U.S. Markets open in 9 hrs 1 min
  • Crude Oil

    70.51
    -0.05 (-0.07%)
     
  • Gold

    1,768.40
    -9.80 (-0.55%)
     
  • Silver

    23.03
    +0.46 (+2.05%)
     
  • EUR/USD

    1.1696
    -0.0034 (-0.2924%)
     
  • 10-Yr Bond

    1.3360
    +0.0120 (+0.91%)
     
  • Vix

    20.87
    -3.49 (-14.33%)
     
  • GBP/USD

    1.3619
    -0.0045 (-0.3282%)
     
  • USD/JPY

    109.7800
    +0.5600 (+0.5127%)
     
  • BTC-USD

    44,259.31
    +123.82 (+0.28%)
     
  • CMC Crypto 200

    1,089.55
    +49.07 (+4.72%)
     
  • FTSE 100

    7,083.37
    +102.39 (+1.47%)
     
  • Nikkei 225

    29,639.40
    -200.31 (-0.67%)
     

Navios Maritime Partners L.P. Reports Financial Results for the Fourth Quarter and Year Ended December 31, 2020

  • Oops!
    Something went wrong.
    Please try again later.
·50 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.
  • Revenue:
    $226.8 million for the year ended 2020
    $69.2 million for Q4 2020

  • Net cash from operating activities:
    $94.1 million for the year ended 2020
    $25.4 million for Q4 2020

  • Adjusted EBITDA:
    $99.8 million for the year ended 2020
    $35.5 million for Q4 2020

  • Acquisition of Navios Maritime Containers L.P.
    Unit holders approve merger
    Merger to be completed on March 31, 2021

  • Focused charter strategy for 2021
    89.4% of available container vessel days are fixed
    53.5% of available drybulk vessel days are exposed to market rates

  • Fleet Renewal:
    Acquisition of six drybulk vessels with an average age of ~ 2.0 years
    Sale of four vessels with an average age of ~ 13.0 years

  • $0.05 per unit cash distribution for Q4 2020

MONACO, March 24, 2021 (GLOBE NEWSWIRE) -- Navios Maritime Partners L.P. (“Navios Partners”) (NYSE: NMM), an international owner and operator of dry cargo vessels, today reported its financial results for the fourth quarter and year ended December 31, 2020.

Angeliki Frangou, Chairman and Chief Executive Officer of Navios Partners stated, “I am pleased with the results for the full year and fourth quarter of 2020. For the full year 2020, Navios Partners reported revenue of $226.8 million and adjusted EBITDA of $99.8 million. For the fourth quarter, Navios Partners reported revenue of $69.2 million and adjusted EBITDA of $35.5 million.”

Angeliki Frangou continued, “Our approved merger with Navios Maritime Containers will be a transformative transaction. Proforma for the merger, we will have 85 vessels and have one of the 10 largest publicly listed dry cargo fleets. The transaction also provides significant benefits of diversification. Approximately half of our vessels in the fleet will be dry bulk vessels and the other half will be containerships. Navios Partners is well positioned to benefit from the different sector fundamentals.

The transaction builds scale through a larger, diversified asset base. We will also benefit from eliminating duplicative costs. The financial potency of the combination can be measured through proforma combined revenue. Had the merger been effective for 2020, revenue would have been $354 million. For 2021, contracted revenue already exceeds this amount and with more than a third of available days either open or index linked, there is ample opportunity for significant additional revenue and free cash flow. ”

Acquisition of Navios Maritime Containers L.P.

On March 24, 2021, at a Special Meeting of limited partners of Navios Maritime Containers L.P. (“Navios Containers”), the Navios Containers’ common unit holders approved the merger (the “Merger”) contemplated by the previously announced Agreement and Plan of Merger, (the “Merger Agreement”), dated December 31, 2020, by and among Navios Partners, its direct wholly-owned subsidiary NMM Merger Sub LLC (“Merger Sub”), Navios Containers and its general partner, Navios Maritime Containers GP LLC. Pursuant to the Merger Agreement, Merger Sub will be merged with and into Navios Containers, with Navios Containers being a wholly-owned subsidiary of Navios Partners.

Pursuant to the terms of the Merger Agreement, at the effective time of the Merger, each outstanding common unit representing limited partner interests in Navios Containers that is held by a common unit holder other than Navios Partners, Navios Containers and their respective subsidiaries will be cancelled and automatically converted into the right to receive 0.39 of a common unit representing limited partner interests in Navios Partners.

The Merger is expected to be completed on March 31, 2021. The assets and liabilities and results of operations of Navios Containers will be included in Navios Partners’ consolidated results of operations from and only for periods subsequent to the closing of the Merger. Following the Merger, Navios Containers will no longer be a publicly traded company.

Fleet Developments

  • Three Bareboat Charter-in Newbuilding Capesize Vessels

In January 2021, Navios Partners agreed to bareboat charter-in three Japanese newbuilding capesize vessels from an unrelated third party. Each vessel has approximately 180,000 dwt and is being bareboat chartered-in for 15 years. Navios Partners has the option to acquire the vessels starting at the end of year four until the end of the charter period. Assuming exercise of the option at the end of the 15-year period, the implied fixed interest rate is 4.4%. The vessels are expected to be delivered into Navios Partners’ fleet during the second half of 2022.

  • Acquisition of two Kamsarmax Vessels

In March 2021, Navios Partners agreed to acquire from Navios Maritime Holdings Inc. (“Navios Holdings”) (NYSE:NM) the Navios Avior, a 2012 built Kamsarmax vessel of 81,355 dwt, and the Navios Centaurus, a 2012 built Kamsarmax vessel of 81,472 dwt, for a purchase price of 39.3 million, including working capital adjustments. The acquisition of the vessels will be financed with a $26.7 million to be drawn from a new credit facility from a commercial bank and the remaining balance with available cash.

  • Acquisition of one Newbuilding Kamsarmax Vessel

In March 2021, Navios Partners agreed to acquire from an unrelated third party a newbuilding Kamsarmax vessel for a purchase price of $31.6 million. The vessel has approximately 81,000 dwt and is expected to be delivered into Navios Partners’ fleet during the second half of 2022.

  • $ 32.8 million Sale of four Vessels in Q1 2021

In January 2021, Navios Partners, completed the sale of the Solar N, a 2006-built Containership of 3,398 TEU to an unrelated third party for a net sale price of $11.1 million.

In January 2021, Navios Partners, completed the sale of the Esperanza N, a 2008-built Containership of 2,007 TEU to an unrelated third party for the net sale price of $4.6 million.

In February 2021, Navios Partners, completed the sale of the Castor N, a 2007-built Containership of 3,091 TEU to an unrelated third party for a net sale price of $8.9 million.

In February 2021, Navios Partners agreed to sell the Joie N, a 2011-built Ultra Handymax vessel of 56,557 dwt, to an unrelated third party, for a net sale price of approximately $8.2 million.

Financing Arrangements

In March 2021, Navios Partners entered into a new credit facility with a commercial bank for a total amount of $58.0 million in order to refinance two dry bulk vessels and to finance the acquisition of two dry bulk vessels. The credit facility has an amortization profile of 8.8 years, matures in March 2026 and bears interest at LIBOR plus 3% per annum.

