Академический Документы
Профессиональный Документы
Культура Документы
19 February 2014
63.8% NM Ownership
20-year contract with Vale for port services expected $35 million annual minimum EBITDA 3
($MM)
150 1,400 1,200 1,000 800 600 400 200 378 (1) 50 Equity 440 Term Loan B Bonds December 31, 2012 265 740 48 50 610 100
147
30
98
21
29 74 (2) 43
NMM
(1) Includes $57.6 million Navios Acquisition 2014 offering (2) Includes Navios Europe fleet
NNA
NM
$790.0 million raised in capital markets $44.3 million (1) value appreciation of vessels acquired during 2013 235.1% share price appreciation 155.0% trading volume increase since Q4 2012 33.3% increase in number of vessels
64 48
(2)
$800
740
$600
$400 $200 $0 January 2013 February 2014 Senior Notes Equity
50
600
400 200 0 4Q 2012
320
1Q 2013
2Q 2013
3Q 2013
4Q 2013
$2.00 02/01/2013
02/04/2013
02/07/2013
02/10/2013 5
Extended Bond maturity to 2022 $650 million of 7.375% Senior Secured Notes issued; lowering coupon by 150bps
Capitalization (3)
Net Debt / Capitalization
2,576.9
51.3%
189.9 237.6
Debt Maturity
(1) Includes $2.0 million of restricted cash
(2) Includes $293.7 million debt of Navios Logistics (3) Excludes noncontrolling interest
($ m) 700 600 500 400 300 200 363.8 664.7 290.0
100
0 2014 2015 2016 2017 NM 26.6 2018 NSAL 30.3 2020 8 2021
2019
2022+
$12,916
$1,156 $18,230 $4,882 $1,066 $5,812
$13,408
2014 E
2015 E
2014 E
Breakeven includes operating costs of owned fleet (including drydock), charter-in expenses for charter-in fleet, general and administrative expenses including credit default insurance expenses, interest expense and capital repayments (excludes COAs, short term charters and FFAs) Total Available Days of Core Fleet: 17,094 for 2014 Includes Navios Asia vessels on a consolidated basis 8
Chartering Strategy
Balancing credit, market and cycle risk
Base rate provides visibility of revenues and protection from downside risk Index plus premium positions NM to capture upside movements in the market 8,778 days contracted for 2014 (51% of available days) 2,142 contracted days (12% of available days) at index linked rates 6,636 contracted days (39% of available days) at fixed rates 8,316 open days (49%) for 2014
Nine vessels fixed for period charters structured to capture market upside while mitigating credit risk:
Four vessels fixed at index plus premium: Solid base rate with upside Five vessels fixed with base rate and index linked profit sharing
Panamax Index Capesize index $49,108
Supramax index
$26,179
2013 Rates
Every $1,000 movement on index = $2.7 million free cash flow ($0.03 per common share)
$5,000
$2014E Breakeven
YTD Spot Rate1
(2)
Current rates1
2014E Current rates 115.4 44.6 130.7 (220.8) 69.9 8,316 8.3 20-yr. avg. rates 115.4 44.6 + 167.4 (220.8) 106.6 + 8,316 8.3 10-yr. avg. rates 115.4 44.6 + 241.5 (220.8) 180.7 + 8,316 8.3
Total contracted revenue Dividends received from subsidiaries Revenue from open days Total cost (3) Free cash flow Open Days Impact on revenue per $1,000 day rate
10
26 Panamax
16 Vessels
1.23 million DWT
19 UltraHandymax
14 Vessels
0.75 million DWT
2 Handysize
1 Vessel
0.04 million DWT
42 Owned
3.98 million DWT
6 Vessels
1.10 million DWT
10 Vessels
0.88 million DWT
5 Vessels
0.34 million DWT
1 Vessel
0.04 million DWT
22 LT Charter-In
2.36 million DWT (2)
4 Vessels
0.72 million DWT
7 Vessels
0.48 million DWT
4 Vessels
0.24 million DWT
1 Vessel
0.04 million DWT
16 Purchase Options
1.48 million DWT
Charter-in strategy allows fleet expansion with zero capital outlay & future ownership via purchase options Navios Group(3) controls 147 vessels
89 dry bulk (9.0 million DWT), 48 tankers (5.0 million DWT) and 10 Containers (48,061 TEU)
(1) Excludes Navios Logistics and Navios Europe fleet (2) Includes 16 vessels that have purchase options (3) Navios Group is composed of Navios Holdings (NM), Navios Partners (NMM), Navios Acquisition (NNA) and Navios Europe. Excludes Navios Logistics fleet
