SEACOR HOLDINGS INC
10-Q, 1996-08-14
DEEP SEA FOREIGN TRANSPORTATION OF FREIGHT
Previous: PAINEWEBBER PREFERRED YIELD FUND L P, 10-Q, 1996-08-14
Next: TYSONS FINANCIAL CORP, 10QSB, 1996-08-14



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q
                                   ----------

       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE SECURITIES
                              EXCHANGE ACT OF 1934
                  For the quarterly period ended June 30, 1996

                         Commission File Number 0-20904
                                                -------

                              SEACOR HOLDINGS, INC.
             (Exact name of Registrant as specified in its charter)

                                   ----------
             Delaware                                           13-3542736
             --------                                           ----------
 (State or other jurisdiction of                            (I.R.S. Employer
 incorporation or organization)                             Identification No.)

                           11200 Westheimer, Suite 850
                              Houston, Texas 77042
                                 (713) 782-5990
                                 --------------

                                 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 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.  x Yes    No
                                   ---    ---

The total number of shares of Common Stock, par value $.01 per share,
outstanding as of August 14, 1996 was 13,097,475. Registrant has no other class
of Common Stock outstanding.




<PAGE>

                     SEACOR HOLDINGS, INC. AND SUBSIDIARIES

                                TABLE OF CONTENTS

                                                                        Page No.
Part I.    Financial Information

      Item 1. Financial Statements

                Condensed Consolidated Balance Sheets as of
                June 30, 1996 and December 31, 1995..........................1

                Condensed Consolidated Statements of Operations For the
                Three and Six-Months Ended June 30, 1996 and 1995............2

                Condensed Consolidated Statements of Cash Flows
                For the Six-Months Ended June 30, 1996 and 1995..............3

                Notes to Condensed Consolidated Financial Statements.........4

      Item 2.   Management's Discussion and Analysis of
                Financial Condition and Results of Operations................7

Part II.   Other Information

      Item 4.   Submission of Matters to a Vote
                of Security Holders........................................ 16

      Item 6. Exhibits and Reports on Form 8-K............................. 16


<PAGE>
    THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS

                   AND SHOULD BE READ IN CONJUNCTION HEREWITH.

PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
                     SEACOR HOLDINGS, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                  (IN THOUSANDS, EXCEPT SHARE DATA, UNAUDITED)

                                                                                   June 30,                      December 31,
                                                                                     1996                            1995
                                                                          ------------------------        ----------------------
<S>                                                                    <C>                            <C> 
           ASSETS
 Current Assets:
     Cash and temporary cash investments.............................  $              28,179           $            28,786
      Marketable securities..........................................                   935                            623
     Trade and other receivables, net of allowance for
       doubtful accounts of $351 and $380, respectively..............                42,543                         32,900
     Affiliate receivables...........................................                   945                            872
     Inventories.....................................................                 1,566                          1,602
     Prepaid expenses and other......................................                 2,199                          3,490
                                                                          ------------------------        ----------------------
           Total current assets......................................                76,367                         68,273
                                                                          ------------------------        ----------------------

 Investments in, at Equity, and Receivables from 50%
     or Less Owned Companies.........................................                 6,840                          6,810
                                                                          ------------------------        ----------------------

 Property and Equipment..............................................               346,292                        337,946
     Less--Accumulated depreciation..................................                (86,133)                      (75,038)
                                                                          ------------------------        ----------------------
           Net property and equipment................................               260,159                        262,908
                                                                          ------------------------        ----------------------

 Other Assets........................................................                13,525                         13,218
                                                                          ------------------------        ----------------------
                                                                                    356,891                        351,209
                                                                          ========================        ======================
           LIABILITIES AND STOCKHOLDERS' EQUITY 
 Current Liabilities:
     Current portion of long-term debt...............................                 1,476                          2,333
     Accounts payable - trade........................................                12,522                          8,192
     Accounts payable - affiliates...................................                 1,074                              -
     Other current liabilities.......................................                10,292                          9,339
                                                                          ------------------------        ----------------------
           Total current liabilities.................................                25,364                         19,864
                                                                          ------------------------        ----------------------

 Long-Term Debt, Less Debt Discount of $2,052 and
     $2,188, respectively............................................                93,336                        106,626
 Deferred Income Taxes...............................................                37,382                         36,182
 Deferred Revenue, Gain and Other Liabilities........................                 2,119                          1,474
 Minority Interest and Indebtedness to Shareholders..................                 1,804                          3,543

 Stockholders' Equity:
     Common stock, $.01 par value, 9,931,282 and 9,886,393
         shares issued at June 30, 1996, and December 31, 1995.......                    99                             99
     Additional paid-in capital......................................               127,918                        127,317
     Retained earnings...............................................                71,091                         57,908
     Less 55,768 shares held in treasury at June 30,1996,
         and December 31, 1995, at cost..............................                  (576)                          (576)
     Less unamortized restricted stock compensation..................                  (541)                          (159)
     Currency translation adjustments................................                (1,105)                        (1,069)
                                                                          ------------------------        ----------------------
           Total stockholders' equity................................               196,886                        183,520
                                                                          ------------------------        ----------------------
                                                                       $            356,891            $           351,209
                                                                          ========================        ======================
</TABLE>

    THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS
                   AND SHOULD BE READ IN CONJUNCTION HEREWITH.