Navios Partners is in advance discussions with a commercial bank for a new credit facility of up to $115.0 million for the refinancing of its’ existing facility maturing in August 2021. The new facility is expected to have an amortization profile of 5.0 years, matures in the second quarter of 2025 and bears interest at LIBOR plus 3% per annum. The transaction is expected to close in the second quarter of 2021. No assurance can be provided that the definitive agreement will be executed or that the refinancing will be consummated in whole or in part.

Cash Distribution

The Board of Directors of Navios Partners declared a cash distribution for the fourth quarter of 2020 of $0.05 per unit. The distribution was paid on February 12, 2021 to all unitholders of record as of February 9, 2021. The aggregate amount of the declared distribution was $0.6 million. The declaration and payment of any further dividends remain subject to the discretion of the Board of Directors and will depend on, among other things, Navios Partners’ cash requirements as measured by market opportunities and restrictions under its credit agreements and other debt obligations and such other factors as the Board of Directors may deem advisable.

Charter coverage for Q1 2021

As of March 22, 2021, Navios Partners and Navios Containers (together, the “Navios Partners Group”) have chartered-out approximately 98% and 100% of the available days for the first quarter of 2021 at an Average Expected daily charter-out rate of $15,151 and $16,949, respectively. The Average Expected daily charter-out rate is the contracted rate net of commissions and is subject to performance by the counterparties and the Navios Partners Group.

Long-Term Cash Flow

Following the completion of the Merger, Navios Partners will own and operate a fleet comprised of 49 dry bulk vessels and 36 containerships. Navios Partners Group has entered into medium to long-term time charter-out agreements for its vessels with a remaining average term of approximately 1.4 years. Navios Partners Group has currently contracted out 79.3% of its available days for 2021, 31.5% for 2022 and 15.8% for 2023, including index-linked charters. Excluding index-linked charters, Navios Partners Group expects to generate revenues of approximately $356.4 million, $201.4 million and $106.0 million, respectively. The Average Expected daily charter-out rate for the fleet is $18,612, $25,011 and $27,828 for 2021, 2022 and 2023, respectively.

EARNINGS HIGHLIGHTS

For the following results and the selected financial data presented herein, Navios Partners has compiled condensed consolidated statements of operations for the three month periods and years ended December 31, 2020 and 2019. The quarterly information was derived from the unaudited condensed consolidated financial statements for the respective periods. EBITDA, Adjusted EBITDA, Adjusted Earnings per Common Unit and Adjusted Net Income are non-GAAP financial measures and should not be used in isolation or substitution for Navios Partners’ results calculated in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”).

Three Month

Three Month

Period Ended

Period Ended

Year Ended

Year Ended

December 31, 2020

December 31, 2019

December 31, 2020

December 31, 2019

(in $‘000 except per unit data)

(unaudited)

(unaudited)

(unaudited)

(unaudited)

Revenue

$

69,233

$

61,268

$

226,771

$

219,379

Net Loss

$

(50,167)

$

(62,947)

$

(68,541)

$

(62,134)

Adjusted Net Income

$

12,830

(1)

$

12,168

(2)

(3)

$

9,936

(4)

$

26,861

(5)

(6)

Net cash provided by operating activities

$

25,386

$

23,300

$

94,086

$

70,395

EBITDA

$

(27,448)

$

(38,202)

$

21,366

$

37,119

Adjusted EBITDA

$

35,549

(1)

$

33,736

(2)

$

99,843

(4)

$

120,040

(5)

Loss per Common Unit (basic and diluted)

$

(4.39)

$

(5.72)

$

(6.13)

$

(5.62)

Adjusted Earnings per Common Unit (basic and diluted)

$

1.12

(1)

$

1.11

(2)

(3)

$

0.89

(4)

$

2.43

(5)

(6)


(1)

Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings per Common Unit for the three month period ended December 31, 2020 have been adjusted to exclude a $51.0 million impairment loss related to four of our vessels and a $12.0 million impairment loss related to the sale of two of our vessels.

(2)

Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings per Common Unit for the three month period ended December 31, 2019 have been adjusted to exclude a $29.3 million impairment loss related to one of our vessels and a $42.6 million other than temporary impairment loss (“OTTI”) in an investment in Navios Containers (“Navios Containers Investment”).

(3)

Adjusted Net Income and Adjusted Earnings per Common Unit for the three month period ended December 31, 2019 have been adjusted to exclude a $3.2 million write-off of deferred finance fees and discount related to prepayments of the Term Loan B Facility in the fourth quarter of 2019.

(4)

Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings per Common Unit for the year ended December 31, 2020 have been adjusted to exclude a $6.9 million loss related to the other-than-temporary impairment recognized in the Navios Partners’ receivable from Navios Europe II, a $57.8 million impairment loss related to seven of our vessels and a $13.8 million impairment loss relating to the sale of three of our vessels.

(5)

Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings per Common Unit for the year ended December 31, 2019 have been adjusted to exclude a $29.4 million impairment loss related to one of our vessels, a $42.6 million OTTI loss in Navios Containers Investment, a $7.3 million impairment loss related to the sale of one of our vessels and a $3.6 million change in estimated guarantee claim receivable.

(6)

Adjusted Net Income and Adjusted Earnings per Common Unit for the year ended December 31, 2019 have been adjusted to exclude a $6.1 million write-off of deferred finance fees and discount related to prepayments of the Term Loan B Facility.

Three month periods ended December 31, 2020 and 2019

Time charter and voyage revenues for the three month period ended December 31, 2020 increased by approximately $8.0 million, or 13.0%, to $69.2 million, as compared to $61.3 million for the same period in 2019. The increase in time charter and voyage revenues was mainly attributable to the increase in the size of our fleet. The available days of the fleet increased to 4,805 days for the three month period ended December 31, 2020, as compared to 3,450 days for the three month period ended December 31, 2019. For the three month period ended December 31, 2020, the time charter equivalent rate, or TCE rate, decreased to $14,021 per day, in relation to $16,981 per day which was for the three month period ended December 31, 2019.

EBITDA for the three month period ended December 31, 2020 and 2019 was affected by items described in the table above. Excluding these items, Adjusted EBITDA increased by $1.8 million to $35.5 million for the three month period ended December 31, 2020, as compared to $33.7 million for the same period in 2019. The increase in Adjusted EBITDA was primarily due to: (i) an approximately $8.0 million increase in time charter and voyage revenues; (ii) a $1.2 million decrease in time charter voyage expenses; and (iii) a $2.4 million increase in other income. The above increase was partially mitigated by a: (i) $6.9 million increase in vessel operating expenses, mainly due to the increased fleet; (ii) $1.6 million increase in general and administrative expenses, mainly due to the increased fleet; (iii) $0.9 million increase in other expenses; and (iv) $0.4 million decrease in equity in net earnings of affiliated companies.

Net Loss for the three month period ended December 31, 2020 was $50.2 million as compared to $62.9 million for the same period in 2019. Net Loss was affected by items described in the table above. Excluding these items, Adjusted Net Income for the three month period ended December 31, 2020 amounted to $12.8 million compared to $12.2 million income for the three month period ended December 31, 2019. The increase in Adjusted Net Income of $0.7 million was due to a: (i) $1.8 million increase in Adjusted EBITDA; and (ii) $1.4 million decrease in interest expense and finance cost, net. The above increase was partially mitigated by a: (i) $0.5 million increase in direct vessel expenses; (ii) $1.2 million increase in depreciation and amortization expense; and (iii) $0.7 million decrease in interest income.