11
Contracted Days
60% 50% 51.4%
$18,230
40% 30%
$13,408
20%
10%
8.8%
2014 2015
0%
2014 2015
$/Day
$5,606 $3,400
$/Day $13,759
$13,408
Source: Drewry Shipping Consultants 2013/2014, (2) Excludes Kleimar controlled vessels
* As of 2/18/2014
13
6.5
4.5
4.7
3.0 1.3
5.1
5.4
2.5 0.5 -1.5 -3.5 Emerging and developing economies World Advanced economies
IMF Latest Revisions of GDP Growth (%) World GDP 2014 2015 Advanced economies GDP 2014 2015
2014
2015
5.1
5.4
5.1
N/A
14
India
4,500
1980
1982
1984
1986
1988
1990
1992
1994
1996
1998
2000
2002
2004
2006
2008
2010
2012
Provisional
15
600
500 400
555.7 351.2
2014 Consensus Iron Ore Price: $114/mt Multi-Year Low in the Iron Ore Price (September 2012): $87/mt
300
200 100 183.4
$/mt
FMG
$60 $40 $20 Rio Tinto BHP Billiton Vale
57.7
0
2013 Australia 2014 Brazil Africa 2015 Canada 2016 Others
$0
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
16
Source: China NBS, TSI, Bloomberg Nov 2013
120
100
80
January iron ore imports totaled 86.8 million tons Represents 32% YoY increase Continues rising iron ore import trend
Million Tons
20 40 20 15 10
5
0
Jan Nov Sep Jul May Mar Jan Nov Sep Jul May Mar Jan Nov Sep Jul May Mar Jan Nov Sep Jul May Mar Jan Nov Sep July May Mar Jan Nov Sep Jul May Mar Jan 2008 2009 2010 2011 2012 2013 2014
2006
2007 2008 2009 2010 2011 2012
580
707 785 873 1,065 1,315 1,329
YoY%
22% 11% 11% 22% 24% 1%
326
384 444 630 619 687 745
Days
60
YoY%
18% 16% 42% -2% 11% 9%
421
488 500 567 626 683 717
YoY%
16% 2% 13% 10% 9% 5%
2013
1,436
8%
820
10%
779
9%
17
Sources: World Steel Association, World Bank, National Bureau of Statistics of China/Mysteel, UN
200
350
200
100
150
100 50 50
0 2006 2007 2008 2009 2010 2011 2012 2013p 2014f 18 Seaborne Imports (incl Lignite)
140
120
22kg/capita
60
OECD
Million tonnes
100
80
China
55
60
50
40
45
20
2012/13
2013/14f
2014/15f
2015/16f
2016/17f
2017/18f
2018/19f
2019/20f
2020/21f
2021/22f
40
avg 2010-12 2014 2016 2018 2020 2022
Grain shipments, while small relative to iron ore and coal, account for a large amount of vessel demand as measured in vessel days Chinas grain imports will more than double from 2012 to 2022 as the country improves its diet and consumes more meat It takes eight tons of grain to produce one ton of beef
19
2022/23f
120
Million DWT
100
97.8
101.2
Actual nondelivery 39.1mdwt
Before non-delivery
80
60
75.1 62.1
Before non-delivery
2014 projected deliveries were 75.1 million DWT as of January 2014 (before nondeliveries)
Estimated deliveries for 2014 are 52.5 million DWT assuming 30% nondeliveries
46.1
40
20
2012 2013
30.9
2014
2013
2014
2015
0 As of Jan 1, 2013
Source: Clarksons
As of Jan 1, 2014
20
Scrapping Dynamics
Aging Fleet + Restricted Credit + High Scrap Price = Accelerated Scrapping(1)
2014 YTD scrapping 1.6 million DWT 0.23% of fleet DWT Projected 2014 scrapping of 12.4 M DWT or 1.7% of fleet 2013 scrapping 22.2 million DWT 3.3% of fleet DWT 2012 scrapping 33.6 million DWT 5.5% of fleet DWT 2011 scrapping 22.2 million DWT 4.3% of fleet DWT 2010 scrapping 6.4 million DWT 1.4% of fleet DWT 2009 scrapping 10.6 million DWT 2.5% of fleet DWT 2013 total dry bulk fleet 721.5 million DWT - Non delivery 38% 2012 total dry bulk fleet 681.3 million DWT - Non delivery 29% 2011 total dry bulk fleet 616.7 million DWT - Non delivery 30% 2010 total dry bulk fleet 537.3 million DWT - Non delivery 38% 2009 total dry bulk fleet 459.5 million DWT - Non delivery 40% Net fleet growth for 2013 Net fleet growth for 2012 Net fleet growth for 2011 Net fleet growth for 2010 Net fleet growth for 2009 = 5.9% = 10.5% = 14.8% = 16.9% = 10.0%
(2)
Year 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010
Total Demolition (m dwt) 12.3 9.3 4.6 8.2 6.1 4.2 0.4 1.0 1.7 0.5 5.6 10.6 6.4 22.2 33.6 22.2 1.6 12.4
