UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
OF THE SECURITIES EXCHANGE ACT OF 1934
Dated: September 11, 2019
Commission File No. 001-34104
NAVIOS MARITIME ACQUISITION CORPORATION
7 Avenue de Grande Bretagne, Office 11B2
Monte Carlo, MC 98000 Monaco
(Address of Principal Executive Offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F: Form 20-F ☒ Form 40-F ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): Yes ☐ No ☒
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): Yes ☐ No ☒
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934. Yes ☐ No ☒
If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): N/A
NAVIOS MARITIME ACQUISITION CORPORATION
FORM 6-K
Page | ||||
2 | ||||
F-1 |
This Report on Form 6-K is hereby incorporated by reference into the Navios Maritime Acquisition Corporation Registration Statements on Form F-3, File No. 333-214739.
Operating and Financial Review and Prospects
The following is a discussion of the financial condition and results of operations for the three and six month periods ended June 30, 2019 and 2018 of Navios Maritime Acquisition Corporation (referred to herein as we, us or Navios Acquisition). All of the financial statements have been stated 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 Acquisitions 2018 Annual Report filed on Form 20-F with the U.S. Securities and Exchange Commission (the SEC).
This Report contains forward-looking statements (as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) concerning future events and expectations, including with respect to Navios Acquisitions future dividends, expected cash flow generation and Navios Acquisitions growth strategy and measures to implement such strategy; including expected vessel acquisitions and entering into further employment contracts. 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. Such statements include comments regarding expected revenue and employment contracts. These forward-looking statements are based on the information available to, and the expectations and assumptions deemed reasonable by, Navios Acquisition at the time this filing was made. Although Navios Acquisition 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 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 Acquisition. Actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to the creditworthiness of our charterers and the ability of our contract counterparties to fulfill their obligations to us, tanker industry trends, including charter rates and vessel values and factors affecting vessel supply and demand, the aging of our vessels and resultant increases in operation and dry docking costs, the loss of any customer or charter or vessel, our ability to repay outstanding indebtedness, to obtain additional financing and to obtain replacement charters for our vessels, in each case, at commercially acceptable rates or at all, increases in costs and expenses, including but not limited to: crew wages, insurance, provisions, port expenses, lube oil, bunkers, repairs, maintenance and general and administrative expenses, the expected cost of, and our ability to comply with, governmental regulations and maritime self-regulatory organization standards, as well as standard regulations imposed by our charterers applicable to our business, potential liability from litigation and our vessel operations, including discharge of pollutants, general domestic and international political conditions, competitive factors in the market in which Navios Acquisition operates; risks associated with operations outside the United States; and other factors listed from time to time in the Navios Acquisitions filings with the SEC, including its annual and interim reports filed on Form 20-F and Form 6-K. Navios Acquisition 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 Acquisitions expectations with respect thereto or any change in events, conditions or circumstances on which any statement is based. Navios Acquisition makes no prediction or statement about the performance of its common stock.
Recent Developments
Debt
In August 2019, Navios Acquisition agreed to enter into certain financing arrangements with the purpose to refinance its Term Loan B facility of $196.8 million outstanding as of June 30, 2019, maturing in June 2020. The new financing arrangements consist of the following:
|
up to $90.8 million sale and lease back arrangement that will finance six product tankers and will be repaid through periods ranging from three to eight years in consecutive quarterly installments of up to $2.8 million each, with a repurchase obligation of up to |
2
$25.9 million in total. The sale and lease back arrangement bears interest at LIBOR plus a margin ranging from 335 bps to 355 bps per annum, depending on the vessel financed. |
|
up to $47.2 million sale and lease back arrangement that will finance three product tankers and will be repaid through periods ranging from four to seven years in consecutive quarterly installments of up to $1.3 million each, with a repurchase obligation of up to $19.2 million in total. The sale and lease back arrangement bears interest at LIBOR plus a margin ranging from 350 bps to 360 bps per annum, depending on the vessel financed. |
|
$15.0 million sale and lease back arrangement that was drawn in August 2019 to finance one product tanker and has a maturity of five years. The sale and lease back arrangement is repayable over the five years in consecutive monthly instalments of $0.2 million each and bears effective interest at LIBOR plus 345 bps per annum. The net proceeds of the sale and lease back arrangement were used to partially prepay the Term Loan B. |
|
up to $31.8 million expected bridge financing that Navios Acquisition has agreed with a commercial bank with the purpose to finance one VLCC under a short term maturity of less than a year. |
Sale of one 2002-built VLCC
In August 2019, Navios Acquisition entered into an agreement to sell the Nave Electron, a 2002-built VLCC vessel of 305,178 dwt to an unaffiliated third party for a sale price of $25.3 million. The vessel is expected to be delivered to its new owners in September 2019.
Amendment of the Management Agreement and the Administrative Services Agreement
In August 2019, Navios Acquisition extended the duration of its existing management agreement (the Management Agreement) with Navios Tankers Management Inc. (the Manager) until January 1, 2025, to be automatically renewed for another five years. In addition management fees are fixed for two years commencing from January 1, 2020 at: (a) $6,825 per day per MR2 product tanker and chemical tanker vessel; (b) $7,225 per day per LR1 product tanker vessel; and (c) $9,650 per day per VLCC. The agreement also provides for a technical and commercial management fee of $50 per day per vessel and an annual increase of 3% for the remaining period unless agreed otherwise. Drydocking expenses are reimbursed at cost for all vessels.
In August 2019, Navios Acquisition extended the duration of its existing administrative services agreement (the Administrative Services Agreement) with the Manager until January 1, 2025, to be automatically renewed for another five years.
Dividend Policy
On July 24, 2019, the Board of Directors declared a quarterly cash dividend in respect of the second quarter of 2019 of $0.30 per share of common stock which will be paid on October 9, 2019 to stockholders of record as of September 25, 2019. The declaration and payment of any further dividends remain subject to the discretion of the Board of Directors and will depend on, among other things, Navios Acquisitions cash requirements as measured by market opportunities and restrictions under its credit agreements and other debt obligations and such other factors as the Board of Directors may deem advisable.
Equity Transactions
In February 2018, the Board of Directors of Navios Acquisition authorized a stock repurchase program for up to $25.0 million of Navios Acquisitions common stock, for two years. Stock repurchases are made from time to time for cash in open market transactions at prevailing market prices or in privately negotiated transactions. The timing and amount of repurchases under the program are determined by management based upon market conditions and other factors. Repurchases may be made pursuant to a program adopted under Rule 10b5-1 under the Exchange Act. The program does not require any minimum repurchase or any specific number or amount of shares of common stock and may be suspended or reinstated at any time in Navios Acquisitions discretion and without notice. The Board of Directors will review the program periodically. Repurchases are subject to restrictions under Navios Acquisitions credit facilities and indenture. As of September 10, 2019, under the $25.0 million stock repurchase program, Navios Acquisition had repurchased 735,251 shares since the program was initiated for approximately $7.5 million.
Fleet
As of September 10, 2019, our fleet consisted of a total of 41 double-hulled tanker vessels, aggregating approximately 5.5 million deadweight tons, or dwt. The fleet, excluding the Nave Electron that has been agreed to be sold, includes 13 VLCC tankers (over 200,000 dwt per ship) which transport crude oil, including the three bareboat chartered-in VLCC expected to be delivered in the third and fourth quarter of 2020 and third quarter of 2021, eight Long Range 1 (LR1) product tankers (60,000-79,999 dwt per ship), 18 Medium Range 2 (MR2) product tankers (30,000-59,999 dwt per ship), two chemical tankers (25,000 dwt per ship), which transport refined petroleum products and bulk liquid chemicals All our vessels are currently chartered-out to quality counterparties, including
3
Dalian Ocean Shipping Co Ltd. (Cosco Dalian), affiliates of Navig8 Chemicals Shipping and Trading Co (Navig8) and Mansel LTD (Mansel), with an average remaining charter period of approximately one year. As of September 10, 2019, we had charters covering 91.1% of available days in 2019.
Vessels |
Type |
Year
Built |
Dwt |
Net Charter
Rate (1) |
Profit Sharing
Arrangements |
Expiration
Date (2) |
||||||||||||
Owned Vessels |
||||||||||||||||||
Nave Polaris |
Chemical Tanker | 2011 | 25,145 | Floating Rate | (8) | None | December 2019 | |||||||||||
Nave Cosmos |
Chemical Tanker | 2010 | 25,130 | Floating Rate | (8) | None | December 2019 | |||||||||||
Nave Velocity |
MR2 Product Tanker | 2015 | 49,999 | $ | 16,047 | None | November 2020 | |||||||||||
Nave Sextans |
MR2 Product Tanker | 2015 | 49,999 | $ | 14,500 | 50%/50% | February 2020 | |||||||||||
Nave Pyxis |
MR2 Product Tanker | 2014 | 49,998 | $ | 14,500 | 50%/50% | March 2020 | |||||||||||
Nave Luminosity |
MR2 Product Tanker | 2014 | 49,999 | $ | 12,097 | 50%/50% | September 2019 | |||||||||||
Nave Jupiter |
MR2 Product Tanker | 2014 | 49,999 | $ | 12,097 | 50%/50% | May 2020 | |||||||||||
Bougainville |
MR2 Product Tanker | 2013 | 50,626 | $ | 14,420 | (5) | 100% | September 2019 | ||||||||||
$ | 14,709 | 100% | September 2020 | |||||||||||||||
Nave Alderamin |
MR2 Product Tanker | 2013 | 49,998 | $ | 13,379 | None | November 2019 | |||||||||||
Nave Bellatrix |
MR2 Product Tanker | 2013 | 49,999 | $ | 11,850 | 50%/50% | February 2020 | |||||||||||
Nave Capella |
MR2 Product Tanker | 2013 | 49,995 | $ | 11,850 | None | January 2020 | |||||||||||
Nave Orion |
MR2 Product Tanker | 2013 | 49,999 | $ | 13,379 | (3) | None | December 2019 | ||||||||||
Nave Titan |
MR2 Product Tanker | 2013 | 49,999 | $ | 14,813 | 50%/50% | July 2020 | |||||||||||
Nave Aquila |
MR2 Product Tanker | 2012 | 49,991 | $ | 11,850 | 50%/50% | November 2019 | |||||||||||
Nave Atria |
MR2 Product Tanker | 2012 | 49,992 | $ | 11,850 | 50%/50% | October 2019 | |||||||||||
Nave Orbit |
MR2 Product Tanker | 2009 | 50,470 | $ | 14,000 | None | May 2020 | |||||||||||
Nave Equator |
MR2 Product Tanker | 2009 | 50,542 | $ | 12,250 | None | October 2019 | |||||||||||
Nave Equinox |
MR2 Product Tanker | 2007 | 50,922 | $ | 14,319 | ice-transit premium (4) | March 2020 | |||||||||||
Nave Pulsar |
MR2 Product Tanker | 2007 | 50,922 | $ | 14,566 | (6) | ice-transit premium (4) | May 2020 | ||||||||||
Nave Dorado |
MR2 Product Tanker | 2005 | 47,999 | $ | 11,356 | (9) | None | November 2019 | ||||||||||
Nave Atropos |
LR1 Product Tanker | 2013 | 74,695 | Floating Rate | (13) | None | October 2019 | |||||||||||
Nave Rigel |
LR1 Product Tanker | 2013 | 74,673 | Floating Rate | None | December 2019 | ||||||||||||
$ | 16,088 | (17) | None | December 2021 | ||||||||||||||
Nave Cassiopeia |
LR1 Product Tanker | 2012 | 74,711 | Floating Rate | (13) | None | December 2019 | |||||||||||
Nave Cetus |
LR1 Product Tanker | 2012 | 74,581 | Floating Rate | None | December 2019 | ||||||||||||
$ | 16,088 | (17) | None | December 2021 | ||||||||||||||
Nave Estella |
LR1 Product Tanker | 2012 | 75,000 | $ | 15,183 | (15) | None | December 2019 | ||||||||||
Nave Andromeda |
LR1 Product Tanker | 2011 | 75,000 | Floating Rate | (13) | None | December 2019 | |||||||||||
Nave Ariadne |
LR1 Product Tanker | 2007 | 74,671 | Floating Rate | None | December 2019 | ||||||||||||
Nave Cielo |
LR1 Product Tanker | 2007 | 74,671 | Floating Rate | (13) | None | December 2019 | |||||||||||
Nave Buena Suerte |
VLCC | 2011 | 297,491 | $ | 20,475 | 50%/50% | August 2020 | |||||||||||
Nave Quasar |
VLCC | 2010 | 297,376 | $ | 20,475 | 50%/50%(11) | September 2020 | |||||||||||
Nave Synergy |
VLCC | 2010 | 299,973 | Floating Rate | (7) | None | December 2019 | |||||||||||
Nave Spherical |
VLCC | 2009 | 297,188 | Floating Rate | (7) | None | December 2019 | |||||||||||
Nave Neutrino |
VLCC | 2003 | 298,287 | $ | 19,158 | (12) | 50%/50% | November 2019 | ||||||||||
Nave Electron |
VLCC | 2002 | 305,178 | (18) | Spot | |||||||||||||
Nave Photon |
VLCC | 2008 | 297,395 | Floating Rate | (7) | None | December 2019 | |||||||||||
Shinyo Saowalak |
VLCC | 2010 | 298,000 | $ | 48,153 | 35% above $54,388(16) | June 2025 | |||||||||||
40% above $59,388(16) | ||||||||||||||||||
50% above $69,388(16) | ||||||||||||||||||
Shinyo Kieran |
VLCC | 2011 | 297,066 | $ | 48,153 | 35% above $54,388(16) | June 2026 | |||||||||||
40% above $59,388(16) | ||||||||||||||||||
50% above $69,388(16) | ||||||||||||||||||
Nave Celeste |
VLCC | 2003 | 298,717 | Spot | ||||||||||||||
Nave Galactic |
VLCC | 2009 | 297,168 | $ | 19,500 | 50% above $19,500 (11) | October 2019 | |||||||||||
$ | 20,475 | 50% above $19,500 (11) | October 2020 | |||||||||||||||
Vessels to be delivered |
||||||||||||||||||
TBN* |
VLCC | Q3 2020 | 310,000 | $ | 27,816 | (10) | None | Q3 2030 | ||||||||||
TBN* |
VLCC | Q4 2020 | 310,000 | $ | 27,816 | (10) | None | Q4 2030 | ||||||||||
TBN* |
VLCC | Q3 2021 | 310,000 |
(1) |
Net time charter-out rate per day (net of commissions), presented in U.S. Dollars. |
4
(2) |
Estimated dates assuming the midpoint of the redelivery period by charterers, including owners extension options not declared yet. |
(3) |
Charterers option to extend the charter for one year at $15,159 net per day. |
(4) |
The premium for the Nave Equinox and the Nave Pulsar when vessels are trading on ice or follow ice breaker is $1,900 per day. |
(5) |
Rate can increase to $19,013 net per day in year one and $19,393 in year two calculated based on a formula. Charterers option to extend the charter for two years at $14,708 net per day for the first year and $15,002 net per day for the second year, plus profit sharing arrangements for both years. |
(6) |
Charterers option to extend the charter for one year at $16,590 net per day plus ice-transit premium. |
(7) |
Rate based on VLCC pool earnings, evergreen upon notice. |
(8) |
Rate based on chemical tankers pool earnings. |
(9) |
Charterers option to extend the charter for six months at $13,331 net per day. |
(10) |
Charterers option to extend the bareboat charter for five years at $29,751 net per day. |
(11) |
Profit sharing arrangement 50% on actual pool earnings. Any adjustment by the charterers for the expense/loss will be provisionally settled on a quarterly basis and finally settled at the end of the charter period. Charterers option to extend the charter for one year at $20,475 net per day. |
(12) |
Contract provides 100% of BITR TD3C-TCE index plus $2,000 up to $37,525 and 50% thereafter with $19,158 floor. |
(13) |
Rate based on LR1 pool earnings. |
(14) |
Calculated annually based on the actual earnings of the vessel. Any profit is split between the owner and the charterer with the owner receiving the percentage stated in the table above. |
(15) |
Charterers option to extend the charter for one year at $17,036 net per day. |
(16) |
Calculated annually on the basis of the weighted average of the daily values of four Baltic Exchange Tanker Routes for the past four quarters adjusted for certain agreed specifications (i.e. actual consumption and other voyage expenses). Any profit is split between the owner and the charterer with the owner receiving the percentage stated in the table above. |
(17) |
Charterer has the option to either charter the vessel for a period of two years plus one optional year at a rate of $17,063 net per day or charter the vessel for three years at a rate of $16,088 net per day. |
(18) |
In August 2019, Navios Acquisition entered into an agreement to sell the Nave Electron to an unaffiliated third party for a sale price of $25.3 million. |
* |
Bareboat chartered-in vessels with purchase option, expected to be delivered in the second half of 2020 and in the third quarter of 2021. |
Charter Policy and Industry Outlook
Our core fleet currently consists of 41 vessels, of which 13 are VLCCs (excluding the Nave Electron that has been agreed to be sold and including three bareboat chartered-in VLCCs expected to be delivered one in each of the third and fourth quarter of 2020 and in the third quarter of 2021, respecively), 26 are product tankers, two are chemical tankers. All of our vessels are chartered-out to quality counterparties, including Cosco Dalian affiliates of Navig8 and Mansel with an average remaining contract period of approximately one year. Many of our contracts have profit sharing arrangements (see fleet table above). While all of our vessels are currently chartered-out, we intend to deploy any vessels that would become opennot chartered-outto leading charterers in a mix of long, medium and short-term time charters, depending on the vessels positions, seasonality and market outlook. This chartering strategy is intended to allow us to capture increased profits during strong charter markets, while developing relatively stable cash flows from longer-term time charters. We will also seek profit sharing arrangements in our employment contracts, to provide us with potential incremental revenue above the contracted minimum charter rates.
Using our Managers global network of relationships and extensive experience in the maritime transportation industry, coupled with its commercial, financial and operational expertise, we plan to opportunistically grow our fleet through the timely and selective acquisition of high-quality newbuilding or secondhand vessels when we believe those acquisitions will result in attractive returns on invested capital and increased cash flow. We also intend to engage in opportunistic dispositions where we can achieve attractive values for our vessels as we assess the market cycle. We believe our diverse and versatile fleet, combined with the experience and long- standing relationships of our Manager with participants in the maritime transportation industry, position us to identify and take advantage of attractive acquisition opportunities.
Factors Affecting Navios Acquisitions Results of Operations
We believe the principal factors that will affect our future results of operations are the economic, regulatory, political and governmental conditions that affect the shipping industry generally and that affect conditions in countries and markets in which our vessels engage in business. Other key factors that will be fundamental to our business, future financial condition and results of operations include:
|
the demand for seaborne transportation services; |
|
the ability of our Managers commercial and chartering operations to successfully employ our vessels at economically attractive rates, particularly as our fleet expands and our charters expire; |
5
|
the effective and efficient technical management of our vessels; |
|
The Managers ability to satisfy technical, health, safety and compliance standards of major commodity traders; and |
|
the strength of and growth in the number of our customer relationships, especially with major commodity traders. |
In addition to the factors discussed above, we believe certain specific factors will impact our consolidated results of operations. These factors include:
|
the charter hire earned by our vessels under our charters; |
|
our access to capital required to acquire additional vessels and/or to implement our business strategy; |
|
our ability to sell vessels at prices we deem satisfactory; |
|
our level of debt and the related interest expense and amortization of principal; and |
|
the level of any dividend to our stockholders. |
Voyage, Time Charter and Pooling Arrangements
Revenues are driven primarily by the number of vessels in the fleet, the number of days during which such vessels operate and the amount of daily charter hire rates that the vessels earn under charters, which, in turn, are affected by a number of factors, including:
|
the duration of the charters; |
|
the level of spot market rates at the time of charters; |
|
decisions relating to vessel acquisitions and disposals; |
|
the amount of time spent positioning vessels; |
|
the amount of time that vessels spend in dry dock undergoing repairs and upgrades; |
|
the age, condition and specifications of the vessels; and |
|
the aggregate level of supply and demand in the tanker shipping industry. |
Time charters are available for varying periods, ranging from a single trip (spot charter) to long-term which may be many years. In general, a long-term time charter assures the vessel owner of a consistent stream of revenue. Operating the vessel in the spot market affords the owner greater spot market opportunity, which may result in high rates when vessels are in high demand or low rates when vessel availability exceeds demand. Vessel charter rates are affected by world economics, international events, weather conditions, strikes, governmental policies, supply and demand, and many other factors that might be beyond the control of management.
For vessels operating in pooling arrangements, the Company earns a portion of total revenues generated by the pool, net of expenses incurred by the pool. The amount allocated to each pool participant vessel, including the Companys vessels, is determined in accordance with an agreed-upon formula, which is determined by the points awarded to each vessel in the pool based on the vessels age, design and other performance characteristics.
The cost to maintain and operate a vessel increases with the age of the vessel. Older vessels are less fuel efficient, cost more to insure and require upgrades from time to time to comply with new regulations. As of September 10, 2019, the average age of Navios Acquisitions owned fleet is 8.2 years. But, as such fleet ages or if Navios Acquisition expands its fleet by acquiring previously owned and older vessels the cost per vessel would be expected to rise and, assuming all else, including rates, remains constant, vessel profitability would be expected to decrease.
Navios Acquisition reports financial information and evaluates its operations by charter revenues. Navios Acquisition does not use discrete financial information to evaluate operating results for each type of charter. As a result, management reviews operating results solely by revenue per day and operating results of the fleet and thus Navios Acquisition has determined that it operates under one reportable segment.
Set forth below are selected historical and statistical data for Navios Acquisition for each of the three and six month periods ended June 30, 2019 and 2018 that the Company believes may be useful in better understanding the Companys financial position and results of operations.