Years ended December 31, 2020 and 2019

Time charter and voyage revenues for the year ended December 31, 2020 increased by $7.4 million, or 3.4%, to $226.8 million, as compared to $219.4 million for the same period in 2019. The increase in time charter and voyage revenues was mainly attributable to the increase in the size of our fleet. The available days of the fleet increased to 17,430 days for the year ended December 31, 2020, as compared to 13,170 days for the year ended December 31, 2019. For the year ended December 31, 2020, the TCE rate, decreased to $12,497 from $15,791 per day for the year ended December 31, 2019.

EBITDA for the year ended December 31, 2020 was $21.4 million, as compared to $37.1 million for the same period in 2019. EBITDA was affected by items described in the table above. Excluding these items, Adjusted EBITDA decreased by $20.2 million to $99.8 million for the year ended December 31, 2020, as compared to $120.0 million for the same period in 2019. The decrease in Adjusted EBITDA was primarily due to a: (i) $25.5 million increase in vessel operating expenses, mainly due to the increased fleet; (ii) $3.0 million increase in general and administrative expenses, mainly due to the increased fleet; (iii) $2.9 million increase in other expenses; and (iv) $1.4 million decrease in equity in net earnings of affiliated companies. The above decrease was partially mitigated by a: (i) $7.4 million increase in time charter and voyage revenues; (ii) $1.3 million decrease in time charter and voyage expenses; and (iii) $4.0 million increase in other income.

Net Loss for the year ended December 31, 2020 was $68.5 million, as compared to $62.1 million loss for the same period in 2019. Net Loss was affected by items described in the table above. Excluding these items, Adjusted Net Income for the year ended December 31, 2020 amounted to $9.9 million compared to $26.9 million for the year ended December 31, 2019. The decrease in Adjusted Net Income of $16.9 million was due to a: (i) $20.2 million decrease in adjusted EBITDA; (ii) $3.4 million increase in direct vessel expenses; (iii) $2.8 million increase in depreciation and amortization expense; and (iv) $5.5 million decrease in interest income. The above decrease was partially mitigated by a $15.0 million decrease in interest expense and finance cost, net.

Fleet Employment Profile

The following table reflects certain key indicators of Navios Partners’ core fleet performance for the three month periods and years ended December 31, 2020 and 2019.

Three Month
Period Ended
December 31,

2020
(unaudited)

Three Month
Period Ended
December 31,
2019
(unaudited)

Year Ended
December 31,

2020
(unaudited)

Year Ended
December 31,
2019
(unaudited)

Available Days(1)

4,805

3,450

17,430

13,170

Operating Days(2)

4,780

3,428

17,245

13,014

Fleet Utilization(3)

99.5

%

99.4

%

98.9

%

98.8

%

Time Charter Equivalent Combined (per day) (4)

$

14,021

$

16,981

$

12,497

$

15,791

Time Charter Equivalent Drybulk (per day) (4)

$

12,722

$

15,004

$

10,989

$

13,427

Time Charter Equivalent Containers (per day) (4)

$

19,507

$

27,400

$

18,385

$

29,685

Vessels operating at period end

52

46

52

46


(1)

Available days for the fleet represent total calendar days the vessels were in Navios Partners’ possession for the relevant period after subtracting off-hire days associated with scheduled repairs, dry dockings or special surveys and ballast days relating to voyages. The shipping industry uses available days to measure the number of days in a relevant period during which a vessel is capable of generating revenues.

(2)

Operating days are the number of available days in the relevant period less the aggregate number of days that the vessels are off-hire due to any reason, including unforeseen circumstances. The shipping industry uses operating days to measure the aggregate number of days in a relevant period during which vessels actually generate revenues.

(3)

Fleet utilization is the percentage of time that Navios Partners’ vessels were available for generating revenue, and is determined by dividing the number of operating days during a relevant period by the number of available days during that period. The shipping industry uses fleet utilization to measure efficiency in finding employment for vessels and minimizing the amount of days that its vessels are off-hire for reasons other than scheduled repairs, dry dockings or special surveys.

(4)

TCE rate: Time Charter Equivalent rate per day is defined as voyage and time charter revenues less voyage expenses during a period divided by the number of available days during the period. The TCE rate per day is a standard shipping industry performance measure used primarily to present the actual daily earnings generated by vessels on various types of charter contracts for the number of available days of the fleet.

Conference Call Details:

Navios Partners' management will host a conference call on Wednesday, March 24, 2021 to discuss the results for the fourth quarter and year ended December 31, 2020.

Call Date/Time: Wednesday, March 24, 2021 at 8:30 am ET
Call Title: Navios Partners Q4 2020 Financial Results Conference Call
US Dial In: +1.866.394.0817
International Dial In: +1.706.679.9759
Conference ID: 319 6066

The conference call replay will be available two hours after the live call and remain available for one week at the following numbers:

US Replay Dial In: +1.800.585.8367
International Replay Dial In: +1.404.537.3406
Conference ID: 319 6066

Slides and audio webcast:

There will also be a live webcast of the conference call, through the Navios Partners website (www.navios-mlp.com) under “Investors”. Participants to the live webcast should register on the website approximately 10 minutes prior to the start of the webcast.

A supplemental slide presentation will be available on the Navios Partners website at www.navios-mlp.com under the "Investors" section at 8:00 am ET on the day of the call.

About Navios Maritime Partners L.P.

Navios Maritime Partners L.P. (NYSE: NMM) is a publicly traded master limited partnership which owns and operates dry cargo vessels. For more information, please visit our website at www.navios-mlp.com.

Forward-Looking Statements

This press release contains forward-looking statements (as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) concerning future events including Navios Partners’ expected cash flow generation, future contracted revenues, future distributions and its ability to have a dividend going forward, opportunities to reinvest cash accretively in a fleet renewal program or otherwise, potential capital gains, its ability to take advantage of dislocation in the market and Navios Partners’ growth strategy and measures to implement such strategy; including expected vessel acquisitions and entering into further time charters. Words such as “may,” “expects,” “intends,” “plans,” “believes,” “anticipates,” “hopes,” “estimates,” and variations of such words and similar expressions are intended to identify forward-looking statements.

These forward-looking statements are based on the information available to, and the expectations and assumptions deemed reasonable by Navios Partners at the time these statements were made. Although Navios Partners believes that the expectations reflected in such forward-looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct. These statements involve risks and are based upon a number of assumptions and estimates that are inherently subject to significant uncertainties and contingencies, many of which are beyond the control of Navios Partners. Actual results may differ materially from those expressed or implied by such forward-looking statements.

