ML VENTURE PARTNERS II LP
10-Q, 1999-08-16
Previous: SUNGARD DATA SYSTEMS INC, 10-Q, 1999-08-16
Next: COFITRAS ENTERTAINMENT INC, 10QSB, 1999-08-16



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

[X]      Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934

For the Quarterly Period Ended June 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 0-14217


                          ML VENTURE PARTNERS II, L.P.
- -------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


Delaware                                                            13-3324232
- -------------------------------------------------------------------------------
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
incorporation or organization)

World Financial Center, North Tower
New York, New York                                                  10281-1326
- -------------------------------------------------------------------------------
(Address of principal executive offices)                            (Zip Code)

Registrant's telephone number, including area code: (212) 449-1000

Not applicable
- -------------------------------------------------------------------------------
Former name, former address and former fiscal year, if changed since last report


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



<PAGE>


                          ML VENTURE PARTNERS II, L.P.

                                      INDEX



PART I.       FINANCIAL INFORMATION

Item 1.       Financial Statements.

Balance Sheets as of June 30, 1999 (Unaudited) and December 31, 1998

Schedule of Portfolio Investments as of June 30, 1999 (Unaudited)

Statements of Operations for the Three and Six Months Ended June 30, 1999 and
1998 (Unaudited)

Statements of Cash Flows for the Six Months Ended June 30, 1999 and 1998
(Unaudited)

Statement of Changes in Partners' Capital for the Six Months Ended June 30, 1999
 (Unaudited)

Notes to Financial Statements (Unaudited)

Item 2.       Management's Discussion and Analysis of Financial Condition and
              Results of Operations.

Item 3.       Quantitative and Qualitative Disclosures about Market Risk.


PART II.      OTHER INFORMATION

Item 1.       Legal Proceedings.

Item 2.       Changes in Securities and Use of Proceeds.

Item 3.       Defaults upon Senior Securities.

Item 4.       Submission of Matters to a Vote of Security Holders.

Item 5.       Other Information.

Item 6.       Exhibits and Reports on Form 8-K.



<PAGE>


                         PART I - FINANCIAL INFORMATION


Item 1.       Financial Statements.

ML VENTURE PARTNERS II, L.P.
BALANCE SHEETS
<TABLE>

                                                                                           June 30, 1999       December 31,
                                                                                            (Unaudited)              1998
ASSETS

<S>                                        <C>
Portfolio investments, at fair value (cost $6,564,332 as of
   June 30, 1999 and $10,197,685 as of December 31, 1998)                                 $     12,034,937     $     14,970,273
Short-term investments at amortized cost                                                         2,729,829            4,488,454
Cash and cash equivalents                                                                          391,777              423,675
Receivable from securities sold                                                                  1,646,859              475,435
Accrued interest receivable                                                                            297                1,291
                                                                                          ----------------     ----------------

TOTAL ASSETS                                                                              $     16,803,699     $     20,359,128
                                                                                          ================     ================


LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
Cash distribution payable                                                                 $              -     $      4,514,772
Accounts payable and accrued expenses                                                               78,529               85,874
Due to Management Company                                                                           79,991              100,410
Due to Independent General Partners                                                                 24,620               19,870
                                                                                          ----------------     ----------------
   Total liabilities                                                                               183,140            4,720,926
                                                                                          ----------------     ----------------

Partners' Capital:
Managing General Partner                                                                           753,317              652,777
Individual General Partners                                                                            347                  341
Limited Partners (120,000 Units)                                                                10,396,290           10,212,496
Unallocated net unrealized appreciation of portfolio investments                                 5,470,605            4,772,588
                                                                                          ----------------     ----------------
   Total partners' capital                                                                      16,620,559           15,638,202
                                                                                          ----------------     ----------------

TOTAL LIABILITIES AND PARTNERS' CAPITAL                                                   $     16,803,699     $     20,359,128
                                                                                          ================     ================

</TABLE>

See notes to financial statements.


<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS (Unaudited)
As of June 30, 1999
<TABLE>

<S>     <C>    <C>    <C>    <C>    <C>    <C>
                                                                       Initial Investment
Company / Position                                                            Date                 Cost              Fair Value
Burns International Services Corporation* (A)(B)
<C>                                                                             <C>           <C>               <C>
500,000 shares of Common Stock                                            Sept. 1988          $    2,500,000    $     7,617,188
- -------------------------------------------------------------------------------------------------------------------------------
Brightware, Inc.
200,057 shares of Common Stock                                            May 1995                    44,703            300,086
- -------------------------------------------------------------------------------------------------------------------------------
CoCensys, Inc. (A)(C)
19,063 shares of Common Stock                                             Feb. 1989                  192,504             10,068
- -------------------------------------------------------------------------------------------------------------------------------
Corporate Express, Inc. (A)
60,000 shares of Common Stock                                             May 1992                    12,000            336,000
- -------------------------------------------------------------------------------------------------------------------------------
Diatide, Inc.* (A)
809,704 shares of Common Stock                                            Dec. 1991                2,986,023          2,499,961
- -------------------------------------------------------------------------------------------------------------------------------
I.D.E. Corporation
113,322 shares of Common Stock                                            Mar. 1988                  227,000                  0
- -------------------------------------------------------------------------------------------------------------------------------
Photon Dynamics, Inc.* (A)(D)
31,736 of Common Stock                                                    Sept. 1988                 182,799            365,648
Warrants to purchase 6,062 shares of Common Stock
   at $5.40 per share, expiring on 6/30/00                                                                 0              3,637
- -------------------------------------------------------------------------------------------------------------------------------
Raytel Medical Corporation(A)
62,500 shares of Common Stock                                             Feb. 1990                  241,639            231,250
Options to purchase 27,969 shares of Common Stock
   at $1.42 per share, expiring on 10/31/01                                                                0             63,769
- -------------------------------------------------------------------------------------------------------------------------------
ReGen Biologics, Inc.
72,800 shares of Common Stock                                             Apr. 1991                      364            263,900
62,400 shares of Preferred Stock                                                                     114,400            226,200
- -------------------------------------------------------------------------------------------------------------------------------
Stereotaxis, Inc.
21,632 shares of Common Stock                                             Apr. 1990                      216             16,224
134,674 shares of Preferred Stock                                                                     62,684            101,006
- -------------------------------------------------------------------------------------------------------------------------------
Total Portfolio Investments                                                                   $    6,564,332    $    12,034,937
                                                                                              ---------------------------------


