Grupo TMM, S.A.B. and subsidiaries
* Balance Sheet (under discontinuing operations)
- millions of dollars -
June 30, December 31,
2008 2007
------------ ------------
Current assets:
Cash and cash equivalents 92.580 52.235
------------ ------------
Accounts receivable
Accounts receivable - Net 49.598 44.812
------------ ------------
Other accounts receivable 51.471 32.698
------------ ------------
Prepaid expenses and others current assets 16.122 12.506
------------ ------------
Total current assets 209.771 142.251
============ ============
Property, machinery and equipment 554.272 453.069
------------ ------------
Cumulative Depreciation (121.421) (108.830)
------------ ------------
Property, machinery and equipment - Net 432.851 344.239
============ ============
Other assets 65.769 59.866
============ ============
Deferred taxes 115.818 115.818
============ ============
Total assets 824.209 662.174
------------ ------------
Current liabilities:
Bank loans and current maturities of long-term
liabilities 17.591 10.547
------------ ------------
Sale of accounts receivable 14.210 13.463
------------ ------------
Suppliers 32.869 28.660
------------ ------------
Other accounts payable and accrued expenses 46.833 40.127
------------ ------------
Total current liabilities 111.503 92.797
============ ============
Long-term liabilities:
------------ ------------
Bank loans 67.826 49.707
------------ ------------
Trust certificates debt (1) 306.749 139.231
------------ ------------
Deferred Credit related to the trust
certificates debt (1) 109.762 121.531
------------ ------------
Sale of accounts receivable 107.194 113.362
------------ ------------
Other long-term liabilities 27.639 26.684
------------ ------------
Total long-term liabilities 619.170 450.515
============ ============
Total liabilities 730.673 543.312
------------ ------------
Stockholders' equity
Common stock 119.928 121.094
------------ ------------
Retained earnings (12.974) 11.885
------------ ------------
Initial accumulated translation loss (17.757) (17.757)
------------ ------------
Cumulative translation adjusted (1.626) (2.263)
87.571 112.959
------------ ------------
Minority interest 5.965 5.903
------------ ------------
Total stockholders' equity 93.536 118.862
------------ ------------
Total liabilities and stockholders' equity 824.209 662.174
------------ ------------
* Prepared in accordance with International Financial Reporting Standards.
(1) The Trust Certificates have two portions, one secured by the assets
contributed to the Trust (vessels and cash), and another one which
shows the difference between the net balance of the Trust assets and
the Trust liabilities, and represents a deferred credit without
recourse to the Company, which will be paid with future services
rendered over the life of the Trust
Grupo TMM, S.A.B. and subsidiaries
* Statement of Income (under discontinuing operations)
- millions of dollars -
Three months ended Six months ended
June 30, June 30,
2008 2007 2008 2007
-------- -------- -------- --------
Ports 1.804 1.943 4.235 4.677
Maritime 50.132 45.495 99.085 87.379
Logistics 37.365 25.932 70.683 50.017
Corporate and others 3.259 (0.066) 4.474 (0.150)
-------- -------- -------- --------
Revenue from freight and services 92.560 73.304 178.477 141.923
-------- -------- -------- --------
Ports (1.417) (1.385) (2.973) (2.914)
Maritime (36.701) (31.170) (68.625) (58.399)
Logistics (37.578) (25.664) (71.415) (50.583)
Corporate and others (3.496) 0.068 (5.034) 0.161
-------- -------- -------- --------
Cost of freight and services (79.192) (58.151) (148.047) (111.735)
-------- -------- -------- --------
Ports (0.221) (0.192) (0.437) (0.384)
Maritime (3.875) (3.525) (7.500) (6.928)
Logistics (1.143) (0.457) (2.361) (0.882)
Corporate and others (0.011) (0.004) (0.014) (0.008)
-------- -------- -------- --------
Depreciation of vessels and
equipment (5.250) (4.178) (10.312) (8.202)
-------- -------- -------- --------
Corporate expenses (3.983) (4.448) (8.589) (9.064)
-------- -------- -------- --------