Factors that could cause actual results to differ materially include, but are not limited to, risks relating to: global and regional economic and political conditions including the impact of the COVID-19 pandemic and efforts throughout the world to contain its spread, including effects on global economic activity, demand for seaborne transportation of the products we ship, the ability and willingness of charterers to fulfill their obligations to us and prevailing charter rates, shipyards performing scrubber installations, drydocking and repairs, changing vessel crews and availability of financing; potential disruption of shipping routes due to accidents, diseases, pandemics, political events, piracy or acts by terrorists, including the impact of the COVID-19 pandemic and the ongoing efforts throughout the world to contain it; uncertainty relating to global trade, including prices of seaborne commodities and continuing issues related to seaborne volume and ton miles, our continued ability to enter into long-term time charters, our ability to maximize the use of our vessels, expected demand in the dry cargo shipping sector in general and the demand for our Panamax, Capesize, Ultra-Handymax and Containerships in particular, fluctuations in charter rates for dry cargo carriers and container vessels, the aging of our fleet and resultant increases in operations costs, the loss of any customer or charter or vessel, the financial condition of our customers, changes in the availability and costs of funding due to conditions in the bank market, capital markets and other factors, increases in costs and expenses, including but not limited to: crew, insurance, provisions, port expenses, lube oil, bunkers, repairs, maintenance and general and administrative expenses, the expected cost of, and our ability to comply with, governmental regulations and maritime self-regulatory organization standards, as well as standard regulations imposed by our charterers applicable to our business, general domestic and international political conditions, competitive factors in the market in which Navios Partners operates; risks associated with operations outside the United States; and other factors listed from time to time in Navios Partners’ filings with the Securities and Exchange Commission, including its Form 20-Fs and Form 6-Ks. Navios Partners expressly disclaims any obligations or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in Navios Partners’ expectations with respect thereto or any change in events, conditions or circumstances on which any statement is based. Navios Partners makes no prediction or statement about the performance of its common units.

Contacts

Navios Maritime Partners L.P.
+1 (212) 906 8645
Investors@navios-mlp.com

Nicolas Bornozis
Capital Link, Inc.
+1 (212) 661 7566
naviospartners@capitallink.com


EXHIBIT 1

NAVIOS MARITIME PARTNERS L.P.
SELECTED BALANCE SHEET DATA
(Expressed in thousands of U.S. Dollars except unit data)

December 31,
2020
(unaudited)

December 31,
2019
(unaudited)

ASSETS

Cash and cash equivalents, including restricted cash

$

30,728

$

30,402

Other current assets

30,052

45,588

Vessels, net

1,041,138

1,062,258

Other non-current assets

105,351

115,269

Total assets

$

1,207,269

$

1,253,517

LIABILITIES AND PARTNERS’ CAPITAL

Other current liabilities

$

51,417

$

20,004

Total borrowings, net (including current and non-current)

486,857

489,028

Other non-current liabilities

14,165

16,466

Total partners’ capital

654,830

728,019

Total liabilities and partners’ capital

$

1,207,269

$

1,253,517



NAVIOS MARITIME PARTNERS L.P.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Expressed in thousands of U.S. Dollars except unit and per unit data)

Three Month
Period Ended
December 31, 2020
(unaudited)

Three Month Period Ended
December 31, 2019
(unaudited)

Year Ended
December 31, 2020
(unaudited)

Year Ended
December 31, 2019
(unaudited)

Time charter and voyage revenues

$

69,233

$

61,268

226,771

$

219,379

Time charter and voyage expenses

(2,381)

(3,610)

(11,028)

(12,331)

Direct vessel expenses

(2,667)

(2,162)

(10,337)

(6,985)

Vessel operating expenses (management fees entirely through related parties transactions)

(25,308)

(18,387)

(93,732)

(68,188)

General and administrative expenses

(8,168)

(6,559)

(24,012)

(20,984)

Depreciation and amortization

(14,597)

(13,352)

(56,050)

(53,255)

Vessels impairment loss

(62,997)

(29,335)

(71,577)

(36,680)

Interest expense and finance cost, net

(5,523)

(10,062)

(24,159)

(45,254)

Interest income

125

780

639

6,172

Impairment of receivable in affiliated company

(6,900)

Other income

2,711

357

5,055

1,053

Other expense

(1,142)

(265)

(4,344)

(4,990)

Equity in net earnings of affiliated companies

547

(41,620)

1,133

(40,071)

Net loss

$

(50,167)

$

(62,947)

$

(68,541)

$

(62,134)


Earnings/ (loss) per unit:

Three Month
Period Ended
December 31, 2020
(unaudited)

Three Month
Period Ended
December 31, 2019
(unaudited)

Year Ended
December 31, 2020
(unaudited)

Year Ended
December 31, 2019
(unaudited)

Loss per unit:

Common unit (basic and diluted)

$

(4.39

)

$

(5.72

)

$

(6.13

)

$

(5.62

)



NAVIOS MARITIME PARTNERS L.P.
Other Financial Information
(Expressed in thousands of U.S. Dollars except unit data)

Year Ended
December 31, 2020
(unaudited)

Year Ended
December 31, 2019
(unaudited)

Net cash provided by operating activities

$

94,086

$

70,395

Net cash used in investing activities

(83,854)

(17,034)

Net cash used in financing activities

(9,906)

(84,414)

Increase/ (decrease) in cash, cash equivalents and restricted cash

$

326

$

(31,053)


EXHIBIT 2

NAVIOS MARITIME PARTNERS L.P.

Owned Drybulk Vessels

Type

Built

Capacity (DWT)

Navios La Paix

Ultra-Handymax

2014

61,485

Navios Christine B

Ultra-Handymax

2009

58,058

Navios Amaryllis

Ultra-Handymax

2008

58,735

Serenitas N

Ultra-Handymax

2011

56,644

Navios Hyperion

Panamax

2004

75,707

Navios Alegria

Panamax

2004

76,466

Navios Orbiter

Panamax

2004

76,602

Navios Anthos

Panamax

2004

75,798

Navios Azalea

Panamax

2005

74,759

Navios Camelia

Panamax

2009

75,162

Navios Helios

Panamax

2005

77,075

Navios Hope

Panamax

2005

75,397

Navios Sun

Panamax

2005

76,619

Navios Sagittarius

Panamax

2006

75,756

Navios Harmony

Panamax

2006

82,790

Navios Prosperity I

Panamax

2007

75,527

Navios Libertas

Panamax

2007

75,511

Navios Symmetry

Panamax

2006

74,381

Navios Apollon I

Panamax

2005

87,052

Navios Altair I

Panamax

2006

74,475

Navios Sphera

Panamax

2016

84,872

Copernicus N

Panamax

2010

93,062

Unity N

Panamax

2011

79,642

Odysseus N

Panamax

2011

79,642

Navios Victory

Panamax

2014

77,095

Navios Gem

Capesize

2014

181,336

Navios Fantastiks

Capesize

2005

180,265

Navios Aurora II

Capesize

2009

169,031

Navios Pollux

Capesize

2009

180,727

Navios Fulvia

Capesize

2010

179,263

Navios Melodia

Capesize

2010

179,132

Navios Luz

Capesize

2010

179,144

Navios Buena Ventura

Capesize

2010

179,259

Navios Joy

Capesize

2013

181,389

Navios Beaufiks

Capesize

2004

180,310

Navios Ace

Capesize

2011

179,016

Navios Sol

Capesize

2009

180,274

Navios Symphony

Capesize

2010

178,132

Navios Aster

Capesize

2010

179,314

Navios Mars

Capesize

2016

181,259


Bareboat Chartered-in vessel

Type

Built

Capacity
(DWT)

Purchase Option

Navios Libra

Panamax

2019

82,011

Yes


Owned Containerships

Type

Built

Capacity
(TEU)

Hyundai Hongkong

Containership

2006

6,800

Hyundai Singapore

Containership

2006

6,800

Hyundai Tokyo

Containership

2006

6,800

Hyundai Shanghai

Containership

2006

6,800

Hyundai Busan

Containership

2006

6,800

Harmony N

Containership

2006

2,824

Protostar N

Containership

2007

2,741


Bareboat Chartered-in vessels to be delivered

Type

Built

Capacity
(DWT)

Purchase Option

TBN1

Panamax

2021

81,000

Yes

TBN2

Panamax

2021

81,000

Yes

TBN3

Capesize

2022

180,000

Yes

TBN4

Capesize

2022

180,000

Yes

TBN5

Capesize

2022

180,000

Yes


Owned Vessels to be Delivered

Type

Built

Capacity
(DWT)

Navios Avior

Panamax

2012

81,355

Navios Centaurus

Panamax

2012

81,472

TBN6

Panamax

2022

81,000



EXHIBIT 3

Disclosure of Non-GAAP Financial Measures

EBITDA, Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings per Common Unit are “non-U.S. GAAP financial measures” and should not be used in isolation or considered substitutes for net income/(loss), cash flow from operating activities and other operations or cash flow statement data prepared in accordance with generally accepted accounting principles in the United States.

