NASSAU, Bahamas, May 8, 2013 (GLOBE NEWSWIRE) -- Ultrapetrol (Bahamas) Limited (Nasdaq:ULTR), an industrial transportation company serving marine transportation needs in three markets (River Business, Offshore Supply Business and Ocean Business), today announced financial results for the first quarter ended March 31, 2013.
First Quarter 2013 and subsequent events highlights:
-
Recorded first quarter 2013 revenues of $77.9 million;
-
Recorded adjusted EBITDA of $19.3 million in the first quarter of 2013; 1 which includes adjusted EBITDA of $6.5 million from our River Business, adjusted EBITDA of $9.5 million from Offshore Supply Business segment, adjusted EBITDA of $0.2 million from Ocean Business segment, and adjusted EBITDA of $3.1 million from financial income and other financial income;
-
Total adjusted net loss and adjusted net loss per share of $(0.2) million and nil per share, respectively, in the first quarter of 2013 which excludes the effect of a $(3.6) million non-cash loss from debt extinguishments most of which is related to the early repayment of our $80.0 million Convertible Senior Notes, a $(0.2) million loss for deferred taxes on an unrealized foreign exchange gain on U.S. dollar-denominated debt of our Brazilian subsidiary in our Offshore Supply Business and includes a $1.8 million gain related to the sale of ten dry barges which were subsequently leased back to the Company (for accounting purposes such gain will be deferred over the term of the lease up to the present value of the lease payments). 2 Before adjusting for these effects, the recorded total net loss and net loss per share are $(5.9) million and $(0.04), respectively;
-
River Business segment adjusted EBITDA increased $7.0 million to $6.5 million in the first quarter of 2013, up from $(0.5) million in the same period of 2012;
-
Offshore Supply Business segment adjusted EBITDA increased $3.0 million or 47% compared with same period of 2012;
-
As part of the PSV newbuilding program, we received our second vessel from the shipyard in India, UP Amber, on January 30, 2013, which is currently underway to Brazil; including UP Amber, the Company will have ten vessels operating in its PSV fleet;
-
On January 23, 2013, we repurchased $80.0 million of our outstanding Convertible Senior Notes in accordance with the provisions of the indenture governing the Notes. The Notes were repurchased at par plus accrued and unpaid interest to, but excluding, the date of repurchase, for a total price of $1,001.61 per $1,000.00 principal amount of Convertible Senior Notes. No Convertible Senior Notes remain outstanding; in connection with the repurchase, we recorded a $2.8 million non-cash loss for the extinguishment of the Convertible Notes;
-
On March 21, 2013, we entered into a Master Agreement whereby we agreed to build and sell from our Punta Alvear yard a set of seven jumbo dry barges and seven jumbo tank barges to a third party for export to Colombia with deliveries ranging between July and August 2013 on terms equivalent to similar previous transactions;
-
On April 11, 2013, we entered into new four-year time charters for our UP Agua-Marinha, UP Diamante and UP Topazio at significantly higher rates than their expiring contracts;
-
On April 29, 2013, we appointed Ms. Cecilia Yad as the Company's Chief Financial Officer, succeeding Leonard J. Hoskinson, who will remain with the Company as Vice President, International Finance;
- On May 2, 2013, we received Board approval from Petrobras for new four-year time charters for the UP Amber, UP Pearl and a four-year renewal time charter for the UP Esmeralda, all at significantly higher rates than the expiring agreements.
1 For a reconciliation of non-GAAP measures, please see the tables included under the supplemental information section of this release.
2 For a detailed explanation of these adjustments and other adjustments elsewhere in this release, see "Overview of Financial Results" and the tables included under the Supplemental Information section of this release.
