STATIA TERMINALS GROUP NV
10-Q, 1999-11-15
WATER TRANSPORTATION
Previous: CABOT INDUSTRIAL PROPERTIES LP, 10-Q, 1999-11-15
Next: NETSCOUT SYSTEMS INC, S-8, 1999-11-15




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                -----------------

                                    FORM 10-Q

(Mark One)

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the quarterly period ended  SEPTEMBER 30, 1999

                                       OR

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the transition period from _______________________ to ______________________

                         COMMISSION FILE NUMBER 0-25821

                              --------------------

                           STATIA TERMINALS GROUP N.V.
             (Exact name of registrant as specified in its charter)

     NETHERLANDS ANTILLES                                         52-2003016
(State or other jurisdiction of                                (I.R.S. Employer
incorporation or organization)                               Identification No.)

                               TUMBLEDOWN DICK BAY
                       ST. EUSTATIUS, NETHERLANDS ANTILLES
                                (011) 5993-82300
    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)

         Indicate by check mark whether the registrant: (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes __X__ No ____

         Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date. As of November 15,
1999, 7,600,000 common shares of the issuer were outstanding.


<PAGE>

                           STATIA TERMINALS GROUP N.V.

                          QUARTERLY REPORT ON FORM 10-Q
                               SEPTEMBER 30, 1999

                                TABLE OF CONTENTS

                                                                        PAGE NO.
                                                                        --------

                    PART I. FINANCIAL INFORMATION

Item 1.  Financial Statements
                  Consolidated Condensed Balance Sheets                      1
                  Consolidated Condensed Statements of Income (Loss)         2
                  Consolidated Condensed Statements of Cash Flows            3
                  Notes to Consolidated Condensed Financial Statements       4
Item 2.  Management's Discussion and Analysis of Financial Condition and
           Results of Operations                                             9
Item 3.  Quantitative and Qualitative Disclosures About Market Risk         19

                     PART II. OTHER INFORMATION

Item 1.  Legal Proceedings                                                  20
Item 2.  Changes in Securities and Use of Proceeds                          20
Item 3.  Defaults Upon Senior Securities                                    20
Item 4.  Submission of Matters to a Vote of Security Holders                20
Item 5.  Other Information                                                  20
Item 6.  Exhibits and Reports on Form 8-K                                   20

         THIS QUARTERLY REPORT ON FORM 10-Q (THIS "REPORT") CONTAINS
FORWARD-LOOKING STATEMENTS WITHIN THE MEANING OF 27A OF THE SECURITIES ACT OF
1933. DISCUSSIONS CONTAINING SUCH FORWARD-LOOKING STATEMENTS MAY BE FOUND IN
ITEMS 1, 2 AND 3 OF PART I HEREOF, AS WELL AS WITHIN THIS REPORT GENERALLY. IN
ADDITION, WHEN USED IN THIS REPORT, THE WORDS "MAY", "WILL", "BELIEVE,"
"ANTICIPATE," "EXPECT", "ESTIMATE" AND SIMILAR EXPRESSIONS ARE INTENDED TO
IDENTIFY FORWARD-LOOKING STATEMENTS. SUCH STATEMENTS ARE SUBJECT TO A NUMBER OF
RISKS AND UNCERTAINTIES. ACTUAL RESULTS IN THE FUTURE COULD DIFFER MATERIALLY
FROM THOSE DESCRIBED IN THE FORWARD-LOOKING STATEMENTS AS A RESULT OF
FLUCTUATIONS IN THE SUPPLY OF AND DEMAND FOR CRUDE OIL AND OTHER PETROLEUM
PRODUCTS, CHANGES IN THE PETROLEUM TERMINALING INDUSTRY, ADDED COSTS DUE TO
CHANGES IN GOVERNMENT REGULATIONS AFFECTING THE PETROLEUM INDUSTRY, THE LOSS OF
A MAJOR CUSTOMER, THE FINANCIAL CONDITION OF THE COMPANY'S CUSTOMERS,
INTERRUPTION OF OUR OPERATIONS CAUSED BY ADVERSE WEATHER CONDITIONS, THE
CONDITION OF THE UNITED STATES ECONOMY, RISKS ASSOCIATED WITH OUR EFFORTS TO
COMPLY WITH THE Y2K REQUIREMENT, AND OTHER FACTORS INCLUDED IN THIS REPORT AND
THE COMPANY'S REGISTRATION STATEMENT ON FORM S-1 (FILE NO. 333-72317). THE
COMPANY DOES NOT UNDERTAKE ANY OBLIGATION TO PUBLICLY RELEASE THE RESULTS OF ANY
REVISIONS TO THESE FORWARD-LOOKING STATEMENTS THAT MAY BE MADE TO REFLECT ANY
FUTURE EVENTS OR CIRCUMSTANCES.


<PAGE>

                         PART I - FINANCIAL INFORMATION

                          ITEM 1. FINANCIAL STATEMENTS

                  STATIA TERMINALS GROUP N.V. AND SUBSIDIARIES
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                              DECEMBER 31,         SEPTEMBER 30,
                                                                  1998                 1999
                                                             ----------------     ----------------
                                                                                    (UNAUDITED)
<S>                                                            <C>                  <C>
                          ASSETS

CURRENT ASSETS:
   Cash and cash equivalents                                   $     14,061         $     13,400
   Accounts receivable-
      Trade, net                                                      7,562               13,317
      Other                                                           2,328                4,231
   Inventory, net                                                     4,528                1,964
   Prepaid expenses                                                   1,417                1,272
                                                             ----------------     ----------------
           Total current assets                                      29,896               34,184

PROPERTY AND EQUIPMENT, net                                         209,970              208,086

OTHER NONCURRENT ASSETS, net                                          5,744                3,120
                                                             ----------------     ----------------
           Total assets                                        $    245,610         $    245,390
                                                             ================     ================

         LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
   Accounts payable                                            $      9,306         $     13,881
   Accrued interest payable                                           2,027                4,475
   Preferred stock dividends payable                                  7,440                  -
   Other accrued expenses                                             8,506                7,775
                                                             ----------------     ----------------
           Total current liabilities                                 27,279               26,131

SUBORDINATED DISTRIBUTIONS PAYABLE                                      -                  1,203

LONG-TERM DEBT- 11-3/4% FIRST MORTGAGE NOTES                        135,000              101,000
                                                             ----------------     ----------------
           Total liabilities                                        162,279              128,334

REDEEMABLE PREFERRED STOCK - SERIES A, B and C                       40,000                  -

STOCKHOLDERS' EQUITY:
   Preferred stock - Series D and E                                  54,824                  -
   Common stock                                                           4                  -
   Class A common shares                                                -                     76
   Class B subordinated shares                                          -                     38
   Class C incentive rights                                             -                    -
   Additional paid-in-capital                                           363              138,572
   Notes receivable from stockholders                                (1,474)              (1,474)
   Accumulated deficit                                              (10,386)             (20,156)
                                                             ----------------     ----------------
           Total stockholders' equity                                43,331              117,056
                                                             ----------------     ----------------
           Total liabilities and stockholders' equity          $    245,610         $    245,390
                                                             ================     ================
</TABLE>

        The accompanying notes are an integral part of these consolidated
                         condensed financial statements.

                                     Page 1

<PAGE>

                   STATIA TERMINALS GROUP N.V. AND SUBSIDIARIES
                CONSOLIDATED CONDENSED STATEMENTS OF INCOME (LOSS)
                                   (UNAUDITED)
                 (DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                          FOR THE THREE MONTHS ENDED              FOR THE NINE MONTHS ENDED
                                                                 SEPTEMBER 30,                          SEPTEMBER 30,
                                                       ----------------------------------     -----------------------------------
                                                            1998               1999                1998               1999
                                                       ----------------    --------------     ---------------    ----------------
<S>                                                       <C>                 <C>                <C>                <C>
REVENUES                                                  $  32,699           $  43,310          $   99,535         $  122,992

COSTS OF SERVICES AND PRODUCTS SOLD                          24,720              36,928              78,652             99,327
                                                       ----------------    --------------     ---------------    ----------------
   Gross profit                                               7,979               6,382              20,883             23,665

ADMINISTRATIVE EXPENSES                                       2,344               2,269               7,018              6,751

SPECIAL COMPENSATION EXPENSE                                    -                     -                -                 4,099
                                                       ----------------    --------------     ---------------    ----------------
   Operating income                                           5,635               4,113              13,865             12,815

LOSS ON DISPOSITION OF PROPERTY
   AND EQUIPMENT                                                  -                -                  4,000               -

INTEREST EXPENSE                                              4,206               3,176              12,651             11,113

INTEREST INCOME                                                 202                 117                 464                684
                                                       ----------------    --------------     ---------------    ----------------
    Income (loss) before provision for income
    taxes, preferred stock dividends and
    extraordinary charge                                      1,631               1,054              (2,322)             2,386

PROVISION FOR INCOME TAXES                                       49                  55                 268                548
                                                       ----------------    --------------     ---------------    ----------------
    Income (loss) before preferred stock
    dividends and extraordinary charge                        1,582                 999              (2,590)             1,838

 PREFERRED STOCK DIVIDENDS                                      897                   -               2,733              2,257
                                                       ----------------    --------------     ---------------    ----------------
    Income (loss) before extraordinary charge                   685                 999              (5,323)              (419)

EXTRAORDINARY CHARGE RELATED TO
         EARLY EXTINGUISHMENT OF DEBT                           -                     -                -                 4,743
                                                       ----------------    --------------     ---------------    ----------------
    Net income (loss) available to common
        stockholders                                      $     685           $     999          $   (5,323)        $   (5,162)
                                                       ================    ==============     ===============    ================
 BASIC EARNINGS PER COMMON SHARE:
    Income before extraordinary charge                    $     -             $    0.13          $     -            $     0.79
    Extraordinary charge                                        -                  -                   -                 (1.10)
                                                       ----------------    --------------     ---------------    ----------------
    Net income (loss) available to common
        stockholders                                      $     -             $    0.13          $     -            $    (0.31)
                                                       ================    ==============     ===============    ================
DILUTED EARNINGS PER COMMON SHARE:
    Income before extraordinary charge                    $     -             $    0.09          $     -            $     0.52
    Extraordinary charge                                        -                  -                   -                 (0.73)
                                                       ----------------    --------------     ---------------    ----------------
    Net income (loss) available to common
        stockholders                                      $     -             $    0.09          $     -            $    (0.21)
                                                       ================    ==============     ===============    ================
BASIC EARNINGS PER SUBORDINATED SHARE:
    Income (loss) before extraordinary charge             $    0.21           $    -             $    (1.61)        $    (1.06)
    Extraordinary charge                                        -                  -                   -                 -
                                                       ----------------    --------------     ---------------    ----------------
    Net income (loss) available to common
        stockholders                                      $    0.21           $    -             $    (1.61)        $    (1.06)
                                                       ================    ==============     ===============    ================
DILUTED EARNINGS PER SUBORDINATED
    SHARE:
    Income (loss) before extraordinary charge             $    0.19           $    -             $    (1.61)        $    (1.06)
    Extraordinary charge                                        -                  -                   -                 -
                                                       ----------------    --------------     ---------------    ----------------
    Net income (loss) available to common
        stockholders                                      $    0.19           $    -             $    (1.61)        $    (1.06)
                                                       ================    ==============     ===============    ================
</TABLE>

        The accompanying notes are an integral part of these consolidated
                         condensed financial statements.

                                     Page 2

<PAGE>

                  STATIA TERMINALS GROUP N.V. AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                        FOR THE NINE MONTHS ENDED
                                                                                              SEPTEMBER 30,
                                                                                    ----------------------------------
                                                                                        1998                1999
                                                                                    --------------     ---------------
<S>                                                                                   <C>                <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss available to common stockholders                                          $  (5,323)         $   (5,162)
   Adjustments to reconcile net loss available to common stockholders
        to net cash provided by operating activities:
           Extraordinary charge related to early extinguishment of debt                    -                  4,743
           Non-cash special compensation expense                                           -                  2,152
           Depreciation, amortization and non-cash charges                                9,186               8,968
           Loss on disposition of property and equipment                                  4,000                -
           Preferred stock dividends accrued                                              2,733               2,257
           (Increase) decrease in accounts receivable-trade                               4,428              (5,774)
           (Increase) decrease in other receivables                                       1,149              (1,903)
           Decrease in inventory                                                            226               2,564
           (Increase) decrease in prepaid expenses                                          190                (633)
           (Increase) decrease in other non-current assets                                   11                 (34)
           Increase (decrease) in accounts payable                                       (2,272)              4,575
           Increase in accrued expenses                                                   4,093               1,718
                                                                                    --------------     ---------------
           Net cash provided by operating activities                                     18,421              13,471
                                                                                    --------------     ---------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of property and equipment                                                   (7,489)             (6,331)
   Proceeds from sale of Statia Terminals Southwest, Inc.                                 6,500                   -
   Proceeds from sale of property and equipment                                             -                    15
                                                                                    --------------     ---------------
           Net cash used in investing activities                                           (989)             (6,316)
                                                                                    --------------     ---------------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Net proceeds from initial public offering of common shares                               -               136,757
   Redemption of preferred stock                                                         (6,150)            (94,824)
   Repurchase of First Mortgage Notes                                                       -               (37,681)
   Payment of preferred stock dividends                                                     -                (9,697)
   Payment of Class A common share distributions                                            -                (2,405)
   Issuance of additional subordinated shares and incentive rights                          -                    34
                                                                                    --------------     ---------------
           Net cash used in financing activities                                         (6,150)             (7,816)
                                                                                    --------------     ---------------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                         11,282                (661)

CASH AND CASH EQUIVALENTS, beginning of period                                            6,113              14,061
                                                                                    --------------     ---------------
CASH AND CASH EQUIVALENTS, end of period                                              $  17,395          $   13,400
                                                                                    ==============     ===============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Cash paid for income taxes                                                         $     285          $      521
                                                                                    ==============     ===============
   Cash paid for interest                                                             $   8,002          $    8,665
                                                                                    ==============     ===============
</TABLE>

        The accompanying notes are an integral part of these consolidated
                         condensed financial statements.

                                     Page 3

<PAGE>

                  STATIA TERMINALS GROUP N.V. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1999
                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The unaudited consolidated condensed financial statements of Statia
Terminals Group N.V. ("Group") and its subsidiaries (together with Group, the
"Company") have been prepared in accordance with generally accepted accounting
principles for interim financial information and with the instructions to Form
10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all the
information and footnotes required by generally accepted accounting principles
for complete financial statements. Significant accounting policies followed by
the Company were disclosed in the Notes to the Consolidated Financial Statements
for the year ended December 31, 1998 included in the Company's Registration
Statement on Form S-1 (File No. 333-72317) related to its initial public
offering of equity (the "Registration Statement"). In the opinion of the
Company's management, the accompanying consolidated condensed financial
statements contain all adjustments and accruals necessary to present fairly the
financial position of the Company at September 30, 1999 and the results of
operations and cash flows for the nine months ended September 30, 1998 and 1999.
Operating results for the nine months ended September 30, 1999 are not
necessarily indicative of the results that may be expected for the year ending
December 31, 1999. Additionally, the Company's initial public offering of
equity, which closed on April 28, 1999, impacted the Company's results of
operations and financial condition, and affects comparability across periods.
These financial statements should be read in conjunction with the Registration
Statement.

         For all periods presented herein, there were no differences between net
income and comprehensive income.

2.  SEGMENT INFORMATION

         The Company is organized around several different factors, the two most
significant of which are services and products and geographic location. The
Company's primary services and products are terminaling services (resulting in
revenue from storage, throughput, dock usage, emergency response and other
terminal services) and bunker and bulk product sales.

         The primary measures of profit and loss utilized by the Company's
management to make decisions about resources to be allocated to each segment are
earnings before interest expense, interest income, income taxes, depreciation,
amortization, and certain unallocated income and expenses ("Internal EBITDA")
and earnings before interest expense, interest income, income taxes, and certain
unallocated income and expenses ("Internal EBIT").

