Converted by EDGARwiz

FORM 6-K

SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549

Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934


For the month of February 2010


EXCEL MARITIME CARRIERS LTD.


(Translation of registrant's name into English)

Par La Ville Place

14 Par-La-Ville Road

Hamilton, HM JX Bermuda

 (Address of principal executive offices)


Indicate by check mark whether the registrant files or will file annual
reports under cover Form 20-F or Form 40-F.


Form 20-F [X] Form 40-F [_]


Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes [_] No [X]





INFORMATION CONTAINED IN THIS FORM 6-K REPORT

Attached hereto as Exhibit 1 is a press release dated February 24, 2010, Excel Maritime Reports Results for the Fourth Quarter and Year ended December 31, 2009.




Exhibit 1

[f022410exm6k001.jpg]


Excel Maritime Reports Results for the Fourth Quarter and Year ended December 31, 2009


ATHENS, GREECE – February 24, 2010 – Excel Maritime Carriers Ltd (NYSE: EXM), an owner and operator of dry bulk carriers and a leading international provider of worldwide seaborne transportation services for dry bulk cargoes, announced today its operating and financial results for the fourth quarter and year ended December 31, 2009.  


Fourth Quarter 2009 Highlights:


·

Revenue from operations for the quarter amounted to $186.2 million as compared to $189.2 million in the fourth quarter of 2008.


·

Net profit for the quarter was $81.8 million or $1.00 per weighted average diluted share compared to a loss of $332.1 million or $7.56 per weighted average diluted share in the fourth quarter of 2008.


o

The fourth quarter 2009 results include a non-cash unrealized interest-rate swap gain of $8.1 million compared to a non-cash unrealized interest-rate swap loss of $40.2 million in the corresponding period in 2008. The changes in the fair values of interest rate swaps are recorded in income as they do not meet the criteria for hedge accounting. In addition, the fourth quarter 2009 results include a non cash loss on disposal of an ownership interest in one of our joint ventures amounting to $3.7 million. Net income, excluding the above items, for the fourth quarter of 2009 would have amounted to $77.4 million or $0.95 per weighted average diluted share compared to an adjusted net income for the fourth quarter of 2008 of $72.3 million or $1.64 per weighted average diluted share (A reconciliation of adjusted Net income to Net Income is included in a subsequent section of this release).


·

Adjusted EBITDA for the fourth quarter of 2009 was $62.0 million compared to $54.9 million for the fourth quarter of 2008 (A reconciliation of adjusted EBITDA to Net Income is included in a subsequent section of this release).


·

An average of 47 and 47.1 vessels were operated during the fourth quarters of 2009 and 2008, respectively, earning a blended average time charter equivalent rate of $22,686 and $23,207 per day, respectively.  


Year ended December 31, 2009 Highlights:


·

Revenue from operations for the year ended December 31, 2009 amounted to $756.6 million from $696.1 million in the year ended December 31, 2008.


·

Net profit for year ended December 31, 2009 was $339.8 million or $4.85 per weighted average diluted share compared to a loss of $55.9 million or $1.53 per weighted average diluted share in the respective period of 2008.


·

The twelve months 2009 results include a non-cash unrealized interest-rate swap gain of $27.2 million compared to an unrealized interest rate swap loss of $25.8 million in the corresponding period in 2008.


o

Net income for 2009 includes also a non-cash item of $0.1 million relating to the resulting gain from the sale of the vessel Swift and $3.7 million relating to the loss on disposal of our ownership interest in one of our joint ventures. Net income, excluding the above items, would have amounted to $316.2 million or $4.52 per weighted average diluted share for the year ended December 31, 2009 compared to an adjusted net income of $334.1 million or $9.01 per weighted average diluted share for the respective period in 2008 (A reconciliation of adjusted Net income to Net Income is included in a subsequent section of this release).


·

Adjusted EBITDA for the year ended December 31, 2009 was $231.7 million compared to $308.0 million for the respective period of 2008 (A reconciliation of adjusted EBITDA to Net Income is included in a subsequent section of this release).


Fourth Quarter 2009 Corporate Developments


·

On October 27, 2009, in order to simplify and consolidate our newbuildings, we reached agreements with one of our joint venture partners for the exchange/transfer of our ownership interests in three consolidated joint venture companies under which we agreed to exchange our 50% ownership interest in Lillie ShipCo LLC for a consideration of $1.2 million and the transfer by the joint venture partner to us of its 50% ownership interest in Hope ShipCo LLC. In addition, the joint venture partner sold its 28.6% ownership interest in Christine ShipCo LLC to us for a consideration of $2.8 million. Following the completion of the transaction, we became 100% owner of Hope ShipCo LLC and increased our interest in Christine ShipCo LLC to 71.4%. Both companies continue being consolidated in our financial statements, while Lillie ShipCo was deconsolidated as of the date we ceased to have a financial interest in it. The above transaction resulted in a total loss of $10.9 million, out of which $3.7 million is related to the disposal of Lille ShipCo LLC and is separately reflected in our consolidated statements of operations, while the remaining $7.2 million is related to Hope ShipCo LLC and Christine ShipCo LLC and is reflected in our consolidated equity as of December 31, 2009, since the Company increased its controlling interest in those two consolidated companies.

 

·

On October 27, 2009, Hope ShipCo LLC and Christine ShipCo LLC loan agreements were amended to reflect the changes in the ownership of the companies discussed above.



Recent Developments


·

On February 11, 2010, Hope ShipCo LLC entered into a loan agreement for the pre and post delivery financing of Hope. The drawdown of the loan will be in various installments following the vessel construction progress through November 2010. The loan is repayable in twenty quarterly installments and a balloon payment through January 2016. The first installment will be due three months after the vessel delivery.


Vessels new fixtures


On November 5, 2009, the M/V Elinakos, a Panamax vessel of 73,751 dwt built in 1997, was fixed under a new time charter for a period of 4-6 months at a daily rate of $25,000.


