SEACOR HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data, unaudited)
Three Months Ended Twelve Months Ended
December 31, December 31,
----------------------- -----------------------
2007 2006 2007 2006
----------- ----------- ----------- -----------
Operating Revenues $ 363,090 $ 337,183 $ 1,359,230 $ 1,323,445
----------- ----------- ----------- -----------
Costs and Expenses:
Operating 230,935 189,799 832,403 743,200
Administrative and
general 42,097 35,522 147,317 130,760
Depreciation and
amortization 39,934 40,159 154,307 166,714
----------- ----------- ----------- -----------
312,966 265,480 1,134,027 1,040,674
----------- ----------- ----------- -----------
Gains on Asset Dispositions
and Impairments, Net 48,315 20,957 122,572 77,977
----------- ----------- ----------- -----------
Operating Income 98,439 92,660 347,775 360,748
----------- ----------- ----------- -----------
Other Income (Expense):
Interest income 10,219 11,492 45,173 37,993
Interest expense (13,129) (13,457) (49,360) (53,679)
Derivative gains, net 5,738 3,258 10,835 6,343
Foreign currency gains,
net 44 332 230 2,358
Marketable security
losses, net (1,233) (6,626) (3,391) (9,003)
Other, net 109 207 (11) 947
----------- ----------- ----------- -----------
1,748 (4,794) 3,476 (15,041)
----------- ----------- ----------- -----------
Income Before Income Tax
Expense, Minority Interest
in (Income) Loss of
Subsidiaries and Equity In
Earnings (Losses) of 50%
or Less Owned Companies 100,187 87,866 351,251 345,707
Income Tax Expense 41,054 28,949 130,441 125,120
----------- ----------- ----------- -----------
Income Before Minority
Interest in (Income) Loss
of Subsidiaries and Equity
in Earnings (Losses) of
50% or Less Owned
Companies 59,133 58,917 220,810 220,587
Minority Interest in
(Income) Loss of
Subsidiaries 182 (367) (1,227) (1,005)
Equity in Earnings (Losses)
of 50% or Less Owned
Companies 8,633 (195) 22,065 14,812
----------- ----------- ----------- -----------
Net Income $ 67,948 $ 58,355 $ 241,648 $ 234,394
=========== =========== =========== ===========
Basic Earnings Per Common
Share $ 2.99 $ 2.40 $ 10.26 $ 9.52
Diluted Earnings Per Common
Share $ 2.62 $ 2.12 $ 9.04 $ 8.44
Weighted Average Common
Shares Outstanding:
Basic 22,738 24,311 23,548 24,634
Diluted 26,439 28,053 27,267 28,350
SEACOR HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data, unaudited)
Three Months Ended
--------------------------------------------------------
Dec. 31, Sep. 30, Jun. 30, Mar. 31, Dec. 31,
2007 2007 2007 2007 2006
---------- ---------- ---------- ---------- ----------
Operating Revenues $ 363,090 $ 359,923 $ 325,454 $ 310,763 $ 337,183
---------- ---------- ---------- ---------- ----------
Costs and
Expenses:
Operating 230,935 213,992 198,818 188,658 189,799
Administrative
and general 42,097 36,883 33,937 34,400 35,522
Depreciation and
amortization 39,934 37,443 38,055 38,875 40,159
---------- ---------- ---------- ---------- ----------
312,966 288,318 270,810 261,933 265,480
---------- ---------- ---------- ---------- ----------
Gains on Asset
Dispositions and
Impairments, Net 48,315 19,560 42,540 12,157 20,957
---------- ---------- ---------- ---------- ----------
Operating Income 98,439 91,165 97,184 60,987 92,660
---------- ---------- ---------- ---------- ----------
Other Income
(Expense):
Interest
income 10,219 11,274 11,456 12,224 11,492
Interest
expense (13,129) (10,855) (12,108) (13,268) (13,457)
Derivative gains
(losses), net 5,738 5,221 (254) 130 3,258
Foreign currency
gains (losses),
net 44 316 460 (590) 332
Marketable
security gains
(losses), net (1,233) 11,960 (9,430) (4,688) (6,626)
Other, net 109 (716) 639 (43) 207