Felipe Menéndez, Ultrapetrol's President and Chief Executive Officer, said, "We are pleased to report significantly improved results for the first quarter. Under normal operating conditions we believe that 2013 will show the strength of the investment strategy that we developed in the past few years. As the new assets come into service and new higher prices come into effect in our various segments our results will reflect the growth and margin improvements that we were anticipating. During the first quarter, we continued to increase our Offshore Supply fleet as planned. Our recently delivered PSV, UP Amber, is expected to arrive in Brazil next week, while the first of the remaining two vessels under construction in India, UP Pearl, is expected to be delivered by June 2013. In addition, we confirmed four-year time charters for UP Amber and UP Pearl and extended the charter for UP Esmeralda for another four years. The fundamentals of the offshore market, and specifically the Brazilian market, continue to be strong and support our strategic efforts and growth in this segment."
Mr. Menéndez continued, "In our River Business, we have successfully renewed Contracts of Affreightments which will enable the Company to capitalize on increased demand and a stronger rate environment. We continue to implement our strategic cost-saving initiatives such as our re-engining and re-powering projects. In addition, our building yard is maintaining high productivity levels and is currently fully employed building barges for both the Company and third parties. We believe that the combined effect of these developments, together with a large crop already in silos will have a positive impact on our River Business segment in 2013 and over the long-term."
Mr. Menéndez concluded, "As we progressively receive the increased rates that we have contracted for our PSV fleet during 2013 and we take delivery in the fourth quarter of UP Onyx (the last vessel from the shipyard in India) while we increase the efficiency and size of our river fleet, we believe our EBITDA will strengthen in 2014 and beyond as we had expected when we set this investment plan in motion."
Overview of Financial Results
Total revenues for the first quarter 2013 were $77.9 million as compared with $64.5 million in the same period of 2012.
Adjusted EBITDA for the first quarter 2013 was $19.3 million as compared to $7.3 million in the same period of 2012. For a reconciliation of adjusted EBITDA to cash flows from operating activities, please see the tables at the end of this release.
Total adjusted net loss was $(0.2) million in the first quarter of 2013 which excludes the effect of a $(3.6) million non-cash loss from debt extinguishments, a $(0.2) million loss for deferred taxes on an unrealized foreign exchange gain on U.S. dollar-denominated debt of our Brazilian subsidiary in our Offshore Supply Business and includes a $1.8 million gain related to the sale of ten dry barges which were subsequently leased back to the Company (for accounting purposes such gain will be deferred over the term of the lease up to the present value of the lease payments). Before these effects, the recorded total net loss was $(5.9) million.
Cecilia Yad, Ultrapetrol's Chief Financial Officer, said, "During the first quarter, we posted improved financial results, while continuing to take important steps to increase our financial strength and flexibility for the benefit of shareholders. Specifically, we secured long-term financing for our four PSV newbuilds by entering into an $84.0 million loan agreement with DVB, NIBC and ABN Amro Bank. We appreciate the continued support we receive from leading banks, which highlight Ultrapetrol's leadership position and strong prospects. We also reduced our debt by repurchasing $80.0 million of our outstanding convertible senior notes. With the recent cash infusion of $220.0 million, we have significantly increased our liquidity and are well positioned to take advantage of future growth opportunities "
Business Segment Highlights
River
The River Business experienced a 26% increase in the volume of cargo transported in the first quarter of 2013 as compared with the same period of 2012, which was due to normalized rainfall levels resulting in a significantly higher crop, most of which has already been collected.
First quarter 2013 River Business segment adjusted EBITDA was $6.5 million versus $(0.5) million in the same period of 2012, a $7.0 million increase. For a reconciliation of segment adjusted EBITDA to operating profit (loss), please see the tables at the end of this release.
Results for the first quarter of 2013 demonstrate the positive compounded effects of rate increases and the normalized rainfall levels, taking into consideration the expected seasonality inherent in the segment. According to the latest USDA estimates, the soybean crop in Paraguay for 2013 is expected to be 8.4 million tons, 4.0 million tons or 91% above 2012 and 17% above 2011 crop. Argentina, Brazil, Bolivia, Paraguay and Uruguay are estimated to account for approximately 55% of world soybean production in 2013, as compared to 30% in 1995.
