quarter of 2018, three new pushboats were delivered to Navios Logistics. As of June 30, 2018, a total of $32,032 had been transferred to “Vessels, port terminals and other fixed assets, net” in the consolidated balance sheets of which capitalized interest amounted to $3,874. As of December 31, 2017, Navios Logistics had paid $30,708 for the construction of the three new pushboats.
Navios Logistics has signed a shipbuilding contract for the construction of a river and estuary tanker for a total consideration of $14,443 (€12,400). As of June 30, 2018 and December 31, 2017, Navios Logistics had paid $8,255 and $6,141, respectively (including supervision cost). Capitalized interest included in deposits for vessels, port terminals and other fixed assets for the construction of this tanker amounted to $466 and $205 as of June 30, 2018 and December 31, 2017, respectively. The vessel was delivered in the third quarter of 2018. Pursuant to this acquisition, the Company entered into a credit agreement with the shipbuilder for an amount of $7,222 (€6,200) to finance the 50% of the purchase price of the tanker vessel.
F-10
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
NOTE 4: INTANGIBLE ASSETS OTHER THAN GOODWILL
Intangible assets as of June 30, 2018 and December 31, 2017 consisted of the following:
June 30, 2018 | Acquisition Cost | Accumulated Amortization | Net Book Value June 30, 2018 | |||||||||
Trade name | $ | 10,420 | $ | (10,420 | ) | — | ||||||
Port terminal operating rights | 53,152 | (11,341 | ) | 41,811 | ||||||||
Customer relationships | 36,120 | (19,262 | ) | 16,858 | ||||||||
|
|
|
|
|
| |||||||
Total intangible assets | $ | 99,692 | $ | (41,023 | ) | $ | 58,669 | |||||
|
|
|
|
|
| |||||||
December 31, 2017 | Acquisition Cost | Accumulated Amortization | Net Book Value December 31, 2017 | |||||||||
Trade name | $ | 10,420 | $ | (10,420 | ) | — | ||||||
Port terminal operating rights | 53,152 | (10,889 | ) | 42,263 | ||||||||
Customer relationships | 36,120 | (18,375 | ) | 17,745 | ||||||||
|
|
|
|
|
| |||||||
Total intangible assets | $ | 99,692 | $ | (39,684 | ) | $ | 60,008 | |||||
|
|
|
|
|
|
Amortization expense for the three and six month periods ended June 30, 2018 amounted to $709 and $1,339, respectively ($863 and $1,729, respectively, for the three and six month periods ended June 30, 2017).
The aggregate amortization of intangibles will be as follows:
Description | Within One Year | Year Two | Year Three | Year Four | Year Five | Thereafter | Total | |||||||||||||||||||||
Port terminal operating rights | (995 | ) | (995 | ) | (995 | ) | (995 | ) | (995 | ) | (36,836 | ) | (41,811 | ) | ||||||||||||||
Customer relationships | (1,775 | ) | (1,775 | ) | (1,775 | ) | (1,775 | ) | (1,775 | ) | (7,983 | ) | (16,858 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total | $ | (2,770 | ) | $ | (2,770 | ) | $ | (2,770 | ) | $ | (2,770 | ) | $ | (2,770 | ) | $ | (44,819 | ) | $ | (58,669 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 5: BORROWINGS
Borrowings consisted of the following:
June 30, 2018 | December 31, 2017 | |||||||
Senior notes | $ | 375,000 | $ | 375,000 | ||||
Term Loan B Facility | 99,500 | 100,000 | ||||||
BBVA loan | 21,450 | 23,250 | ||||||
Notes payable | 28,947 | 31,109 | ||||||
Term Bank loan | 12,600 | 13,300 | ||||||
Loan for Nazira | 218 | 253 | ||||||
|
|
|
| |||||
Total borrowings | 537,715 | 542,912 | ||||||
Less: current portion, net | (10,566 | ) | (9,965 | ) | ||||
Less: deferred financing costs, net | (9,020 | ) | (10,166 | ) | ||||
|
|
|
| |||||
Total long-term borrowings | $ | 518,129 | $ | 522,781 | ||||
|
|
|
|
Senior Notes
On April 22, 2014, Navios Logistics and its wholly-owned subsidiary Navios Logistics Finance (US) Inc. (“Logistics Finance” and, together with Navios Logistics, the“Co-Issuers”) issued $375,000 in aggregate principal amount of Senior Notes due on May 1, 2022 (the “2022 Senior Notes”), at a fixed rate of 7.25%. The 2022 Senior Notes are unregistered and are fully and unconditionally guaranteed, jointly and severally, by all of Navios Logistics’ direct and indirect subsidiaries except for Horamar do Brasil Navegação Ltda (“Horamar do Brasil”), Naviera Alto Parana S.A. (“Naviera Alto Parana”) and Terra Norte Group S.A. (“Terra Norte”), which are deemed to be immaterial, and Logistics Finance, which is theco-issuer of the 2022 Senior Notes. The
F-11
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
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 in connection with a sale or other disposition of all or substantially all of the assets of the subsidiary, in connection with the sale of a majority of the capital stock of the subsidiary, if the subsidiary is designated as an “unrestricted subsidiary” in accordance with the indenture, upon liquidation or dissolution of the subsidiary or upon legal or covenant defeasance or satisfaction and discharge of the 2022 Senior Notes.
