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,
-------------------- --------------------
2007 2006 2007 2006
--------- --------- --------- ---------
Operating Revenues $ 325,454 $ 330,986 $ 636,217 $ 636,901
--------- --------- --------- ---------
Costs and Expenses:
Operating expenses 198,818 187,149 387,476 356,793
Administrative and general 33,937 32,865 68,337 64,358
Depreciation and
amortization 38,055 42,318 76,930 85,578
--------- --------- --------- ---------
270,810 262,332 532,743 506,729
--------- --------- --------- ---------
Gains on Asset Dispositions and
Impairments, Net 42,540 24,089 54,697 44,966
--------- --------- --------- ---------
Operating Income 97,184 92,743 158,171 175,138
--------- --------- --------- ---------
Other Income (Expense):
Interest income 11,456 9,086 23,680 16,222
Interest expense (12,108) (12,847) (25,376) (26,915)
Derivative transaction gains
(losses), net (254) 3,084 (124) 272
Foreign currency transaction
gains (losses), net 460 1,217 (130) 1,376
Marketable security
transaction losses, net (9,430) (3,341) (14,118) (6,926)
Other, net 639 595 596 623
--------- --------- --------- ---------
(9,237) (2,206) (15,472) (15,348)
--------- --------- --------- ---------
Income Before Income Tax
Expense, Minority Interest in
Income of Subsidiaries and
Equity In Earnings of 50% or
Less Owned Companies 87,947 90,537 142,699 159,790
Income Tax Expense 30,206 33,703 49,048 59,134
--------- --------- --------- ---------
Income Before Minority Interest
in Income of Subsidiaries and
Equity in Earnings of 50% or
Less Owned Companies 57,741 56,834 93,651 100,656
Minority Interest in Income of
Subsidiaries (304) (104) (482) (187)
Equity in Earnings of 50% or
Less Owned Companies 7,829 6,031 10,249 12,400
--------- --------- --------- ---------
Net Income $ 65,266 $ 62,761 $ 103,418 $ 112,869
--------- --------- --------- ---------
Basic Earnings Per Common Share $ 2.73 $ 2.52 $ 4.29 $ 4.55
Diluted Earnings Per Common
Share $ 2.41 $ 2.24 $ 3.80 $ 4.04
Weighted Average Common Shares
Outstanding:
Basic 23,886 24,869 24,119 24,828
Diluted 27,582 28,568 27,832 28,542
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,
2007 2007 2006 2006 2006
-------- -------- -------- -------- --------
Operating Revenues $325,454 $310,763 $337,183 $349,361 $330,986
-------- -------- -------- -------- --------
Costs and Expenses:
Operating expenses 198,818 188,658 189,799 196,608 187,149
Administrative and
general 33,937 34,400 35,522 30,880 32,865
Depreciation and
amortization 38,055 38,875 40,159 40,977 42,318
-------- -------- -------- -------- --------
270,810 261,933 265,480 268,465 262,332
-------- -------- -------- -------- --------
Gains on Asset
Dispositions and
Impairments, Net 42,540 12,157 20,957 12,054 24,089
-------- -------- -------- -------- --------
Operating Income 97,184 60,987 92,660 92,950 92,743
-------- -------- -------- -------- --------
Other Income (Expense):
Interest income 11,456 12,224 11,492 10,279 9,086
Interest expense (12,108) (13,268) (13,457) (13,307) (12,847)
Derivative transaction
gains (losses), net (254) 130 3,258 2,813 3,084
Foreign currency
transaction gains
(losses), net 460 (590) 332 650 1,217
Marketable security
transaction gains
(losses), net (9,430) (4,688) (6,626) 4,549 (3,341)
Other, net 639 (43) 207 117 595
-------- -------- -------- -------- --------
(9,237) (6,235) (4,794) 5,101 (2,206)
-------- -------- -------- -------- --------
Income Before Income Tax
Expense, Minority
Interest in Income of
Subsidiaries and Equity
In Earnings (Losses) of
50% or Less Owned
Companies 87,947 54,752 87,866 98,051 90,537
Income Tax Expense 30,206 18,842 28,949 37,037 33,703