6
Three month period ended
June 30, |
Six month period ended
June 30, |
|||||||||||||||
2019
(unaudited) |
2018
(unaudited) |
2019
(unaudited) |
2018
(unaudited) |
|||||||||||||
FLEET DATA |
||||||||||||||||
Available days(1) |
3,503 | 3,079 | 7,187 | 6,261 | ||||||||||||
Operating days(2) |
3,498 | 3,067 | 7,170 | 6,233 | ||||||||||||
Fleet utilization(3) |
99.8 | % | 99.6 | % | 99.8 | % | 99.6 | % | ||||||||
Vessels operating at period end |
39 | 35 | 39 | 35 | ||||||||||||
AVERAGE DAILY RESULTS |
||||||||||||||||
Time charter equivalent rate per day(4) |
$ | 15,525 | $ | 13,260 | $ | 17,635 | $ | 13,740 |
Navios Acquisition believes that the important measures for analyzing trends in its results of operations consist of the following:
(1) |
Available days: Available days for the fleet are total calendar days the vessels were in Navios Acquisitions possession for the relevant period after subtracting off-hire days associated with major repairs, drydocking or special surveys. The shipping industry uses available days to measure the number of days in a relevant period during which vessels should be capable of generating revenues. |
(2) |
Operating days: Operating days are the number of available days in the relevant period less the aggregate number of days that the vessels are off-hire due to any reason, including unforeseen circumstances. The shipping industry uses operating days to measure the aggregate number of days in a relevant period during which vessels actually generate revenues. |
(3) |
Fleet utilization: Fleet utilization is the percentage of time that Navios Acquisitions vessels were available for generating revenue, and is determined by dividing the number of operating days during a relevant period by the number of available days during that period. The shipping industry uses fleet utilization to measure a companys efficiency in finding suitable employment for its vessels and minimizing the amount of days that its vessels are off hire for reasons other than scheduled repairs, dry dockings or special surveys. |
(4) |
TCE Rate: Time charter equivalent rate per day is defined as voyage and time charter revenues less voyage expenses during a period divided by the number of available days during the period. The TCE Rate per day is a standard shipping industry performance measure used primarily to present the actual daily earnings generated by vessels of various types of charter contracts for the number of available days of the fleet. |
Period-over-Period Comparisons
For the Three Month Period ended June 30, 2019 compared to the Three Month Period ended June 30, 2018
The following table presents consolidated revenue and expense information for the three month periods ended June 30, 2019 and 2018. This information was derived from the unaudited condensed consolidated statements of operations of Navios Acquisition for the respective periods.
Expressed in thousands of U.S. dollars |
Three Month period
Ended June 30, 2019 (unaudited) |
Three Month period
Ended June 30, 2018 (unaudited) |
||||||
Revenue |
$ | 58,585 | $ | 41,479 | ||||
Time charter and voyage expenses |
(4,196 | ) | (6,363 | ) | ||||
Direct vessel expenses |
(2,323 | ) | (1,692 | ) | ||||
Management fees (entirely through related party transactions) |
(26,481 | ) | (22,913 | ) | ||||
General and administrative expenses |
(6,808 | ) | (4,892 | ) | ||||
Depreciation and amortization |
(17,320 | ) | (13,776 | ) | ||||
Interest income |
2,296 | 1,978 | ||||||
Interest expense and finance cost |
(23,696 | ) | (19,305 | ) | ||||
Gain on sale of vessel |
2,594 | | ||||||
Equity in net earnings of affiliated companies |
889 | 4,229 | ||||||
Other income |
| 11 | ||||||
Other expense |
(90 | ) | (824 | ) | ||||
|
|
|
|
|||||
Net loss |
$ | (16,550 | ) | $ | (22,068 | ) | ||
|
|
|
|
Revenue: Revenue for the three month period ended June 30, 2019 increased by $17.1 million, or 41.2%, to $58.6 million, as compared to $41.5 million for the same period of 2018. The increase was mainly attributable to an: (i) increase in revenue by $12.4 million due to the acquisition and resulting consolidation of Navios Maritime Midstream Partners L.P. (Navios Midstream); and (ii)
7
increase in market rates during the three month period ended June 30, 2019 as compared to the same period of 2018. Available days of the fleet increased to 3,503 days for the three month period ended June 30, 2019, as compared to 3,079 days for the three month period ended June 30, 2018, mainly as a result of the merger (the Merger) with Navios Midstream effective as of December 13, 2018. The time charter equivalent rate, or TCE Rate, increased to $15,525 for the three month period ended June 30, 2019, from $13,260 for the three month period ended June 30, 2018.
Time charter and voyage expenses: Time charter and voyage expenses for the three month period ended June 30, 2019 decreased by $2.2 million, or 34.1%, to $4.2 million, as compared to $6.4 million for the same period of 2018. The decrease was mainly attributable to: $5.7 million of backstop commitment incurred in the three month period ended June 30, 2018; partially mitigated by a: (i) $2.9 million increase in bunkers consumption and voyage expenses due to spot voyages incurred in the period; and (ii) $0.5 million increase in brokers commission.
Direct vessel expenses: Direct vessel expenses, comprising of the amortization of dry dock and special survey costs of certain vessels of our fleet amounted to $2.3 million for the three month period ended June 30, 2019, as compared to $1.7 million for the three month period ended June 30, 2018.
Management fees: Management fees for the three month period ended June 30, 2019 increased by $3.6 million to $26.5 million as compared to $22.9 million for the three month period ended June 30, 2018. The increase was mainly due to the acquisition and resulting consolidation of Navios Midstream on December 13, 2018. Please see Related Party Transactions for discussion on the management fees.
General and administrative expenses: Total general and administrative expenses for the three month period ended June 30, 2019 increased by approximately $1.9 million to $6.8 million compared to $4.9 million for the three month period ended June 30, 2018, mainly due to the increase in legal and professional fees as a result of the Merger, other general and administrative expenses and compensation to the directors and officers of the Company. For the three month periods ended June 30, 2019 and 2018, the expenses charged by the Manager for administrative services were $2.8 million and $2.2 million, respectively.
Depreciation and amortization: Depreciation increased by $3.5 million to $17.3 million for the three month period ended June 30, 2019 as compared to $13.8 million for the three month period ended June 30, 2018. The increase was primarily due to the Merger with Navios Midstream on December 13, 2018. Depreciation of a vessel is calculated using an estimated useful life of 25 years from the date the vessel was originally delivered from the shipyard.
Interest income: Interest income for the three month period ended June 30, 2019 increased by $0.3 million to $2.3 million compared to $2.0 million for the three month period ended June 30, 2018. The increase was mainly attributable to the increase of $0.3 million due to the interest income accrued under the revolving loan granted to Navios Europe Inc. (Navios Europe I) and Navios Europe (II) Inc. (Navios Europe II).
Interest expense and finance cost: Interest expense and finance cost for the three month period ended June 30, 2019 increased by $4.4 million to $23.7 million, as compared to $19.3 million for the three month period ended June 30, 2018. The increase was mainly due to the increase of the average outstanding balance of our credit facilities (other than the 2021 Notes) to $552.8 million for the three month period ended June 30, 2019 as compared to $371.0 million for the three month period ended June 30, 2018. In addition, the weighted average interest rate for the three month period ended June 30, 2019, increased to 7.20% compared to 6.97%, in the same period in 2018. As of June 30, 2019 and 2018, the outstanding balance under Navios Acquisitions total borrowings was $1,198.0 million and $1,035.7 million, respectively.
Gain on sale of vessel: The gain on sale of vessel for the three month period ended June 30, 2019 amounted to $2.6 million as compared to $0 for the same period in 2018.
Equity in net earnings of affiliated companies: Equity in net earnings of affiliated companies decreased by $3.3 million to $0.9 million equity for the three month period ended June 30, 2019, as compared to $4.2 million equity for the same period in 2018. The decrease mainly resulted from the loss in net earnings of Navios Midstream recognized in the three month period ended June 30, 2018.
Other expense: Other expense for the three month period ended June 30, 2019 was $0.1 million. For the comparative period of 2018 other expense was $0.8 million.
For the Six Month Period ended June 30, 2019 compared to the Six Month Period ended June 30, 2018
8
The following table presents consolidated revenue and expense information for the six month periods ended June 30, 2019 and 2018. This information was derived from the unaudited condensed consolidated statements of operations of Navios Acquisition for the respective periods.
Expressed in thousands of U.S. dollars |
For the
Six Months Ended June 30, 2019 (unaudited) |
For the
Six Months Ended June 30, 2018 (unaudited) |
||||||
Revenue |
$ | 135,704 | $ | 87,629 | ||||
Time charter and voyage expenses |
(8,963 | ) | (12,189 | ) | ||||
Direct vessel expenses |
(4,678 | ) | (3,240 | ) | ||||
Management fees (entirely through related party transactions) |
(54,387 | ) | (46,312 | ) | ||||
General and administrative expenses |
(11,945 | ) | (8,055 | ) | ||||
Depreciation and amortization |
(35,041 | ) | (27,986 | ) | ||||
Gain on sale of vessels |
3,245 | 25 | ||||||
Interest income |
4,456 | 3,814 | ||||||
Interest expense and finance cost |
(46,625 | ) | (38,609 | ) | ||||
Equity/ (loss) in net earnings of affiliated companies |
1,734 | (59 | ) | |||||
Other income |
1,333 | 11 | ||||||
Other expense |
(522 | ) | (1,563 | ) | ||||
|
|
|
|
|||||
Net loss |
$ | (15,689 | ) | $ | (46,534 | ) | ||
|
|
|
|
Revenue: Revenue for the six month period ended June 30, 2019 increased by $48.1 million, or 54.9%, to $135.7 million, as compared to $87.6 million for the same period of 2018. The increase was mainly attributable to an: (i) increase in revenue by $29.5 million due to the acquisition and resulting consolidation of Navios Midstream; and (ii) increase in market rates during the six month period ended June 30, 2019 as compared to the same period of 2018. Available days of the fleet increased from 6,261 days for the six month period ended June 30, 2018, to 7,187 days for the six month period ended June 30, 2019. The TCE Rate increased from $13,740 for the six month period ended June 30, 2018, to $17,635 for the six month period ended June 30, 2019.
Time charter and voyage expenses: Time charter and voyage expenses for the six month period ended June 30, 2019 decreased by $3.2 million to $9.0 million as compared to $12.2 million for the six month period ended June 30, 2018. The decrease was attributable to a $10.6 million of backstop commitment to Navios Midstream incurred in the six month period ended in June 30, 2018; partially mitigated by: (ii) an approximately $6.3 million increase in bunkers consumption and voyage expenses due to spot voyages incurred in the period; and (ii) a $1.1 million increase in broker commission costs.
Direct vessel expenses: Direct vessel expenses, comprising of the amortization of dry dock and special survey costs of certain vessels of our fleet, amounted to $4.7 million for the six month period ended June 30, 2019, as compared to $3.2 million for the six month period ended June 30, 2018.
Management fees: Management fees for the six month period ended June 30, 2019 increased by $8.1 million to $54.4 million, as compared to $46.3 million for the six month period ended June 30, 2018. The increase was mainly due to the acquisition and resulting consolidation of Navios Midstream on December 13, 2018. Please see Related Party Transactions for discussion on the management fees.
General and administrative expenses: Total general and administrative expenses for the six month period ended June 30, 2019 increased by $3.9 million to $11.9 million compared to $8.1 million for the six month period ended June 30, 2018, mainly due to the increase in legal and professional fees as a result of the Merger, other general and administrative expenses and compensation to the directors and officers of the Company. For the six month periods ended June 30, 2019 and 2018, the expenses charged by the Manager for administrative services were $5.6 million and $4.4 million, respectively.
Depreciation and amortization: Depreciation increased by $7.1 million to $35.0 million for the six month period ended June 30, 2019 as compared to $28.0 million for the six month period ended June 30, 2018. The increase was primarily due to the Merger with Navios Midstream on December 13, 2018. Depreciation of a vessel is calculated using an estimated useful life of 25 years from the date the vessel was originally delivered from the shipyard.
Gain on sale of vessels: The gain on sale of vessels for the six month period ended June 30, 2019 amounted to $3.2 million as compared to $0.03 for the same period in 2018.
9
Interest income: Interest income for the six month period ended June 30, 2019 increased by $0.6 million to $4.5 million, as compared to $3.8 million for the six month period ended June 30, 2018. The increase was mainly attributable to the increase by $0.7 million of the interest income accrued under the revolving loan granted to Navios Europe I and Navios Europe II.
Interest expense and finance cost: Interest expense and finance cost amounted to $46.6 million for the six month period ended June 30, 2019 as compared to $38.6 million for the same period in 2018. The increase was mainly due to the increase of the weighted average outstanding balance of our credit facilities (other than the 2021 Notes) to $543.5 million for the six month period ended June 30, 2019 as compared to $385.5 million for the six month period ended June 30, 2018. The weighted average interest rate for the six month period ended June 30, 2019 increased to 7.23% from 6.87%, during the six month period ended June 30, 2018. As of June 30, 2019 and 2018, the outstanding balance under Navios Acquisitions credit facilities was $1,198.0 million and $1,035.7 million, respectively.
Equity/ (loss) in net earnings of affiliated companies: Equity/ (loss) in net earnings of affiliated companies increased by $1.8 million to a $1.7 million equity for the six month period ended June 30, 2019, as compared to a $0.1 million loss for the six month period ended June 30, 2018. The increase mainly resulted from the equity in net earnings of Navios Midstream recognized in the six month period ended June 30, 2018.
Other income: Other income for the six month period ended June 30, 2019 was $1.3 million as compared to $0 for the same period in 2018.
Other expense: Other expense for the six month period ended June 30, 2019 was $0.5 million as compared to $1.6 million for the same period in 2018.
Liquidity and Capital Resources
Our primary short-term liquidity needs are to fund general working capital requirements, dry docking expenditures, minimum cash balance maintenance as per our credit facility agreements and debt repayment, and other obligations from time to time, while our long-term liquidity needs primarily relate to expansion and investment capital expenditures and other maintenance capital expenditures and debt repayment. Expansion capital expenditures are primarily for the purchase or construction of vessels to the extent the expenditures increase the operating capacity of or revenue generated by our fleet, while maintenance capital expenditures primarily consist of dry docking expenditures and expenditures to replace vessels in order to maintain the operating capacity of or revenue generated by our fleet. We anticipate that our primary sources of funds for our short-term liquidity needs will be cash flows from operations, long-term borrowings and proceeds from asset sales. As of June 30, 2019, Navios Acquisitions current assets totaled $120.4 million, while current liabilities totaled $120.2 million, resulting in a positive working capital position of $0.2 million. Navios Acquisitions cash forecast indicates that it will generate sufficient cash for at least the next 12 months following September 10, 2019 to make the required principal and interest payments on its indebtedness, provide for the normal working capital requirements of the business and remain in a positive working capital position. Generally, our long-term sources of funds derive from cash from operations, long-term bank borrowings and other debt or equity financings. We expect that we will rely upon cash from operations and upon external financing sources, including bank borrowings, to fund acquisitions, expansion and investment capital expenditures and other commitments we have entered into. We cannot assure you that we will be able to secure adequate financing or obtaining additional funds on favorable terms, to meet our liquidity needs.
Navios Acquisition may use funds to repurchase its outstanding capital stock and/or indebtedness from time to time. Repurchases may be made in the open market, or through privately negotiated transactions or otherwise, in compliance with applicable laws, rules and regulations, at prices and on terms Navios Acquisition deems appropriate and subject to its cash requirements for other purposes, compliance with the covenants under Navios Acquisitions debt agreements, and other factors management deems relevant.
In February 2018, the Board of Directors of Navios Acquisition authorized a stock repurchase program for up to $25.0 million of Navios Acquisitions common stock, for two years. Stock repurchases will be made from time to time for cash in open market transactions at prevailing market prices or in privately negotiated transactions. The timing and amount of repurchases under the program will be determined by management based upon market conditions and other factors. Repurchases may be made pursuant to a program adopted under Rule 10b5-1 under the Exchange Act. The program does not require any minimum repurchase or any specific number or amount of shares of common stock and may be suspended or reinstated at any time in Navios Acquisitions discretion and without notice. The Board of Directors will review the program periodically. Repurchases are subject to restrictions under Navios Acquisitions credit facilities and indenture. As of September 10, 2019, under the $25.0 million stock repurchase program, Navios Acquisition had repurchased 735,251 shares since the program was initiated for approximately $7.5 million.
10
Cash Flow
Cash flows for the six month period ended June 30, 2019 compared to the six month period ended June 30, 2018:
The following table presents cash flow information for the three month periods ended June 30, 2019 and 2018.
Six Month
Period Ended June 30, 2019 (unaudited) |
Six Month
Period Ended June 30, 2018 (unaudited) |
|||||||
Expressed in thousands of U.S. dollars |
||||||||
Net cash provided by/ (used in) operating activities |
$ | 1,545 | $ | (30,994 | ) | |||
Net cash provided by investing activities |
25,738 | 51,402 | ||||||
Net cash used in financing activities |
(31,930 | ) | (54,802 | ) | ||||
|
|
|
|
|||||
Net (decrease) in cash and cash equivalents and restricted cash |
$ | (4,647 | ) | $ | (34,394 | ) | ||
Cash, cash equivalents and restricted cash, beginning of period |
46,609 | 86,458 | ||||||
|
|
|
|
|||||
Cash, cash equivalents and restricted cash, end of period |
$ | 41,962 | $ | 52,064 |
Cash provided by/ (used in) operating activities for the six month period ended June 30, 2019 as compared to the six month period ended June 30, 2018:
Net cash provided by/ (used in) operating activities increased by $32.5 million to $1.5 million inflow for the period ended June 30, 2019 as compared to $31.0 million outflow for the period ended June 30, 2018. The increase is analyzed as follows:
The net loss for the six month period ended June 30, 2019 was $15.7 million compared to net loss of $46.5 million for the six month period ended June 30, 2018. In determining net cash provided by operating activities for the three month period ended June 30, 2019, the net loss was adjusted for the effect of depreciation and amortization of $35.0 million, $4.6 million for the amortization of drydock and special survey costs, $2.3 million for amortization and write-off of deferred finance fees and bond premium, $1.7 million for equity in net earnings of affiliated companies, net of dividends received, $3.2 million for gain on sale of vessels, and $0.5 million for stock based compensation.
The net cash outflow resulting from the change in operating assets, liabilities and payments for drydock and special survey costs of $20.2 million for the six month period ended June 30, 2019 mainly resulted from a $15.8 million increase in the balance due from related parties, short-term, a $12.0 million decrease in the balance due to related parties, short-term, a $1.8 million decrease in accounts payable, a $1.7 million payment for drydock and special survey costs and a $0.4 million increase in prepaid expenses. These were partially offset by a $8.3 million decrease in accounts receivable, a $2.4 million decrease in the balance due from related parties, long-term, a $0.5 million increase in accrued expenses and a $0.3 million increase in deferred revenue.
In determining net cash used in operating activities for the six month period ended June 30, 2018, the net loss was adjusted for the effect of depreciation and amortization of $28.0 million, $2.0 million for amortization and write-off of deferred finance fees and bond premium, $3.2 million for the amortization of drydock and special survey costs, $0.5 million for stock based compensation and $0.1 million for equity/ (loss) in net earnings of affiliated companies, net of dividends received.
The net cash outflow resulting from the change in operating assets, liabilities and payments for drydock and special survey costs of $18.2 million for the six month period ended June 30, 2018 mainly resulted from a $11.4 million payment for drydock and special survey costs, a $6.9 million decrease in the balance due to related parties, short-term, a $2.6 million increase in other long term assets, a $0.8 million increase in the balance due from related parties, short-term and a $0.4 million increase in prepaid expenses. These were partially offset by a $1.9 million decrease in the balance due from related parties, long-term, a $0.9 million increase in deferred revenue, a $0.6 million increase in accrued expenses and a $0.4 million increase in accounts payable.
Cash provided by investing activities for the six month period ended June 30, 2019 as compared to the six month period ended June 30, 2018:
Net cash provided by investing activities decreased by $25.7 million to $25.7 million for the six month period ended June 30, 2019 from $51.4 million for the six month period ended June 30, 2018.
Net cash provided by investing activities for the six month period ended June 30, 2019, resulted from $33.3 million net proceeds from sale of vessel; partially mitigated by: (i) $5.6 million from vessels additions; and (ii) $2.0 million from loans to affiliates.
Net cash provided by investing activities for the six month period ended June 30, 2018, resulted from: (i) $44.5 million net proceeds from sale of vessel; and (ii) $6.9 million from dividends received from affiliates.
11
Cash used in financing activities for the six month period ended June 30, 2019 as compared to the six month period ended June 30, 2018:
Net cash used in financing activities decreased by $22.9 million to $31.9 million for the period ended June 30, 2019 from $54.8 million for the period ended June 30, 2018.
Net cash used in financing activities for the six month period ended June 30, 2019 resulted from: (i) $121.5 million of loan repayments; (ii) $8.2 million of dividends paid; and (iii) $0.4 million for acquisition of treasury stock; that was partially mitigated by $98.2 million in loan proceeds, net of deferred finance costs.
Net cash used in financing activities for the six month period ended June 30, 2018 resulted from: (i) $113.5 million of loan repayments; (ii) $6.2 million of dividends paid; and (iii) $5.6 million acquisition of treasury stock; that was partially mitigated by $70.4 million in proceeds from loan proceeds, net of deferred finance costs.
