EX-99.1 2 c041-20160225ex991921c4e.htm EX-99.1 Earnings Release 1215

W:\CLIENTS\ISH\Client Files\Images & Logos\ISH Rebranding\ISH_Corporate_Identity_Version_2_RGB_0.1 Transparent Bkgrnd No Text.tif

INTERNATIONAL SHIPHOLDING CORPORATION

REPORTS FOURTH QUARTER AND YEAR-END 2015 RESULTS

 

 

Mobile, AL. February 24, 2016 – International Shipholding Corporation (OTCQX: ISHC) today announced financial results for the fourth quarter and year ended December 31, 2015.

Fourth Quarter and Year-To-Date Highlights

·

Strategic Plan initiatives have resulted in the completion of 10 transactions generating gross proceeds of $98.6 million

·

The Company has achieved total debt reduction of approximately $90.3 million since September 30, 2015, which includes approximately $8.4 million from regularly scheduled debt payments

·

The Company has eliminated its Dry Bulk Carriers operating segment

·

Execution of the Strategic Plan continues, with additional transactions expected to reduce overall debt to $100-110 million by June 30, 2016

Net Loss

The Company reported a net loss of $167.8 million for the fourth quarter of 2015. The loss was primarily driven by non-cash impairment losses of $149.6 million and other impairment related and non-cash items of $7.5 million. Excluding these non-cash items, the Company’s net loss for the three months ended December 31, 2015 was $10.7 million. For the comparable three month period ended December 31, 2014, the Company reported a net loss of $10.0 million after excluding certain non-cash items.

Mr. Niels M. Johnsen, Chairman and Chief Executive Officer, stated “We continue to work through our Strategic Plan, which, by its very nature, will evolve as we seek to maximize the value of our long-term contracts, strong customer relationships, and extensive industry experience.  We firmly believe that our longstanding strategy of focusing on niche market cargo-centric activities is the best path forward.”

 

 


 

Gross Voyage Profit

The Company’s fourth quarter 2015 gross voyage loss was $132,000, compared to profit of $13.7 million in the comparable 2014 three month period. The results by operating segments are as shown below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(All Amounts in Millions)

 

 

 

 

Pure Car

 

Dry Bulk

 

 

 

 

Specialty

 

 

 

 

 

 

 

 

Jones Act

 

Truck Carriers

 

Carriers

 

Rail-Ferry

 

Contracts

 

Other

 

Total

Fourth Quarter, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Voyage Profit (Loss)

 

$

 -

 

$

2.2 

 

$

(4.7)

 

$

1.6 

 

$

0.8 

 

$

 -

 

$

(0.1)

Depreciation

 

 

(1.9)

 

 

(1.5)

 

 

(0.4)

 

 

(0.4)

 

 

(0.4)

 

 

(1.1)

 

 

(5.7)

Gross Profit (Loss) (After Depreciation)

 

$

(1.9)

 

$

0.7 

 

$

(5.1)

 

$

1.2 

 

$

0.4 

 

$

(1.1)

 

$

(5.8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

(0.2)

 

$

0.6 

 

$

0.2 

 

$

0.9 

 

$

(0.3)

 

$

0.1 

 

$

1.3 

Number of non-operating days

 

 

142 

 

 

 

 

30 

 

 

32 

 

 

 -

 

 

 -

 

 

208 

Number of operating days

 

 

502 

 

 

538 

 

 

1,686 

 

 

152 

 

 

1,450 

 

 

 -

 

 

4,328 

Number of Vessels

 

 

 

 

 

 

19 

 

 

 

 

13 

 

 

 -

 

 

47 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Voyage Profit (Loss)

 

$

9.1 

 

$

2.6 

 

$

0.5 

 

$

0.5 

 

$

1.3 

 

$

(0.3)

 

$

13.7 

Depreciation

 

 

(2.0)

 

 

(2.2)

 

 

(1.6)

 

 

(0.4)

 

 

(0.5)

 

 

(0.2)

 

 

(6.9)

Gross Profit (Loss) (After Depreciation)

 

$

7.1 

 

$

0.4 

 

$

(1.1)

 

$

0.1 

 