                                     Page 4
<PAGE>

                  STATIA TERMINALS GROUP N.V. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1999
                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

2.  SEGMENT INFORMATION- (CONTINUED)

         The following information is provided for the Company's terminaling
services and bunker and bulk products sales segments:

<TABLE>
<CAPTION>
                                                     FOR THE THREE MONTHS ENDED                FOR THE NINE MONTHS ENDED
                                                            SEPTEMBER 30,                            SEPTEMBER 30,
                                                 ------------------------------------     ------------------------------------
                                                      1998                1999                 1998                1999
                                                 ---------------     ----------------     ---------------     ----------------
REVENUES:
<S>                                                 <C>                 <C>                  <C>                 <C>
     Terminaling services                           $   17,005          $   14,292           $   48,161          $   48,328
     Bunker and bulk product sales                      15,694              29,018               51,374              74,664
                                                 ---------------     ----------------     ---------------     ----------------
                        Total                       $   32,699          $   43,310           $   99,535          $  122,992
                                                 ===============     ================     ===============     ================
INTERNAL EBITDA:
       Terminaling services                         $    8,945          $    5,705           $   21,834          $   21,631
       Bunker and bulk product sales                       252               1,017                1,918               3,549
                                                 ---------------     ----------------     ---------------     ----------------
                         Total                      $    9,197          $    6,722           $   23,752          $   25,180
                                                 ===============     ================     ===============     ================
DEPRECIATION AND AMORTIZATION
          EXPENSE:
       Terminaling services                         $    2,641          $    2,624           $    8,238          $    8,198
       Bunker and bulk product sales                       124                 134                  376                 423
                                                 ---------------     ----------------     ---------------     ----------------
                         Total                      $    2,765          $    2,758           $    8,614          $    8,621
                                                 ===============     ================     ===============     ================
INTERNAL EBIT:
       Terminaling services                         $    6,304          $    3,081           $   13,596          $   13,433
       Bunker and bulk product sales                       128                 883                1,542               3,126
                                                 ---------------     ----------------     ---------------     ----------------
                         Total                      $    6,432          $    3,964           $   15,138          $   16,559
                                                 ===============     ================     ===============     ================
</TABLE>

         A reconciliation of Internal EBIT to the Company's income (loss) before
provision for income taxes, preferred stock dividends and extraordinary charge
is as follows:

<TABLE>
<CAPTION>
                                                     FOR THE THREE MONTHS ENDED               FOR THE NINE MONTHS ENDED
                                                            SEPTEMBER 30,                           SEPTEMBER 30,
                                                 ------------------------------------    ------------------------------------
                                                      1998                1999                1998                 1999
                                                 ---------------     ----------------    ----------------     ---------------
<S>                                                 <C>                 <C>                 <C>                  <C>
Internal EBIT                                       $    6,432          $    3,964          $   15,138           $   16,559
Unallocated operating and administrative
         expenses                                       (1,024)                (21)             (1,956)                (241)
Special compensation expense                              -                      -                -                  (4,099)
Interest expense excluding debt
         amortization expense                           (3,979)             (3,006)            (11,968)             (10,517)
Interest income                                            202                 117                 464                  684
Loss on sale of Statia Terminals
          Southwest, Inc.                                 -                   -                 (4,000)                -
                                                 ---------------     ----------------    ----------------     ---------------
Income (loss) before provision for income
         taxes, preferred stock dividends and
         extraordinary charge                       $    1,631          $    1,054          $   (2,322)          $    2,386
                                                 ===============     ================    ================     ===============
</TABLE>

                                     Page 5
<PAGE>

                  STATIA TERMINALS GROUP N.V. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1999
                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

3.  EARNINGS PER SHARE

         In connection with its initial public offering of equity discussed
below, the Company adopted Statement of Financial Accounting Standards No. 128
"Earnings per Share" ("SFAS No. 128"). Earnings per share are computed based
upon the "Participating Securities and Two-Class Common Stock" methodology as
required by SFAS No. 128. Earnings and losses have been allocated to each class
of common equity based upon changes in the historical basis liquidation values
of the classes of common equity during the periods presented as determined in
accordance with the Company's Articles of Incorporation. Under this methodology,
all of the earnings and losses prior to the closing of the Company's initial
public offering of equity on April 28, 1999 have been allocated to the Class B
subordinated shareholders. All of the earnings and losses subsequent to April
28, 1999 have been allocated to the Class A common shareholders.

         Basic earnings (loss) per share is computed by dividing the earnings
and losses allocated to each class of common equity by the weighted average
number of shares outstanding for each class during the period. Diluted earnings
(loss) per share is computed the same as basic earnings (loss) per share except
the denominator is adjusted for the effect of Class A common share and Class B
subordinated share equivalents outstanding. For periods prior to April 28, 1999,
subordinated share equivalents include, where appropriate, the assumed exercise
of previously outstanding stock options and the conversion of the Company's
previously outstanding Series B preferred stock.

         All earnings per share amounts presented have been adjusted to give
retroactive effect, as of the beginning of each period presented, to the
reclassification and issuance of additional Class B subordinated shares and
Class C incentive rights that occurred in connection with the initial public
offering of equity. The Company's previously outstanding preferred stock with
conversion features was antidilutive for all periods presented.

         The following additional information is presented with respect to the
Company's earnings per share amounts:

<TABLE>
<CAPTION>
                                                     FOR THE THREE MONTHS ENDED           FOR THE NINE MONTHS ENDED
                                                            SEPTEMBER 30,                       SEPTEMBER 30,
                                                   --------------------------------    --------------------------------
                                                       1998              1999              1998              1999
                                                   --------------    --------------    --------------    --------------
<S>                                                  <C>               <C>                <C>              <C>
EARNINGS PER COMMON SHARE
Earnings and losses allocated to Class A
   common shares:
        Income before extraordinary charge           $    -            $     999          $    -           $   3,384
        Extraordinary charge                              -                    -               -              (4,743)
                                                   --------------    --------------    --------------    --------------
        Net income (loss) available to common
            stockholders                             $    -            $     999          $    -           $  (1,359)
                                                   ==============    ==============    ==============    ==============
Weighted average Class A common shares
   outstanding                                            -                7,600               -               4,315
Dilutive effect of weighted average Class B
   subordinated shares outstanding                        -                3,800               -               2,158
                                                   --------------    --------------    --------------    --------------
Diluted common shares outstanding                         -               11,400               -               6,473
                                                   ==============    ==============    ==============    ==============
EARNINGS PER SUBORDINATED SHARE
Earnings and losses allocated to Class B
   subordinated shares:
        Income (loss) before extraordinary charge    $    685          $       -          $ (5,323)        $  (3,803)
        Extraordinary charge                              -                    -                 -                 -
                                                   --------------    --------------    --------------    --------------
        Net income (loss) available to common
            stockholders                             $    685          $       -          $ (5,323)        $  (3,803)
                                                   ==============    ==============    ==============    ==============
 Weighted average Class B subordinated shares
        outstanding                                     3,304              3,800             3,305             3,588
  Dilutive effect of stock options and preferred
        stock with conversion features                    230                  -                 -                -
                                                   --------------    --------------    --------------    --------------
  Diluted subordinated shares outstanding               3,534              3,800             3,305             3,588
                                                   ==============    ==============    ==============    ==============
</TABLE>

                                     Page 6
<PAGE>

                  STATIA TERMINALS GROUP N.V. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1999
                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

4.  INITIAL PUBLIC OFFERING OF EQUITY

         On April 28, 1999, Group completed its initial public equity offering
of 7.6 million Class A common shares. The offering price was $20 per share
raising gross proceeds of $152,000. The gross proceeds of the offering were used
primarily to redeem all of Group's outstanding Series A-E preferred stock and
pay accrued dividends, pay underwriters' discounts and fees, and pay certain
other costs directly associated with the offering. The remaining proceeds were
invested and used during May, 1999, along with existing cash, to repurchase in
the open market a principal amount of $34,000 of the Company's 11 3/4% First
Mortgage Notes (the "Notes") for $39,522, including acquisition costs and
accrued interest of $3,681 and $1,841, respectively. During the second quarter
of 1999, the acquisition costs and the unamortized deferred financing costs
related to the repurchased Notes ($1,062) were recorded as an extraordinary
charge. There was no income tax effect associated with this extraordinary
charge.

         During the three months ended March 31, 1999, the Company recorded as
special compensation expense a bonus in the amount of $1,947 for particular
members of the Company's management. The purpose of this special management
bonus was to partially reimburse these individuals with respect to adverse tax
consequences that resulted from the offering and other past compensation
arrangements.

         As more fully discussed in the Registration Statement, in connection
with the offering, certain previously granted stock options became fully vested,
were exercised and became subordinated shares. In accordance with APB 25, the
Company was amortizing as compensation expense the difference between the
estimated fair value of the options at the date of grant and the exercise price
over the vesting period of five years. During the period from January 1, 1999 to
April 28, 1999, $154 was amortized as compensation expense and credited to
additional paid in capital. On April 28, 1999, the remaining unamortized
compensation expense associated with these options of $2,152 was recorded as a
non-cash special compensation expense and credited to additional paid-in
capital.

         The following additional information for the nine months ended
September 30, 1999 is presented with respect to the Company's equity accounts.

<TABLE>
<CAPTION>
                                     PREFERRED STOCK -       NOTES
                                      SERIES D AND E       RECEIVABLE      COMMON STOCK      ADDITIONAL
                                     -----------------        FROM        --------------       PAID-IN    ACCUMULATED
                                      SHARES    AMOUNT    STOCKHOLDERS    SHARES   AMOUNT      CAPITAL      DEFICIT        TOTAL
                                     -------    ------    ------------    ------   ------      -------      -------        -----
<S>                                    <C>      <C>         <C>          <C>       <C>       <C>           <C>           <C>
BALANCE, December 31, 1998              55      $54,824     $ (1,474)        41    $   4     $    363      $ (10,386)    $ 43,331
Net proceeds from initial public
    offering of common shares            -         -             -        7,600       76      136,681           -         136,757
Exercise of stock options,
    reclassification of
    subordinated shares and
    issuance of additional
    subordinated shares and
    incentive rights                     -         -             -        3,797        34         -             -              34
Vesting of stock options                 -         -             -         -          -         2,152           -           2,152
Amortization expense related
    to issuance of options               -         -             -         -          -           154           -             154
Write-off of prepaid Castle
    Harlan management fee                -         -             -         -          -          (778)          -            (778)
Redemption of preferred stock          (55)     (54,824)         -         -          -           -             -         (54,824)
Dividend of Petroterminal de
    Panama shares                        -         -             -         -          -           -           (1,000)      (1,000)
Class A common shares and Class B
    subordinated shares
    distributions declared               -         -             -         -          -           -           (3,608)      (3,608)
Net loss available to
    common stockholders                  -         -             -         -          -           -           (5,162)      (5,162)
                                     ------     ------      --------    -------    ------     -------      ---------     --------
BALANCE, September 30, 1999              -      $  -        $ (1,474)    11,438    $  114     $138,572     $ (20,156)    $117,056
                                     ======     ======      ========    =======    ======     ========     =========     ========
</TABLE>

                                     Page 7
<PAGE>

                  STATIA TERMINALS GROUP N.V. AND SUBSIDIARIES
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1999
                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

4.  INITIAL PUBLIC OFFERING OF EQUITY- (CONTINUED)

         In conjunction with the transactions surrounding the initial public
offering of equity, the Company authorized 30.0 million shares of Class A common
shares of which 7.6 million shares are currently issued and outstanding;
authorized 7.8 million shares of Class B subordinated shares of which 3.8
million shares are currently issued and outstanding; and authorized 2.2 million
shares of Class C incentive rights of which 0.38 million shares are currently
issued and outstanding.

         The following unaudited pro forma consolidated results of operations
for the three-month and nine-month periods ended September 30, 1998 and 1999
were prepared to illustrate the estimated effects of:

         o        the disposition of Statia Terminals Southwest, Inc.,
         o        the elimination of the Castle Harlan management fee, and
         o        the use of the net proceeds from the initial public offering
                  of equity and the restructuring as described in the
                  Registration Statement,

(collectively, the "pro forma transactions") as if the pro forma transactions
had occurred at the beginning of each of these respective periods. The unaudited
pro forma consolidated condensed results of operations should be read in
conjunction with "Management's Discussion and Analysis of Financial Condition
and Results of Operations," the Company's financial statements and the notes
thereto, and the other financial information included in the Registration
Statement. This pro forma financial information is provided for informational
purposes only and does not purport to be indicative of the results of operations
which would have been obtained had the pro forma transactions been completed on
the dates indicated or results of operations for any future date or period.

<TABLE>
<CAPTION>
                                                         UNAUDITED SELECTED PRO FORMA CONSOLIDATED RESULTS
                                                  -----------------------------------------------------------------
                                                   FOR THE THREE MONTHS ENDED          FOR THE NINE MONTHS ENDED
                                                          SEPTEMBER 30,                      SEPTEMBER 30,
                                                  ------------------------------     ------------------------------
                                                      1998             1999              1998             1999
                                                  -------------    -------------     -------------    -------------
<S>                                                  <C>              <C>               <C>              <C>
REVENUES                                             $32,699          $43,310           $97,922          $122,992
                                                  =============    =============     =============    =============
OPERATING INCOME                                     $ 5,973          $ 4,113           $14,939          $ 17,357
                                                  =============    =============     =============    =============
NET INCOME AVAILABLE
         TO COMMON STOCKHOLDERS                      $ 2,976          $   999           $ 5,658          $  7,847
                                                  =============    =============     =============    =============
DEPRECIATION                                         $ 2,537          $ 2,587           $ 7,634          $  8,024
                                                  =============    =============     =============    =============
EBITDA                                               $ 8,712          $ 6,817           $23,037          $ 25,970
                                                  =============    =============     =============    =============
BASIC EARNINGS PER COMMON SHARE                      $  0.39          $   0.13          $   0.74         $   1.03
                                                  =============    =============     =============    =============
DILUTED EARNINGS PER COMMON SHARE                    $  0.26          $   0.09          $   0.50         $   0.69
                                                  =============    =============     =============    =============
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING             7,600            7,600             7,600             7,600
                                                  =============    =============     =============    =============
DILUTED COMMON SHARES OUTSTANDING                     11,400           11,400            11,400            11,400
                                                  =============    =============     =============    =============
</TABLE>

                                     Page 8
<PAGE>

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

         For purposes of the discussion below, reference is made to the
unaudited Consolidated Condensed Financial Statements and Notes thereto of
Statia Terminals Group N.V. and Subsidiaries as of September 30, 1999 and the
three and nine month periods ended September 30, 1998 and 1999 included herein.
Reference should also be made to the Company's Registration Statement that
includes the Company's Consolidated Financial Statements as of and for the year
ended December 31, 1998. You should note that we sold our Brownsville, Texas,
facility on July 29, 1998, and the figures below and our consolidated condensed
financial statements for the nine months ended September 30, 1998 include the
operations of the Brownsville facility prior to its sale.

RESULTS OF OPERATIONS

         The following tables set forth, for the periods indicated, the
percentage of revenues represented by certain items in our consolidated
condensed income statements.

                              RESULTS OF OPERATIONS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                 FOR THE THREE MONTHS ENDED SEPTEMBER 30,
                                                                ------------------------------------------
                                                                         1998                   1999
                                                                ------------------------------------------
                                                                            % OF                   % OF
                                                                 DOLLARS   REVENUES     DOLLARS   REVENUES
                                                                ---------  --------    ---------  --------
<S>                                                             <C>          <C>        <C>         <C>
Revenues:
  Terminaling services                                          $  17,005     52.0%     $ 14,292     33.0%
  Bunker and bulk product sales                                    15,694     48.0%       29,018     67.0%
                                                                ---------  --------    ---------  --------
   Total revenues                                                  32,699    100.0%       43,310    100.0%
Cost of services and products sold                                 24,720     75.6%       36,928     85.3%
                                                                ---------  --------    ---------  --------
   Gross profit                                                     7,979     24.4%        6,382     14.7%
Administrative expenses                                             2,344      7.2%        2,269      5.2%
                                                                ---------  --------    ---------  --------
   Operating income                                                 5,635     17.2%        4,113      9.5%
Interest expense                                                    4,206     12.9%        3,176      7.3%
Interest income                                                       202      0.6%          117      0.2%
                                                                 --------    ------    ---------  --------
Income before income taxes, preferred stock dividends and
   extraordinary charge                                             1,631      4.9%        1,054      2.4%
Provision for income taxes                                             49      0.1%           55      0.1%
Preferred stock dividends                                             897      2.7%            -      -
                                                                 --------    ------     --------   -------
   Net income available to common stockholders                   $    685      2.1%     $    999      2.3%
                                                                 ========    ======     ========   =======
</TABLE>

                                     Page 9
<PAGE>

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS - (CONTINUED)

<TABLE>
<CAPTION>
                                                                  FOR THE NINE MONTHS ENDED SEPTEMBER 30,
                                                                ------------------------------------------
                                                                         1998                   1999
                                                                --------------------   -------------------
                                                                             % OF                  % OF
                                                                 DOLLARS    REVENUES    DOLLARS   REVENUES
                                                                ---------   --------   ---------  --------
<S>                                                              <C>         <C>        <C>         <C>
Revenues:
  Terminaling services                                           $ 48,161     48.4%     $ 48,328     39.3%
  Bunker and bulk product sales                                    51,374     51.6%       74,664     60.7%
                                                                ---------    ------    ---------  --------
   Total revenues                                                  99,535    100.0%      122,992    100.0%
Cost of services and products sold                                 78,652     79.0%       99,327     80.8%
                                                                ---------    ------    ---------  --------
   Gross profit                                                    20,883     21.0%       23,665     19.2%
Administrative expenses                                             7,018      7.1%        6,751      5.5%
Special compensation expense                                         -          -          4,099      3.3%
                                                                 --------   --------   ---------  --------
   Operating income                                                13,865     13.9%       12,815     10.4%
Loss on disposition of property and equipment                       4,000      4.0%        -          -
Interest expense                                                   12,651     12.7%       11,113      9.0%
Interest income                                                       464      0.5%          684      0.6%
                                                                 --------    ------    ---------  --------
Income (loss) before income taxes, preferred stock dividends
   and extraordinary charge                                        (2,322)    (2.3)%       2,386      2.0%
Provision for income taxes                                            268      0.3%          548      0.5%
Preferred stock dividends                                           2,733      2.7%        2,257      1.8%
Extraordinary charge related to early extinguishment of debt         -          -          4,743      3.9%
                                                                 --------   --------    --------   -------
   Net loss available to common stockholders                     $ (5,323)    (5.3)%    $ (5,162)    (4.2)%
                                                                ==========   =======   ==========  ========
</TABLE>

         The following tables set forth, for the periods indicated (a) the total
revenues and total operating income (loss), after allocation of administrative
expenses, at each of our operating locations and (b) the percentage of revenue
and operating income (loss) relative to our total revenue and operating income.