Reconciliation of EBITDA to Net Cash from Operating Activities
Three Month
Period Ended June 30, 2019 (unaudited) |
Three Month
Period Ended June 30, 2018 (unaudited) |
Six Month
Period Ended June 30, 2019 (unaudited) |
Six Month
Period Ended June 30, 2018 (unaudited) |
|||||||||||||
Expressed in thousands of U.S. dollars |
||||||||||||||||
Net cash (used in)/ provided by operating activities |
$ | (8,343 | ) | $ | (19,578 | ) | $ | 1,545 | $ | (30,994 | ) | |||||
Net (decrease)/ increase in operating assets |
(2,598 | ) | (45 | ) | 5,443 | 1,879 | ||||||||||
Net increase in operating liabilities |
10,521 | 2,410 | 13,102 | 4,952 | ||||||||||||
Net interest cost |
21,400 | 17,327 | 42,169 | 34,795 | ||||||||||||
Amortization and write-off of deferred finance costs and bond premium |
(1,319 | ) | (885 | ) | (2,293 | ) | (1,981 | ) | ||||||||
Equity/ (loss) in net earnings of affiliates, net of dividends received |
889 | 4,229 | 1,734 | (59 | ) | |||||||||||
Payments for dry dock and special survey costs |
1,570 | 7,541 | 1,662 | 11,411 | ||||||||||||
Gain on sale of vessels |
2,594 | | 3,245 | 25 | ||||||||||||
Stock-based compensation |
(231 | ) | (272 | ) | (460 | ) | (541 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
24,483 | 10,727 | 66,147 | 19,487 |
Three Month
Period Ended June 30, 2019 (unaudited) |
Three Month
Period Ended June 30, 2018 (unaudited) |
Six Month
Period Ended June 30, 2019 (unaudited) |
Six Month
Period Ended June 30, 2018 (unaudited) |
|||||||||||||
Net cash (used in)/ provided by operating activities |
$ | (8,343 | ) | $ | (19,578 | ) | $ | 1,545 | $ | (30,994 | ) | |||||
Net cash provided by investing activities |
$ | 8,288 | $ | 1,576 | $ | 25,738 | $ | 51,402 | ||||||||
Net cash used in financing activities |
$ | (25,881 | ) | $ | (11,069 | ) | $ | (31,930 | ) | $ | (54,802 | ) |
EBITDA is non-U.S. GAAP financial measures and should not be used in isolation or as substitution for Navios Acquisitions results calculated in accordance with U.S. generally accepted accounting principles (U.S. GAAP).
EBITDA represents net (loss)/income before interest and finance costs, before depreciation and amortization and before income taxes. We use EBITDA as liquidity measure and reconcile EBITDA to net cash provided by/ (used in) operating activities, the most comparable U.S. GAAP liquidity measure. EBITDA is calculated as follows: net cash provided by/(used in) operating activities adding back, when applicable and as the case may be, the effect of: (i) net increase/(decrease) in operating assets; (ii) net (increase)/decrease in operating liabilities; (iii) net interest cost; (iv) amortization of deferred finance costs and other related expenses; (v) equity/ (loss) in net earnings of affiliates, net of dividends received; (vi) payments for dry dock and special survey costs; (vii) impairment charges; (viii) gain on sale of assets; (ix) gain/ (loss) on debt repayment; (x) stock- based compensation; and (xi) transaction costs. Navios Acquisition believes that EBITDA is the basis upon which liquidity can be assessed and present useful information to investors regarding Navios Acquisitions ability to service and/or incur indebtedness, pay capital expenditures, meet working capital requirements and pay dividends. Navios Acquisition also believes that EBITDA is used: (i) by potential lenders to evaluate potential transactions; (ii) to evaluate and price potential acquisition candidates; and (iii) by securities analysts, investors and other interested parties in the evaluation of companies in our industry. EBITDA has limitations as an analytical tool, and should not be considered in isolation or as a substitute for the analysis of Navios Acquisitions results as reported under U.S. GAAP. Some of these limitations are: (i) EBITDA
12
does not reflect changes in, or cash requirements for, working capital needs; and (ii) although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future. EBITDA does not reflect any cash requirements for such capital expenditures. Because of these limitations, EBITDA should not be considered as a principal indicator of Navios Acquisitions performance. Furthermore, our calculation of EBITDA may not be comparable to that reported by other companies due to differences in methods of calculation.
EBITDA for the three month period ended June 30, 2019 increased by $13.8 million to $24.5 million, as compared to $10.7 million for the same period of 2018. The increase in EBITDA was mainly due to a: (a) $17.1 million increase in revenue; (b) $2.6 million gain on sale of vessel; (c) $2.2 million decrease in time charter and voyage expenses; and (d) $0.7 million decrease in other expense; partially mitigated by a: (i) $3.6 million increase in management fees mainly due to the acquisition of Navios Midstream in December, 2018; (ii) $3.3 million decrease in equity/ (loss) in net earnings of affiliated companies; and (iii) an $1.9 million increase in general and administrative expenses.
EBITDA for the six month period ended June 30, 2019 increased by approximately $46.7 million to $66.1 million, as compared to $19.5 million for the same period of 2018. The increase in EBITDA was mainly due to a: (a) $48.1 million increase in revenue; (b) $3.2 million gain on sale of vessels; (c) $3.2 million decrease in time charter and voyage expenses; (d) $1.8 million increase in equity/ (loss) in net earnings of affiliated companies; (e) $1.3 million increase in other income; and (f) $1.0 million decrease in other expense; partially mitigated by a: (i) $8.1 million increase in management fees mainly due to the acquisition of Navios Midstream in December, 2018; and (ii) a $3.9 million increase in general and administrative expenses primarily due to expenses incurred in connection with the Merger with Navios Midstream on December 13, 2018.
Long-Term Debt Obligations and Credit Arrangements
Ship Mortgage Notes
8 1/8% First Priority Ship Mortgages: On November 13, 2013, the Company and its wholly owned subsidiary, Navios Acquisition Finance (US) Inc. (Navios Acquisition Finance and together with the Company, the 2021 Co-Issuers) issued $610.0 million in first priority ship mortgage notes (the Existing Notes) due on November 15, 2021 at a fixed rate of 8.125%.
On March 31, 2014, the Company completed a sale of $60.0 million of its first priority ship mortgage notes due in 2021 (the Additional Notes, and together with the Existing Notes, the 2021 Notes). The terms of the Additional Notes are identical to the Existing Notes and were issued at 103.25% plus accrued interest from November 13, 2013.
The 2021 Notes are fully and unconditionally guaranteed on a joint and several basis by all of Navios Acquisitions subsidiaries with the exception of Navios Acquisition Finance (a co-issuer of the 2021 Notes).
The 2021 Co-Issuers currently have the option to redeem the 2021 Notes in whole or in part, at a fixed price of 106.094% of the principal amount, which price declines ratably until it reaches par in 2019, plus accrued and unpaid interest, if any.
In addition, upon the occurrence of certain change of control events, the holders of the 2021 Notes will have the right to require the 2021 Co-Issuers to repurchase some or all of the 2021 Notes at 101% of their face amount, plus accrued and unpaid interest to the repurchase date.
The 2021 Notes contain covenants which, among other things, limit the incurrence of additional indebtedness, issuance of certain preferred stock, the payment of dividends, redemption or repurchase of capital stock or making restricted payments and investments, creation of certain liens, transfer or sale of assets, entering in transactions with affiliates, merging or consolidating or selling all or substantially all of the 2021 Co-Issuers properties and assets and creation or designation of restricted subsidiaries. The 2021 Co-Issuers were in compliance with the covenants as of June 30, 2019.
The Existing Notes and the Additional Notes are treated as a single class for all purposes under the indenture including, without limitation, waivers, amendments, redemptions and other offers to purchase and the Additional Notes rank evenly with the Existing Notes. The Additional Notes and the Existing Notes have the same CUSIP number.
Guarantees
The Companys 2021 Notes are fully and unconditionally guaranteed on a joint and several basis by all of the Companys subsidiaries with the exception of Navios Acquisition Finance (a co-issuer of the 2021 Notes). The Companys 2021 Notes are unregistered. The guarantees of our subsidiaries that own mortgaged vessels are senior secured guarantees and the guarantees of our subsidiaries that do not own mortgaged vessels are senior unsecured guarantees. All subsidiaries, including Navios Acquisition Finance, are 100% owned. Navios Acquisition does not have any independent assets or operations. Except as provided above, Navios Acquisition does not have any subsidiaries that are not guarantors of the 2021 Notes.
13
Credit Facilities
The purpose of the facilities was to finance the construction or acquisition of vessels or refinance existing indebtedness. All of the facilities are denominated in U.S. Dollars and bear interest based on LIBOR plus spread ranging from 230 bps to 350 bps per annum. The facilities are repayable in either semi-annual or quarterly installments, followed by balloon payments with maturities, ranging from June 2019 to April 2026. See also Contractual obligations below.
Eurobank Ergasias S.A.: On October 26, 2010, Navios Acquisition entered into a loan agreement with Eurobank Ergasias S.A. of up to $52.2 million, of which $51.6 million has been drawn (divided into two tranches of $26.1 million and $25.5 million, respectively) to partially finance the acquisition costs of two LR1 product tanker vessels. Each tranche of the facility is repayable in 32 quarterly installments of $0.35 million and $0.34 million, respectively, with a final balloon payment of $15.1 million and $14.7 million, respectively, to be repaid on the last repayment date. The repayment of each tranche started three months after the delivery date of the respective vessel. The loan bore interest at a rate of LIBOR plus 275 bps and required compliance with certain financial covenants. The outstanding balance under the facility was fully prepaid in March 2019.
BNP Paribas S.A. Bank and DVB Bank S.E.: Navios Acquisition assumed a loan agreement dated April 8, 2010, of up to $75.0 million (divided in three equal tranches of $25.0 million each) to partially finance the purchase price of three product tankers. Each of the tranches is repayable in 12 equal semi-annual installments of $0.8 million each with a final balloon payment of $16.0 million to be repaid on the last repayment date. It bore interest at a rate of LIBOR plus 250 bps. The loan also required compliance with certain financial covenants. The outstanding balance under the facility of $50.3 million was fully prepaid in April 2019.
Norddeutsche Landesbank Girozentrale: On December 29, 2011, Navios Acquisition entered into a loan agreement with Norddeutsche Landesbank Girozentrale of up to $28.1 million to partially finance the purchase price of one MR2 product tanker vessel. The facility was repayable in 32 quarterly installments of $0.4 million each with a final balloon payment of $15.6 million repayable on the last repayment date. The facility bore interest at a rate of LIBOR plus 300 bps per annum and also required compliance with certain financial covenants. The outstanding balance under the facility of $21.5 million was fully prepaid in June 2019.
Amounts drawn under the facilities are secured by first preferred mortgages on Navios Acquisitions vessels and other collateral and are guaranteed by each vessel-owning subsidiary. The credit facilities contain a number of restrictive covenants that prohibit or limit Navios Acquisition from, among other things: incurring or guaranteeing indebtedness; entering into affiliate transactions; changing the flag, class, management or ownership of Navios Acquisitions vessels; changing the commercial and technical management of Navios Acquisitions vessels; selling Navios Acquisitions vessels; and subordinating the obligations under each credit facility to any general and administrative costs relating to the vessels, including the fixed daily fee payable under the Management Agreement. The credit facilities also require Navios Acquisition to comply with the ISM Code and ISPS Code and to maintain valid safety management certificates and documents of compliance at all times.
As of June 30, 2019, no amount was available to be drawn from the Companys facilities.
Sale and Leaseback Agreements
On March 31, 2018, Navios Acquisition entered into a $71.5 million sale and leaseback agreement with CMB Financial leasing Co., Ltd to refinance the outstanding balance of the existing facility on four product tankers. Navios Acquisition has a purchase obligation at the end of the lease term and under ASC 842-40, the transaction accounted for as a failed sale and leaseback transaction and resulted in a finance lease. The agreement will be repayable in 24 equal consecutive quarterly installments of $1.5 million each, with a repurchase obligation of $35.8 million on the last repayment date. The agreement matures in April 2024 and bears interest at LIBOR plus 305 bps per annum. In April 2018, the Company drew $71.5 million under this agreement. As of June 30, 2019, the outstanding balance under this agreement was $65.5 million.
In March and April 2019, Navios Acquisition entered into sale and lease back agreements with AVIC International leasing Co, Ltd for $103.2 million in order to refinance $50.3 million outstanding on the existing facility on three product tankers and to finance two product tankers that were previously financed by Eurobank Ergasias S.A. and were fully prepaid in March 2019 by the amount of $32.2 million. Navios Acquisition has a purchase obligation to acquire the vessels at the end of the lease term and under ASC 842-40, the transaction was determined to be a failed sale. The agreements will be repayable in 28 equal consecutive quarterly installments of $2.3 million each, with a final balloon payment of $39.7 million to be repaid on the last repayment date. The sale and leaseback agreements (Leasing Agreements) mature in March and April 2026 and bear interest at LIBOR plus 350 bps per annum. The Leasing Agreements require compliance with certain financial covenants in line with the other credit facilities of the Company.
Term Loan B
On June 18, 2015, Navios Midstream and Navios Maritime Midstream Partners Finance (US) Inc., as co-borrowers, completed the issuance of the $205.0 million Term Loan B (the Term Loan B). The Term Loan B is set to mature on June 18, 2020 and is repayable in equal quarterly installments of 0.25% of the initial principal amount of the Term Loan B, beginning on September 18, 2015, with a
14
final payment of the aggregate principal amount of the Term Loan B, plus accrued and unpaid interest, due on the maturity. The Term Loan B bears interest at LIBOR plus 4.50% per annum.
Amounts drawn under the Term Loan B are secured by first preferred mortgages on Navios Midstreams vessels and other collateral and are guaranteed by each vessel-owning subsidiary, with the exception of all the other Navios Acquisitions subsidiaries.
In the first quarter of 2018, the Nave Galactic substituted for the Shinyo Kannika under the Term Loan B.
In March 2019, Navios Acquisition acquired the following VLCCs from Navios Midstream: Shinyo Kieran, Shinyo Saowalak, Nave Celeste and the Nave Galactic. In addition, Navios Acquisition sold to Navios Midstream the following vessels: Nave Orbit, Nave Equator, Nave Buena Suerte, Nave Ariadne, Nave Cielo, Nave Atropos, Nave Pulsar, Nave Equinox, Nave Pyxis and Bougainville. The vessels that were sold from Navios Midstream were released as collaterals from Term Loan B and were replaced by the ones acquired, whereas the vessels sold from Navios Acquisition were released as collaterals from ship mortgage notes and were replaced by the ones acquired.
On June 26, 2019, Navios Midstream acquired from Navios Acquisition the Nave Velocity for a purchase price of $31.3 million, offered as collateral under the Term Loan B, in substitution of an equivalent amount of cash collateral the was previously retained as restricted cash.
The loan facilities include, among other things, compliance with loan to value ratios and certain financial covenants: (i) minimum liquidity higher of $40.0 million or $1.0 million per vessel; (ii) net worth ranging from $50.0 million to $135.0 million; and (iii) total liabilities divided by total assets, adjusted for market values to be generally lower than 75% or 80% and for certain facilities, as amended for a specific period of time until December 31, 2019 to be ranging from a maximum of 80% to 85%. It is an event of default under the credit facilities if such covenants are not complied with, including the loan to value ratios for which the Company may provide sufficient additional security to prevent such an event.
The Term Loan B requires maintenance of a loan to value ratio of no greater than 0.85 to 1.0 and a minimum interest coverage ratio of at least 3.75 to 1.0, and other restrictive covenants including restrictions on indebtedness, liens, acquisitions and investments, restricted payments and dispositions. The Term Loan B also provides for excess cash flow prepayments and customary events of default.
As of June 30, 2019, a balance of $196.8 million was outstanding under the Term Loan B. As of December 31, 2018, the outstanding balance of the Term Loan B was $197.8 million.
As of June 30, 2019, the Company was in compliance with its covenants.
Amounts drawn under the facilities are secured by first preferred mortgages on Navios Acquisitions vessels and other collateral and are guaranteed by each vessel-owning subsidiary. The credit facilities contain a number of restrictive covenants that prohibit or limit Navios Acquisition from, among other things: incurring or guaranteeing indebtedness; entering into affiliate transactions; changing the flag, class, management or ownership of Navios Acquisitions vessels; changing the commercial and technical management of Navios Acquisitions vessels; selling Navios Acquisitions vessels; and subordinating the obligations under each credit facility to any general and administrative costs relating to the vessels, including the fixed daily fee payable under the Management Agreement. The credit facilities also require Navios Acquisition to comply with the ISM Code and ISPS Code and to maintain valid safety management certificates and documents of compliance at all times.
Off-Balance Sheet ArrangementsLegal Proceedings
Charter hire payments to third parties for chartered-in vessels are treated as operating leases for accounting purposes. Please see discussion below under Contractual Obligations.
The Company is involved in various disputes and arbitration proceedings arising in the ordinary course of business. Provisions have been recognized in the financial statements for all such proceedings where the Company believes that a liability may be probable, and for which the amounts are reasonably estimable, based upon facts known at the date of the financial statements were prepared. In the opinion of the management, the ultimate disposition of these matters individually and in aggregate will not materially affect the Companys financial position, results of operations or liquidity.
15
Contractual Obligations
The following table summarizes our long-term contractual obligations as of June 30, 2019:
Payments due by period (Unaudited) | ||||||||||||||||||||
(In thousands of U.S. dollars) |
Less than
1 year |
1-3 years | 3-5 years |
More than
5 years |
Total | |||||||||||||||
Long-term debt obligations(1) |
$ | 93,187 | $ | 864,794 | $ | 128,594 | $ | 111,455 | $ | 1,198,030 | ||||||||||
Lease Obligations (Time Charters) for vessels to be delivered(2) |
| 34,052 | 50,220 | 216,840 | 301,112 | |||||||||||||||
Total contractual obligations |
$ | 93,187 | $ | 898,846 | $ | 178,814 | $ | 328,295 | $ | 1,499,142 |
(1) |
The amount identified does not include interest costs associated with the outstanding credit facilities, which are based on LIBOR, plus the costs of complying with any applicable regulatory requirements and a margin ranging from 230 bps to 350 bps per annum to the $670.0 million 2021 Notes fixed rate of 8.125%. |
(2) |
In August 2018, Navios Acquisition agreed to the main terms of a 12-year bareboat charter-in agreement with de-escalating purchase options for two newbuild Japanese VLCCs delivering in each of the third and fourth quarter of 2020. In the first quarter of 2019, we exercised our option for a third VLCC newbuilding under a bareboat operating lease with an expected delivery in the third quarter of 2021. |
Navios Holdings, Navios Acquisition and Navios Maritime Partners L.P. (Navios Partners) have made available to Navios Europe I revolving loans up to $24.1 million to fund working capital requirements (collectively, the Navios Revolving Loans I). In December 2018, the availability under the Revolving Loans I was increased by $30.0 million. As of June 30, 2019, the amount undrawn under the Navios Revolving Loans I was $2.0 million, of which Navios Acquisition may be required to fund an amount ranging from $0 to $2.0 million. See Note 7 for the investment in Navios Europe I.
Navios Holdings, Navios Acquisition and Navios Partners have made available to Navios Europe II revolving loans up to $57.5 million to fund working capital requirements (collectively, the Navios Revolving Loans II). As of June 30, 2019, the amount undrawn under the Navios Revolving Loans II was $4.5 million, of which Navios Acquisition may be required to fund an amount ranging from $0 to $4.5 million. See Note 7 for the investment in Navios Europe II.
On November 18, 2014, Navios Acquisition entered into backstop agreements with Navios Midstream. In accordance with the terms of the backstop agreements, Navios Acquisition has provided backstop commitments for a two-year period as of the redelivery of each of the Nave Celeste, the Shinyo Ocean and the Shinyo Kannika from their original charters, at a net rate of $35,000, $38,400 and $38,025, respectively. Backstop commitments are triggered if the actual rates achieved are below the backstop rates. Please refer to Related Party Transactions.
The backstop commitment for the Shinyo Kannika was terminated in relation to the sale of this vessel in March 2018. Navios Acquisition agreed to extend the backstop commitment of the Shinyo Kannika to the Nave Galactic, following the sale of the latter to Navios Midstream in March 2018. In January and February 2019, all Backstop Agreements expired pursuant to their initial terms.
Navios Acquisition leases office space in Monaco pursuant to a five year lease agreement dated July 1, 2018 that expires in June 2023, for a monthly rent of approximately $0.01 million.
Related Party Transactions
Management fees: Pursuant to the Management Agreement dated May 28, 2010 as amended in May 2012, May 2014 and May 2016, the Manager, provided commercial and technical management services to Navios Acquisitions vessels for a fixed daily fee of: (a) $6,350 per MR2 product tanker and chemical tanker vessel; (b) $7,150 per LR1 product tanker vessel; and (c) $9,500 per VLCC, through May 2018.
Navios Acquisition fixed the fees for commercial and technical ship management services of its fleet for two additional years from May 29, 2018 until December 31, 2019, at a daily fee of: (a) $6,500 per MR2 product tanker and chemical tanker vessel; (b) $7,150 per LR1 product tanker vessel; and (c) $9,500 per VLCC.
Following the Merger with Navios Midstream, completed on December 13, 2018, the Management Agreement also covers vessels acquired.
In August 2019, Navios Acquisition extended the duration of its existing Management Agreement with the Manager until January 1, 2025, to be automatically renewed for another five years. In addition management fees are fixed for two years commencing from January 1, 2020 at: (a) $6,825 per day per MR2 product tanker and chemical tanker vessel; (b) $7,225 per day per LR1 product tanker vessel; and (c) $9,650 per day per VLCC. The agreement also provides for a technical and commercial management fee of $50 per day per vessel and an annual increase of 3% for the remaining period unless agreed otherwise. Drydocking expenses are reimbursed at cost for all vessels.