These figures are a sign of the strength of the long-term growth prospects of the agricultural sector along the Hidrovia, by which seeded area is expected to continue to grow, fostered by the strong prices of soybean and other agricultural commodities. This steady long-term growth trend represents an important demand driver for Ultrapetrol's River Business. In addition, iron ore production in the three mines connected with the river system has also increased substantially in the last decade.
During the first quarter of 2013 we entered into a Master Agreement whereby we agreed to build and sell from our Punta Alvear yard a set of seven jumbo dry barges and seven jumbo tank barges to a third party for export to Colombia. The yard will continue to be fully employed until the end of 2013, focusing on the construction of barges to be delivered under the shipbuilding contracts already signed and barges for the Company's River Business.
The Company has successfully continued its re-engining and re-powering programs that aim to change the engines on a substantial portion of its line pushboats from diesel to heavy fuel consuming ones. Having finalized the re-engining of two pushboats in the second and third quarters of 2012, six heavy fuel-consuming pushboats are now in operation and the next re-engined pushboat is expected to commence operation within the fourth quarter of 2013. This program has demonstrated its potential to lead to substantial savings in fuel expense and to an increase in tow size and navigation speed, which we believe will enhance our EBITDA margins in the future.
Offshore Supply
In the Offshore Supply Business, with the introduction of our UP Jade into a long-term charter with Petrobras in August 2012, we began to operate a fleet of nine PSVs which has now grown to ten with the delivery of our UP Amber on January 30, 2013. The adjusted EBITDA generated by the Offshore Supply Business segment during the first quarter of 2013 was $9.5 million, or 47% higher than the $6.4 million generated in the same period of 2012. For a reconciliation of segment adjusted EBITDA to operating profit (loss), please see the tables at the end of this release.
Total revenues from the Offshore Supply Business for the first quarter of 2013 increased by $4.6 million compared with the same period of 2012. This represents a 27% increase which was primarily attributable to the full quarter operation of our UP Jade in Brazil.
In Brazil, operating costs, particularly manning costs, have been increasing as a result of the revaluation of the local currency and inflationary pressure on salaries and expenses both of which affected our earnings during parts of 2012. Nevertheless, during the first quarter of 2013 the Brazilian real experienced a slight devaluation which eased the upward trend of our costs.
As planned, Ultrapetrol continues its newbuilding program in India that will add capacity to our Offshore fleet. We expect to take delivery of the first of the remaining two PSVs, UP Pearl, during the second quarter of 2013.
We entered into new four-year time charters with Petrobras for our UP Agua-Marinha, UP Diamante and UP Topazio at significantly higher rates than their expiring contracts while we extended the charter for UP Esmeralda for another four years. In addition, both UP Amber (on its way from India to Brazil) and UP Pearl have been contracted for four years to Petrobras. These new contracts and vessels are expected to produce substantial additional EBITDA.
The Company believes that the Brazilian market will grow in-line with Petrobras' aggressive capital expenditure plans. Ultrapetrol's fleet has the advantage of being very modern and technologically capable of supporting deep sea oil drilling in Brazil as well as the North Sea.
Ocean
The Ocean Business segment generated adjusted EBITDA of $0.2 million in the first quarter of 2013 as compared to adjusted EBITDA of $0.1 million in the same period of 2012. For a reconciliation of segment adjusted EBITDA to operating profit (loss), please see the tables at the end of this release.
The 7% decrease in revenues from $18.1 million to $16.9 million is mainly attributable to the transportation of the nineteen barges and one pushboat sold to a third party to Colombia during the first quarter of 2012; partially offset by a revenue increase from our Amadeo related to its drydock during the first quarter of 2012, to an increase in revenues from our Argentino, and to higher charter rates of our Product Tankers during the first quarter of 2013 when compared to the same period of 2012.
