Grupo TMM, S.A.B. and subsidiaries Balance Sheet (under discontinuing operations)* - millions of dollars - March 31, December 31, 2009 2008 ============ ============ Current assets: Cash and cash equivalents 142.117 168.447 ------------ ------------ Accounts receivable Accounts receivable - Net 51.566 56.548 ------------ ------------ Other accounts receivable 32.925 23.750 ------------ ------------ Prepaid expenses and other current assets 10.569 11.653 ------------ ------------ Total current assets 237.177 260.398 ============ ============ Property, machinery and equipment 825.402 806.911 ------------ ------------ Cumulative Depreciation (130.749) (124.396) ------------ ------------ Property, machinery and equipment - Net 694.653 682.515 ============ ============ Other assets 48.671 47.821 ============ ============ Deferred taxes 97.276 97.276 ============ ============ Total assets 1,077.777 1,088.010 ============ ============ Current liabilities: Bank loans and current maturities of long-term liabilities 22.533 21.063 ------------ ------------ Sale of accounts receivable 15.457 14.976 ------------ ------------ Suppliers 32.245 33.039 ------------ ------------ Other accounts payable and accrued expenses 47.036 38.827 ------------ ------------ Total current liabilities 117.271 107.905 ============ ============ Long-term liabilities: Bank loans 62.336 64.795 ------------ ------------ Trust certificates debt 598.302 615.609 ------------ ------------ Sale of accounts receivable 97.408 101.035 ------------ ------------ Other long-term liabilities 26.909 27.483 ------------ ------------ Total long-term liabilities 784.955 808.922 ============ ============ Total liabilities 902.226 916.827 ============ ============ Stockholders' equity Common stock 114.058 114.058 ------------ ------------ Retained earnings 86.849 82.117 ------------ ------------ Initial accumulated translation loss (17.757) (17.757) ------------ ------------ Cumulative translation adjusted (13.757) (13.312) ------------ ------------ 169.393 165.106 ------------ ------------ Minority interest 6.158 6.077 ------------ ------------ Total stockholders´ equity 175.551 171.183 ============ ============ Total liabilities and stockholders´ equity 1,077.777 1,088.010 ============ ============ *Prepared in accordance with International Financial Reporting Standards. Grupo TMM, S.A.B. and subsidiaries Statement of Income (under discontinuing operations)* - millions of dollars - Three months ended March 31, ---------------------- 2009 2008 ========== ========== Ports 1.887 2.431 Maritime 54.450 48.953 Logistics 21.881 32.667 Corporate and others 1.863 1.962 Eliminations (0.116) (0.096) ---------- ---------- Revenue from freight and services 79.965 85.917 ---------- ---------- Ports (1.164) (1.556) Maritime (36.297) (32.010) Logistics (23.197) (33.521) Corporate and others (2.167) (1.864) Eliminations 0.116 0.096 ---------- ---------- Cost of freight and services (62.709) (68.855) ---------- ---------- Ports (0.182) (0.216) Maritime (6.825) (3.625) Logistics (0.946) (1.219) Corporate and others (0.004) (0.002) ---------- ---------- Depreciation of vessels and equipment (7.957) (5.062) ---------- ---------- Corporate expenses (3.537) (4.606) ---------- ---------- Ports 0.541 0.659 Maritime 11.328 13.318 Logistics (2.262) (2.073) Corporate and others (0.308) 0.096 Corporate expenses (3.537) (4.606) Other (expenses) income - Net (0.583) (0.899) ---------- ---------- Operating Income 5.179 6.495 ========== ========== Financial (expenses) income - Net (22.564) (14.512) ---------- ---------- Exchange gain (loss) - Net 22.065 (1.890) ---------- ---------- Net financial cost (0.499) (16.402) ---------- ---------- Gain (loss) before taxes 4.680 (9.907) ========== ========== Benefit (provision) for taxes 0.155 ---------- ---------- Net income (loss) for the period 4.835 (9.907) ========== ========== Attributable to: Minority interest 0.102 0.372 ---------- ---------- Equity holders of GTMM, S.A.B. 4.733 (10.279) ========== ========== Weighted average outstanding shares (millions) 55.227 56.897 Income (loss) earnings per share (dollars / share) 0.09 (0.18) Outstanding shares at end of period (millions) 55.227 56.888 Income (loss) earnings per share (dollars / share) 0.09 (0.18) ========== ========== *Prepared in accordance with International Financial Reporting Standards. Grupo TMM, S.A.B. and subsidiaries Statement of Cash Flow (under discontinuing operations)* - millions of dollars - Three months ended March 31, -------------------- 2009 2008 ========= ========= Cash flow from operation activities: Net Income (loss) before discontinuing operations 4.835 (9.907) --------- --------- Charges (credits) to income not affecting resources: Depreciation & amortization 11.835 8.766 --------- --------- Other non-cash items 1.738 17.376 --------- --------- Total non-cash items 13.573 26.142 --------- --------- Changes in assets & liabilities 2.758 (0.656) --------- --------- Total adjustments 16.331 25.486 --------- --------- Net cash provided by operating activities 21.166 15.579 ========= ========= Cash flow from investing activities: Proceeds from sales of assets 1.311 0.038 --------- --------- Payments for purchases of assets (27.024) (54.390) --------- --------- Common stock decrease of subsidiaries (0.490) --------- --------- Net cash used in investment activities (25.713) (54.842) ========= ========= Cash flow provided by financing activities: Short-term borrowings (net) (0.427) 2.743 --------- --------- Sale (repurchase) of accounts receivable (net) (7.224) (7.296) --------- --------- Repayment of long-term debt (8.626) (4.744) --------- --------- Proceeds from issuance of long-term debt 53.250 --------- --------- Acquisition of treasury shares, net (0.095) --------- --------- Net cash (used in) provided by financing activities (16.277) 43.858 ========= ========= Exchange losses on cash (5.506) --------- --------- Net (decrease) increase in cash (26.330) 4.595 --------- --------- Cash at beginning of period 168.447 52.235 --------- --------- Cash at end of period 142.117 56.830 ========= ========= *Prepared in accordance with International Financial Reporting Standards.
Contact Information: TMM COMPANY CONTACT: Jacinto Marina Chief Financial Officer 011-525-55-629-8866 ext. 2901 Monica Azar Investor Relations 917-597-5361 or 011-525-55-629-8866 ext. 3421 AT DRESNER CORPORATE SERVICES: Kristine Walczak (investors, analysts, media) 312-726-3600