-------- -------- -------- -------- --------
Income Before Minority
Interest in Income of
Subsidiaries and Equity
in Earnings (Losses) of
50% or Less Owned
Companies 57,741 35,910 58,917 61,014 56,834
Minority Interest in
Income of Subsidiaries (304) (178) (367) (451) (104)
Equity in Earnings
(Losses) of 50% or Less
Owned Companies 7,829 2,420 (195) 2,607 6,031
-------- -------- -------- -------- --------
Net Income $ 65,266 $ 38,152 $ 58,355 $ 63,170 $ 62,761
-------- -------- -------- -------- --------
Basic Earnings Per Common
Share $ 2.73 $ 1.57 $ 2.40 $ 2.57 $ 2.52
Diluted Earnings Per
Common Share $ 2.41 $ 1.40 $ 2.12 $ 2.28 $ 2.24
Weighted Average Common
Shares Outstanding:
Basic 23,886 24,354 24,311 24,575 24,869
Diluted 27,582 28,077 28,053 28,282 28,568
Common Shares Outstanding
at Period End 23,895 24,181 24,519 24,457 24,801
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,
2007 2007 2006 2006 2006
-------- -------- --------- --------- --------
Offshore Marine Services
Operating Revenues $171,442 $170,928 $ 174,753 $ 179,687 $168,285
-------- -------- --------- --------- --------
Costs and Expenses:
Operating expenses 88,596 92,999 82,988 89,791 86,695
Administrative and
general 11,893 13,023 13,101 10,118 11,470
Depreciation and
amortization 14,515 16,524 17,239 19,353 21,793
-------- -------- --------- --------- --------
115,004 122,546 113,328 119,262 119,958
-------- -------- --------- --------- --------
Gains on Asset
Dispositions and
Impairments, Net 38,546 8,294 13,797 10,168 22,489
-------- -------- --------- --------- --------
Operating Income $ 94,984 $ 56,676 $ 75,222 $ 70,593 $ 70,816
-------- -------- --------- --------- --------
Marine Transportation
Services
Operating Revenues $ 25,924 $ 30,556 $ 34,408 $ 35,617 $ 37,446
-------- -------- --------- --------- --------
Costs and Expenses:
Operating expenses 22,865 20,849 20,941 21,017 18,064
Administrative and
general 1,236 1,186 1,096 1,064 1,049
Depreciation and
amortization 9,790 10,158 10,159 10,159 10,162
-------- -------- --------- --------- --------
33,891 32,193 32,196 32,240 29,275
-------- -------- --------- --------- --------
Gains on Asset
Dispositions -- -- -- -- --
-------- -------- --------- --------- --------
Operating Income (Loss) $ (7,967) $ (1,637) $ 2,212 $ 3,377 $ 8,171
-------- -------- --------- --------- --------
Inland River Services
Operating Revenues $ 28,020 $ 26,722 $ 37,841 $ 38,798 $ 36,339
-------- -------- --------- --------- --------
Costs and Expenses:
Operating expenses 13,056 12,305 16,752 18,563 18,649
Administrative and
general 2,101 877 1,330 1,013 829
Depreciation and
amortization 4,332 3,499 3,755 3,804 3,267
-------- -------- --------- --------- --------
19,489 16,681 21,837 23,380 22,745
-------- -------- --------- --------- --------
Gains on Asset
Dispositions 2,622 3,622 84 -- --
-------- -------- --------- --------- --------
Operating Income $ 11,153 $ 13,663 $ 16,088 $ 15,418 $ 13,594
-------- -------- --------- --------- --------
Aviation Services
Operating Revenues $ 55,861 $ 45,433 $ 38,858 $ 43,799 $ 39,903
-------- -------- --------- --------- --------
Costs and Expenses:
Operating expenses 41,212 36,225 32,818 33,269 29,137
Administrative and
general 4,439 4,521 3,880 3,413 4,158
Depreciation and
amortization 6,601 6,079 5,847 5,264 4,591
-------- -------- --------- --------- --------
52,252 46,825 42,545 41,946 37,886
-------- -------- --------- --------- --------
Gains on Asset
Dispositions 1,505 227 7,065 1,880 1,818
-------- -------- --------- --------- --------
Operating Income (Loss) $ 5,114 $ (1,165) $ 3,378 $ 3,733 $ 3,835
-------- -------- --------- --------- --------
