SEACOR HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data, unaudited)
Three Months Ended Nine months Ended
September 30, September 30,
-------------------- --------------------
2007 2006 2007 2006
--------- --------- --------- ---------
Operating Revenues $ 359,923 $ 349,361 $ 996,140 $ 986,262
--------- --------- --------- ---------
Costs and Expenses:
Operating 213,992 196,608 601,468 553,401
Administrative and general 36,883 30,880 105,220 95,238
Depreciation and amortization 37,443 40,977 114,373 126,555
--------- --------- --------- ---------
288,318 268,465 821,061 775,194
--------- --------- --------- ---------
Gains on Asset Dispositions and
Impairments, Net 19,560 12,054 74,257 57,020
--------- --------- --------- ---------
Operating Income 91,165 92,950 249,336 268,088
--------- --------- --------- ---------
Other Income (Expense):
Interest income 11,274 10,279 34,954 26,501
Interest expense (10,855) (13,307) (36,231) (40,222)
Derivative gains, net 5,221 2,813 5,097 3,085
Foreign currency gains, net 316 650 186 2,026
Marketable security gains
(losses), net 11,960 4,549 (2,158) (2,377)
Other, net (716) 117 (120) 740
--------- --------- --------- ---------
17,200 5,101 1,728 (10,247)
--------- --------- --------- ---------
Income Before Income Tax
Expense, Minority Interest in
Income of Subsidiaries and
Equity In Earnings of 50% or
Less Owned Companies 108,365 98,051 251,064 257,841
Income Tax Expense 40,339 37,037 89,387 96,171
--------- --------- --------- ---------
Income Before Minority Interest
in Income of Subsidiaries and
Equity in Earnings of 50% or
Less Owned Companies 68,026 61,014 161,677 161,670
Minority Interest in Income of
Subsidiaries (927) (451) (1,409) (638)
Equity in Earnings of 50% or
Less Owned Companies 3,183 2,607 13,432 15,007
--------- --------- --------- ---------
Net Income $ 70,282 $ 63,170 $ 173,700 $ 176,039
========= ========= ========= =========
Basic Earnings Per Common Share $ 3.02 $ 2.57 $ 7.29 $ 7.11
Diluted Earnings Per Common
Share $ 2.66 $ 2.28 $ 6.44 $ 6.32
Weighted Average Common Shares
Outstanding:
Basic 23,234 24,575 23,821 24,743
Diluted 26,905 28,282 27,525 28,448
SEACOR HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data, unaudited)
Three Months Ended
-----------------------------------------------------
Sep. 30, Jun. 30, Mar. 31, Dec. 31, Sep. 30,
2007 2007 2007 2006 2006
--------- --------- --------- --------- ---------
Operating Revenues $ 359,923 $ 325,454 $ 310,763 $ 337,183 $ 349,361
--------- --------- --------- --------- ---------
Costs and Expenses:
Operating 213,992 198,818 188,658 189,799 196,608
Administrative and
general 36,883 33,937 34,400 35,522 30,880
Depreciation and
amortization 37,443 38,055 38,875 40,159 40,977
--------- --------- --------- --------- ---------
288,318 270,810 261,933 265,480 268,465
--------- --------- --------- --------- ---------
Gains on Asset
Dispositions and
Impairments, Net 19,560 42,540 12,157 20,957 12,054
--------- --------- --------- --------- ---------
Operating Income 91,165 97,184 60,987 92,660 92,950
--------- --------- --------- --------- ---------
Other Income
(Expense):
Interest income 11,274 11,456 12,224 11,492 10,279
Interest expense (10,855) (12,108) (13,268) (13,457) (13,307)
Derivative gains
(losses), net 5,221 (254) 130 3,258 2,813
Foreign currency
gains (losses), net 316 460 (590) 332 650
Marketable
security gains
(losses), net 11,960 (9,430) (4,688) (6,626) 4,549
Other, net (716) 639 (43) 207 117
--------- --------- --------- --------- ---------
17,200 (9,237) (6,235) (4,794) 5,101
--------- --------- --------- --------- ---------
Income Before Income
Tax Expense,
Minority Interest
in Income of
Subsidiaries and
Equity In Earnings
(Losses) of 50% or
Less Owned
Companies 108,365 87,947 54,752 87,866 98,051
Income Tax Expense 40,339 30,206 18,842 28,949 37,037
--------- --------- --------- --------- ---------
Income Before
Minority Interest
in Income of
Subsidiaries and
Equity in Earnings
(Losses) of 50% or
Less Owned
Companies 68,026 57,741 35,910 58,917 61,014
Minority Interest in
Income of
Subsidiaries (927) (304) (178) (367) (451)
Equity in Earnings
(Losses) of 50% or
Less Owned
Companies 3,183 7,829 2,420 (195) 2,607
--------- --------- --------- --------- ---------
Net Income $ 70,282 $ 65,266 $ 38,152 $ 58,355 $ 63,170
========= ========= ========= ========= =========
Basic Earnings Per
Common Share $ 3.02 $ 2.73 $ 1.57 $ 2.40 $ 2.57
Diluted Earnings Per
Common Share $ 2.66 $ 2.41 $ 1.40 $ 2.12 $ 2.28
Weighted Average
Common Shares
Outstanding:
Basic 23,234 23,886 24,354 24,311 24,575
Diluted 26,905 27,582 28,077 28,053 28,282
Common Shares
Outstanding at
Period End 23,157 23,895 24,181 24,519 24,457
SEACOR HOLDINGS INC.