<PAGE>

<TABLE>
<CAPTION>
                     SEACOR HOLDINGS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                  (IN THOUSANDS, EXCEPT SHARE DATA, UNAUDITED)

                                                                      Three Months Ended               Six Months Ended
                                                                           June 30,                         June 30,
                                                               ------------------------------- ------------------------------------
                                                                     1996          1995              1996           1995
                                                               ------------------------------- -------------------------------
<S>                                                            <C>            <C>              <C>            <C>
 Operating Revenue:
    Marine.....................................................$    44,494    $    21,406      $    87,736    $    41,589
    Environmental -
      Oil spill response.......................................      3,497            639            5,919            639
      Retainer and other services..............................      4,662          3,791            9,093          3,791
                                                                ------------   -------------    ------------   -------------
                                                                    52,653         25,836          102,748         46,019
                                                                ------------   -------------    ------------   -------------

 Costs and Expenses:
    Costs of oil spill response................................      3,346            161            5,392            161
    Operating expenses -
      Marine...................................................     24,605         13,845           50,027         27,001
      Environmental............................................      1,515          1,571            2,764          1,571
    Administrative and general.................................      5,586          2,995           11,117          4,657
    Depreciation and amortization..............................      5,842          4,468           11,542          8,108
                                                                ------------   -------------    ------------   -------------
                                                                    40,894         23,040           80,842         41,498
                                                                ------------   -------------    ------------   -------------
 Operating Income..............................................     11,759          2,796           21,906          4,521
                                                                ------------   -------------    ------------   -------------

 Other (Expense) Income:
    Interest on debt...........................................     (1,631)        (1,654)          (3,452)        (2,899)
    Interest income............................................        360            849            1,042          1,519
    Gain from sale of equipment................................        279          1,700              522          2,173
      McCall acquisition costs.................................       (472)             -             (472)             -
    Other......................................................         49              3              310            227
                                                                ------------   -------------    ------------   -------------
                                                                    (1,415)           898           (2,050)         1,020
                                                                ------------   -------------    ------------   -------------
 Income Before Income Taxes, Minority Interest, and Equity in
    Net Earnings of 50% or Less Owned Companies................     10,344          3,694           19,856          5,541

 Income Tax Expense............................................      3,854          1,440            7,205          2,246
                                                                ------------   -------------    ------------   -------------

 Income Before Minority Interest and Equity in Net Earnings of
    50% or Less Owned Companies................................      6,490          2,254           12,651          3,295

 Minority Interest in Loss of a Subsidiary.....................         71             72              147            169
 Equity in Net Earnings of 50% or Less Owned Companies.........        355            358              441            757
                                                                ============   =============    ============   =============
 Net Income....................................................$     6,916    $     2,684      $    13,239    $     4,221
                                                                ============   =============    ============   =============

 Earnings Per Common Share-- Assuming No Dilution..............$      0.70    $      0.36      $      1.35    $      0.58
 Earnings Per Common Share-- Assuming Full Dilution............$      0.60    $      0.33      $      1.16    $      0.55

 Weighted Average Common Shares:
    Assuming No Dilution........................................ 9,840,314      7,435,320        9,835,707      7,318,781
    Assuming Full Dilution......................................12,424,443      9,893,888       12,419,836      9,777,349

</TABLE>

    THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS
                   AND SHOULD BE READ IN CONJUNCTION HEREWITH.

                                        2
<PAGE>
<TABLE>
<CAPTION>

                     SEACOR HOLDINGS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (IN THOUSANDS, UNAUDITED)

                                                                                        Six Months Ended June 30,
                                                                                     1996                       1995
                                                                              -------------------        --------------------
<S>                                                                        <C>                        <C>                 
   Net Cash Provided by Operating Activities...........................    $             22,670       $              4,216
                                                                              -------------------        --------------------

   Cash Flows from Investing Activities:
      Purchase of property and equipment...............................                  (9,051)                      (965)
      Purchase of marketable securities................................                    (312)                         -
      Investments in and advances to 50% or less owned companies.......                    (217)                      (575)
      Cash acquired in a business combination..........................                       -                      1,966
      Principal payments received under a sale-type lease..............                      87                          -
      Principal payments on notes due from 50% or
          less owned companies.........................................                     539                          -
      Proceeds from sale of equipment..................................                   1,154                      4,050
      Other............................................................                     288                          -
                                                                              -------------------        --------------------
           Net cash provided (used) in investing activities............                  (7,512)                     4,476
                                                                              -------------------        --------------------

   Cash Flows from Financing Activities:
      Principal payments on long-term debt.............................                 (21,995)                   (17,112)
      Payment of public offering costs.................................                    (375)                         -
      (Payments) proceeds on stockholders' loans.......................                  (1,596)                        73
      Proceeds from issuance of long-term debt.........................                   7,711                          -
      Proceeds from exercise of stock options..........................                     489                          -
      Purchase of 6% convertible subordinated notes....................                       -                     (1,980)
                                                                              -------------------        --------------------
           Net cash used in financing activities.......................                 (15,766)                   (19,019)
                                                                              -------------------        --------------------

   Effect of Exchange Rate Changes
      on Cash and Cash Equivalents.....................................                       1                        (22)
                                                                              -------------------        --------------------

   Net Decrease in Cash and Cash Equivalents...........................                    (607)                   (10,349)
   Cash and Cash Equivalents, Beginning of Period......................                  28,786                     44,332
                                                                              ===================        ====================
   Cash and Cash Equivalents, End of Period............................    $             28,179       $             33,983
                                                                              ===================        ====================


</TABLE>
    THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS
                   AND SHOULD BE READ IN CONJUNCTION HEREWITH.

                                        3


<PAGE>

                     SEACOR HOLDINGS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1.         BASIS OF PRESENTATION --

The condensed consolidated financial information for the three and six-month
periods ended June 30, 1996, and 1995, has been prepared by the Company and was
not audited by its independent public accountants. In the opinion of management,
all adjustments (which include only normal recurring adjustments) necessary to
present fairly the financial position, results of operations, and cash flows at
June 30, 1996, and for all periods presented have been made. Results of
operations for the interim periods presented are not necessarily indicative of
the operating results for the full year or any future periods.

Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted. These condensed consolidated financial
statements should be read in conjunction with the financial statements and
related notes thereto included in the Company's Annual Report on Form 10-K for
the fiscal year ended December 31, 1995.

2.         EARNINGS PER SHARE --

Earnings per common share assuming no dilution were computed based on the
weighted average number of unrestricted and restricted common shares issued and
outstanding during the relevant periods. The additional common stock assumed to
be outstanding to reflect the dilutive effect of common stock equivalents was
excluded from the computation as insignificant.