Supplemental Information:  Liquidated Portfolio Investments(F)
                                                                                                 Net
                                                                            Cost            Realized Gain            Return
Totals from Liquidated Portfolio Investments(E)                       $   109,968,664       $  111,771,618     $    221,740,282
                                                                      =========================================================

                                                                                            Combined Net               Combined
                                                                                           Unrealized and            Fair Value
                                                                            Cost            Realized Gain            and Return
Totals from Active & Liquidated Portfolio Investments                 $   116,532,996       $  117,242,223     $    233,775,219
                                                                      =========================================================

</TABLE>


<PAGE>


ML VENTURE PARTNERS II, L.P.
SCHEDULE OF PORTFOLIO INVESTMENTS (Unaudited), continued
As of June 30, 1999


(A)  Public company

(B)  Borg-Warner  Security  Corporation  changed  its  corporate  name to  Burns
International Services Corporation.

(C) On April 15, 1999,  CoCensys,  Inc.  effected a 1-for-8 reverse split of its
outstanding stock.

(D)  During the quarter ended June 30, 1999, the Partnership sold 393,500 shares
     of Photon Dynamics Inc. for $4,124,599,  realizing a gain of $1,855,172. In
     July 1999,  the  Partnership  sold its  remaining  31,736  common shares of
     Photon Dynamics for $365,648.

(E)  In June 1999, the Partnership wrote-off its remaining investment i n Clarus
     Medical Systems, Inc., realizing a loss of $1,000,548. Additionally, during
     the  quarter  ended  June  30,  1999,  the  Partnership  received  a $1,567
     liquidating distribution from MLMS Cancer Research, Inc.

(F)  Amounts  provided  for  "Supplemental  Information:   Liquidated  Portfolio
     Investments" are cumulative from inception through June 30, 1999.


* May be deemed  an  affiliated  person of the  Partnership  as  defined  in the
Investment Company Act of 1940.







See notes to financial statements.


<PAGE>


ML VENTURE PARTNERS II, L.P.
STATEMENTS OF OPERATIONS (Unaudited)
<TABLE>


                                                                   Three Months Ended                  Six Months Ended
                                                                       June 30,                           June 30,

                                                                    1999            1998              1999            1998
                                                               ------------     -------------    -------------    --------------
INVESTMENT INCOME AND EXPENSES

   Income:
<S>                                                            <C>              <C>              <C>              <C>
   Interest from short-term investments                        $      26,081    $       71,485   $      49,053    $      142,073
   Interest and other income from portfolio
     investments                                                          71             8,496             601             8,496
                                                               -------------    --------------   -------------    --------------
     Total investment income                                          26,152            79,981          49,654           150,569
                                                               -------------    --------------   -------------    --------------

   Expenses:
   Management fee                                                     50,000            50,000         100,000           100,000
   Professional fees                                                  25,371            24,646          51,711            54,714
   Mailing and printing                                               23,615            13,371          49,082            40,523
   Independent General Partners' fees                                 24,000            19,500          48,000            43,500
   Custodial fees                                                        800               853           1,811               952
   Miscellaneous                                                       7,049             4,360           7,523             4,549
                                                               -------------    --------------   -------------    --------------
   Total investment expenses                                         130,835           112,730         258,127           244,238
                                                               -------------    --------------   -------------    --------------

NET INVESTMENT LOSS                                                 (104,683)          (32,749)       (208,473)          (93,669)

Net realized gain (loss) from portfolio investments                   856,191       (1,497,379)        492,813        (1,497,379)
                                                               --------------       ----------   -------------    --------------

NET REALIZED GAIN (LOSS) FROM
   OPERATIONS                                                         751,508       (1,530,128)        284,340        (1,591,048)

Change in unrealized appreciation of investments                    1,490,399          944,548         698,017         1,946,131
                                                               --------------   --------------   -------------    --------------

NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS                                  $    2,241,907   $     (585,580)  $     982,357    $      355,083
                                                               ==============   ==============   =============    ==============

</TABLE>

See notes to financial statements.


<PAGE>


ML VENTURE PARTNERS II, L.P.
STATEMENTS OF CASH FLOWS (Unaudited)
For the Six Months Ended June 30,
<TABLE>

                                                                                                1999                 1998
                                                                                          ----------------     ----------------
CASH FLOWS USED FOR OPERATING ACTIVITIES

<S>                                                                                       <C>                  <C>
Net investment loss                                                                       $       (208,473)    $        (93,669)

Adjustments  to  reconcile  net  investment  loss to  cash  used  for  operating
   activities:

Decrease (increase) in accrued interest from short-term investments                                 19,889                 (282)
Decrease in accrued interest receivable                                                                994                    -
Decrease in liabilities, net                                                                       (23,014)             (31,835)
                                                                                          ----------------     ----------------
Cash used for operating activities                                                                (210,604)            (125,786)
                                                                                          ----------------     ----------------