OPERATING INCOME (LOSS) BY LINE OF BUSINESS
(in thousands, unaudited)
Three Months Ended
---------------------------------------------------
Sep. 30, Jun. 30, Mar. 31, Dec. 31, Sep. 30,
2007 2007 2007 2006 2006
--------- --------- --------- --------- ---------
Offshore Marine
Services
Operating Revenues $ 179,618 $ 171,442 $ 170,928 $ 174,753 $ 179,687
--------- --------- --------- --------- ---------
Costs and Expenses:
Operating 95,345 88,596 92,999 82,988 89,791
Administrative and
general 13,137 11,893 13,023 13,101 10,118
Depreciation and
amortization 14,069 14,515 16,524 17,239 19,353
--------- --------- --------- --------- ---------
122,551 115,004 122,546 113,328 119,262
--------- --------- --------- --------- ---------
Gains on Asset
Dispositions 13,222 38,546 8,294 13,797 10,168
--------- --------- --------- --------- ---------
Operating Income $ 70,289 $ 94,984 $ 56,676 $ 75,222 $ 70,593
========= ========= ========= ========= =========
Marine Transportation
Services
Operating Revenues $ 27,730 $ 25,924 $ 30,556 $ 34,408 $ 35,617
--------- --------- --------- --------- ---------
Costs and Expenses:
Operating 19,207 22,865 20,849 20,941 21,017
Administrative and
general 1,150 1,236 1,186 1,096 1,064
Depreciation and
amortization 9,536 9,790 10,158 10,159 10,159
--------- --------- --------- --------- ---------
29,893 33,891 32,193 32,196 32,240
--------- --------- --------- --------- ---------
Gains on Asset
Dispositions -- -- -- -- --
--------- --------- --------- --------- ---------
Operating Income
(Loss) $ (2,163) $ (7,967) $ (1,637) $ 2,212 $ 3,377
========= ========= ========= ========= =========
Inland River Services
Operating Revenues $ 32,656 $ 28,020 $ 26,722 $ 37,841 $ 38,798
--------- --------- --------- --------- ---------
Costs and Expenses:
Operating 16,234 13,056 12,305 16,752 18,563
Administrative and
general 1,753 2,101 877 1,330 1,013
Depreciation and
amortization 4,256 4,332 3,499 3,755 3,804
--------- --------- --------- --------- ---------
22,243 19,489 16,681 21,837 23,380
--------- --------- --------- --------- ---------
Gains on Asset
Dispositions 1,592 2,622 3,622 84 --
--------- --------- --------- --------- ---------
Operating Income $ 12,005 $ 11,153 $ 13,663 $ 16,088 $ 15,418
========= ========= ========= ========= =========
Aviation Services
Operating Revenues $ 62,449 $ 55,861 $ 45,433 $ 38,858 $ 43,799
--------- --------- --------- --------- ---------
Costs and Expenses:
Operating 41,647 41,212 36,225 32,818 33,269
Administrative and
general 4,590 4,439 4,521 3,880 3,413
Depreciation and
amortization 7,015 6,601 6,079 5,847 5,264
--------- --------- --------- --------- ---------
53,252 52,252 46,825 42,545 41,946
--------- --------- --------- --------- ---------
Gains on Asset
Dispositions 4,304 1,505 227 7,065 1,880
--------- --------- --------- --------- ---------
Operating Income
(Loss) $ 13,501 $ 5,114 $ (1,165) $ 3,378 $ 3,733
========= ========= ========= ========= =========
Environmental Services
Operating Revenues $ 42,287 $ 32,168 $ 26,492 $ 40,762 $ 38,885
--------- --------- --------- --------- ---------
Costs and Expenses:
Operating 30,316 23,605 20,753 29,931 26,370
Administrative and
general 5,931 4,323 5,301 5,101 5,931
Depreciation and
amortization 1,096 1,100 909 1,153 731