---------- ---------- ---------- ---------- ----------
1,748 17,200 (9,237) (6,235) (4,794)
---------- ---------- ---------- ---------- ----------
Income Before
Income Tax
Expense, Minority
Interest in
(Income) Loss of
Subsidiaries and
Equity In
Earnings (Losses)
of 50% or Less
Owned Companies 100,187 108,365 87,947 54,752 87,866
Income Tax Expense 41,054 40,339 30,206 18,842 28,949
---------- ---------- ---------- ---------- ----------
Income Before
Minority Interest
in (Income) Loss
of Subsidiaries
and Equity in
Earnings (Losses)
of 50% or Less
Owned Companies 59,133 68,026 57,741 35,910 58,917
Minority Interest
in (Income) Loss
of Subsidiaries 182 (927) (304) (178) (367)
Equity in Earnings
(Losses) of 50%
or Less Owned
Companies 8,633 3,183 7,829 2,420 (195)
---------- ---------- ---------- ---------- ----------
Net Income $ 67,948 $ 70,282 $ 65,266 $ 38,152 $ 58,355
========== ========== ========== ========== ==========
Basic Earnings Per
Common Share $ 2.99 $ 3.02 $ 2.73 $ 1.57 $ 2.40
Diluted Earnings
Per Common Share $ 2.62 $ 2.66 $ 2.41 $ 1.40 $ 2.12
Weighted Average
Common Shares
Outstanding:
Basic 22,738 23,234 23,886 24,354 24,311
Diluted 26,439 26,905 27,582 28,077 28,053
Common Shares
Outstanding at
Period End 22,575 23,157 23,895 24,181 24,519
SEACOR HOLDINGS INC.
OPERATING INCOME (LOSS) BY LINE OF BUSINESS
(in thousands, unaudited)
Three Months Ended
-------------------------------------------------------
Dec. 31, Sep. 30, Jun. 30, Mar. 31, Dec. 31,
2007 2007 2007 2007 2006
---------- ---------- ---------- ---------- ---------
Offshore Marine
Services
Operating Revenues $ 170,430 $ 179,618 $ 171,442 $ 170,928 $ 174,753
---------- ---------- ---------- ---------- ---------
Costs and Expenses:
Operating 97,534 95,345 88,596 92,999 82,988
Administrative
and general 13,855 13,137 11,893 13,023 13,101
Depreciation and
amortization 15,415 14,069 14,515 16,524 17,239
---------- ---------- ---------- ---------- ---------
126,804 122,551 115,004 122,546 113,328
---------- ---------- ---------- ---------- ---------
Gains on Asset
Dispositions 22,472 13,222 38,546 8,294 13,797
---------- ---------- ---------- ---------- ---------
Operating Income $ 66,098 $ 70,289 $ 94,984 $ 56,676 $ 75,222
========== ========== ========== ========== =========
Marine
Transportation
Services
Operating Revenues $ 31,827 $ 27,730 $ 25,924 $ 30,556 $ 34,408
---------- ---------- ---------- ---------- ---------
Costs and Expenses:
Operating 27,781 19,207 22,865 20,849 20,941
Administrative
and general 1,737 1,150 1,236 1,186 1,096
Depreciation and
amortization 8,764 9,536 9,790 10,158 10,159
---------- ---------- ---------- ---------- ---------
38,282 29,893 33,891 32,193 32,196
---------- ---------- ---------- ---------- ---------
Gains on Asset
Dispositions -- -- -- -- --
---------- ---------- ---------- ---------- ---------
Operating Income
(Loss) $ (6,455) $ (2,163) $ (7,967) $ (1,637) $ 2,212
========== ========== ========== ========== =========
Inland River
Services
Operating Revenues $ 33,850 $ 32,656 $ 28,020 $ 26,722 $ 37,841
---------- ---------- ---------- ---------- ---------
Costs and Expenses:
Operating 15,863 16,234 13,056 12,305 16,752
Administrative
and general 2,076 1,753 2,101 877 1,330
Depreciation and
amortization 4,220 4,256 4,332 3,499 3,755
---------- ---------- ---------- ---------- ---------
22,159 22,243 19,489 16,681 21,837
---------- ---------- ---------- ---------- ---------
Gains on Asset
Dispositions 22,726 1,592 2,622 3,622 84
---------- ---------- ---------- ---------- ---------
Operating Income $ 34,417 $ 12,005 $ 11,153 $ 13,663 $ 16,088
========== ========== ========== ========== =========