TheCo-Issuers have the option to redeem the 2022 Senior Notes in whole or in part, at their option, at any time on or after May 1, 2017, at a fixed price of 105.438%, which price declines ratably until it reaches par in 2020. In addition, upon the occurrence of certain change of control events, the holders of the 2022 Senior Notes will have the right to require theCo-Issuers to repurchase some or all of the 2022 Senior Notes at 101% of their face amount, plus accrued and unpaid interest to the repurchase date.
As of June 30, 2018 and December 31, 2017, deferred financing costs associated with the 2022 Senior Notes amounted to $5,173 and $5,740, respectively. Interest expense associated with the 2022 Senior Notes amounted to $6,797 and $13,594 for the three and six month periods ended June 30, 2018, respectively, ($6,797 and $13,594 for the three and six month periods ended June 30, 2017, respectively).
The indenture contains covenants which, among other things, limit the incurrence of additional indebtedness, issuance of certain preferred stock, the payment of dividends in excess of 6% per annum of the net proceeds received by or contributed to Navios Logistics in or from any public offering, redemption or repurchase of capital stock or making restricted payments and investments, creation of certain liens, transfer or sale of assets, entering into transactions with affiliates, merging or consolidating or selling all or substantially all of Navios Logistics’ properties and assets and creation or designation of restricted subsidiaries.
The 2022 Senior Notes include customary events of default, including failure to pay principal and interest on the 2022 Senior Notes, a failure to comply with covenants, a failure by Navios Logistics or any significant subsidiary or any group of our restricted subsidiaries that, taken together, would constitute a significant subsidiary to pay material judgments or indebtedness and bankruptcy and insolvency events with respect to us or any significant subsidiary or any group of our restricted subsidiaries that, taken together, would constitute a significant subsidiary.
As of June 30, 2018, all subsidiaries, including Logistics Finance, Horamar do Brasil, Naviera Alto Parana and Terra Norte are 100% owned. Logistics Finance, Horamar do Brasil, Naviera Alto Parana and Terra Norte do not have any independent assets or operations.
In addition, there are no significant restrictions on (i) the ability of the parent company, any issuer (orco-issuer) or any guarantor subsidiaries of the 2022 Senior Notes to obtain funds by dividend or loan from any of their subsidiaries or (ii) the ability of any subsidiaries to transfer funds to the issuer (orco-issuer) or any guarantor subsidiaries.
Term Loan B Facility
On November 3, 2017, Navios Logistics and Logistics Finance, asco-borrowers, completed the issuance of a $100,000 Term Loan B Facility (the “Term Loan B Facility”). The Term Loan B Facility bears an interest rate of LIBOR plus 475 basis points and has a four-year term with 1.0% amortization per annum. The Term Loan B Facility is fully and unconditionally guaranteed, jointly and severally, by all of Navios Logistics’ direct and indirect subsidiaries except for Horamar do Brasil, Naviera Alto Parana and Terra Norte, which are deemed to be immaterial, and Logistics Finance, which is theco-borrower of the Term Loan B Facility. The subsidiary guarantees are “full and unconditional,” except that the credit agreement governing the Term Loan B Facility provides for an individual subsidiary’s guarantee to be automatically released in certain circumstances. The Term Loan B Facility is secured by first priority mortgages on five tanker vessels servicing Navios Logistics cabotage business, as well as by assignments of the revenues arising from certain time charter contracts, and an iron ore port contract.
