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