CASH FLOWS PROVIDED FROM (USED FOR)
   INVESTING ACTIVITIES

Net return (purchase) of short-term investments                                                  1,738,736           (1,453,773)
Net proceeds from the sale of portfolio investments                                              2,954,742              125,793
                                                                                          ----------------     ----------------
Cash provided from (used for) investing activities                                               4,693,478           (1,327,980)
                                                                                          ----------------     ----------------

CASH FLOWS USED FOR FINANCING ACTIVITIES

Cash distributions paid to partners                                                             (4,514,772)                   -
                                                                                          ----------------     ----------------

Decrease in cash and cash equivalents                                                              (31,898)          (1,453,766)
Cash and cash equivalents at beginning of period                                                   423,675            1,918,335
                                                                                          ----------------     ----------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                $        391,777     $        464,569
                                                                                          ================     ================

</TABLE>

See notes to financial statements.


<PAGE>


ML VENTURE PARTNERS II, L.P.
STATEMENT OF CHANGES IN PARTNERS' CAPITAL (Unaudited)
For the Six Months Ended June 30, 1999
<TABLE>




                                                                                              Unallocated
                                         Managing        Individual                         Net Unrealized
                                          General          General           Limited         Appreciation
                                          Partner         Partners          Partners         of Investments          Total

<S>                                    <C>                <C>           <C>                 <C>                <C>
Balance at beginning of period         $     652,777      $    341      $   10,212,496      $    4,772,588     $     15,638,202

Net investment loss                           (1,966)           (7)           (206,500)                  -             (208,473)

Net realized gain from
   portfolio investments                     102,506            13             390,294                   -              492,813

Change in unrealized
   appreciation of  investments                    -             -                   -             698,017              698,017
                                       -------------      --------      --------------      --------------     ----------------

Balance at end of period               $     753,317      $    347      $   10,396,290 (A)  $    5,470,605     $     16,620,559
                                       =============      ========      ==============      ==============     ================

</TABLE>


(A)  The net asset value per unit of limited partnership interest,  including an
     assumed allocation of net unrealized  appreciation of investments,  is $123
     as of June 30, 1999. Cumulative cash distributions paid to limited partners
     from inception to June 30, 1999 totaled $1,560 per Unit.


See notes to financial statements.


<PAGE>


ML VENTURE PARTNERS II, L.P.
NOTES TO FINANCIAL STATEMENTS (Unaudited)


1.     Organization and Purpose

ML  Venture  Partners  II,  L.P.  (the  "Partnership")  is  a  Delaware  limited
partnership  formed on February 4, 1986.  MLVPII Co., L.P., the managing general
partner  of  the  Partnership  (the  "Managing  General   Partner"),   and  four
individuals (the "Individual  General Partners") are the general partners of the
Partnership.  The general  partner of MLVPII Co.,  L.P. is Merrill Lynch Venture
Capital Inc. (the "Management Company"), an indirect subsidiary of Merrill Lynch
& Co., Inc. DLJ Capital Management Corporation (the "Sub-Manager"),  an indirect
subsidiary of Donaldson,  Lufkin & Jenrette,  Inc.,  is the  sub-manager  of the
Partnership,  pursuant to a sub-management agreement among the Partnership,  the
Management Company, the Managing General Partner and the Sub-Manager.

The Partnership's  objective is to achieve  long-term capital  appreciation from
its portfolio of venture capital investments in new and developing companies and
other special  investment  situations.  The  Partnership  does not engage in any
other business or activity.  The Managing  General Partner is working toward the
ultimate  termination of the  Partnership,  with an emphasis on liquidating  the
remaining  assets as soon as practical  with the goal of  maximizing  returns to
Partners. In July 1997, the Individual General Partners voted to extend the term
of the Partnership  for an additional  two-year  period.  The Partnership is now
scheduled  to  terminate no later than  December  31,  1999.  In  addition,  the
Individual General Partners have the right to extend the term of the Partnership
for an additional  two-year  period if they  determine that such extension is in
the best interest of the Partnership.

2.     Significant Accounting Policies

Valuation of Investments - Short-term  investments are carried at amortized cost
which approximates  market.  Portfolio  investments are carried at fair value as
determined  quarterly by the Sub-Manager under the supervision of the Individual
General  Partners  and  the  Managing   General  Partner.   The  fair  value  of
publicly-held  portfolio  securities  is adjusted to the closing  public  market
price for the last trading day of the accounting  period  discounted by a factor
of 0% to 50% for sales restrictions.  Factors considered in the determination of
an  appropriate  discount  include,  underwriter  lock-up  or Rule  144  trading
restrictions,  insider status where the Partnership  either has a representative
serving  on  the  company's  Board  of  Directors  or  is  greater  than  a  10%
shareholder,  and other liquidity  factors such as the size of the Partnership's
position  in a given  company  compared  to the  trading  history  of the public
security.   Privately-held  portfolio  securities  are  carried  at  cost  until
significant  developments  affecting the portfolio  company  provide a basis for
change in  valuation.  The fair value of private  securities  is  adjusted 1) to
reflect  meaningful  third-party  transactions  in the  private  market or 2) to
reflect  significant  progress or slippage in the  development  of the company's
business  such that cost is no longer  reflective  of fair  value.  As a venture
capital investment fund, the Partnership's  portfolio investments involve a high
degree of business and financial risk that can result in substantial losses. The
Sub-Manager   considers  such  risks  in  determining  the  fair  value  of  the
Partnership's portfolio investments.