                              REVENUES BY LOCATION
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                             FOR THE THREE MONTHS ENDED SEPTEMBER 30,
                                           --------------------------------------------
                                                   1998                     1999
                                           --------------------    --------------------
                                                          % OF                    % OF
                                           DOLLARS       TOTAL      DOLLARS      TOTAL
                                           --------     -------    ---------    -------
<S>                                        <C>           <C>       <C>           <C>
Netherlands Antilles and the Caribbean     $ 27,059       82.8%    $  39,647      91.5%
Canada                                        5,640       17.2%        3,663       8.5%
                                           --------     -------    ---------    -------
    Total                                  $ 32,699      100.0%    $  43,310     100.0%
                                           ========     =======    =========    =======

<CAPTION>
                                              FOR THE NINE MONTHS ENDED SEPTEMBER 30,
                                           --------------------------------------------
                                                   1998                     1999
                                           --------------------    --------------------
                                                          % OF                    % OF
                                           DOLLARS       TOTAL      DOLLARS      TOTAL
                                           --------     -------    ---------    -------
<S>                                        <C>           <C>       <C>           <C>
Netherlands Antilles and the Caribbean     $ 82,880       83.3%    $ 108,129      87.9%
Canada                                       15,042       15.1%       14,863      12.1%
Brownsville, Texas facility                   1,613        1.6%         -           -
                                           --------     -------    ---------    -------
    Total                                  $ 99,535      100.0%    $ 122,992     100.0%
                                           ========     =======    =========    =======
</TABLE>

                                    Page 10
<PAGE>

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS - (CONTINUED)

                       OPERATING INCOME (LOSS) BY LOCATION
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                             FOR THE THREE MONTHS ENDED SEPTEMBER 30,
                                           --------------------------------------------
                                                   1998                     1999
                                           --------------------    --------------------
                                                         % OF                    % OF
                                            DOLLARS      TOTAL      DOLLARS      TOTAL
                                           ---------    -------    ---------    -------
<S>                                        <C>           <C>       <C>           <C>
Netherlands Antilles and the Caribbean     $   3,967      70.4%    $  3,892       94.6%
Canada                                         1,668      29.6%         221        5.4%
                                           ---------    -------    --------     -------
    Total                                  $   5,635     100.0%    $  4,113      100.0%
                                           =========    =======    ========     =======

<CAPTION>
                                              FOR THE NINE MONTHS ENDED SEPTEMBER 30,
                                           --------------------------------------------
                                                   1998                     1999
                                           --------------------    --------------------
                                                          % OF                    % OF
                                           DOLLARS       TOTAL      DOLLARS      TOTAL
                                           --------     -------    ---------    -------
<S>                                        <C>           <C>       <C>           <C>
Netherlands Antilles and the Caribbean      $ 10,341      74.6%    $ 10,467       81.7%
Canada                                         4,006      28.9%       2,348       18.3%
Brownsville, Texas facility                     (482)     (3.5)%       -            -
                                            --------    --------   --------     -------
    Total                                   $ 13,865     100.0%    $ 12,815      100.0%
                                            ========    =======    ========     =======
</TABLE>

         The following table sets forth for the periods indicated total
capacity, capacity leased, throughput, and vessel calls for each of our
operating locations. "Total capacity" represents the average storage capacity
available for lease for a period. "Capacity leased" represents the storage
capacity leased to third parties weighted for the number of days leased in the
month divided by the capacity available for lease. "Throughput" volume is the
total number of inbound barrels discharged into our facilities from a vessel,
tank, rail car or tanker truck, not including across-the-dock or tank-to-tank
transfers. A "vessel call" occurs when a vessel docks or anchors at one of our
terminal locations in order to load and/or discharge cargo and/or to take bunker
fuel. Such dockage or anchorage is counted as one vessel call regardless of the
number of activities carried on by the vessel. A vessel call also occurs when we
sell and deliver bunker fuel to a vessel not calling at our terminals for the
above purposes. Each of these statistics is a measure of the utilization of our
facilities and equipment.

                                    Page 11
<PAGE>

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS - (CONTINUED)

       CAPACITY, CAPACITY LEASED, THROUGHPUT AND VESSEL CALLS BY LOCATION
                (CAPACITY AND THROUGHPUT IN THOUSANDS OF BARRELS)

<TABLE>
<CAPTION>
                                              FOR THE THREE MONTHS ENDED            FOR THE NINE MONTHS ENDED
                                                     SEPTEMBER 30,                        SEPTEMBER 30,
                                           ----------------------------------    ---------------------------------
                                               1998               1999                1998              1999
                                           --------------    ----------------    ---------------    --------------
<S>                                            <C>                 <C>                <C>               <C>
Netherlands Antilles and
   the Caribbean
                  Total capacity               11,334              11,334             11,334            11,334
                  Capacity leased                 95%                 89%                91%               91%
                  Throughput                   21,516              15,011             53,042            48,687
                  Vessel calls                    209                 219                629               739

Canada
                  Total capacity                7,404               7,404              7,404             7,404
                  Capacity leased                 98%                 65%                91%               85%
                  Throughput                    8,456               8,880             35,654            31,214
                  Vessel calls                     22                  19                 85                78

All locations (1)
                   Total capacity              18,738              18,738             18,738            18,738
                   Capacity leased                96%                 79%                91%               89%
                   Throughput                  29,972              23,891             88,696            79,901
                   Vessel calls                   231                 238                714               817

<FN>
(1)      The Brownsville, Texas, facility was sold on July 29, 1998. The
         statistics above for the nine months ended September 30, 1998 exclude
         the operations of the Brownsville facility.
</FN>
</TABLE>

COMPARABILITY

         On July 29, 1998, we sold Statia Terminals Southwest to an unrelated
third-party. Our consolidated condensed financial statements for the nine months
ended September 30, 1998 include the operations of Statia Terminals Southwest
prior to its sale. The operating results of Statia Terminals Southwest for the
nine months ended September 30, 1998 were not significant. Additionally, our
initial public offering of equity, which closed on April 28, 1999, impacted our
results of operations and financial condition.

REVENUES

         Total revenues for the three and nine months ended September 30, 1999
were $43.3 million and $123.0 million, compared to $32.7 million and $99.5
million for the same periods of 1998, representing increases of $10.6 million,
or 32.5% and $23.5 million, or 23.6%, respectively.

         Revenues from terminaling services (resulting in revenue from storage,
throughout, dock usage, emergency response and other terminal services), for the
three and nine months ended September 30, 1999 were $14.3 million and $48.3
million, compared to $17.0 million and $48.2 million for the same periods of
1998, representing a decrease of $2.7 million, or 15.9% and an increase of $0.2
million, or 0.3%, respectively. The decrease in terminaling services revenue for
the three months ended September 30, 1999 compared to the same period in 1998
was principally due to the effects of the OPEC/OPEC Plus Accord which was
reached in March 1999. The Accord was established between many of the oil
producing nations, some of whom we do business with, to raise crude oil prices
by reducing supply. Members of the Accord have reduced their production of crude
oil which, in turn, has reduced the worldwide quantity of crude oil and
petroleum products in storage.

                                    Page 12
<PAGE>

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS - (CONTINUED)

         For the nine months ended September 30, 1999, approximately 57.2% of
our tank capacity and approximately 61.8% of our storage and throughput
revenues, excluding related ancillary services, were derived from long term
contracts.

         Revenues from terminaling services at St. Eustatius decreased
approximately $1.4 million, or 12.0%, during the three months ended September
30, 1999 as compared to the third quarter of 1998, due to decreased throughput
and a lower percentage capacity leased. Revenues from terminaling services at
this facility increased $1.1 million, or 3.4%, during the nine months ended
September 30, 1999 as compared to the same period of 1998, due primarily to
increased vessel calls. Total throughput decreased from 21.5 million and 53.0
million barrels during the three and nine months ended September 30, 1998 to
15.0 million and 48.7 million barrels during the same periods of 1999 due
primarily to decreased throughput of crude and fuel oil which was partially
offset by increased throughput of petroleum products.

         For the nine months ended September 30, 1998 and 1999, the overall
percentage of capacity leased at St. Eustatius was 91% each period. This
facility experienced increases in the percentage of capacity leased for
petroleum product tankage offset by decreases in the percentage of capacity
leased for fuel oil tankage. For the three months ended September 30, 1999, the
overall percentage of capacity leased at this facility was 89% compared to 95%
for the same period of 1998, primarily reflecting a decrease in the percentage
of capacity leased for fuel oil tankage. The percentage of capacity leased for
fuel oil tankage decreased during the three and nine months ended September 30,
1999 as compared to the same periods of 1998 primarily as a result of the
OPEC/OPEC Plus Accord and backwardation. Ten fewer cargo vessels called at the
St. Eustatius facility during the three months ended September 30, 1999 than
during the same period of 1998, resulting in lower revenues from port charges,
which consist of dock charges, emergency response fees and other terminal
charges. Thirty more cargo vessels called at this facility during the nine
months ended September 30, 1999 than during the same period of 1998, resulting
in higher revenues from port charges.

         Revenues from terminaling services at Point Tupper decreased
approximately $1.4 million, or 27.6%, and $0.3 million, or 2.4%, during the
three and nine months ended September 30, 1999, as compared to the same periods
of 1998. The decrease is due to a lower percentage capacity leased and fewer
vessel calls during the three and nine months ended September 30, 1999, and due
to lower throughput during the nine months ended September 30, 1999. The
percentage of tank capacity leased at Point Tupper decreased from 98% and 91%
for the three and nine months ended September 30, 1998 to 65% and 85% for the
same periods of 1999. These decreases are primarily the result of the decision
by a customer of this facility, which is a participant in the Accord, not to
renew its crude oil storage contract at the end of the second quarter of 1999.
Fewer vessels called during the three and nine months ended September 30, 1999
as compared to the same periods of 1998 which led to lower revenues from port
charges at this facility.

         Revenues from bunker and bulk product sales were $29.0 million and
$74.7 million for the three and nine months ended September 30, 1999 compared to
$15.7 million and $51.4 million for the same periods of 1998, an increase of
$13.3 million, or 84.9% and $23.3 million, or 45.3%. These increases were due to
increases in the volume of bunkers and bulk product delivered and increases in
average selling prices. Metric tons of bunkers and bulk product delivered
increased 23.9% and 29.7% during the three and nine months ended September 30,
1999 as compared to the same periods of 1998. Average selling prices increased
49.5% and 12.1% when comparing the three and nine months ended September 30,
1999 with the same periods of 1998. These changes in average selling prices were
primarily the result of changes in the world oil markets which have been
significantly influenced by the Accord.

                                    Page 13
<PAGE>

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS - (CONTINUED)

GROSS PROFIT

         Gross profit for the three months ended September 30, 1998 and 1999 was
$8.0 million and $6.4 million, representing a decrease of $1.6 million, or
20.0%. Gross profit for the nine months ended September 30, 1998 and 1999 was
$20.9 million and $23.7 million, representing an increase of $2.8 million, or
13.3%. The decrease and the increase in gross profit for these periods are
primarily the result of the changes in our terminaling services revenue
discussed above. Additionally, we realized higher dollar gross margins on bunker
sales during the three and nine months ended September 30, 1999 as compared to
the same periods of 1998 due to higher volumes of bunker fuels delivered.

         Gross profits from terminaling services are generally higher than gross
profits from bunker and bulk product sales. Our operating costs for terminaling
services are relatively fixed and generally do not change significantly with
changes in capacity leased. Additions or reductions in storage, throughput and
ancillary revenues directly impact our gross profit. Costs for the procurement
of bunker fuels and bulk petroleum products are variable and linked to global
oil prices. Our bunker and bulk product costs are also impacted by market supply
conditions, types of products sold and volumes delivered.

ADMINISTRATIVE EXPENSES

         Administrative expenses were $2.3 million and $6.8 million for the
three and nine months ended September 30, 1999 as compared to $2.3 million and
$7.0 million for the same periods of 1998, representing no change for the three
months ended September 30, 1999 and a decrease of $0.3 million, or 3.8% for the
nine months ended September 30, 1999. The decrease during the nine months ended
September 30, 1999, as compared to the same period of 1998, is primarily the
result of the termination of the Castle Harlan management fee subsequent to our
initial public offering of equity which was partly offset by higher personnel
and related costs.

SPECIAL COMPENSATION EXPENSE

         As more fully discussed in note 4 of notes to the consolidated
condensed financial statements included in Part I, Item 1 of this Report, we
recorded special compensation expense during the nine months ended September 30,
1999 of $4.1 million of which $2.2 million was a non-cash charge.

INTEREST EXPENSE

         During the three and nine months ended September 30, 1999, we incurred
$3.2 million and $11.1 million of interest expense compared to $4.2 million and
$12.7 million for the same periods of 1998. Interest expense includes interest
accrued on our mortgage notes due in 2003, amortization expense related to
deferred financing costs, other interest expenses and bank charges. In May,
1999, we repurchased $34.0 million of the mortgage notes which resulted in lower
interest expense on this debt.

PROVISION FOR INCOME TAXES

         Provision for income taxes was $0.06 million and $0.5 million for the
three and nine months ended September 30, 1999 as compared to $0.05 million and
$0.3 million for the same periods of 1998. The provision for income taxes has
been increased in 1999 in contemplation of a new tax agreement with the
governments of the Netherlands Antilles and island of St. Eustatius (see further
discussions regarding the tax agreement and taxation matters in the Registration
Statement).

                                    Page 14
<PAGE>

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS - (CONTINUED)

PREFERRED STOCK DIVIDENDS

         Preferred stock dividends were $2.3 million for the nine months ended
September 30, 1999. Preferred stock dividends were $0.9 million and $2.7 million
for the three and nine months ended September 30, 1998. The decrease during 1999
is the result of the redemption of all outstanding preferred stock in connection
with our initial public offering of equity.

EXTRAORDINARY CHARGE RELATED TO EARLY EXTINGUISHMENT OF DEBT

         As more fully discussed in note 4 of notes to the consolidated
condensed financial statements included in Part I, Item 1 of this Report, we
recognized an extraordinary charge of $4.7 million during the nine months ended
September 30, 1999 in connection with the repurchase of $34.0 million of our 11
3/4% mortgage notes. There was no income tax effect associated with this
extraordinary charge.

NET INCOME (LOSS)

         Net income available to common stockholders was $1.0 million for the
three months ended September 30, 1999 and we have incurred a net loss of $5.2
million for the nine months ended September 30, 1999, as compared to net income
of $0.7 million and a net loss of $5.3 million for the same periods of 1998,
representing improvements of $0.3 million and $0.2 million, respectively. These
improvements are attributable to the net effect of the factors discussed above.

LIQUIDITY AND CAPITAL RESOURCES

         As more fully discussed in note 4 of notes to the consolidated
condensed financial statements included in Part I, Item 1 of this Report, our
initial public offering of equity closed on April 28, 1999. The net proceeds of
the offering were used primarily to redeem all of our outstanding preferred
stock and pay accrued dividends, and repurchase in the open market a principal
amount of $34.0 million of our mortgage notes, leaving $101.0 million of
mortgage notes outstanding. It is anticipated that the repurchase of the
mortgage notes will result in annual reductions in interest payments of $4.0
million.

         We have extended, in accordance with the provisions of the original
agreement with the lender, our $17.5 million revolving credit facility secured
by our accounts receivable and oil inventory. No draws have been made on this
facility. The revolving credit facility is available for working capital needs
and letter of credit financing, and it permits us to borrow in accordance with
our available borrowing base, which was estimated at $11.8 million at September
30, 1999. The revolving credit facility bears interest at the prime rate plus
0.50% per annum (8.75% at November 15, 1999) and will expire on November 27,
2000.

         At September 30, 1999, we had cash and cash equivalents on hand of
$13.4 million compared to $14.1 million at December 31, 1998. We currently
believe that cash on hand, cash flow generated by operations, and amounts
available under the revolving credit facility will be sufficient to fund working
capital needs, to service debt, to make capital expenditures and to meet other
operating requirements, including any expenditures required by applicable
environmental laws and regulations. Our operating performance and ability to
service or refinance the mortgage notes will be subject to future economic
conditions and to financial, business and other factors, many of which are
beyond our control. We can give no assurances that our future operating
performance will be sufficient to service our indebtedness or that we will be
able to repay at maturity or refinance our indebtedness in whole or in part.

                                    Page 15
<PAGE>

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS - (CONTINUED)

         As more fully discussed in the Registration Statement, under our
Articles of Incorporation we are required to distribute all of our "available
cash" (as defined therein) generated from operations to our shareholders.
"Available cash" as defined generally includes cash from various sources after
deducting such reserves as our Board of Directors may deem necessary or
appropriate to provide for the proper conduct of our business, including future
capital expenditures, anticipated operational needs, and to comply with debt
obligations.

         During October 1999, our Board of Directors declared a distribution of
$0.45 per share on the Class A common shares and Class B subordinated
shareholders meeting our target quarterly distribution. The distribution was
payable to shareholders of record as of the close of business on October 29,
1999 and was paid on November 12, 1999 only to Class A common shareholders. We
retained, and will continue to retain, distributions on Class B subordinated
shares of up to $6.8 million, until the end of the deferral period which lasts
until at least June 30, 2001.

CASH FLOW FROM OPERATING ACTIVITIES

         Net cash provided by operating activities was $18.4 million and $13.5
million for the nine months ended September 30, 1998 and 1999, respectively.
Cash flow from operations has been our primary source of liquidity during these
periods. Differences between net losses and positive operating cash flow have
resulted primarily from depreciation and amortization burdens, non-cash charges
and changes in various asset and liability accounts.

         Accounts receivable and accounts payable were $17.5 million and $13.9
million, respectively, at September 30, 1999 as compared to $9.9 million and
$9.3 million, respectively, at December 31, 1998. The increase in accounts
receivable and accounts payable is primarily due to changes in the world oil
markets which have increased both our selling prices and related costs of bunker
and bulk product sales.