Earnings per common share assuming full dilution were computed based on the
weighted average number of unrestricted and restricted common shares issued and
outstanding, additional shares assumed to be outstanding to reflect the dilutive
effect of common stock equivalents using the treasury stock method, and the
assumption that all convertible subordinated notes were converted to common
stock. Net income has been adjusted for interest expense and debt discount
amortization (net of income tax) associated with the convertible subordinated
notes.


3.         LONG-TERM DEBT --

During the first six months of 1996, the Company's indebtedness to Den norske
Bank ASA under a revolving credit loan facility was reduced by $13.3 million,
the net result of $21.0 million in repayments offset by $7.7 million in
borrowings. The revolving credit loan facility was established in 1995 by the
Company in connection with its acquisition of vessels.


                                       4

<PAGE>

4.         MCCALL ACQUISITION --

On May 31, 1996, the Company acquired McCall Enterprises, Inc. ("McCall") and
affiliated companies (collectively, the "McCall Companies") which operate 36
crew boats and five utility boats dedicated to serving the oil and gas industry
primarily in the U.S. Gulf of Mexico. In consideration for such acquisition (the
"McCall Acquisition"), which was accomplished pursuant to a series of merger and
share exchange agreements involving the Company, certain subsidiaries of the
Company, the McCall Companies and the former stockholders of the McCall
Companies, the former stockholders of the McCall Companies have received an
aggregate of 1,306,550 shares of the Company's common stock. The McCall
Acquisition has been accounted for as a pooling of interests, and the
accompanying financial statements are based upon the assumption that the
companies were combined for the six months ended June 30, 1996, and the
financial statements of the prior year have been restated to give effect for the
business combination.

Summarized results of operations of the separate companies for the period from
January 1, 1996 through May 31, 1996, the date of acquisition, are as follows:

                                                    SEACOR           McCall (1)
                                                    ------           ----------
                                                          (in thousands)
Operating revenue.........................  $          75,458  $           8,606
Net income................................  $          10,286  $             769

         (1)      The McCall Companies' net income has been reduced by $0.3
                  million of transaction costs.

The following is a reconciliation of the amounts of operating revenue and net
income previously reported for the six month period ended June 30, 1995 with
restated amounts, in thousands:

 Operating Revenue:
      As previously reported....................   $            35,627
      McCall....................................                10,392
                                                         ----------------
          As restated...........................                46,019
                                                         ================
 Net Income:
      As previously reported....................                 3,394
      McCall....................................                   827
                                                         ----------------
          As restated...........................   $             4,221
                                                         ================

5.         1996 CNN TRANSACTION --

On June 6, 1996, the Company and Compagnie Nationale de Navigation, a French
corporation ("CNN"), entered into an agreement (the "1996 CNN Agreement")
pursuant to which the Company agreed to acquire six vessels from CNN for an
aggregate purchase price of $22.7 million and to bareboat charter back to CNN
three of such vessels. The 1996 CNN Agreement also provided for the Company to
prepay certain promissory notes in the aggregate principal amount of $9.6
million issued to CNN by a subsidiary of the Company on December 17, 1993 in
connection with the Company's acquisition on such date of certain vessels from
CNN. In addition, CNN agreed to convert $4.75 million principal amount of the
Company's 2.5% Convertible Subordinated Notes due January 1, 2004 (the "2.5%
Notes") issued to CNN in connection with such acquisition of vessels into
156,650 shares of the Company's common stock in accordance with the terms of the
2.5% Notes. Pursuant to the 1996 CNN Agreement, the Company included in its July
1996 underwritten public offering of common stock 459,948 shares of the
Company's common stock owned by CNN on June 6, 1996 and the 156,650 additional
shares of the Company's common stock issued to CNN upon the conversion of the
2.5% Notes.


                                       5
<PAGE>

The Company's common stock issued in July 1996 upon conversion of the 2.5% Notes
will be recorded at $3.9 million, the net carrying value of the 2.5% Notes that
includes $4.75 million of the then outstanding principal amount and $0.8 million
of related debt discount. The difference between the $9.6 million paid to
extinguish certain promissory notes due CNN and their $8.4 million net carrying
value will be recorded by the Company as an $0.8 million extraordinary loss (net
of income taxes) in the third quarter.

6.         COMMITMENTS --

In addition to the funds required to acquire two additional vessels for $6.3
million pursuant to the 1996 CNN Agreement, described above, at August 14,
1996, the Company has commitments of approximately $80.0 million for the
construction and upgrade of marine vessels.

7.         SUBSEQUENT EVENTS --

1996 COMMON STOCK OFFERING

In July 1996, the Company sold 909,235 shares of its common stock at a net price
of $41.44 per share in an underwritten public offering (the "1996 Common Stock
Offering"). In connection with the offering, several of the Company's
stockholders sold 842,355 shares. Net proceeds to the Company of approximately
$37.7 million were used to acquire four vessels for $16.4 million and repay $9.6
million in promissory notes pursuant to the 1996 CNN Agreement and pay $0.4
million in offering costs (other than underwriting discounts and commissions).
The remainder of the net proceeds from the 1996 Common Stock Offering will be
used to acquire two additional vessels for $6.3 million pursuant to the 1996 CNN
Agreement and for general corporate purposes. At June 30, 1996, the $0.4 million
of offering costs was charged to additional paid-in capital.

6.0% NOTE CONVERSION

On June 6, 1996, the Company notified First Trust National Association, trustee
of the Company's 6.0% Convertible Subordinated Notes due July 1, 2003 (the "6.0%
Notes"), of the Company's election to call the 6.0% Notes for redemption on July
12, 1996. In July 1996, the note holders converted the 6.0% Notes into 2,156,076
shares of the Company's common stock at a ratio of 39.024 shares of common stock
per $1,000 principal amount of the 6.0% Notes (representing a conversion price
of $25.625 per share). The common stock issued upon conversion of the 6.0% Notes
will be recorded at $53.8 million, the net carrying value of the 6.0% Notes that
includes $55.3 million of the then outstanding principal amount and $1.5 million
of related debt issuance costs.