<PAGE>


ML VENTURE PARTNERS II, L.P.
NOTES TO FINANCIAL STATEMENTS (Unaudited), continued

Use of Estimates - The  preparation of financial  statements in conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

Investment  Transactions - Investment  transactions  are recorded on the accrual
method.  Portfolio  investments  are  recorded on the trade  date,  the date the
Partnership  obtains an  enforceable  right to demand the  securities or payment
therefor.  Realized  gains and  losses on  investments  sold are  computed  on a
specific identification basis.

Income Taxes - No provision  for income taxes has been made since all income and
losses are  allocable  to the partners for  inclusion  in their  respective  tax
returns.  The Partnership's net assets for financial  reporting  purposes differ
from its net assets for tax purposes. Net unrealized appreciation of investments
of  approximately  $5.5  million as of June 30,  1999,  which was  recorded  for
financial statement purposes, was not recognized for tax purposes. Additionally,
from  inception to June 30,  1999,  timing  differences  of  approximately  $6.4
million  have  been  deducted  on the  Partnership's  financial  statements  and
syndication  costs  relating to the selling of Units totaling $11.3 million were
charged to partners' capital on the financial statements. These amounts have not
been deducted or charged against partners' capital for tax purposes.

Statements of Cash Flows - The Partnership  considers its interest-bearing  cash
account to be cash equivalents.

Reclassifications - Certain reclassifications have been made to the prior period
financial statements to conform with the current period presentation.

3.     Allocation of Partnership Profits and Losses

The  Partnership  Agreement  provides that the Managing  General Partner will be
allocated,  on a cumulative basis over the life of the  Partnership,  20% of the
Partnership's aggregate investment income and net realized gains and losses from
venture capital  investments,  provided that such amount is positive.  All other
gains and  losses  of the  Partnership  are  allocated  among  all the  Partners
(including  the Managing  General  Partner) in  proportion  to their  respective
capital  contributions to the Partnership.  From its inception to June 30, 1999,
the  Partnership had a $116.0 million net realized gain from its venture capital
investments, which includes interest and other income from portfolio investments
totaling $4.3 million.

4.     Related Party Transactions

The  Management  Company  performs,  or  arranges  for  others to  perform,  the
management  and  administrative  services  necessary  for the  operation  of the
Partnership  and  receives a  management  fee at the annual  rate of 2.5% of the
gross capital contributions to the Partnership,  reduced by selling commissions,
organizational   and  offering   expenses  paid  by  the  Partnership,   capital
distributed  and realized  capital losses with a minimum annual fee of $200,000.
Such fee is determined and payable quarterly.
ML VENTURE PARTNERS II, L.P.
NOTES TO FINANCIAL STATEMENTS (Unaudited), continued

5.     Independent General Partners' Fees

As  compensation  for services  rendered to the  Partnership,  each of the three
Independent   General   Partners   receives   $20,000   annually  in   quarterly
installments,  $1,500 for each meeting of the General  Partners  attended or for
each other  meeting,  conference or engagement  in connection  with  Partnership
activities at which attendance by an Independent General Partner is required and
$1,500 for each audit  committee  meeting  attended ($500 if an audit  committee
meeting  is  held  on the  same  day as a  meeting  of the  Independent  General
Partners).

6.       Interim Financial Statements

In the  opinion  of  MLVPII  Co.,  L.P.  the  managing  general  partner  of the
Partnership, the unaudited financial statements as of June 30, 1999, and for the
six month  period then ended,  reflect all  adjustments  necessary  for the fair
presentation of the results of the interim period.
<PAGE>
7.     Classification of Portfolio Investments

As of June 30, 1999, the Partnership's  investments in portfolio  companies were
categorized as follows:
<TABLE>

                                                                                               % of
Type of Investments                                  Cost               Fair Value          Net Assets*
- -------------------                             --------------        ---------------       -----------
<S>                                             <C>                   <C>                     <C>
Common Stock and Warrants                       $    6,387,248        $    11,707,731         70.44%
Preferred Stock                                        177,084                327,206          1.97%
                                                --------------        ---------------        -------
Total                                           $    6,564,332        $    12,034,937         72.41%
                                                ==============        ===============         ======

Country/Geographic Region
Midwestern U.S.                                 $    2,574,900        $     8,070,418         48.56%
Western U.S.                                           776,409              1,464,558          8.81%
Eastern U.S.                                         3,213,023              2,499,961         15.04%
                                                --------------        ---------------         ------
Total                                           $    6,564,332        $    12,034,937         72.41%
                                                ==============        ===============         ======

Industry
Business Services                               $    2,512,000        $     7,953,188         47.84%
Biotechnology                                        3,356,191              3,117,359         18.76%
Semiconductors/Electronics                             182,799                369,285          2.22%
Medical Devices and Services                           241,639                295,019          1.78%
Computer Hardware/Software                             271,703                300,086          1.81%
                                                --------------        ---------------        -------
Total                                           $    6,564,332        $    12,034,937         72.41%
                                                ==============        ===============         ======
</TABLE>

* Percentage of net assets is based on fair value.

8.       Subsequent Events

Subsequent to the end of the quarter,  in July 1999,  the  Partnership  sold its
remaining  31,736 common  shares of Photon  Dynamics,  Inc. for $365,648,  which
resulted in a realized  gain of $182,849 for the quarter  ending  September  30,
1999.

In August 1999, the General  Partners  approved a cash  distribution to Partners
totaling  $4,380,729.  The  distribution  will be paid in October 1999.  Limited
partners of record on  September  30, 1999 will receive  $4,200,000,  or $35 per
Unit.  Additionally,  the Individual  General Partners will receive $140 and the
Managing General Partner will receive $180,589.


<PAGE>


Item 2.       Management's Discussion and Analysis of Financial Condition and
              Results of Operations.