The Term Loan B Facility contains restrictive covenants including restrictions on indebtedness, liens, acquisitions and investments, restricted payments and dispositions. The Term Loan B Facility also provides for customary events of default, including change of control.
As of June 30, 2018, a balance of $99,500 was outstanding under the Term Loan B Facility.
As of June 30, 2018 and December 31, 2017, unamortized deferred financing costs associated with the Term Loan B Facility amounted to $3,763 and $4,331, respectively. Interest expense associated with the Term Loan B Facility amounted to $1,866 and $3.396 for the three and six month period ended June 30, 2018, respectively.
F-12
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
Notes Payable
In connection with the purchase of mechanical equipment for the expansion of its dry port terminal, Corporacion Navios S.A. (“CNSA”) entered into an unsecured export financing line of credit for a total amount of $41,964, including all related fixed financing costs of $5,949, available in multiple drawings upon the completion of certain milestones (“Drawdown Events”). CNSA incurs the obligation for the respective amount drawn by signing promissory notes (“Notes Payable”). Each drawdown is repayable in 16 consecutive semi-annual installments, starting six months after the completion of each Drawdown Event. Together with each Note Payable, CNSA shall pay interest equal tosix-month LIBOR. The unsecured export financing line is fully and unconditionally guaranteed by Navios Logistics. As of June 30, 2018, the Company had drawn the total available amount and the outstanding balance of Notes Payable was $28,947.
Interest expense associated with the Notes Payable amounted to $441 and $860 for the three and six month periods ended June 30, 2018, respectively ($443 and $896, respectively, for the three and six month periods ended June 30, 2017).
Other Indebtedness
On December 15, 2016, Navios Logistics entered into a $25,000 facility with Banco Bilbao Vizcaya Argentaria Uruguay S.A. (“BBVA”), for general corporate purposes. The loan bears interest at a rate of LIBOR (180 days) plus 325 basis points. The loan is repayable in twenty quarterly installments, the first payment of which was due on June 19, 2017, and secured by assignments of certain receivables. As of June 30, 2018, the outstanding amount of the loan was $21,450.
On May 18, 2017, Navios Logistics entered into a $14,000 term loan facility in order to finance the acquisition of two product tankers. The term loan bears interest at a rate of LIBOR (90 days) plus 315 basis points and is repayable in twenty quarterly installments with a final balloon payment of $7,000 on the last repayment date. As of June 30, 2018, the outstanding amount of the loan was $12,600. As of June 30, 2018 and December 31, 2017, unamortized deferred financing costs associated with the term loan amounted to $84 and $95, respectively.
In connection with the acquisition of Hidronave S.A. on October 29, 2009, Navios Logistics assumed a $817 loan facility that was entered into by Hidronave S.A. in 2001, in order to finance the construction of the pushboat Nazira. As of June 30, 2018, the outstanding loan balance was $218. The loan facility bears interest at a fixed rate of 600 basis points. The loan is repayable in monthly installments of $6 each and the final repayment must occur prior to August 10, 2021.
In connection with the 2022 Senior Notes, the Term Loan B Facility and these other long term liabilities, the Company is subject to certain covenants, commitments, limitations and restrictions.
The Company was in compliance with all the covenants as of June 30, 2018.
The annualized weighted average interest rates of the Company’s total borrowings were 7.11% and 6.95% for the three and six month periods ended June 30, 2018, respectively, (6.97% and 7.02% for the three and six month periods ended June 30, 2017, respectively).
The maturity table below reflects future payments of the long-term debt outstanding as of June 30, 2018, for the next five years and thereafter.
Year | Amount in thousands of U.S. dollars | |||
June 30, 2019 | $ | 11,725 | ||
June 30, 2020 | 12,353 | |||
June 30, 2021 | 13,431 | |||
June 30, 2022 | 490,232 | |||
June 30, 2023 | 4,920 | |||
June 30, 2024 and thereafter | 5,054 | |||
|
| |||
Total | $ | 537,715 | ||
|
|
NOTE 6: COMMITMENTS AND CONTINGENCIES
As of June 30, 2018, the Company had operating lease obligations relating tochartered-in barges through March 2020.