$

0.8 

 

$

(0.5)

 

$

6.8 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

9.4 

 

$

2.3 

 

$

0.3 

 

$

0.6 

 

$

1.8 

 

$

0.2 

 

$

14.6 

Number of non-operating days

 

 

105 

 

 

 

 

 -

 

 

 -

 

 

13 

 

 

 -

 

 

120 

Number of operating days

 

 

539 

 

 

642 

 

 

1,932 

 

 

184 

 

 

1,367 

 

 

 -

 

 

4,664 

Number of Vessels

 

 

 

 

 

 

21 

 

 

 

 

15 

 

 

 -

 

 

52 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Voyage Profit (Loss)

 

$

(9.1)

 

$

(0.4)

 

$

(5.2)

 

$

1.1 

 

$

(0.5)

 

$

0.3 

 

$

(13.8)

Depreciation

 

 

0.1 

 

$

0.7 

 

$

1.2 

 

$

 -

 

$

0.1 

 

$

(0.9)

 

$

1.2 

Gross Profit (Loss)

 

$

(9.0)

 

$

0.3 

 

$

(4.0)

 

$

1.1 

 

$

(0.4)

 

$

(0.6)

 

$

(12.6)

Note:  A Non-GAAP reconciliation statement is attached

The Jones Act segment reported a gross voyage loss of $62,000 in the quarter, compared to gross voyage profit of $9.1 million in the 2014 fourth quarter. The United Ocean Services (“UOS”) results continued to be impacted by lower freight rates and volumes, as well as out-of-service days, which in turn significantly increased non-revenue ballast legs of voyages undertaken in order to meet contractual tonnage requirements. Thus far in 2016, we have experienced improved operational efficiencies which will allow the Company to continue its efforts to rationalize the UOS fleet while continuing to fully service our contracts. The Pure Car Truck Carrier (“PCTC”) segment reported a gross voyage profit of $2.2 million in the 2015 fourth quarter, versus a $2.6 million gross voyage profit in the comparable 2014 quarter. While the contribution from its


 

supplemental cargo was down slightly year-over-year, the full year 2015 supplemental cargo results met our projected gross voyage profit of approximately $7.0 million. The Dry Bulk segment had a gross voyage loss of $4.7 million, which included an impairment charge of $5.3 million from the Company’s minority investment in a venture owning and operating mini bulkers. Excluding the non-cash charge, this segment achieved a small improvement from the comparable 2014 gross voyage profit results. With the transition of our only remaining mini bulker into service under a long-term contract in our Specialty segment, the Company has now completed the full divestment of this segment as it continues to execute its Strategic Plan adopted in the fourth quarter of 2015. Gross voyage profit from the Rail Ferry segment was higher by approximately $1.1 million year-over-year, primarily resulting from lower operating cost. The Specialty segment reported gross voyage profit of $0.8 million, which is down slightly from 2014 fourth quarter results. Finally, the Company’s Other segment, consisting primarily of ship brokerage services, reported a gross voyage loss of $34,000, improving from a loss of $210,000 experienced in the 2014 fourth quarter.

Administrative and General (“A&G”)

Administrative and general expenses were $7.5 million, versus $5.2 million for the comparable 2014 fourth quarter. The higher cost is primarily a result of professional fees of approximately $2.5 million related to various financing transactions and an increase of approximately $1.2 million in bad debt expense, partially offset by lower wage and benefits.

Interest and Other

Interest and other charges for the 2015 fourth quarter were $4.8 million, compared to $2.1 million for the comparable three month period in 2014. The increase was due primarily to the recognition of a non-cash embedded derivative liability and the acceleration of deferred charges on assets held for sale. The embedded derivative liability is the projected premium rate on our preferred stock resulting from the non-payment of the preferred stock dividend.

Taxes

The Company reported a tax provision of $34,000 in the 2015 fourth quarter. The 2014 fourth quarter provision of $9.5 million included recognition of a valuation allowance resulting from uncertainty regarding the Company’s ability to utilize its deferred tax assets.


