SEACOR HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data, unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
-------------------- --------------------
2008 2007 2008 2007
--------- --------- --------- ---------
Operating Revenues $ 408,967 $ 325,454 $ 763,422 $ 636,217
--------- --------- --------- ---------
Costs and Expenses:
Operating 274,304 198,818 509,344 387,476
Administrative and general 45,095 33,937 84,100 68,337
Depreciation and amortization 37,728 38,055 75,528 76,930
--------- --------- --------- ---------
357,127 270,810 668,972 532,743
--------- --------- --------- ---------
Gains on Asset Dispositions and
Impairments, Net 19,274 42,540 31,180 54,697
--------- --------- --------- ---------
Operating Income 71,114 97,184 125,630 158,171
--------- --------- --------- ---------
Other Income (Expense):
Interest income 5,373 11,456 12,849 23,680
Interest expense (12,674) (12,108) (24,222) (25,376)
Derivative losses, net (7,113) (254) (646) (124)
Foreign currency gains
(losses), net 604 460 3,214 (130)
Marketable security gains
(losses), net 383 (9,430) (5,301) (14,118)
Other, net 162 639 326 596
--------- --------- --------- ---------
(13,265) (9,237) (13,780) (15,472)
--------- --------- --------- ---------
Income Before Income Tax
Expense, Minority Interest in
Income of Subsidiaries and
Equity In Earnings of 50% or
Less Owned Companies 57,849 87,947 111,850 142,699
Income Tax Expense 20,616 30,206 41,086 49,048
--------- --------- --------- ---------
Income Before Minority Interest
in Income of Subsidiaries and
Equity in Earnings of 50% or
Less Owned Companies 37,233 57,741 70,764 93,651
Minority Interest in Income of
Subsidiaries (191) (304) (393) (482)
Equity in Earnings of 50% or
Less Owned Companies 1,315 7,829 5,894 10,249
--------- --------- --------- ---------
Net Income $ 38,357 $ 65,266 $ 76,265 $ 103,418
========= ========= ========= =========
Basic Earnings Per Common Share $ 1.80 $ 2.73 $ 3.49 $ 4.29
Diluted Earnings Per Common
Share $ 1.57 $ 2.41 $ 3.06 $ 3.80
Weighted Average Common Shares
Outstanding:
Basic 21,363 23,886 21,853 24,119
Diluted 25,171 27,582 25,692 27,832
SEACOR HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data, unaudited)
Three Months Ended
-----------------------------------------------------
Jun. 30, Mar. 31, Dec. 31, Sep. 30, Jun. 30,
2008 2008 2007 2007 2007
--------- --------- --------- --------- ---------
Operating Revenues $ 408,967 $ 354,455 $ 363,090 $ 359,923 $ 325,454
--------- --------- --------- --------- ---------
Costs and Expenses:
Operating 274,304 235,040 230,935 213,992 198,818
Administrative and
general 45,095 39,005 42,097 36,883 33,937
Depreciation and
amortization 37,728 37,800 39,934 37,443 38,055
--------- --------- --------- --------- ---------
357,127 311,845 312,966 288,318 270,810
--------- --------- --------- --------- ---------
Gains on Asset
Dispositions and
Impairments, Net 19,274 11,906 48,315 19,560 42,540
--------- --------- --------- --------- ---------
Operating Income 71,114 54,516 98,439 91,165 97,184
--------- --------- --------- --------- ---------
Other Income
(Expense):
Interest income 5,373 7,476 10,219 11,274 11,456
Interest expense (12,674) (11,548) (13,129) (10,855) (12,108)
Derivative gains
(losses), net (7,113) 6,467 5,738 5,221 (254)
Foreign currency
gains, net 604 2,610 44 316 460
Marketable
security gains
(losses), net 383 (5,684) (1,233) 11,960 (9,430)
Other, net 162 164 109 (716) 639
--------- --------- --------- --------- ---------
(13,265) (515) 1,748 17,200 (9,237)
--------- --------- --------- --------- ---------
Income Before Income
Tax Expense,
Minority Interest
in (Income) Loss of
Subsidiaries and
Equity In Earnings
of 50% or Less
Owned Companies 57,849 54,001 100,187 108,365 87,947
Income Tax Expense 20,616 20,470 41,054 40,339 30,206
--------- --------- --------- --------- ---------
Income Before
Minority Interest
in (Income) Loss of
Subsidiaries and
Equity in Earnings
of 50% or Less
Owned Companies 37,233 33,531 59,133 68,026 57,741
Minority Interest in
(Income) Loss of
Subsidiaries (191) (202) 182 (927) (304)
Equity in Earnings
of 50% or Less
Owned Companies 1,315 4,579 8,633 3,183 7,829
--------- --------- --------- --------- ---------
Net Income $ 38,357 $ 37,908 $ 67,948 $ 70,282 $ 65,266
========= ========= ========= ========= =========
Basic Earnings Per
Common Share $ 1.80 $ 1.70 $ 2.99 $ 3.02 $ 2.73
Diluted Earnings Per
Common Share $ 1.57 $ 1.50 $ 2.62 $ 2.66 $ 2.41
Weighted Average
Common Shares
Outstanding:
Basic 21,363 22,344 22,738 23,234 23,866
Diluted 25,171 26,011 26,439 26,905 27,582
Common Shares
Outstanding at
Period End 21,117 22,223 22,575 23,157 23,895
SEACOR HOLDINGS INC.