16
For the six month periods ended June 30, 2019 and 2018 certain extraordinary fees and costs related to regulatory requirements, including ballast water treatment system installation under Companys Management Agreement amounted to $5.6 million and $0, respectively, and are presented under Vessels additions in the condensed Consolidated Statements of Cash Flows.
Dry docking expenses are reimbursed at cost.
Total management fees for each of the three month periods ended June 30, 2019 and 2018 amounted to $26.5 million and $22.9 million, respectively. Total management fees for each of the six month periods ended June 30, 2019 and 2018 amounted to $54.4 million and $46.3 million, respectively.
General and administrative expenses: Pursuant to the Administrative Services Agreement, the Manager provides certain administrative management services to Navios Acquisition which include: bookkeeping, audit and accounting services, legal and insurance services, administrative and clerical services, banking and financial services, advisory services, client and investor relations and other services. The Manager is reimbursed for reasonable costs and expenses incurred in connection with the provision of these services.
In August 2019, Navios Acquisition extended the duration of its existing Administrative Services Agreement with the Manager until January 1, 2025, to be automatically renewed for another five years.
Following the Merger with Navios Midstream, completed on December 13, 2018, the Administrative Services Agreement also covers the vessels acquired.
For each of the three month periods ended June 30, 2019 and 2018 the expense arising from administrative services rendered by the Manager amounted to $2.8 million and $2.2 million, respectively. For each of the six month periods ended June 30, 2019 and 2018, the expense arising from administrative services rendered by the Manager amounted to $5.6 million and $4.4 million, respectively.
Balance due from related parties (excluding Navios Europe I, Navios Europe II): Balance due from related parties as of June 30, 2019 and December 31, 2018 was $15.4 million and $15.8 million, respectively, and included the short-term and long-term amounts due from the Manager. The balances mainly consisted of administrative expenses and special survey and dry docking expenses for certain vessels of our fleet, as well as management fees, in accordance with the Management Agreement.
Balance due to related parties, short-term: Amounts due to related parties, short-term as of December 31, 2018 and June 30, 2019 was $12.0 million and $0, respectively, and mainly consisted of payables to the Manager.
Navios Midstream Merger Agreement: On December 13, 2018, Navios Acquisition completed the Merger contemplated by the Merger Agreement, dated as of October 7, 2018, by and among Navios Acquisition, its direct wholly-owned subsidiary Merger Sub, Navios Midstream and NAP General Partner. Pursuant to the Merger Agreement, Merger Sub merged with and into Navios Midstream, with Navios Midstream surviving as a wholly-owned subsidiary of Navios Acquisition.
Omnibus Agreements
Acquisition Omnibus Agreement: Navios Acquisition entered into an omnibus agreement (the Acquisition Omnibus Agreement) with Navios Holdings and Navios Partners in connection with the closing of Navios Acquisitions initial vessel acquisition, pursuant to which, among other things, Navios Holdings and Navios Partners agreed not to acquire, charter-in or own liquid shipment vessels, except for container vessels and vessels that are primarily employed in operations in South America without the consent of an independent committee of Navios Acquisition. In addition, Navios Acquisition, under the Acquisition Omnibus Agreement, agreed to cause its subsidiaries not to acquire, own, operate or charter-in drybulk carriers under specific exceptions. Under the Acquisition Omnibus Agreement, Navios Acquisition and its subsidiaries grant to Navios Holdings and Navios Partners a right of first offer on any proposed sale, transfer or other disposition of any of its drybulk carriers and related charters owned or acquired by Navios Acquisition. Likewise, Navios Holdings and Navios Partners agreed to grant a similar right of first offer to Navios Acquisition for any liquid shipment vessels they might own. These rights of first offer will not apply to a: (a) sale, transfer or other disposition of vessels between any affiliated subsidiaries, or pursuant to the existing terms of any charter or other agreement with a counterparty; or (b) merger with or into, or sale of substantially all of the assets to, an unaffiliated third party.
Midstream Omnibus Agreement: Navios Acquisition entered into an omnibus agreement (the Midstream Omnibus Agreement), with Navios Midstream, Navios Holdings and Navios Partners in connection with the Navios Midstream IPO, pursuant to which Navios Acquisition, Navios Midstream, Navios Holdings, Navios Partners and their controlled affiliates generally have agreed not to acquire or own any VLCCs, crude oil tankers, refined petroleum product tankers, liquefied petroleum gas (LPG) tankers or chemical tankers under time charters of five or more years without the consent of the Navios Midstream General Partner. The Midstream Omnibus Agreement contains significant exceptions that will allow Navios Acquisition, Navios Holdings, Navios Partners or any of their controlled affiliates to compete with Navios Midstream under specified circumstances.
17
Under the Midstream Omnibus Agreement, Navios Midstream and its subsidiaries will grant to Navios Acquisition a right of first offer on any proposed sale, transfer or other disposition of any of its VLCCs or any crude oil tankers, refined petroleum product tankers, LPG tankers or chemical tankers and related charters owned or acquired by Navios Midstream. Likewise, Navios Acquisition will agree (and will cause its subsidiaries to agree) to grant a similar right of first offer to Navios Midstream for any of the VLCCs, crude oil tankers, refined petroleum product tankers, LPG tankers or chemical tankers under charter for five or more years it might own. These rights of first offer will not apply to a: (a) sale, transfer or other disposition of vessels between any affiliated subsidiaries, or pursuant to the terms of any charter or other agreement with a charter party, or (b) merger with or into, or sale of substantially all of the assets to, an unaffiliated third-party.
Navios Containers Omnibus Agreement: In connection with the Navios Maritime Containers Inc. (Navios Containers) private placement and listing on the Norwegian over-the-counter market effective June 8, 2017, Navios Acquisition entered into an omnibus agreement with Navios Containers, Navios Midstream, Navios Holdings and Navios Partners, pursuant to which Navios Acquisition, Navios Holdings, Navios Partners and Navios Midstream have granted to Navios Containers a right of first refusal over any container vessels to be sold or acquired in the future. The omnibus agreement contains significant exceptions that will allow Navios Acquisition, Navios Holdings, Navios Partners and Navios Midstream to compete with Navios Containers under specified circumstances.
Backstop Agreement: On November 18, 2014, Navios Acquisition entered into backstop agreements with Navios Midstream. In accordance with the terms of the backstop agreements, Navios Acquisition has provided backstop commitments for a two-year period as of the redelivery of each of the Nave Celeste, the Shinyo Ocean and the Shinyo Kannika from their original charters, at a net rate of $35,000, $38,400 and $38,025, respectively. Backstop commitments were triggered if the actual rates achieved were below the backstop rates. As of June 30, 2019 and December 31, 2018, the accrued liability under the Backstop Agreements is eliminated as intercompany balance following the Merger with Navios Midstream. The backstop commitment for the Shinyo Kannika was terminated in relation to the sale of this vessel in March 2018. Navios Acquisition agreed to extend the backstop commitment of the Shinyo Kannika to the Nave Galactic, following the sale of the latter to Navios Midstream in March 2018.
In January and February 2019, all Backstop Agreements expired pursuant to their initial terms.
Navios Midstream General Partner Option Agreement with Navios Holdings: Navios Acquisition entered into an option agreement, dated November 18, 2014, with Navios Holdings under which Navios Acquisition grants Navios Holdings the option to acquire any or all of the outstanding membership interests in Navios Midstream General Partner and all of the incentive distribution rights in Navios Midstream representing the right to receive an increasing percentage of the quarterly distributions when certain conditions are met. The option shall expire on November 18, 2024. Any such exercise shall relate to not less than twenty-five percent of the option interest and the purchase price for the acquisition of all or part of the option interest shall be an amount equal to its fair market value.
Balance due from Navios Europe I: Navios Holdings, Navios Acquisition and Navios Partners have made available to Navios Europe I revolving loans up to $24.1 million to fund working capital requirements. In December 2018, the availability under the Navios Revolving Loans I was increased by $30.0 million.
Balance due from Navios Europe I as of June 30, 2019 was $26.5 million (December 31, 2018: $22.7 million) which included the Navios Revolving Loans I of $13.8 million (December 31, 2018: $11.8 million), the non-current amount of $4.8 million (December 31, 2018: $4.2 million) related to the accrued interest income earned under the Navios Term Loans I under the caption Due from related parties, long-term and the accrued interest income earned under the Navios Revolving Loans I of $7.9 million (December 31, 2018: $6.6 million) under the caption Due from related parties, short-term.
The Navios Revolving Loans I and the Navios Term Loans I earn interest and an annual preferred return, respectively, at 12.7% per annum, on a quarterly compounding basis and are repaid from free cash flow (as defined in the loan agreement) to the fullest extent possible at the end of each quarter. There are no covenant requirements or stated maturity dates. As of June 30, 2019, the amount undrawn under the Navios Revolving Loans I was $2.0 million, of which Navios Acquisition may be required to fund an amount ranging from $0 to $2.0 million.
Balance due from Navios Europe II: Navios Holdings, Navios Acquisition and Navios Partners have made available to Navios Europe II revolving loans up to $43.5 million to fund working capital requirements. In March 2017, the availability under the Navios Revolving Loans II was increased by $14.0 million.
Balance due from Navios Europe II as of June 30, 2019 was $42.6 million (December 31, 2018: $38.5 million) which included the Navios Revolving Loans II of $20.7 million (December 31, 2018: $20.7 million), the non-current amount of $6.9 million (December 31, 2018: $5.8 million) related to the accrued interest income earned under the Navios Term Loans II under the caption Due from related parties, long-term and the accrued interest income earned under the Navios Revolving Loans II of $15.0 million (December 31, 2018: $12.0 million) under the caption Due from related parties, short-term.
18
The Navios Revolving Loans II and the Navios Term Loans II earn interest and an annual preferred return, respectively, at 18% per annum, on a quarterly compounding basis and are repaid from free cash flow (as defined in the loan agreement) to the fullest extent possible at the end of each quarter. There are no covenant requirements or stated maturity dates. As of June 30, 2019, the amount undrawn under the Navios Revolving Loans II was $4.5 million, of which Navios Acquisition may be required to fund an amount ranging from $0 to $4.5 million.
Quantitative and Qualitative Disclosures about Market Risks
Foreign Exchange Risk
Our functional and reporting currency is the U.S. dollar. We engage in worldwide commerce with a variety of entities. Although our operations may expose us to certain levels of foreign currency risk, our transactions are predominantly U.S. dollar denominated. Transactions in currencies other than U.S. dollars 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 statements of operations.
Interest Rate Risk
As of June 30, 2019, Navios Acquisition had a total of $1,198.0 million in long-term and short-term indebtedness. Borrowings under our credit facilities bear interest at rates based on a premium over LIBOR in U.S dollars except for the interest rate on the Existing Notes and the Additional Notes which is fixed. Therefore, we are exposed to the risk that our interest expense may increase if interest rates rise. For the six month period ended June 30, 2019, we paid interest on our outstanding debt at a weighted average interest rate of 7.23%. A 1% increase in LIBOR would have increased our interest expense for the six month period ended June 30, 2019 by $2.7 million.
Concentration of Credit Risk
Financial instruments, which potentially subject us to significant concentrations of credit risk, consist principally of trade accounts receivable. We closely monitor our exposure to customers for credit risk. We have policies in place to ensure that we trade with customers with an appropriate credit history. Our major customers during the year ended December 31, 2018 and the six month period ended June 30, 2019 and were: Navig8, Cosco Dalian and Mansel. For the six month period ended June 30, 2019, Navig8, Cosco Dalian and Mansel accounted for 34.1%, 13.0% and 11.4%, respectively, of Navios Acquisitions revenue. For the year ended December 31, 2018, Navig8 and Mansel accounted for 39.2% and 12.1%, respectively, of Navios Acquisitions revenue.
Cash and Cash Equivalents
Cash deposits and cash equivalents in excess of amounts covered by government-provided insurance are exposed to loss in the event of non-performance by financial institutions. Navios Acquisition does maintain cash deposits and equivalents in excess of government-provided insurance limits. Navios Acquisition also minimizes exposure to credit risk by dealing with a diversified group of major financial institutions.
Inflation
Inflation has had a minimal impact on vessel operating expenses and general and administrative expenses. Our management does not consider inflation to be a significant risk to expenses in the current and foreseeable economic environment.
Recent Accounting Pronouncements
In August 2018, FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement. This update modifies the disclosure requirements on fair value measurements. ASU 2018-13 is effective for fiscal years beginning after December 15, 2019, and earlier adoption is permitted.
In October 2018, FASB issued ASU 2018-17, Consolidation (Topic 810): Targeted Improvements to Related Party Guidance for Variable Interest Entities (ASU 2018-17). ASU 2018-17 provides that indirect interests held through related parties in common control arrangements should be considered on a proportional basis for determining whether fees paid to decision makers and service providers are variable interests. This is consistent with how indirect interests held through related parties under common control are considered for determining whether a reporting entity must consolidate a Variable Interest Entity (VIE). For Public business entities the amendments are effective for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. Early adoption is permitted.
In June 2016, FASB issued ASU 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
19
based on historical experience, current conditions, and reasonable and supportable forecasts in order to record credit losses in a more timely matter. ASU 2016-13 also amends the accounting for credit losses on available-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. In November 2018, FASB issued ASU 2018-19 Codification Improvements to topic 326, Financial Instruments-Credit Losses. The amendments in this update clarify that operating lease receivables are not within the scope of ASC 326-20 and should instead be accounted for under the new leasing standard, ASC 842. In addition, in April 2019, the FASB issued ASU 2019-04, Codification Improvements to Topic 326, Financial InstrumentsCredit Losses, Financial InstrumentsCredit Losses, Topic 815, Derivatives and Hedging, and Topic 825 Financial Instruments, the amendments of which clarify the modification of accounting for available for sale debt securities excluding applicable accrued interest, which must be individually assessed for credit losses when fair value is less than the amortized cost basis. The effective date and transition requirements for the amendments in this Update are the same as the effective dates and transition requirements in Update 2016-13, as amended by this Update.
The Company is currently assessing the impact of the aforementioned accounting guidance will have on its consolidated financial statements.
Critical Accounting Policies
Navios Acquisitions interim consolidated financial statements have been prepared in accordance with U.S. GAAP. The preparation of these financial statements requires Navios Acquisition to make estimates in the application of our accounting policies based on the best assumptions, judgments and opinions of management. Actual results may differ from these estimates under different assumptions or conditions.
Critical accounting policies are those that reflect significant judgments or uncertainties, and potentially result in materially different results under different assumptions and conditions. Other than as described below, all significant accounting policies are as described in Note 2 to the consolidated financial statements included in the Companys Annual Report on Form 20-F for the year ended December 31, 2018 filed with the SEC on April 19, 2019.
20
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS AT JUNE 30, 2019 AND DECEMBER 31, 2018 |
F-2 | |||
F-3 | ||||
F-4 | ||||
F-5 | ||||
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) |
F-6 |
F-1
NAVIOS MARITIME ACQUISITION CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Expressed in thousands of U.S. Dollars except share data)
Notes |
June 30,
2019 (unaudited) |
December 31,
2018 |
||||||||||
ASSETS |
||||||||||||
Current assets |
||||||||||||
Cash and cash equivalents |
3 | $ | 41,402 | $ | 44,009 | |||||||
Restricted cash |
3 | 560 | 2,600 | |||||||||
Accounts receivable, net |
16,757 | 25,100 | ||||||||||
Due from related parties, short term |
12 | 25,246 | 18,926 | |||||||||
Prepaid expenses and other current assets |
4 | 36,393 | 13,343 | |||||||||
Total current assets |
120,358 | 103,978 | ||||||||||
Vessels, net |
5 | 1,313,560 | 1,383,605 | |||||||||
Intangible assets other than goodwill |
6 | 34,006 | 36,645 | |||||||||
Goodwill |
1,579 | 1,579 | ||||||||||
Other long-term assets |
3,095 | | ||||||||||
Deferred dry dock and special survey costs, net |
29,197 | 32,161 | ||||||||||
Investment in affiliates |
7 | 11,400 | 11,400 | |||||||||
Due from related parties, long-term |
7,12 | 59,320 | 58,016 | |||||||||
Total non-current assets |
1,452,157 | 1,523,406 | ||||||||||
Total assets |
$ | 1,572,515 | $ | 1,627,384 | ||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||
Current liabilities |
||||||||||||
Accounts payable |
$ | 11,182 | $ | 12,621 | ||||||||
Accrued expenses |
9 | 13,782 | 13,205 | |||||||||
Due to related parties, short-term |
12 | | 12,029 | |||||||||
Deferred revenue |
3,625 | 3,340 | ||||||||||
Current portion of long-term debt, net of deferred finance costs |
10 | 91,652 | 50,964 | |||||||||
Total current liabilities |
120,241 | 92,159 | ||||||||||
Long-term debt, net of current portion, premium and net of deferred finance costs |
10 | 1,095,757 | 1,154,873 | |||||||||
Total non-current liabilities |
1,095,757 | 1,154,873 | ||||||||||
Total liabilities |
$ | 1,215,998 | $ | 1,247,032 | ||||||||
Commitments and contingencies |
13 | | | |||||||||
Stockholders equity |
||||||||||||
Preferred stock, $0.0001 par value; 10,000,000 shares authorized; no shares of Series C issued and outstanding as of June 30, 2019 and 1,000 series C shares issued and outstanding as of December 31, 2018 |
14 | | | |||||||||
Common stock, $0.0001 par value; 250,000,000 shares authorized; 13,728,371 and 13,280,927 issued and outstanding as of June 30, 2019 and December 31, 2018, respectively |
14 | 1 | 1 | |||||||||
Additional paid-in capital |
14 | 514,189 | 522,335 | |||||||||
Accumulated deficit |
(157,673 | ) | (141,984 | ) | ||||||||
Total stockholders equity |
356,517 | 380,352 | ||||||||||
Total liabilities and stockholders equity |
$ | 1,572,515 | $ | 1,627,384 |
See unaudited condensed notes to consolidated financial statements.
F-2
NAVIOS MARITIME ACQUISITION CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Expressed in thousands of U.S. dollars- except share and per share data)
Notes |
For the Three
Months Ended June 30, 2019 (unaudited) |
For the Three
Months Ended June 30, 2018 (unaudited) |
For the Six
Months Ended June 30, 2019 (unaudited) |
For the Six
Months Ended June 30, 2018 (unaudited) |
||||||||||||||||
Revenue |
2,15 | $ | 58,585 | $ | 41,479 | $ | 135,704 | $ | 87,629 | |||||||||||
Time charter and voyage expenses |
(4,196 | ) | (6,363 | ) | (8,963 | ) | (12,189 | ) | ||||||||||||
Direct vessel expenses |
(2,323 | ) | (1,692 | ) | (4,678 | ) | (3,240 | ) | ||||||||||||
Management fees (entirely through related party transactions) |
12 | (26,481 | ) | (22,913 | ) | (54,387 | ) | (46,312 | ) | |||||||||||
General and administrative expenses |
12 | (6,808 | ) | (4,892 | ) | (11,945 | ) | (8,055 | ) | |||||||||||
Depreciation and amortization |
5,6 | (17,320 | ) | (13,776 | ) | (35,041 | ) | (27,986 | ) | |||||||||||
Gain on sale of vessels |
5 | 2,594 | | 3,245 | 25 | |||||||||||||||
Interest income |
7,12 | 2,296 | 1,978 | 4,456 | 3,814 | |||||||||||||||
Interest expense and finance cost |
10 | (23,696 | ) | (19,305 | ) | (46,625 | ) | (38,609 | ) | |||||||||||
Equity/ (loss) in net earnings of affiliated companies |
7 | 889 | 4,229 | 1,734 | (59 | ) | ||||||||||||||
Other income |
| 11 | 1,333 | 11 | ||||||||||||||||
Other expense |
(90 | ) | (824 | ) | (522 | ) | (1,563 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss |
$ | (16,550 | ) | $ | (22,068 | ) | $ | (15,689 | ) | $ | (46,534 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Dividend declared on restricted shares |
(65 | ) | (35 | ) | (131 | ) | (71 | ) | ||||||||||||
Undistributed loss attributable to Series C participating preferred shares |
| 1,117 | (13 | ) | 2,321 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss attributable to common shareholders, basic |
16 | $ | (16,615 | ) | $ | (20,986 | ) | $ | (15,833 | ) | $ | (44,284 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss attributable to common shareholders, diluted |
16 | $ | (16,615 | ) | $ | (20,986 | ) | $ | (15,833 | ) | $ | (44,284 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss per share, basic and diluted |
16 | $ | (1.23 | ) | $ | (2.18 | ) | $ | (1.18 | ) | $ | (4.54 | ) | |||||||
Weighted average number of shares, basic |
13,510,361 | 9,615,261 | 13,414,547 | 9,758,558 | ||||||||||||||||
Weighted average number of shares, diluted |
13,510,361 | 9,615,261 | 13,414,547 | 9,758,558 |
See unaudited condensed notes to consolidated financial statements.