On November 6, 2009, the M/V Renuar, a Panamax vessel of 70,155 dwt built in 1993, was fixed under a new time charter for a period of 12-14 months at a daily rate of $22,500.


On January 8, 2010, the M/V Princess I, a Handymax vessel of 38,858 dwt built in 1994, was fixed under a new time charter for a period of 3-4 months at a daily rate of $21,500.


Time Charter Coverage


We have secured under time charter employment 56% of our operating days for the year ending December 31, 2010.


Management Commentary:


Lefteris Papatrifon, Chief Financial Officer of Excel, stated, “We are pleased to report yet another profitable quarter with increased cash flow generation.  Our balanced fleet deployment strategy has allowed us to take advantage of the continuously improving dry bulk market conditions and has resulted in increased EBITDA generation throughout the year.  We believe that the performance of the dry bulk market throughout 2009 has verified our cautiously optimistic outlook that we have been communicating to the market since the first quarter of last year.  We continue to believe that the dry bulk fundamentals remain intact, resulting in balanced market conditions for the short to medium term.  Therefore, although we believe that our market will continue being volatile, we remain optimistic about the dry bulk market prospects and expect 2010 to be another financially strong year for our Company. During 2009, we have reduced our debt by approximately $217 million and our net debt to capitalization stood at 40% compared to 53% at the end of 2008. We will continue implementing our strategy of utilizing excess cash flows for further deleveraging while, at the same time, we will be looking forward to taking advantage of attractive growth opportunities that might be presented to us.”

        

Fourth Quarter 2009 Results:


The Company reported net profit for the quarter of $81.8 million or $1.00 per weighted average diluted share compared to a loss of $332.1 million or $7.56 per weighted average diluted share in the fourth quarter of 2008.


The fourth quarter 2009 results include a non-cash unrealized interest-rate swap gain of $8.1 million compared to a non-cash unrealized interest-rate swap loss of $40.2 million in the corresponding period in 2008. In addition, the fourth quarter 2009 results include a non cash loss on disposal of an ownership interest in one of our joint ventures amounting to $3.7 million. Net income, excluding the above items, for the fourth quarter of 2009 would have amounted to $77.4 million or $0.95 per weighted average diluted share compared to an adjusted net income for the fourth quarter of 2008 of $72.3 million or $1.64 per weighted average diluted share (A reconciliation of adjusted Net income to Net Income is included in a subsequent section of this release).


Included in the above adjusted net income are also the amortization of favorable and unfavorable time charters that were fair valued upon acquiring Quintana Maritime Limited (“Quintana”) on April 15, 2008 amounting to a net income of $73.4 million ($0.9 per weighted average diluted share) and $68.7 million ($1.6 per weighted average diluted share) for the fourth quarters of 2009 and 2008, respectively, and the amortization of stock based compensation expense of $5.5 million ($0.07 per weighted average diluted share) and $1.9 million ($0.04 per weighted average diluted share), for the quarters ended December 31, 2009 and 2008, respectively.


In addition, effective January 1, 2009, we changed the method of accounting for dry-docking and special survey costs from the deferral method to the expense as incurred method and adopted FASB Accounting Standard CodificationTM (“ASC”) Topic 470-20 that changed the method of accounting for our Convertible Notes. Please refer to a subsequent section of this Press Release for a further discussion on these accounting changes.


Such changes were effected retrospectively to all periods presented and their effect in the quarter ended December 31, 2009 was an increase in net income of approximately $1.2 million or $0.01 per weighted average diluted share in relation to the change in dry-dock and special survey policy and a decrease in net income of $1.5 million or $0.02 per weighted average diluted share in relation to the change in the accounting for the convertible notes.


Revenues for the fourth quarter of 2009 amounted to $186.2 million as compared to $189.2 million for the same period in 2008, a decrease of approximately 1.6%. Included in revenues for the fourth quarter of 2009 and 2008 are $83.5 million and $78.8 million, respectively of non-cash revenues relating to the amortization of unfavorable time charters that were fair valued upon acquiring Quintana.


An average of 47 and 47.1 vessels were operated during the fourth quarters of 2009 and 2008, respectively, earning a blended average time charter equivalent rate of $22,686 and $23,207 per day, respectively.  Please refer to a subsequent section of this Press Release for a calculation of the TCE.


Adjusted EBITDA for the fourth quarter of 2009 was $62.0 million compared to $54.9 million for the fourth quarter of 2008, an increase of approximately 12.9%. Please refer to a subsequent section of this Press Release for a reconciliation of adjusted EBITDA to Net Income.



Year ended December 31, 2009:


The Company reported net profit for year ended December 31, 2009 of $339.8 million or $4.85 per weighted average diluted share compared to a loss of $55.9 million or $1.53 per weighted average diluted share in the respective period of 2008.


The twelve months 2009 results include a non-cash unrealized interest-rate swap gain of $27.2 million compared to a non-cash unrealized interest-rate swap loss of $25.8 million in the corresponding period in 2008. Net income for 2009 also includes a non-cash item of $0.1 million relating to the resulting gain from the sale of vessel Swift and $3.7 million relating to the loss on disposal of our ownership interest in one of our joint ventures.


Net income, excluding the above items, would have amounted to $316.2 million or $4.52 per weighted average diluted share for the year ended December 31, 2009 compared to an adjusted net income of $334.1 million or $9.01 per weighted average diluted share for the respective period in 2008 (A reconciliation of adjusted Net income to Net Income is included in a subsequent section of this release).


Included in the above adjusted net income are also the amortization of favorable and unfavorable time charters discussed above and amounting to a net income of $324.4 million ($4.6 per weighted average diluted share) and $205.5 million ($5.6 per weighted average diluted share) for the year ended December 31, 2009 and 2008, respectively and the amortization of stock based compensation expense of $19.8 million ($0.3 per weighted average diluted share) and $8.6 million ($0.2 per weighted average diluted share), respectively.