EBITDA represents net (loss)/ income attributable to Navios Partners’ unitholders before interest and finance costs, before depreciation and amortization (including intangible accelerated amortization) and income taxes. Adjusted EBITDA represents EBITDA excluding certain items, as described under “Earnings Highlights”. Navios Partners uses Adjusted EBITDA as a liquidity measure and reconcile EBITDA and Adjusted EBITDA to net cash provided by operating activities, the most comparable U.S. GAAP liquidity measure. EBITDA in this document is calculated as follows: net cash provided by operating activities adding back, when applicable and as the case may be, the effect of: (i) net increase/ (decrease) in operating assets; (ii) net (increase)/ decrease in operating liabilities; (iii) net interest cost; (iv) amortization and write-off of deferred financing cost; (v) equity in net earnings of affiliate companies; (vi) impairment charges; (vii) non-cash accrued interest income and amortization of deferred revenue; (viii) equity compensation expense; (ix) non-cash accrued interest income from receivable from affiliates; and (x) amortization of operating lease right-of-use asset. Navios Partners believes that EBITDA and Adjusted EBITDA are each the basis upon which liquidity can be assessed and presents useful information to investors regarding Navios Partners’ ability to service and/or incur indebtedness, pay capital expenditures, meet working capital requirements and make cash distributions. Navios Partners also believes that EBITDA and Adjusted EBITDA are used: (i) by potential lenders to evaluate potential transactions; (ii) to evaluate and price potential acquisition candidates; and (iii) by securities analysts, investors and other interested parties in the evaluation of companies in our industry.

EBITDA and Adjusted EBITDA have limitations as an analytical tool, and should not be considered in isolation or as a substitute for the analysis of Navios Partners’ results as reported under U.S. GAAP. Some of these limitations are: (i) EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, working capital needs; and (ii) although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future. EBITDA and Adjusted EBITDA do not reflect any cash requirements for such capital expenditures. Because of these limitations, EBITDA and Adjusted EBITDA should not be considered as a principal indicator of Navios Partners’ performance. Furthermore, our calculation of EBITDA and Adjusted EBITDA may not be comparable to that reported by other companies due to differences in methods of calculation.

4. Reconciliation of Non-GAAP Financial Measures

Three Month
Period Ended
December 31,
2020
($ ‘000)
(unaudited)

Three Month
Period Ended
December 31,
2019
($ ‘000)
(unaudited)

Year Ended
December 31,
2020
($ ‘000)
(unaudited)

Year Ended
December 31,
2019
($ ‘000)
(unaudited)

Net cash provided by operating activities

$

25,386

$

23,300

$

94,086

$

70,395

Net (increase)/ decrease in operating assets

(766)

3,587

7,261

11,069

Net increase/ (decrease) in operating liabilities

7,126

(2,289)

(22,207)

(2,643)

Net interest cost

5,398

9,282

23,520

39,082

Amortization and write-off of deferred financing cost

(571)

(3,658)

(2,141)

(10,916)

Amortization of operating lease right-of-use asset

(253)

(220)

(956)

(378)

Non cash accrued interest income and amortization of deferred revenue

400

3,167

1,588

12,638

Stock-based compensation expense

(223)

(481)

(946)

(2,018)

Vessels impairment loss

(62,997)

(29,335)

(71,577)

(36,680)

Other than temporary impairment loss in Navios Containers investment

(42,603)

(42,603)

Non cash accrued interest income from receivable from affiliates

65

279

Impairment of receivable in affiliated company

(6,900)

Allowance for credit losses

(1,495)

(1,495)

Change in estimated guarantee claim receivable

(3,638)

Equity in net earnings of affiliates, net of dividends received

547

983

1,133

2,532

EBITDA(1)

$

(27,448)

$

(38,202)

$

21,366

$

37,119

Change in estimated guarantee claim receivable

3,638

Impairment of receivable in affiliated company

6,900

Other than temporary impairment loss in Navios Containers investment

42,603

42,603

Vessels impairment loss

62,997

29,335

71,577

36,680

Adjusted EBITDA

$

35,549

$

33,736

$

99,843

$

120,040

(1)

Three Month
Period Ended
December 31,
2020
($ ‘000)
(unaudited)

Three Month
Period Ended
December 31,
2019
($ ‘000)
(unaudited)

Year Ended
December 31,
2020
($ ‘000)
(unaudited)

Year Ended
December 31,
2019
($ ‘000)
(unaudited)

Net cash provided by operating activities

$

25,386

$

23,300

$

94,086

$

70,395

Net cash used in investing activities

$

(5,508)

$

(10,150)

$

(83,854)

$

(17,034)

Net cash used in financing activities

$

(19,765)

$

(8,743)

$

(9,906)

$

(84,414)

Increase/ (decrease) in cash, cash equivalents and restricted cash

$

113

$

4,407

326

$

(31,053)



EXHIBIT 4

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

The following unaudited pro forma condensed combined financial information gives effect to the Merger. The pro forma condensed combined financial information for the year ended December 31, 2020 has been derived from (i) the historical consolidated financial statements of Navios Partners and Navios Containers, and (ii) applying to them transaction accounting adjustments based upon assumptions that management believes to be reasonable and which are described in the footnotes included hereto. The unaudited pro forma condensed combined balance sheet is presented as if the Merger had occurred on December 31, 2020. The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2020 is presented as if the Merger had occurred on January 1, 2020. We refer to the Unaudited Pro Forma Condensed Balance Sheet and the Unaudited Pro Forma Condensed Statement of Operations together as the “unaudited pro forma financial information.”

Navios Partners and Navios Containers Merger

On December 31, 2020, Navios Partners and Navios Containers entered into the Merger Agreement. Under the terms of the Merger Agreement, Merger Sub, a wholly owned subsidiary of Navios Partners, will merge with and into Navios Containers with Navios Containers surviving as a wholly owned subsidiary of Navios Partners. Each outstanding Navios Containers Public Unit will be cancelled and automatically converted into the right to receive 0.39 of a Navios Partners Common Unit at the effective time of the Merger.