Environmental Services
Operating Revenues $ 32,168 $ 26,492 $ 40,762 $ 38,885 $ 36,946
-------- -------- --------- --------- --------
Costs and Expenses:
Operating expenses 23,605 20,753 29,931 26,370 26,345
Administrative and
general 4,323 5,301 5,101 5,931 5,156
Depreciation and
amortization 1,100 909 1,153 731 741
-------- -------- --------- --------- --------
29,028 26,963 36,185 33,032 32,242
-------- -------- --------- --------- --------
Gains (Losses) on Asset
Dispositions and
Impairments, Net (133) (16) 11 6 (215)
-------- -------- --------- --------- --------
Operating Income (Loss) $ 3,007 $ (487) $ 4,588 $ 5,859 $ 4,489
-------- -------- --------- --------- --------
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,
2007 2007 2006 2006 2006
-------- -------- -------- -------- --------
Harbor and Offshore
Towing Services
Operating Revenues $ 12,538 $ 11,682 $ 11,632 $ 12,552 $ 12,156
-------- -------- -------- -------- --------
Costs and Expenses:
Operating expenses 10,003 6,568 7,252 7,744 8,336
Administrative and
general 1,999 2,182 2,089 1,662 1,851
Depreciation and
amortization 1,264 1,264 1,264 1,265 1,275
-------- -------- -------- -------- --------
13,266 10,014 10,605 10,671 11,462
-------- -------- -------- -------- --------
Gains on Asset
Dispositions -- 30 -- -- --
-------- -------- -------- -------- --------
Operating Income (Loss) $ (728) $ 1,698 $ 1,027 $ 1,881 $ 694
-------- -------- -------- -------- --------
Other
Operating Revenues $ 204 $ -- $ -- $ -- $ --
-------- -------- -------- -------- --------
Costs and Expenses:
Operating expenses 174 9 -- -- --
Administrative and
general 207 3 -- 6 2
Depreciation and
amortization -- -- -- -- --
-------- -------- -------- -------- --------
381 12 -- -- 2
-------- -------- -------- -------- --------
Gains on Asset
Dispositions -- -- -- -- --
-------- -------- -------- -------- --------
Operating Loss $ (177) $ (12) $ -- $ (6) $ (2)
-------- -------- -------- -------- --------
Corporate and
Eliminations
Operating Revenues $ (703) $ (1,050) $ (1,071) $ 23 $ (89)
-------- -------- -------- -------- --------
Costs and Expenses:
Operating expenses (693) (1,050) (883) (146) (77)
Administrative and
general 7,739 7,307 8,925 7,673 8,350
Depreciation and
amortization 453 442 742 401 489
-------- -------- -------- -------- --------
7,499 6,699 8,784 7,928 8,762
-------- -------- -------- -------- --------
Losses on Asset
Dispositions -- -- -- -- (3)
-------- -------- -------- -------- --------
Operating Loss $ (8,202) $ (7,749) $ (9,855) $ (7,905) $ (8,854)
-------- -------- -------- -------- --------
SEACOR HOLDINGS INC.
SELECTED CONSOLIDATED BALANCE SHEET DATA
(in thousands, unaudited)
Jun. 30, Mar. 31, Dec. 31, Sep. 30, Jun. 30,
2007 2007 2006 2006 2006
--------- --------- --------- --------- ---------
Cash, Cash Equivalents,
Restricted Cash,
Securities, Construction
Reserve Funds and Title
XI Reserve Funds $ 921,617 $ 815,928 $ 925,725 $ 839,057 $ 803,360
Receivables 292,159 300,847 312,956 282,040 278,000
Current Assets 924,792 815,534 938,369 893,813 915,245
Net Property and
Equipment 1,855,641 1,882,731 1,770,210 1,764,990 1,737,811
Total Assets 3,371,798 3,271,047 3,252,982 3,076,296 3,014,963
Current Portion of
Long-term Debt and
Capital Lease
Obligations 12,407 11,736 11,708 10,443 8,970
Current Liabilities 353,303 314,012 295,509 287,872 287,797
Long-term Debt & Capital
Lease Obligations 943,758 959,007 961,003 964,567 955,567
Stockholders' Equity 1,597,143 1,554,233 1,557,078 1,493,036 1,458,302
Contact Information: For additional information, contact: Timothy McKeand Vice President (954) 627-6380 www.seacorholdings.com