Liquidity and Capital Resources

As of June 30, 1999, the Partnership  held $2,729,829 in short-term  investments
with maturities of less than one year and $391,777 in an  interest-bearing  cash
account.  Interest earned from such investments  totaled $26,081 and $49,053 for
the three and six months ended June 30, 1999,  respectively.  Interest earned in
future  periods is subject to  fluctuations  in  short-term  interest  rates and
changes in amounts available for investment in such securities.  Funds needed to
cover future operating expenses and follow-on  investments will be obtained from
the Partnership's  existing cash reserves,  interest and other investment income
and proceeds from the sale of portfolio investments.

The  Managing   General  Partner  is  working  toward  the  termination  of  the
Partnership  as soon as  practical,  with  the  goal of  maximizing  returns  to
partners. In July 1997, the Individual General Partners voted to extend the term
of the Partnership  for an additional  two-year  period.  The Partnership is now
scheduled to terminate no later than December 31, 1999. However,  the Individual
General  Partners  have the right to extend the term of the  Partnership  for an
additional  two-year period if they determine that such extension is in the best
interest of the Partnership.

The  Partnership  will  not make  additional  investments  in any new  portfolio
companies.   Generally,  net  proceeds  received  from  the  sale  of  portfolio
investments  are  distributed  to  Partners  as soon as  practicable,  after  an
adequate  reserve  for  operating  expenses  and  follow-on  investments  in the
remaining portfolio companies.

As discussed  below,  during the quarter the  Partnership  sold  393,500  common
shares of Photon Dynamics, Inc. for $4,124,599. Additionally,  subsequent to the
end of the quarter,  in July 1999,  the  Partnership  sold its remaining  31,736
common shares of Photon Dynamics for $365,648.  See Note 7 of Notes to Financial
Statements.

In August 1999, the General  Partners  approved a cash  distribution to Partners
totaling  $4,380,729.  The  distribution  will be paid in October 1999.  Limited
Partners of record on  September  30, 1999 will receive  $4,200,000,  or $35 per
Unit.  Additionally,  the Individual  General Partners will receive $140 and the
Managing General Partner will receive $180,589.

Results of Operations

For the three and six months  ended June 30,  1999,  the  Partnership  had a net
realized gain from  operations of $751,508 and $284,340,  respectively.  For the
three and six months ended June 30,  1998,  the  Partnership  had a net realized
loss from  operations of $1,530,128 and $1,591,048,  respectively.  Net realized
gain or loss from  operations  is comprised of 1) net realized gain or loss from
portfolio  investments  and 2) net  investment  income  or  loss  (interest  and
dividend income less operating expenses).

Realized  Gains and Losses from  Portfolio  Investments  - For the three and six
months ended June 30, 1999,  the  Partnership  had a net realized  gain from its
portfolio investments of $856,191 and $492,813,  respectively. In June 1999, the
Partnership  realized a loss of $1,000,548  resulting  from the write-off of its
remaining  investment in Clarus Medical Systems,  Inc. due to continued business
and financial  difficulties  at the company.  Also during the quarter ended June
30,  1999,  the  Partnership  sold  393,500  shares  of Photon  Dynamics,  Inc.,
realizing  a  gain  of  $1,855,172.  The  Partnership  also  received  a  $1,567
liquidating  distribution  from MLMS Cancer  Research,  Inc. during the quarter,
which was recorded as a realized gain.

For both the three and six months ended June 30, 1998, the Partnership had a net
realized loss from its portfolio  investments of  $1,497,379.  In June 1998, the
Partnership  realized a loss of $1,488,884  resulting  from the write-off of its
remaining  investment in Biocircuits  Corporation.  Also during the quarter, the
Partnership  received  $125,793 from Horizon Cellular  Telephone  Company,  L.P.
relating  to the  previous  sale of  certain  options  in  connection  with  its
investment in Horizon, resulting in a realized loss of $8,495.

Investment  Income and  Expenses - For the three  months ended June 30, 1999 and
1998,  the  Partnership  had a net  investment  loss of  $104,683  and  $32,749,
respectively.  The  $71,934  increase  in  investment  loss for the 1999  period
compared  to the  same  period  in 1998  resulted  from a  $53,829  decrease  in
investment income and an $18,105 increase in operating expenses.  The decline in
investment  income was  attributable  to a $45,404  decrease  in  interest  from
short-term  investments and an $8,425 decrease in interest and other income from
portfolio  investments.  The decrease in interest  from  short-term  investments
primarily  was due to a  decrease  in funds  available  for  investment  in such
securities  during the second  quarter of 1999  compared  to the same  period in
1998.  The  decline in interest  and other  income  from  portfolio  investments
resulted  from a decrease in interest  income from  Horizon  Cellular  Telephone
Company,  an interest bearing portfolio  investment that was liquidated in 1998.
The  increase  in  operating  expenses  primarily  resulted  from an increase in
mailing and  printing  and other  operating  expenses  incurred  during the 1999
period.

For the six  months  ended June 30,  1999 and 1998,  the  Partnership  had a net
investment  loss of $208,473  and  $93,669,  respectively.  The  increase in net
investment  loss for the  1999  period  compared  to the  same  period  in 1998,
primarily was  attributable  to a $100,915  decrease in investment  income and a
$13,889 increase in operating expenses. The decline in investment income was due
to a $93,020  decrease  in interest  from  short-term  investments  and a $7,895
decrease in income from  portfolio  investments.  The decrease in interest  from
short-term  investments  primarily was due to a decrease in funds  available for
investments  in such  securities  during  the six  months  ended  June 30,  1999
compared to the same  period in 1998.  The  decrease  in income  from  portfolio
investments  primarily  resulted from a decrease in interest income from Horizon
Cellular  Telephone Company,  an interest bearing portfolio  investment that was
liquidated in 1998. The increase in operating  expenses  primarily was due to an
increase in mailing and printing and other  operating  expenses  incurred during
the 1999 period.