Aviation Services
Operating Revenues $ 51,296 $ 62,449 $ 55,861 $ 45,433 $ 38,858
---------- ---------- ---------- ---------- ---------
Costs and Expenses:
Operating 38,156 41,647 41,212 36,225 32,818
Administrative
and general 5,315 4,590 4,439 4,521 3,880
Depreciation and
amortization 7,866 7,015 6,601 6,079 5,847
---------- ---------- ---------- ---------- ---------
51,337 53,252 52,252 46,825 42,545
---------- ---------- ---------- ---------- ---------
Gains on Asset
Dispositions 1,996 4,304 1,505 227 7,065
---------- ---------- ---------- ---------- ---------
Operating Income
(Loss) $ 1,955 $ 13,501 $ 5,114 $ (1,165) $ 3,378
========== ========== ========== ========== =========
Environmental
Services
Operating Revenues $ 55,879 $ 42,287 $ 32,168 $ 26,492 $ 40,762
---------- ---------- ---------- ---------- ---------
Costs and Expenses:
Operating 36,623 30,316 23,605 20,753 29,931
Administrative
and general 7,755 5,931 4,323 5,301 5,101
Depreciation and
amortization 1,748 1,096 1,100 909 1,153
---------- ---------- ---------- ---------- ---------
46,126 37,343 29,028 26,963 36,185
---------- ---------- ---------- ---------- ---------
Gains (Losses) on
Asset Dispositions 249 75 (133) (16) 11
---------- ---------- ---------- ---------- ---------
Operating Income
(Loss) $ 10,002 $ 5,019 $ 3,007 $ (487) $ 4,588
========== ========== ========== ========== =========
SEACOR HOLDINGS INC.
OPERATING INCOME (LOSS) BY LINE OF BUSINESS (continued)
(in thousands, unaudited)
Three Months Ended
------------------------------------------------
Dec. 31, Sep. 30, Jun. 30, Mar. 31, Dec. 31,
2007 2007 2007 2007 2006
-------- -------- -------- -------- --------
Harbor and Offshore
Towing Services
Operating Revenues $ 13,461 $ 12,351 $ 12,538 $ 11,682 $ 11,632
-------- -------- -------- -------- --------
Costs and Expenses:
Operating 8,053 8,797 10,003 6,568 7,252
Administrative and
general 1,882 1,769 1,999 2,182 2,089
Depreciation and
amortization 1,714 1,264 1,264 1,264 1,264
-------- -------- -------- -------- --------
11,649 11,830 13,266 10,014 10,605
-------- -------- -------- -------- --------
Gains (Losses) on Asset
Dispositions and
Impairments, Net -- (100) -- 30 --
-------- -------- -------- -------- --------
Operating Income (Loss) $ 1,812 $ 421 $ (728) $ 1,698 $ 1,027
======== ======== ======== ======== ========
Other
Operating Revenues $ 6,338 $ 3,058 $ 204 $ -- $ --
-------- -------- -------- -------- --------
Costs and Expenses:
Operating 6,902 2,646 174 9 --
Administrative and
general 874 333 207 3 --
Depreciation and
amortization -- -- -- -- --
-------- -------- -------- -------- --------
7,776 2,979 381 12 --
-------- -------- -------- -------- --------
Gains on Asset
Dispositions 873 467 -- -- --
-------- -------- -------- -------- --------
Operating Income (Loss) $ (565) $ 546 $ (177) $ (12) $ --
======== ======== ======== ======== ========
Corporate and
Eliminations
Operating Revenues $ 9 $ (226) $ (703) $ (1,050) $ (1,071)
-------- -------- -------- -------- --------
Costs and Expenses:
Operating 23 (200) (693) (1,050) (883)
Administrative and
general 8,603 8,220 7,739 7,307 8,925
Depreciation and
amortization 207 207 453 442 742
-------- -------- -------- -------- --------
8,833 8,227 7,499 6,699 8,784
-------- -------- -------- -------- --------
Losses on Asset
Dispositions (1) -- -- -- --
-------- -------- -------- -------- --------
Operating Loss $ (8,825) $ (8,453) $ (8,202) $ (7,749) $ (9,855)
======== ======== ======== ======== ========
Contact Information: For additional information, contact Timothy McKeand Vice President (954) 627-6380 www.seacorholdings.com