The effect of the accounting changes discussed above in the year ended December 31, 2009 was a decrease in net income of approximately $1.2 million or $0.02 per weighted average diluted share due to the change in dry-dock and special survey policy and $5.9 million or $0.08 per weighted average diluted share due to the change in the accounting for the convertible notes.


Revenues for the year amounted to $756.6 million as compared to $696.1 million for the same period in 2008, an increase of approximately 8.7%. Included in revenues for the year ended December 31, 2009 and 2008 are $364.4 million and $234.0 million, respectively of non-cash revenues relating to the amortization of unfavorable time charters that were fair valued upon acquiring Quintana.


An average of 47.2 vessels were operated during the year ended December 31, 2009, earning a blended average time charter equivalent (TCE) rate of $21,932 per day compared to $31,291 per day for the year ended December 31, 2008 earned by an average of 38.6 vessels.  Please refer to a subsequent section of this Press Release for a calculation of the TCE.


Adjusted EBITDA for the year was $231.7 million compared to $308.0 million for the respective period of 2008, a decrease of approximately 24.8%. Please refer to a subsequent section of this Press Release for a reconciliation of adjusted EBITDA to Net Income.



Conference Call Details:


Tomorrow February 25, 2010 at 09:30 A.M. EST, the company’s management will host a conference call to discuss the results.


Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1 866 819 7111 (US Toll Free Dial In), 0800 953 0329 (UK Toll Free Dial In) or +44 (0)1452 542 301 (Standard International Dial In). Please quote “Excel Maritime” to the operator.


A telephonic replay of the conference call will be available until March 4, 2010 by dialing 1 866 247 4222 (US Toll Free Dial In), 0800 953 1533 (UK Toll Free Dial In) or +44 (0)1452 550 000 (Standard International Dial In). Access Code: 1838801#


Slides and audio webcast:

There will also be a live, and then archived, webcast of the conference call, available through Excel Maritime Carriers’ website (www.excelmaritime.com). Participants for the live webcast should register on the website approximately 10 minutes prior to the start of the webcast.





- Financial Statements and Other Financial Data Follow -







EXCEL MARITIME CARRIERS LTD AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE- MONTH PERIODS ENDED DECEMBER 31, 2008 AND 2009

(In thousands of U.S. Dollars, except for share and per share data)


 

 

Three-Month period

ended December 31,

 

 

2008

(as adjusted)

 


2009

REVENUES:

 

 

 

 

Voyage revenues

$

110,145

$

102,634

Time Charter fair value amortization

 

78,816

 

83,497

Revenue from managing related party vessels

 

192

 

106

Revenue from operations

 

189,153

 

186,237

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

Voyage expenses

 

10,950

 

4,971

 

Charter hire expense

 

8,274

 

8,276

 

Charter hire amortization

 

10,066

 

10,068

 

Commissions to a related party

 

659

 

658

 

Vessel operating expenses

 

21,976

 

20,316

 

Depreciation expense

 

30,317

 

31,075

 

Dry-docking and special survey cost

 

3,982

 

1,622

 

General and administrative expenses

 

7,762

 

12,178

 

 

 

93,986

 

89,164

 

 

 

 

 

 

 

Vessel impairment loss

 

(2,232)

 

-

 

Loss on disposal of JV ownership interest

 

-

 

(3,705)

 

Write down of goodwill

 

(335,404)

 

-

 

Loss from vessel’s purchase cancellation

 

(15,632)

 

-

 

 

 

 

 

 

 

Income (loss) from operations

 

(258,101)

 

93,368

 

 

 

 

 

 

OTHER INCOME (EXPENSES):

 

 

 

 

 

Interest and finance costs

 

(20,083)

 

(12,004)

 

Interest income

 

400

 

286

 

Interest rate swap gain (loss)

 

(42,659)

 

107

 

Foreign exchange gain (loss)

 

154

 

(91)

 

Other, net

 

(659)

 

225

 

Total other income (expenses), net

 

(62,847)

 

(11,477)

 

 

 

 

 

 

Net income (loss) before taxes and income from investment in affiliate

 


(320,948)

 


81,891

 

 

 

 

 

US Source Income taxes

 

(189)

 

(145)

 

 

 

 

 

Net income (loss) before income from investment in affiliate

 

(321,137)

 

81,746

 

 

 

 

 

 

Income from Investment in affiliate

 

(34)

 

-

Loss in value of investment in affiliate

 

(10,963)

 

-

 

 

 

 

 

Net income (loss)

 

(332,134)

 

81,746

 

 

 

 

 

Plus: Loss assumed by the non controlling interests

 

41

 

30

 

 

 

 

 

Net income (loss) attributable to Excel Maritime Carriers Ltd.

$


(332,093)


$


81,776

 

 

 

 

 

Earnings (losses) per common  share, basic

$

(7.56)

$

1.05

Weighted average number of shares, basic

 

43,985,293

 

77,895,466

Earnings (losses) per common   share, diluted

$

(7.56)

$

1.00

Weighted average number of shares, diluted

 

43,985,293

 

81,546,216


EXCEL MARITIME CARRIERS LTD AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2008 AND 2009

(In thousands of U.S. Dollars, except for share and per share data)


 

 

Year ended

December 31,

 

 

2008

(as adjusted)

 

2009

(unaudited)

REVENUES:

 

 

 

 

Voyage revenues

$

461,203

$

391,746

Time Charter fair value amortization

 

233,967

 

364,368

Revenue from managing related party vessels

 

890

 

488

Revenue from operations

 

696,060

 

756,602

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

Voyage expenses

 

28,145

 

19,317

 

Charter hire expense

 

23,385

 

32,832

 

Charter hire amortization

 

28,447

 

39,952

 

Commissions to a related party

 

3,620

 

2,260

 

Vessel operating expenses

 

69,684

 

83,197

 

Depreciation expense

 

98,753

 