Demolition as % of Fleet 4.62% 3.53% 1.72% 2.97% 2.12% 1.42% 0.12% 0.30% 0.50% 0.14% 1.42% 2.53% 1.40% 4.33% 5.46% 3.25% 0.23% 1.72%
21
2011 2012
10%
6.4%
4.6%
25+ Years
10000
8000
6000
4000
2000
0 2000
2001
2002
2003 1.6%
2004
2005 1.4%
2006
2007
2008 3.4%
2009
2010
2011
2012
2013
2014
1.2%
1.7%
1.2% -0.3%
1.2%
0.1%
Demand Growth % > Net Fleet Growth % Demand Growth % < Net Fleet Growth %
-6.0%
-5.2% -8.3%
-5.7%
2001
Source: SSY, Clarksons
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013(P)
2014(F) 22
(0.18) (1)
(0.01) 2)
1,700%
(0.58) (1)
0.16 (3)
N/A
(1) Adjusted EBITDA, Adjusted Net Loss and Adjusted Basic Losses Per Share for the three months ended and for the year ended December 31, 2013 have been adjusted to exclude $37.1 million loss on bond and debt extinguishment and $14.8 million loss from Navios Acquisition. (2) Adjusted EBITDA for the three months ended December 31, 2012 excludes a $161.2 million gain from defaulted charters compensa tion and related accounts, net. Adjusted Net Loss and Adjusted Basic Losses Per Share for the three months ended December 31, 2012 also exclude the item described above and $4.1 million of accelerated amortization of intangibles. (3) Adjusted EBITDA for the year ended December 31, 2012 excludes (i) a $161.2 million gain from defaulted charters compensation and related accounts, net; and (ii) a $0.3 million gain on the sale of the Navios Buena Ventura to Navios Partners. Adjusted Net Income and Adjusted Basic Earnings Per Share for the year ended December 31, 2012 exclude items (i) and (ii) described above and $4.1 million of accelerated amortization of intangibles.
23
2,576,944 51%
2,564,588 42%
24
Expected dividend in 2014 from NMM : Expected dividend from NNA: Expected dividends from public subsidiaries:
25
30 Vessels
8 Capesize, 14 Panamax and 3 Ultra Handymax Dry Bulk Carriers 5 Container vessels
26
$439.5
$155.2 16
$100.0
$0.0
Term Loan B
Equity
12
January 2013
December 2013
27
Cash Distributions FY 2014F FY 2013 FY 2012 FY 2011 FY 2010 $30.0 million $29.5 million $28.6 million $25.6 million $22.2 million $18.1 million $11.9 million
NM Ownership of NMM Units February 14, 2014 December 31, 2013 December 31, 2012 December 31, 2011 15.8 million units 15.7 million units 15.5 million units 15.4 million units 20.0% 21.6% 25.2% 27.1%
Market Value $280.7 million $293.0 million $210.3 million $212.2 million
FY 2009 FY 2008
Total
$165.9 million
28.7%
37.0% 51.6% 43.2%
$267.3 million
$169.0 million $79.9 million $159.8 million
28
43.6% Interest
(1, 2)
56.4% Interest
43 Tanker Vessels
10 VLCC, 8 LR1, 21 MR2 and 4 Chemical Tankers
(1) 46.4% economic interest (2) 43.1% voting and 45.8% economic interest following the exercise of the underwriters overallotment option of the February 2014 offering
29
$988.1 million raised in capital markets(1) $104.4 million value appreciation of vessels acquired during the year 48.0% Increase in number of vessels 79.6% share price appreciation 210.3% trading volume increase since Q4 2012
43 29
307.0 198.3
Purchased Price
244.8
December 2013 Value
(2)
610.0 378.1
152.1 149.4
122.6 55.6
172.4
Senior Notes
Equity
2Q 2013
3Q 2013
4Q 2013
1Q 2013
2Q 2013
3Q 2013
4Q 2013 30
(1) Includes $57.6 million Equity raised in February 2014 (2) Clarkson as of December 2013
Fleet
41 43
19 14
36%
74%
24%
67%
2011
2012
2013
2014
2015
2011
2012
2013
2014
2015
EBITDA (m USD)
122.6
(3)
209.6
153.0
29% 7%
73.5
(2)
97.5
26% 33%
2011
2012
2013
2014
2015
2011
2012
2013
(1) Excludes revenue from 4.7% available days contracted on floating rate for 2014 and 0.6% for 2015 and profit sharing (2) Excludes the effect of $3.7MM compensation fee for early charter termination (3) Adjusted to exclude $21.1 million loss on the sale of the Shinyo Navigator, a $34.0 million loss on bond and debt extinguishment and a $1.1 million in December 2013, $34.0 million expenses in relation to the $505.0 million Senior Notes early extinguishment and a $1.1 million loss for non-cash share-based compensation