 

Balance Sheet

The Company has continued to execute its Strategic Plan, approved by the Board of Directors on October 21, 2015. Through December 31, 2015, we had reduced our debt burden during the fourth quarter from $213.7 million to the $159.8 million classified as current debt on our Consolidated Balance Sheet. While the Strategic Plan previously targeted a debt balance of approximately $85 - $90 million by June 30, 2016, we are now projecting that balance in the $100 -$110 million range. This adjustment is primarily a result of changes in market conditions over the past several months, including lower than expected sales proceeds on disposition of assets and our decision to exchange our shares in the mini-bulker venture for 100% ownership of a 2008-built mini bulker, which we have now placed in our Specialty segment to service a contract through 2021. We expect to realize accretion through the reassignment of the 100%-owned, mini bulker to that long term contract.

While we move ahead to execute the Strategic Plan , we also continue to look to other opportunities that would generate capital to fund both ongoing working capital needs and further debt reduction. As previously disclosed, the Company has reached contingent agreements with all of its lenders and lessors amending its credit facilities with waivers of financial covenants through March 31, 2016, with relief from testing of covenant compliance until June 30, 2016, provided that we continue to meet various specific requirements.

Dividend

Under the terms of the Company’s Series A and Series B preferred stock, no common stock dividends may be declared, paid or set apart until all dividends on the preferred stock have been satisfied. The Company did not pay a preferred dividend, on either its series A or B preferred stock, on the scheduled payment dates of October 30, 2015 or January 30, 2016. Under the terms of the preferred stock, if two dividend payments are missed, the per annum dividend rate increases by 2%.  If subsequent dividend payments are not made, each quarter missed will result in additional 2% increase up to a maximum of double the original dividend rate. The rate will reset to the original dividend rate at such time as all accrued and unpaid dividends have been paid for a period of three consecutive quarters.


 

Conference Call

In connection with this earnings release, management will host an earnings conference call on Thursday, February 25, 2016 at 10:00 AM ET. To participate in the conference call, please dial (888) 505-4375 (domestic) or (719) 325-2177 (international). Participants can reference the International Shipholding Corporation Fourth Quarter 2015 Earnings Call or passcode 2431749.  Please dial in approximately 5 minutes prior to the call.

The conference call will also be available via a live listen-only webcast and can be accessed through the Investor Relations section of the Company’s website, www.intship.com.  Please allow extra time prior to the call to visit the Company’s website and download any software that may be needed to listen to the webcast.

A replay of the conference call will be available through March 3, 2016 at (877) 870-5176 (domestic) or (858) 384-5517 (international).  The passcode for the replay is 2431749.

Other

For more detailed information about our financial position, financial performance and prospects (including factors that could impede/negatively impact our ability to continue as a going concern), please see our Annual Report on Form 10-K for the year ended December 31, 2015, which we expect to file with the Securities and Exchange Commission by March 4, 2016.

About International Shipholding

International Shipholding Corporation, through its subsidiaries, operates a diversified fleet of U.S. and International flag vessels that provide worldwide and domestic maritime transportation services to commercial and governmental customers primarily under medium to long-term charters and contracts. www.intship.com


 

Caution concerning forward-looking statements

Except for historical and factual information, the matters set forth in this release and future oral or written statements made by us or our management, including statements regarding our 2016 guidance, and other statements identified by words such as “estimates,” “expects,” “anticipates,” “plans,” and similar expressions, are forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on current expectations only, and are subject to a number of assumptions, risks and uncertainties, many of which are beyond our control.  Actual events and results may differ materially from those anticipated, estimated, projected, expressed or implied by us if one or more of these risks or uncertainties materialize, or if our underlying assumptions prove incorrect. Factors that could affect actual results include, but are not limited to: our ability to continue as a going concern; our ability to avoid defaulting under our financing agreements; our ability to successfully and timely execute our Strategic Plan in full on the terms and conditions currently contemplated; our ability to maximize the usage of our vessels and other assets on favorable terms, including our ability to renew our time charters and contracts on favorable terms when they expire, to maximize our carriage of supplemental cargoes; changes in domestic or international transportation markets that reduce the demand for shipping generally or for our vessels in particular, including changes in the rates at which competitors add or scrap vessels; industry-wide changes in cargo freight rates, charter rates, vessel design, vessel utilization or vessel valuations, or in charter hire, fuel or other operating expenses; unexpected out-of-service days affecting our vessels, whether due to drydocking delays, unplanned maintenance, accidents, equipment failures, adverse weather, natural disasters, piracy or other causes; our ability to access the credit markets or sell assets on terms reasonable to us or at all, including our ability to sell our vessels held for sale; political events in the United States and abroad; the appropriation of funds by the U.S. Congress, including the impact of any future cuts to federal spending similar to the U.S. Congress’ recent “sequestration” cuts; terrorism, piracy, quarantines and trade restrictions; changes in foreign currency rates or interest rates; the effects of more general factors, such as changes in tax laws or rates in pension or benefits costs, or in general market, labor or economic conditions; and each of the other economic, competitive, governmental, and technological factors detailed in our reports filed with the Securities and Exchange Commission.  You should be aware that new factors may emerge from time to time and it is not possible for us to identify all such factors nor can we predict the impact of each such factors on our business or