F-3
NAVIOS MARITIME ACQUISITION CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Expressed in thousands of U.S. dollars)
Notes |
For the Six Months
Ended June 30, 2019 (unaudited) |
For the Six Months
Ended June 30, 2018 (unaudited) |
||||||||||
Operating Activities |
||||||||||||
Net loss |
$ | (15,689 | ) | $ | (46,534 | ) | ||||||
Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||||||||
Depreciation and amortization |
5,6 | 35,041 | 27,986 | |||||||||
Amortization and write-off of deferred finance fees and bond premium |
10 | 2,293 | 1,981 | |||||||||
Amortization of dry dock and special survey costs |
4,626 | 3,240 | ||||||||||
Stock based compensation |
14 | 460 | 541 | |||||||||
Gain on sale of vessels |
(3,245 | ) | (25 | ) | ||||||||
Equity/ (loss) in net earnings of affiliates, net of dividends received |
(1,734 | ) | 59 | |||||||||
Changes in operating assets and liabilities: |
||||||||||||
Increase in prepaid expenses and other current assets |
(413 | ) | (438 | ) | ||||||||
Decrease in accounts receivable |
8,343 | 41 | ||||||||||
Increase in due from related parties, short-term |
(15,804 | ) | (783 | ) | ||||||||
Increase in other long term assets |
| (2,550 | ) | |||||||||
Decrease in due from related parties, long-term |
2,431 | 1,851 | ||||||||||
(Decrease)/ increase in accounts payable |
(1,834 | ) | 426 | |||||||||
Increase in accrued expenses |
476 | 588 | ||||||||||
Payments for dry dock and special survey costs |
(1,662 | ) | (11,411 | ) | ||||||||
Decrease in due to related parties, short-term |
(12,029 | ) | (6,887 | ) | ||||||||
Increase in deferred revenue |
285 | 921 | ||||||||||
|
|
|
|
|||||||||
Net cash provided by / (used in) operating activities |
$ | 1,545 | $ | (30,994 | ) | |||||||
|
|
|
|
|||||||||
Investing Activities |
||||||||||||
Loans to affiliates |
12 | (2,000 | ) | | ||||||||
Dividends received from affiliates |
| 6,902 | ||||||||||
Vessels additions |
5 | (5,563 | ) | | ||||||||
Net cash proceeds from sale of vessel |
5 | 33,301 | 44,500 | |||||||||
|
|
|
|
|||||||||
Net cash provided by investing activities |
$ | 25,738 | $ | 51,402 | ||||||||
|
|
|
|
|||||||||
Financing Activities |
||||||||||||
Loan proceeds, net of deferred finance costs |
10 | 98,201 | 70,392 | |||||||||
Loan repayments |
10 | (121,525 | ) | (113,471 | ) | |||||||
Dividend paid |
8 | (8,240 | ) | (6,167 | ) | |||||||
Acquisition of treasury stock |
(366 | ) | (5,556 | ) | ||||||||
|
|
|
|
|||||||||
Net cash used in financing activities |
$ | (31,930 | ) | $ | (54,802 | ) | ||||||
|
|
|
|
|||||||||
Net (decrease) in cash, cash equivalents and restricted cash |
(4,647 | ) | (34,394 | ) | ||||||||
Cash, cash equivalents and restricted cash, beginning of period |
46,609 | 86,458 | ||||||||||
|
|
|
|
|||||||||
Cash, cash equivalents and restricted cash, end of period |
$ | 41,962 | $ | 52,064 | ||||||||
|
|
|
|
|||||||||
Supplemental disclosures of cash flow information |
||||||||||||
Cash interest paid, net of capitalized interest |
$ | 44,525 | $ | 36,126 | ||||||||
Non-cash investing activities |
||||||||||||
Accrued interest on loan to affiliate |
$ | 1,734 | $ | 1,476 | ||||||||
Costs payable relating to sale of vessel |
$ | | $ | (200 | ) | |||||||
Non-cash financing activities |
||||||||||||
Stock based compensation |
$ | 460 | $ | 541 | ||||||||
Deferred finance costs |
$ | 492 | $ | 879 | ||||||||
Other long term assets |
$ | 3,095 | $ | |
See unaudited condensed notes to consolidated financial statements.
F-4
NAVIOS MARITIME ACQUISITION CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(Expressed in thousands of U.S. dollars, except share data)
Preferred Stock | Common Stock | |||||||||||||||||||||||||||
Number of
Preferred Shares |
Amount |
Number of
Common Shares |
Amount |
Additional
Paid-in Capital |
Accumulated
deficit |
Total
Stockholders Equity |
||||||||||||||||||||||
Balance, December 31, 2018 |
1,000 | $ | | 13,280,927 | $ | 1 | $ | 522,335 | $ | (141,984 | ) | $ | 380,352 | |||||||||||||||
Conversion of preferred stock to common |
(1,000 | ) | | 511,733 | | | | | ||||||||||||||||||||
Stock based compensation |
| | | | 229 | | 229 | |||||||||||||||||||||
Acquisition of treasury stock |
| | (64,289 | ) | | (366 | ) | | (366 | ) | ||||||||||||||||||
Dividend paid/ declared (see Note 8) |
| | | | (4,121 | ) | | (4,121 | ) | |||||||||||||||||||
Net income |
| | | | | 861 | 861 | |||||||||||||||||||||
Balance, March 31, 2019 (unaudited) |
| $ | | 13,728,371 | $ | 1 | $ | 518,077 | $ | (141,123 | ) | $ | 376,955 | |||||||||||||||
Conversion of preferred stock to common |
| | | | | | | |||||||||||||||||||||
Stock based compensation |
| | | | 231 | | 231 | |||||||||||||||||||||
Acquisition of treasury stock |
| | | | | | | |||||||||||||||||||||
Dividend paid/ declared (see Note 8) |
| | | | (4,119 | ) | | (4,119 | ) | |||||||||||||||||||
Net loss |
| | | | | (16,550 | ) | (16,550 | ) | |||||||||||||||||||
Balance, June 30, 2019 (unaudited) |
| $ | | 13,728,371 | $ | 1 | $ | 514,189 | $ | (157,673 | ) | $ | 356,517 | |||||||||||||||
Preferred Stock | Common Stock | |||||||||||||||||||||||||||
Number of
Preferred Shares |
Amount |
Number of
Common Shares |
Amount |
Additional
Paid-in Capital |
Accumulated
deficit |
Total
Stockholders Equity |
||||||||||||||||||||||
Balance, December 31, 2017 |
1,000 | $ | | 10,140,527 | $ | 1 | $ | 518,085 | $ | (55,611 | ) | $ | 462,475 | |||||||||||||||
Stock based compensation |
| | | | 269 | | 269 | |||||||||||||||||||||
Acquisition of treasury stock |
| | (334,784 | ) | | (4,115 | ) | | (4,115 | ) | ||||||||||||||||||
Dividend paid/ declared (see Note 8) |
| | | | (3,102 | ) | | (3,102 | ) | |||||||||||||||||||
Net loss |
| | | | | (24,466 | ) | (24,466 | ) | |||||||||||||||||||
Balance, March 31, 2018 (unaudited) |
1,000 | $ | | 9,805,743 | $ | 1 | $ | 511,137 | $ | (80,077 | ) | $ | 431,061 | |||||||||||||||
Stock based compensation |
| | | | 272 | | 272 | |||||||||||||||||||||
Acquisition of treasury stock |
| | (122,796 | ) | | (1,441 | ) | | (1,441 | ) | ||||||||||||||||||
Dividend paid/ declared (see Note 8) |
| | | | (3,065 | ) | | (3,065 | ) | |||||||||||||||||||
Net loss |
| | | | | (22,068 | ) | (22,068 | ) | |||||||||||||||||||
Balance, June 30, 2018 (unaudited) |
1,000 | $ | | 9,682,947 | $ | 1 | $ | 506,903 | $ | (102,145 | ) | $ | 404,759 |
See unaudited condensed notes to consolidated financial statements.
F-5
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
NOTE 1: DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
Navios Maritime Acquisition Corporation (Navios Acquisition or the Company) (NYSE: NNA) owns a large fleet of modern crude oil, refined petroleum product and chemical tankers providing world-wide marine transportation services. The Companys strategy is to charter its vessels to international oil companies, refiners and large vessel operators under long, medium and short-term contracts. The Company is committed to providing quality transportation services and developing and maintaining long-term relationships with its customers. The operations of Navios Acquisition are managed by Navios Tankers Management Inc. (the Manager).
Navios Acquisition was incorporated in the Republic of the Marshall Islands on March 14, 2008. On July 1, 2008, Navios Acquisition completed its initial public offering (IPO). On May 28, 2010, Navios Acquisition consummated the vessel acquisition which constituted its initial business combination. Following such transaction, Navios Acquisition commenced its operations as an operating company.
In November 2014, Navios Maritime Midstream Partners L.P. (Navios Midstream), a company formed as a subsidiary of Navios Acquisition, completed an IPO of its units in the United States and was listed on the NYSE under the symbol NAP. (Refer to Note 7, Investment in affiliates). Navios Midstream was a publicly traded master limited partnership, through December 13, 2018, which owned, operated and acquired crude oil tankers, refined petroleum product tankers, chemical tankers and liquefied petroleum gas tankers under long-term employment contracts.
On December 13, 2018, the Company completed the merger (the Merger) contemplated by the previously announced Agreement and Plan of Merger, (the Merger Agreement), dated as of October 7, 2018, by and among Navios Acquisition, its direct wholly-owned subsidiary NMA Sub LLC (Merger Sub), Navios Midstream and Navios Midstream Partners GP LLC (the NAP General Partner). Pursuant to the Merger Agreement, Merger Sub merged with and into Navios Midstream, with Navios Midstream surviving as a wholly-owned subsidiary of Navios Acquisition.
Under the terms of the transaction, Navios Acquisition acquired all of the outstanding publicly held common units of Navios Midstream though the issuance of 3,683,284 newly issued shares of Navios Acquisition common stock in exchange for the publicly held common units of Navios Midstream at an exchange ratio of 0.42 shares of Navios Acquisition for each Navios Midstream common unit. Following the Merger the results of operations of Navios Midstream are consolidated under Navios Acquisition.
As of June 30, 2019 and December 31, 2018, Navios Acquisition owned a 100% limited partner interest in Navios Midstream.
As of June 30, 2019, Navios Maritime Holdings Inc. (Navios Holdings) had 35.4% of the voting power and 36.0% of the economic interest in Navios Acquisition.
As of June 30, 2019, Navios Acquisition had 13,728,371 shares of common stock outstanding.
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 Acquisitions unaudited condensed consolidated balance sheets, statement of changes in equity, statements of operations and cash flows for the periods presented. 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 information and disclosures required under accounting principles generally accepted in the United States of America (U.S. GAAP) for complete financial statements. All such adjustments are deemed to be of a normal recurring nature. These interim financial statements should be read in conjunction with the Companys consolidated financial statements and notes included in Navios Acquisitions 2018 Annual Report filed on Form 20-F with the Securities and Exchange Commission (SEC).
F-6
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
Reverse Stock Split:
On November 9, 2018, the Stockholders of Navios Acquisition approved a 1-for-15 reverse stock split of all outstanding common stock of the Company which was effected on November 14, 2018. The effect of the reverse stock split was to combine each 15 shares of outstanding common stock into one new share, with no change in authorized shares or par value per share, and to reduce the number of common stock shares outstanding from approximately 142.9 million shares to approximately 9.5 million shares. No fractional shares of common stock were issued in connection with the reverse stock split. Stockholders who would otherwise hold fractional shares of the Companys common stock received a cash payment in lieu thereof. All issued and outstanding shares of common stock, conversion terms of preferred stock, options to purchase common stock and per share amounts contained in the financial statements, in accordance with Staff Accounting Bulletin Topic 4C, have been retroactively adjusted to reflect the reverse split for all periods presented.
(ab) Recent accounting pronouncements
In August 2018, FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement. This update modifies the disclosure requirements on fair value measurements. ASU 2018-13 is effective for fiscal years beginning after December 15, 2019, and earlier adoption is permitted.
In October 2018, FASB issued ASU 2018-17, Consolidation (Topic 810): Targeted Improvements to Related Party Guidance for Variable Interest Entities (ASU 2018-17). ASU 2018-17 provides that indirect interests held through related parties in common control arrangements should be considered on a proportional basis for determining whether fees paid to decision makers and service providers are variable interests. This is consistent with how indirect interests held through related parties under common control are considered for determining whether a reporting entity must consolidate a Variable Interest Entity (VIE). For Public business entities the amendments are effective for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. Early adoption is permitted.
In June 2016, FASB issued ASU 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 matter. ASU 2016-13 also amends the accounting for credit losses on available-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. In November 2018, FASB issued ASU 2018-19 Codification Improvements to topic 326, Financial Instruments-Credit Losses. The amendments in this update clarify that operating lease receivables are not within the scope of ASC 326-20 and should instead be accounted for under the new leasing standard, ASC 842. In addition, in April 2019, the FASB issued ASU 2019-04, Codification Improvements to Topic 326, Financial InstrumentsCredit Losses, Financial InstrumentsCredit Losses, Topic 815, Derivatives and Hedging, and Topic 825 Financial Instruments, the amendments of which clarify the modification of accounting for available for sale debt securities excluding applicable accrued interest, which must be individually assessed for credit losses when fair value is less than the amortized cost basis. The effective date and transition requirements for the amendments in this Update are the same as the effective dates and transition requirements in Update 2016-13, as amended by this Update. The Company is currently assessing the impact of the adoption of the new accounting standard on its consolidated financial statements and related disclosures.
The Company is currently assessing the impact of the aforementioned accounting guidance will have on its consolidated financial statements.
(b) Principles of consolidation: The accompanying consolidated financial statements include the accounts of Navios Acquisition, a Marshall Islands corporation, and its majority owned subsidiaries. All significant intercompany balances and transactions have been eliminated in the unaudited condensed consolidated statements.
The Company also consolidates entities that are determined to be variable interest entities (VIEs) as defined in the accounting guidance, if it determines that it is the primary beneficiary. A variable interest entity is defined as a legal entity where either (a) equity interest holders as a group lack the characteristics of a controlling financial interest, including decision making ability and an interest in the entitys residual risks and rewards, or (b) the equity holders have not provided sufficient equity investment to permit the entity to finance its activities without additional subordinated financial support, or (c) the voting rights of some investors are not proportional to their obligations to absorb the expected losses of the entity, their rights to receive the expected residual returns of the entity, or both and substantially all of the entitys activities either involve or are conducted on behalf of an investor that has disproportionately few voting rights.
Based on internal forecasts and projections that take into account reasonably possible changes in trading performance, management believes that the Company has adequate financial resources to continue in operation and meet its financial commitments, including but not limited to capital expenditures and debt service obligations, for a period of at least twelve months from the date of
F-7
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
issuance of these consolidated financial statements. Accordingly, the Company continues to adopt the going concern basis in preparing its financial statements.
(c) Equity method investments: Affiliates are entities over which the Company generally has between 20% and 50% of the voting rights, or over which the Company has significant influence, but it does not exercise control. Investments in these entities are accounted for under the equity method of accounting. Under this method, the Company records an investment in the stock of an affiliate at cost, and adjusts the carrying amount for its share of the earnings or losses of the affiliate subsequent to the date of investment and reports the recognized earnings or losses in income. Dividends received from an affiliate reduce the carrying amount of the investment. The Company recognizes gains and losses in earnings for the issuance of shares by its affiliates, provided that the issuance of such shares qualifies as a sale of such shares. When the Companys share of losses in an affiliate equals or exceeds its interest in the affiliate, the Company does not recognize further losses, unless the Company has incurred obligations or made payments on behalf of the affiliate.
Navios Acquisition evaluates its equity method investments, for other than temporary impairment, on a quarterly basis. Consideration is given to (1) the length of time and the extent to which the fair value has been less than the carrying value, (2) the financial condition and near-term prospects and (3) the intent and ability of the Company to retain its investments for a period of time sufficient to allow for any anticipated recovery in fair value.
(d) Subsidiaries: Subsidiaries are those entities in which the Company has an interest of more than one half of the voting rights and/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 if deemed to be a business combination. 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.
As of June 30, 2019, the entities included in these consolidated financial statements were:
Navios Maritime Acquisition Corporation and Subsidiaries: |
Nature |
Country of Incorporation |
2019 | 2018 | ||||||||
Company Name |
||||||||||||
Aegean Sea Maritime Holdings Inc. | Sub-Holding Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Amorgos Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Andros Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Antikithira Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Antiparos Shipping Corporation | Vessel-Owning Company(8) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Amindra Navigation Co. | Sub-Holding Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Crete Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Folegandros Shipping Corporation | Vessel-Owning Company(8) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Ikaria Shipping Corporation | Vessel-Owning Company(8) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Ios Shipping Corporation | Vessel-Owning Company | Cayman Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Kithira Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Kos Shipping Corporation | Vessel-Owning Company(8) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Mytilene Shipping Corporation | Vessel-Owning Company(8) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Navios Maritime Acquisition Corporation | Holding Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Navios Acquisition Finance (U.S.) Inc. | Co-Issuer | Delaware | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Rhodes Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Serifos Shipping Corporation | Vessel-Owning Company(8) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Shinyo Loyalty Limited | Former Vessel-Owning Company(1) | Hong Kong | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Shinyo Navigator Limited | Former Vessel-Owning Company(2) | Hong Kong | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Sifnos Shipping Corporation | Vessel-Owning Company(8) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Skiathos Shipping Corporation | Vessel-Owning Company(8) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Skopelos Shipping Corporation | Vessel-Owning Company | Cayman Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Syros Shipping Corporation | Vessel-Owning Company(8) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Thera Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Tinos Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Oinousses Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Psara Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 |
F-8
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
Antipsara Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Samothrace Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Thasos Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Limnos Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Skyros Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Alonnisos Shipping Corporation | Former Vessel-Owning Company(4) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Makronisos Shipping Corporation | Former Vessel-Owning Company(4) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Iraklia Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Paxos Shipping Corporation | Former Vessel-Owning Company(5) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Antipaxos Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Donoussa Shipping Corporation | Former Vessel-Owning Company(6) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Schinousa Shipping Corporation | Former Vessel-Owning Company(7) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Navios Acquisition Europe Finance Inc | Sub-Holding Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Kerkyra Shipping Corporation | Vessel-Owning Company(3) | Marshall Is. | 1/1 - 6/30 | 1/1 - 3/29 | ||||||||
Lefkada Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Zakynthos Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Leros Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Kimolos Shipping Corporation | Vessel-Owning Company(12) | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Samos Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Tilos Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Delos Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Agistri Shipping Corporation | Operating Subsidiary | Malta | 1/1 - 6/30 | 1/23 - 6/30 | ||||||||
Olivia Enterprises Corp. | Vessel-Owning Company(9) | Marshall Is. | 1/1 - 6/30 | | ||||||||
Cyrus Investments Corp. | Vessel-Owning Company(9) | Marshall Is. | 1/1 - 6/30 | | ||||||||
Doxa International Corp. | Vessel-Owning Company(9) | Marshall Is. | 4/10 - 6/30 | | ||||||||
Navios Maritime Midstream Partners GP LLC | Holding Company | Marshall Is. | 1/1 - 6/30 | 1/1 - 6/30 | ||||||||
Navios Maritime Midstream Operating LLC | Sub-Holding Company | Marshall Is. | 1/1 - 6/30 | | ||||||||
Navios Maritime Midstream Partners L.P. | Sub-Holding Company | Marshall Is. | 1/1 - 6/30 | | ||||||||
Navios Maritime Midstream Partners Finance (US) Inc. | Co-borrower | Delaware | 1/1 - 6/30 | | ||||||||
Shinyo Ocean Limited | Vessel-Owning Company(10) | Hong Kong | 1/1 - 6/30 | | ||||||||
Shinyo Saowalak Limited | Vessel-Owning Company | British Virgin Is. | 1/1 - 6/30 | | ||||||||
Shinyo Kieran Limited | Vessel-Owning Company | British Virgin Is. | 1/1 - 6/30 | | ||||||||
Shinyo Dream Limited | Vessel-Owning Company(11) | Hong Kong | 1/1 - 6/30 | | ||||||||
Sikinos Shipping Corporation | Vessel-Owning Company | Marshall Is. | 1/1 - 6/30 | |
(1) |
Former vessel-owner of the Shinyo Splendor which was sold to an unaffiliated third party on May 6, 2014. |
(2) |
Former vessel-owner of the Shinyo Navigator which was sold to an unaffiliated third party on December 6, 2013. |
(3) |
Navios Midstream acquired all of the outstanding shares of capital stock of the vessel-owning subsidiary on March 29, 2018. |
(4) |
Each company had the rights over a shipbuilding contract of an MR2 product tanker vessel. In February 2015, these shipbuilding contracts were terminated, with no exposure to Navios Acquisition, due to the shipyards inability to issue a refund guarantee. |
(5) |
Former vessel-owner of the Nave Lucida which was sold to an unaffiliated third party on January 27, 2016. |
(6) |
Former vessel-owner of the Nave Universe which was sold to an unaffiliated third party on October 4, 2016. |
(7) |
Former vessel-owner of the Nave Constellation which was sold to an unaffiliated third party on November 15, 2016. |
(8) |
Currently, vessel-operating company under a sale and leaseback transaction. |
(9) |
Bareboat chartered-in vessels with purchase option, to be delivered in the third and fourth quarter of 2020. In the first quarter of 2019, the Company exercised the option for a third VLCC newbuilding under a bareboat operating lease with an expected delivery in the third quarter of 2021. |
(10) |
In March 2019, the Shinyo Ocean, a 2001-built VLCC vessel of 281,395 dwt was involved in a collision incident. The Company maintains insurance coverage for such types of events (subject to applicable deductibles and other customary limitations). In |
F-9
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
April 2019, Navios Acquisition sold the Shinyo Ocean, a 2001-built VLCC vessel of 281,395 dwt to an unaffiliated third party for a sale price of $12,525. |
(11) |
On March 25, 2019, Navios Acquisition sold the C. Dream, a 2000-built VLCC vessel of 298,570 dwt to an unaffiliated third party for a sale price of $21,750. |
(12) |
In August 2019, Navios Acquisition entered into an agreement to sell the Nave Electron, a 2002-built VLCC vessel of 305,178 dwt to an unaffiliated third party for a sale price of $25,250. |
(e) Revenue and Expense Recognition:
Revenue Recognition: 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. Revenues are recognized to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. 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.