                                       6
<PAGE>


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


On May 31, 1996, the Company acquired McCall Enterprises, Inc. ("McCall") and
affiliated companies (collectively, the "McCall Companies") which operate 36
crew boats and five utility boats dedicated to serving the oil and gas industry
primarily in the U.S. Gulf of Mexico. In consideration for such acquisition (the
"McCall Acquisition"), which was accomplished pursuant to a series of merger and
share exchange agreements involving the Company, certain subsidiaries of the
Company, the McCall Companies and the former stockholders of the McCall
Companies, the former stockholders of the McCall Companies have received an
aggregate of 1,306,550 shares of the Company's common stock. The McCall
Acquisition has been accounted for as a pooling of interests, and the
accompanying financial statements and operating statistics are based upon the
assumption that the companies were combined for the six months ended June 30,
1996, and the financial statements and operating statistics of the prior year
have been restated to give effect for the business combination.


OFFSHORE MARINE SERVICES

The Company provides marine transportation and related services largely
dedicated to supporting offshore oil and gas exploration and production through
the operation, domestically and internationally, of offshore support vessels.
The Company's vessels deliver cargo and personnel to offshore installations, tow
and handle the anchors of drilling rigs and other marine equipment, support
offshore construction and maintenance work, and provide standby safety support.
The Company's vessels are also used for special projects, such as well
stimulation, seismic data gathering, freight hauling, line handling, and oil
spill emergencies.

The Company's operating revenue is affected by day rates earned and utilization
achieved by marine assets. These performance measures are closely aligned with
the offshore oil and gas exploration industry and are a function of demand and
availability of marine vessels. The level of exploration and development of
offshore areas is affected by both short-term and long-term trends in oil and
gas prices which, in turn, are related to the demand for petroleum products and
the current availability of oil and gas resources.


                                       7
<PAGE>

The table below sets forth day rates and utilization data for the Company during
the periods indicated.
<TABLE>
<CAPTION>

                                                                  Three Months Ended                    Six Months Ended
                                                                       June 30,                             June 30,
                                                           ----------------------------------    --------------------------------
                                                                1996               1995               1996             1995
                                                           ----------------   ---------------    ---------------  ---------------
<S>                                                        <C>                <C>                <C>              <C> 
Rates per Day Worked ($): (1)
   Supply/Towing Supply...............................           4,120              3,002              3,902            2,951
   Anchor Handling Towing Supply......................           6,277              4,841              5,819            4,787
   Crew(2)............................................           1,675              1,499              1,653            1,494
   Standby Safety (3).................................           4,561              4,348              4,604            4,304
   Utility/Line Handling(2)...........................           1,129              1,272              1,118            1,266
   Project and Geophysical/Freight....................           4,128              4,115              4,165            4,046
       Overall Fleet..................................           2,411(4)           2,595              2,359(4)         2,566

Overall Utilization (%): (1)
   Supply/Towing Supply...............................            94.1               74.1               95.6             78.5
   Anchor Handling Towing Supply......................            90.7               75.7               93.7             66.9
   Crew(2)............................................            98.5               95.4               98.0             96.6
   Standby Safety.....................................            82.6               77.1               85.6             72.9
   Utility/Line Handling (2) (5)......................            79.2               94.3               76.7             85.1
   Project and Geophysical/Freight....................            88.5               88.6               93.9             91.0
       Overall Fleet..................................            89.4               85.8               89.1             85.6
<FN>
(1)  Rates per day worked and overall utilization figures exclude owned vessels
     that are bareboat chartered-out, joint venture vessels, and vessels owned
     by other pool participants but include vessels bareboat or time
     chartered-in by the Company. Rates per day worked are calculated by
     dividing vessel charter revenue by the number of vessel days worked.
(2) 36 crew and five utility vessels were acquired in May 1996 through a merger
    with another company that was accounted for as a pooling of interests.
    Accordingly, all rates per day worked and utilization statistics have been
    restated to give effect for the acquisition.
(3) Revenue for standby safety vessels is earned in pounds sterling and has been
    converted to U.S. dollars at the weighted average exchange rate for the
    periods indicated. Currency exchange rates have not varied materially
    between periods being compared in this table.
(4) The overall fleet rate per day worked declined from 1995 to 1996 due to the
    substantial number of crew and utility vessels added to the Company's fleet.
    Crew and utility vessels earn substantially lower day rates than the other
    types of vessels in the Company's fleet due to their smaller dimensions and
    service capabilities.
(5) At various  times during the first six months of 1996,  there were up to 13 
    of the  Company's  utility  vessels in the U.S. Gulf of Mexico held for sale
    that did not operate.
</FN>
</TABLE>

A significant factor that also affects operating revenues, other than day rates
and utilization, is the number of vessels owned and bareboat chartered-in by the
Company. Operating revenues and associated expenses for vessels bareboat
chartered-in and for owned vessels are incurred at similar rates. However,
operating expenses associated with vessels bareboat chartered-in include
bareboat charter hire expenses but exclude depreciation expense.

The Company may also bareboat charter-out vessels. Operating revenues for these
vessels are lower than for vessels owned and operated or bareboat chartered-in
by the Company because vessel expenses, normally recovered through charter
revenue, are the burden of the charterer. Operating expenses include
depreciation expense if the vessels which are chartered-out are owned. During
the first six months of 1995, the Company bareboat chartered-out 10 owned
vessels. Nine of the charters were terminated effective October 1, 1995. At June
30, 1996, there were two vessels operating under bareboat charter-out
arrangements.

                                       8
<PAGE>
The table below sets forth the Company's marine fleet structure at the dates
indicated:
<TABLE>
<CAPTION>

                                                           At June 30,
                                                   ----------------------------
                                                       1996          1995
                                                   ------------- --------------
<S>                                                <C>           <C>
Owned...........................................         226           106
Bareboat and Time Chartered-In (1)..............           3             1
Joint Ventured (2)..............................          10             9
Pooled (3)......................................           5            16
                                                   ============= ==============
    Overall Fleet...............................         244           132
                                                   ============= ==============
<FN>
(1)  A bareboat charter is a lease under which the entity chartering-in a vessel
     is typically responsible for all operating expenses as well as the payment
     of bareboat charter hire to the vessel owner. A time charter is a lease
     under which the entity providing the vessel is responsible for all
     operating expenses.
(2)  The  Company's  joint venture in Mexico owns nine  vessels.  In 1996,  the 
     Mexican joint venture also operated a vessel under a long term lease with 
     the Company.
(3)  In 1996 and 1995, five vessels owned by Toisa Ltd. participated in a pool
     of North Sea standby safety vessels with the Company. In 1995, 11
     additional vessels owned by Compagnie Nationale de Navigation ("CNN")
     participated in another pool with the Company. The pool with CNN was
     terminated effective October 1, 1995.
</FN>
</TABLE>
Vessel operating expenses are primarily a function of fleet size and utilization
levels. The most significant vessel operating expense items are wages paid to
marine personnel, maintenance and repairs, and marine insurance. In addition to
variable vessel operating expenses, the offshore marine segment also incurs
fixed charges related to the depreciation of property and equipment.
Depreciation is a significant operating cost, and the amount related to vessels
is the most significant component.

Although substantially all of the Company's revenues and expenses are in U.S.
dollars, some of the Company's revenues and expenses are paid in foreign
currencies. For financial statement reporting purposes, these amounts are
translated into U.S. dollars at the weighted average exchange rates during the
relevant period. The foregoing applies primarily to the Company's North Sea
operations and to a lesser extent its West African and Mexican offshore marine
operations. The Company's marine revenues derived from foreign operations were
approximately 30% and 32% in the six months ended June 30, 1996 and 1995,
respectively, whether in U.S. dollars or foreign currencies.

Regulatory drydockings, which are a substantial component of marine maintenance
and repair costs, are expensed when incurred. Under applicable maritime
regulations, vessels must be drydocked twice in a five-year period for
inspection and routine maintenance and repair. The Company follows an asset
management strategy pursuant to which it defers required drydocking of selected
marine vessels and voluntarily removes these marine vessels from operation
during periods of weak market conditions and low day rates. Should the Company
undertake a large number of drydockings in a particular fiscal quarter or put
through survey a disproportionate number of older vessels which typically have
higher drydocking costs, comparative results may be affected. In the first six
months of 1996, the Company completed the drydocking of 59 vessels at an
aggregate cost of $4.1 million versus 23 vessels drydocked at an aggregate cost
of $1.3 million in the comparable period of 1995. Drydock activity in 1995
reflects a low number of vessels repaired in direct response to weak market
conditions and low day rates in the U.S. Gulf of Mexico. The Company's results
in 1996 reflect (i) the growth of the fleet, particularly in crew and utility
vessels which have lower drydocking costs than larger vessels, (ii) the return
to a normalized drydocking schedule, and (iii) the effect of repairing older
vessels.

Operating results are also affected by the Company's participation in a pooling
arrangement with CNN, terminated effective October 1, 1995, whereby operating
revenues and expenses for certain vessels were pooled and the net pool results
were shared equally by the Company and CNN after certain preference payments and
a pooling agreement with Toisa Ltd. to coordinate the marketing of both
companies' vessels in the North Sea standby safety market. The Company has an
equity interest in a Mexican joint venture that operates vessels offshore
Mexico.



                                       9
<PAGE>

ENVIRONMENTAL SERVICES

The Company's environmental services business, operated primarily through a
wholly owned subsidiary, National Response Corporation ("NRC"), provides
contractual oil spill response services to those who store, transport, produce
or handle petroleum and certain other non-petroleum oils as required by the Oil
Pollution Act of 1990 ("OPA 90"). NRC's clients include tank vessel
owner/operators, refiners and terminal operators, exploration and production
facility operators, and pipeline operators. NRC charges a retainer fee to its
customers for ensuring, by contract, the availability at predetermined rates to
NRC's response services. Retainer services include employing a staff to
supervise response to an oil spill emergency and maintaining specialized
equipment, including marine equipment, in a ready state for spill response as
contemplated by response plans filed by NRC's customers in accordance with OPA
90 and various state regulations. NRC also maintains relationships with numerous
environmental sub-contractors to assist with equipment maintenance and provide
trained personnel for deploying equipment in a spill response.

Pursuant to retainer agreements entered into with NRC, certain vessel owners pay
in advance to NRC a minimum annual retainer fee based upon the number and size
of vessels in each such owner's fleet and in some circumstances pay NRC
additional fees based upon the level of each vessel owner's voyage activity in
the U.S. The Company recognizes the greater of revenue earned by voyage activity
or the portion of the retainer earned in each accounting period. Certain other
vessel owners pay a fixed fee for NRC's retainer services and such fee is
recognized ratably throughout the year. Facility owners generally pay a
quarterly fee to NRC based on a formula that defines and measures petroleum
products transported to or processed at the facility. Some facility owners pay
an annual fixed fee and such fee is recognized ratably throughout the year.
NRC's retainer agreements with vessel owners generally range from one to three
years while retainer arrangements with facility owners are as long as seven
years.

Spill response revenue is dependent on the magnitude of any one spill response
and the number of spill responses within a given fiscal period. Consequently,
spill response revenue can vary greatly between comparable periods and the
revenue from any one period is not indicative of a trend or of anticipated
results in future periods. Costs of oil spill response activities relate
primarily to (i) payments to sub-contractors for labor, equipment, and
materials, (ii) direct charges to NRC for labor, equipment and materials, and
(iii) training and exercises related to spill response preparedness.

The principal components of NRC's operating costs are salaries and related
benefits for operating personnel, payments to sub-contractors, equipment
maintenance and depreciation, and insurance. These expenses are primarily a
function of regulatory requirements and the level of retainer business.

On March 14, 1995, the Company acquired the remaining outstanding common stock
of NRC Holdings, Inc. and its subsidiaries that it did not already own through a
merger. Prior to March 14, 1995, the Company accounted for its financial
interest in NRC Holdings, Inc. and its subsidiaries under the equity method.

                                       10

<PAGE>

RESULTS OF OPERATIONS

The following table sets forth operating revenue and operating profit by
business segment for the periods indicated. The offshore marine business
segment's data is provided by geographic area of operation. The environmental
business segment's principal operations are in the United States.

<TABLE>
<CAPTION>
                                                                       Three Months Ended                Six Months Ended
                                                                            June 30,                         June 30,
                                                                 -------------------------------  --------------------------------
                                                                      1996            1995            1996              1995
                                                                 ---------------  --------------  --------------   ---------------
<S>                                                            <C>                <C>           <C>             <C>   
Operating Revenue --
   Marine:
     United States...........................................  $        31,612           13,754 $        61,746 $         28,211
     North Sea...............................................            3,274            3,457           6,836            6,306
     West Africa.............................................            8,493            3,082          16,871            5,066
     Other Foreign...........................................            1,115            1,113           2,283            2,006
                                                                 ---------------  --------------  --------------   ---------------
                                                                        44,494           21,406          87,736           41,589
   Environmental ............................................            8,159            4,430          15,012            4,430
                                                                 ---------------  --------------  --------------   ---------------
                                                                        52,653           25,836         102,748           46,019
                                                                 ===============  ==============  ==============   ===============
Operating Profit --
   Marine:
     United States...........................................            9,972            3,315          18,593            6,148
     North Sea...............................................             (960)            (729)         (1,678)          (1,727)
     West Africa.............................................            2,497            1,319           3,938            1,808
     Other Foreign...........................................              444              462             925              829
                                                                 ---------------  --------------  --------------   ---------------
                                                                        11,953            4,367          21,778            7,058
   Environmental ............................................              976              554           2,348              554
                                                                 ---------------  --------------  --------------   ---------------
                                                                        12,929            4,921          24,126            7,612
Other income (expense).......................................             (493)              14            (479)             238
General corporate administration.............................             (821)            (436)         (1,381)            (929)
Net interest expense.........................................           (1,271)            (805)         (2,410)          (1,380)
Minority interest in loss of a subsidiary....................               71               72             147              169
Equity in net earnings of 50% or less owned companies........              355              358             441              757
Income tax expense...........................................           (3,854)          (1,440)         (7,205)          (2,246)
                                                                 ---------------  --------------  --------------   ---------------
Net Income...................................................  $         6,916  $         2,684 $        13,239 $          4,221
                                                                 ===============  ==============  ==============   ===============
</TABLE>

The marine business segment's operating revenue increased $23.1 million and
$46.1 million in the three and six-month periods ended June 30, 1996,
respectively, compared to the three and six-month periods ended June 30, 1995
due primarily to an increase in the number of owned vessels, higher rates per
day worked and utilization, and the termination of bareboat charter-out
arrangements for nine Company owned vessels. During the third and fourth
quarters of 1995, the Company acquired 132 offshore vessels that substantially
increased its fleet size, primarily in the U.S. Gulf of Mexico and West Africa.
These acquired vessels (including 83 utility, 37 crew, seven supply, three
towing supply, and two anchor handling towing supply) and two additional
chartered-in vessels accounted for $16.3 million or 71% and $31.8 million or 69%
of the increase in operating revenue between comparable three and six-month
periods, respectively. The increase in the Company's rates per day worked and
vessel utilization accounted for an additional $4.9 million or 21% and $10.0
million or 22% of the increase in operating revenue between comparable three and
six-month periods, respectively, due primarily to improved market conditions in
the U.S. Gulf of Mexico and North Sea. The remaining increase in revenue between
comparable three and six-month periods was due primarily to the Company's
termination of bareboat charter-out arrangements in the fourth quarter of 1995
for nine Company owned vessels operating in West Africa.


                                       11
<PAGE>

The environmental business segment's operating revenue increased $3.7 million
and $10.6 million in the three and six-month periods ended June 30, 1996,
respectively, compared to the three and six-month periods ended June 30, 1995
due primarily to the consolidation of the financial results of the environmental
subsidiaries and higher oil spill response and retainer and other revenue. The
Company's environmental subsidiaries became wholly owned on March 14, 1995;
whereas, prior to that date, they were reported in the financial statements
under the equity method of accounting. Oil spill response revenue increased due
to higher response activity. Retainer and other revenue increased due to greater
voyage activity and the addition of two significant customers.

The marine business segment's operating profit increased $7.6 million and $14.7
million in the three and six-month periods ended June 30, 1996, respectively,
compared to the three and six-month periods ended June 30, 1995. The increases
were due primarily to the factors affecting operating revenue as outlined above.
However, operating expenses also increased due to an increase in (i) the number
of vessels drydocked and repaired in foreign regions, particularly the North
Sea, (ii) crew wage and related benefit costs in the U.S., (iii) propulsion
engine repairs aboard vessels operating in the North Sea and offshore West
Africa, and (iv) health insurance costs in the U.S. Administrative and general
expenses increased due primarily to an increase in wage and related benefit
costs and bad debt provisions for trade accounts receivable. Gains from the sale
of vessels declined as the Company sold less marketable equipment in the current
year. Three supply and five utility vessels were sold in the U.S. during 1995
and 1996, respectively.

The environmental business segment's operating profit increased $0.4 million and
$1.8 million in the three and six-month periods ended June 30, 1996,
respectively, compared to the three and six-month periods ended June 30, 1995
due primarily to the consolidation of the financial results of the environmental
subsidiaries and an increase in retainer and voyage revenue.

In the three and six-month periods ended June 30, 1996, other expense includes
$0.5 million of cost to complete the McCall Acquisition. In the six-month period
ended June 30, 1995, other income related primarily to a $0.2 million gain
recognized in conjunction with the purchase of $2.3 million principal amount of
the Company's outstanding 6% Convertible Subordinated Notes due 2003 ("6%
Notes"). The gain represented the difference between the amount paid to acquire
the 6% Notes and their carrying amount, net after giving effect to a write-off
of certain unamortized deferred financing costs associated with the original
sale of such securities.

Overall administrative and general expenses, relating primarily to operating
activities but including corporate expenses, increased $2.6 million and $6.5
million in the three and six-month periods ended June 30, 1996, respectively,
compared to the three and six-month periods ended June 30, 1995. The marine
business segment accounted for $2.1 million and $4.4 million of the increase
between comparable three and six-month periods, respectively, and related
primarily to an increase in (i) managerial staff and other administrative costs
necessary to support fleet growth, (ii) wage and related benefit costs, and
(iii) an increase in bad debt provisions for trade accounts receivable.
Corporate administrative and general expenses increased $0.4 million and $0.5
million between comparable three and six-month periods, respectively, due
primarily to greater salary expense. The environmental business segment's
administrative costs increased between comparable six-month periods due
primarily to the consolidation of the financial results of the environmental
subsidiaries. The Company's administrative and general expenses primarily
include costs associated with personnel, professional services, travel,
communications, facility rental and maintenance, general insurance, and
franchise taxes.


                                       12
<PAGE>

Overall depreciation and amortization expense, which related primarily to
operating activities, increased $1.4 million and $3.4 million in the three and
six-month periods ended June 30, 1996, respectively, compared to the three and
six-month periods ended June 30, 1995. The marine business segment accounted for
$1.3 million and $2.7 million of the increase between comparable three and
six-month periods, respectively, and related primarily to fleet growth. The
remainder of the increase between comparable six-month periods was due primarily
to the consolidation of the financial results of the environmental subsidiaries.

Net interest expense increased $0.5 million and $1.0 million in the three and
six-month periods ended June 30, 1996, respectively, compared to the three and
six-month periods ended June 30, 1995. Interest expense increased primarily due
to an increase in principal due on outstanding indebtedness. During the third
and fourth quarters of 1995, the Company financed a portion of the cost to
acquire certain vessels and other related assets with borrowings from a
revolving credit loan facility with Den norske Bank ASA (the "DnB Facility").
Interest income declined between comparable periods due primarily to a reduction
in cash balances available for investment that resulted from the repayment of
indebtedness and acquisition of property and equipment.

In the three and six-month periods ended June 30, 1996, equity in the earnings
of 50% or less owned companies, net of applicable income taxes, resulted from
the Company's investment in a Mexican joint venture and a recently organized
joint venture which provides environmental services on the West Coast of the
United States. In the comparable periods of 1995, equity earnings were realized
exclusively from the Company's participation in the Mexican joint venture.
Operations in Mexico have declined between comparable periods due to weakening
market conditions.


LIQUIDITY AND CAPITAL RESOURCES

The Company's ongoing liquidity requirements arise primarily from its need to
service debt, fund working capital requirements, acquire or improve equipment,
and make other investments. Management believes that cash flow from operations
will provide sufficient working capital to fund the Company's operating needs.
The Company may, from time to time, issue shares of common stock, debt, or a
combination thereof to finance the acquisition of equipment and businesses or
improvements to existing equipment.

The Company's cash flow levels and operating revenues are determined primarily
by vessels' rates per day worked, overall vessel utilization, the size of the
Company's fleet, and the level of oil spill response activity. Factors relating
to the marine business segment are affected directly by the volatility of oil
and gas prices, the level of offshore drilling and exploration activity, and
other factors beyond the Company's control.

The DnB Facility requires the Company, on a consolidated basis, to maintain a
minimum ratio of indebtedness to vessel value, as defined in the facility, a
minimum cash and cash equivalent level, and a specific debt service coverage
ratio. The Company is also prohibited from entering into additional indebtedness
above a certain level without consent. Furthermore, the Company, without prior
written consent, is prohibited through August 31, 1996 (the maturity date of the
bridge loan portion of the DnB Facility) from paying dividends to its
shareholders. At June 30, 1996, the Company had $58.3 million available for
borrowing under the DnB Facility.

Net cash provided by operating activities increased $18.5 million in the
six-month period ended June 30, 1996, compared to the six-month period ended
June 30, 1995. The increase was due primarily to an increase in the marine
business segment's direct vessel contribution (defined as operating revenues net
of direct vessel operating expenses) and favorable changes in the Company's net
working capital. Direct vessel contribution rose due primarily to a net increase
in the number of owned or chartered-in vessels, improved rates per day worked
and utilization, and the termination of bareboat charters for owned vessels.

                                       13

<PAGE>

Net cash used in investing activities increased $12.0 million in the six-month
period ended June 30, 1996, compared to the six-month period ended June 30,
1995. Capital expenditures for property and equipment increased between
comparable periods due primarily to (i) the new construction of one crew and one
anchor handling towing supply vessel, (ii) improvements made to certain project
and anchor handling towing supply vessels, and (iii) the purchase of oil spill
response equipment. Proceeds from the sale of vessels declined between
comparable periods as vessels with lower market values were sold in 1996
compared to 1995. Further, cash acquired in a business combination did not recur
between comparable periods.

The Company's net cash used in financing activities decreased $3.3 million in
the six-month period ended June 30, 1996, compared to the six-month period ended
June 30, 1995. Payments on long-term debt were offset by increased borrowings.
The net reduction in long-term debt during the six months ended June 30, 1996
and 1995, related primarily to changes in the DnB Facility and repayment of the
remaining outstanding principal balance due under a Credit Agreement between an
environmental subsidiary and CIBC Inc., respectively.

On June 6, 1996, the Company and Compagnie Nationale de Navigation, a French
corporation ("CNN"), entered into an agreement (the "1996 CNN Agreement")
pursuant to which the Company agreed to acquire six vessels from CNN for an
aggregate purchase price of $22.7 million and to bareboat charter back to CNN
three of such vessels. The 1996 CNN Agreement also provided for the Company to
prepay certain promissory notes in the aggregate principal amount of $9.6
million issued to CNN by a subsidiary of the Company on December 17, 1993 in
connection with the Company's acquisition on such date of certain vessels from
CNN. In addition, CNN agreed to convert $4.75 million principal amount of the
Company's 2.5% Convertible Subordinated Notes due January 1, 2004 (the "2.5%
Notes") issued to CNN in connection with such acquisition of vessels into
156,650 shares of the Company's common stock in accordance with the terms of the
2.5% Notes. Pursuant to the 1996 CNN Agreement, the Company included in its July
1996 underwritten public offering of common stock 459,948 shares of the
Company's common stock owned by CNN on June 6, 1996 and the 156,650 additional
shares of the Company's common stock issued to CNN upon the conversion of the
2.5% Notes.