CASH FLOW FROM INVESTING ACTIVITIES

         Net cash used in investing activities was $1.0 million and $6.3 million
for the nine months ended September 30, 1998 and 1999, respectively. Investing
activities during the nine months ended September 30, 1998 and 1999 included
purchases of property and equipment of $7.5 million and $6.3 million,
respectively. During the nine months ended September 30, 1998, we received gross
proceeds of $6.5 million from the sale of Statia Terminals Southwest.

CASH FLOW FROM FINANCING ACTIVITIES

         Our cash flows from financing activities for the nine months ended
September 30, 1999 were impacted by our initial public offering of equity which
is more fully discussed in note 4 of notes to the consolidated condensed
financial statements included in Part I, Item 1 of this Report. Additionally, on
August 13, 1999 we paid $2.4 million to holders of our Class A common shares
representing our target quarterly distribution of $0.45 per share prorated for
the period from the date of closing of our initial public offering of equity on
April 28, 1999 through June 30, 1999.

         During the nine months ended September 30, 1998 we utilized the net
proceeds from the sale of the Brownsville, Texas, facility to retire $6.15
million of our Series D Preferred Stock.

                                    Page 16
<PAGE>

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS - (CONTINUED)

CAPITAL EXPENDITURES

         Our projected capital spending for 1999 is $7.8 million for maintenance
capital expenditures and $1.1 million for producing incremental revenues.
Additional spending is contingent upon the addition of incremental terminaling
business.

         The following table sets forth capital expenditures and separates such
expenditures into those which produce, or have the potential to produce,
incremental revenue, and those which represent maintenance capital expenditures.

                     SUMMARY OF CAPITAL EXPENDITURES BY TYPE
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                             FOR THE THREE MONTHS ENDED SEPTEMBER 30,
                                           --------------------------------------------
                                                   1998                     1999
                                           --------------------    --------------------
                                                         % OF                    % OF
                                            DOLLARS      TOTAL      DOLLARS      TOTAL
                                           ---------    -------    ---------    -------
<S>                                        <C>           <C>       <C>           <C>
Produce incremental revenues               $     491      21.2%     $   355      15.6%
Maintenance capital expenditures               1,829      78.8%       1,919      84.4%
                                           ---------    -------     -------    -------
    Total                                  $   2,320     100.0%     $ 2,274     100.0%
                                           =========    =======     =======    =======

<CAPTION>
                                              FOR THE NINE MONTHS ENDED SEPTEMBER 30,
                                           --------------------------------------------
                                                   1998                     1999
                                           --------------------    --------------------
                                                          % OF                    % OF
                                           DOLLARS       TOTAL      DOLLARS      TOTAL
                                           --------     -------    ---------    -------
<S>                                        <C>           <C>       <C>           <C>
Produce incremental revenues                $   711        9.5%     $   651      10.3%
Maintenance capital expenditures              6,778       90.5%       5,680      89.7%
                                            -------     -------     -------    -------
    Total                                   $ 7,489      100.0%     $ 6,331     100.0%
                                            =======     =======     =======    =======
</TABLE>

INFORMATION TECHNOLOGY AND THE YEAR 2000

         Some computer software and hardware applications and embedded
microprocessor, microcontroller or other processing technology applications and
systems use only two digits to refer to a year rather than four digits. As a
result, these applications could fail or create erroneous results in dealing
with certain dates and especially if the applications recognize "00" as the year
1900 rather than the year 2000. During 1997, we developed a Year 2000 plan to
upgrade our key information systems and simultaneously address the potential
disruption to both operating and accounting systems that might be caused by the
Year 2000 problem. The Year 2000 plan also provides for evaluations of the
systems of customers, vendors, and other third-party service providers and
evaluations of our non-information technology systems.

                                    Page 17
<PAGE>

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS - (CONTINUED)

         We have substantially completed the assessment phase of the Year 2000
plan. We have tested new Year 2000 compliant terminal operations software at our
facilities and are implementing corrective actions for deficiencies. We
anticipate that the Year 2000 compliant terminal operations systems will be
fully implemented during the fourth quarter of 1999. We have implemented a fully
integrated Year 2000 compliant finance, accounting, and human resources system.
In addition to being Year 2000 compliant, it is anticipated that this system and
the terminal operations software will significantly enhance systems
functionality.

         We previously identified some components of our control systems at our
two terminals as not being Year 2000 compliant. We have installed, tested, and
continue to test, replacements of non-compliant components. These systems
measure, regulate, control, and maintain crude oil and petroleum product flow
and fire protection equipment at the terminals. We have evaluated the best means
to mitigate the possible adverse effects resulting from the potential failure of
these systems. We believe that in a worst case scenario, existing manual
overrides would prevent the failure of these systems from having a material
adverse effect on our operations.

         In accordance with our Year 2000 plan, we have initiated a formal
communications process with other companies with which our systems interface or
rely on to determine the extent to which those companies are addressing their
Year 2000 compliance. In connection with this process, we have sent numerous
letters and questionnaires to third parties and are evaluating those responses
as they are received. Based upon information we have received and our review of
existing relationships with third parties, we do not currently anticipate that
any third-party non-compliance would have a material adverse effect on our
business, results of operations, or financial condition.

         We have developed, tested, and continue to test, our company-wide
contingency plans for use in the event any of our systems or those of third
parties should fail.

         Through September 30, 1999, we have spent $2.0 million in connection
with our Year 2000 remediation efforts and related enhancements of systems
functionality. Of this total, we have capitalized $1.8 million and expensed $0.2
million. During the remainder of 1999, we anticipate spending an additional $0.2
million to complete these efforts of which we anticipate capitalizing
substantially all $0.2 million. However, we cannot guarantee that these
estimates will be met and actual expenditures could differ materially from these
estimates.

         Based upon information currently available to us, we believe our
efforts will succeed in preventing the Year 2000 issue from having a material
adverse effect on us. However, the pervasive nature of the Year 2000 issue may
prevent us from fully assessing and rectifying all systems that could have an
effect on our business, results of operations, or financial condition.

                                    Page 18
<PAGE>

       ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         We periodically purchase refined petroleum products from our customers
and others for resale as bunker fuel, for small volume sales to commercial
interests and to maintain an inventory of blend stocks for our customers.
Petroleum product inventories are held for short periods, generally not
exceeding ninety days. We do not presently have any derivative positions to
hedge our inventory of petroleum products. The following table indicates the
aggregate carrying value of our petroleum products, which are sensitive to
changes in commodity prices, on hand at September 30, 1999 computed at average
costs, net of any lower of cost or market valuation provisions, and the
estimated fair value of such products.

                       ON BALANCE SHEET COMMODITY POSITION
                             (Dollars in thousands)

                                           AS OF SEPTEMBER 30, 1999
                                       ---------------------------------
                                       CARRYING AMOUNT        FAIR VALUE
                                       ---------------        ----------
Petroleum Inventory:
  Statia Terminals N.V.                    $   1,705           $  1,984
  Statia Terminals Canada, Inc.                  259                331
                                           ---------           --------
Total                                      $   1,964           $  2,315
                                           =========           ========

         Except for certain local operating expenses in Canadian dollars and
Netherlands Antilles guilders, all of our transactions are in U.S. dollars.
Therefore, we believe we are not significantly exposed to exchange rate
fluctuations. As all of our present debt obligations carry a fixed rate of
interest, except for the undrawn revolving credit facility which varies with
changes in the lender's prime lending rate, we believe our exposure to interest
rate fluctuations is minimal.

                                    Page 19
<PAGE>

                          PART II - OTHER INFORMATION

                           ITEM 1. LEGAL PROCEEDINGS.

         Reference is made to the Legal Proceedings section of Management's
Discussion and Analysis of Financial Condition and Results of Operations
included in the Company's amended Registration Statement on Form S-1 (File No.
333-72317). There have been no material developments in the Company's legal
proceedings since the amended Registration Statement was filed.

               ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS.

                                      None.

                    ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

                                      None.

          ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

                                      None.

                           ITEM 5. OTHER INFORMATION.

         The Company's web site is located at http://www.statiaterm.com.

                    ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

(a)      Exhibits.

         3.1      Articles of Incorporation of Statia Terminals Group N.V. (for
                  electronic filing only)

         27.1     Financial Data Schedule for Statia Terminals Group N.V. (for
                  electronic filing only)

(b)      Reports on Form 8-K.

None.

                                    Page 20
<PAGE>

Page S-1

                                           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.

                                  STATIA TERMINALS GROUP N.V.
                                           (Registrant)

Date:    November 15, 1999

                                  By:   /s/ JAMES G. CAMERON
                                        ----------------------------
                                            James G. Cameron
                                            Director
                                            (As Authorized Officer)

                                  By:   /s/ JAMES F. BRENNER
                                        ----------------------------
                                            James F. Brenner
                                            Vice President and Treasurer
                                            (As Authorized Officer and Principal
                                            Finance and Accounting Officer)

                                    Page S-1

<PAGE>

                                 EXHIBIT INDEX

EXHIBIT                DESCRIPTION
- -------                -----------

  3.1      Articles of Incorporation of Statia Terminals Group N.V. (for
           electronic filing only)

  27.1     Financial Data Schedule for Statia Terminals Group N.V. (for
           electronic filing only)



                                       1

                                                                     EXHIBIT 3.1

                            ARTICLES OF INCORPORATION
                                       OF
                           STATIA TERMINALS GROUP N.V.

                             NAME, SEAT AND DURATION
                                    ARTICLE 1

1.       NAME.  The name of the company is: Statia Terminals Group N.V.

2.       STATUTORY SEAT, BRANCHES AND BRANCH OFFICES. The company has its
         statutory seat at Curacao, Netherlands Antilles. The company may have
         one or more branches and/or branch offices outside of Curacao,
         Netherlands Antilles.

3.       TRANSFER OF STATUTORY SEAT. The company may transfer its statutory seat
         to another country and assume the status of a legal entity formed under
         the laws of that country in accordance with the Netherlands Antilles
         Ordinance on transfer of seat to third countries, pursuant to a
         resolution to that effect adopted by the Board of Directors (as defined
         in paragraph 1 of article 10 hereof), but only if it deems such
         transfer of seat in the best interests of the company.

4.       DURATION. The company has been constituted for an indefinite period of
         time.

                                     OBJECTS
                                    ARTICLE 2

1.       OBJECTS. The objects of the company are to incorporate, participate in,
         hold, manage, operate and finance entities, legal or otherwise,
         directly or indirectly, belonging to the Statia group of companies
         engaged in the business of marine terminaling in St. Eustatius, and
         Point Tupper, Nova Scotia, Canada, as well as (a) to participate in any
         other venture or company, (b) to invest its assets in securities,
         including shares and other certificates of participation and bonds, as
         well as other claims for interest bearing debts however denominated,
         and (c) to guarantee or otherwise secure, and to transfer in ownership,
         to mortgage, pledge or otherwise to encumber assets as security for the
         obligations of the company and for the obligations of third parties,
         with or without consideration.

2.       RELATED ACTIVITIES. The company is entitled to do all that may be
         useful or

<PAGE>
                                       2

         necessary for the attainment of its objects or that is connected
         therewith in the widest sense.

                               CAPITAL AND SHARES
                                    ARTICLE 3

1.       AUTHORIZED CAPITAL (AMOUNT). The authorized capital of the company
         amounts to Three Hundred Thousand United States Dollars (US
         $300,000.00).

2.       AUTHORIZED CAPITAL (SHARES). The authorized capital consists of thirty
         million (30,000,000) shares, each with a par value of One United States
         Cent (US $0.01), and is divided into twenty million (20,000,000) class
         A common shares (the "class A shares" or the "common shares"), seven
         million eight hundred thousand (7,800,000) class B subordinated shares
         (the "class B shares" or the "subordinated shares"), and two million
         two hundred thousand (2,200,000) class C shares (the "class C shares"
         or the "incentive shares"). The class A shares shall be numbered A1
         through A20.000.000, the class B shares shall be numbered B1 through
         B7.800.000, and the class C shares shall be numbered C1 through
         C2.200.000. The class A shares and the class B shares have full voting
         rights, whilst the class C shares shall be non-voting. At the date of
         this amendment (the "Initial Issue Date"), at least twenty percent of
         the authorized capital is issued and outstanding in the form of voting
         shares with third parties, consisting of at least 7,600,000 common
         shares issued in connection with the initial public offering of such
         shares at the Initial Issue Date and 3,800,000 subordinated shares.

3.       DEFINITIONS OF "SHARES", "SHAREHOLDERS". In these articles of
         incorporation, unless specifically stated otherwise herein, the term
         "shares" means class A shares, class B shares and class C shares, and
         the term "shareholders" means holders of shares of class A shares,
         class B shares and class C shares.

4.       REPURCHASE OF SHARES. The company is entitled to repurchase fully paid
         up shares in its own capital for valuable consideration, provided that
         at all times at least twenty percent of the authorized capital of the
         company in the form of voting shares remains outstanding with third
         parties.

5.       TREATMENT OF TREASURY SHARES. The company may not derive any rights
         from its treasury shares. For the purpose of determining its issued and
         outstanding

<PAGE>
                                       3

         capital, such shares shall not be included as part of such capital.

6.       CANCELLATION OF SHARES. The Board of Directors may, without instruction
         or authorization of the General Meeting (as defined in paragraph 1 of
         article 13 hereof), cancel shares which are in the possession of the
         company.

                       FORM OF SHARES; ISSUANCE OF SHARES
                                    ARTICLE 4

1.       REGISTERED FORM. The shares shall be issued in registered form only.

2.       CONSIDERATION; FRACTIONAL SHARES. Shares shall be issued at or above
         par. Fractional shares may be issued. Payments on shares may be made in
         cash and/or in kind, and in such currency as the Board of Directors
         deems fit.

3.       TERMS AND CONDITIONS OF ISSUANCE. Subject to the terms of these
         articles of incorporation, shares may be issued at such times, for such
         considerations and on such terms as may be established from time to
         time by the Board of Directors in its sole discretion without the
         approval of the shareholders, except as set forth in the next sentence.
         During the Subordination Period (as defined in article 5) with respect
         to the subordinated shares, the Board of Directors may not issue (i)
         more than 4,000,000 common shares, in addition to the common shares
         issued on the Initial Issue Date, excluding any common shares issued
         upon any exercise of the overallotment option by one or more
         underwriters of the common shares, or (ii) any equity securities
         ranking senior to the common shares on distribution of dividends (as
         set out in article 17) or on any distribution upon dissolution and
         liquidation of the company (as set forth in article 18), without the
         approval of the holders of a majority of the outstanding common shares,
         not including those common shares held by the holder(s) of incentive
         shares and their affiliates, if any. For purposes of the foregoing, an
         "affiliate" shall mean a holder of shares of the company that is (i)
         directly, or indirectly, through one or more intermediaries controlled
         by or under control or "common control" (as such terms are further
         described in the United States Securities Exchange Act of 1934) with,
         the company including but not limited to, any holder of the
         subordinated shares and/or incentive shares at the Initial Issue Date,
         or (ii) an officer or director of the company or of an affiliate of the
         company.

<PAGE>
                                       4

4.       EXCEPTION TO RESTRICTION ON ISSUANCE. The restriction set forth in
         paragraph 3 of article 4 on issuance of additional common shares shall,
         however, not apply to the following issuances: (a) upon exercise of the
         over-allotment option by any underwriter of common shares, (b) upon
         conversion of any subordinated shares, (c) pursuant to one or more
         employee benefit plans of the company, (d) in the event of a
         combination or subdivision of any common shares, or (e) in connection
         with an acquisition or capital improvement by or of the company that
         would have resulted in an increase in Adjusted Operating Surplus (as
         defined in article 17) on a per common share and subordinated share,
         pro forma basis for the preceding four-quarter period (or within 365
         days of the closing of such an acquisition or the completion of such a
         capital improvement and the net proceeds from such issuance are used to
         repay debt, if any, incurred in connection therewith).

5.       COMPANY MAY NOT SUBSCRIBE FOR SHARES. When issuing shares, the company
         shall not be entitled to subscribe for its own shares.

6.       PRE-EMPTION. No shareholder shall have any right of pre-emption in
         connection with any issuance of shares in the capital of the company or
         other equity securities that may be issued by the company.

                               CLASS B CONVERSION
                                    ARTICLE 5

1.       CLASS B SHARES CONVERSION - GENERAL. If, at any time during or after
         the Subordination Period (as defined below), any subordinated shares
         are outstanding, all of such subordinated shares will convert into
         common shares in the manner set forth in this article: (i) if the tests
         for ending subordination (as set out below) have been met for any
         quarter ending on or after June 30, 2002, one quarter of the aggregate
         number of subordinated shares outstanding on the Initial Issue Date
         (being 950,000 subordinated shares) will convert into common shares and
         (ii) if the tests for ending subordination have been met for any
         quarter ending on or after June 30, 2003, an additional quarter of the
         aggregate number of subordinated shares outstanding on the Initial
         Issue Date (being 950,000 subordinated shares) will convert into common
         shares, provided that such conversion of the second one-quarter of the
         subordinated shares may not occur until at least one calendar year
         following the conversion of the first one-quarter of the subordinated
         shares as described above. The Board of Directors shall for the purpose
         of such conversion be authorized in its sole discretion to

<PAGE>
                                       5

         take any and all necessary steps in connection therewith, including,
         without limitation, the determination of the applicable shares,
         numbered from B1 onwards representing a quarter of all outstanding
         subordinated shares, at each time of a conversion. For the purpose
         hereof, the "Subordination Period" shall mean the period from the
         Initial Issue Date until the tests set forth below in (a) through (c),
         inclusive, have been met for any quarter ending on or after June 30,
         2004 for which:

         (a)      distributions (in the form of dividends or otherwise) of
                  Available Cash from Operating Surplus (as such terms are
                  defined in article 17) on the common and subordinated shares
                  with respect to each of the three consecutive non-overlapping
                  four-quarter periods immediately preceding the date of
                  determination that equaled or exceeded the sum of the Target
                  Quarterly Distribution (as defined in article 17) on all of
                  the outstanding common and subordinated shares during such
                  periods;

         (b)      the Adjusted Operating Surplus generated by the company during
                  each of the three consecutive non-overlapping four-quarter
                  periods immediately preceding the date of determination
                  equaled or exceeded the sum of the Target Quarterly
                  Distribution on all of the common and subordinated shares that
                  were outstanding on a fully diluted basis (i.e. after assuming
                  the exercise of all warrants, vested stock options and
                  conversion of subordinated shares) during those periods; and

         (c)      there are no outstanding Common Share Arrearages (as defined
                  in article 17).