OPERATING INCOME (LOSS) BY LINE OF BUSINESS
(in thousands, unaudited)
Three Months Ended
-----------------------------------------------------
Jun. 30, Mar. 31, Dec. 31, Sep. 30, Jun. 30,
2008 2008 2007 2007 2007
---------- ---------- --------- --------- ---------
Offshore Marine
Services
Operating Revenues $ 171,214 $ 154,647 $ 170,430 $ 179,618 $ 171,442
---------- ---------- --------- --------- ---------
Costs and Expenses:
Operating 104,599 94,270 97,534 95,345 88,596
Administrative and
general 15,801 12,804 13,855 13,137 11,893
Depreciation and
amortization 13,674 14,125 15,415 14,069 14,515
---------- ---------- --------- --------- ---------
134,074 121,199 126,804 122,551 115,004
---------- ---------- --------- --------- ---------
Gains on Asset
Dispositions and
Impairments, Net 14,352 7,138 22,472 13,222 38,546
---------- ---------- --------- --------- ---------
Operating Income $ 51,492 $ 40,586 $ 66,098 $ 70,289 $ 94,984
========== ========== ========= ========= =========
Marine
Transportation
Services
Operating Revenues $ 28,764 $ 28,953 $ 31,827 $ 27,730 $ 25,924
---------- ---------- --------- --------- ---------
Costs and Expenses:
Operating 16,762 16,219 27,781 19,207 22,865
Administrative and
general 1,607 1,438 1,737 1,150 1,236
Depreciation and
amortization 8,039 7,980 8,764 9,536 9,790
---------- ---------- --------- --------- ---------
26,408 25,637 38,282 29,893 33,891
---------- ---------- --------- --------- ---------
Gains on Asset
Dispositions -- 3,629 -- -- --
---------- ---------- --------- --------- ---------
Operating Income
(Loss) $ 2,356 $ 6,945 $ (6,455) $ (2,163) $ (7,967)
========== ========== ========= ========= =========
Inland River
Services
Operating Revenues $ 33,322 $ 30,145 $ 33,850 $ 32,656 $ 28,020
---------- ---------- --------- --------- ---------
Costs and Expenses:
Operating 21,310 16,726 15,863 16,234 13,056
Administrative and
general 1,916 2,123 2,076 1,753 2,101
Depreciation and
amortization 4,032 3,964 4,220 4,256 4,332
---------- ---------- --------- --------- ---------
27,258 22,813 22,159 22,243 19,489
---------- ---------- --------- --------- ---------
Gains on Asset
Dispositions 1,472 711 22,726 1,592 2,622
---------- ---------- --------- --------- ---------
Operating Income $ 7,536 $ 8,043 $ 34,417 $ 12,005 $ 11,153
========== ========== ========= ========= =========
Aviation Services
Operating Revenues $ 63,795 $ 53,792 $ 51,296 $ 62,449 $ 55,861
---------- ---------- --------- --------- ---------
Costs and Expenses:
Operating 46,697 39,871 38,156 41,647 41,212
Administrative and
general 4,895 4,629 5,315 4,590 4,439
Depreciation and
amortization 8,672 7,789 7,866 7,015 6,601
---------- ---------- --------- --------- ---------
60,264 52,289 51,337 53,252 52,252
---------- ---------- --------- --------- ---------
Gains on Asset
Dispositions 3,208 394 1,996 4,304 1,505
---------- ---------- --------- --------- ---------
Operating Income $ 6,739 $ 1,897 $ 1,955 $ 13,501 $ 5,114
========== ========== ========= ========= =========
Environmental
Services
Operating Revenues $ 37,984 $ 42,509 $ 55,879 $ 42,287 $ 32,168
---------- ---------- --------- --------- ---------
Costs and Expenses:
Operating 26,571 30,598 36,623 30,316 23,605
Administrative and
general 8,423 5,709 7,755 5,931 4,323
Depreciation and
amortization 1,414 1,445 1,748 1,096 1,100
---------- ---------- --------- --------- ---------
36,408 37,752 46,126 37,343 29,028
---------- ---------- --------- --------- ---------
Gains (Losses) on
Asset Dispositions 84 35 249 75 (133)
---------- ---------- --------- --------- ---------
Operating Income $ 1,660 $ 4,792 $ 10,002 $ 5,019 $ 3,007
========== ========== ========= ========= =========
SEACOR HOLDINGS INC.