123,411

 

Dry-docking and special survey cost

 

13,511

 

11,379

 

General and administrative expenses

 

32,925

 

42,995

 

 

 

298,470

 

355,343

 

 

 

 

 

 

 

Gain on sale of vessel

 

-

 

61

 

Loss on disposal of JV ownership interest

 

-

 

(3,705)

 

Vessel impairment loss

 

(2,232)

 

-

 

Write down of goodwill

 

(335,404)

 

-

 

Loss from vessel’s purchase cancellation

 

(15,632)

 

-

 

 

 

 

 

 

 

Income from operations

 

44,322

 

397,615

 

 

 

 

 

 

OTHER INCOME (EXPENSES):

 

 

 

 

 

Interest and finance costs

 

(61,942)

 

(57,096)

 

Interest income

 

7,053

 

809

 

Interest rate swap loss

 

(35,884)

 

(1,126)

 

Foreign exchange gain (loss)

 

71

 

(322)

 

Other, net

 

1,585

 

408

 

Total other income (expenses), net

 

(89,117)

 

(57,327)

 

 

 

 

 

 

Net income (loss) before taxes and income from investment in affiliate

 


(44,795)

 


340,288

 

 

 

 

 

US Source Income taxes

 

(783)

 

(660)

 

 

 

 

 

Net income (loss) before income from investment in affiliate

 

(45,578)

 

339,628

 

 

 

 

 

 

Income from Investment in affiliate

 

487

 

-

Loss in value of investment in affiliate

 

(10,963)

 

-

 

 

 

 

 

Net income (loss)

 

(56,054)

 

339,628

 

 

 

 

 

Plus: Loss assumed by the non controlling interests

 

140

 

154

 

 

 

 

 

Net income (loss) attributable to Excel Maritime Carriers Ltd.

$


(55,914)


$


339,782

 

 

 

 

 

Earnings (losses) per common  share, basic

$

(1.53)

$

5.03

Weighted average number of shares, basic

 

37,003,101

 

67,565,178

Earnings (losses) per common   share, diluted

$

(1.53)

$

4.85

Weighted average number of shares, diluted

 

37,003,101

 

69,999,760


EXCEL MARITIME CARRIERS LTD AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

AT DECEMBER 31, 2008 AND 2009

(In thousands of U.S. Dollars)


 

 

December 31,

ASSETS

 

2008

(as adjusted)

 

2009

(unaudited)

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

Cash and cash equivalents

$

109,792

$

100,098

 

Restricted cash

 

53

 

34,426

 

Accounts receivable

 

10,247

 

6,016

 

Other current assets

 

6,958

 

7,560

 

Total current assets

 

127,050

 

148,100

 

 

 

 

 

 

FIXED ASSETS:

 

 

 

 

 

Vessels, net

 

2,786,717

 

2,660,163

 

Advances for vessels under construction

 

106,898

 

71,184

 

Office furniture and equipment, net

 

1,722

 

1,450

 

Total fixed assets, net

 

2,895,337

 

2,732,797

 

 

 

 

 

 

OTHER NON CURRENT ASSETS:

 

 

 

 

 

Time charters acquired, net

 

264,263

 

224,311

 

Restricted cash

 

24,947

 

24,974

 

Investment in affiliate

 

5,212

 

-

 

 

 

 

 

 

 

      Total assets

$

3,316,809

$

3,130,182

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

Current portion of long-term debt, net of deferred financing fees

$

220,410

$

134,681

 

Accounts payable

 

6,440

 

5,349

 

Other current liabilities

 

47,934

 

47,801

 

Current portion of financial instruments

 

40,119

 

29,343

 

 Total current liabilities

 

314,903

 

217,174

 

 

 

 

 

 

Long-term debt, net of current portion and net of deferred financing fees

 

1,256,707

 

1,121,765

Time charters acquired, net

 

650,781

 

280,413

Financial instruments

 

41,020

 

24,558

 

 

 

 

 

     Total liabilities

 

2,263,411

 

1,643,910

 

 

 

 

 

Commitments and contingencies

 

-

 

-

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

Preferred stock

 

-

 

-

 

Common stock

 

461

 

799

 

Additional paid-in capital

 

944,207

 

1,046,606

 

Other Comprehensive Loss

 

(74)

 

(85)

 

Retained earnings

 

94,063

 

433,845

 

Less: Treasury stock

 

(189)

 

(189)

 

Excel Maritime Carriers Ltd. Stockholders’ equity

 

1,038,468

 

1,480,976

 

Non-controlling interests

 

14,930

 

5,296

 

Total Stockholders’ Equity

 

1,053,398

 

1,486,272

 

 

 

 

 

 

 

      Total liabilities and stockholders’ equity

$

3,316,809

$

3,130,182

 

 

 

 

 

 






EXCEL MARITIME CARRIERS LTD AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE YEAR ENDED DECEMBER 31, 2008 AND 2009

(In thousands of U.S. Dollars)


 

 

 

 

Year ended

December 31,

 

 

 

 

2008

(as adjusted)

 

2009

(unaudited)

Cash Flows from Operating Activities:

 

 

 

 

 

Net income (loss)

$

(56,054)

$

339,628

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities

 


301,283

 


(194,786)

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Operating assets

 

(2,259)

 

3,629

 

 

Operating liabilities

 

20,929

 

(1,219)

Net Cash provided by Operating Activities

$

263,899

$

147,252

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

Acquisition of Quintana, net of cash acquired

 

(692,420)

 

-

 

 

Joint ventures ownership transfer

 

-

 

(1,591)

 

 

Advances for vessels under construction

 

(84,866)

 

(9,379)

 

 

Additions to vessel cost

 

(342)

 

(113)

 

 

Additions to office furniture and equipment

 

(401)

 

(146)

 

 

Payment for vessel’s purchase cancellation

 

(7,250)

 

-

 

 

Proceeds received from Oceanaut’s liquidation

 