31
NM Ownership of Economic Interest in NNA February 14, 2014 December 31, 2013 December 31, 2012 December 31, 2011 December 31, 2010 73.0 million shares 73.0 million shares 26.0 million shares 26.0 million shares 26.0 million shares 46.4% 50.5% 54.0% 54.0% 53.7%
32
(1) As of February 14, 2014
36.2% Ownership
Barge Business
Cabotage Business
3631 barges and pushboats transporting dry and liquid cargoes across the river system Pushboats Dry barges Oil barges LPG barges 1 floating dry dock
Refined product transportation along the Argentinean coast Six ocean going product tankers and two self-propelled barges Strategy to secure cash flows with long term contracts Awarded Brazilian Cabotage contracts for six new building vessels
33
1. Including 72 new building barges to be delivered in Q1 and Q2 2014, three new building push boats to be delivered in Q1 2015
Assuming operating costs similar to the operating costs of Navios Logistics' existing dry port terminal
EBITDA ($ million)
20.5% CAGR
56.8 48.1
234.7
247.0
68.4
237.1
46.4 32.5 39.0
188.0
51.2
69.1
136.8
165.6
178.6
190.7
2010
2011
2012
2013
2010
2011
2012
2013
Sales of Product
Time charter, voyage and port terminals revenue
Further growth expected from investment in six convoys and port expansion
35
Port Terminals
Revenue EBITDA
13,805
6,954
25,086
5,008
(45%)
39%
85,539
29,481
100,623
23,599
(15%)
25%
Barge Business
Revenue EBITDA
25,253 5,910
22,244 3,374
14% 75%
97,208 14,565
93,853 12,901
4% 13%
Cabotage Business
Revenue EBITDA
11,510
11,258
2%
54,337
52,557
3%
1,443
2,503
(42%)
12,791
11,632
10%
36
Year Ended December 31, 2012 45,538 29,122 356,038 636,344 200,000 69 529 1,353 23,759 561 320,840 546,550 33%
86,569 21,503 395,879 712,060 293,156 69 459 1,400 22,359 330,479 647,922 36%
NM Summary
Large, Modern Fleet Provides Scale in a Fragmented Industry 64 (2) controlled vessels; 42 owned / 22 chartered-in. 51 vessels in water Modern high-quality fleet with an average age of 7.0 years (vs. 9.3 year average for industry) Diverse portfolio of Capesize, Panamax, Ultra-Handymax and Handysize vessels Substantial increase in open days as cycle is turning Certain long-term contracts insured by AA rated 51.4% (1) of revenue days in 2014 - $115.4 million Insurance Company in the 8.8% (1) of revenue days in 2015 - $28.9 million EU Operating costs lower than average due to efficient in-house operations Favorable long-term charter-in rates Capex-lite charter-in strategy with flexible, discretionary options to purchase 60 years of operating history Strategic relationships with shipyards, commercial banks and other industry players Contracts with reputable creditworthy counterparties Approx. $2.1 billion of debt and equity issued since September 2008 $400 million senior secured notes issued in November 2009 $350 million senior unsecured notes issued in January 2011 $88 million add-on senior secured notes issued in July 2012 $650 million senior secured notes issued in November 2013
Favorable Long-Term Industry Dynamics Seasoned Management Team Multiple Avenues of Growth
(1) Excludes Kleimar vessels (2) Excludes Navios Logistics and Navios Europe fleet
Strong emerging market demand, aging dry bulk fleet, increased scrapping activity, and slippage of new buildings Average industry experience of 20+ years per person Navios Maritime Partners Navios South American Logistics Navios Maritime Acquisition Navios Holdings core activities
38
www.navios.com
Type Handysize Ultra Handymax Ultra Handymax Ultra Handymax Ultra Handymax Ultra Handymax Ultra Handymax Ultra Handymax Ultra Handymax Ultra Handymax Ultra Handymax Ultra Handymax Ultra Handymax Ultra Handymax Ultra Handymax Panamax Panamax Panamax Panamax Panamax Panamax Panamax Panamax