As of June 30, 2018, the Company had obligations related to the construction of a river and estuary tanker (including supervision costs) of $7,222 until the third quarter of 2018.
Navios Logistics has issued a guarantee and indemnity letter that guarantees the performance by Petrolera San Antonio S.A. (a consolidated subsidiary) of all its obligations to Vitol S.A. up to $12,000. This guarantee expires on March 1, 2019.
F-13
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
The Company is subject to legal proceedings, claims and contingencies arising in the ordinary course of business. When such amounts can be estimated and the contingency is probable, management accrues the corresponding liability. While the ultimate outcome of lawsuits or other proceedings against the Company cannot be predicted with certainty, management does not believe the costs, individually or in aggregate of such actions will have a material effect on the Company’s consolidated financial position, results of operations or cash flows.
The Company had a dispute with Vale International S.A. (“Vale”) regarding the termination date of a CoA contract, which was under arbitration proceedings in New York. Related to this arbitration, the Company issued a letter of credit amounting to $2,900 and the total amount was collateralized by a cash deposit, which was presented as restricted cash in the accompanying balance sheets as of December 31, 2016. On February 10, 2017, the arbitration tribunal ruled in favor of Navios Logistics. Vale has been ordered to pay Navios Logistics $21,500, compensating for all unpaid invoices, late payment of invoices, and legal fees incurred. An amount of $1,157 was recorded in the consolidated statements of operations under “Other income, net” as part of this compensation during the first quarter of 2017. The full amount was received in March 2017, and the collateralized cash amount of $2,900, was released.
On March 30, 2016, the Company received written notice from Vale stating that Vale did not intend to perform the service contract entered into between CNSA and Vale on September 27, 2013, relating to the iron ore port facility in Nueva Palmira, Uruguay. The Company initiated arbitration proceedings in London on June 10, 2016 pursuant to the dispute resolution provisions of the service contract. On December 20, 2016, a London arbitration tribunal ruled that the Vale port contract remains in full force and effect. If Vale were to further repudiate or renounce the contract, we may elect to terminate the contract and then would be entitled to damages calculated by reference to guaranteed volumes and agreed tariffs for the remaining period of the contract.
NOTE 7: TRANSACTIONS WITH RELATED PARTIES
At June 30, 2018 and December 31, 2017, the amounts due to affiliate companies were as follows:
June 30, 2018 | December 31, 2017 | |||||||
Navios Maritime Holdings Inc. (“Navios Holdings”) | $ | (120 | ) | $ | (265 | ) |
Amounts due from affiliate companies do not accrue interest and do not have a specific due date for their settlement.
General and administrative expenses: In April 2016, Navios Logistics extended the duration of the administrative services agreement with Navios Holdings (the “Service Agreement”) for a term of five years until December 2021. Pursuant to the Service Agreement, Navios Holdings provides certain administrative management services to Navios Logistics and is reimbursed for reasonable costs and expenses incurred in connection with the provision of these services. Total general and administrative fees charged for the three and six month periods ended June 30, 2018 amounted to $250 and $500, respectively ($250 and $500 for the three and six month periods ended June 30, 2017, respectively).
Lodging and travel services:Navios Logistics obtains lodging and travel services from Empresa Hotelera Argentina S.A./(NH Lancaster) and Pit Jet S.A., both owned by members of the Lopez family, including Claudio Pablo Lopez, Navios Logistics’ Chief Executive Officer and Vice Chairman and Carlos Augusto Lopez, Navios Logistics’ Chief Commercial Officer—Shipping Division, each of whom has no controlling interest in those companies. Total charges were $18 and $22 for the three and six month periods ended June 30, 2018, respectively ($7 and $23 for the three and six month periods ended June 30, 2017, respectively), and amounts payable amounted to less than $4 as of June 30, 2018 and $16 as of December 31, 2017.
NOTE 8: SHARE CAPITAL
Common shares and shareholders
On August 4, 2010, the Company amended its articles of incorporation to increase its authorized share capital to 50,000,000 shares of common stock with a par value of $0.01 per share.