Basis of Presentation

The unaudited pro forma condensed combined financial statements reflect the application of pro forma adjustments that are preliminary (such as fair values of vessels, intangibles, debt, non-recurring gains and transaction costs) and are based upon available information through March 24, 2021 and certain assumptions, described in the accompanying notes hereto, that management believes are reasonable under the circumstances. The fair value calculations of the assets acquired and liabilities assumed are in process and will not be completed until subsequent to the closing of the Merger. Actual results may differ materially from the assumptions within the accompanying unaudited pro forma condensed combined financial statements. The unaudited pro forma condensed combined financial statements have been prepared by management and are not necessarily indicative of the financial position or results of operations that would have been realized had the Merger occurred as of the dates indicated above, nor is it meant to be indicative of any anticipated financial position or future results of operations that Navios Partners or Navios Containers will experience going forward. In addition, the accompanying unaudited pro forma condensed combined statement of operations does not reflect any expected cost savings on restructuring actions that Navios Partners or Navios Containers may incur or generate. The acquisition of Navios Containers will be accounted for as a business combination and will reflect the application of acquisition accounting in accordance with Accounting Standards Codification ASC 805, Business Combinations.

The unaudited pro forma financial information is based upon, has been derived from and should be read in conjunction with, the unaudited historical condensed consolidated financial statements of Navios Partners for the year ended December 31, 2020 filed on Form 6-K, as filed with the SEC on March 24, 2021, and the unaudited historical condensed consolidated financial statements of Navios Containers for the year ended December 31, 2020, (in each case, prepared in accordance with U.S. GAAP).



Unaudited Pro Forma Condensed Combined Balance Sheet

As of December 31, 2020
(In thousands of U.S. dollars)

Navios
Partners

Navios
Containers

Transaction
Accounting
Adjustments

Notes

Pro Forma
Combined

ASSETS

Current assets

Cash and cash equivalents

$

19,303

$

7,573

$

$

26,876

Restricted cash

11,425

11,425

Accounts receivable, net

16,969

3,456

20,425

Due from related parties, short term

5,000

150

5,150

Prepaid expenses and other current assets

8,083

5,505

13,588

Total current assets

60,780

16,684

77,464

Vessels, net

1,041,138

384,970

134,030

(1

)

1,560,138

Other long-term assets

18,850

1,632

(533

)

(1

)

19,949

Deferred dry dock and special survey costs, net

37,045

19,068

(19,068

)

(1

)

37,045

Due from related parties, long term

8,436

8,436

Investment in affiliates

26,158

(117,245

)

(2

)

91,087

(1

)

Favorable lease assets

2,000

2,000

Notes receivable, net of current portion

8,013

8,013

Operating lease assets

13,285

13,285

Total non-current assets

1,146,489

414,106

88,271

1,648,866

Total assets

$

1,207,269

$

430,790

$

88,271

$

1,726,330

LIABILITIES AND PARTNERS’ CAPITAL

Current liabilities

Accounts payable

$

6,299

$

3,168

$

$

9,467

Accrued expenses

4,781

2,813

1,224

(1

)

8,818

Deferred revenue

3,185

1,105

4,290

Operating lease liabilities, current portion

1,173

1,173

Current portion of financial liabilities, net

6,277

22,165

890

(1

)

29,332

Current portion of long-term debt, net

195,558

10,611

360

(1

)

206,529

Amounts due to related parties

35,979

35,979

Total current liabilities

253,252

39,862

2,474

295,588

Unfavorable lease liabilities

95,716

(1

)

95,716

Operating lease liabilities, net

11,980

11,980

Long-term financial liabilities, net

56,481

154,272

2,053

(1

)

212,806

Long-term debt, net

228,541

45,111

408

(1

)

274,060

Deferred revenue

2,185

2,185

Total non-current liabilities

299,187

199,383

98,177

596,747

Total liabilities

$

552,439

$

239,245

$

100,651

$

892,335

Commitments and contingencies

Partners’ capital

13,778

(1

)

(117,245

)

(2

)

91,087

(1

)

Total Partners’ capital:

654,830

191,545

(12,380

)

833,995

Total liabilities and stockholders’ equity

$

1,207,269

$

430,790

$

88,271

$

1,726,330

See accompanying notes to the Unaudited Pro Forma Condensed Combined Financial Information



Unaudited Pro Forma Condensed Combined Statement of Operations

For the year ended December 31, 2020
(In thousands of U.S. dollars, except unit data)

Navios
Partners

Navios
Containers

Transaction
Accounting
Adjustments

Notes

Pro Forma
Combined

Revenue

$

226,771

$

127,188

$

$

353,959

Time charter and voyage expenses

(11,028

)

(6,327

)

(17,355

)

Direct vessel expenses

(10,337

)

(5,488

)

(15,825

)

Vessel operating expenses (management fees entirely through related parties transactions)

(93,732

)

(69,147

)

(162,879

)

General and administrative expenses

(24,012

)

(10,890

)

(1,224

)

(1

)

(36,126

)

Transaction costs

(1,626

)

1,626

(1

)

Depreciation and amortization

(56,050

)

(16,598

)

47,406

(1

)

(25,242

)

Vessels impairment loss

(71,577

)

(71,577

)

Impairment of receivable in affiliated company

(6,900

)

(6,900

)

Interest expense and finance cost, net

(24,159

)

(13,912

)

2,361

(1

)

(35,710

)

Interest income

639

639

Bargain purchase gain

64,826

(1

)

64,826

Other income

5,055

409

5,464

Other expense

(4,344

)

(261

)

(4,605

)

Equity in net earnings of affiliated companies

1,133

23,344

(2

)

24,477

Net (loss)/income

$

(68,541

)

$

3,348

$

138,339

$

73,146

Net (loss)/ income attributable to Common unitholders

$

(67,173

)

$

71,683

Pro forma basic and diluted (loss)/ income per unit attributable to common unitholders

$

(6.13

)

$

3.75

Pro forma basic and diluted weighted average common units

10,966,518

(3

)

19,099,305

See accompanying notes to the Unaudited Pro Forma Condensed Combined Financial Information



Notes to the Unaudited Pro Forma Condensed Combined Financial Statements (In thousands of U.S. dollars, except unit data)

Fair Value of Consideration

For the purpose of the preparation of the unaudited pro forma condensed combined financial statements, it has been assumed that all of the holders of Navios Containers common units, other than Navios Partners, Navios Containers and their respective subsidiaries (the “Navios Containers Public Units”), will exchange their Navios Containers Public Units for the merger consideration.

The preliminary fair value estimate of purchase consideration of $141,722 was calculated based on the closing stock price of Navios Partners Common Units on December 31, 2020 of $11.20 and represents the fair value of 100% of the conversion of the outstanding units of Navios Containers of 32,445,577 at an exchange rate of 0.39.

The preliminary estimate of the consideration reflected in the unaudited pro forma financial information does not purport to represent the actual consideration to be transferred upon closing of the Merger. In accordance with GAAP, the fair value of Navios Partners Common Units to be issued as part of the consideration transferred in connection with the Merger will be measured on the completion date of the exchange of units at the then-current market price of Navios Partners Common Units. This requirement will likely result in a consideration different from the amount assumed in the unaudited pro forma financial information.

If the Company assumes a more current stock price based on the closing stock price as of March 23, 2021 of $24.75, the change in share price would increase the consideration by approximately $171,000. Based upon the purchase price allocation in Note 1, this would result in the recognition of goodwill of approximately $107,000. The fair value calculations of the assets to be acquired and liabilities to be assumed are preliminary and will not be completed until subsequent to the closing of the Merger. A change of 5% per share in the closing stock price of Navios Partners Common Units as of March 23, 2021 would increase or decrease the consideration by approximately $16,000, which would be reflected in the unaudited pro forma financial information as a decrease or increase to goodwill, respectively.

