Grupo TMM, S.A.B. and subsidiaries
Balance Sheet (under discontinuing operations)*
- millions of dollars -
March 31, December 31,
2009 2008
============ ============
Current assets:
Cash and cash equivalents 142.117 168.447
------------ ------------
Accounts receivable
Accounts receivable - Net 51.566 56.548
------------ ------------
Other accounts receivable 32.925 23.750
------------ ------------
Prepaid expenses and other current assets 10.569 11.653
------------ ------------
Total current assets 237.177 260.398
============ ============
Property, machinery and equipment 825.402 806.911
------------ ------------
Cumulative Depreciation (130.749) (124.396)
------------ ------------
Property, machinery and equipment - Net 694.653 682.515
============ ============
Other assets 48.671 47.821
============ ============
Deferred taxes 97.276 97.276
============ ============
Total assets 1,077.777 1,088.010
============ ============
Current liabilities:
Bank loans and current maturities of long-term
liabilities 22.533 21.063
------------ ------------
Sale of accounts receivable 15.457 14.976
------------ ------------
Suppliers 32.245 33.039
------------ ------------
Other accounts payable and accrued expenses 47.036 38.827
------------ ------------
Total current liabilities 117.271 107.905
============ ============
Long-term liabilities:
Bank loans 62.336 64.795
------------ ------------
Trust certificates debt 598.302 615.609
------------ ------------
Sale of accounts receivable 97.408 101.035
------------ ------------
Other long-term liabilities 26.909 27.483
------------ ------------
Total long-term liabilities 784.955 808.922
============ ============
Total liabilities 902.226 916.827
============ ============
Stockholders' equity
Common stock 114.058 114.058
------------ ------------
Retained earnings 86.849 82.117
------------ ------------
Initial accumulated translation loss (17.757) (17.757)
------------ ------------
Cumulative translation adjusted (13.757) (13.312)
------------ ------------
169.393 165.106
------------ ------------
Minority interest 6.158 6.077
------------ ------------
Total stockholders´ equity 175.551 171.183
============ ============
Total liabilities and stockholders´ equity 1,077.777 1,088.010
============ ============
*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
March 31,
----------------------
2009 2008
========== ==========
Ports 1.887 2.431
Maritime 54.450 48.953
Logistics 21.881 32.667
Corporate and others 1.863 1.962
Eliminations (0.116) (0.096)
---------- ----------
Revenue from freight and services 79.965 85.917
---------- ----------
Ports (1.164) (1.556)
Maritime (36.297) (32.010)
Logistics (23.197) (33.521)
Corporate and others (2.167) (1.864)
Eliminations 0.116 0.096
---------- ----------
Cost of freight and services (62.709) (68.855)
---------- ----------
Ports (0.182) (0.216)
Maritime (6.825) (3.625)
Logistics (0.946) (1.219)
Corporate and others (0.004) (0.002)
---------- ----------
Depreciation of vessels and equipment (7.957) (5.062)
---------- ----------
Corporate expenses (3.537) (4.606)
---------- ----------
Ports 0.541 0.659
Maritime 11.328 13.318
Logistics (2.262) (2.073)
Corporate and others (0.308) 0.096
Corporate expenses (3.537) (4.606)
Other (expenses) income - Net (0.583) (0.899)
---------- ----------
Operating Income 5.179 6.495
========== ==========
Financial (expenses) income - Net (22.564) (14.512)
---------- ----------
Exchange gain (loss) - Net 22.065 (1.890)
---------- ----------
Net financial cost (0.499) (16.402)
---------- ----------
Gain (loss) before taxes 4.680 (9.907)
========== ==========
Benefit (provision) for taxes 0.155
---------- ----------
Net income (loss) for the period 4.835 (9.907)
========== ==========
Attributable to:
Minority interest 0.102 0.372
---------- ----------
Equity holders of GTMM, S.A.B. 4.733 (10.279)
========== ==========
Weighted average outstanding shares (millions) 55.227 56.897
Income (loss) earnings per share (dollars / share) 0.09 (0.18)
Outstanding shares at end of period (millions) 55.227 56.888
Income (loss) earnings per share (dollars / share) 0.09 (0.18)
========== ==========
*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
March 31,
--------------------
2009 2008
========= =========
Cash flow from operation activities:
Net Income (loss) before discontinuing operations 4.835 (9.907)
--------- ---------
Charges (credits) to income not affecting resources:
Depreciation & amortization 11.835 8.766
--------- ---------
Other non-cash items 1.738 17.376
--------- ---------
Total non-cash items 13.573 26.142
--------- ---------
Changes in assets & liabilities 2.758 (0.656)
--------- ---------
Total adjustments 16.331 25.486
--------- ---------
Net cash provided by operating activities 21.166 15.579
========= =========
Cash flow from investing activities:
Proceeds from sales of assets 1.311 0.038
--------- ---------
Payments for purchases of assets (27.024) (54.390)
--------- ---------
Common stock decrease of subsidiaries (0.490)
--------- ---------
Net cash used in investment activities (25.713) (54.842)
========= =========
Cash flow provided by financing activities:
Short-term borrowings (net) (0.427) 2.743
--------- ---------
Sale (repurchase) of accounts receivable (net) (7.224) (7.296)
--------- ---------
Repayment of long-term debt (8.626) (4.744)
--------- ---------
Proceeds from issuance of long-term debt 53.250
--------- ---------
Acquisition of treasury shares, net (0.095)
--------- ---------
Net cash (used in) provided by financing
activities (16.277) 43.858
========= =========
Exchange losses on cash (5.506)
--------- ---------
Net (decrease) increase in cash (26.330) 4.595
--------- ---------
Cash at beginning of period 168.447 52.235
--------- ---------
Cash at end of period 142.117 56.830
========= =========
*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