As of June 30, 2018 and December 31, 2017, the Company has issued 20,000 shares of common stock, with a par value of $1.00.
Holders of each share of common stock have one vote for each share held of record on all matters submitted to a vote of shareholders. Dividends on shares of common stock may be declared and paid from funds available to the Company.
F-14
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
NOTE 9: SEGMENT INFORMATION
Current accounting guidance establishes standards for reporting information about operating segments in annual financial statements and requires reporting of selected information about operating segments in interim financial reports issued to shareholders. Operating segments are components of a company of which separate financial information is available that is regularly evaluated by the chief operating decision makers in deciding how to allocate resources and assess performance. Chief operating decision makers use net income to evaluate operating performance of each segment. The guidance also establishes standards for related disclosures about a company’s products and services, geographical areas and major customers. The Company has determined that its reportable segments are those that are based on the Company’s method of internal reporting. Navios Logistics has three reportable segments: Port Terminal Business, Barge Business and Cabotage Business. The Port Terminal Business includes the dry port terminal operations and the liquid port terminal operations. A general description of each segment follows:
The Port Terminal Business segment
This segment includes the operating results of Navios Logistics’ dry port terminal and liquid port terminal operations.
(i) Dry port terminal operations
Navios Logistics owns and operates the largest independent bulk transfer and storage port terminal facilities in Uruguay based on throughputs. Its dry port terminal operations is comprised of two port terminals, one for agricultural and forest-related exports and one for mineral-related exports which are located in an internationaltax-free trade zone in the port of Nueva Palmira, Uruguay, at the convergence of the Parana and Uruguay rivers.
(ii) Liquid port terminal operations
Navios Logistics owns and operates anup-river port terminal with tank storage for refined petroleum products, oil and gas in San Antonio, Paraguay, approximately 17 miles by river from the capital of Asuncion. Its port terminal is one of the largest independent storage facilities for crude and petroleum products in Paraguay based on storage capacity.
The Barge Business segment
Navios Logistics services the Argentine, Bolivian, Brazilian, Paraguayan and Uruguayan river transportation markets through its fleet. Navios Logistics operates different types of pushboats and wet and dry barges for delivering a wide range of dry and liquid products between ports in the Parana, Paraguay and Uruguay River systems in South America (the Hidrovia or the “waterway”). Navios Logistics contracts its vessels either on a time charter basis or on a CoA basis.
The Cabotage Business segment
Navios Logistics owns and operates oceangoing vessels to support the transportation needs of its customers in the South American coastal trade business. Its fleet consists of six oceangoing product tanker vessels, two self-propelled barges until they were sold in February 2017 and a bunker vessel. Navios Logistics contracts its vessels either on a time charter basis or on a CoA basis.
Inter-segment transactions, if any, are accounted for at current market prices.
F-15
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
The following table describes the results of operations of the three segments, the Port Terminal Business segment, the Barge Business segment and the Cabotage Business segment for the three and six month periods ended June 30, 2018 and 2017:
Port Terminal Business Segment for the Three Month Period Ended June 30, 2018 | Cabotage Business Segment for the Three Month Period Ended June 30, 2018 | Barge Business Segment for the Three Month Period Ended June 30, 2018 | Total | |||||||||||||