-

 

5,212

 

 

Proceeds from sale of vessel

 

-

 

3,735

Net cash used in Investing Activities

$

(785,279)

$

(2,282)

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

Increase in restricted cash

 

(10,000)

 

(34,400)

 

 

Proceeds from long-term debt

 

1,405,642

 

5,067

 

 

Repayment of long-term debt

 

(944,945)

 

(216,851)

 

 

Payment of financing costs

 

(15,290)

 

(1,938)

 

 

Issuance of common stock, net of issuance costs

 

(131)

 

90,130

 

 

Capital contributions from non-controlling interest owners

 

738

 

3,328

 

 

Dividends paid

 

(48,514)

 

-

Net cash provided by (used in) Financing Activities

$

387,500

$

(154,664)

 

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

(133,880)

 

(9,694)

Cash and cash equivalents at beginning of period

 

243,672

 

109,792

Cash and cash equivalents at end of the period

$

109,792

$

100,098

 

 

 

 

 

 

 

SUPPLEMENTAL CASH FLOW INFORMATION:

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

Interest payments

$

35,595

$

56,159

 

 

U.S. Source income taxes

 

861

 

740

 

 

 

 

 

 

 

 

Non-cash financing activities

 

 

 

 

 

 

Class A common stock issued as part of the consideration paid for the acquisition of Quintana

$


682,333


$


-

 

 

Class A common stock issued as part of vessel purchase cancellation

 


8,382



-

 

 

 

 

 

 

 






Adjusted EBITDA Reconciliation

(all amounts in thousands of U.S. Dollars)

 

 

Three-month period ended  December 31,

 

Year ended

December 31,

 

 

2008

 

2009

 

2008

 

2009

Net income (loss)

 

(332,093)

 

81,776

 

(55,914)

 

339,782

Interest and finance costs, net (1)

 

22,164

 

19,675

 

64,952

 

84,651

Depreciation

 

30,317

 

31,075

 

98,753

 

123,411

Dry-dock and special survey cost

 

3,982

 

1,622

 

13,511

 

11,379

Vessel impairment loss

 

2,232

 

-

 

2,232

 

-

Write down of goodwill

 

335,404

 

-

 

335,404

 

-

Loss from vessel’s purchase cancellation

 

8,382

 

-

 

8,382

 

-

Loss on disposal of JV ownership interest

 

-

 

3,705

 

-

 

3,705

Loss in value of investment

 

10,963

 

-

 

10,963

 

-

Unrealized swap (gain) loss

 

40,178

 

(8,064)

 

25,821

 

(27,238)

Amortization of T/C fair values (2)

 

(68,750)

 

(73,429)

 

(205,520)

 

(324,416)

Stock based compensation

 

1,922

 

5,528

 

8,596

 

19,847

Gain on sale of vessel

 

-

 

-

 

-

 

(61)

Taxes

 

189

 

145

 

783

 

660

Adjusted EBITDA

 

54,890

 

62,033

 

307,963

 

231,720


(1) Includes swap interest paid and received

(2) Analysis:

 

 

Three-month period ended  December 31,

 

Year ended

December 31,

 

 

2008

 

2009

 

2008

 

2009

Non-cash amortization of unfavorable time charters in revenue

 


(78,816)

 


(71,883)

 


(233,967)

 


(301,280)

Non-cash accelerated amortization of M/V Sandra, Coal Pride and Grain Harvester time charter fair value due to charter termination

 




-

 




(11,614)

 




-

 




(63,088)

Non-cash amortization of favorable time charters in charter hire expense

 


10,066

 


10,068

 


28,447

 


39,952

 

 

(68,750)

 

(73,429)

 

(205,520)

 

(324,416)



Reconciliation of Net Income (loss) to Adjusted Net Income

(all amounts in thousands of U.S. Dollars)

 

 

Three-month period ended  December 31,

 

Year ended

December 31,

 

 

2008

 

2009

 

2008

 

2009

Net income (loss)

 

(332,093)

 

81,776

 

(55,914)

 

339,782

Unrealized swap loss (gain)

 

40,178

 

(8,064)

 

25,821

 

(27,238)

Goodwill impairment charge

 

335,404

 

-

 

335,404

 

-

Vessel impairment loss

 

2,232

 

-

 

2,232

 

-

Loss in value of investment

 

10,963

 

-

 

10,963

 

-

Loss from vessel purchase cancellation

 

15,632

 

-

 

15,632

 

-

Loss on disposal of JV ownership interest

 

-

 

3,705

 

-

 

3,705

Gain on sale of vessel

 

-

 

-

 

-

 

(61)

Adjusted Net income

 

72,316

 

77,417

 

334,138

 

316,188








Reconciliation of Earnings (losses) per Share (Diluted) to Adjusted Earnings per Share (Diluted)

(all amounts in  U.S. Dollars)

 

 

Three-month period ended  December 31,

 

Year ended

December 31,

 

 

2008

 

2009

 

2008

 

2009

Earnings (losses) per Share (Diluted)

$

(7.56)

$

1.00

$

(1.53)

$

4.85

Unrealized swap loss (gain)

 

0.91

 

(0.1)

 

0.7

 

(0.4)

Goodwill impairment charge

 

7.63

 

-

 

9.06

 

-

Vessel impairment loss

 

0.05

 

-

 

0.06

 

-

Loss in value of investment

 

0.25

 

-

 

0.30

 

-

Loss from vessel purchase cancellation

 

0.36

 

-

 

0.42

 

-

Loss on disposal of JV ownership interest

 

-

 

0.05

 

-

 

0.07

Gain on sale of vessel

 

-

 

-

 

-

 

- (*)

Adjusted Earnings per Share (Diluted)

$

1.64

$

0.95

$

9.01

$

4.52

(*) Effect insignificant


Accounting changes:


Change in Dry-docking and Special survey accounting policy


Effective January 1, 2009, we changed the method of accounting for dry-docking and special survey costs from the deferral method, under which costs associated with the dry-docking and special survey of a vessel are deferred and charged to expense over the period to a vessel's next scheduled dry-docking, to the direct expense method, under which the dry-docking and special survey costs will be expensed as incurred. We consider this as a preferable method because (i) it eliminates the subjectivity in the financial statements that occurs when determining which costs are eligible for deferral; such elimination of subjectivity enhances transparency in the balance sheet; (ii) is consistent with recent accounting policy and informal trends in the shipping industry and (iii) is consistent with the asset and liability framework in the concept statements.