The  Management  Company is responsible  for the  management and  administrative
services necessary for the operation of the Partnership.  The Management Company
receives  a  management  fee at an  annual  rate of 2.5%  of the  gross  capital
contributions to the Partnership, reduced by selling commissions, organizational
and offering  expenses paid by the  Partnership,  return of capital and realized
capital  losses,  with a minimum annual fee of $200,000.  Such fee is determined
and payable  quarterly.  The  management fee for the three months ended June 30,
1999 and 1998 was $50,000 . The management fee for the six months ended June 30,
1999 and 1998 was $100,000. The management fee will remain at the annual minimum
fee of $200,000 for 1999 and will remain the same in future periods  through the
liquidation of the Partnership.  The management fee and other operating expenses
are paid with funds  provided from  operations  and from existing cash reserves.
Funds provided from operations for the period were obtained from interest earned
from  short-term  investments  and proceeds  from the sale of certain  portfolio
investments.

Unrealized   Gains  and  Losses  and  Changes  in  Unrealized   Appreciation  or
Depreciation  of  Investments  -For the six  months  ended  June 30,  1999,  the
Partnership had a $786,941 net unrealized  gain from its portfolio  investments,
resulting  from  the  net  upward   revaluation   of  its  remaining   portfolio
investments.  Additionally,  during the six month period,  $88,924 of unrealized
gain was transferred to realized gain, relating to portfolio investments sold or
written off during the period, as discussed above. The $786,941  unrealized gain
and the $88,924 net transfer from unrealized gain to realized gain,  resulted in
a $698,017 favorable change to the Partnership's net unrealized  appreciation of
investments for the six month period ended June 30, 1999.

For the six months  ended June 30,  1998,  the  Partnership  had a $722,131  net
unrealized  gain from its portfolio  investments,  resulting from the net upward
revaluation of its remaining portfolio investments. Additionally, during the six
month period, unrealized appreciation increased by $1,224,000 resulting from the
transfer from  unrealized loss to realized loss relating to the write-off of the
Partnership's  remaining  investment in  Biocircuits  Corporation,  as discussed
above. The $722,131  unrealized gain and the $1,224,000 transfer from unrealized
loss  to  realized  loss,  resulted  in a  $1,946,131  favorable  change  to the
Partnership's  net  unrealized  appreciation  of  investments  for the six month
period ended June 30, 1998.

     Net Assets - Changes to net assets  resulting from operations are comprised
of 1) net realized gain or loss from operations and 2) changes to net unrealized
appreciation or depreciation of portfolio investments.

As of June 30, 1999, the Partnership's net assets were $16,620,559,  up $982,357
from  $15,638,202  as of December 31, 1998.  This  increase was comprised of the
$698,017 increase in unrealized appreciation of investments and the $284,340 net
realized gain from operations for the six month period ended June 30, 1999.

As of June 30, 1998, the Partnership's net assets were $22,062,276,  up $355,083
from  $21,707,193  as of December 31, 1997.  This  increase was comprised of the
$1,946,131 increase in unrealized appreciation of investments,  partially offset
by the  $1,591,048  net realized loss from  operations  for the six month period
ended June 30, 1998.

Gains and losses from  investments are allocated to partners'  capital  accounts
when realized, in accordance with the Partnership Agreement (see Note 3 of Notes
to Financial  Statements).  However,  for purposes of calculating  the net asset
value per unit of limited partnership interest,  net unrealized  appreciation of
investments has been included as if the net  appreciation  had been realized and
allocated to the limited partners in accordance with the Partnership  Agreement.
Pursuant to such calculation, the net asset value per $1,000 Unit as of June 30,
1999 and December 31, 1998 was $123 and $117, respectively.

Year 2000 Issue - The Year 2000 ("Y2K")  concern  arose  because  many  existing
computer  programs  use only the last two digits to refer to a year.  Therefore,
these computer  programs do not properly  recognize a year that begins with "20"
instead of "19".  If not  corrected,  many computer  applications  could fail or
create  erroneous  results.  The impact of the Y2K concern on the  Partnership's
operations is currently being assessed.

The Management Company is responsible to provide or arrange for the provision of
administrative services necessary to support the Partnership's  operations.  The
Management  Company has  arranged  for Palmeri Fund  Administrators,  Inc.  (the
"Administrator")  to provide certain  administrative and accounting services for
the  Partnership,  including  maintenance  of  the  books  and  records  of  the
Partnership,  maintenance of the limited partner database, issuance of financial
reports and tax  information  to limited  partners and  processing  distribution
payments  to  limited  partners.  Fees  charged  by the  Administrator  are paid
directly by the Management Company.

The  Administrator  has  assessed its  computer  hardware and software  systems,
specifically  as they relate to the  operations of the  Partnership.  As part of
this investigation of potential Y2K concerns, the Administrator  contracted with
an outside  computer  service  provider  to examine  all of the  Administrator's
computer hardware and software applications. This review and evaluation has been
completed.  Additionally,  the  Administrator  has  completed  the  purchase and
installation  of the  necessary  software  upgrades and patches and new computer
hardware  required to ensure that all of its computer systems are Y2K compliant.
The  Administrator  expects to  complete  the  testing of its systems by October
1999.

Additionally, the Administrator has contacted the outside service providers used
to assist the Administrator or the Management Company with the administration of
the Partnership's  operations to ascertain whether these entities are addressing
the Y2K issue within  their own  operation.  There can be no guarantee  that the
Administrator's systems or that systems of other companies providing services to
the Partnership will be corrected in a timely manner.