The Company operated a total of four vessels in its Product Tanker fleet in the first quarter of 2013 (Miranda I, Amadeo, Alejandrina, and Austral) which continue to be employed in the South American coastal trade on charters with major oil refineries that operate in the region.
The volumes in our container feeder service, particularly in the southbound leg, have been sustained at high levels.
Use of Non-GAAP Measures
Ultrapetrol believes that the disclosed non-Generally Accepted Accounting Principles ("GAAP") measures such as adjusted EBITDA, adjusted net income and any other adjustments thereto, when presented in conjunction with comparable GAAP measures, are useful for investors to use in evaluating the liquidity of the company. These non-GAAP measures should not be considered a substitute for, or superior to, measures of liquidity prepared in accordance with GAAP. A reconciliation of adjusted EBITDA to segment operating profit and cash flow from operations is presented in the tables that accompany this press release.
Investment Community Conference Call
Ultrapetrol will host a conference call for investors and analysts on Thursday, May 9, 2013, at 8:30 a.m. EDT accessible via telephone and Internet with an accompanying slide presentation. Investors and analysts may participate in the live conference call by dialing 1-888-989-5165 (toll-free U.S.) or +1-312-470-7393 (outside of the U.S.); passcode: ULTR. Please register at least 10 minutes before the conference call begins. A replay of the call will be available for one week via telephone starting approximately one hour after the call ends. The replay can be accessed at 1-800-964-5760 (toll-free U.S.) or +1-203-369-3112 (outside of the U.S.); passcode: 5111. The webcast will be archived on Ultrapetrol's Web site for 30 days after the call.
About Ultrapetrol
Ultrapetrol is an industrial transportation company serving the marine transportation needs of its clients in the markets on which it focuses. It serves the shipping markets for containers, grain and soya bean products, forest products, minerals, crude oil, petroleum, and refined petroleum products, as well as the offshore oil platform supply market with its extensive and diverse fleet of vessels. These include river barges and pushboats, platform supply vessels, tankers and two container feeder vessels. More information on Ultrapetrol can be found at www.ultrapetrol.net.
Forward-Looking Language
The forward-looking statements in this press release are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, our management's examination of historical operating trends, data contained in our records and other data available from third parties. Although we believe that these assumptions were reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies which are difficult or impossible to predict and are beyond our control, we cannot assure you that we will achieve or accomplish these expectations, beliefs or projections.
In addition to these important factors, other important factors that, in our view, could cause actual results to differ materially from those discussed in the forward-looking statements include future operating or financial results; pending or recent acquisitions, business strategy and expected capital spending or operating expenses, including dry docking and insurance costs; general market conditions and trends, including charter rates, vessel values, and factors affecting vessel supply and demand; our ability to obtain additional financing; our financial condition and liquidity, including our ability to obtain financing in the future to fund capital expenditures, acquisitions and other general corporate activities; our expectations about the availability of vessels to purchase, the time that it may take to construct new vessels, or vessels' useful lives; our dependence upon the abilities and efforts of our management team; changes in governmental rules and regulations or actions taken by regulatory authorities; adverse weather conditions that can affect production of the goods we transport and navigability of the river system; the highly competitive nature of the oceangoing transportation industry; the loss of one or more key customers; fluctuations in foreign exchange rates and devaluations; potential liability from future litigation; and other factors. Please see our filings with the Securities and Exchange Commission for a more complete discussion of these and other risks and uncertainties.