         For purpose of the determination of any conversion as set out above for
         any quarter (as further described above), the tests for ending
         subordination shall be met for any quarter for which:

         (d)      distributions (in the form of dividends or otherwise) of
                  Available Cash from Operating Surplus on the common and
                  subordinated shares with respect to each of the three
                  consecutive non-overlapping four-quarter periods immediately
                  preceding the date of determination equaled or exceeded the
                  sum of the Target Quarterly Distribution on all the
                  outstanding common and subordinated shares during such
                  periods;

<PAGE>
                                       6

         (e)      the Adjusted Operating Surplus generated by the company during
                  each of the three consecutive non-overlapping four-quarter
                  periods immediately preceding the date of determination
                  equaled or exceeded the sum of the Target Quarterly
                  Distribution on all of the common and subordinated shares that
                  were outstanding on a fully diluted basis during those
                  periods; and

         (f)      there are no outstanding Common Share Arrearages.

2.       CONVERSION OF SUBORDINATED SHARES ON EXPIRATION OF THE SUBORDINATION
         PERIOD. Upon the expiration of the Subordination Period all outstanding
         subordinated shares will convert into common shares. Subject to
         paragraph 1 of this article, in each conversion, the relevant
         subordinated shares outstanding will convert on a one-for-one basis,
         into common shares, and will thereafter participate, among other
         things, pro rata with the other common shares then outstanding in
         distributions (in the form of dividends or otherwise) of Available Cash
         with due observance of the dividend and other distribution rights of
         the holders of incentive shares (as described in article 17) in
         Available Cash.

3.       EFFECT OF SURRENDER AND CONVERSION. Upon conversion of the appropriate
         number of subordinated shares in accordance with the foregoing
         provisions, the Board of Directors may upon request, issue one or more
         share certificates representing the common shares upon conversion of
         the subordinated shares, all in accordance with the provisions of
         article 6 of these articles of incorporation. All rights relating to
         the subordinated shares converted into common shares shall cease and
         such subordinated shares shall no longer be outstanding.

                          SHARE CERTIFICATES FOR SHARES
                                    ARTICLE 6

1.       SHARE CERTIFICATES.  Share certificates may be issued for shares.

2.       NUMBER OF SHARES REPRESENTED BY CERTIFICATES. Share certificates may be
         issued to represent more than one share, or, in the event of the
         issuance of a (temporary) global share certificate representing all
         common shares issued and outstanding at the Initial Issue Date. If
         shares held by a shareholder are represented by one share certificate,
         and if such shareholder disposes of part of his or her shares, such
         shareholder shall be entitled to request the issuance of a share
         certificate

<PAGE>
                                       7

         representing such shareholder's remaining shares.

3.       FORM AND MANNER OF ISSUANCE. Share certificates, if any, which shall
         include duplicates of share certificates as referred to in article 7
         hereof, shall be issued and signed on behalf of the company by or on
         behalf of the Board of Directors or by one or more persons or entities
         appointed as transfer agent and/or registrar. All costs and expenses of
         the company associated with the issuance of share certificates
         (including any duplicates) at the request of a shareholder, may be
         charged to such requesting shareholder, unless provided otherwise in
         these articles of incorporation. Share certificates shall bear such
         legend or legends as the Board of Directors deems fit and appropriate
         in connection with the issuance of shares or restrictions on transfer
         of shares. The reverse side of any certificates issued shall contain a
         printed form of an instrument of transfer that can be used by the
         holders of the shares represented by such certificates to transfer such
         shares, or a portion thereof, to a transferee, which may include the
         company in accordance with the provisions of these articles of
         incorporation.

                         LOST AND MUTILATED CERTIFICATES
                                    ARTICLE 7

         LOST AND MUTILATED SHARE CERTIFICATES. If any shareholder can prove to
         the satisfaction of the Board of Directors or any transfer agent or
         registrar of the company, that any share certificate has been
         mutilated, mislaid or destroyed, then, at such shareholder's written
         request, a duplicate may be issued by the Board of Directors or any
         transfer agent or registrar of the company on such terms and conditions
         as the Board of Directors may deem fit. Upon the issuance of the
         duplicate share certificate (on which it shall be noted that such
         certificate is a duplicate), the original share certificate shall be
         null and void vis-a-vis the company. A mutilated share certificate may
         be exchanged for a duplicate certificate upon delivery of the mutilated
         certificate to the Board of Directors or any transfer agent or
         registrar of the company.

               SHAREHOLDERS REGISTER; TRANSFER OF SHARES; NOTICES
                                    ARTICLE 8

1.       SHAREHOLDERS REGISTER. The Board of Directors, or registrar or transfer
         agent designated pursuant to paragraph 5 of article 8, shall keep a
         shareholders register

<PAGE>
                                       8

         (the "Register") in which the names and addresses of all shareholders
         shall be registered, along with the shares issued to, and the payment
         thereon by, the shareholders. The Board of Directors shall regularly
         maintain the Register, including the registration in the Register of
         any issue, transfer and cancellation of shares.

2.       REGISTRATION OF OTHER PERSONS. The Board of Directors shall also
         register in the Register the names and addresses of those persons who
         have a right of usufruct (VRUCHTGEBRUIK) or pledge (PAND) on the
         shares.

3.       ADDRESSES TO BE FURNISHED, ETC. Each shareholder, and holder of a right
         of usufruct or pledge on shares is required to provide his or her
         address to the company. The company shall be entitled for all purposes
         to rely on the name and address of the aforementioned persons as
         entered in the Register. Such person may at any time change his or her
         address as entered in the Register by means of a written notification
         to the company at its principal office, or any transfer agent or
         registrar of the company.

4.       ACCESS TO REGISTER. At the request of a shareholder, or a holder of a
         right of usufruct or pledge on shares, the Board of Directors shall
         furnish an extract of the Register, free of charge, insofar as it
         relates to such person's interest in a share.

5.       LOCATION OF REGISTER. The Register shall be kept by the Board of
         Directors at the company's principal office, or by a registrar or
         transfer agent designated thereto by the Board of Directors at such
         other location as it may deem fit. In case the Register is kept at any
         location other than the company's principal office, then the registrar
         or transfer agent shall be obligated to send to the principal office of
         the company a copy thereof from time to time. In case a registrar or
         transfer agent is appointed by the Board of Directors, then such
         registrar or transfer agent shall be authorized and, as the case may
         be, obligated to exercise the rights and fulfill the obligations set
         out in this article with respect to the Register.

6.       TRANSFER OF SHARES--GENERAL. With due observance of the provisions of
         article 9 hereof, the transfer of shares, including any limited rights
         thereon, shall be effected (i) by serving upon the company in the
         manner prescribed by law, an instrument of transfer, or (ii) by written
         acknowledgment by the company of the transfer, which acknowledgment
         shall be signed on behalf of the company

<PAGE>
                                       9

         by or on behalf of the Board of Directors or by the registrar or
         transfer agent of the company. In case a share certificate is
         outstanding, the written acknowledgment by the company of the transfer
         of a share, including any limited rights thereon, can only be made by
         an endorsement of the transfer on such share certificate. In that case,
         the transferor or transferee of a share shall present such share
         certificate to the company, or its registrar or transfer agent, for
         acknowledgment of the transfer on behalf of the company to be made
         thereon. In case no share certificate has been issued, the registration
         of the transfer of a share in the Register shall have the effect of a
         written acknowledgment by the company of such transfer of a share. This
         paragraph shall also apply in the case of an allocation of shares
         resulting from a division and partition of any community property.

7.       CERTAIN REPURCHASE PROCEDURES. With due observance of paragraph 4 of
         article 3 hereof, in case of any repurchase of shares by the company,
         the holder shall surrender each certificate or certificates
         representing such shares, if any, to the company in the manner and at a
         place designated therefor by the company, with the reverse side of the
         certificate or certificates duly executed for the purpose of the
         transfer of such shares to the company. Such manner shall include
         personal delivery, registered mail or overnight delivery service of
         recognized standing.

8.       EFFECT OF SURRENDER AND REPURCHASE. Upon surrender of the shares for
         repurchase by the company, each surrendered certificate shall be
         canceled, all rights of the holders of such shares as such shall cease
         with respect to such shares, and such shares shall no longer be deemed
         to be outstanding for any purpose whatsoever.

9.       TRANSFER OF SHARES--ASSIGNMENT OF VOTING RIGHTS OF COMMON SHARES. If a
         common share is encumbered with a right of usufruct or pledge, then the
         voting right of such common share, can not be assigned to the holder of
         the right of usufruct or pledge.

                  PROHIBITED OWNERSHIP/RESTRICTION ON TRANSFER
                                    ARTICLE 9

1.       PROHIBITION ON PERCENTAGE OF OWNERSHIP - GENERAL. Primarily to prevent
         the company from becoming, or minimize the duration of its
         classification as, a

<PAGE>
                                       10

         "controlled foreign corporation" or "CFC" (as defined below) and also
         to prevent any ownership or transfer of the common shares which may
         result in such a classification, the ownership by a holder of common
         shares, directly, indirectly, actually or constructively (within the
         meaning of section 958 of the United States Internal Revenue Code of
         1986, as amended (the "Code")), of more than 9.9% of all of the common
         and subordinated shares issued and outstanding (the "Ownership Limit")
         is prohibited, except as otherwise provided in this article 9 below.
         For the purpose of the foregoing Ownership Limit, ownership of common
         shares and/or subordinated shares shall be understood to include the
         holding of voting rights or voting power relating to such shares by
         law, agreement or otherwise, in whatever form.

2.       RESTRICTION ON TRANSFER. In order to further the purposes set forth in
         paragraph 1 of article 9, any sale, transfer, or other disposition of
         any common shares by a holder of common shares (a "Sale") or any other
         event relating to any common shares held by such a holder that would
         result in a Violation of the Ownership Limit (as defined below) is null
         and void to the extent it causes a Violation of the Ownership Limit.
         The restriction in the preceding sentence shall not apply to and the
         definition of the term "Sale" does not include (i) the conversion of
         subordinated shares into common shares, (ii) any subsequent transfer of
         the common shares resulting from such conversion, (iii) any pledge,
         encumbrance, transfer by operation of law, gift, inheritance or marital
         law of any interest in or right to any common shares, as well as any
         sale, transfer, or other disposition (other than a Sale) of any
         beneficial, as opposed to legal (registered) interest in or right to
         any common shares, or (iv) acquisition of any common shares pursuant to
         the exercise of compensatory stock options or to an employee benefit
         plan of the company or its subsidiaries or affiliates or any subsequent
         transfer of any such common shares.

3.       DEFINITION CFC - OWNERSHIP LIMIT. For purposes of this article, a
         non-United States corporation will be classified as a "controlled
         foreign corporation" or "CFC" for United States federal income tax
         purposes in any taxable year of such corporation in which more than 50%
         of either (i) the total combined voting power of all of its classes of
         stock entitled to vote or (ii) the total value of its stock is owned or
         considered owned (after applying certain attribution rules), on any day
         during a taxable year, by United States persons (as such term is
         defined in Section 7701 (a) (30) of the Code) who own or are considered
         to own 10% or more of the total combined voting power of all of its
         classes of stock

<PAGE>
                                       11

         entitled to vote. For purposes of this article, a "Violation of the
         Ownership Limit" occurs when (1) any person would own or would be
         considered to own by virtue of the attribution provisions of section
         958 of the Code and the United States Treasury Regulations issued
         thereunder, or (2) any person together with its "affiliates" and
         "associates" (as defined in Rule 12b-2 under the United States
         Securities Exchange Act of 1934) and any group (within the meaning of
         Section 13(d)(3) of such Securities Exchange Act) of which such person
         is a part would own or would be considered to own by virtue of the
         beneficial ownership provisions of Rule 13d-3 under such Securities
         Exchange Act, in either case more than the Ownership Limit.

4.       PROHIBITION ON OWNERSHIP AND/OR TRANSFERS OTHER THAN BY SALE. With due
         observance of the provisions of foregoing paragraphs of this article,
         including the restrictions contained therein, any pledge, encumbrance,
         transfer by operation of law, gift, inheritance or marital law of any
         legal (registered) or beneficial interest in or right to any common
         shares, as well as any sale, transfer, or other disposition (other than
         a Sale) of any beneficial, as opposed to any interest in or right to
         any common shares (other than the conversion of subordinated shares
         into common shares, any subsequent transfer of the common shares
         resulting from such conversion or the acquisition of any common shares
         pursuant to the exercise of compensatory stock options or to an
         employee benefit plan of the company or its subsidiaries or affiliates
         or any subsequent transfer of any such common shares) (a "Gift") that
         would result in a Violation of the Ownership Limit is prohibited to the
         extent that such Gift causes a Violation of the Ownership Limit.

5.       WAIVER/DECLARATION OF NON-APPLICABILITY. The restrictions on transfer
         and ownership described in this article may be waived, or declared not
         applicable, and an exemption may be granted from time to time by the
         Board of Directors, in its sole discretion, provided the same is
         irrevocable with respect to a Transfer (as defined in paragraph 6
         article 9 below) or any other event described in this article relating
         to ownership by a holder of common shares above the Ownership Limit.
         The Board of Directors may, in its sole discretion set the terms and
         conditions for the issuance of such waiver, declaration of
         non-applicability and/or exemption.

6.       RESTRICTIVE MEASURES FOR BENEFIT OF THE COMPANY. In order for the
         company to determine, or verify compliance with the restrictions set
         out above in this

<PAGE>
                                       12

         article, the following shall apply: (a) any person who acquires or
         attempts or intends to acquire ownership (direct, indirect, actual or
         constructive ownership within the meaning of section 958 of the Code)
         of common shares that will or may violate the foregoing restrictions on
         transferability and ownership is required to give notice immediately to
         the company thereof and to provide the company and the Board of
         Directors with such other reasonable information as it may request in
         order to determine the effect of a Sale, Gift (a Sale and/or a Gift to
         be referred to as a "Transfer") or event on the classification of the
         company as a CFC or for any other related purpose, (b) the company
         shall not recognize a person in the capacity as shareholder of common
         shares until its common shares have been issued in the name of such
         person (or in the case of a Transfer, until the common shares so
         transferred have been registered by or on behalf of the Board of
         Directors in the name of such transferee in the register); until such
         recognition by or on behalf of the company in the manner as
         aforementioned, the voting rights, dividend rights and/or other
         distribution rights relating to such shares shall be suspended and may
         not be exercised by the purported holder thereof, (c) upon the
         occurrence of a Gift resulting in a Violation of the Ownership Limit,
         the acquiror or transferee shall be required to dispose of the number
         of common shares that exceeds the Ownership Limit (the "Excess Common
         Shares") to a person whose ownership of any such shares would not
         violate the Ownership Limit (a "Qualified Person") within 15 days of
         the date of the prohibited Gift. The acquiror or transferee of Excess
         Common Shares pursuant to a prohibited Gift (the "Prohibited
         Transferee") shall be required to notify the company in writing of its
         compliance with the requirement in the preceding sentence within 5 days
         of any such compliance (a "Compliance Notice"). If the Prohibited
         Transferee fails to provide such a Compliance Notice to the company
         within 20 days of the date of the prohibited Gift, the company shall be
         irrevocably and exclusively authorized to sell and transfer on behalf
         of the Prohibited Transferee the Excess Common Shares to a Qualified
         Person, at a price for such shares of no less than the fair market
         value and to take all necessary steps in connection therewith. In the
         event of a Gift, the acquiror or transferee shall by acceptance or
         receipt of the relevant share certificate(s), if any, representing any
         Excess Common Shares be deemed to have agreed to the foregoing
         provisions set out in (c) above.

7.       NOTICES, ETC. Notices and other communications provided for herein
         shall be in writing, shall be delivered by hand or overnight courier
         services of recognized standing or sent by telecopy, shall be deemed
         given when actually received and

<PAGE>
                                       13

         shall be addressed as follows: if to a shareholder's address, as shown
         in the Register of the company; and if to the company, to the company's
         principal office or its registered agent, attention: Secretary.

8.       APPLICABILITY ON ISSUE OF COMMON SHARES OR SUBORDINATED SHARES. For the
         purpose of this article, acquisition by holders of common shares of
         common shares or subordinated shares by virtue of an issue or
         distribution of such shares to a holder of common shares shall be
         equated to a transfer; for the purposes of determining the amount of
         the issued capital, the shares to be issued or distributed shall be
         included therein.

