U. S. Ports with Tax Levies - 2001 PORT OF PASCAGOULA (MS) PORT OF HOUSTON AUTHORITY(TX) PORT OF CORPUS CHRISTI AUTHORITY (TX) PORT OF SEATTLE (WA) PORT OF TACOMA (WA) TAMPA PORT AUTHORITY (FL) LAKE CHARLES HARB/TERM. DIST. (LA) PORT OF LONGVIEW (WA) ST. BERNARD PORT/HARB/ TERM. DIST. (LA) PORT OF FREEPORT (TX) PORT OF EVERETT (WA) GREATER LAFOURCHE PORT COMMISSION (LA) ORANGE COUNTY NAVIGATION PORT DISTRICT (TX)
                             
OPERATING STATUS NONOP LTDOP LTDOP OP LTDOP OP OP OP NONOP LTDOP OP LTDOP NONOP
PLANNING (Strategic/Marketing/Financial/Development) Strat/Dev All All All All Strat/Fin/Dev Fin/Dev Strategic Mktg/Fin/Dev Strat/Fin/Dev All All All
PORT TYPE County Spec. Purp. Nav. Dist. Spec. Purp. Nav. Dist. Spec. Purp. Nav. Dist. Municipal Spec. Purp. Nav. Dist. State Spec. Purp. Nav. Dist. State Spec. Purp. Nav. Dist. Spec. Purp. Nav. Dist. Spec. Purp. Nav. Dist. Spec. Purp. Nav. Dist.
OPERATING REVENUE                          
  Marine 2,498 92,829 18,259 26,595 16,495 15,745 14,136 14,154 2,256 3,547 4,769 6,768 624
  Other 829 15,510 7,274 74,031 44,726 6,556 2,599 296 84 1,508 7,755 191 731
      TOTAL 3,327 108,339 25,533 100,625 61,221 22,301 16,734 14,450 2,340 5,055 12,524 6,958 1,355
                             
OPERATING EXPENSES                          
  Operating & Maintenance 1,762 47,035 8,797 65,537 26,273 8,876 8,228 10,437 2,230 1,566 5,973 2,621 57
  Security 261 4,222 1,146   1,353   883     103   801 136
  Sales Promotion/Trade Development 58 1,961 467   1,877 921 514 325 87 162   371 21
  Other Administration 1,051 20,542 8,367 10,984 5,375   5,926 1,590   166 1,775 1,194 743
  Depreciation 0 21,757 5,225 33,275 16,183 6,956 5,167 2,111 873 1,234 3,722 1,307 0
      TOTAL 3,131 95,518 24,002 109,795 51,061 16,753 20,718 14,462 3,190 3,232 11,471 6,295 957
                             
OPERATING INCOME 195 12,821 1,531 -9170 10161 5548 -3984 -12 -850 1,823 1053 664 398
                             
OTHER INCOME (EXPENSES)                          
  Interest Earned 147 10,655 1,336 1,938 3,625 4,969 2,126 472 408 1,604 1,333 519 351
  Bond Interest Expense (538) (9,466) (55) (18,515) (5,175) (8,709) (389) (1,989) (358) (1,178) (1,036) (147)  
  Tax Levies 2,288 30,922 90 35,721 7,409 10,891 1,648 2,338 727 5,433 3,301 1,278 555
  Contributions   3,513           5,937     80 613  
  Other (1,549) (446) 44 3,752 (83) 5,202 (74) (6,330) 567 (1,871) (72) 1 (88)
      TOTAL 349 35,178 1,415 22,897 5,775 12,353 3,312 428 1,344 3,987 3,607 2,263 818
                             
  NET INCOME 544 47999 2,946 13727 15935 17902 -672 415 494 5,811 4660 2927 1216
                             
ASSETS                          
  Cash & Investments 1,116 180,068 11,910 92,250 53,980 38,727 35,471 5,142 1,622 21,807 27,543 13,659 6,160
     Gross Accounts Receivable (Gross A/R) 696 22,976 4,651 8,924 6,774 7,222 1,679 1,757 62 657   2,941 99
     Less: Reserve for Bad Debts 0 1,389 387 584 250 217 0 0 0 21   0 9
        Net Accounts Receivable (Net A/R) 696 21,587 4,264 8,340 6,524 7,005 1,679 1,757 62 636 1,260 2,941 90
  Other Current Assets 0 3,066 1,742 15,133 8,190   3,232 408 624 1,614 443 542 202
      TOTAL CURRENT ASSETS 1812 204721 17,917 115722 68693 45732 40382 7307 2308 24,058 29246 17142 6452
                             