Time charter, voyage and port terminal revenues | $ | 22,187 | $ | 10,447 | $ | 18,164 | $ | 50,798 | ||||||||
Sales of products | 9,265 | — | — | 9,265 | ||||||||||||
Time charter, voyage and port terminal expenses | (4,283 | ) | (304 | ) | (4,454 | ) | (9,041 | ) | ||||||||
Direct vessel expenses | — | (6,650 | ) | (7,990 | ) | (14,640 | ) | |||||||||
Cost of products sold | (8,641 | ) | — | — | (8,641 | ) | ||||||||||
Depreciation and amortization | (1,965 | ) | (688 | ) | (4,499 | ) | (7,152 | ) | ||||||||
General and administrative expenses | (986 | ) | (553 | ) | (2,424 | ) | (3,963 | ) | ||||||||
Interest expense and finance cost, net | (4,155 | ) | (1,195 | ) | (4,647 | ) | (9,997 | ) | ||||||||
Other expense, net | (192 | ) | (1,271 | ) | (1,741 | ) | (3,204 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Income/(loss) before income taxes | 11,230 | (214 | ) | (7,591 | ) | 3,425 | ||||||||||
Income tax (expense)/benefit | — | (126 | ) | 695 | 569 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income/(loss) | $ | 11,230 | $ | (340 | ) | $ | (6,896 | ) | $ | 3,994 | ||||||
|
|
|
|
|
|
|
| |||||||||
Port Terminal Business Segment for the Three Month Period Ended June 30, 2017 | Cabotage Business Segment for the Three Month Period Ended June 30, 2017 | Barge Business Segment for the Three Month Period Ended June 30, 2017 | Total | |||||||||||||
Time charter, voyage and port terminal revenues | $ | 13,983 | $ | 14,390 | $ | 22,198 | $ | 50,571 | ||||||||
Sales of products | 8,810 | — | — | 8,810 | ||||||||||||
Time charter, voyage and port terminal expenses | (3,335 | ) | (501 | ) | (5,805 | ) | (9,641 | ) | ||||||||
Direct vessel expenses | — | (10,350 | ) | (8,734 | ) | (19,084 | ) | |||||||||
Cost of products sold | (8,387 | ) | — | — | (8,387 | ) | ||||||||||
Depreciation and amortization | (1,115 | ) | (756 | ) | (4,507 | ) | (6,378 | ) | ||||||||
General and administrative expenses | (988 | ) | (295 | ) | (2,834 | ) | (4,117 | ) | ||||||||
Interest expense and finance cost, net | (1,005 | ) | (1,193 | ) | (4,097 | ) | (6,295 | ) | ||||||||
Gain on sales of assets | — | — | 21 | 21 | ||||||||||||
Other expense, net | (91 | ) | (1,604 | ) | 481 | (1,214 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Income/(loss) before income taxes | 7,872 | (309 | ) | (3,277 | ) | 4,286 | ||||||||||
Income tax (expense)/benefit | — | (471 | ) | 615 | 144 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income/(loss) | $ | 7,872 | $ | (780 | ) | $ | (2,662 | ) | $ | 4,430 | ||||||
|
|
|
|
|
|
|
|
F-16
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
Port Terminal Business Segment for the Six Month Period Ended June 30, 2018 | Cabotage Business Segment for the Six Month Period Ended June 30, 2018 | Barge Business Segment for the Six Month Period Ended June 30, 2018 | Total | |||||||||||||
Time charter, voyage and port terminal revenues | $ | 38,555 | $ | 20,925 | $ | 35,161 | $ | 94,641 | ||||||||
Sales of products | 17,690 | — | — | 17,690 | ||||||||||||
Time charter, voyage and port terminal expenses | (8,022 | ) | (636 | ) | (8,209 | ) | (16,867 | ) | ||||||||
Direct vessel expenses | — | (13,636 | ) | (15,794 | ) | (29,430 | ) | |||||||||
Cost of products sold | (17,153 | ) | — | — | (17,153 | ) | ||||||||||
Depreciation and amortization | (4,155 | ) | (1,376 | ) | (8,849 | ) | (14,380 | ) | ||||||||
General and administrative expenses | (1,907 | ) | (1,110 | ) | (4,870 | ) | (7,887 | ) | ||||||||
Interest expense and finance cost, net | (7,906 | ) | (2,378 | ) | (8,958 | ) | (19,242 | ) | ||||||||
Gain on sales of assets | 28 | — | — | 28 | ||||||||||||
Other expense, net | (238 | ) | (1,983 | ) | (3,311 | ) | (5,532 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Income/(loss) before income taxes | 16,892 | (194 | ) | (14,830 | ) | 1,868 | ||||||||||
Income tax (expense)/benefit | — | — | 1,079 | 1,079 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income/(loss) | $ | 16,892 | $ | (194 | ) | $ | (13,751 | ) | $ | 2,947 | ||||||