                                   MANAGEMENT
                                   ARTICLE 10

1.       BOARD OF DIRECTORS--GENERAL. The management of all the affairs,
         property and business of the company shall be vested in a Board of
         Directors (the "Board of Directors"), who shall have and may exercise
         all powers except such as are exclusively conferred upon the
         shareholders by law or by these articles of incorporation, as from time
         to time amended.

2.       BOARD OF DIRECTORS--NUMBER OF MEMBERS/CLASS OF MEMBERS. The number of
         persons constituting the Board of Directors shall be not less than
         three or more than fifteen, as fixed from time to time by the General
         Meeting. The number of persons constituting the Board of Directors
         shall, until changed at any succeeding General Meeting, be the number
         so fixed. The Board of Directors shall be divided into three classes,
         being class A directors (the "A director(s)"), class B directors (the
         "B director(s)") and class C directors (the "C director (s)"), the
         designation of which shall be determined by the General Meeting. Each
         director shall be so designated by the General Meeting upon appointment
         or reappointment, as the case may be, in case of a vacancy (as defined
         in paragraph 4 of this article 10).

3.       BOARD OF DIRECTORS--TERM. Each director shall serve, subject to the
         provisions of paragraph 6 of this article 10, as director, with due
         observance of the following terms: the A directors shall initially
         serve - as of the Initial Issue Date - for a period of two years, and
         thereafter for six-year periods; the B directors shall initially serve
         - as of the Initial Issue Date - for a period of four years, and
         thereafter for six-year periods; and the C directors shall serve - as
         of the Initial

<PAGE>
                                       14

         Issue Date - for six-year periods.

4.       BOARD OF DIRECTORS--APPOINTMENT. Each director shall be appointed by
         the General Meeting, with due observance of the following provisions.
         In case of a vacancy, upon the expiration of a director's term or
         otherwise (each, a "vacancy"), the Board of Directors shall be
         authorized pursuant to a duly adopted resolution to nominate for such
         vacancy a director for appointment by the General Meeting. Such Board
         of Directors' resolution shall list at least two names for each such
         vacancy, which may include a former director whose term has lapsed. The
         resolutions to nominate directors shall be non-binding on the General
         Meeting; the General Meeting is free to appoint, by a duly adopted
         shareholders resolution in accordance with the provisions of paragraph
         8 of article 14, the directors so nominated, or reject nomination. In
         case the nominated director(s) are not appointed by the General
         Meeting, the Board of Directors must convene within seven days of the
         date of the General Meeting, a new meeting, with due observance of the
         provision of article 14 below, at which the vacancy or vacancies shall
         be filled. At such subsequent General Meeting, the Board of Directors
         may, again, nominate - by non-binding resolution - two directors for
         each such vacancy for appointment by the General Meeting.
         Notwithstanding the foregoing sentence, at such subsequent General
         Meeting, the shareholders shall be free to appoint any person or entity
         for each vacancy as they deem fit upon rejection of the persons
         nominated by the Board of Directors. In the event the Board of
         Directors wishes to exercise its right to nominate directors, it shall
         in the convening of a General Meeting to appoint directors state the
         persons so nominated for each such vacancy by the Board of Directors.

5.       BOARD OF DIRECTORS--VACANCIES IN GENERAL. If one or more directors are
         prevented from or are incapable of acting as a director, the remaining
         directors may appoint one or more persons to fill such vacancy or
         vacancies with the same qualifications, if any, as determined by the
         General Meeting to serve until the immediately following General
         Meeting.

6.       BOARD OF DIRECTORS--REMOVAL. Directors may be removed or suspended at
         any time by the General Meeting. At any General Meeting at which action
         is taken to remove a director, or at any subsequent General Meeting,
         any vacancy or vacancies created by such action may be filled with due
         observance of paragraph 2 of article 10.

<PAGE>
                                       15

7.       BOARD OF DIRECTORS--VACANCIES IN CONNECTION WITH CERTAIN REDUCTIONS. If
         at any time the number of directors in office shall be reduced to less
         than three, the remaining director(s) shall forthwith call and convene
         a General Meeting for the purpose of filling the vacancies in the Board
         of Directors, and in the event that all of the directors are prevented
         from or are incapable of acting as directors, the company shall be
         temporarily managed by any person or persons previously appointed by
         the General Meeting to so act, who in turn shall forthwith call and
         convene a General Meeting for the purpose of appointing three or more
         directors. If no such General Meeting shall be called, or if no such
         person shall have been appointed, any person or persons holding in the
         aggregate at least ten percent of the issued and outstanding voting
         shares may call and convene a General Meeting for the purpose of
         appointing the directors.

8.       BOARD OF DIRECTORS--MEETINGS/NOTICE. Meetings of the Board of Directors
         shall be held regularly at such place and at such time as the Board of
         Directors may from time to time determine. Special meetings of the
         Board of Directors shall be held as often as any two directors or the
         Chairman deems necessary, who shall be authorized to call the same.
         Notice of the time and place of a meeting of the Board of Directors
         shall be given:

         (a)      not less than ninety-six hours before such meeting, by written
                  notice mailed to each director, or

         (b)      not later than the day immediately preceding the date of such
                  meeting, by personal delivery, or by telephone call or by
                  sending a telegram or telefax or other means of written
                  notification to each director, receipt of which has been
                  confirmed.

         A waiver of notice of any meeting of the Board of Directors signed by
         all of the non attending directors, whether before, at, or after the
         time of such meeting, shall be deemed equivalent to notice of the
         meeting. If all the directors are present at the meeting, notice shall
         be deemed to have been duly given.

9.       BOARD OF DIRECTORS--QUORUM. A majority of the members of the Board of
         Directors shall constitute a quorum. The resolution of the majority of
         the directors present, in person or by proxy as hereinafter provided,
         at a meeting at which a quorum is so present, shall constitute the
         decision of the Board of

<PAGE>
                                       16

         Directors. In the absence of a quorum, any director may adjourn any
         meeting from time to time until a quorum shall be present.

10.      BOARD OF DIRECTORS--ADOPTION OF RESOLUTIONS. All resolutions to be
         adopted at a meeting of the Board of Directors shall be adopted by
         majority of the votes cast, provided that in the event of an equality
         of votes, the vote(s) cast by the Chairman shall be decisive.

11.      BOARD OF DIRECTORS--MEETINGS BY TELEPHONE, ETC. Meetings of the Board
         of Directors may be held through conference telephone calls or other
         communication equipment allowing all persons participating in the
         meeting to hear each other or through any other device permitted by
         law, and participation in a meeting through any such lawful device or
         arrangement shall constitute presence at such meeting.

12.      BOARD OF DIRECTORS--ACTION BY WRITTEN CONSENT. When action by the Board
         of Directors is required or permitted to be taken, action at a meeting
         may be dispensed with if all the directors shall consent in writing to
         such action taken or being taken.

13.      BOARD OF DIRECTORS--PROXIES. Directors may by telegram, telefax or
         other written instrument appoint a proxy to act on their behalf at any
         designated meeting or meetings of the Board of Directors. Such proxy
         can only be another director of the company.

14.      COMMITTEES OF THE BOARD OF DIRECTORS. The Board of Directors shall have
         the power and authority to create and disband committees of the Board
         of Directors, and each such committee shall have the authority and
         power as may from time to time be delegated to it by the Board of
         Directors and shall operate under the ultimate responsibility of the
         Board of Directors.

                          OFFICERS AND REPRESENTATIVES
                                   ARTICLE 11

1.       CHAIRMAN AND OTHER OFFICERS AND AGENTS. The Board of Directors may
         designate a Chairman (the "Chairman") from among the directors. The
         Board of Directors may further from time to time elect a president, one
         or more vice-presidents (including executive or senior
         vice-presidents), a controller, one or

<PAGE>
                                       17

         more assistant controllers, a treasurer, one or more assistant
         treasurers, a secretary, one or more assistant secretaries and any such
         other officers and agents as it determines proper, all of whom shall
         hold office at the pleasure of the Board of Directors. The same person
         may hold any two or more of the aforesaid offices but no officer shall
         execute, acknowledge or verify an instrument in more than one capacity
         if such instrument is required by law or by these articles of
         incorporation to be executed, acknowledged or verified by two or more
         officers. The Chairman must be a director, but the other officers of
         the company need not be members of the Board of Directors.

2.       REPRESENTATION OF THE COMPANY. The company shall be represented at law
         and otherwise, and shall be bound with respect to third parties, by (i)
         any two directors acting jointly, (ii) any director together with any
         of the following persons listed in (i) through (vi) below, acting
         jointly, or (iii) any two of the following persons acting jointly,
         provided such persons are authorized by the Board of Directors to
         represent the company with the following titles:

         (i)      Chairman;

         (ii)     president;

         (iii)    vice-presidents (including any executive vice-presidents or
                  senior vice-presidents);

         (iv)     treasurer or assistant treasurer;

         (v)      officer;

         (vi)     secretary or assistant secretary;

         (vi)     controller or assistant controller.

         The Board of Directors may also from time to time authorize other
         persons, who may or may not be directors, to represent the company, who
         shall have such other titles as the Board of Directors may determine,
         provided that at all times any two of such persons can only represent
         the company acting jointly.

3.       ADDITIONAL POWER AND AUTHORITY OF REPRESENTATIVES. The persons holding
         the

<PAGE>
                                       18

         above mentioned titles which the Board of Directors may from time to
         time authorize as herein provided, shall have such power and authority
         as the Board of Directors may from time to time grant each of them
         respectively.

4.       ADDITIONAL RULES AND REGULATIONS. The Board of Directors may adopt and
         may amend and repeal such rules, regulations and resolutions as it may
         deem appropriate for the conduct of the affairs and the management of
         the company, including rules, regulations and resolutions setting forth
         the specific powers and duties of the holders of the above-mentioned
         titles (not being directors of the company), other persons and
         committees of the Board of Directors authorized by the Board of
         Directors to represent the company. Such rules, regulations and
         resolutions must be consistent with these articles of incorporation.
         Any restrictions of the powers of representation of the holders of the
         above-mentioned titles (other than any director) will take effect on
         the day after the resolutions, rules or regulations containing such
         restrictions have been filed at the Commercial Register of the Chamber
         of Commerce and Industry in Curacao, and such other places in the
         Netherlands Antilles where the company conducts its business.

5.       COMPENSATION OF REPRESENTATIVES. The directors, the holders of the
         above-mentioned titles and any other persons authorized by the Board of
         Directors to represent the company shall receive such compensation as
         the General Meeting (in the case of the directors) may from time to
         time determine or approve and the Board of Directors (in the case of
         all other persons not being directors) may from time to time determine.

             INDEMNIFICATION, ADVANCEMENT OF EXPENSES AND INSURANCE
                                   ARTICLE 12

1.       INDEMNIFICATION NOT IN CONNECTION WITH ACTIONS BY OR IN RIGHT OF THE
         COMPANY. The company shall have the power to indemnify, and shall
         indemnify to the fullest extent permitted by applicable law, any person
         who was or is a party or is threatened to be made a party to any
         threatened, pending or completed action, suit or proceeding, whether
         civil, criminal, administrative or investigative (other than an action
         by or in the right of the company) by reason of the fact that such
         person is or was a director, officer, employee or agent of the company,
         or is or was serving at the request of the company as a director,
         officer, employee or agent of another company, partnership, joint
         venture, trust

<PAGE>
                                       19

         or other enterprise or entity, against expenses (including attorneys'
         fees), judgments, fines and amounts paid in settlement actually and
         reasonably incurred by such person in connection with such action, suit
         or proceeding if he acted in good faith and in a manner such person
         reasonably believed to be in or not opposed to the best interests of
         the company and with respect to any criminal action or proceeding, had
         no reasonable cause to believe that its conduct was unlawful. The
         termination of any action, suit or proceeding by judgment, order,
         settlement, conviction or upon a plea of nolo contendere or its
         equivalent shall not, of itself, create a presumption that the person
         did not act in good faith and in a manner which was reasonably believed
         to be in or not opposed to the best interests of the company.

2.       INDEMNIFICATION IN CONNECTION WITH ACTIONS BY OR IN RIGHT OF THE
         COMPANY. The company shall have the power to indemnify, and shall
         indemnify to the fullest extent permitted by applicable law, any person
         who was or is a party or is threatened to be made a party to any
         threatened, pending or completed action or suit by or in the right of
         the company to procure a judgment in its favor by reason of the fact
         that such person is or was a director, officer, employee or agent of
         the company or is or was serving at the request of the company as a
         director, officer, employee or agent of another company, partnership,
         joint venture, trust or other enterprise or entity, against expenses
         (including attorneys' fees), judgments, fines and amounts paid in
         settlement actually and reasonably incurred by such person in
         connection with the defense or settlement of such action or suit if
         such person acted in good faith and in a manner he reasonably believed
         to be in or not opposed to the best interests of the company and except
         that no indemnification shall be made in respect of any claim, issue or
         matters as to which such person shall have been finally adjudged to be
         liable to the company for improper conduct unless and only to the
         extent that the court in which such action or suit was brought or any
         other court having appropriate jurisdiction shall determine upon
         application that, despite the adjudication of liability but in view of
         all the circumstances of the case, such person is fairly and reasonably
         entitled to indemnity for such expenses, judgments, fines and amounts
         paid in settlement which the court in which the action or suit was
         brought or such other court having appropriate jurisdiction shall deem
         proper.

3.       RELATED EXPENSES. To the extent that a director, officer, employee or
         agent of the company has been successful on the merits or otherwise in
         defense of any

<PAGE>
                                       20

         action, suit or proceeding referred to paragraph 1 and paragraph 2 of
         this article, or in defense of any claim, issue or matter therein, such
         person shall be indemnified against expenses (including attorneys'
         fees) actually and reasonably incurred by such person in connection
         therewith.

4.       CERTAIN LIMITATIONS ON INDEMNIFICATION. Any indemnification under
         paragraph 1 and paragraph 2 of this article (unless ordered by a court)
         shall be made by the company only as authorized by contract approved,
         or resolution or other action adopted or taken, by the Board of
         Directors or by the shareholders.

5.       ADVANCEMENT OF EXPENSES. Expenses incurred in defending a civil or
         criminal action, suit or proceeding may be paid by the company in
         advance of the final disposition of such action, suit or proceeding
         upon receipt of an undertaking by or on behalf of the applicable
         director, officer, employee or agent to repay such amount if it shall
         ultimately be determined that such person is not entitled to be
         indemnified by the company as authorized by this article 12.

6.       INDEMNIFICATION AND ADVANCEMENT OF EXPENSES NOT EXCLUSIVE. The
         indemnification and advancement of expenses provided by or granted
         pursuant to the other paragraphs of this article 12 shall not be deemed
         exclusive of any other rights to which those seeking indemnification or
         advancement of expenses may be entitled under any law, agreement, vote
         of shareholders or disinterested directors, or otherwise, both as to
         action in its official capacity and as to action in another capacity
         while holding such office, and shall continue as to a person who has
         ceased to be a director, officer, employee or agent and shall inure to
         the benefit of the heirs, executors and administrators of such a
         person.

7.       INSURANCE. The company shall have power to purchase and maintain
         insurance on behalf of any person who is or was a director, officer,
         employee or agent of the company or is or was serving at the request of
         the company as a director, officer, employee or agent of another
         company, partnership, joint venture, trust or other enterprise against
         any liability asserted against him or her and incurred by him or her in
         any such capacity, or arising out of his or her status as such, whether
         or not the company would have the power to indemnify him or her against
         such liability under the provisions of this article 12.

                        GENERAL MEETINGS OF SHAREHOLDERS
                                   ARTICLE 13

<PAGE>
                                       21

1.       GENERAL. All general meetings of shareholders (each, a "General
         Meeting") shall be held on any one of the Islands of the Netherlands
         Antilles.

2.       TIMING. The annual General Meeting shall be held as early as reasonably
         practicable, and in any event not later than the first day of June,
         after the close of the company's preceding financial year.

3.       ACTIONS TO BE TAKEN. At the annual General Meeting:

         a.       the Board of Directors shall render a report on the business
                  of the company and the conduct of its affairs during the
                  preceding financial year;

         b.       the balance sheet and the profit and loss account shall be
                  determined, set and adopted after having been submitted
                  together with an explanatory statement (together, the "annual
                  accounts"), stating by which standards the movable and
                  immovable property of the company have been appraised;

         c.       the person or persons referred to in paragraph 5 of article 10
                  hereof shall be appointed;

         d.       the appropriation of profits shall be made; and

         e.       such other proposals included in the agenda specified in the
                  notice of the meeting shall be dealt with.

                 GENERAL MEETINGS--PLACE, CONVOCATION AND VOTING
                                   ARTICLE 14

1.       TIMING OF OTHER GENERAL MEETINGS. Other than the annual General
         Meeting, all General Meetings shall be held as often as the Board of
         Directors shall deem necessary.

2.       CONVENING BY BOARD OF DIRECTORS. With due observance of paragraph 3 of
         article 14, all General Meetings shall be exclusively convened by the
         Board of Directors.

<PAGE>
                                       22

3.       REQUEST BY SHAREHOLDERS TO CONVENE. Shareholders representing in the
         aggregate at least one tenth of the outstanding capital of the company
         may request the Board of Directors to convene a General Meeting,
         stating the subjects to be discussed. If the Board of Directors has not
         convened a meeting within four weeks after the request, the person(s)
         who requested the convening of the meeting shall be authorized to
         petition the competent courts of the Netherlands Antilles for
         authorization to convene such meeting, but only in accordance with, and
         subject to, the provisions of Article 82 of the Commercial Code of the
         Netherlands Antilles. A copy of the notice to convene such meeting
         shall be sent to the company at its principal office, and shall be
         given to the Board of Directors.