Adoption of new accounting pronouncements


Effective January 1, 2009, we adopted FASB Accounting Standard CodificationTM (“ASC”) Topic 470-20 which requires issuers of convertible debt to account separately for the liability and equity components in a manner that reflects the issuers' non-convertible debt borrowing rate. The resulting debt discount is amortized over the period the debt is expected to be outstanding as additional non-cash interest expense. ASC 470-20 requires retrospective restatement of all periods presented with the cumulative effect of the change in accounting principles on prior periods recognized in retained earnings as of the beginning of the first period presented.


Effective January 1, 2009, we adopted an amendment contained in ASC 810 which establishes guidelines for accounting for changes in ownership percentages and for deconsolidation in partially owned subsidiaries. This standard defines a non-controlling interest, previously called a minority interest, as the portion of equity in a subsidiary not attributable, directly or indirectly, to us.


With the exception of the amendment made in ASC 810 which require retrospective application only in the presentation and disclosure requirements, the other two accounting changes require retrospective application for all periods presented and were effected in the accompanying consolidated financial statements in accordance with ASC Topic 250 “Accounting Changes and Error Corrections”, which requires that an accounting change should be retrospectively applied to all prior periods presented, unless it is impractical to determine the prior period impacts.


Accordingly, the previously reported 2008 financial information has been recast to account for these changes.


Disclosure of Non-GAAP Financial Measures


Adjusted EBITDA represents net income plus net interest expense, depreciation, amortization, and taxes eliminating the effect of deferred stock-based compensation, gains or losses on the sale of vessels, amortization of deferred time charter assets and liabilities and unrealized gains or losses on swaps, which are significant non-cash items. Following the Company’s change in the method of accounting for dry docking and special survey costs, such costs are also included in the adjustments to EBITDA for comparability purposes. The Company’s management uses adjusted EBITDA as a performance measure. The Company believes that adjusted EBITDA is useful to investors, because the shipping industry is capital intensive and may involve significant financing costs. Adjusted EBITDA is not a measure recognized by GAAP and should not be considered as an alternative to net income, operating income or any other indicator of a Company’s operating performance required by GAAP. The Company’s definition of adjusted EBITDA may not be the same as that used by other companies in the shipping or other industries.


Adjusted Net Income represents net income plus unrealized gains or losses from our swap transactions and any gains or losses on sale of vessels, both of which are significant non-cash items. Adjusted Earnings per Share (diluted) represents Adjusted Net Income divided by weighted average shares outstanding (diluted).


These measures are “non-GAAP financial measures” and should not be considered substitutes for net income or earnings per share (diluted), respectively, as reported under GAAP. The Company has included an adjusted net income and adjusted earnings per share (diluted) calculation in this period in order to facilitate comparability between the Company’s performance in the reported periods and its performance in prior periods.


About Excel Maritime Carriers Ltd


Excel is an owner and operator of dry bulk carriers and a provider of worldwide seaborne transportation services for dry bulk cargoes, such as iron ore, coal and grains, as well as bauxite, fertilizers and steel products. Excel owns a fleet of 40 vessels and, together with 7 Panamax vessels under bareboat charters, operates 47 vessels (5 Capesize, 14 Kamsarmax, 21 Panamax, 2 Supramax and 5 Handymax vessels) with a total carrying capacity of approximately 3.9 million DWT.  Excel Class A common shares have been listed since September 15, 2005 on the New York Stock Exchange (NYSE) under the symbol EXM and, prior to that date, were listed on the American Stock Exchange (AMEX) since 1998. For more information about the Company, please go to our corporate website www.excelmaritime.com.




Forward-Looking Statement


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 and the Company’s growth strategy and measures to implement such strategy; including expected vessel acquisitions and entering into further time charters.


Words such as “expects,” “intends,” “plans,” “believes,” “anticipates,” “hopes,” “estimates,” and variations of such words and similar expressions are intended to identify forward-looking statements.  Although the Company 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 known and unknown risks and are based upon a number of assumptions and estimates which are inherently subject to significant uncertainties and contingencies, many of which are beyond the control of the Company. 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 the ability to changes in the demand for dry bulk vessels, competitive factors in the market in which the Company operates; risks associated with operations outside the United States; and other factors listed from time to time in the Company’s filings with the Securities and Exchange Commission. The Company 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 the Company’s expectations with respect thereto or any change in events, conditions or circumstances on which any statement is based.


Contacts:


 

 

Investor Relations / Financial Media:

Nicolas Bornozis

President

Capital Link, Inc.

230 Park Avenue – Suite 1536

New York, NY 10160, USA

Tel:  (212) 661-7566

Fax: (212) 661-7526


E-Mail: excelmaritime@capitallink.com

www.capitallink.com

Company:

Lefteris Papatrifon

Chief Financial Officer

Excel Maritime Carriers Ltd.