The Companys contract revenues from time chartering and pooling arrangements are governed by ASU 2016-02 Leases. Upon adoption of ASC 606 and ASC 842, the timing and recognition of earnings from the pool arrangements and time charter contracts to which the Company is party did not change from previous practice. The Company has determined to recognize lease revenue as a combined single lease component for all time charters (operating leases) as the related lease component and non lease component will have the same timing and pattern of the revenue recognition of the combined single lease component. The performance obligations in a time charter contract are satisfied over term of the contract beginning when the vessel is delivered to the charterer until it is redelivered back to the Company. The Company early adopted the Standard during 2018. As a result of the adoption of these standards, there was no effect on the Companys opening retained earnings, unaudited condensed consolidated balance sheets and unaudited condensed consolidated statements of operations.
Revenue from time chartering
Revenues from time chartering of vessels 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. A time charter involves placing a vessel at the charterers disposal for a period of time during which the charterer uses the vessel in return for the payment of a specified daily hire rate. Under time charters, operating costs such as for crews, maintenance and insurance are typically paid by the owner of the vessel. Revenues from time chartering of vessels amounted to $41,536 and $28,846 for the three month periods ended June 30, 2019 and 2018, respectively. For the six month periods ended June 30, 2019 and 2018, revenues from time chartering of vessels amounted to $90,720 and $61,558, respectively. The majority of revenue from time chartering is usually collected in advance.
Pooling arrangements
For vessels operating in pooling arrangements, the Company earns a portion of total revenues generated by the pool, net of expenses incurred by the pool. The amount allocated to each pool participant vessel, including the Companys vessels, is determined in accordance with an agreed-upon formula, which are determined by the margins awarded to each vessel in the pool based on the vessels age, design and other performance characteristics. Revenue under pooling arrangements is accounted for as variable rate operating leases on the accrual basis and is recognized in the period in which the variability is resolved. The Company recognizes net pool revenue on a monthly and quarterly basis, when the vessel has participated in a pool during the period and the amount of pool revenue can be estimated reliably based on the pool report. The allocation of such net revenue may be subject to future adjustments by the pool however, such changes are not expected to be material. Revenue for vessels operating in pooling arrangements amounted to $13,430 and $12,644 for the three month periods ended June 30, 2019 and 2018, respectively. For the six month periods ended June 30, 2019 and 2018, revenue operating in pooling arrangements amounted to $32,596 and $25,634, respectively. The majority of revenue from pooling arrangements is usually collected through the month they are incurred.
F-10
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
Revenue from voyage contracts
The Companys revenues earned under voyage contracts (revenues for the transportation of cargo) were previously recognized ratably over the estimated relative transit time of each voyage. A voyage was deemed to commence when a vessel was available for loading and was deemed to end upon the completion of the discharge of the current cargo. Under a voyage charter, a vessel is provided for the transportation of specific goods between specific ports in return for payment of an agreed upon freight per ton of cargo. Upon adoption of ASC 606, the Company recognizes revenue ratably from port of loading to when the charterers cargo is discharged as well as defer costs that meet the definition of costs to fulfill a contract and relate directly to the contract. Revenues earned under voyage contracts amounted to $3,639 and $0 for the three month periods ended June 30, 2019 and 2018, respectively. For the six month periods ended June 30, 2019 and 2018, revenues under voyage contracts amounted to $9,678 and $0, respectively. Capitalized costs as of June 30, 2019 and December 31, 2018 related to costs to fulfill the contract amounted to $289 and $505, respectively, and are included under caption Prepaid expenses and other current assets. Accounts receivable, net, as of June 30, 2019 that related to voyage contracts was $8,743(December 31, 2018: $7,269). The majority of revenue from voyage contracts is usually collected after the discharging takes place.
Revenue from profit sharing
Profit-sharing revenues are calculated at an agreed percentage of the excess of the charterers average daily income (calculated on a quarterly or half-yearly basis) over an agreed amount and accounted for on an accrual basis based on provisional amounts and for those contracts that provisional accruals cannot be made due to the nature of the profit share elements, these are accounted for on the actual cash settlement. Profit sharing for the three month periods ended June 30, 2019 and 2018 amounted to $(19) and $(11), respectively. For the six month periods ended June 30, 2019 and 2018, profit sharing revenues amounted to $2,710 and $437, respectively.
Revenues are recorded net of address commissions. Address commissions represent a discount provided directly to the charterers based on a fixed percentage of the agreed upon charter or freight rate. Since address commissions represent a discount (sales incentive) on services rendered by the Company and no identifiable benefit is received in exchange for the consideration provided to the charterer, these commissions are presented as a reduction of revenue.
Options to extend or terminate a lease
The Companys vessels have the following options to extent or renew their charters:
Vessel |
Option | |
Nave Orion | Charterers option to extend the charter for one year at $15,159 net per day. | |
Nave Pulsar | Charterers option to extend the charter for one year at $16,590 net per day plus ice-transit premium. | |
Nave Dorado | Charterers option to extend the charter for six months at $13,331 net per day. | |
Nave Estella | Charterers option to extend the charter for one year at $17,036 net per day. | |
TBN 1 | Charterers option to extend the bareboat charter for five years at $29,751 net per day. | |
TBN 2 | Charterers option to extend the bareboat charter for five years at $29,751 net per day. |
NOTE 3: CASH AND CASH EQUIVALENTS AND RESTRICTED CASH
Cash and cash equivalents consisted of the following:
June 30, 2019 | December 31, 2018 | |||||||
Cash on hand and at banks |
$ | 31,294 | $ | 27,764 | ||||
Short-term deposits |
10,108 | 16,245 | ||||||
Restricted cash |
560 | 2,600 | ||||||
Total cash, cash equivalents and restricted cash |
$ | 41,962 | $ | 46,609 |
Short-term deposits and highly liquid funds relate to amounts held in banks for general financing purposes and represent deposits with an original maturity of less than three months.
Cash deposits and cash equivalents in excess of amounts covered by government-provided insurance are exposed to loss in the event of non-performance by financial institutions. The Company does maintain cash deposits and equivalents in excess of
F-11
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
government-provided insurance limits. The Company also minimizes exposure to credit risk by dealing with a diversified group of major financial institutions.
Restricted cash includes amounts held in retention accounts in order to service debt and interest payments, as required by certain of Navios Acquisitions credit facilities.
NOTE 4: PREPAID EXPENSES AND OTHER CURRENT ASSETS
Prepaid expenses and other current assets consisted of the following:
June 30,
2019 |
December 31,
2018 |
|||||||
Inventories |
$ | 6,696 | $ | 4,007 | ||||
Advances for working capital purposes |
8,750 | 8,250 | ||||||
Insurance claims |
19,764 | | ||||||
Voyage charters deferred contract costs and other |
1,183 | 1,086 | ||||||
|
|
|
|
|||||
Total prepaid expenses and other current assets |
$ | 36,393 | $ | 13,343 | ||||
|
|
|
|
NOTE 5: VESSELS, NET
Vessels |
Cost |
Accumulated
Depreciation |
Net Book
Value |
|||||||||
Balance at December 31, 2017 |
$ | 1,505,013 | $ | (254,970 | ) | $ | 1,250,043 | |||||
Additions |
234,000 | (56,052 | ) | 177,948 | ||||||||
Disposals |
(51,739 | ) | 7,353 | (44,386 | ) | |||||||
Balance at December 31, 2018 |
$ | 1,687,274 | $ | (303,669 | ) | $ | 1,383,605 | |||||
Additions |
5,563 | (32,402 | ) | (26,839 | ) | |||||||
Disposals |
(44,000 | ) | 794 | (43,206 | ) | |||||||
Balance at June 30, 2019 |
$ | 1,648,837 | $ | (335,277 | ) | $ | 1,313,560 |
Additions of vessels
2019
As of June 30, 2019, certain extraordinary fees and costs related to vessels regulatory requirements, including ballast water treatment system installation, amounted to $5,563 (see Note 12 Transactions with related parties).
2018
On December 13, 2018, Navios Acquisition completed the Merger contemplated by the Merger Agreement, dated as of October 7, 2018, by and among Navios Acquisition, its direct wholly-owned subsidiary Merger Sub, Navios Midstream and NAP General Partner. Pursuant to the Merger Agreement, Merger Sub merged with and into Navios Midstream, with Navios Midstream surviving as a wholly-owned subsidiary of Navios Acquisition. The fair value of vessels acquired was $234,000.
The transaction resulted in a bargain purchase gain as a result of the share price of Navios Midstream trading at a discount to their net asset value (NAV). The fair value of the vessels was determined based on vessel valuations, obtained from independent third party shipbrokers, which are among other things, based on recent sales and purchase transactions of similar vessels. The fair value of the favorable lease terms (intangible assets) was determined by reference to market data and the discounted amount of expected future cash flows. The key assumptions that were used in the discounted cash flowanalysis were as follows: (i) the contracted charter rate of the acquired charter over the remaining lease term compared to (ii) the current marketcharter rates for a similar contract and (iii) discounted using our weighted average cost of capital of 9.10%.
F-12
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
Disposals of vessels
2019
On March 25, 2019, Navios Acquisition sold the C. Dream, a 2000-built VLCC vessel of 298,570 dwt to an unaffiliated third party for a sale price of $21,750. The gain on sale of the vessel amounted to $651.
On May 10, 2019, following a collision incident, Navios Acquisition sold the Shinyo Ocean, a 2001-built VLCC vessel of 281,395 dwt to an unaffiliated third party for a sale price of $12,525. The gain on sale of the vessel, including the insurance claim proceeds, amounted to $2,594.
2018
On March 29, 2018, Navios Acquisition sold all the shares of the vessel-owning subsidiary of the Nave Galactic, a 2009-built VLCC vessel of 297,168 dwt to Navios Midstream for a sale price of $44,500, which was paid as of March 31, 2018. The gain on sale of the vessel, upon write-off of the unamortized dry-docking of $465 and working capital items of $376 (including costs of $200), was $25.
NOTE 6: INTANGIBLE ASSETS OTHER THAN GOODWILL
On December 13, 2018, Navios Acquisition acquired, as part of the Merger, at fair value, the intangible assets of Navios Midstream, consisting of favorable lease terms (see Note 5- Vessels, net).
Intangible assets as of June 30, 2019 and December 31, 2018 consisted of the following:
Favorable lease terms |
Cost |
Accumulated
Amortization |
Net Book
Value |
|||||||||
Balance at December 31, 2018 |
$ | 36,900 | $ | (255 | ) | $ | 36,645 | |||||
Additions |
| (2,639 | ) | (2,639 | ) | |||||||
Balance at June 30, 2019 |
$ | 36,900 | $ | (2,894 | ) | $ | 34,006 |
Amortization expense of favorable lease terms for the three and six month periods ended June 30, 2019 and 2018 are presented in the following table:
Three Month Period Ended | Six Month Period Ended | |||||||||||||||
June 30,
2019 |
June 30,
2018 |
June 30,
2019 |
June 30,
2018 |
|||||||||||||
Favorable lease terms charter-out |
$ | (1,319 | ) | $ | | $ | (2,639 | ) | $ | | ||||||
Total |
$ | (1,319 | ) | $ | | $ | (2,639 | ) | $ | |
The remaining aggregate amortization of acquired intangibles as of June 30, 2019 was as follows:
Description |
Within
One Year |
Year
Two |
Year
Three |
Year
Four |
Year
Five |
Thereafter | Total | |||||||||||||||||||||
Favorable lease terms |
$ | (5,275 | ) | $ | (5,275 | ) | $ | (5,275 | ) | $ | (5,275 | ) | $ | (5,275 | ) | $ | (7,631 | ) | $ | (34,006 | ) | |||||||
Total |
$ | (5,275 | ) | $ | (5,275 | ) | $ | (5,275 | ) | $ | (5,275 | ) | $ | (5,275 | ) | $ | (7,631 | ) | $ | (34,006 | ) |
Intangible assets subject to amortization are amortized using the straight-line method over their estimated useful lives to their estimated residual value of zero. Intangible assets are amortized over the remaining contract periods.
NOTE 7: INVESTMENT IN AFFILIATES
Navios Europe I
On October 9, 2013, Navios Holdings, Navios Acquisition and Navios Maritime Partners L.P. (Navios Partners) established Navios Europe I and had economic interests of 47.5%, 47.5% and 5.0%, respectively. On December 18, 2013, Navios Europe I acquired ten vessels for aggregate consideration consisting of (i) cash which was funded with the proceeds of senior loan facility (the Senior Loan I) and loans aggregating $10,000 from Navios Holdings, Navios Acquisition and Navios Partners (collectively, the
F-13
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
Navios Term Loans I) and (ii) the assumption of a junior participating loan facility (the Junior Loan I). In addition to the Navios Term Loans I, Navios Holdings, Navios Acquisition and Navios Partners will also make available to Navios Europe I revolving loans up to $24,100 to fund working capital requirements (collectively, the Navios Revolving Loans I). In December 2018, the availability under the Revolving Loans I was increased by $30,000. Effective November 2014 and as of June 30, 2019, Navios Holdings, Navios Acquisition and Navios Partners had a voting interest of 50%, 50% and 0%, respectively.
On an ongoing basis, Navios Europe I is required to distribute cash flows (after payment of operating expenses, amounts due pursuant to the terms of the Senior Loan I and repayments of the Navios Revolving Loans I) according to a defined waterfall calculation.
The Navios Term Loans I will be repaid from the future sale of vessels owned by Navios Europe I and is deemed to be the initial investment by Navios Acquisition. Navios Acquisition evaluated its investment in Navios Europe I under ASC 810 and concluded that Navios Europe I is a VIE and that the Company is not the party most closely associated with Navios Europe I and, accordingly, is not the primary beneficiary of Navios Europe I.
Navios Acquisition further evaluated its investment in the common stock of Navios Europe I under ASC 323 and concluded that it has the ability to exercise significant influence over the operating and financial policies of Navios Europe I and, therefore, its investment in Navios Europe I is accounted for under the equity method.
As of June 30, 2019 and December 31, 2018, the estimated maximum potential loss by Navios Acquisition in Navios Europe I would have been $31,284 and $27,409, respectively, which represented the Companys carrying value of its investment of $4,750 (December 31, 2018: $4,750) the Companys portion of the carrying balance of the Navios Revolving Loans I including accrued interest on the Navios Term Loans I of $18,598 (December 31, 2018: $16,014), which is included under Due from related parties, long- term and the accrued interest income on the Navios Revolving Loans I in the amount of $7,936 (December 31, 2018: $6,645) which is included under Due from related parties, short-term. Refer to Note 12 for the terms of the Navios Revolving Loans I.
Income recognized in Equity/ (loss) in net earnings of affiliated companies for the three month period ended June 30, 2019 was $297 (June 30, 2018: $262). Income recognized in Equity/ (loss) in net earnings of affiliated companies for the six month period ended June 30, 2019 was $583 (June 30, 2018: $514).
Navios Europe II
On February 18, 2015, Navios Holdings, Navios Acquisition and Navios Partners established Navios Europe II Inc. and had in such entity economic interests of 47.5%, 47.5% and 5.0%, respectively, and voting interests of 50.0%, 50.0 and 0%, respectively. From June 8, 2015 through December 31, 2015, Navios Europe II acquired fourteen vessels for: (i) cash consideration of $145,550 (which was funded with the proceeds of $131,550 of senior loan facilities (the Senior Loans II) and loans aggregating $14,000 from Navios Holdings, Navios Acquisition and Navios Partners (collectively, the Navios Term Loans II) and (ii) the assumption of a junior participating loan facility (the Junior Loan II) with a face amount of $182,150 and fair value of $99,147. In addition to the Navios Term Loans II, Navios Holdings, Navios Acquisition and Navios Partners will also make available to Navios Europe II revolving loans up to $57,500 to fund working capital requirements (collectively, the Navios Revolving Loans II).
On an ongoing basis, Navios Europe II is required to distribute cash flows (after payment of operating expenses, amounts due pursuant to the terms of the Senior Loans and repayments of the Navios Revolving Loans II) according to a defined waterfall calculation.
The Navios Term Loans II will be repaid from the future sale of vessels owned by Navios Europe II and is deemed to be the initial investment by Navios Acquisition. Navios Acquisition evaluated its investment in Navios Europe II under ASC 810 and concluded that Navios Europe II is a VIE and that the Company is not the party most closely associated with Navios Europe II and, accordingly, is not the primary beneficiary of Navios Europe II.
Navios Acquisition further evaluated its investment in the common stock of Navios Europe II under ASC 323 and concluded that it has the ability to exercise significant influence over the operating and financial policies of Navios Europe II and, therefore, its investment in Navios Europe II is accounted for under the equity method.
As of June 30, 2019, the estimated maximum potential loss by Navios Acquisition in Navios Europe II would have been $49,290 (December 31, 2018: $45,115), which represented the Companys carrying value of the investment of $6,650 (December 31, 2018: $6,650), the Companys balance of the Navios Revolving Loans II including accrued interest on the Navios Term Loans II of $27,595 (December 31, 2018: $26,445), which is included under Due from related parties, long-term, and the accrued interest
F-14
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
income on the Navios Revolving Loans II in the amount of $15,045 (December 31, 2018: $12,020), which is included under Due from related parties, short-term. Refer to Note 12 for the terms of the Navios Revolving Loans II.
Income recognized in Equity/ (loss) in net earnings of affiliated companies for the three month period ended June 30, 2019 was $592. (June 30, 2018: $495). Income recognized in Equity/ (loss) in net earnings of affiliated companies for the six month period ended June 30, 2019 was $1,151. (June 30, 2018: $963).
Navios Midstream
On October 13, 2014, the Company formed Navios Midstream under the laws of Marshall Islands. Navios Maritime Midstream Partners GP L.L.C. (the Navios Midstream General Partner), a wholly owned subsidiary of Navios Acquisition, was also formed on that date to act as the general partner of Navios Midstream and received a 2.0% general partner interest.
The Company evaluated its investment in Navios Midstream under ASC 810 and concluded that Navios Midstream was not a VIE. The Company further evaluated the power to control the board of directors of Navios Midstream under the voting interest model and concluded that it did maintain significant influence.
Following the deconsolidation of Navios Midstream, the Company accounted for all of its interest under the equity method.
On June 18, 2018, in accordance with the terms of the Partnership Agreement all of the issued and outstanding 1,592,920 subordinated Series A units of Navios Midstream converted into Navios Midstreams existing common units on a one-for-one basis. Following their conversion into common units, these units have the same distribution rights as all other common units.
On December 13, 2018, Navios Acquisition completed the Merger contemplated by the previously announced Merger Agreement, dated as of October 7, 2018, by and among Navios Acquisition, Merger Sub, Navios Midstream and NAP General Partner. Pursuant to the Merger Agreement, Merger Sub merged with and into Navios Midstream, with Navios Midstream surviving as a wholly-owned subsidiary of Navios Acquisition.
Pursuant to the terms of the Merger Agreement, each outstanding common unit representing limited partner interests in Navios Midstream held by a common unit holder other than Navios Acquisition, Navios Midstream or their respective subsidiaries (the NAP Public Units) was converted into the right to receive 0.42 shares of NNA common stock. As a result of the Merger, 3,683,284 shares of NNA common stock were issued to former holders of NAP Public Units.
Following the completion of the Merger the results of operations of Navios Midstream are included in Navios Acquisitions unaudited condensed consolidated statements of operations.
NOTE 8: DIVIDENDS PAYABLE
On January 25, 2019, the Board of Directors declared a quarterly cash dividend in respect of the fourth quarter of 2018 of $0.30 per share of common stock of amount $4,121 which was paid on March 27, 2019 to stockholders of record as of February 27, 2019.
On May 10, 2019, the Board of Directors declared a quarterly cash dividend in respect of the first quarter of 2019 of $0.30 per share of common stock of amount $4,119 which was paid on June 27, 2019 to stockholders of record as of May 29, 2019.
The declaration and payment of any further dividends remain subject to the discretion of the Board of Directors and will depend on, among other things, Navios Acquisitions cash requirements as measured by market opportunities and restrictions under its credit agreements and other debt obligations and such other factors as the Board of Directors may deem advisable.
NOTE 9: ACCRUED EXPENSES
Accrued expenses as of June 30, 2019 and December 31, 2018 consisted of the following:
June 30,
2019 |
December 31,
2018 |
|||||||
Accrued voyage expenses |
$ | 1,508 | $ | 1,067 | ||||
Accrued loan interest |
9,645 | 9,838 | ||||||
Accrued legal and professional fees |
2,629 | 2,300 | ||||||
Total accrued expenses |
$ | 13,782 | $ | 13,205 |
F-15
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
NOTE 10: BORROWINGS
June 30,
2019 |
December 31,
2018 |
|||||||
BNP Paribas S.A. and DVB Bank S.E. |
| 51,750 | ||||||
Eurobank Ergasias S.A. $52,200 |
| 32,841 | ||||||
Eurobank Ergasias S.A. $52,000 |
29,982 | 31,206 | ||||||
Norddeutsche Landesbank Girozentrale |
| 22,266 | ||||||
DVB Bank S.E. and Credit Agricole Corporate and Investment Bank |
41,016 | 42,578 | ||||||
Ship Mortgage Notes $670,000 |
670,000 | 670,000 | ||||||
Deutsche Bank AG Filiale Deutschlandgeschäft and Skandinaviska Enskilda Banken AB |
43,009 | 46,846 | ||||||
BNP Paribas $44,000 |
30,000 | 32,000 | ||||||
HSH $24,000 |
19,424 | 20,568 | ||||||
Term Loan B |
196,800 | 197,824 | ||||||
Total credit facilities |
1,030,231 | 1,147,879 | ||||||
AVIC International leasing Co, Ltd |
102,257 | | ||||||
CMB Financial Leasing Co. |
65,542 | 68,521 | ||||||
Total borrowings |
1,198,030 | 1,216,400 | ||||||
Less: Deferred finance costs, net |
(11,373 | ) | (11,453 | ) | ||||
Add: bond premium |
752 | 890 | ||||||
Less: current portion of long-term debt, net of deferred finance costs |
(91,652 | ) | (50,964 | ) | ||||
Total long-term borrowings, net of current portion, bond premium and deferred finance costs |
$ | 1,095,757 | $ | 1,154,873 |
Long-Term Debt Obligations and Credit Arrangements
Ship Mortgage Notes:
8 1/8% First Priority Ship Mortgages: On November 13, 2013, the Company and its wholly owned subsidiary, Navios Acquisition Finance (US) Inc. (Navios Acquisition Finance and together with the Company, the 2021 Co-Issuers) issued $610,000 in first priority ship mortgage notes (the Existing Notes) due on November 15, 2021 at a fixed rate of 8.125%.