Transaction Accounting Adjustments

In May 2020, the SEC adopted Release No. 33-10786 entitled “Amendments to Financial Disclosures about Acquired and Disposed Businesses,” or the Final Rule. The Final Rule was effective on January 1, 2021 and the unaudited pro forma condensed combined financial information herein is presented in accordance therewith.

Adjustments included in the column under the heading “Transaction Accounting Adjustments” are solely based on information contained within the Merger Agreement. Transaction Accounting Adjustments are required adjustments that reflect only the application of required accounting to the transaction linking the effects of the acquisition of Navios Containers to the historical financial information of Navios Partners.

(1)

Pro forma adjustments are necessary to reflect the acquisition consideration exchanged and to adjust amounts related to tangible assets and liabilities of Navios Containers to reflect the preliminary assessment of the fair value of the assets to be acquired and liabilities to be assumed and is based upon reasonable estimates that are subject to revision as additional information becomes available. The preliminary fair values, as well as their incremental effects, are as follows:


Carrying
Value as of
December 31,
2020

Pro Forma
Estimated
Fair Value

Pro Forma
Fair Value
Adjustment

(In thousands of U.S. dollars)

Vessels, including deferred drydock and special survey costs, net

$

404,038

$

519,000

$

(114,962

)

Unfavorable lease liabilities

(95,716

)

95,716

Net working capital

19,666

19,133

533

Debt

(235,869

)

(235,869

)

Debt discount

1,464

1,464

Deferred finance costs

2,246

2,246

Net assets

$

191,545

$

206,548

$

(15,003

)

Fair value of consideration

141,722

Bargain purchase gain

$

64,826



Vessels:
Represents the preliminary fair value adjustment to bring the carrying value of the vessels to their fair value as well as their respective incremental depreciation. Deferred dry docking and special survey costs of Navios Containers have been eliminated. The useful lives used to calculate the incremental depreciation are consistent with the useful lives used in the financial statements of the acquirer and the remaining useful lives which range from 15 to 20 years. A 10% increase in the fair value of vessels results in an approximate $2.9 million increase in incremental depreciation expense.

Unfavorable Lease Liabilities: Represents the preliminary fair value adjustment to bring the carrying value of the favorable and unfavorable lease liabilities to their fair values as well as their respective incremental amortization. The useful lives used to calculate the incremental amortization are consistent with the lease terms of the underlying charter contracts and the remaining lives of the lease terms which range from 0.2 to 5.3 years.

Net Working Capital: Net working capital consists of the historical Navios Containers balances of cash and cash equivalents, other long-term assets, accounts receivable, due from related parties current and non-current, prepaid expenses and other current assets, accounts payable, prepaid revenue and accrued expenses. The straight line of leases has been eliminated. The carrying value of all other working capital items are assumed to approximate fair value.

Transaction Costs: Reflects an accrual for estimated transaction expenses of $1,874 in the unaudited pro forma condensed combined Balance Sheet and the unaudited pro forma condensed combined Statement of Operations for the year ended December 31, 2020. These transaction costs are one-time non-recurring expenses directly associated with the Merger.

Debt: Represents the preliminary fair value of the debt. The outstanding balance of the floating rate debt approximates its fair value as estimated based on currently available debt with similar contract terms, interest rate and remaining maturity, as well as taking into account Navios Partners’ creditworthiness. The debt discount and the deferred finance costs related to Navios Containers are eliminated. In addition, the income statement reflects the adjustment to amortization expense of $2,361 for the year ended December 31, 2020, had the fair value of debt discount and deferred financing costs been eliminated as of January 1, 2020.

Bargain Purchase Gain: The estimated fair value of the net assets exceeds the fair value of the consideration in the Merger. As the unaudited pro forma condensed combined financial information assumes the Merger occurred as of January 1, 2020, this gain has been recorded as a transaction accounting adjustment for the year ended December 31, 2020. This bargain purchase gain will not affect the Navios Partners statement of operations beyond 12 months after the closing of the Merger.

(2)

Represents the elimination of the equity method investment held by Navios Partners in Navios Containers and the earnings and the gain to be recognized at the date of the controlling interest is acquired. Upon closing of the Merger, Navios Partners will acquire the remaining 64.3% equity interest of Navios Containers and, in accordance with ASC 805-10-25-10, Navios Partners’ previously held equity interest of 35.7% should be remeasured to fair value at the date the controlling interest is acquired. The fair value of 100% of Navios Containers was estimated based on the fair value of consideration exchanged. The difference between the carrying value and the estimated fair value of the previously held equity interest will be recognized as a gain in the statement of operations. The difference between the carrying value and the estimated fair value of the 35.7% of the consideration exchanged results in a gain of $24,477 and has been calculated as follows:


Historical value of the 35.7% equity method investment in Navios Containers as of December 31, 2020

$

26,158

Estimated fair value of 35.7% of Navios Containers equity

(50,635

)

Estimated gain on equity method investment upon obtaining control

$

(24,477

)

The gain on the equity method investment is reflected in the pro forma statement of operations for the year ended December 31, 2020, as the Merger is assumed to have occurred on January 1, 2020 for purposes of the unaudited pro forma condensed combined financial information. This equity method gain will not affect the Navios Partners statement of operations beyond 12 months after the closing of the Merger.

(3

)

The calculation of the pro forma basic and diluted earnings per share attributable to the holders of Navios Partners Common Units is based on: (i) the closing share price of Navios Partners Common Units of $11.20 on December 31, 2020, and (ii) the Exchange Ratio for Navios Containers Public Units.



For the year ended
December 31, 2020

Numerator:

Pro forma net income

$

73,146

Net income attributable to common unit holders (basic and diluted)

$

71,683

Denominator:

Weighted average units outstanding

10,966,518

Units issued as consideration for the Merger

8,132,787

Denominator for basic and diluted net income per unit:

Pro forma weighted average units

19,099,305

Net income per unit, basic and diluted

$

3.75



EXHIBIT 5

NAVIOS MARITIME CONTAINERS L.P. FINANCIAL STATEMENTS

UNAUDITED CONSOLIDATED BALANCE SHEETS AT DECEMBER 31, 2020 AND 2019

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS FOR EACH OF THE YEARS ENDED DECEMBER 31, 2020, 2019 AND 2018

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR EACH OF THE YEARS ENDED DECEMBER 31, 2020, 2019 AND 2018

UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN PARTNERS’ CAPITAL FOR EACH OF THE YEARS ENDED DECEMBER 31, 2020, 2019 AND 2018

NAVIOS MARITIME CONTAINERS L.P.
UNAUDITED CONSOLIDATED BALANCE SHEETS
(Expressed in thousands of U.S. dollars except unit and per unit data)

December 31,

December 31,

2020

2019

ASSETS

Current assets

Cash and cash equivalents

$

7,573

$

16,685

Restricted cash

1,424

Accounts receivable, net

3,456

2,287

Inventories

4,505

4,457

Balance due from related parties, current

150

Other current assets

674

4,525

Prepaid expenses

326

72

Total current assets

16,684

29,450

Non-current assets

Vessels, net

384,970

395,621

Intangible assets

6,288

Deferred drydock and special survey costs, net

19,068

19,522

Balance due from related parties, non-current

8,436

8,195

Other long-term assets

1,632

1,226

Total non-current assets

414,106

430,852

Total assets

$

430,790

$

460,302

LIABILITIES AND PARTNERS’ CAPITAL

Current liabilities

Accounts payable

$

3,168

$

2,343

Accrued expenses

2,813

4,928

Deferred income and cash received in advance

1,105

807

Balance due to related parties, current

16,586

Financial liabilities short term, net of deferred finance costs

22,165

8,237

Current portion of long-term debt, net of deferred finance costs

10,611

38,496

Total current liabilities

39,862

71,397

Non-current liabilities

Long-term financial liabilities, net of current portion and net of deferred finance costs