INVESTMENT IN PLANT, PROPERTY, & EQUIPMENT (PP&E)                          
  Land   149,017   456,245 144,555 89,152 23,189 26,433 11,243 57,087   1,930 2,356
  Buildings   64,699   468,552 61,075 89,008 180,402 17,348 5,195 27,654   2,918 8,097
  Other Improvements   360,307   288,896 322,762 119,587   48,812 14,576 11,095   39,154 7,026
  Equipment   117,043   123,805 97,033 10,742 20,136 17,211 663 5,958   1,194 804
      GROSS INVESTMENT IN PP&E   691,065 222,329 1,337,498 625,425 308,488 223,727 109,805 31,677 101,793 181,084 45,196 18,283
  Accumulated Depreciation   (277,919) (78,489) (332,339) (222,037) (46,367) (79,513) (30,891) (4,316) (12,954) (40,585) (9,042)  
  Construction in Progress   128,541 5,927 54,559 18,987 27,759 20,868 5,729 15,849 11,110 2,349 5,994  
      NET INVESTMENT IN PP&E 69,557 541,687 149,767 1,059,718 422,375 289,881 165,082 84,643 43,210 99,949 142,848 42,148 18,283
                             
Restricted Assets 4,325 206,214 2,327     58,671 8,234 3,347 5,278 18,111 3,041 1,148  
All Other Assets 8,965 4,564 9,660 5,637 5,649 26,686 2,052 1,699 0 315 5,601 0  
  TOTAL ASSETS 84660 957186 179,672 1181077 496717 420970 215750 96996 50797 142,433 180736 60439 24735
                             
LIABILITIES                          
  Current Liabilities Payable from Current Assets 368 12,293 4,599   19,663 7,328 1,435 1,877 573 2,586 1,607 12,802 228
  Current Liabilities Payable from Restricted Assets 0 29,935 924   0 10,510 1,250 1,635 274 1,739 2,750 0 0
     SUB-TOTAL CURRENT LIABILITIES 368 42,228 5,523   19,663 17,838 2,685 3,512 848 4,325 4,357 12,802 228
  Long-Term Debt 8,968 353,967 1,886   120,847 143,035 22,921 33,501 5,761 19,351 17,570 2,201  
     TOTAL LIABILITIES 9337 396195 7,408   140510 160874 25606 37013 6609 23,676 21927 15003 228
                             
EQUITY                          
  Contributed Capital -- Net 69,554 20,320 27,984   6,126   36,591 755 41,023 12,907 7,213 23,946 See
  Retained Earnings -- Restricted 1,945 36,392       22,217 8,234     8,982   1,148 Note
  Retained Earnings -- Unrestricted 3,824 504,279 144,279   350,081 237,879 145,319 59,228 3,165 96,868 151,595 20,342  
     TOTAL EQUITY 75,323 560,992 172,263   356,208 260,096 190,144 59,983 44,188 118,757 158,809 45,436 24,507
                             