Built 2011 2000 2001 2001 2001 2002 2002 2002 2003 2003 2003 2006 2007 2009 2009 2000 2002 2012 2012 2006 2005 2005 2005
DWT 34,690 52,067 50,346 52,061 52,063 50,316 53,553 50,296 53,514 55,180 55,222 53,468 55,728 58,792 58,063 74,333 76,662 81,472 81,355 76,596 75,395 76,596 75,395 1,403,163
Charter Rate ($)(1) 8,906 10,925 9,500 8,788 12,825 11,400 11,163 9,512 11,400 9,512 8,550 19,000 9,975 5,415 9,451 8,313 7,790 12,825 12,716 8,835 14,250 9,263 9,263 11,400
Expiration Date(2) 06/24/2014 06/29/2014 02/24/2014 03/28/2014 03/18/2014 04/15/2014 03/31/2014 09/20/2014 04/14/2014 08/07/2015 03/20/2014 01/25/2014 03/20/2014 03/22/2015 07/16/2015 03/15/2014 05/07/2014 04/15/2014 05/14/2014 03/31/2014 11/15/2014 03/27/2014 04/03/2014 05/16/2014
Profit Share NM % Base (3) No No No No No No No Average Supramax Index Routes No 100% in excess of $8,500 basis Supramax Index Routes No No No (4) 70% in excess of $8,000 basis Supramax Index Routes +8% No No No No No No No No
(2)
Daily rate net of commissions or net insurance rates. These rates do not include insurance proceeds received upfront in November 2012 Expected Redelivery basis midpoint of full redelivery period
(3) (4)
Profit share based on applicable Baltic routes exceeding $/day rates listed. Average Specific basis Supramax Index Route +5% for first 45 days; Remaining period 100% in excess of $9,500 basis Supramax Index Routes +5%.
41
Capesize Capesize
2011 2011
Daily rate net of commissions or net insurance rates. These rates do not include insurance proceeds received upfront in November 2012 Expected Redelivery basis midpoint of full redelivery period Subject to COA of $45,500 per day for the remaining period until Q1 2015 Profit share based on applicable Baltic routes exceeding $/day rates listed. Amount represents daily rate of mitigation proceeds following the restructuring of the original charter.
42
Navios Primavera Navios Armonia Navios Oriana Navios Mercury Navios Libra II Navios Altair Navios Esperanza Navios Marco Polo Navios Southern Star Navios Koyo Total: 12 vessels
Ultra Handymax Ultra Handymax Ultra Handymax Ultra-Handymax Panamax Panamax Panamax Panamax Panamax Capesize
2007 2008 2012 2013 1995 2006 2007 2011 2013 2011
53,464 55,100 61,442 61,393 70,136 83,001 75,356 80,647 82,224 181,415 890,969
10,450 11,875 11,229 11,136 10,213 11,400 13,300 7,838 11,747 11,970
02/22/2014 04/15/2014 10/13/2014 09/25/2014 04/11/2014 09/05/2014 08/09/2014 04/29/2014 10/14/2014 03/05/2014
Daily rate net of commissions or net insurance rates. These rates do not include insurance proceeds received upfront in November 2012 Assumed midpoint of redelivery by charterers. Generally, Navios Holdings may exercise its purchase option after three to five years of service. Navios Holdings holds the initial 50% purchase option on the vessel Profit share based on applicable Baltic routes exceeding $/day rates listed.
43
Vessels Navios Venus Navios TBN Navios TBN Long-term Chartered-in Vessels on Order Navios TBN Navios TBN Navios TBN Navios Felix Total: 7 vessels
44
Vessels to be Delivered
Vessel Name
Navios TBN Navios TBN Navios TBN Navios TBN
Type
Panamax Panamax Panamax Panamax
Built
2007 2007 2007 2007
51% ownership of NM Daily charter-out rate net of commissions. Assumed midpoint of redelivery by charterers.
45
Appendix
Kleimar Controlled Fleet
Owned Vessels
Vessels Navios Asteriks Type Panamax DWT 76,801 Built 2005 % Owned 100%
Long-Term Chartered-in Vessels Vessels Golden Heiwa Beaufiks Rubena N King Ore Navios Obeliks Total: 6 vessels Type Panamax Capesize Capesize Capesize Capesize DWT 76,662 180,310 203,233 176,800 181,415 895,221 Built 2007 2004 2006 2010 2012 Expiration(1) 03/2017 06/2017 01/2016 05/2020 06/2022 Purchase Option No Yes No No Yes
(1)
46
www.navios.com
www.clarksons.com