ULTR – G
Supplemental Information: Summary consolidated financial data | ||
The following table shows our unaudited consolidated balance sheet as of March 31, 2013 and our audited consolidated balance sheet as of December 31, 2012: | ||
CONSOLIDATED BALANCE SHEETS AT MARCH 31, 2013 AND DECEMBER 31, 2012 | ||
(Stated in thousands of U.S. dollars, except par value and share amounts) | ||
At March 31, | December 31, | |
2013 | 2012 | |
ASSETS | ||
CURRENT ASSETS | ||
Cash and cash equivalents | $123,613 | $222,215 |
Restricted cash | 6,973 | 5,968 |
Accounts receivable, net of allowance for doubtful accounts of $2,211 and $1,916 in 2013 and 2012, respectively | 47,125 | 36,487 |
Operating supplies | 20,254 | 13,638 |
Prepaid expenses | 6,801 | 5,973 |
Other receivables | 25,335 | 22,532 |
Other current assets | -- | 177 |
Total current assets | 230,101 | 306,990 |
NONCURRENT ASSETS | ||
Other receivables | 21,933 | 22,758 |
Restricted cash | 1,526 | 1,464 |
Vessels and equipment, net | 646,106 | 647,519 |
Dry dock | 4,631 | 4,238 |
Investments in and receivables from affiliates | 4,385 | 4,282 |
Intangible assets | 757 | 801 |
Goodwill | 5,015 | 5,015 |
Other assets | 7,382 | 10,214 |
Deferred income tax assets | 6,297 | 7,037 |
Total noncurrent assets | 698,032 | 703,328 |
Total assets | $928,133 | $1,010,318 |
LIABILITIES AND EQUITY | ||
CURRENT LIABILITIES | ||
Accounts payable | $30,865 | $32,450 |
Customer advances | 26,438 | 15,175 |
Payables to related parties | 1,898 | 3,761 |
Accrued interest | 7,011 | 4,858 |
Current portion of long-term financial debt | 34,152 | 129,031 |
Other current liabilities | 16,845 | 13,470 |
Total current liabilities | 117,209 | 198,745 |
NONCURRENT LIABILITIES | ||
Long-term financial debt | 389,862 | 388,521 |
Deferred income tax liabilities | 13,626 | 12,441 |
Other liabilities | 2,086 | 2,026 |
Deferred gain | 3,915 | 2,086 |
Total noncurrent liabilities | 409,489 | 405,074 |
Total liabilities | 526,698 | 603,819 |
EQUITY | ||
Common stock, $0.01 par value: 250,000,000 authorized shares; 140,419,487 shares outstanding in 2013 and 2012 | 1,443 | 1,443 |
Additional paid-in capital | 490,915 | 490,850 |
Treasury stock: 3,923,094 shares at cost | (19,488) | (19,488) |
Accumulated deficit | (76,330) | (70,476) |
Accumulated other comprehensive (loss) | (2,141) | (2,578) |
Total Ultrapetrol (Bahamas) Limited stockholders' equity | 394,399 | 399,751 |
Non-controlling interest | 7,036 | 6,748 |
Total equity | 401,435 | 406,499 |
Total liabilities and equity | $928,133 | $1,010,318 |
The following table sets forth certain unaudited historical statements of income data for the periods indicated below derived from our unaudited condensed consolidated statements of income expressed in thousands of dollars: | |||
Three months ended March 31, | |||
2013 | 2012 | Percent Change | |
Revenues | |||
Attributable to River Business | $39,347 | $29,384 | 34% |
Attributable to Offshore Supply Business | 21,602 | 17,028 | 27% |
Attributable to Ocean Business | 16,941 | 18,126 | -7% |
Total revenues | 77,890 | 64,538 | 21% |
Voyage and manufacturing expenses | |||
Attributable to River Business | (19,373) | (18,901) | 2% |
Attributable to Offshore Supply Business | (949) | (1,213) | -22% |
Attributable to Ocean Business | (5,685) | (7,970) | -29% |
Total voyage and manufacturing expenses | (26,007) | (28,084) | -7% |
Running costs | |||
Attributable to River Business | (14,063) | (11,450) | 23% |
Attributable to Offshore Supply Business | (8,366) | (8,548) | -2% |