Ports 0.166 0.366 0.825 1.379
Maritime 9.556 10.800 22.960 22.052
Logistics (1.356) (0.189) (3.093) (1.448)
Corporate and others (4.231) (4.450) (9.163) (9.061)
-------- -------- -------- --------
Transportation Income 4.135 6.527 11.529 12.922
-------- -------- -------- --------
Other (expenses) income - Net 1.283 3.055 0.384 3.163
-------- -------- -------- --------
Operating Income 5.418 9.582 11.913 16.085
======== ======== ======== ========
Financial (expenses) income - Net (10.174) (10.657) (24.686) (20.495)
-------- -------- -------- --------
Exchange (loss) gain - Net (8.498) 0.350 (10.388) (0.432)
-------- -------- -------- --------
Net financial cost (18.672) (10.307) (35.074) (20.927)
-------- -------- -------- --------
Loss before taxes (13.254) (0.725) (23.161) (4.842)
======== ======== ======== ========
Provision for taxes (1.460) (0.230) (1.460) (0.799)
-------- -------- -------- --------
Net loss for the period (14.714) (0.955) (24.621) (5.641)
-------- -------- -------- --------
Attributable to:
Minority interest 0.192 (0.308) 0.564 0.066
-------- -------- -------- --------
Equity holders of GTMM, S.A.B. (14.906) (0.647) (25.185) (5.707)
-------- -------- -------- --------
Weighted average outstanding shares
(millions) 56.704 56.963 56.802 56.963
Loss earnings per share
(dollars/share) (0.26) (0.01) (0.44) (0.10)
Outstanding shares at end of period
(millions) 56.385 56.963 56.385 56.963
Loss earnings per share
(dollars/share) (0.26) (0.01) (0.45) (0.10)
-------- -------- -------- --------
* 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 Six months ended
June 30, June 30,
2008 2007 2008 2007
-------- -------- -------- --------
Cash flow from operation
activities:
Net loss before discontinuing
operations (14.714) (0.955) (24.621) (5.641)
-------- -------- -------- --------
Charges (credits) to income not
affecting resources:
Depreciation & amortization 8.469 6.974 17.235 13.337
-------- -------- -------- --------
Deferred income taxes (2.216) (2.216)
-------- -------- -------- --------
Other non-cash items 35.381 10.860 44.991 20.918
-------- -------- -------- --------
Total non-cash items 43.850 15.618 62.226 32.039
-------- -------- -------- --------
Changes in assets &
liabilities (35.094) 7.559 (27.984) 9.838
-------- -------- -------- --------
Total adjustments 8.756 23.177 34.242 41.877
-------- -------- -------- --------
Net cash provided by operating
activities (5.958) 22.222 9.621 36.236
======== ======== ======== ========
Cash flow from investing
activities:
Proceeds from sales of assets 0.481 6.214 0.519 6.834
-------- -------- -------- --------
Payments for purchases of assets (47.611) (44.179) (102.001) (76.624)
-------- -------- -------- --------
Acquisition of shares of
subsidiaries (3.771) 24.504
-------- -------- -------- --------
Paid to minority partners (2.450) (2.450)
-------- -------- -------- --------
Common stock decrease of
subsidiaries (0.490)
-------- -------- -------- --------
Net cash used in investment
activities (47.130) (44.186) (101.972) (47.736)
======== ======== ======== ========
Cash flow provided by financing
activities:
Short-term borrowings (net) (0.217) (3.079) 2.526 2.317
-------- -------- -------- --------
Sale (repurchase) of accounts
receivable (net) (7.241) (10.030) (14.537) (20.138)
-------- -------- -------- --------
Repayment of long-term debt (52.119) (10.020) (56.863) (20.527)
-------- -------- -------- --------
Proceeds from issuance of
long-term debt 149.161 52.500 202.411 52.500
-------- -------- -------- --------
Sale (Acquisition) of treasury
shares, net (0.746) (0.841)
-------- -------- -------- --------
Net cash provided (used in) by
financing activities 88.838 29.371 132.696 14.152
======== ======== ======== ========
Net increase (decrease) in cash 35.750 7.407 40.345 2.652
Cash at beginning of period 56.830 33.911 52.235 38.666
-------- -------- -------- --------
Cash at end of period 92.580 41.318 92.580 41.318
-------- -------- -------- --------
* 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