154,272

69,863

Long-term debt, net of current portion and net of deferred finance costs

45,111

129,062

Total non-current liabilities

199,383

198,925

Total liabilities

239,245

270,322

Commitment and contingencies

Partners’ capital

Common unit holders —32,445,577 and 34,603,100 common units issued and outstanding at December 31, 2020 and December 31, 2019, respectively

191,545

189,980

Total Partners’ capital

191,545

189,980

Total liabilities and Partners’ capital

$

430,790

460,302

NAVIOS MARITIME CONTAINERS L.P.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(Expressed in thousands of U.S. dollars except unit and per unit data)

Year Ended

Year Ended

Year Ended

December 31,

December 31,

December 31,

2020

2019

2018

Revenue

$

127,188

$

141,532

$

133,921

Time charter and voyage expenses

(6,327

)

(5,754

)

(4,178

)

Direct vessel expenses

(5,488

)

(4,077

)

(1,314

)

Vessel operating expenses (management fees entirely through related parties transactions)

(69,147

)

(65,638

)

(53,772

)

General and administrative expenses

(10,890

)

(10,223

)

(7,413

)

Transaction costs

(1,626

)

(4,990

)

Depreciation and amortization

(16,598

)

(28,647

)

(38,552

)

Interest expense and finance cost

(13,912

)

(16,846

)

(11,785

)

Interest income

90

Other income

409

603

1,017

Other expense

(261

)

(3,443

)

(324

)

Net income

$

3,348

$

7,507

$

12,700

Net earnings per common unit, basic and diluted

$

0.10

$

0.22

$

0.38

Weighted average number of common units, basic and diluted

34,007,718

34,603,100

33,527,135

NAVIOS MARITIME CONTAINERS L.P.
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Expressed in thousands of U.S. dollars except unit and per unit data)

Year Ended
December 31,

Year Ended
December 31,

Year Ended
December 31,

2020

2019

2018

OPERATING ACTIVITIES:

Net income

$

3,348

$

7,507

$

12,700

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

16,598

28,647

38,552

Amortization of deferred financing costs

2,361

1,943

1,598

Amortization of deferred drydock and special survey costs

5,311

3,639

1,314

Changes in operating assets and liabilities:

(Increase)/decrease in accounts receivable

(1,169)

356

(2,001)

(Increase)/decrease in balance due from related companies, current

(150)

5,643

Increase in inventories

(48)

(3,858)

(63)

Decrease/(increase) in other current assets

4,409

(1,622)

(2,854)

(Increase)/decrease in prepaid expenses

(254)

28

(100)

Increase in balance due from related parties, non-current

(242)

(333)

(2,097)

Increase in other long term assets

(407)

(127)

(1,099)

Increase/(decrease) in accounts payable

828

(1,230)

2,992

Increase/(decrease) in accrued expenses

885

2,626

(1,631)

(Decrease)/increase in due to related companies

(15,664)

12,521

4,065

Increase/(decrease) in deferred income and cash received in advance

298

(1,345)

(392)

Payments for drydock and special survey costs

(5,416)

(11,776)

(9,118)

Net cash provided by operating activities

$

10,688

$

36,976

$

47,509

INVESTING ACTIVITIES:

Acquisition of/additions to vessels

(581)

(62,513)

(170,503)

Purchase option fee

(3,000)

Net cash used in investing activities

$

(3,581)

$

(62,513)

$

(170,503)

FINANCING ACTIVITIES:

Proceeds from long-term debt and financial liabilities, net

119,060

125,022

216,200

Repayment of long-term debt and financial liabilities

(132,400)

(98,417)

(114,255)

Debt issuance costs

(2,520)

(1,851)

(3,615)

Proceeds from issuance of common units, net of offering costs

29,055

Repurchase of common units

(1,783)

Net cash (used in)/provided by financing activities

$

(17,643)

$

24,754

$

127,385

Net (decrease)/increase in cash and cash equivalents and restricted cash

(10,536)

(783)

4,391

Cash and cash equivalents and restricted cash, beginning of period

18,109

18,892

14,501

Cash and cash equivalents and restricted cash, end of period

$

7,573

$

18,109

$

18,892

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

Cash paid for interest, net

$

12,016

$

14,296

$

9,028

NAVIOS MARITIME CONTAINERS L.P.
UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN PARTNERS’ CAPITAL
(Expressed in thousands of U.S. dollars except unit and per unit data)

Common unit holders

Partners’

Units

Amount

Capital

Balance, December 31, 2017

29,148,554

$

140,718

$

140,718

Proceeds from private placements, net of offering costs

5,454,546

29,055

29,055

Net income

12,700

12,700

Balance, December 31, 2018

34,603,100

$

182,473

$

182,473

Net income

7,507

7,507

Balance, December 31, 2019

34,603,100

$

189,980

$

189,980

Repurchase of common units

(2,157,523

)

(1,783

)

(1,783

)

Net income

3,348

3,348

Balance, December 31, 2020

32,445,577

$

191,545

$

191,545



EXHIBIT 6

NAVIOS MARITIME CONTAINERS L.P.



Owned Containerships

Type

Built

Capacity
(TEU)

Navios Summer (1)

Containership

2006

3,450

Navios Verano (1)

Containership

2006

3,450

Navios Spring (1)

Containership

2007

3,450

Navios Amaranth (1)

Containership

2007

4,250

Navios Indigo (1)

Containership

2007

4,250

Navios Vermilion (1)

Containership

2007

4,250

Navios Verde (1)

Containership

2007

4,250

Navios Amarillo (1)

Containership

2007

4,250

Navios Azure (1)

Containership

2007

4,250

Navios Domino (1)

Containership

2008

4,250

Navios Delight (1)

Containership

2008

4,250

Navios Dedication (1)

Containership

2008

4,250

Navios Devotion (1)

Containership

2009

4,250

Navios Destiny (1)

Containership

2009

4,250

Navios Lapis

Containership

2009

4,250

Navios Tempo

Containership

2009

4,250

Navios Dorado

Containership

2010

4,250

Navios Felicitas

Containership

2010

4,360

Bahamas

Containership

2010

4,360

Bermuda

Containership

2010

4,360

Navios Miami

Containership

2009

4,563

Navios Magnolia

Containership

2008

4,730

Navios Jasmine

Containership

2008

4,730

APL Denver

Containership

2008

4,730

Navios Nerine

Containership

2008

4,730

Navios Utmost (1)

Containership

2006

8,204

Navios Unite (1)

Containership

2006

8,204

Navios Unison (2)

Containership

2010

10,000

Navios Constellation (2)

Containership

2011

10,000


(1)

The vessel is subject to a sale and leaseback transaction for a period of up to five years, at which time Navios Containers has an obligation to purchase the vessel.

(2)

The vessel is subject to a sale and leaseback transaction for a period of up to seven years, at which time Navios Containers has an obligation to purchase the vessel.