OPERATING INCOME (LOSS) BY LINE OF BUSINESS (continued)
(in thousands, unaudited)
Three Months Ended
-----------------------------------------------------
Jun. 30, Mar. 31, Dec. 31, Sep. 30, Jun. 30,
2008 2008 2007 2007 2007
--------- --------- --------- --------- ---------
Commodity Trading
Operating Revenues $ 55,419 $ 28,674 $ 6,338 $ 3,058 $ 204
--------- --------- --------- --------- ---------
Costs and Expenses:
Operating 46,977 26,757 6,902 2,646 174
Administrative and
general 1,644 727 365 287 200
Depreciation and
amortization -- -- -- -- --
--------- --------- --------- --------- ---------
48,621 27,484 7,267 2,933 374
--------- --------- --------- --------- ---------
Gains on Asset
Dispositions -- -- -- -- --
--------- --------- --------- --------- ---------
Operating Income
(Loss) $ 6,798 $ 1,190 $ (929) $ 125 $ (170)
========= ========= ========= ========= =========
Harbor and Offshore
Towing Services
Operating Revenues $ 19,929 $ 16,257 $ 13,461 $ 12,351 $ 12,538
--------- --------- --------- --------- ---------
Costs and Expenses:
Operating 12,959 11,109 8,053 8,797 10,003
Administrative and
general 2,398 1,771 1,882 1,769 1,999
Depreciation and
amortization 1,648 2,267 1,714 1,264 1,264
--------- --------- --------- --------- ---------
17,005 15,147 11,649 11,830 13,266
--------- --------- --------- --------- ---------
Gains (Losses) on
Asset Dispositions
and Impairments,
Net 158 -- -- (100) --
--------- --------- --------- --------- ---------
Operating Income
(Loss) $ 3,082 $ 1,110 $ 1,812 $ 421 $ (728)
========= ========= ========= ========= =========
Other
Operating Revenues $ 104 $ -- $ -- $ -- $ --
--------- --------- --------- --------- ---------
Costs and Expenses:
Operating -- -- -- -- --
Administrative and
general 131 202 509 46 7
Depreciation and
amortization 8 -- -- -- --
--------- --------- --------- --------- ---------
139 202 509 46 7
--------- --------- --------- --------- ---------
Gains on Asset
Dispositions -- -- 873 467 --
--------- --------- --------- --------- ---------
Operating Income
(Loss) $ (35) $ (202) $ 364 $ 421 $ (7)
========= ========= ========= ========= =========
Corporate and
Eliminations
Operating Revenues $ (1,564) $ (522) $ 9 $ (226) $ (703)
--------- --------- --------- --------- ---------
Costs and Expenses:
Operating (1,571) (510) 23 (200) (693)
Administrative and
general 8,280 9,602 8,603 8,220 7,739
Depreciation and
amortization 241 230 207 207 453
--------- --------- --------- --------- ---------
6,950 9,322 8,833 8,227 7,499
--------- --------- --------- --------- ---------
Losses on Asset
Dispositions -- (1) (1) -- --
--------- --------- --------- --------- ---------
Operating Loss $ (8,514) $ (9,845) $ (8,825) $ (8,453) $ (8,202)
========= ========= ========= ========= =========
SEACOR HOLDINGS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, unaudited)
Jun. 30, Mar. 31, Dec. 31, Sep. 30, Jun. 30,
2008 2008 2007 2007 2007
---------- ---------- ---------- ---------- ----------
ASSETS
Current Assets:
Cash and cash
equivalents $ 422,569 $ 444,787 $ 537,305 $ 429,020 $ 503,288
Restricted
cash 30,072 39,152 30,624 38,371 54,680
Available-for
-sale
marketable