Attributable to Ocean Business | (9,043) | (8,024) | 13% |
Total running costs | (31,472) | (28,022) | 12% |
Amortization of dry dock and intangible assets | (708) | (1,048) | -32% |
Depreciation of vessels and equipment | (9,412) | (9,444) | --% |
Administrative and commercial expenses | (8,822) | (7,787) | 13% |
Other operating income, net | 450 | 5,764 | -92% |
Operating profit (loss) | 1,919 | (4,083) | |
Financial expense and other financial expense | (5,289) | (8,086) | -35% |
Financial income | 76 | 42 | 81% |
Loss on derivatives, net | (216) | -- | |
Investment in affiliates | (195) | (313) | -38% |
Other, net | (228) | 41 | |
Total other (expenses) income | (5,852) | (8,316) | -30% |
(Loss) before income taxes | (3,933) | (12,399) | -68% |
Income tax expenses | (1,622) | (1,259) | 29% |
Net income attributable to non-controlling interest | 299 | 169 | 77% |
Net loss attributable to Ultrapetrol (Bahamas) Limited | (5,854) | (13,827) | -58% |
The following table contains our unaudited statements of cash flows for the three-month periods ended March 31, 2013, and 2012: | ||
(Stated in thousands of U.S. dollars) | ||
For the three-month periods ended March 31, | ||
2013 | 2012 | |
CASH FLOWS FROM OPERATING ACTIVITIES | ||
Net (loss) | $(5,555) | $(13,658) |
Adjustments to reconcile net (loss) to cash provided by (used in) operating activities: | ||
Depreciation of vessels and equipment | 9,412 | 9,444 |
Amortization of dry docking | 664 | 1,004 |
Expenditure for dry docking | (1,057) | (991) |
Loss on derivatives, net | 216 | -- |
Amortization of intangible assets | 44 | 44 |
Gain on sale of assets | -- | (3,564) |
Debt issuance expense amortization | 603 | 919 |
Financial loss on extinguishment of debt | 3,605 | -- |
Net losses from investments in affiliates | 195 | 313 |
Allowance for doubtful accounts | 295 | 10 |
Share - based compensation | 65 | 290 |
Other | -- | (219) |
Changes in assets and liabilities: | ||
(Increase) decrease in assets: | ||
Accounts receivable | (10,933) | 1,430 |
Other receivables, operating supplies and prepaid expenses | (8,496) | (3,548) |
Other | 41 | (1,106) |
Increase (decrease) in liabilities: | ||
Accounts payable | (1,468) | 2,206 |
Customer advances | 11,263 | -- |
Other payables | 4,970 | 72 |
Net cash provided by (used in) operating activities | 3,864 | (7,354) |
CASH FLOWS FROM INVESTING ACTIVITIES | ||
Purchase of vessels and equipment ($7,521 in 2013 for barges built, sold and leased-back) | (15,738) | (14,964) |
Proceeds from disposal of assets, net ($9,300 in 2013 for barges sold and leased-back) | 9,300 | 3,850 |
Net cash (used in) investing activities | (6,438) | (11,114) |
CASH FLOWS FROM FINANCING ACTIVITIES | ||
Scheduled repayments of long-term financial debt | (4,050) | (3,531) |
Early repayment of long-term financial debt | (31,200) | -- |
Short-term credit facility repayments | (4,138) | -- |
Prepayment of 7.25% Senior Convertible Notes | (80,000) | -- |
Proceeds from long-term financial debt | 25,850 | 13,450 |
Other financing activities, net | (2,490) | (774) |
Net cash (used in) provided by financing activities | (96,028) | 9,145 |
Net decrease in cash and cash equivalents | (98,602) | (9,323) |
Cash and cash equivalents at the beginning of year | 222,215 | 34,096 |
Cash and cash equivalents at the end of the period | $123,613 | $24,773 |
Supplemental Information | ||
The following tables reconcile our Adjusted Consolidated EBITDA to our cash flow for the three months ended March 31, 2013 and 2012: | ||