17th Km National Road Athens-Lamia & Finikos Street

145 64 Nea Kifisia

Athens, Greece

Tel: 011-30-210-62-09-520

Fax: 011-30-210-62-09-528

  

E-Mail: ir@excelmaritime.com

        www.excelmaritime.com





APPENDIX


The following key indicators highlight the Company’s financial and operating performance for the three months and the year ended December 31, 2009 compared to the corresponding periods in the prior year. In the table below, the Panamax fleet includes both Kamsarmax and Panamax vessels and the Handymax fleet includes both Supramax and Handymax vessels:


Vessel Employment

(In U.S. Dollars per day, unless otherwise stated)

 

CAPESIZE FLEET

PANAMAX FLEET

HANDYSIZE FLEET

TOTAL FLEET

 

Three-month period ended December 31,

 

2008

2009

2008

2009

2008

2009

2008

2009

 

 

 

 

 

 

 

 

 

Total calendar days

374

460

3,220

3,220

736

644

4,330

4,324

Available days under period charter


374


460


2,484


2,225


98


92


2,956


2,777

Available days under spot/short duration charter



-



-



653



969



637



530



1,290



1,499

Utilization

100.0%

100.0%

97.4%

99.2%

99.9%

96.6%

98.1%

98.9%

Time charter equivalent per ship per day-period



52,023



38,128



26,571



21,480



25,479



10,208



29,754



23,866

Time charter equivalent per ship per day-spot



-



-



7,703



22,203



8,724



17,416



8,207



20,510

Time charter equivalent per ship per day-weighted average



52,023



38,128



22,642



21,700



10,959



16,351



23,207



22,686

Net daily revenue per ship per day


52,023


38,128


22,061


21,518


10,937


15,798


22,757


22,434

Vessel operating expenses per ship per day



(5,423)



(5,230)



(5,067)



(4,604)



(4,937)



(4,804)



(5,075)



(4,698)

Net Operating cash flows per ship per day before G&A expenses



46,600



32,898



16,994



16,914



6,000



10,994



17,682



17,736





Vessel Employment

(In U.S. Dollars per day, unless otherwise stated)

 

CAPESIZE FLEET

PANAMAX FLEET

HANDYSIZE FLEET

TOTAL FLEET

 

Year ended December 31,

 

2008

2009

2008

2009

2008

2009

2008

2009

 

 

 

 

 

 

 

 

 

Total calendar days

1,046

1,825

10,160

12,775

2,928

2,629

14,134

17,229

Available days under period charter


1,016


1,804


8,457


9,099


614


460


10,087


11,363

Available days under spot/short duration charter



30



-



1,451



3,464



2,156



2,051



3,637



5,515

Utilization

100.0%

98.8%

97.5%

98.3%

94.6%

95.5%

97.1%

98.0%

Time charter equivalent per ship per day-period



50,863



40,373



26,627



22,936



33,736



14,067



29,501



25,344

Time charter equivalent per ship per day-spot



118,107



-



38,798



16,301



33,412



12,538



36,254



14,901

Time charter equivalent per ship per day-weighted average



52,777



40,373



28,410



21,107



33,484



12,818



31,291



21,932

Net daily revenue per ship per day


52,777


39,898


27,706


20,757


31,676


12,243


30,384


21,485

Vessel operating expenses per ship per day



(5,013)



(5,280)



(4,932)



(4,731)



(4,888)



(4,994)



(4,930)



(4,829)

Net Operating cash flows per ship per day before G&A expenses



47,764



34,618



22,774



16,026



26,788



7,249



25,454



16,656






Glossary of Terms


Average number of vessels This is the number of vessels that constituted our fleet for the relevant period, as measured by the sum of the number of calendar days each vessel was a part of our fleet during the period divided by the number of calendar days in that period.


Total calendar days We define these as the total days we owned the vessels in our fleet for the relevant period including off hire days associated with major repairs, dry dockings or special or intermediate surveys. Calendar days are an indicator of the size of the fleet over a period and affect both the amount of revenues and the amount of expenses that are recorded during a period.


Available days These are the calendar days less the aggregate number of off-hire days associated with major repairs, dry docks or special or intermediate surveys and the aggregate amount of time spent positioning vessels and any unforeseen off-hire. The shipping industry uses available days to measure the number of days in a period during which vessels should be capable of generating revenue.


Available days under spot / short duration charter This is defined as available days under spot charters and / or time charters of duration of less than six months.


Fleet utilization This is the percentage of time that our vessels were available for revenue generating days, and is determined by dividing available days by calendar days for the relevant period.


Time charter equivalent per ship per day (“TCE”): This is a measure of the average daily revenue performance of a vessel on a per voyage basis. Our method of calculating TCE is consistent with industry standards and is determined by dividing revenue generated from voyage charters net of voyage expenses by available days for the relevant time period. Voyage expenses primarily consist of port, canal and fuel costs that are unique to a particular voyage, which would otherwise be paid by the charterer under a time charter contract, as well as commissions. Time charter equivalent revenue and TCE rate are not measures of financial performance under U.S. GAAP and may not be comparable to similarly titled measures of other companies. However, TCE is a standard shipping industry performance measure used primarily to compare period-to-period changes in a shipping company’s performance despite changes in the mix of charter types (i.e., spot voyage charters, time charters and bareboat charters) under which the vessels may be employed between the periods.


Time Charter Equivalent Calculation

(all amounts in thousands of U.S. Dollars, except for Daily Time Charter Equivalent and available days)

 

 

For the three-month period ended December 31,

 

For the year ended December 31,

 

 

2008

 

2009

 

2008

 

2009

Voyage revenues

 

110,145

 

102,634

 

461,203

 

391,746

Voyage expenses

 

(11,609)

 

(5,629)

 

(31,765)

 

(21,577)

Time Charter Equivalent

 

98,536

 

97,005

 

429,438

 

370,169

Total available days

 

4,246

 

4,276

 

13,724

 

16,878

Daily Time charter equivalent

 

23,207

 

22,686

 

31,291

 

21,932





Net daily revenue We define this as the daily TCE rate including idle time.


Daily vessel operating expenses This includes crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs and is calculated by dividing vessel operating expenses by total calendar days for the relevant time period.


Daily general and administrative expense This is calculated by dividing general and administrative expense by total calendar days for the relevant time period.