--------- --------- --------- --------- ---------
37,343 29,028 26,963 36,185 33,032
--------- --------- --------- --------- ---------
Gains (Losses) on
Asset Dispositions
and Impairments, Net 75 (133) (16) 11 6
--------- --------- --------- --------- ---------
Operating Income
(Loss) $ 5,019 $ 3,007 $ (487) $ 4,588 $ 5,859
========= ========= ========= ========= =========
Harbor and Offshore
Towing Services
Operating Revenues $ 12,351 $ 12,538 $ 11,682 $ 11,632 $ 12,552
--------- --------- --------- -------- --------
Costs and Expenses:
Operating 8,797 10,003 6,568 7,252 7,744
Administrative and
general 1,769 1,999 2,182 2,089 1,662
Depreciation and
amortization 1,264 1,264 1,264 1,264 1,265
--------- --------- --------- -------- --------
11,830 13,266 10,014 10,605 10,671
--------- --------- --------- -------- --------
Gains (Losses) on
Asset Dispositions
and Impairments, Net (100) -- 30 -- --
--------- --------- --------- -------- --------
Operating Income
(Loss) $ 421 $ (728) $ 1,698 $ 1,027 $ 1,881
========= ========= ========= ======== ========
Other
Operating Revenues $ 3,058 $ 204 $ -- $ -- $ --
--------- --------- --------- -------- --------
Costs and Expenses:
Operating 2,646 174 9 -- --
Administrative and
general 333 207 3 -- 6
Depreciation and
amortization -- -- -- -- --
--------- --------- --------- -------- --------
2,979 381 12 -- --
--------- --------- --------- -------- --------
Gains on Asset
Dispositions 467 -- -- -- --
--------- --------- --------- -------- --------
Operating Income
(Loss) $ 546 $ (177) $ (12) $ -- $ (6)
========= ========= ========= ======== ========
Corporate and
Eliminations
Operating Revenues $ (226) $ (703) $ (1,050) $ (1,071) $ 23
--------- --------- --------- -------- --------
Costs and Expenses:
Operating (200) (693) (1,050) (883) (146)
Administrative and
general 8,220 7,739 7,307 8,925 7,673
Depreciation and
amortization 207 453 442 742 401
--------- --------- --------- -------- --------
8,227 7,499 6,699 8,784 7,928
--------- --------- --------- -------- --------
Gains on Asset
Dispositions -- -- -- -- --
--------- --------- --------- -------- --------
Operating Loss $ (8,453) $ (8,202) $ (7,749) $ (9,855) $ (7,905)
========= ========= ========= ======== ========
SEACOR HOLDINGS INC.
SELECTED CONSOLIDATED BALANCE SHEET DATA
(in thousands, unaudited)
Sep. 30, Jun. 30, Mar. 31, Dec. 31, Sep. 30,
2007 2007 2007 2006 2006
--------- --------- --------- --------- ---------
Cash, Cash Equivalents,
Restricted Cash,
Securities, Construction
Reserve Funds and Title
XI Reserve Funds $ 876,468 $ 921,617 $ 815,928 $ 925,725 $ 839,057
Receivables 333,634 292,159 300,847 312,956 282,040
Current Assets 874,607 924,792 815,534 938,369 893,813
Net Property and
Equipment 1,951,744 1,855,641 1,882,731 1,770,210 1,764,990
Total Assets 3,460,430 3,371,798 3,271,047 3,252,982 3,076,296
Current Portion of
Long-term Debt and
Capital Lease
Obligations 28,569 12,407 11,736 11,708 10,443
Current Liabilities 405,953 353,303 314,012 295,509 287,872
Long-term Debt & Capital
Lease Obligations 942,188 943,758 959,007 961,003 964,567
Stockholders' Equity 1,604,371 1,597,143 1,554,233 1,557,078 1,493,036
Contact Information: Contact: Timothy McKeand Vice President (954) 627-6380 www.seacorholdings.com.