|
|
|
|
|
|
|
| |||||||||
Port Terminal Business Segment for the Six Month Period Ended June 30, 2017 | Cabotage Business Segment for the Six Month Period Ended June 30, 2017 | Barge Business Segment for the Six Month Period Ended June 30, 2017 | Total | |||||||||||||
Time charter, voyage and port terminal revenues | $ | 21,559 | $ | 23,619 | $ | 41,182 | $ | 86,360 | ||||||||
Sales of products | 16,822 | — | — | 16,822 | ||||||||||||
Time charter, voyage and port terminal expenses | (6,075 | ) | (1,011 | ) | (9,122 | ) | (16,208 | ) | ||||||||
Direct vessel expenses | — | (18,726 | ) | (17,886 | ) | (36,612 | ) | |||||||||
Cost of products sold | (15,840 | ) | — | — | (15,840 | ) | ||||||||||
Depreciation and amortization | (1,922 | ) | (1,566 | ) | (8,980 | ) | (12,468 | ) | ||||||||
General and administrative expenses | (1,921 | ) | (589 | ) | (5,128 | ) | (7,638 | ) | ||||||||
Interest expense and finance cost, net | (1,457 | ) | (2,330 | ) | (8,289 | ) | (12,076 | ) | ||||||||
Gain on sales of assets | — | — | 1,051 | 1,051 | ||||||||||||
Other expense, net | (196 | ) | (2,461 | ) | 61 | (2,596 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Income/(loss) before income taxes | 10,970 | (3,064 | ) | (7,111 | ) | 795 | ||||||||||
Income tax (expense)/benefit | — | (552 | ) | 1,180 | 628 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income/(loss) | $ | 10,970 | $ | (3,616 | ) | $ | (5,931 | ) | $ | 1,423 | ||||||
|
|
|
|
|
|
|
|
For the Barge Business segment and for the Cabotage Business segment, the Company’s vessels operate on a regional basis and are not restricted to specific locations. Accordingly, it is not practicable to allocate the assets of these operations to specific locations. The total net book value of long-lived assets for vessels amounted to $341,423 and $344,874 at June 30, 2018 and December 31, 2017, respectively.
F-17
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
All of the assets related to the Port Terminal Business segment are located in Uruguay and in Paraguay. The total net book value of long-lived assets for the Port Terminal Business segment amounted to $215,989 and $219,013 as of June 30, 2018 and December 31, 2017, respectively.
In addition, the net book value of intangible assets other than goodwill allocated to the Barge Business segment and to the Cabotage Business segment, collectively, amounted to $16,858 and $17,745 as of June 30, 2018 and December 31, 2017, respectively, while the net book value of intangible assets allocated to the Port Terminal segment amounted to $41,811 and $42,263 as of June 30, 2018 and December 31, 2017, respectively.
As of June 30, 2018 and December 31, 2017, goodwill totaling to $22,142, $40,868 and $41,086 had been allocated to the three segments, the Port Terminal Business, the Barge Business and the Cabotage Business, respectively.
NOTE 10: FAIR VALUE OF FINANCIAL INSTRUMENTS
The following methods and assumptions were used to estimate the fair value of each class of financial instrument:
Cash and cash equivalents: The carrying amounts reported in the consolidated balance sheets for interest bearing deposits approximate their fair value because of the short maturity of these investments.
Borrowings:The book value has been adjusted to reflect the net presentation of deferred financing costs. The outstanding balance of the floating rate loans continues to approximate their fair value, excluding the effect of any deferred finance costs. The 2022 Senior Notes and the loan for the acquisition of Hidronave S.A. are fixed rate borrowings and their fair value was determined based on quoted market prices.
Note receivable:The carrying amount of the Note receivable approximates its fair value.
Notes Payable:The Notes Payable are floating rate obligations and their carrying amounts approximate their fair value as indicated in the table below.
Long term debt:The long-term debt are fixed rate obligations and their carrying amounts approximate their fair value as indicated in the table below.