Expected Amortization Schedule for Fair Valued Time Charters for Next Year

(in USD millions)

 

1Q’10

2Q’10

3Q’10

4Q’10

 

Total

 

 

 

 

 

 

 

 

Amortization of unfavorable time charters (1)

 

67.9

66.8

55.7

54.4

 

244.8

Amortization of favorable time charters (2)

 

(9.9)

(10.0)

(10.1)

(10.2)

 

(40.2)


(1)

Adjustment to Revenue from operations i.e. increases revenues

(2)

Adjustment to Charter hire expenses i.e. increases charter hire expense



Fleet List as of February 18, 2010:


Vessel Name

Dwt

Year Built

Charter Type

Daily rate

Average Charter Expiration

 

 

 

 

 

 

Iron Miner

177,931

2007

Period

$42,105

Feb 2012

Kirmar

164,218

2001

Period

$49,000 (net)

May 2013

Iron Beauty

164,218

2001

Period

$36,500

May 2010

Lowlands Beilun

170,162

1999

Period

$36,000

May 2010

Sandra (1)

180,274

2008

Period

$32,000

Sep 2010

Total Capesize

856,803

 

 

 

 

Iron Manolis

82,269

2007

Period

$22,000

Dec 2010

Iron Brooke

82,594

2007

Period

$21,000

Dec 2010

Iron Lindrew

82,598

2007

Period

$21,000

Dec 2010

Coal Hunter

82,298

2006

Period

$22,000

Dec 2010

Pascha

82,574

2006

Period

$21,000

Dec 2010

Coal Gypsy

82,221

2006

Period

$22,000

Dec 2010

Iron Anne

82,220

2006

Period

$22,000

Dec 2010

Iron Vassilis

82,257

2006

Period

$22,000

Dec 2010

Iron Bill

82,187

2006

Period

$22,000

Dec 2010

Santa Barbara

82,266

2006

Period

$22,000

Dec 2010

Ore Hansa

82,209

2006

Period

$22,000

Dec 2010

Iron Kalypso

82,224

2006

Period

$22,000

Dec 2010

Iron Fuzeyya

82,209

2006

Period

$22,000

Dec 2010

Iron Bradyn

82,769

2005

Period

$22,000

Dec 2010

Total Kamsarmax

1,152,895

 

 

 

 

Grain Harvester

76,417

2004

Spot

 

 

Grain Express

76,466

2004

Period

$22,000

Dec 2010

Iron Knight

76,429

2004

Period

$22,000

Dec 2010

Coal Pride

72,493

1999

Spot

 

 

Isminaki

74,577

1998

Period

$24,000

Mar 2010

Angela Star

73,798

1998

Spot

$29,000

May 2010

Elinakos

73,751

1997

Spot

$25,000

Apr 2010

Happy Day

71,694

1997

Spot

 

 

Iron Man (A)

72,861

1997

Period

$18,500

May 2010

Coal Age (A)

72,824

1997

Period

$21,250

Oct 2010

Fearless I (A)

73,427

1997

Period

$22,250

Mar 2010

Barbara (A)

73,307

1997

Period

$23,000

Jul 2010

Linda Leah (A)

73,317

1997

Spot

 

 

King Coal (A)

72,873

1997

Period

$56,000

Jun 2011

Coal Glory (A)

73,670

1995

Spot

 

 

Powerful

70,083

1994

Spot

 

 

First Endeavour

69,111

1994

Spot

 

 

Rodon

73,656

1993

Spot

 

 

Birthday

71,504

1993

Period

$16,500

Jul 2010

Renuar

70,155

1993

Period

$22,500

Dec 2010

Fortezza

69,634

1993

Spot

 

 

Total Panamax

1,532,047

 

 

 

 

July M

55,567

2005

Period

$25,000

May 2010

Mairouli

53,206

2005

Spot

 

 

Total Supramax

108,773

 

 

 

 

Emerald

45,588

1998

Spot

 

 

Princess I

38,858

1994

Period

$21,500

Apr 2010

Marybelle

42,552

1987

Spot

 

 

Attractive

41,524

1985

Spot

 

 

Lady

41,090

1985

Spot

 

 

Total Handymax

209,612

 

 

 

 

Total Fleet

3,860,130

 

 

 

 

Average age

 

9.7 Yrs

 

 

 





Fleet to be delivered

Type

Dwt

 

Estimated delivery (B)

Christine (D )

Capesize

180,000

 

April 2010

Hope (E)

Capesize

181,000

 

November 2010

Total fleet to be delivered

 

361,000

 

 



Fleet to be delivered (c)

Type

Dwt

 

Estimated delivery (B)

Fritz (F)

Capesize

180,000

 

May 2010

Benthe (F)

Capesize

180,000

 

June 2010

Gayle Frances (F)

Capesize

180,000

 

July 2010

Iron Lena (F)

Capesize

180,000

 

August 2010


 (1)A second charter on the vessel has been fixed commencing upon completion of her current charter and through February 2016 at a daily base rate of $25,000, with 50% profit sharing based on the monthly AV4 BCI charter rate as published by the Baltic Exchange.


(A)  These vessels were sold in 2007 and leased back on a bareboat charter through July 2015.


(B) The delivery dates shown in this column are estimates based on the delivery dates set forth in the relevant shipbuilding contracts or resale agreements.

(C) No refund guarantee has been received for these newbuildings and Excel does not believe that the respective new building contracts will materialize. There can be no assurance that the vessels will be delivered timely or at all.

(D)  Excel holds 71.4% interest in the joint venture that will own the vessel.


(E)  Excel holds 100% interest in the company that will own the vessel.


(F)    Excel holds a 50% interest in the joint ventures that will own these vessels.


For further details on the fleet and their employment please refer to our website at www.excelmaritime.com

 



SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



EXCEL MARITIME CARRIERS LTD.
(registrant)



Dated: February 24, 2010

By:

/s/ Eleftherios Papatrifon

Eleftherios Papatrifon

Chief Financial Officer