 

the extent to which any one or more factors may cause actual results to differ from those reflected in any forward-looking statements.  Accordingly, you are cautioned not to place undue reliance upon any of our forward-looking statements, which are inherently speculative and speak only as of the date made.  We undertake no obligation to update or revise, for any reason, any forward-looking statements made by us or on our behalf, whether as a result of new information, future events or developments, changed circumstances or otherwise.

 

 

Contact:

James T. Higginbotham

(251)243-9114

Higgjt@intship.com 

 

 

Sheila Dean

(251)243-9230

deansa@intship.com 

 

International Shipholding Corporation

Niels M. Johnsen, Chairman (212) 943-4141

Erik L. Johnsen, President (251) 243-9221

Manny Estrada, V. P. and CFO (504) 249-6082


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Reconciliation by Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(All Amounts in Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pure Car

 

Dry Bulk

 

 

 

 

Specialty

 

 

 

 

 

 

 

Jones Act

 

Truck Carriers

 

Carriers

 

Rail-Ferry

 

Contracts

 

Other

 

Total

Fourth Quarter, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Voyage Profit (Loss)

$

 -

 

$

2.2 

 

$

(4.7)

 

$

1.6 

 

$

0.8 

 

$

 -

 

$

(0.1)

*Add Back: Amortization & Drydock

 

2.9 

 

 

0.5 

 

 

 -

 

 

0.2 

 

 

(0.6)

 

 

 -

 

 

3.0 

A&G

 

(3.1)

 

 

(2.1)

 

 

(0.4)

 

 

(0.9)

 

 

(1.0)

 

 

 -

 

 

(7.5)

Other

 

 -

 

 

 -

 

 

5.3 

 

 

 -

 

 

0.5 

 

 

0.1 

 

 

5.9 

EBITDA

$

(0.2)

 

$

0.6 

 

$

0.2 

 

$

0.9 

 

$

(0.3)

 

$

0.1 

 

$

1.3 

Depreciation

 

(1.9)

 

 

(1.5)

 

 

(0.4)

 

 

(0.4)

 

 

(0.4)

 

 

(1.1)

 

 

(5.7)

Impairment

 

(49.5)

 

 

(16.2)

 

 

(63.5)

 

 

(1.6)

 

 

(14.1)

 

 

(4.7)

 

 

(149.6)

Amortization

 

(2.9)

 

 

(0.5)

 

 

 -

 

 

(0.2)

 

 

0.6 

 

 

 -

 

 

(3.0)

Other

 

 -

 

 

 -

 

 

(5.3)

 

 

 -

 

 

(0.5)

 

 

(0.1)

 

 

(5.9)

*Add Back: Unconsolidated Entities

 

 -

 

 

 -

 

 

5.5 

 

 

0.2 

 

 

 -

 

 

 -

 

 

5.7 

Operating Loss

$

(54.5)

 

$

(17.6)

 

$

(63.5)

 

$

(1.1)

 

$

(14.7)

 

$

(5.8)

 

$

(157.2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Voyage Profit (Loss)

 

9.1 

 

$

2.6 

 

$

0.5 

 

$

0.5 

 