4.       METHOD OF CONVOCATION AND NOTIFICATION. All convocations of General
         Meetings and all notifications to shareholders shall be made by letter
         mailed to the addresses of shareholders appearing in the Register.

5.       TIMING OF CONVOCATION -RECORD DATE. The convocation shall take place no
         later than ten days prior to the date of the meeting, excluding the
         date of the sending of the notice and the date of the meeting. The
         Board of Directors may set a record date for any General Meeting which
         shall be no less than seven days and no more than sixty days prior to
         the date of the meeting, to verify the eligibility of shareholders to
         vote, as well as to verify the ownership level of any shareholders
         under the provisions of article 9 of these articles of incorporation.

6.       AGENDA. The agenda for the meeting shall be specified in the
         convocation of the meeting or it shall be stated that the shareholders
         may take cognizance thereof at the principal office of the company.

7.       PERSON PRESIDING. General meetings shall be presided over by the
         Chairman or any other director, or, in their absence at such meeting,
         by a person designated thereto by the meeting.

8.       MAJORITY VOTES - QUORUM. All resolutions of General Meetings shall be
         taken by an absolute majority of votes, for which meeting a quorum
         exists of at least one-third of the aggregate outstanding voting shares
         in the capital of the company present or represented thereat, except
         where otherwise provided in these articles of incorporation.

<PAGE>
                                       23

9.       PROXIES. Shareholders may be represented at the meeting by a proxy
         authorized in writing, which shall include any message transmitted by
         telegram or telefax or other means of written communication.

10.      VOTE PER SHARE. At a General Meeting, one vote may be cast for each
         class A share and one vote may be cast for each class B share. Holders
         of class C shares shall not be entitled to vote, other than in the case
         of, and subject to the provisions of, Article 93a of the Commercial
         Code of the Netherlands Antilles, in which case one vote may be cast
         for each class C share.

11.      INTERESTED VOTES; ABSTENTIONS AND INVALIDLY CAST VOTES. Valid votes may
         also be cast for the shares of those who, other than as shareholders of
         the company, would acquire any right or be discharged from any
         obligation towards the company by the resolution to be adopted.
         Abstentions and invalidly cast votes shall not be counted as votes at a
         General Meeting.

12.      VALIDITY OF CERTAIN RESOLUTIONS AS A RESULT OF UNANIMOUS ACTIONS.
         Provided and as long as the entire issued share capital is represented
         at any General Meeting, valid resolutions may be adopted, even when the
         provisions of these articles of incorporation with respect to
         convocation and specification of the agenda have not or have only
         partially been observed, provided that such resolutions are unanimously
         adopted.

13.      PARTICIPATIONS OF DIRECTORS. Each director shall in his or her capacity
         be entitled to attend, address and advise the General Meeting.

                                 FINANCIAL YEAR
                                   ARTICLE 15

         TERM OF FINANCIAL YEAR. The financial year of the company shall run
         from the first day of January of each year up to and including the last
         day of December of such year.

                       ANNUAL ACCOUNTS; BOOKS AND RECORDS
                                   ARTICLE 16

1.       ANNUAL ACCOUNTS--TIMING AND MANNER OF SUBMISSION. Within five (5)
         months

<PAGE>
                                       24

         after the close of the company's financial year, the annual accounts
         shall be submitted to the shareholders by the Board of Directors. Each
         director shall sign the annual accounts; if the signature of any
         director is lacking, then this shall be stated therein together with
         the reason thereof.

2.       MAINTENANCE OF BOOKS AND RECORDS AND ANNUAL ACCOUNTS. The company shall
         maintain its books and records, as well as the annual accounts by which
         the profit is determined, on the basis of generally accepted accounting
         principles in effect in the United States of America ("US GAAP").

3.       ANNUAL ACCOUNTS--ADOPTION BY ANNUAL GENERAL MEETING. The annual
         accounts shall be adopted by the annual General Meeting.

             DEFINITIONS/ GENERAL PROVISION ON PROFIT AND RESERVES;
                    PAYMENT OF MINIMUM QUARTERLY DISTRIBUTION
                        AND OTHER AMOUNTS TO SHAREHOLDERS
                                   ARTICLE 17

1.       DEFINITIONS. For the purpose of the payment by the company of
         distributions on its shares by dividend or otherwise, the following
         definitions are used. For purposes of this article 17, for accounting
         purposes and otherwise, the term "company" shall be deemed to include
         Statia Terminals Group N.V. and its subsidiaries on a consolidated
         basis in accordance with U.S. GAAP.

         (i) ACQUISITION: Acquisition manes any transaction in which the company
         acquires (through an asset acquisition, merger, stock acquisition or
         other form of investment) control over all or a portion of the assets,
         properties or business of another person for the purpose of increasing
         the operating capacity or revenues of the company over the operating
         capacity or revenues of the company existing immediately prior to such
         transaction.

         (ii) ADJUSTED OPERATING SURPLUS: For any period, Adjusted Operating
         Surplus means:

                  (1)      the Operating Surplus generated during that period,
                           as adjusted to:

                  (a)      decrease Operating Surplus by:

<PAGE>
                                       25

         (1)      any net increase in Working Capital Borrowings during that
                  period, and

         (2)      any net reduction in cash reserves for Operating Expenditures
                  during that period not relating to an Operating Expenditure
                  made during that period; and

                  (b)      increase Operating Surplus by:

         (1)      any net decrease in Working Capital Borrowings during that
                  period, and

         (2)      any net increase in cash reserves for Operating Expenditures
                  during that period required by any debt instrument for the
                  repayment of principal, interest or premium.

         Adjusted Operating Surplus does not include that portion of Operating
         Surplus included in clause (a) (1) of the definition of Operating
         Surplus.

         (iii) AVAILABLE CASH: For any calendar quarter prior to the dissolution
         and liquidation of the company, Available Cash means:

         (a)      the sum of:

                           (1) all of the company's cash and cash equivalents on
                           hand at the end of that quarter, and

                           (2) all of the company's additional cash and cash
                           equivalents on hand on the date of determination of
                           Available Cash for that quarter resulting from
                           Working Capital Borrowings made after the end of that
                           quarter;

         LESS

         (b)      the amount of any cash reserves necessary or appropriate in
                  the reasonable discretion of the Board of Directors to:

                           (1) provide for the proper conduct of the company's
                           business, including reserves for future capital
                           expenditures and for the company's anticipated future
                           credit needs, after that quarter,

<PAGE>
                                       26

                           (2) provide funds for Target Quarterly Distributions
                           and cumulative Common Share Arrearages (as defined
                           below) for any one or more of the next four quarters,
                           or

                           (3) comply with applicable law or any loan agreement,
                           security agreement, mortgage, debt instrument or
                           other agreement or obligation to which the company is
                           a party or by which the company or any of its
                           subsidiaries is bound or to which any of their
                           respective assets are subject.

         With respect to Available Cash, the Board of Directors may not
         establish cash reserves pursuant to (b) (2) above if the effect of
         those reserves would be that the company is unable to distribute the
         Target Quarterly Distribution on all common shares, plus any cumulative
         Common Share Arrearage for that quarter; and disbursements made by the
         company or cash reserves established, increased or reduced after the
         end of that quarter but on or before the date of determination of
         Available Cash for that quarter shall be deemed to have been made,
         established, increased or reduced for purposes of determining Available
         Cash within that quarter if the Board of Directors so determines.
         However, Available Cash for the quarter in which the dissolution and
         liquidation of the company occurs and any quarter after that will equal
         zero.

         (iv) CAPITAL IMPROVEMENTS: Additions or improvements to the capital
         assets owned by the company or the acquisition of existing, or the
         construction of new, capital assets (including terminaling and storage
         facilities and related assets), in each case made to increase the
         operating capacity or revenue of the Company existing immediately prior
         to such addition, improvement, acquisition or construction.

         (v) COMMON SHARE ARREARAGES: Common Share Arrearages means the amount
         by which the Target Quarterly Distribution in any quarter during the
         Subordination Period exceeds the distribution of Available Cash from
         Operating Surplus actually made for that quarter on all common shares
         issued and outstanding on or after the Initial Issue Date, cumulative
         for that quarter and all prior quarters during the Subordination
         Period; provided that the Common Share Arrearages will not accrue
         interest.

<PAGE>
                                       27

         (vi) INTERIM CAPITAL TRANSACTIONS: The following transactions, if they
         occur prior to the dissolution and liquidation of the company, are
         Interim Capital Transactions:

         (i)      any of the company's borrowings, refinancings of indebtedness
                  and sales of debt securities (other than Working Capital
                  Borrowings and other than for items purchased on open account
                  in the ordinary course of business);

         (ii)     sales by the company of equity interests (other than any
                  common shares issued and sold to any of the company's
                  underwriters of the initial public offering of the common
                  shares for the exercise of their over-allotment option at the
                  time of the company's initial public offering); and

         (iii)    sales or other voluntary or involuntary dispositions of the
                  company's assets, except for sales or other dispositions of:

                  (a)      inventory in the ordinary course of business,

                  (b)      accounts receivable and other assets in the ordinary
                           course of business, and

                  (c)      assets as a part of normal retirements or
                           replacements.

         (vii) OPERATING EXPENDITURES: All expenditures, including but not
         limited to, taxes, debt service payments and capital expenditures, are
         Operating Expenditures, except the following:

         (a)      payments or prepayments of principal and premium on
                  indebtedness:

                  (1)      required in connection with the sale or other
                           disposition of assets; or

                  (2)      made in connection with the refinancing or refunding
                           of indebtedness with the proceeds from new
                           indebtedness or from the sale of equity interests.

<PAGE>
                                       28

         For the purpose hereof, at the election and in the reasonable
         discretion of the Board of Directors, any payment of principal or
         premium will be deemed to be refunded or refinanced by any indebtedness
         incurred or to be incurred by the company within 180 days before or
         after that payment to the extent of the principal amount of that
         indebtedness.

         (b)      (1)      capital expenditures made for Acquisitions or for
                           Capital Improvements;

                  (2)      payment of transaction expenses relating to Interim
                           Capital Transactions; or

                  (3)      distribution(s) to shareholders, in the form of
                           dividend or otherwise.

         For the purpose hereof, where capital expenditures are made partially
         for Acquisitions or Capital Improvements and partially for other
         purposes, the Board of Directors' allocation as made in good faith
         between the amounts paid for each will be deemed conclusive.

         (viii) OPERATING SURPLUS: For any period prior to the date of
         dissolution and liquidation of the company on a cumulative basis,
         Operating Surplus is:

         (a)      the sum of:

                  (1)      US$7.5 million,

                  (2)      any net positive working capital on hand as of the
                           close of business on the Initial Issue Date,

                  (3)      all cash receipts for the period beginning on the
                           Initial Issue Date and ending on the last day of that
                           period, other than cash receipts from Interim Capital
                           Transactions, and

                  (4)      all cash receipts after the end of that period but on
                           or before the date of determination of Operating
                           Surplus for that period resulting from Working
                           Capital Borrowings;

<PAGE>
                                       29

         LESS

         (b) the sum of:

                  (1)      Operating Expenditures for the period beginning on
                           the Initial Issue Date and ending with the last day
                           of that period, and

                  (2)      the amount of cash reserves that is necessary or
                           advisable to be kept in the reasonable discretion of
                           the Board of Directors to provide funds for future
                           Operating Expenditures.

         For the purposes hereof, disbursements made or cash reserves
         established, increased or reduced after the end of this period but on
         or before the date of determination of Available Cash for this period
         will be deemed to have been made, established, increased or reduced for
         purposes of determining Operating Surplus within this period if the
         Board of Directors so determines. However, Operating Surplus for the
         quarter in which the company's dissolution and liquidation occurs and
         any subsequent quarter will be equal to zero.

         (ix) UNRECOVERED INITIAL PRICE: At any time, the Unrecovered Initial
         Price is the initial public offering price per common share issued on
         the Initial Issue Date (the "Initial Price"), after:

         (1)      subtracting all distributions on or after the Initial Issue
                  Date to shareholders, in the form of dividend or otherwise,
                  from Interim Capital Transactions;

         (2)      subtracting any distributions of cash on or after the Initial
                  Issue Date in connection with the company's dissolution and
                  liquidation; and

         (3)      adjusting this price as the Board of Directors determined is
                  needed to reflect any distribution, subdivision or combination
                  of the common and/or subordinated shares on or after the
                  Initial Issue Date.

         (x) WORKING CAPITAL BORROWINGS: Working Capital Borrowings are
         borrowings made by the company exclusively for working capital purposes
         and made pursuant to a credit facility or other arrangement that
         requires all borrowings under that arrangement to be reduced to a
         relatively small amount each year for

<PAGE>
                                       30

         an economically meaningful period of time, all in the reasonable
         judgment of the Board of Directors.

2.       DEFINITION AND DETERMINATION OF PROFIT. The profit of any financial
         year, by which term is meant the net profit according to the adopted
         annual accounts of the company for such year, shall be determined by
         the annual General Meeting.

3.       AUTHORITY - DISTRIBUTION DIVIDEND/RESERVES. The Board of Directors is
         the corporate body authorized to distribute and/or reserve profit of
         the company, as established, from time to time in the form of dividends
         by the General Meeting. In addition, the Board of Directors may set up,
         cancel, and distribute from time to time from one or more reserves to,
         or for the benefit of, its shareholders. Distributions shall be paid in
         cash unless the Board of Directors has authorized a distribution in
         kind.

4.       AUTHORITY - DISTRIBUTION INTERIM-DIVIDEND. If and to the extent that
         the Board of Directors has the reasonable expectation that sufficient
         profit shall be made for the relevant financial year, it may declare
         and pay from time to time during a calendar quarter one or more interim
         distributions on any class of shares in the form of interim-dividend.
         At the time of a declaration and payment of interim dividends, the
         Board of Directors may, by a duly adopted resolution thereto, qualify
         any amounts payable or paid, which cannot ultimately be covered by the
         profit for the relevant financial year, as payment out of freely
         distributable reserves, including, but not limited to, capital surplus
         reserves, insofar as available.

5.       CERTAIN EFFECTS OF LOSSES. In the event that the profit and loss
         account shows a loss for any given year, which loss cannot be covered
         by the reserves or compensated in another manner, no profit can be
         distributed in any subsequent year, until such loss has been recovered
         or otherwise offset by reserves.

6.       PAYMENT OF AVAILABLE CASH/TARGET QUARTERLY DISTRIBUTION.

6.1.     GENERAL. The company shall pay, from legally available funds therefore,
         on a quarterly basis, all of its Available Cash, in the manner as set
         out in this paragraph 6. For the purpose of this paragraph 6 of this
         article 17, whenever reference is made to a distribution of Available
         Cash, out of Operating Surplus or Interim Capital Transactions, such
         distributions shall be, with due

<PAGE>
                                       31

         observance of the provisions of paragraph 6.2 through paragraph 6.5
         hereof, made by or on behalf of the company in cash as a distribution
         from profit, as a dividend or interim-dividend, as the case may be, or
         from freely distributable reserves, including capital surplus reserves,
         to and for the benefit of its shareholders.

6.2.     TARGET QUARTERLY DISTRIBUTION - COMMON SHARES. The company shall, out
         of Available Cash, pay an amount equal to US$0.45 per common share per
         calendar quarter (hereinafter referred to as the "Target Quarterly
         Distribution") or US$1.80 per common share on an annual basis, plus any
         Common Share Arrearages from any prior quarters, prior to any
         distributions on the subordinated shares in the manner set forth below
         in this article.

6.3.     TARGET QUARTERLY DISTRIBUTION - SUBORDINATED SHARES. Only after the
         common shares have received the Target Quarterly Distribution plus any
         Common Share Arrearages thereon, the company shall, out of Available
         Cash, pay on each subordinated share an amount equal to the Target
         Quarterly Distribution per calendar quarter, provided however, that no
         subordinated share shall be entitled to any arrearages.

6.4.     SOURCES OF FUNDS. For the purpose of a distribution by the company to
         pay the Target Quarterly Distribution and such other amounts as set out
         in this article to its shareholders, the company shall use as source of
         funds for payment of Available Cash funds from Operating Surplus and/or
         from Interim Capital Transactions, with due observance of the
         limitation set out in this article and paragraph 6.8 in particular. In
         this respect, for accounting purposes or otherwise, all Available Cash
         paid as a distribution to shareholders from any source will be treated
         as a distribution from Operating Surplus until the sum of all Available
         Cash paid as a distribution since the Initial Issue Date equals the
         Operating Surplus as of the end of the quarter prior to that
         distribution. Any Available Cash in excess of that amount (regardless
         of its source) will be deemed to be from Interim Capital Transactions
         and paid accordingly. If Available Cash from Interim Capital
         Transactions is paid as a distribution for each common share in an
         aggregate amount per common share equal to the Initial Price of that
         common share, plus any Common Share Arrearages, the distinction between
         Operating Surplus and Interim Capital Transactions will cease, and all
         distributions of Available Cash will be treated as if they were made
         from Operating Surplus.