Three Months Ended March 31, | ||
$(000) | 2013 | 2012 |
Net cash provided by (used in) operating activities | 3,864 | (7,354) |
Net cash (used in) investing activities | (6,438) | (11,114) |
Net cash (used in) provided by financing activities | (96,028) | 9,145 |
Net cash provided by (used in) operating activities | $3,864 | $(7,354) |
Plus | ||
Adjustments | ||
Increase / decrease in operating assets and liabilities | 4,623 | 946 |
Expenditure for dry docking | 1,057 | 991 |
Income taxes expense | 1,622 | 1,259 |
Financial expenses | 7,939 | 9,337 |
Gain on sale of assets | -- | 3,564 |
Net income attributable to non-controlling interest | (299) | (169) |
Loss on derivatives, net | (216) | -- |
Yard EBITDA from Touax barge sale | 1,829 | -- |
Other adjustments | (1,158) | (1,313) |
Adjusted Consolidated EBITDA | $19,261 | $7,261 |
The following table reconciles our adjusted net loss and adjusted EPS to net loss and EPS for the three months ended March 31, 2013, and 2012: | |||
($000's) | Three months ended March 31, 2013 | Three months ended March 31, 2012 | % Change |
Revenues | $77,890 | $64,538 | 21% |
Adjusted EBITDA | $19,261 | $7,261 | 165% |
Net (loss) as reported | $(5,854) | $(13,827) | -58% |
EPS as reported (In $ per share) | $(0.04) | $(0.47) | -91% |
Adjustments to Net Loss as reported | |||
Yard EBITDA from Touax barge sale | 1,829 | -- | |
Income tax expense on Exchange Variance Benefit (1) | 178 | 734 | |
Non-cash loss of extinguishment of debt | 3,605 | -- | |
Adjusted net (loss) | $(242) | $(13,093) | -98% |
Adjusted EPS (In $ per share) | $(0.00) | $(0.44) | |
(1) Provision for Income Tax on foreign currency exchange gains on U.S. dollar denominated debt of one of our subsidiaries in the Offshore Supply Business |
The following table reconciles our Adjusted Consolidated EBITDA to our Operating Profit per business segment for the first quarter ended March 31, 2013: | ||||
Three Months Ended March 31, 2013 | ||||
$(000) | River | Offshore Supply | Ocean | TOTAL |
Segment operating (loss) profit | $(3,934) | $7,400 | $(1,547) | $1,919 |
Depreciation and amortization | 5,846 | 2,574 | 1,700 | 10,120 |
Investment in affiliates / Net income attributable to non-controlling interest in subsidiaries | (193) | (299) | (2) | (494) |
Loss on derivatives, net | -- | (216) | -- | (216) |
Yard EBITDA from Touax barge sale | 1,829 | -- | -- | 1,829 |
Exchange difference affecting Segment Operating Expenses | 3,205 | -- | -- | 3,205 |
Other net | (230) | -- | 2 | (228) |
Segment Adjusted EBITDA | $6,523 | 9,459 | 153 | 16,135 |
Items not included in Segment Adjusted EBITDA | ||||
Financial income | 76 | |||
Other financial income | 3,050 | |||
Adjusted Consolidated EBITDA | $19,261 |
The following table reconciles our Adjusted Consolidated EBITDA to our Operating Profit per business segment for the first quarter ended March 31, 2012: | ||||
Three Months Ended March 31, 2012 | ||||
$(000) | River | Offshore Supply | Ocean | TOTAL |
Segment operating (loss) profit | $(5,526) | $4,038 | $(2,595) | $(4,083) |
Depreciation and amortization | 5,417 | 2,569 | 2,506 | 10,492 |
Investment in affiliates / Net income attributable to non-controlling interest in subsidiaries | (319) | (169) | 6 | (482) |
Other net | (90) | (2) | 133 | 41 |
Segment Adjusted EBITDA | $(518) | $6,436 | $50 | $5,968 |
Items not included in Segment Adjusted EBITDA | ||||
Financial income | 42 | |||
Other financial income | 1,251 | |||
Adjusted Consolidated EBITDA | $7,261 |