Since the Partnership  does not own any equipment and all of its  administrative
needs  are  provided  by the  Management  Company,  any  costs  relating  to the
investigation   and   correction  of  potential   Y2K  concerns   affecting  the
Partnership's  operations will be incurred by the Administrator,  the Management
Company or the outside service providers.  Therefore, the Management Company and
the Managing  General  Partner do not expect the  Partnership to incur any costs
relating to the investigation or correction of Y2K concerns.

Finally the Y2K issue is a global concern that may affect all business entities,
including  the  Partnership's  portfolio  companies.   The  General  Partner  is
continuing  to  assess  the  impact  of Y2K  concerns  affecting  its  portfolio
companies.  However, the extent to which any potential Y2K problems could affect
the  valuations  of these  companies  is  presently  unknown.  At the time  that
specific Y2K problems are identified,  if any, the Managing General Partner will
take  such  issues  into  consideration  in  adjusting  the  fair  value  of the
Partnership's portfolio investments.


Item 3.  Quantitative and Qualitative Disclosures about Market Risk

The  Partnership  is subject to market risk arising from changes in the value of
its portfolio  investments,  short-term  investments and  interest-bearing  cash
equivalents,  which may result from  fluctuations  in interest  rates and equity
prices.  The  Partnership has calculated its market risk related to its holdings
of these  investments  based on changes  in  interest  rates and  equity  prices
utilizing  a  sensitivity  analysis.  The  sensitivity  analysis  estimates  the
hypothetical  change in fair values, cash flows and earnings based on an assumed
10% change  (increase  or  decrease)  in interest  rates and equity  prices.  To
perform the  sensitivity  analysis,  the assumed 10% change is applied to market
rates  and  prices  on  investments  held by the  Partnership  at the end of the
accounting period.

The  Partnership's   portfolio  investments  had  an  aggregate  fair  value  of
$12,034,937  as of June 30,  1999.  An assumed 10% decline from this fair value,
including  an  assumed  10%  decline  of the  per  share  market  prices  of the
Partnership's  publicly-traded  securities,  would  result in a reduction to the
fair value of such investments and an unrealized loss of $1,203,494.

As of June 30, 1999, the  Partnership  held discounted  commercial  paper with a
remaining maturity of less than 60 days. This short-term  investment was carried
at an aggregate amortized cost of $2,729,829 as of June 30, 1999. An assumed 10%
increase in the market interest rates of such short-term investments held by the
Partnership  as of June 30, 1999,  would result in a reduction to the fair value
of such investments and an unrealized loss which is considered to be immaterial.

Market risk relating to the  Partnership's  interest-bearing  cash  equivalents
held as of June 30, 1999 is also considered to be immaterial.



<PAGE>


                           PART II - OTHER INFORMATION

Item 1.       Legal Proceedings.

The Partnership is not a party to any legal proceedings.

Item 2.       Changes in Securities and Use of Proceeds.

Not applicable.

Item 3.       Defaults Upon Senior Securities.

Not applicable.

Item 4.       Submission of Matters to a Vote of Security Holders.

No matter was submitted to a vote of security holders during the period in which
this report covers.

Item 5.       Other Information.

Not applicable


<PAGE>


Item 6.       Exhibits and Reports on Form 8-K.

              (a)   Exhibits

                    (3)   (a)  Amended and Restated  Certificate of Limited
                               Partnership of the Partnership,  dated as of
                               January 12, 1987. (1)

                    (3)  (b)  Amended  and  Restated   Certificate   of  Limited
                              Partnership of the Partnership, dated July 27,
                              1990.(2)

                    (3)   (c)  Amended and  Restated  Certificate  of Limited
                               Partnership of the Partnership, dated March 25,
                               1991. (3)

                    (3)   (d)  Amended and  Restated  Agreement of Limited
                               Partnership of the Partnership,dated as of May 4,
                               1987. (4)

                    (3)   (e)  Amendment No. 1 dated February 14, 1989 to
                               Amended and Restated Agreement of Limited
                               Partnership of the Partnership. (5)

                    (3)   (f)  Amendment No. 2 dated July 27, 1990 to Amended
                               and Restated  Agreement of Limited  Partnership
                               of the Partnership. (2)

                    (3)   (g)  Amendment No. 3 dated March 25, 1991 to Amended
                               and Restated Agreement of Limited Partnership of
                               the Partnership. (3)

                    (3)   (h)  Amendment  No. 4 dated May 23, 1991 to Amended
                               and Restated Agreement of Limited Partnership of
                               the Partnership. (6)

                    (10)  (a)  Management  Agreement dated as of May 23, 1991
                               among the Partnership, Management Company and the
                               Managing General Partner. (6)

                    (10)  (b)  Sub-Management  Agreement dated as of May 23,
                               1991 among the Partnership, Management Company,
                               the Managing General Partner and the Sub-Manager.
                               (8)

                    (27)       Financial Data Schedule.

                    (28)       Prospectus of the Partnership  dated February 10,
                               1987  filed  with  the  Securities  and  Exchange
                               Commission  pursuant  to Rule  424(b)  under  the
                               Securities  Act of  1933,  as  supplemented  by a
                               supplement  thereto  dated  April 21,  1987 filed
                               pursuant to Rule 424(c) under the  Securities Act
                               of 1933. (7)

              (b)              No reports on Form 8-K have been filed during the
                               quarter for which this report is filed.


<PAGE>




 (1)     Incorporated  by reference to the  Partnership's  Annual Report on For
         10-K for the year ended  December 31, 1988 filed with the Securities
         and Exchange Commission on March 27, 1989.