<PAGE>
                                       32

6.5.     DIVIDEND AND OTHER DISTRIBUTIONS. With due observance of the foregoing
         paragraph 6.1 through paragraph 6.4, the company shall pay on each
         common share, each subordinated share and each incentive share the
         following amounts out of Available Cash:

6.5.1.   DISTRIBUTIONS FROM OPERATING SURPLUS DURING SUBORDINATION PERIOD.
         Distributions of Available Cash from Operating Surplus, if any, for any
         quarter during the Subordination Period will be made in the following
         manner:

         (a) FIRST, 100% to the common shares, pro rata, until each outstanding
         common share has been paid an amount equal to the Target Quarterly
         Distribution for that quarter;

         (b) SECOND, 100% to the common shares, pro rata, until each outstanding
         common share has been paid an amount equal to any Common Share
         Arrearages accrued and unpaid for any prior quarters during the
         Subordination Period;

         (c) THIRD, 100% to the subordinated shares, pro rata, until each
         outstanding subordinated share has been paid an amount equal to the
         Target Quarterly Distribution for that quarter; and

         (d) THEREAFTER, any Available Cash from Operating Surplus for that
         quarter will be paid among the holders of common shares and
         subordinated shares and the holders of incentive shares in the
         following manner:

         (1) FIRST, 85% to all common and subordinated shares, pro rata, and 15%
         to the incentive shares, pro rata, until the common shares and
         subordinated shares have received (including the Target Quarterly
         Distribution) a total of $0.495 for that quarter to each outstanding
         common share and subordinated share (the "first additional
         distribution");

         (2) SECOND, 75% to all common shares and subordinated shares, pro rata,
         and 25% to the incentive shares, until the common and subordinated
         shares have received (including the Target Quarterly Distribution) a
         total of $0.675 for that quarter to each outstanding common share and
         subordinated share (the "second additional distribution");

<PAGE>
                                       33

         (3) THEREAFTER, 50% to all common shares and subordinated shares, pro
         rata, and 50% to the incentive shares, pro rata.

6.5.2.   DISTRIBUTION FROM OPERATING SURPLUS AFTER SUBORDINATION PERIOD.
         Distributions paid out Available Cash from Operating Surplus, if any,
         for any quarter after the Subordination Period will be made in the
         following manner:

         (a) FIRST, 100% to all common shares, pro rata, until each share has
         been paid an amount equal to the Target Quarterly Distribution for that
         quarter; and

         (b) THEREAFTER, in the manner set forth in paragraph 6.5.1., section
         (d) (1) through (3) set forth above of this article, with due
         observance of the fact that no subordinated shares shall be outstanding
         after the Subordination Period.

6.5.3.   DISTRIBUTIONS FROM INTERIM CAPITAL TRANSACTIONS. Distributions of
         Available Cash from Interim Capital Transactions for any quarter during
         or after the Subordination Period will be made in the following manner:

         (a) FIRST, 100% to the common shares and subordinated shares, if any,
         pro rata until each outstanding common share has been paid Available
         Cash from Interim Capital Transactions in an aggregate amount per
         common share equal to the Initial Price;

         (b) SECOND, 100% to the common shares until each outstanding common
         share has been paid Available Cash from Interim Capital Transactions in
         an aggregate amount equal to any unpaid Common Share Arrearages; and

         (c) THEREAFTER, all distributions of Available Cash from Interim
         Capital Transactions will be made as if they were from Operating
         Surplus, in the manner of paragraph 6.5.1. and 6.5.2. of this article,
         as applicable.

6.6.1.   ADJUSTMENT OF TARGET QUARTERLY DISTRIBUTION - ADDITIONAL DISTRIBUTION
         LEVELS. Upon a distribution of Available Cash from Interim Capital
         Transactions, the Target Quarterly Distribution and the additional
         distribution levels as referred to in paragraph 6.2. and 6.5.1. (d) (1)
         through (3) of this article, respectively, will be adjusted by the
         Board of Directors downward by multiplying each such amount by a
         fraction equal to:

<PAGE>
                                       34

         (1) the Unrecovered Initial Price;

         divided by

         (2) the Initial Price, or the Unrecovered Initial Price, as the case
         may be, of the common shares immediately prior to that distribution of
         Available Cash from Interim Capital Transactions.

6.6.2.   ADDITIONAL ADJUSTMENTS. In addition to the provisions of paragraph
         6.6.1. above, in the event of any combination or subdivision of common
         shares (whether effected by a distribution by way of dividend or
         otherwise payable in common shares or otherwise) but not by reason of
         the issuance of additional common shares for cash or property, the
         following amounts will be proportionately adjusted upward or downward,
         as appropriate, by the Board of Directors:

         (a) the Target Quarterly Distribution;

         (b) the additional distribution levels;

         (c) the Unrecovered Initial Price;

         (d) the number of additional common shares issuable during the
         Subordination Period without a shareholder vote pursuant to the
         provision of paragraph 3 of article 4 of these articles of
         incorporation;

         (e) the number of common shares outstanding upon conversion of
         subordinated shares; and

         (f) other amounts calculated on a per common share and/or subordinated
         share basis.

6.7.     PAYMENT OF AVAILABLE CASH; HOLDERS OF RECORD ENTITLED THERETO. Each
         distribution from Available Cash shall be made by the company to the
         holders of record as they appear in the Register on such record date,
         approximately forty-five days after the end of each calendar quarter,
         commencing with the calendar quarter ending June 30, 1999, as shall be
         fixed by the Board of Directors from time to time. Any distribution of
         the Target Quarterly

<PAGE>
                                       35

         Distribution or of amounts of the additional distribution levels as
         referred to in paragraph 6.2. and paragraph 6.5.1. of this article,
         respectively, for the period from the Initial Issue Date through June
         30, 1999 will be adjusted downward by the Board of Directors based on
         the actual length of such period.

6.8.     AMOUNT OF DISTRIBUTABLE AVAILABLE CASH AS DIVIDENDS OR OTHERWISE -
         INDENTURE LIMITATION - SENIOR NOTES INDENTURE. If on any distribution
         date, being a date as set by the Board of Directors to pay the Target
         Quarterly Distribution out of Available Cash and/or such or other
         amounts on the shares as set out in this article, during or after the
         Subordinated Period, an Indenture Limitation (as defined below) is in
         effect, the Board of Directors shall determine the amount, if any, of
         dividends or other distributions out of Available Cash on the shares
         that the company shall be permitted to pay in cash to its shareholders
         consistent with the Indenture Limitation. For the purpose hereof, an
         "Indenture Limitation" shall be deemed to be in effect on any date to
         the extent that on such date any section of the Indenture shall
         prohibit or make impossible the payment of cash dividends by the
         company's subsidiaries to the company on such date. The "Indenture"
         means (i) that certain indenture dated as of November 27, 1996, as
         amended, pursuant to which the 113/4Mortgage Notes Due 2003 have been
         issued by Statia Terminals International N.V., a Netherlands Antilles
         company, and Statia Terminals Canada, Incorporated, a Nova Scotia,
         Canada company and as subsidiaries of the company, as in effect from
         time to time and (ii) any successor indenture pursuant to which debt
         obligations have been issued refinancing the debt obligation referred
         to in clause (i) above.

6.9.     DEFERRAL OF PAYMENT ON SUBORDINATED SHARES. The company shall with
         respect to any payment of Available Cash on the subordinated shares,
         defer the payment of the first US$ 6.8 million (being the amount equal
         to the aggregate Target Quarterly Distribution on the subordinated
         shares for one year) in the form of cash distributions, by dividend or
         otherwise, until the end of the Deferral Period (as defined below), but
         the same will be deemed paid for purposes of determining Available
         Cash, Operating Surplus, Adjusted Operating Surplus, additional
         distribution levels, early conversion rights and the expiration of the
         Subordinated Period. For the purpose hereof, the Deferral Period shall
         mean the period from the Initial Issue Date until the tests set forth
         below have been met for any quarter ending on or after June 30, 2001
         for which:

<PAGE>
                                       36

         1)       distributions (by dividend or otherwise) of Available Cash
                  from Operating Surplus on the common shares and subordinated
                  shares (including deferred distributions) for each of the two
                  consecutive non-overlapping four-quarter periods immediately
                  preceding the date of determination that equaled or exceeded
                  the sum of the Target Quarterly Distribution on all of the
                  outstanding common shares and subordinated shares during such
                  periods;

         2)       the Adjusted Operating Surplus generated during each of the
                  two consecutive non-overlapping four-quarter periods
                  immediately preceding the date of determination that equaled
                  or exceeded the sum of the Target Quarterly Distribution on
                  all of the common and subordinated shares that were
                  outstanding on a fully diluted basis during those periods; and

         3)       there are no outstanding Common Share Arrearages.

6.10.    PAYMENT AFTER DEFERRAL PERIOD. After the Deferral Period, the company
         will pay on the subordinated shares until the deferred distributions
         have been paid in full all Available Cash from Operating Surplus
         remaining after all Common Share Arrearages and the Target Quarterly
         Distributions have been paid on all common shares and subordinated
         shares prior to any further distribution under the provisions of this
         article.

             AMENDMENT OF THE ARTICLES OF INCORPORATION; DISSOLUTION
                 AND LIQUIDATION OF THE COMPANY/DISTRIBUTION OF
            LIQUIDATION PROCEEDS/PROHIBITION AGAINST CERTAIN ACTIONS
                      ADVERSE TO CERTAIN CLASSES OF SHARES
                                   ARTICLE 18

1.       RESOLUTIONS TO AMEND THE ARTICLES OF INCORPORATION, TO DISSOLVE THE
         COMPANY OR TO SELL ITS ASSETS. Resolutions to amend the articles of
         incorporation, to dissolve the company or to sell all or substantially
         all of the assets of the company, may only be taken in a General
         Meeting by at least a sixty-six and two thirds percent majority of
         votes cast at which meeting at least one-half of the outstanding voting
         capital is represented.

2.       SECOND MEETING IN CERTAIN CIRCUMSTANCES. If the required capital is not

<PAGE>
                                       37

         represented at the meeting referred to paragraph 1 of this article, a
         second meeting shall be convened, to be held within one month after the
         first meeting, at which (second) meeting valid resolutions may then be
         taken with an absolute majority of votes cast, irrespective of the
         issued and outstanding voting capital represented.

3.       PROHIBITION AGAINST CERTAIN ACTIONS ADVERSE TO INCENTIVE SHARES. In
         accordance with the provisions of Article 93a of the Commercial Code of
         the Netherlands Antilles, the General Meeting shall not, without the
         vote of the absolute majority of holders of incentive shares then
         outstanding, amend, alter or repeal any of the provisions of these
         articles of incorporation so as to affect adversely the rights or
         powers of such incentive shares.

4.       PROCEDURES FOR LIQUIDATION. In the event of a dissolution of the
         company, the liquidation shall take place under such provisions as the
         General Meeting shall determine with due observance of (i) the
         remaining paragraphs of this article 18, and (ii) the provisions of
         applicable law on dissolution and liquidation of Netherlands Antilles
         companies.

5.       ALLOCATION OF PROFITS. If the profit and loss account covering the
         financial year closing per the date of the dissolution of the company
         shows a profit, this profit shall be allocated in conformity with the
         provisions of article 17 hereof.

6.       LIQUIDATION EVENT--DEFINITION AND ALLOCATION TO SHAREs. In case of any
         dissolution, liquidation or winding up of the affairs of the company,
         whether voluntary or otherwise (a "Liquidation Event"), after
         satisfaction of all the company's creditors in the order of priority as
         set out by or under applicable law, proceeds of such liquidation will
         be distributed to the holders of common and subordinated shares and the
         holders of incentive shares in accordance with their respective
         priorities as described below, provided however, that the holders of
         common shares shall be entitled to receive, out of the assets of the
         company available for distribution to its shareholders, in cash, (i)
         their Unrecovered Initial Price, (ii) the amount of the Target
         Quarterly Distribution due on each such share, plus (iii) any
         arrearages, before any distribution shall be made to the holders of any
         other class of shares, as further described below. If the company is
         dissolved and liquidated before the end of the Subordination Period,
         any distribution will be made as follows:

<PAGE>
                                       38

         (a) FIRST, 100% to the common shares, pro rata, until each common share
         receives an amount equal to the sum of:

         (1)      the Unrecovered Initial Price of such common share;

         (2)      the amount of the Target Quarterly Distribution for the
                  quarter(s) during which the company's liquidation occurs; and

         (3)      any Unpaid Common Share Arrearages on that common share;

         (b) SECOND, 100% to the subordinated shares, pro rata, until each
         subordinated share receives an amount equal to the sum of:

         (1)      the Unrecovered Initial Price of that subordinated share;

         (2)      the amount of the Target Quarterly Distribution for the
                  quarter(s) during which the company's liquidation occurs; and

         (3)      any unpaid deferred distributions on that subordinated share;

         (c) THIRD, 85% to the common shares and subordinated shares, pro rata,
         and 15% to the incentive shares, pro rata, until there has been
         allocated under this paragraph (c) an amount per common share and
         subordinated share equal to:

         (1)      the cumulative excess of the first additional distribution
                  over the Target Quarterly Distribution for all common shares
                  and subordinated shares for each quarter of the company's
                  existence as from the Initial Issue Date,

         LESS

         (2)      the cumulative amount per share of any prior distributions (by
                  dividend or otherwise) of Available Cash from Operating
                  Surplus in excess of the Target Quarterly Distribution that
                  the company paid 85% to the common shares and subordinated
                  shares, pro rata, and 15% to the incentive shares, pro rata,
                  for each quarter of the company's existence as from the
                  Initial Issue Date;

<PAGE>
                                       39

         (d) FOURTH, 75% to the common shares and subordinated shares, pro rata,
         and 25% to the incentive shares, pro rata, until there has been
         allocated under this paragraph (d) an amount per common share and
         subordinated share equal to:

         (1)      the cumulative excess of the second additional distribution
                  over the first additional distribution for each quarter of the
                  company's existence as from the Initial Issue Date,

         LESS

         (2)      the cumulative amount per share of any distributions of
                  Available Cash from Operating Surplus in excess of the first
                  target distribution that the company paid 75% to the common
                  shares and subordinated shares, pro rata, and 15% to the
                  incentive shares, pro rata, for each quarter of the company's
                  existence as from the Initial Issue Date; and

         (e) THEREAFTER, 50% to all common shares and subordinated shares, pro
         rata, and 50% to the incentive shares, pro rata.

7.       If the dissolution and liquidation of the company occurs after the
         Subordination Period so as a result of which only common shares and
         incentive shares, if any, are outstanding, all of paragraph (b) above
         will no longer be applicable, and any reference to distribution on
         subordinated shares need no longer be followed.

8.       LIQUIDATION EVENT--MAINTENANCE OF BOOKS AND RECORDs. During a period of
         ten years after the end of the liquidation relating to any Liquidation
         Event, the books and records of the company shall remain in the custody
         of the person designated for that purpose by the General Meeting.

                     SEPARATE MEETINGS OF CLASSES OF SHARES/
                            ACTION BY WRITTEN CONSENT
                                   ARTICLE 19

1.       GENERAL. Separate meetings of the holders of any class of shares shall
         be held and may be convened by the Board of Directors at the request of
         the holders of the respective classes of shares, being the holders of
         common shares, subordinated shares or incentive shares, by the holders
         of ten percent of any shares of such class issued and outstanding (each
         a "class meeting").

<PAGE>
                                       40

2.       CONVOCATION. A convocation of such class meeting shall be given by
         means of a written notice mailed not fewer than ten days and no more
         than thirty days prior to the date of the meeting to the address of
         each holder of a class of shares, appearing in the Register.

3.       AGENDA. The notice shall contain the agenda of the meeting or shall
         state that it may be examined by the holders of such class of shares
         for inspection at the registered office of the company.

4.       SEPARATE MEETING AS DETERMINED BY BOARD OF DIRECTORS. Separate meetings
         may also be held as often as the Board of Directors deems necessary.

5.       RESOLUTIONS OUTSIDE MEETINGS BY WRITTEN CONSENT FOR A CLASS OF SHARES
         ONLY; RECORDS. Resolutions of holders of a class of shares may also be
         adopted by written consent (without recourse to a separate meeting of
         holders of a class as provided herein), provided (i) all holders of
         shares of such class have had an opportunity to express themselves in
         connection with such action by written consent and (ii) such expression
         is made in writing. The Board of Directors shall keep a record of the
         resolutions thus made by written consent.

6.       APPLICATION OF PROVISIONS OF ARTICLES OF INCORPORATION AND LAWS. All
         the provisions of these articles of incorporation and the laws of the
         Netherlands Antilles as to General Meetings, in as far as possible,
         apply to separate meetings, except as otherwise specifically provided
         in this article 19.


<TABLE> <S> <C>


<ARTICLE>                5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM STATIA
TERMINALS GROUP N.V.'S FORM 10-Q FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999,
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1,000

<S>                           <C>
<PERIOD-TYPE>                 9-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   SEP-30-1999
<CASH>                                         13,400
<SECURITIES>                                   0
<RECEIVABLES>                                  18,352
<ALLOWANCES>                                   (804)
<INVENTORY>                                    1,964
<CURRENT-ASSETS>                               34,184
<PP&E>                                         235,922
<DEPRECIATION>                                 (27,836)
<TOTAL-ASSETS>                                 245,390
<CURRENT-LIABILITIES>                          26,131
<BONDS>                                        101,000
                          0
                                    0
<COMMON>                                       114
<OTHER-SE>                                     116,942
<TOTAL-LIABILITY-AND-EQUITY>                   245,390
<SALES>                                        74,664
<TOTAL-REVENUES>                               122,992
<CGS>                                          66,336
<TOTAL-COSTS>                                  99,327
<OTHER-EXPENSES>                               10,850
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             11,113
<INCOME-PRETAX>                                2,386
<INCOME-TAX>                                   548
<INCOME-CONTINUING>                            (419)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                (4,743)
<CHANGES>                                      0
<NET-INCOME>                                   (5,162)
<EPS-BASIC>                                  (0.31)
<EPS-DILUTED>                                  (0.21)


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission