Grupo TMM, S.A.B. and subsidiaries Balance Sheet (under discontinuing operations)* - millions of dollars - December 31, December 31, 2008 2007 ----------- ----------- Current assets: Cash and cash equivalents 168.445 52.235 ----------- ----------- Accounts receivable Accounts receivable - Net 56.480 44.812 ----------- ----------- Other accounts receivable 23.940 32.698 ----------- ----------- Prepaid expenses and others current assets 11.653 12.506 ----------- ----------- Total current assets 260.518 142.251 =========== =========== Property, machinery and equipment 806.911 453.069 ----------- ----------- Cumulative depreciation (124.396) (108.830) ----------- ----------- Property, machinery and equipment - Net 682.515 344.239 =========== =========== Other assets 52.758 59.866 =========== =========== Deferred taxes 97.050 115.818 =========== =========== Total assets 1,092.841 662.174 ----------- ----------- Current liabilities: Bank loans and current maturities of long-term liabilities 21.062 10.547 ----------- ----------- Sale of accounts receivable 14.976 13.463 ----------- ----------- Suppliers 33.040 28.660 ----------- ----------- Other accounts payable and accrued expenses 37.318 40.127 ----------- ----------- Total current liabilities 106.396 92.797 =========== =========== Long-term liabilities: Bank loans 64.795 49.707 ----------- ----------- Trust certificates debt 612.016 260.762 ----------- ----------- Sale of accounts receivable 101.035 113.362 ----------- ----------- Other long-term liabilities 31.808 26.684 ----------- ----------- Total long-term liabilities 809.654 450.515 =========== =========== Total liabilities 916.050 543.312 ----------- ----------- Stockholders´ equity Common stock 114.058 121.094 ----------- ----------- Retained earnings 87.744 11.885 ----------- ----------- Initial accumulated translation loss (17.757) (17.757) ----------- ----------- Cumulative translation adjusted (13.312) (2.263) ----------- ----------- 170.733 112.959 ----------- ----------- Minority interest 6.058 5.903 ----------- ----------- Total stockholders´ equity 176.791 118.862 ----------- ----------- Total liabilities and stockholders´ equity 1,092.841 662.174 ----------- ----------- *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 Year ended December 31, December 31, ------------------ ------------------ 2008 2007 2008 2007 -------- -------- -------- -------- Ports 2.454 2.643 8.032 8.495 Maritime 55.131 47.194 206.818 178.983 Logistics 28.338 33.956 134.365 112.918 Corporate and others 3.245 0.618 13.789 2.860 -------- -------- -------- -------- Revenue from freight and services 89.168 84.411 363.004 303.256 -------- -------- -------- -------- Ports (1.155) (2.039) (5.609) (6.354) Maritime (38.716) (33.040) (144.832) (120.723) Logistics (33.857) (34.535) (143.148) (114.020) Corporate and others (3.521) 0.407 (14.498) (2.000) -------- -------- -------- -------- Cost of freight and services (77.249) (69.207) (308.087) (243.097) -------- -------- -------- -------- Ports (0.165) (0.189) (0.810) (0.760) Maritime (6.657) (3.680) (18.939) (14.202) Logistics (0.191) (1.406) (3.492) (3.034) Corporate and others (0.003) (0.005) (0.016) (0.016) -------- -------- -------- -------- Depreciation of vessels and equipment (7.016) (5.280) (23.257) (18.012) -------- -------- -------- -------- Corporate expenses (4.962) (4.399) (19.698) (18.450) -------- -------- -------- -------- Ports 1.134 0.415 1.613 1.381 Maritime 9.758 10.474 43.047 44.058 Logistics (5.710) (1.985) (12.275) (4.136) Corporate and others (5.241) (3.379) (20.423) (17.606) Other (expenses) income - Net 14.453 (6.859) 13.429 (4.356) -------- -------- -------- -------- Operating income (loss) 14.394 (1.334) 25.391 19.341 ======== ======== ======== ======== Financial (expenses) income - Net (26.857) (15.680) (69.864) (49.969) -------- -------- -------- -------- Exchange gain (loss) - Net 123.840 (0.099) 145.503 1.435 -------- -------- -------- -------- Net financial cost 96.983 (15.779) 75.639 (48.534) -------- -------- -------- -------- Gain (loss) before taxes 111.377 (17.113) 101.030 (29.193) ======== ======== ======== ======== (Provision) benefit for taxes (19.677) 1.420 (19.982) 0.844 -------- -------- -------- -------- Net Income (loss) before discontinuing operations 91.700 (15.693) 81.048 (28.349) ======== ======== ======== ======== Loss from disposal discontinuing business (38.563) -------- -------- -------- -------- Net income (loss) for the period 91.700 (15.693) 81.048 (66.912) -------- -------- -------- -------- Attributable to: Minority interest 0.006 0.087 0.488 0.160 -------- -------- -------- -------- Equity holders of GTMM, S.A.B. 91.694 (15.780) 80.560 (67.072) -------- -------- -------- -------- Weighted average outstanding shares (millions) 55.227 56.959 56.189 56.962 Income (loss) earnings per share (dollars / share) 1.66 (0.28) 1.43 (1.18) Outstanding shares at end of period (millions) 55.227 56.933 55.227 56.933 Income (loss) earnings per share (dollars / share) 1.66 (0.28) 1.46 (1.18) -------- -------- -------- -------- *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 Year ended December 31, December 31, ------------------ ------------------ 2008 2007 2008 2007 -------- -------- -------- -------- Cash flow from operation activities: Net Income (loss) before discontinuing operations 91.700 (15.693) 81.048 (28.349) -------- -------- -------- -------- Charges (credits) to income not affecting resources: Depreciation & amortization 9.354 8.649 35.263 28.743 -------- -------- -------- -------- Deferred income taxes 18.768 (2.985) 18.768 (2.985) -------- -------- -------- -------- Other non-cash items (105.099) (0.455) (72.584) 37.387 -------- -------- -------- -------- Total non-cash items (76.977) 5.209 (18.553) 63.145 -------- -------- -------- -------- Changes in assets & liabilities 27.575 (25.868) (31.846) (33.268) -------- -------- -------- -------- Total adjustments (49.402) (20.659) (50.399) 29.877 -------- -------- -------- -------- Net cash provided by (used in) operating activities 42.298 (36.352) 30.649 1.528 ======== ======== ======== ======== Cash flow from investing activities: Proceeds from sales of assets 1.096 0.189 2.104 7.186 -------- -------- -------- -------- Payments for purchases of assets (93.916) (3.999) (392.053) (97.861) -------- -------- -------- -------- Sale of share of subsidiaries 15.258 3.254 15.258 3.254 -------- -------- -------- -------- Paid to minority partners (0.490) 1.001 (2.745) -------- -------- -------- -------- Common stock decrease of subsidiaries 11.074 (0.490) 11.074 -------- -------- -------- -------- Net cash (used in) provided by investment activities (77.562) 10.028 (374.180) (79.092) ======== ======== ======== ======== Proceeds from discontinued business 54.137 54.137 -------- -------- -------- -------- Cash flow provided by financing activities: Short-term borrowings (net) 0.336 (0.908) 0.585 (0.474) -------- -------- -------- -------- Sale (repurchase) of accounts receivable (net) (7.233) (58.195) (29.010) (88.334) -------- -------- -------- -------- Repayment of long-term debt (37.904) (13.988) (94.152) (193.502) -------- -------- -------- -------- Proceeds from issuance of long-term debt 4.037 632.852 319.377 -------- -------- -------- -------- Acquisition of treasury shares, net (0.023) (0.071) (2.231) (0.071) -------- -------- -------- -------- Net cash (used in) provided by financing activities (40.787) (73.162) 508.044 36.996 ======== ======== ======== ======== Exchange losses on cash (37.245) (48.303) -------- -------- -------- -------- Net (decrease) increase in cash (113.296) (45.349) 116.210 13.569 -------- -------- -------- -------- Cash at beginning of period 281.741 97.584 52.235 38.666 -------- -------- -------- -------- Cash at end of period 168.445 52.235 168.445 52.235 -------- -------- -------- -------- *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