On March 31, 2014, the Company completed a sale of $60,000 of its first priority ship mortgage notes due in 2021 (the Additional Notes, and together with the Existing Notes, the 2021 Notes). The terms of the Additional Notes are identical to the Existing Notes and were issued at 103.25% plus accrued interest from November 13, 2013.
The 2021 Notes are fully and unconditionally guaranteed on a joint and several basis by all of Navios Acquisitions subsidiaries with the exception of Navios Acquisition Finance (a co-issuer of the 2021 Notes) and the exception of Navios Midstream subsidiaries.
The 2021 Co-Issuers currently have the option to redeem the 2021 Notes in whole or in part, at a fixed price of 106.094% of the principal amount, which price declines ratably until it reaches par in 2019, plus accrued and unpaid interest, if any.
In addition, upon the occurrence of certain change of control events, the holders of the 2021 Notes will have the right to require the 2021 Co-Issuers to repurchase some or all of the 2021 Notes at 101% of their face amount, plus accrued and unpaid interest to the repurchase date.
The 2021 Notes contain covenants which, among other things, limit the incurrence of additional indebtedness, issuance of certain preferred stock, the payment of dividends, redemption or repurchase of capital stock or making restricted payments and investments, creation of certain liens, transfer or sale of assets, entering in transactions with affiliates, merging or consolidating or selling all or substantially all of the 2021 Co-Issuers properties and assets and creation or designation of restricted subsidiaries. The 2021 Co-Issuers were in compliance with the covenants as of June 30, 2019.
The Existing Notes and the Additional Notes are treated as a single class for all purposes under the indenture including, without limitation, waivers, amendments, redemptions and other offers to purchase and the Additional Notes rank evenly with the Existing Notes. The Additional Notes and the Existing Notes have the same CUSIP number.
Guarantees
The Companys 2021 Notes are fully and unconditionally guaranteed on a joint and several basis by all of the Companys subsidiaries with the exception of Navios Acquisition Finance (a co-issuer of the 2021 Notes) and the exception of Navios Midstream subsidiaries. The Companys 2021 Notes are unregistered. The guarantees of the Companys subsidiaries that own mortgaged vessels
F-16
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
are senior secured guarantees and the guarantees of the Companys subsidiaries that do not own mortgaged vessels are senior unsecured guarantees. All subsidiaries, including Navios Acquisition Finance and Navios Midstream subsidiaries are 100% owned. Navios Acquisition does not have any independent assets or operations.
Credit Facilities
Eurobank Ergasias S.A.: On October 26, 2010, Navios Acquisition entered into a loan agreement with Eurobank Ergasias S.A. of up to $52,200, of which $51,600 has been drawn (divided into two tranches of $26,100 and $25,500, respectively) to partially finance the acquisition costs of two LR1 product tanker vessels. Each tranche of the facility is repayable in 32 quarterly installments of $345 and $337, respectively, with a final balloon payment of $15,060 and $14,716, respectively, to be repaid on the last repayment date. The repayment of each tranche started three months after the delivery date of the respective vessel. The loan bore interest at a rate of LIBOR plus 275 bps and required compliance with certain financial covenants. The outstanding balance under the facility was fully prepaid in March 2019.
BNP Paribas S.A. Bank and DVB Bank S.E.: Navios Acquisition assumed a loan agreement dated April 8, 2010, of up to $75,000 (divided in three equal tranches of $25,000 each) to partially finance the purchase price of three product tankers. Each of the tranches is repayable in 12 equal semi-annual installments of $750 each with a final balloon payment of $16,000 to be repaid on the last repayment date. It bore interest at a rate of LIBOR plus 250 bps. The loan also required compliance with certain financial covenants. The outstanding amount of $50,250 was fully prepaid in April 2019.
Norddeutsche Landesbank Girozentrale: On December 29, 2011, Navios Acquisition entered into a loan agreement with Norddeutsche Landesbank Girozentrale of up to $28,125 to partially finance the purchase price of one MR2 product tanker vessel. The facility was repayable in 32 quarterly installments of $391 each with a final balloon payment of $15,625 repyable on the last repayment date. The facility bore interest at a rate of LIBOR plus 300 bps per annum and also required compliance with certain financial covenants. The outstanding balance under the facility of $21,485 was fully prepaid in June 2019.
Amounts drawn under the facilities are secured by first preferred mortgages on Navios Acquisitions vessels and other collateral and are guaranteed by each vessel-owning subsidiary. The credit facilities contain a number of restrictive covenants that prohibit or limit Navios Acquisition from, among other things: incurring or guaranteeing indebtedness; entering into affiliate transactions; changing the flag, class, management or ownership of Navios Acquisitions vessels; changing the commercial and technical management of Navios Acquisitions vessels; selling Navios Acquisitions vessels; and subordinating the obligations under each credit facility to any general and administrative costs relating to the vessels, including the fixed daily fee payable under the Management Agreement. The credit facilities also require Navios Acquisition to comply with the ISM Code and ISPS Code and to maintain valid safety management certificates and documents of compliance at all times.
As of June 30, 2019 no amount was available to be drawn from the Companys facilities.
Sale and Leaseback Agreements
On March 31, 2018, Navios Acquisition entered into a $71,500 sale and leaseback agreement with CMB Financial Leasing Co., Ltd to refinance the outstanding balance of the existing facility on four product tankers. Navios Acquisition has a purchase obligation to acquire the vessels at the end of the lease term and under ASC 842-40, the transaction was accounted for as a failed sale. In accordance with ASC 842-40 the Company did not derecognize the respective vessels from its balance sheet and accounted for the amounts received under sale and lease back agreement as a financial liability. The facility is repayable in 24 equal consecutive quarterly installments of $1,490 each, with a repurchase obligation of $35,750 on the last repayment date. The facility matures in April 2024 and bears interest at LIBOR plus 305 bps per annum. In April 2018, the Company drew $71,500 under this agreement. As of June 30, 2019, the outstanding balance under this agreement was $65,542.
In March and April 2019, Navios Acquisition entered into sale and lease back agreements with AVIC International leasing Co, Ltd for $103,155 in order to refinance $50,250 outstanding on the existing facility on three product tankers and to finance two product tankers that were previously financed by Eurobank Ergasias S.A. and were fully prepaid in March 2019 by the amount of $32,159. Navios Acquisition has a purchase obligation to acquire the vessels at the end of the lease term and under ASC 842-40, the transaction was determined to be a failed sale. The agreements will be repayable in 28 equal consecutive quarterly installments of $2,267 each, with a purchase obligation of $39,675 to be repaid on the last repayment date. The sale and leaseback agreements (Leasing Agreements) mature in March and April 2026 and bear interest at LIBOR plus 350 bps per annum. The Leasing Agreements require compliance with certain financial covenants in line with the other credit facilities of the Company.
F-17
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
Term Loan B
On June 18, 2015, Navios Midstream and Navios Maritime Midstream Partners Finance (US) Inc., as co-borrowers, completed the issuance of the $205,000 Term Loan B (the Term Loan B). The Term Loan B is set to mature on June 18, 2020 and is repayable in equal quarterly installments of 0.25% of the initial principal amount of the Term Loan B, beginning on September 18, 2015, with a final payment of the aggregate principal amount of the Term Loan B, plus accrued and unpaid interest, due on the maturity. The Term Loan B bears interest at LIBOR plus 4.50% per annum.
Amounts drawn under the Term Loan B are secured by first preferred mortgages on Navios Midstreams vessels and other collateral and are guaranteed by each vessel-owning subsidiary, with the exception of all the other Navios Acquisitions subsidiaries.
In the first quarter of 2018, the Nave Galactic substituted for the Shinyo Kannika under the Term Loan B.
In March 2019, Navios Acquisition acquired the following VLCCs from Navios Midstream: Shinyo Kieran, Shinyo Saowalak, Nave Celeste and the Nave Galactic. In addition, Navios Acquisition sold to Navios Midstream the following vessels: Nave Orbit, Nave Equator, Nave Buena Suerte, Nave Ariadne, Nave Cielo, Nave Atropos, Nave Pulsar, Nave Equinox, Nave Pyxis and Bougainville. The vessels that were sold from Navios Midstream were released as collaterals from Term Loan B and were replaced by the ones acquired, whereas the vessels sold from Navios Acquisition were released as collaterals from ship mortgage notes and were replaced by the ones acquired.
On June 26, 2019, Navios Midstream acquired from Navios Acquisition the Nave Velocity, offered as collateral under the Term Loan B, in substitution of an equivalent amount of cash collateral that was previously retained as restricted cash.
The maturity table below reflects the principal payments of all notes, credit facilities and the Leasing Agreements outstanding as of June 30, 2019 for the next five years and thereafter are based on the repayment schedule of the respective loan facilities (as described above) and the outstanding amount due under the 2021 Notes.
June 30,
2019 |
||||
Long-Term Debt Obligations: |
||||
12 month period ending |
||||
June 30, 2020 |
93,187 | |||
June 30, 2021 |
105,740 | |||
June 30, 2022 |
759,053 | |||
June 30, 2023 |
55,859 | |||
June 30, 2024 |
72,734 | |||
June 30, 2025 and thereafter |
111,457 | |||
Total |
$ | 1,198,030 |
The loan facilities include, among other things, compliance with loan to value ratios and certain financial covenants: (i) minimum liquidity at the higher of $40,000 or $1,000 per vessel; (ii) net worth ranging from $50,000 to $135,000; and (iii) total liabilities divided by total assets, adjusted for market values to be generally lower than 75% or 80% and for certain facilities, as amended for a specific period of time until December 31, 2019 to be ranging from a maximum of 80% to 85%. It is an event of default under the credit facilities if such covenants are not complied with, including the loan to value ratios for which the Company may provide sufficient additional security or prepay part of the facility, to prevent such an event.
The Term Loan B requires maintenance of a loan to value ratio of no greater than 0.85 to 1.0 and a minimum interest coverage ratio of at least 3.75 to 1.0, and other restrictive covenants including restrictions on indebtedness, liens, acquisitions and investments, restricted payments and dispositions. The Term Loan B also provides for excess cash flow prepayments and customary events of default. In August 2019, the Company has agreed to enter into certain financing arrangements with the purpose to refinance its Term Loan B facility of $196,800 outstanding as of June 30, 2019, maturing in June 2020 (see Note 18-Subsequent events).
As of June 30, 2019, a balance of $196,800 was outstanding under the Term Loan B. As of December 31, 2018, the outstanding balance of the Term Loan B was $197,824.
As of June 30, 2019, the Company was in compliance with its covenants.
F-18
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
NOTE 11: FAIR VALUE OF FINANCIAL INSTRUMENTS
Fair Value of Financial Instruments
The following methods and assumptions were used to estimate the fair value of each class of financial instruments:
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.
Restricted Cash: 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.
Accounts receivable, net: Carrying amounts are considered to approximate fair value due to the short-term nature of these accounts receivables and no significant changes in interest rates. All amounts that are assumed to be uncollectible are written-off and/or reserved.
Accounts payable: The carrying amount of accounts payable reported in the balance sheet approximates its fair value due to the short-term nature of these accounts payable and no significant changes in interest rates.
Due from related parties, long-term: The carrying amount of due from related parties, long-term reported in the balance sheet approximates its fair value.
Other long-term debt, net of deferred finance costs: As a result of the adoption of ASU 2015-03, 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 its fair value, excluding the effect of any deferred finance costs.
Ship Mortgage Notes and premiums: The fair value of the 2021 Notes, which has a fixed rate, was determined based on quoted market prices, as indicated in the table below.
June 30, 2019 | December 31, 2018 | |||||||||||||||
Book Value | Fair Value | Book Value | Fair Value | |||||||||||||
Cash and cash equivalents |
$ | 41,402 | $ | 41,402 | $ | 44,009 | $ | 44,009 | ||||||||
Restricted cash |
$ | 560 | $ | 560 | $ | 2,600 | $ | 2,600 | ||||||||
Accounts receivable |
$ | 16,757 | $ | 16,757 | $ | 25,100 | $ | 25,100 | ||||||||
Accounts payable |
$ | 11,182 | $ | 11,182 | $ | 12,621 | $ | 12,621 | ||||||||
Ship mortgage notes and premium |
$ | 664,424 | $ | 535,477 | $ | 663,399 | $ | 511,331 | ||||||||
Other long-term debt, net of deferred finance costs |
$ | 522,985 | $ | 528,030 | $ | 542,438 | $ | 535,519 | ||||||||
Due from related parties, long-term |
$ | 59,320 | $ | 59,320 | $ | 58,016 | $ | 58,016 |
Fair Value Measurements
The estimated fair value of the financial instruments that are not measured at fair value on a recurring basis, categorized based upon the fair value hierarchy, is 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. The Company did not use any Level III inputs as of June 30, 2019 and December 31, 2018.
Fair Value Measurements at June 30, 2019 Using | ||||||||||||||||
Total | Level I | Level II | Level III | |||||||||||||
Cash and cash equivalents |
$ | 41,402 | $ | 41,402 | $ | | $ | | ||||||||
Restricted cash |
$ | 560 | $ | 560 | $ | | $ | | ||||||||
Accounts receivable |
$ | 16,757 | $ | 16,757 | $ | | $ | | ||||||||
Accounts payable |
$ | 11,182 | $ | 11,182 | $ | | $ | | ||||||||
Ship mortgage notes and premium |
$ | 535,477 | $ | 535,477 | $ | | $ | | ||||||||
Other long-term debt(1) |
$ | 528,030 | $ | | $ | 528,030 | $ | | ||||||||
Due from related parties, long-term(2) |
$ | 59,320 | $ | | $ | 59,320 | $ | |
F-19
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
Fair Value Measurements at December 31, 2018 Using | ||||||||||||||||
Total | Level I | Level II | Level III | |||||||||||||
Cash and cash equivalents |
$ | 44,009 | $ | 44,009 | $ | | $ | | ||||||||
Restricted cash |
$ | 2,600 | $ | 2,600 | $ | | $ | | ||||||||
Accounts receivable |
$ | 25,100 | $ | 25,100 | $ | | $ | | ||||||||
Accounts payable |
$ | 12,621 | $ | 12,621 | $ | | $ | | ||||||||
Ship mortgage notes and premium |
$ | 511,331 | $ | 511,331 | $ | | $ | | ||||||||
Other long-term debt(1) |
$ | 535,519 | $ | | $ | 535,519 | $ | | ||||||||
Due from related parties, long-term(2) |
$ | 58,016 | $ | | $ | 58,016 | $ | |
(1) |
The fair value of the Companys other long-term debt is estimated based on currently available debt with similar contract terms, interest rate and remaining maturities as well as taking into account the Companys creditworthiness. |
(2) |
The fair value of the Companys long term amounts due from related parties is estimated based on currently available debt with similar contract terms, interest rate and remaining maturities as well as taking into account the counterpartys creditworthiness. |
NOTE 12: TRANSACTIONS WITH RELATED PARTIES
Management fees: Pursuant to the management agreement with the Manager (the Management Agreement) dated May 28, 2010 as amended in May 2012, May 2014 and May 2016, the Manager provided commercial and technical management services to Navios Acquisitions vessels for a fixed daily fee of: (a) $6.35 per MR2 product tanker and chemical tanker vessel; (b) $7.15 per LR1 product tanker vessel; and (c) $9.5 per VLCC, through May 2018.
Navios Acquisition fixed the fees for commercial and technical ship management services of its fleet for two additional years from May 29, 2018 until December 31, 2019, at a fixed daily fee of: (a) $6.5 per MR2 product tanker and chemical tanker vessel; (b) $7.15 per LR1 product tanker vessel; and (c) the current daily fee of $9.5 per VLCC.
Following the Merger with Navios Midstream, completed on December 13, 2018, the Management Agreement also covers vessels acquired.
In August 2019, Navios Acquisition extended the duration of its existing Management Agreement with Navios Tankers Management Inc. (the Manager) until January 1, 2025, to be automatically renewed for another five years. In addition management fees are fixed for two years commencing from January 1, 2020 at: (a) $6.8 per day per MR2 product tanker and chemical tanker vessel; (b) $7.2 per day per LR1 product tanker vessel; and (c) $9.65 per day per VLCC. The agreement also provides for a technical and commercial management fee of $0.05 per day per vessel and an annual increase of 3% for the remaining period unless agreed otherwise. Drydocking expenses are reimbursed at cost for all vessels.
For the six month periods ended June 30, 2019 and 2018 certain extraordinary fees and costs related to regulatory requirements, including ballast water treatment system installation under Companys Management Agreement amounted to $5,563 and $0, respectively, and are presented under Vessels additions in the condensed Consolidated Statements of Cash Flows.
Dry docking expenses are reimbursed at cost.
Total management fees for the three month periods ended June 30, 2019 and 2018 amounted to $26,481 and $22,913, respectively. Total management fees for the six month periods ended June 30, 2019 and 2018 amounted to $54,387 and $46,312, respectively.
General and administrative expenses: On May 28, 2010, Navios Acquisition entered into an administrative services agreement with the Manager (the Administrative Services Agreement), pursuant to which the Manager provides certain administrative management services to Navios Acquisition which include: bookkeeping, audit and accounting services, legal and insurance services, administrative and clerical services, banking and financial services, advisory services, client and investor relations and other services. The Manager is reimbursed for reasonable costs and expenses incurred in connection with the provision of these services.
F-20
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
In August 2019, Navios Acquisition extended the duration of its existing Administrative Services Agreement with the Manager until January 1, 2025, to be automatically renewed for another five years.
Following the Merger with Navios Midstream, completed on December 13, 2018, the Administrative Services Agreement also covers the vessels acquired.
For each of the three month periods ended June 30, 2019 and 2018 the expense arising from administrative services rendered by the Manager amounted to $2,761 and $2,188, respectively. For each of the six month periods ended June 30, 2019 and 2018 the expense arising from administrative services rendered by the Manager amounted to $5,626 and $4,435, respectively.
Balance due from related parties (excluding Navios Europe I, Navios Europe II): Balance due from related parties as of June 30, 2019 and December 31, 2018 was $15,392 and $15,818, respectively, and included the short-term and long-term amounts due from the Manager. The balances mainly consisted of administrative expenses and special survey and dry docking expenses for certain vessels of the Companys fleet, as well as management fees, in accordance with the Management Agreement.
Balance due to related parties, short-term: Amounts due to related parties, short-term as of June 30, 2019 was $0. Amounts due to related parties, short-term as of December 31, 2018 was $12,029 and mainly consisted of payables to the Manager.
Navios Midstream Merger Agreement: On December 13, 2018, Navios Acquisition completed the Merger contemplated by the Merger Agreement, dated as of October 7, 2018, by and among Navios Acquisition, its direct wholly-owned subsidiary Merger Sub, Navios Midstream and NAP General Partner. Pursuant to the Merger Agreement, Merger Sub merged with and into Navios Midstream, with Navios Midstream surviving as a wholly-owned subsidiary of Navios Acquisition. Please refer to Navios Midstream Merger Agreement under Note 7 Investment in Affiliates.
Omnibus Agreements
Acquisition Omnibus Agreement: Navios Acquisition entered into an omnibus agreement (the Acquisition Omnibus Agreement) with Navios Holdings and Navios Partners in connection with the closing of Navios Acquisitions initial vessel acquisition, pursuant to which, among other things, Navios Holdings and Navios Partners agreed not to acquire, charter-in or own liquid shipment vessels, except for container vessels and vessels that are primarily employed in operations in South America without the consent of an independent committee of Navios Acquisition. In addition, Navios Acquisition, under the Acquisition Omnibus Agreement, agreed to cause its subsidiaries not to acquire, own, operate or charter-in drybulk carriers under specific exceptions. Under the Acquisition Omnibus Agreement, Navios Acquisition and its subsidiaries grant to Navios Holdings and Navios Partners a right of first offer on any proposed sale, transfer or other disposition of any of its drybulk carriers and related charters owned or acquired by Navios Acquisition. Likewise, Navios Holdings and Navios Partners agreed to grant a similar right of first offer to Navios Acquisition for any liquid shipment vessels they might own. These rights of first offer will not apply to a: (a) sale, transfer or other disposition of vessels between any affiliated subsidiaries, or pursuant to the existing terms of any charter or other agreement with a counterparty; or (b) merger with or into, or sale of substantially all of the assets to, an unaffiliated third party.