securities 97,920 75,669 28,792 18,501 19,184
Receivables:
Trade, net
of allowance
for
doubtful
accounts 272,291 250,789 267,564 289,796 263,211
Other 54,520 72,073 62,975 43,838 28,948
Inventories 42,063 35,021 30,468 28,186 28,471
Deferred
income taxes 9,929 9,929 9,929 13,206 13,256
Prepaid
expenses and
other 12,067 9,196 9,756 13,689 13,754
---------- ---------- ---------- ---------- ----------
Total
current
assets 941,431 936,616 977,413 874,607 924,792
---------- ---------- ---------- ---------- ----------
Property and
Equipment 2,665,956 2,511,118 2,469,735 2,470,029 2,345,711
Accumulated
depreciation (578,100) (554,838) (526,583) (518,285) (490,070)
---------- ---------- ---------- ---------- ----------
Net
property and
equipment 2,087,856 1,956,280 1,943,152 1,951,744 1,855,641
---------- ---------- ---------- ---------- ----------
Investments, at
Equity, and
Receivables
from 50% or
Less Owned
Companies 115,701 117,409 109,288 120,866 136,331
Construction
Reserve Funds
& Title XI
Reserve Funds 270,357 413,681 405,000 390,576 344,465
Goodwill 63,101 62,020 60,226 56,271 49,040
Intangible
Assets 28,079 29,292 30,500 33,756 32,830
Other Assets,
net of
allowance for
doubtful
accounts 41,806 36,136 43,072 32,610 28,699
---------- ---------- ---------- ---------- ----------
$3,548,331 $3,551,434 $3,568,651 $3,460,430 $3,371,798
========== ========== ========== ========== ==========
LIABILITIES AND
STOCKHOLDERS'
EQUITY
Current
Liabilities:
Current
portion of
long-term
debt $ 10,385 $ 11,414 $ 9,648 $ 9,429 $ 9,429
Current
portion of
capital
lease
obligations 33,682 864 851 19,140 2,978
Accounts
payable and
accrued
expenses 101,942 93,079 119,321 97,134 86,118
Other current
liabilities 273,185 254,522 258,940 280,250 254,778
---------- ---------- ---------- ---------- ----------
Total
current
liabilities 419,194 359,879 388,760 405,953 353,303
---------- ---------- ---------- ---------- ----------
Long-Term Debt 927,701 928,308 929,114 933,188 934,489
Capital Lease
Obligations 8,192 8,439 8,642 9,000 9,269
Deferred Income
Taxes 492,131 493,701 480,447 386,384 373,931
Deferred Gains
and Other
Liabilities 127,217 131,259 130,311 112,731 96,470
Minority
Interest in
Subsidiaries 11,981 12,207 9,558 8,803 7,193
Stockholders'
Equity:
Preferred
stock -- -- -- -- --
Common stock 323 323 322 321 321
Additional
paid-in
capital 913,874 910,843 905,702 902,120 899,016
Retained
earnings 1,274,289 1,235,932 1,198,024 1,130,076 1,059,794
Shares held
in treasury,
at cost (628,041) (531,236) (486,505) (431,550) (366,365)
Accumulated
other
comprehensive
income
(loss):
Cumulative
translation
adjustments 2,344 2,337 1,938 1,712 1,428
Unrealized
gain (loss)
on
available-
for-sale
marketable
securities (874) (558) 2,338 1,692 2,949
---------- ---------- ---------- ---------- ----------
Total
stockholders'
equity 1,561,915 1,617,641 1,621,819 1,604,371 1,597,143
---------- ---------- ---------- ---------- ----------
$3,548,331 $3,551,434 $3,568,651 $3,460,430 $3,371,798
========== ========== ========== ========== ==========
Contact Information: For additional information, contact: Molly Hottinger (954) 627-5278 www.seacorholdings.com