The estimated fair values of the Company’s financial instruments are as follows:
June 30, 2018 | December 31, 2017 | |||||||||||||||
Book Value | Fair Value | Book Value | Fair Value | |||||||||||||
Cash and cash equivalents | $ | 70,403 | $ | 70,403 | $ | 79,888 | $ | 79,888 | ||||||||
Note receivable, including current portion | $ | 707 | $ | 707 | $ | 818 | $ | 818 | ||||||||
Senior notes | $ | (369,827 | ) | $ | (363,476 | ) | $ | (369,260 | ) | $ | (361,549 | ) | ||||
Term Loan B Facility | $ | (95,737 | ) | $ | (100,000 | ) | $ | (95,669 | ) | $ | (101,563 | ) | ||||
Notes payable, including current portion | $ | (28,947 | ) | $ | (28,947 | ) | $ | (31,109 | ) | $ | (31,109 | ) | ||||
Long-term debt, including current portion | $ | (34,185 | ) | $ | (34,185 | ) | $ | (36,708 | ) | $ | (36,708 | ) |
Fair Value Measurements
The estimated fair value of our financial instruments that are not measured at fair value on a recurring basis, categorized based upon the fair value hierarchy, are as follows:
Level I: Inputs are unadjusted, quoted prices for identical assets or liabilities in active markets that we have the ability to access. Valuation of these items does not entail a significant amount of judgment.
Level II: Inputs other than quoted prices included in Level I that are observable for the asset or liability through corroboration with market data at the measurement date.
Level III: Inputs that are unobservable.
F-18
Table of Contents
NAVIOS SOUTH AMERICAN LOGISTICS INC.
UNAUDITED CONDENSED NOTES TO THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. dollars—except share data)
Fair Value Measurements at June 30, 2018 | ||||||||||||||||
Total | Level I | Level II | Level III | |||||||||||||
Cash and cash equivalents | $ | 70,403 | $ | 70,403 | $ | — | $ | — | ||||||||
Note receivable, including current portion(2) | $ | 707 | $ | 707 | $ | — | $ | — | ||||||||
Senior notes | $ | (363,476 | ) | $ | (363,476 | ) | $ | — | $ | — | ||||||
Term Loan B Facility | $ | (100,000 | ) | $ | — | $ | (100,000 | ) | $ | — | ||||||
Notes payable(1) | $ | (28,947 | ) | $ | — | $ | (28,947 | ) | $ | — | ||||||
Long-term debt(1) | $ | (34,185 | ) | $ | — | $ | (34,185 | ) | $ | — | ||||||
Fair Value Measurements at December 31, 2017 | ||||||||||||||||
Total | Level I | Level II | Level III | |||||||||||||
Cash and cash equivalents | $ | 79,888 | $ | 79,888 | $ | — | $ | — | ||||||||
Note receivable, including current portion(2) | $ | 818 | $ | 818 | $ | — | $ | — | ||||||||
Senior notes | $ | (361,549 | ) | $ | (361,549 | ) | $ | — | $ | — | ||||||
Term Loan B Facility | $ | (101,563 | ) | $ | — | $ | (101,563 | ) | $ | — | ||||||
Notes payable(1) | $ | (31,109 | ) | $ | — | $ | (31,109 | ) | $ | — | ||||||
Long-term debt(1) | $ | (36,708 | ) | $ | — | $ | (36,708 | ) | $ | — |
(1) | The fair value of the Company’s debt is estimated based on currently available debt with similar contract terms, interest rates and remaining maturities as well as taking into account our creditworthiness. |
(2) | The fair value of the Company’s Note receivable is estimated considering the counterparty’s creditworthiness. |
NOTE 11: SUBSEQUENT EVENTS
On August 16, 2018, there was a fire incident at the iron ore port terminal in Nueva Palmira, Uruguay. The fire damaged some equipment, but fortunately there were no human casualties. While it is too early to give a concrete estimate for time required to repair or replace equipment, Navios Logistics maintains property and loss of earnings insurance coverage for such types of events (subject to applicable deductibles and other customary limitations).
On August 17, 2018, a new river and estuary tanker was delivered to Navios Logistics. Pursuant to this acquisition the Company entered into a credit agreement with the shipbuilder for an amount of $7,222 (€6,200) to finance the 50% of the purchase price of the tanker vessel. The agreement bears interest at a fixed rate of 675 basis points and is repayable in 24 equal monthly installments.
F-19
Table of Contents
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.
Date: August 23, 2018 | NAVIOS SOUTH AMERICAN LOGISTICS INC. | |||||
By: | /s/ Claudio Pablo Lopez | |||||
Claudio Pablo Lopez | ||||||
Chief Executive Officer |