Midstream Omnibus Agreement: Navios Acquisition entered into an omnibus agreement (the Midstream Omnibus Agreement), with Navios Midstream, Navios Holdings and Navios Partners in connection with the Navios Midstream IPO, pursuant to which Navios Acquisition, Navios Midstream, Navios Holdings, Navios Partners and their controlled affiliates generally have agreed not to acquire or own any VLCCs, crude oil tankers, refined petroleum product tankers, liquefied petroleum gas (LPG) tankers or chemical tankers under time charters of five or more years without the consent of the Navios Midstream General Partner. The Midstream Omnibus Agreement contains significant exceptions that have allowed Navios Acquisition, Navios Holdings, Navios Partners or any of their controlled affiliates to compete with Navios Midstream under specified circumstances.
Under the Midstream Omnibus Agreement, Navios Midstream and its subsidiaries have granted to Navios Acquisition a right of first offer on any proposed sale, transfer or other disposition of any of its VLCCs or any crude oil tankers, refined petroleum product tankers, LPG tankers or chemical tankers and related charters owned or acquired by Navios Midstream. Likewise, Navios Acquisition have agreed (and will cause its subsidiaries to agree) to grant a similar right of first offer to Navios Midstream for any of the VLCCs, crude oil tankers, refined petroleum product tankers, LPG tankers or chemical tankers under charter for five or more years it might own. These rights of first offer do not apply to a: (a) sale, transfer or other disposition of vessels between any affiliated subsidiaries, or pursuant to the terms of any charter or other agreement with a charter party, or (b) merger with or into, or sale of substantially all of the assets to, an unaffiliated third-party.
F-21
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
Navios Containers Omnibus Agreement: In connection with the Navios Maritime Containers Inc. (Navios Containers) private placement and listing on the Norwegian over-the-counter market effective June 8, 2017, Navios Acquisition entered into an omnibus agreement with Navios Containers, Navios Midstream, Navios Holdings and Navios Partners, pursuant to which Navios Acquisition, Navios Holdings, Navios Partners and Navios Midstream have granted to Navios Containers a right of first refusal over any container vessels to be sold or acquired in the future. The omnibus agreement contains significant exceptions that will allow Navios Acquisition, Navios Holdings, Navios Partners and Navios Midstream to compete with Navios Containers under specified circumstances.
Backstop Agreement: On November 18, 2014, Navios Acquisition entered into backstop agreements with Navios Midstream (Backstop Agreements). In accordance with the terms of the Backstop Agreements, Navios Acquisition has provided backstop commitments for a two-year period as of the redelivery of each of the Nave Celeste, the Shinyo Ocean and the Shinyo Kannika from their original charters, at a net rate of $35, $38.4 and $38, respectively. Backstop commitments were triggered if the actual rates achieved were below the backstop rates. As of June 30, 2019 and December 31, 2018, the accrued liability under the Backstop Agreements is eliminated as intercompany balance following the Merger with Navios Midstream. The backstop commitment for the Shinyo Kannika was terminated in relation to the sale of this vessel in March 2018. Navios Acquisition agreed to extend the backstop commitment of the Shinyo Kannika to the Nave Galactic, following the sale of the latter to Navios Midstream in March 2018.
In January and February 2019, all Backstop Agreements expired pursuant to their initial terms.
Navios Midstream General Partner Option Agreement with Navios Holdings: Navios Acquisition entered into an option agreement, dated November 18, 2014, with Navios Holdings under which Navios Acquisition grants Navios Holdings the option to acquire any or all of the outstanding membership interests in Navios Midstream General Partner and all of the incentive distribution rights in Navios Midstream representing the right to receive an increasing percentage of the quarterly distributions when certain conditions are met. The option shall expire on November 18, 2024. Any such exercise shall relate to not less than twenty-five percent of the option interest and the purchase price for the acquisition of all or part of the option interest shall be an amount equal to its fair market value.
Balance due from Navios Europe I: Navios Holdings, Navios Acquisition and Navios Partners have made available to Navios Europe I revolving loans up to $24,100 to fund working capital requirements. In December 2018, the availability under the Navios Revolving Loans I was increased by $30,000. See Note 7 for the Investment in Navios Europe I.
Balance due from Navios Europe I as of June 30, 2019 was $26,534 (December 31, 2018: $22,659) which included the Navios Revolving Loans I of $13,770 (December 31, 2018: $11,770), the non-current amount of $4,828 (December 31, 2018: $4,244) related to the accrued interest income earned under the Navios Term Loans I under the caption Due from related parties, long-term and the accrued interest income earned under the Navios Revolving Loans I of $7,936 (December 31, 2018: $6,645) under the caption Due from related parties, short-term.
The Navios Revolving Loans I and the Navios Term Loans I earn interest and an annual preferred return, respectively, at 12.7% per annum, on a quarterly compounding basis and are repaid from free cash flow (as defined in the loan agreement) to the fullest extent possible at the end of each quarter. There are no covenant requirements or stated maturity dates. As of June 30, 2019, the amount undrawn under the Navios Revolving Loans I was $2,000, of which Navios Acquisition may be required to fund an amount ranging from $0 to $2,000.
Balance due from Navios Europe II: Navios Holdings, Navios Acquisition and Navios Partners have made available to Navios Europe II revolving loans up to $43,500 to fund working capital requirements. In March 2017, the availability under the Navios Revolving Loans II was increased by $14,000. See Note 7 for the Investment in Navios Europe II.
Balance due from Navios Europe II as of June 30, 2019 was $42,640 (December 31, 2018: $38,465) which included the Navios Revolving Loans II of $20,662 (December 31, 2018: $20,662), the non-current amount of $6,933 (December 31, 2018: $5,783) related to the accrued interest income earned under the Navios Term Loans II under the caption Due from related parties, long-term and the accrued interest income earned under the Navios Revolving Loans II of $15,045 (December 31, 2018: $12,020) under the caption Due from related parties, short-term.
The Navios Revolving Loans II and the Navios Term Loans II earn interest and an annual preferred return, respectively, at 18% per annum, on a quarterly compounding basis and are repaid from free cash flow (as defined in the loan agreement) to the fullest extent possible at the end of each quarter. There are no covenant requirements or stated maturity dates. As of June 30, 2019, the amount undrawn under the Navios Revolving Loans II was $4,503, of which Navios Acquisition may be required to fund an amount ranging from $0 to $4,503.
F-22
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
NOTE 13: COMMITMENTS AND CONTINGENCIES
In September 2018, Navios Acquisition agreed to a 12-year bareboat charter-in agreement with de-escalating purchase options for two newbuild Japanese VLCCs delivering in the third and fourth quarter of 2020, respectively. In the first quarter of 2019, Navios Acquisition exercised its option for a third Japanese VLCC newbuilding under a 12 year bareboat chartered-in agreement with de-escalating purchase options. The vessel is expected to be delivered in the third quarter of 2021.
The future minimum commitments as of June 30, 2019 of Navios Acquisition under its charter-in agreement for vessels delivery are as follows:
The Company is involved in various disputes and arbitration proceedings arising in the ordinary course of business. Provisions have been recognized in the financial statements for all such proceedings where the Company believes that a liability may be probable, and for which the amounts are reasonably estimable, based upon facts known at the date of the financial statements were prepared. In the opinion of the management, the ultimate disposition of these matters individually and in aggregate will not materially affect the Companys financial position, results of operations or liquidity.
NOTE 14: PREFERRED AND COMMON STOCK
Preferred Stock
Series C Convertible Preferred Stock
On March 30, 2011, pursuant to an Exchange Agreement Navios Holdings exchanged 511,733 shares of Navios Acquisitions common stock it held for 1,000 non-voting Series C Convertible Preferred Stock of Navios Acquisition. Each holder of shares of Series C Convertible Preferred Stock shall be entitled at their option at any time, after March 31, 2013 to convert all or any of the outstanding shares of Series C Convertible Preferred Stock into a number of fully paid and non-assessable shares of Common Stock determined by multiplying each share of Series C Convertible Preferred Stock to be converted by 512, subject to certain limitations. Upon the declaration of a common stock dividend, the holders of the Series C Convertible Preferred Stock are entitled to receive dividends on the Series C Convertible Preferred Stock in an amount equal to the amount that would have been received in the number of shares of Common Stock into which the Shares of Series C Convertible Preferred Stock held by each holder thereof could be converted. For the purpose of calculating earnings / (loss) per share this preferred stock is treated as in-substance common stock and is allocated income / (losses) and considered in the diluted calculation.
The Company was authorized to issue up to 10,000,000 shares of $0.0001 par value preferred stock in total with such designations, voting and other rights and preferences as may be determined from time to time by the Board of Directors.
As of December 31, 2018 the Companys issued and outstanding preferred stock consisted of the 1,000 Series C Convertible Preferred Stock.
On February 7, 2019, all of the outstanding Series C convertible preferred shares of Navios Acquisition were converted into 511,733 shares of common stock of Navios Acquisition. As of June 30, 2019, no shares of Series C Convertible Preferred Stock were issued and outstanding.
F-23
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
Common Stock and Puttable Common Stock
The Board of Directors of Navios Acquisition has approved 1-for-15 reverse stock split of its issued and outstanding shares of common stock and on November 9, 2018, and the reverse stock split was approved by Navios Acquisitions stockholders. The reverse stock split was effective on November 14, 2018 and the common stock commenced trading on such date on a split adjusted basis. Please refer to Note 2.
In February 2018, the Board of Directors of Navios Acquisition authorized a stock repurchase program for up to $25,000 of Navios Acquisitions common stock, for two years. Stock repurchases will be made from time to time for cash in open market transactions at prevailing market prices or in privately negotiated transactions. The timing and amount of repurchases under the program will be determined by management based upon market conditions and other factors. Repurchases may be made pursuant to a program adopted under Rule 10b5-1 under the Securities Exchange Act of 1934, as amended. The program does not require any minimum repurchase or any specific number or amount of shares of common stock and may be suspended or reinstated at any time in Navios Acquisitions discretion and without notice. The Board of Directors will review the program periodically. Repurchases will be subject to restrictions under Navios Acquisitions credit facilities and indenture. As of June 30, 2019, the Company had repurchased and cancelled 735,251 shares of common stock, at a total cost of approximately $7,493.
Under the terms of the Merger with Navios Midstream on December 13, 2018, Navios Acquisition acquired all of the outstanding publicly held common units of Navios Midstream though the issuance of 3,683,284 newly issued shares of Navios Acquisition common stock in exchange for the publicly held common units of Navios Midstream at an exchange ratio of 0.42 shares of Navios Acquisition for each Navios Midstream common unit.
In December 2018, Navios Acquisition authorized and issued in the aggregate 129,269 restricted shares of common stock to its directors and officers. These awards of restricted common stock are based on service conditions only and vest over four years.
As of June 30, 2019, the Company was authorized to issue 250,000,000 shares of $0.0001 par value common stock of which 13,728,371 were issued and outstanding.
Stock based compensation
2018
In December 2018, Navios Acquisition authorized and issued in the aggregate 129,269 restricted shares of common stock to its directors and officers. These awards of restricted common stock are based on service conditions only and vest over four years.
The holders of restricted stock are entitled to dividends paid on the same schedule as paid to the stock-holders of the company. The fair value of restricted stock is determined by reference to the quoted stock price on the date of grant of $5.36 per share (or total fair value of $693).
Compensation expense is recognized based on a graded expense model over the vesting period.
The effect of compensation expense arising from the stock-based arrangement described above amounted to $90 and $0 for the three month periods ended June 30, 2019 and 2018, respectively, and it is reflected in general and administrative expenses on the statement of operations. The recognized compensation expense for the period is presented as adjustment to reconcile net (loss)/ income to net cash provided by operating activities on the statements of cash flows. For the six month period ended June 30, 2019 and 2018, the effect of compensation expense arising from the stock-based arrangement described above amounted to $179 and $0, respectively.
There were no restricted stock or stock options exercised, forfeited or expired during the six month period ended June 30, 2019.
Restricted shares outstanding and not vested were 129,269 shares as of June 30, 2019 and December 31, 2018.
The estimated compensation cost relating to service conditions of non-vested restricted stock, not yet recognized was $502 as of June 30, 2019 and is expected to be recognized over the weighted average time to vest of 3.5 years.
2017
In December 2017, Navios Acquisition authorized and issued in the aggregate 118,328 restricted shares of common stock to its directors and officers. These awards of restricted common stock are based on service conditions only and vest over four years.
F-24
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
The holders of restricted stock are entitled to dividends paid on the same schedule as paid to the stock holders of the company. The fair value of restricted stock is determined by reference to the quoted stock price on the date of grant of $17.7 per share (or total fair value of $2,094).
Compensation expense is recognized based on a graded expense model over the vesting period.
The effect of compensation expense arising from the stock-based arrangement described above amounted to $141 and $272 for the three month periods ended June 30, 2019 and 2018, respectively, and it is reflected in general and administrative expenses on the statement of operations. The recognized compensation expense for the period is presented as adjustment to reconcile net (loss)/ income to net cash provided by operating activities on the statements of cash flows. For the six month period ended June 30, 2019 and 2018, the effect of compensation expense arising from the stock-based arrangement described above amounted to $281 and $541, respectively.
There were no restricted stock or stock options exercised, forfeited or expired during the six month period ended June 30, 2019.
Restricted shares outstanding and not vested were 88,741 shares as of June 30, 2019.
The estimated compensation cost relating to service conditions of non-vested restricted stock, not yet recognized was $693 as of June 30, 2019 and is expected to be recognized over the weighted average time to vest of 2.5 years.
Stock options
The weighted average contractual life of the 100,000 stock options outstanding, that were issued in October 2013 and vested ratably through a three year period, was 4.3 years as of June 30, 2019. There was no effect of compensation expense arising from the stock options as of June 30, 2019.
NOTE 15: SEGMENT INFORMATION
Navios Acquisition reports financial information and evaluates its operations by charter revenues. Navios Acquisition does not use discrete financial information to evaluate operating results for each type of charter. As a result, management reviews operating results solely by revenue per day and operating results of the fleet and thus Navios Acquisition has determined that it operates under one reportable segment.
The following table sets out operating revenue by geographic region for Navios Acquisitions reportable segment. Revenue is allocated on the basis of the geographic region in which the customer is located. Tanker vessels operate worldwide. Revenues from specific geographic regions which contribute over 10% of total revenue are disclosed separately.
Revenue by Geographic Region
Vessels operate on a worldwide basis and are not restricted to specific locations. Accordingly, it is not possible to allocate the assets of these operations to specific countries.
Three Month
Period ended June 30, 2019 (unaudited) |
Three Month
Period ended June 30, 2018 (unaudited) |
Six Month
Period ended June 30, 2019 (unaudited) |
Six Month
Period ended June 30, 2018 (unaudited) |
|||||||||||||
Asia |
$ | 43,466 | $ | 24,027 | $ | 101,784 | $ | 52,791 | ||||||||
Europe |
4,232 | 7,450 | 9,148 | 14,701 | ||||||||||||
United States |
10,887 | 10,002 | 24,712 | 20,137 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 58,585 | $ | 41,479 | $ | 135,704 | $ | 87,629 | ||||||||
|
|
|
|
|
|
|
|
NOTE 16: (LOSS) PER COMMON SHARE
Earnings/ (loss) per share is calculated by dividing net income attributable to common stockholders by the weighted average number of shares of common stock of Navios Acquisition outstanding during the period.
F-25
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
For the Three
Months Ended June 30, 2019 |
For the Three
Months Ended June 30, 2018 |
For the Six
Months Ended June 30, 2019 |
For the Six
Months Ended June 30, 2018 |
|||||||||||||
Numerator: |
||||||||||||||||
Net loss |
$ | (16,550 | ) | $ | (22,068 | ) | $ | (15,689 | ) | $ | (46,534 | ) | ||||
Less: |
||||||||||||||||
Dividend declared on restricted shares |
(65 | ) | (35 | ) | (131 | ) | (71 | ) | ||||||||
Undistributed loss attributable to Series C participating preferred shares |
| 1,117 | (13 | ) | 2,321 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss attributable to common stockholders, basic |
$ | (16,615 | ) | $ | (20,986 | ) | $ | (15,833 | ) | $ | (44,284 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Plus: |
||||||||||||||||
Dividend declared on restricted shares |
| | | | ||||||||||||
Net loss attributable to common stockholders, diluted |
$ | (16,615 | ) | $ | (20,986 | ) | $ | (15,833 | ) | $ | (44,284 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Denominator: |
||||||||||||||||
Denominator for basic net loss per share weighted average shares |
13,510,361 | 9,615,261 | 13,414,547 | 9,758,558 | ||||||||||||
Series A preferred stock |
| | | | ||||||||||||
Restricted shares |
| | | | ||||||||||||
Denominator for diluted net loss per share adjusted weighted average shares |
13,510,361 | 9,615,261 | 13,414,547 | 9,758,558 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss per share, basic and diluted |
$ | (1.23 | ) | $ | (2.18 | ) | $ | (1.18 | ) | $ | (4.54 | ) | ||||
|
|
|
|
|
|
|
|
Potential common shares of 318,010, for the three and six month period ended June 30, 2019 (which includes stock options and restricted shares), have an anti-dilutive effect (i.e., those that increase earnings per share or decrease loss per share) and are therefore excluded from the calculation of diluted earnings per share.
Potential common shares of 730,061 for the three and six month periods ended June 30, 2018 (which includes stock options and restricted shares), have an anti-dilutive effect (i.e., those that increase earnings per share or decrease loss per share) and are therefore excluded from the calculation of diluted earnings per share.
NOTE 17: INCOME TAXES
Marshall Islands, Cayman Islands, British Virgin Islands, and Hong Kong, do not impose a tax on international shipping income. Under the laws of these countries, the countries of incorporation of the Company and its subsidiaries and /or vessels registration, the companies are subject to registration and tonnage taxes which have been included in the daily management fee.
In accordance with the currently applicable Greek law, foreign flagged vessels that are managed by Greek or foreign ship management companies having established an office in Greece are subject to duties towards the Greek state which are calculated on the basis of the relevant vessels tonnage. The payment of said duties exhausts the tax liability of the foreign ship owning company and the relevant manager against any tax, duty, charge or contribution payable on income from the exploitation of the foreign flagged vessel. In case that tonnage tax and/or similar taxes/duties are paid to the vessels flag state, these are deducted from the amount of the duty to be paid in Greece.
The amount included in Navios Acquisitions statements of operations related to the Greek Tonnage tax for the six months ended June 30, 2019, and 2018 was $399 and $772, respectively, and for the three months ended June 30, 2019 and 2018, was $233 and $274, respectively.
Pursuant to Section 883 of the Internal Revenue Code of the United States (the Code), U.S. source income from the international operation of ships is generally exempt from U.S. income tax if the company operating the ships meets certain incorporation and ownership requirements. Among other things, in order to qualify for this exemption, the company operating the ships must be incorporated in a country, which grants an equivalent exemption from income taxes to U.S. corporations. All the Navios Acquisitions ship-operating subsidiaries satisfy these initial criteria. In addition, these companies must meet an ownership test. Subject to proposed regulations becoming finalized in their current form, the management of Navios Acquisition believes by virtue of a special rule applicable to situations where the ship operating companies are beneficially owned by a publicly traded company like Navios Acquisition, the second criterion can also be satisfied based on the trading volume and ownership of the Companys shares, but no assurance can be given that this will remain so in the future.
F-26
NAVIOS MARITIME ACQUISITION CORPORATION
UNAUDITED CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in thousands of U.S. Dollars except share and per share data)
NOTE 18: SUBSEQUENT EVENTS
On July 24, 2019, the Board of Directors declared a quarterly cash dividend in respect of the second quarter of 2019 of $0.30 per share of common stock which will be paid on October 9, 2019, to stockholders of record as of September 25, 2019. The declaration and payment of any further dividends remain subject to the discretion of the Board of Directors and will depend on, among other things, Navios Acquisitions cash requirements as measured by market opportunities and restrictions under its credit agreements and other debt obligations and such other factors as the Board of Directors may deem advisable.
In August 2019, Navios Acquisition agreed to enter into certain financing arrangements with the purpose to refinance its Term Loan B facility of $196,800 outstanding as of June 30, 2019, maturing in June 2020. The new financing arrangements consist of the following:
|
up to $90,800 sale and lease back arrangement that will finance six product tankers and will be repaid through periods ranging from three to eight years in consecutive quarterly installments of up to $2,800 each, with a repurchase obligation of up to $25,900 in total. The sale and lease back arrangement bears interest at LIBOR plus a margin ranging from 335 bps to 355 bps per annum, depending on the vessel financed. |
|
up to $47,200 sale and lease back arrangement that will finance three product tankers and will be repaid through periods ranging from four to seven years in consecutive quarterly installments of up to $1,300 each, with a repurchase obligation of up to $19,200 in total. The sale and lease back arrangement bears interest at LIBOR plus a margin ranging from 350 bps to 360 bps per annum, depending on the vessel financed. |
|
$15,000 sale and lease back arrangement that was drawn in August 2019 to finance one product tanker and has a maturity of five years. The sale and lease back arrangement is repayable over the five years in consecutive monthly instalments of $160 each and bears effective interest at LIBOR plus 345 bps per annum. The net proceeds of the sale and lease back arrangement were used to partially prepay the Term Loan B. |
In August 2019, Navios Acquisition entered into an agreement to sell the Nave Electron, a 2002-built VLCC vessel of 305,178 dwt to an unaffiliated third party for a sale price of $25,250.
In August 2019, Navios Acquisition extended the duration of its existing Management Agreement with the Manager until January 1, 2025. Please refer to Note 12.
In August 2019, Navios Acquisition extended the duration of its existing Administrative Services Agreement with the Manager until January 1, 2025, to be automatically renewed for another five years.
F-27
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.
NAVIOS MARITIME ACQUISITION CORPORATION. |
||
By: |
/s/ Angeliki Frangou |
|
Angeliki Frangou |
||
Chief Executive Officer |
||
Date: September 11, 2019 |