                             
  TOTAL LIABILITIES & EQUITY 84,660 957,186 179,672   496,717 420,970 215,750 96,996 50,797 142,433 180,736 60,439 24,735
                             
OUTSTANDING BONDS                          
  Revenue Bonds   22,365   250,310 60,615 151,331 22,500 23,270   6,170 11,630 2,700  
  G.O. Bonds 19,885 324,705 905 240,125 44,835     10,445 545 14,685 8,340    
  Commercial Paper       17,780                  
  Conduit Financing Debt                          
  Other Debt 498   1,053   1,634     1,117          
     TOTAL 20,383 347,070 1,958 508,215 107,084 151,331 22,500 34,832 545 20,855 19,970 2,700  
DEBT SERVICE                          
  Principal 2,054 21,595 2,856 34,689 8,060 6,105 1,250 1,788   1,565 2,650 535  
  Interest 1,230 14,709 225 22,571 6,657 7,423 729 2,043 360 1,178 1,036 147  
     TOTAL 3,283 36,304 3,081 57,261 14,717 13,528 1,979 3,832 360 2,743 3,686 682  
CONTRIBUTIONS, DONATIONS, & GRANTS RECEIVED IN FY 2001                          
  Source   Federal       Federal DOTD State     Federal State  
  Type   ISTEA       HUD Facility planning CTED     FEMA Port Priority  
  Amount ($ 000s)   3,513       994 203 755     46 534  
  Matching Funds ($ 000s or %)   3,513       0 -- 755     8 260  
  Purpose   Capital improvement       Street improvements Unifab ICSS facility Industrial park development     Earthquake repairs Dredging  
  Source           State   State     State State  
  Type           DOT   TIB     FEMA Capital Outlay  
  Amount ($ 000s)           5,490   1,566     8 79  
  Matching Funds ($ 000s or %)           2,925   1,566     -- 0  
  Purpose           Cruise terminal #3, intermodal, dredging, & infrastructure   Fibre Way Overpass project     Earthquake repairs Highway embankment stabilization  
                  Federal     State    
                  TEA-21     Rec.    
                  1,142     26    
                  1,142     --    
                  Fibre Way Overpass project     Marina environ. eqp.    
                  State          
                  WA  DOT          
                  2,778          
                  2,778          
                  Fibre Way Overpass project          
SALES OFFICES   0   5 8                
  Foreign Offices   0 4 6 8   0     0 1 0  
  Foreign Personnel   2 4 2 3   0     0 1 0  
  Domestic Offices   15 1 7 11 1 1 1 1 1 1 1 1
  Domestic Personnel     6     8 2 3 2 2 1 2 1
CARGO REPORT (Actual Numbers, in short tons)                          
  Breakbulk 501,873 3,848,573 215,823 242,977 79,162 759,700 717,184 655,250 420,616 202,335 241,427    
  Automobiles 15 123,235   57,510 261,165 65,119              
  Other RO/RO           2,555              
  Containerized   10,119,938   10,958,520 9,127,990 33,312 7,504 11,216   591,077 36,226    
  Dry Bulk 3,438,288 5,679,669 9,036,971 2,992,606 4,984,500 3,731,982 4,223,811 1,371,098 962,706 435,246 40,093 15,000  
  Liquid Bulk 26,357,917 7,688,732 77,783,163 1,812,620   9,064,542 3,585,508         10,000  
     TOTAL (actual short tons) 30,298,093 27,460,147 87,035,957 16,064,232 14,452,817 13,657,210 8,534,007 2,037,564 1,383,322 1,228,658 317,746 25,000  
                             
RATIO ANALYSIS                          
                             
  Op. Ratio (Op. Expenses / Op. Revenue) 94.1% 88.2% 94.0% 109.1% 83.4% 75.1% 123.8% 100.1% 136.3% 63.9% 91.6% 90.5% 70.6%
  Op. Margin (Op. Income / Op. Revenue) 5.9% 11.8% 6.0% -9.1% 16.6% 24.9% -23.8% -0.1% -36.3% 36.1% 8.4% 9.5% 29.4%
  Current Ratio (Curr. Ass. / Curr. Liabs. Pay. Curr. Ass.) 4.92 16.65 3.90 N/A 3.49 6.24 28.14 3.89 4.03 9.30 18.20 1.34 28.30
  Net Income / Op. Revenue 16.4% 44.3% 11.5% 13.6% 26.0% 80.3% -4.0% 2.9% 21.1% 115.0% 37.2% 42.1% 89.7%
  (Net Income + Bond Int. Exp.) / Total Assets 0.0% 4.0% 1.6% -0.4% 2.2% 2.2% -0.5% -1.6% 0.3% 3.3% 2.0% 4.6% N/A
  Net Income / Net PP&E 0.8% 8.9% 2.0% 1.3% 3.8% 6.2% -0.4% 0.5% 1.1% 5.8% 3.3% 6.9% 6.7%
  (Op. Income + Deprec.) / Gross PP&E N/A 5.0% 3.0% 1.8% 4.2% 4.1% 0.5% 1.9% 0.1% 3.0% 2.6% 4.4% N/A
  Op. Income / Net PP&E 0.3% 2.4% 1.0% -0.9% 2.4% 1.9% -2.4% 0.0% -2.0% 1.8% 0.7% 1.6% 2.2%
  (Op. Income + Deprec.) / Op. Revenue 5.9% 31.9% 26.5% 24.0% 43.0% 56.1% 7.1% 14.5% 1.0% 60.5% 38.1% 28.3% N/A
  Long-Term Debt / Total Equity  11.9% 63.1% 1.1% N/A 33.9% 55.0% 12.1% 55.9% 13.0% 16.3% 11.1% 4.8% 0.0%
  Allow. for Bad Debts (Rsrv Bad Debts / Gross A/R) 0.0% 6.0% 8.3% 6.5% 3.7% 3.0% 0.0% 0.0% 0.0% 3.2% N/A 0.0% 9.1%
  Avg # Days Sales Uncollected (Net A/R / (Op.Rev/360)) 75 72 60 30 38 113 36 44 10 45 36 152 24
NOTES                            
                            Total Equity of $24,506,834 is comprised of Restricted Retained Earnings of $500,000, Unrestricted Retained Earnings of $5,723,687, and Investment in Fixed Assets of $18,283,147.