(2)      Incorporated by reference to the  Partnership's  Quarterly  Report on
         Form 10-Q for the quarter ended September 30, 1990 filed with the
         Securities and Exchange Commission on November 14, 1990.

(3)      Incorporated  by reference to the  Partnership's  Annual Report on
         Form 10-K for the year ended  December 31, 1990 filed with the
         Securities and Exchange Commission on March 28, 1991.

(4)      Incorporated by reference to the  Partnership's  Quarterly Report on
         Form 10-Q for the quarter ended June 30, 1987 filed with the
         Securities and Exchange Commission on August 14, 1987.

(5)      Incorporated  by  reference  to the  Partnership's  Quarterly  Report
         on Form 10-Q for the quarter  ended March 31, 1989 filed with the
         Securities and Exchange Commission on May 15, 1989.

(6)      Incorporated by reference to the  Partnership's  Quarterly Report on
         Form 10-Q for the quarter ended June 30, 1991 filed with the
         Securities and Exchange Commission on August 14, 1991.

(7)      Incorporated  by  reference  to the  Partnership's  Quarterly  Report
         on Form 10-Q for the quarter  ended March 31, 1987 filed with the
         Securities and Exchange Commission on May 15, 1987.

(8)      Incorporated  by reference to the  Partnership's  Annual Report on Form
         10-K for the year ended  December 31, 1992 filed with the Securities
         and Exchange Commission on March 26, 1993.



<PAGE>


                                   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.



              ML VENTURE PARTNERS II, L.P.


By:           MLVPII Co., L.P.
              its Managing General Partner


By:           Merrill Lynch Venture Capital Inc.
              its General Partner


By:           /s/     Kevin K. Albert
              Kevin K. Albert
              President
              (Principal Executive Officer)


By:           /s/     David G. Cohen
              David G. Cohen
              Vice President


By:           /s/     Diane T. Herte
              Diane T. Herte
              Vice President and Treasurer
              (Principal Financial and Accounting Officer)



Date:         August 16, 1999

WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


<ARTICLE>                                                                      6
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED FROM ML VENTURE
PARTNERS II, L.P.'S  QUARTERLY REPORT ON FORM 10-Q FOR THE PERIOD ENDED JUNE 30,
1999 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>

<S>                                                                          <C>
<PERIOD-TYPE>                                                              6-MOS
<FISCAL-YEAR-END>                                                    DEC-31-1999
<PERIOD-START>                                                        JAN-1-1999
<PERIOD-END>                                                         JUN-30-1999
<INVESTMENTS-AT-COST>                                                  6,564,332
<INVESTMENTS-AT-VALUE>                                                12,034,937
<RECEIVABLES>                                                          1,647,156
<ASSETS-OTHER>                                                                 0
<OTHER-ITEMS-ASSETS>                                                   3,121,606
<TOTAL-ASSETS>                                                        16,803,699
<PAYABLE-FOR-SECURITIES>                                                       0
<SENIOR-LONG-TERM-DEBT>                                                        0
<OTHER-ITEMS-LIABILITIES>                                                183,140
<TOTAL-LIABILITIES>                                                      183,140
<SENIOR-EQUITY>                                                                0
<PAID-IN-CAPITAL-COMMON>                                                       0
<SHARES-COMMON-STOCK>                                                    120,000
<SHARES-COMMON-PRIOR>                                                    120,000
<ACCUMULATED-NII-CURRENT>                                                      0
<OVERDISTRIBUTION-NII>                                                         0
<ACCUMULATED-NET-GAINS>                                                        0
<OVERDISTRIBUTION-GAINS>                                                       0
<ACCUM-APPREC-OR-DEPREC>                                               5,470,605
<NET-ASSETS>                                                          16,620,559
<DIVIDEND-INCOME>                                                              0
<INTEREST-INCOME>                                                         49,654
<OTHER-INCOME>                                                                 0
<EXPENSES-NET>                                                           258,127
<NET-INVESTMENT-INCOME>                                                (208,473)
<REALIZED-GAINS-CURRENT>                                                 492,813
<APPREC-INCREASE-CURRENT>                                                698,017
<NET-CHANGE-FROM-OPS>                                                    982,357
<EQUALIZATION>                                                                 0
<DISTRIBUTIONS-OF-INCOME>                                                      0
<DISTRIBUTIONS-OF-GAINS>                                                       0
<DISTRIBUTIONS-OTHER>                                                          0
<NUMBER-OF-SHARES-SOLD>                                                        0
<NUMBER-OF-SHARES-REDEEMED>                                                    0
<SHARES-REINVESTED>                                                            0
<NET-CHANGE-IN-ASSETS>                                                   982,357
<ACCUMULATED-NII-PRIOR>                                                        0
<ACCUMULATED-GAINS-PRIOR>                                                      0
<OVERDISTRIB-NII-PRIOR>                                                        0
<OVERDIST-NET-GAINS-PRIOR>                                                     0
<GROSS-ADVISORY-FEES>                                                          0
<INTEREST-EXPENSE>                                                             0
<GROSS-EXPENSE>                                                                0
<AVERAGE-NET-ASSETS>                                                  16,129,381
<PER-SHARE-NAV-BEGIN>                                                        117
<PER-SHARE-NII>                                                              (2)
<PER-SHARE-GAIN-APPREC>                                                        8
<PER-SHARE-DIVIDEND>                                                           0
<PER-SHARE-DISTRIBUTIONS>                                                      0
<RETURNS-OF-CAPITAL>                                                           0
<PER-SHARE-NAV-END>                                                          123
<EXPENSE-RATIO>                                                                0
[AVG-DEBT-OUTSTANDING]                                                         0
[AVG-DEBT-PER-SHARE]                                                           0



</TABLE>


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