$

1.3 

 

$

(0.3)

 

$

13.7 

*Add Back: Amortization & Drydock

3.7 

 

 

0.7 

 

 

 -

 

 

0.3 

 

 

0.6 

 

 

 -

 

 

5.3 

A&G

 

(3.4)

 

 

(1.0)

 

 

(0.2)

 

 

(0.2)

 

 

(0.5)

 

 

0.1 

 

 

(5.2)

Other

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

0.4 

 

 

0.4 

 

 

0.8 

EBITDA

 

9.4 

 

$

2.3 

 

$

0.3 

 

$

0.6 

 

$

1.8 

 

$

0.2 

 

$

14.6 

Depreciation

 

(2.0)

 

 

(2.2)

 

 

(1.6)

 

 

(0.4)

 

 

(0.5)

 

 

(0.2)

 

 

(6.9)

Impairment

 

(6.6)

 

 

 -

 

 

(28.3)

 

 

 -

 

 

(3.3)

 

 

 -

 

 

(38.2)

Amortization

 

(3.7)

 

 

(0.7)

 

 

 -

 

 

(0.3)

 

 

(0.6)

 

 

 -

 

 

(5.3)

Other

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(0.4)

 

 

(0.4)

 

 

(0.8)

Loss on Sale of Asset**

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

0.1 

 

 

0.1 

*Add Back: Unconsolidated Entities

 -

 

 

 -

 

 

(0.1)

 

 

 -

 

 

(0.3)

 

 

 -

 

 

(0.4)

Operating Loss

(2.9)

 

$

(0.6)

 

$

(29.7)

 

$

(0.1)

 

$

(3.3)

 

$

(0.3)

 

$

(36.9)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* To remove the effect of including the results of the unconsolidated entities, drydock, and amortization in Gross Voyage Profit

 

 

 

**Loss on Sale of Asset not included in calculation of EBITDA

 

 

 

 


 

INTERNATIONAL SHIPHOLDING CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(All Amounts in Thousands Except Share Data)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2015

 

2014

 

2015

 

2014

Revenues

$

57,631 

 

$

70,978 

 

$

259,474 

 

$

294,834 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

        Voyage Expenses

 

48,992 

 

 

52,355 

 

 

207,581 

 

 

223,040 

        Amortization Expense

 

3,006 

 

 

5,316 

 

 

16,198 

 

 

22,107 

        Vessel Depreciation

 

4,622 

 

 

6,705 

 

 

21,395 

 

 

26,233 

        Other Depreciation

 

1,051 

 

 

206 

 

 

1,607 

 

 

751 

        Administrative and General Expenses

 

7,546 

 

 

5,157 

 

 

22,832 

 

 

20,985 

        Impairment Loss

 

149,593 

 

 

38,213 

 

 

154,463 

 

 

38,213 

        (Gain) Loss on Sale of Assets

 

30 

 

 

 

 

(4,543)

 

 

Total Operating Expenses

 

214,840 

 

 

107,953 

 

 

419,533 

 

 

331,331 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

 

(157,209)

 

 

(36,975)

 

 

(160,059)

 

 

(36,497)

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Other

 

 

 

 

 

 

 

 

 

 

 

         Interest Expense

 

5,036 

 

 

2,661 

 

 

13,342 

 

 

9,737 

         Derivative (Gain) Loss

 

 -

 

 

(75)

 

 

2,991 

 

 

(132)

         Loss on Extinguishment of Debt

 

230 

 

 

 -

 

 

585 

 

 

225 

         Other Income from Vessel Financing

 

(455)

 

 

(441)

 

 

(1,833)

 

 

(1,858)

         Investment Income

 

(1)

 

 

(71)

 

 

(30)

 

 

(373)

         Foreign Exchange Loss

 

 -

 

 

61 

 

 

91 

 

 

184 

 

 

4,810 

 

 

2,135 

 

 

15,146 

 

 

7,783 

Loss Before Provision for Income Taxes and Equity in Net Income (Loss) of Unconsolidated Entities

 

(162,019)

 

 

(39,110)

 

 

(175,205)

 

 

(44,280)

 

 

 

 

 

 

 

 

 

 

 

 

Provision for Income Taxes

 

34 

 

 

9,517 

 

 

439 

 

 

10,429 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Net Income (Loss) of Unconsolidated Entities (Net of Applicable Taxes)

 

(5,765)

 

 

374 

 

 

(4,049)

 

 

10 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

$

(167,818)

 

$

(48,253)

 

$

(179,693)

 

$

(54,699)

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Dividends

 

1,305 

 

 

1,305 

 

 

5,221 

 

 

5,221 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss Attributable to Common Stockholders

$

(169,123)

 

$

(49,558)

 

$

(184,914)

 

$

(59,920)

 

 

 

 

 

 

 

 

 

 

 

 

Loss Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

        Basic

$

(23.06)

 

$

(6.79)

 

$

(25.24)

 

$

(8.23)

        Diluted

$

(23.06)

 

$

(6.79)

 

$

(25.24)

 

$

(8.23)

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares of Common Stock Outstanding:

 

 

 

 

 

 

 

 

 

 

 

        Basic

 

7,333,406 

 

 

7,301,657 

 

 

7,324,928 

 

 

7,284,482 

        Diluted

 

7,333,406 

 

 

7,301,657 

 

 

7,324,928 

 

 

7,284,482 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Dividends Per Share

$

 -

 

$

0.25 

 

$

0.35 

 

$

1.00 

 


 

INTERNATIONAL SHIPHOLDING CORPORATION

CONSOLIDATED BALANCE SHEETS

(All Amounts in Thousands)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

ASSETS

 

 

 

Cash and Cash Equivalents

$

9,560 

 

$

21,133 

Restricted Cash

 

1,530 

 

 

1,394 

Accounts Receivable, Net of Allowance for Doubtful Accounts

 

25,787 

 

 

31,322 

Prepaid Expenses

 

8,683 

 

 

10,927 

Deferred Tax Asset

 

309 

 

 

408 

Other Current Assets

 

400 

 

 

370 

Notes Receivable

 

1,628 

 

 

3,204 

Material and Supplies Inventory

 

7,035 

 

 

9,760 

Assets Held for Sale

 

51,846 

 

 

6,976 

Total Current Assets

 

106,778 

 

 

85,494 

 

 

 

 

 

 

Investment in Unconsolidated Entities

 

187 

 

 

21,837 

Vessels, Property, and Other Equipment, Net of Accumulated Depreciation

 

188,577 

 

 

374,733 

Deferred Charges, Net of Accumulated Amortization

 

23,037 

 

 

25,787 

Intangible Assets, Net of Accumulated Amortization

 

 -

 

 

25,042 

Due from Related Parties

 

1,415 

 

 

1,660 

Notes Receivable

 

24,140 

 

 

24,455 

Goodwill

 

 -

 

 

2,735 

Other Long-Term Assets

 

2,168 

 

 

4,843 

Assets Held for Sale

 

 -

 

 

48,701 

Total Assets

$

346,302 

 

$

615,287 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

Current Maturities of Long-Term Debt, Net

$

156,807 

 

$

23,367 

Accounts Payable and Other Accrued Expenses

 

60,496 

 

 

52,731 

Total Current Liabilities

 

217,303 

 

 

76,098 

 

 

 

 

 

 

Long-Term Debt, Net

 

 -

 

 

216,651 

Incentive Obligation

 

2,455 

 

 

4,644 

Other Long-Term Liabilities

 

40,212 

 

 

50,284 

 

 

 

 

 

 

Stockholders' Equity:

 

 

 

 

 

Preferred Stock, $1.00 Par Value, 2,000,000 Shares Authorized:

 

 

 

 

 

9.50% Series A Cumulative Perpetual Preferred Stock, 250,000 Shares Issued and Outstanding at December 31, 2015 and 2014, Respectively

 

250 

 

 

250 

9.00% Series B Cumulative Perpetual Preferred Stock, 316,250 Shares Issued and Outstanding at December 31, 2015 and 2014, Respectively

 

316 

 

 

316 

Common Stock, $1.00 Par Value, 20,000,000 Shares Authorized, 7,333,406 and 7,301,657 Shares Outstanding at December 31, 2015 and 2014, Respectively

 

8,783 

 

 

8,743 

Additional Paid-In Capital

 

141,497 

 

 

140,960 

Retained Earnings (Deficit)

 

(27,058)

 

 

159,134 

Treasury Stock, 1,388,078 Shares at December 31, 2015 and 2014

 

(25,403)

 

 

(25,403)

Accumulated Other Comprehensive Loss

 

(12,053)

 

 

(16,390)

Total Stockholders' Equity

 

86,332 

 

 

267,610 

Total Liabilities and Stockholders' Equity

$

346,302 

 

$

615,287 

 


 

INTERNATIONAL SHIPHOLDING CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(All Amounts in Thousands)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

2014

Cash Flows from Operating Activities:

 

 

 

 

 

   Net Loss

$

(179,693)

 

$

(54,699)

Adjustments to Reconcile Net Loss to Net Cash Provided by Operating Activities:

 

 

 

 

 

             Depreciation

 

23,002 

 

 

26,984 

             Amortization of Deferred Charges

 

16,308 

 

 

18,840 

             Amortization of Intangible Assets

 

2,502 

 

 

3,714 

             Deferred Tax

 

 -

 

 

10,350 

             Non-Cash Share Based Compensation

 

707 

 

 

1,537 

             Equity in Net Loss of Unconsolidated Entities, Net

 

5,039 

 

 

865 

             Impairment Loss

 

154,463 

 

 

38,213 

             (Gain) Loss on Sale of Assets

 

(4,543)

 

 

             Loss on Extinguishment of Debt

 

585 

 

 

225 

             Loss on Foreign Currency Exchange, Net

 

91 

 

 

184 

             (Gain) Loss on Derivatives, Net of Cash Settlements

 

1,215 

 

 

(132)

             Amortization of Deferred Gains

 

(3,485)

 

 

(4,880)

            Other Reconciling Items, net

 

1,184 

 

 

218 

     Changes in operating assets and liabilities:

 

 

 

 

 

             Deferred Drydocking Charges

 

(12,816)

 

 

(12,517)

             Accounts Receivable

 

6,266 

 

 

(3,592)

             Inventory and Other Current Assets 

 

3,426 

 

 

(2,482)

             Other Assets

 

(476)

 

 

(765)

             Accounts Payable and Accrued Liabilities

 

(4,729)

 

 

203 

             Other Long-Term Liabilities

 

(1,059)

 

 

1,383 

Net Cash Provided by Operating Activities

 

7,987 

 

 

23,651 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

             Purchases of and Capital Improvements to Property and Equipment

 

(16,542)

 

 

(68,203)

             Investment in Unconsolidated Entities

 

 -

 

 

(7,887)

             Net Change in Restricted Cash Account

 

(136)

 

 

9,105 

             Cash Proceeds from the State of Louisiana

 

591 

 

 

4,579 

             Cash Proceeds from Sale of Assets

 

31,025 

 

 

1,659 

             Cash Proceeds from Receivable Settlement

 

3,890 

 

 

 -

             Proceeds from Payments on Note Receivables

 

1,891 

 

 

3,987 

Net Cash Provided by (Used In) Investing Activities

 

20,719 

 

 

(56,760)

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

             Proceeds from Line of Credit

 

5,000 

 

 

40,500 

             Payments on Line of Credit

 

(12,500)

 

 

(23,000)

             Proceeds from Issuance of Debt

 

32,000 

 

 

61,546 

             Principal Payments on Long Term Debt

 

(51,441)

 

 

(31,082)

             Cash Payments to Settle Foreign Currency Contract

 

(4,033)

 

 

 -

             Additions to Deferred Financing Charges

 

(2,829)

 

 

(1,222)

             Dividends Paid

 

(6,476)

 

 

(12,510)

Net Cash Provided by (Used In) Financing Activities

 

(40,279)

 

 

34,232 

 

 

 

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

 

(11,573)

 

 

1,123 

Cash and Cash Equivalents at Beginning of Period

 

21,133 

 

 

20,010 

Cash and Cash Equivalents at End of Period

$

9,560 

 

$

21,133