In July 1996, the Company sold 909,235 shares of its common stock at a net price
of $41.44 per share in an underwritten public offering (the "1996 Common Stock
Offering"). In connection with the offering, several of the Company's
stockholders sold 842,355 shares. Net proceeds to the Company of approximately
$37.7 million were used to acquire four vessels for $16.4 million and repay $9.6
million in promissory notes pursuant to the 1996 CNN Agreement and pay $0.4
million in offering costs (other than underwriting discounts and commissions).
The remainder of the net proceeds from the 1996 Common Stock Offering will be
used to acquire two additional vessels for $6.3 million pursuant to the 1996 CNN
Agreement and for general corporate purposes.


                                       14
<PAGE>
On June 6, 1996, the Company notified First Trust National Association, trustee
of the Company's 6.0% Convertible Subordinated Notes due July 1, 2003 (the "6.0%
Notes"), of the Company's election to call the 6.0% Notes for redemption on July
12, 1996. In July 1996, the note holders converted the 6.0% Notes into 2,156,076
shares of the Company's common stock at a ratio of 39.024 shares of common stock
per $1,000 principal amount of the 6.0% Notes (representing a conversion price
of $25.625 per share).


CAPITAL EXPENDITURES

The Company may make selective acquisitions of marine vessels or fleets of
marine vessels and oil spill response equipment and/or expand the scope and
nature of its environmental services. The Company also may upgrade or enhance
its marine vessels to remain competitive in the marketplace. At August 14, 1996,
the Company's commitment to the purchase, construction, and upgrade of marine
segment vessels aggregated approximately $86.3 million. Management anticipates
that such expenditures would be funded through a combination of cash flow
provided by operations, existing cash balances and, potentially, through the
issuance of additional shares of common stock or additional indebtedness.

Expenditures for environmental compliance to modify marine segment vessels have
not been a significant component of the Company's capital budget.






                                       15
<PAGE>


                           PART II - OTHER INFORMATION

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

           (a)   The 1996 Annual Meeting of Stockholders of SEACOR Holdings,
                 Inc. ("SEACOR") was held on April 18, 1996 (the "Annual
                 Meeting").

           (b)   Messrs. Charles Fabrikant, Granville E. Conway, Robert J.
                 Pierot, Michael E. Gellert, Stephen Stamas, Richard M.
                 Fairbanks III, and Pierre de Demandolx were elected as
                 directors to serve until the 1997 Annual Meeting of
                 Stockholders of SEACOR or until their respective successors are
                 earlier elected and qualified.

           (c)   At the Annual Meeting, SEACOR's stockholders ratified the
                 appointment of Arthur Andersen LLP to serve as SEACOR's
                 independent auditors for the fiscal year ending December 31,
                 1996. SEACOR stockholders also adopted the SEACOR Holdings,
                 Inc. 1996 Share Incentive Plan (the "1996 Plan"). Messrs.
                 Charles Fabrikant, Granville E. Conway, Robert J. Pierot,
                 Michael E. Gellert, Stephen Stamas, Richard M. Fairbanks III,
                 and Pierre de Demandolx were elected with no director receiving
                 less than 6,677,889 votes in favor and no more than 26,300
                 votes against for any one director. 6,699,289 shares were voted
                 in favor of the appointment of Arthur Andersen LLP, with 2,700
                 shares voted against such appointment and 2,200 abstentions.
                 4,429,866 shares were voted in favor of adopting the 1996 Plan,
                 with 1,312,403 shares voted against such adoption and 11,700
                 abstentions. There were no broker non-votes for any of the
                 directors, Arthur Andersen LLP, or the 1996 Plan.

Item 6.    Exhibits and Reports on Form 8-K

           A.    Exhibits

                 2.1      Agreement and Plan of Merger, dated as of May 31,
                          1996, by and among SEACOR Holdings, Inc., SEACOR
                          Enterprises, Inc. and McCall Enterprises, Inc. *

                 2.2      Agreement and Plan of Merger, dated as of May 31,
                          1996, by and among SEACOR Holdings, Inc., SEACOR
                          Support Services, Inc. and McCall Support Vessels,
                          Inc. *

                 2.3      Agreement and Plan of Merger, dated as of May 31,
                          1996, by and among SEACOR Holdings, Inc., SEACOR N.F.,
                          Inc. and N.F. McCall Crews, Inc. *

                 2.4      Exchange Agreement relating to McCall Crewboats,
                          L.L.C., dated as of May 31, 1996, by and among SEACOR
                          Holdings, Inc. and the Persons listed on the signature
                          pages thereto. *

                 2.5      Share Exchange Agreement and Plan of Reorganization
                          relating to Cameron Boat Rentals, Inc., dated as of
                          May 31, 1996, by and among SEACOR Holdings, Inc.,
                          McCall Enterprises, Inc., and the Persons listed on
                          the signature pages thereto. *

                 2.6      Share Exchange Agreement and Plan of Reorganization
                          relating to Philip A. McCall, Inc., dated as of May
                          31, 1996, by and among SEACOR Holdings, Inc., McCall
                          Enterprises, Inc. and the Persons listed on the
                          signature pages thereto. *

                 2.7      Share Exchange Agreement and Plan of Reorganization
                          relating to Cameron Crews, Inc., dated as of May 31,
                          1996, by and among SEACOR Holdings, Inc., McCall
                          Enterprises, Inc., and the Persons listed on the
                          signature pages thereto. *

<PAGE>

                 10.1     Indemnification Agreement, dated as of May 31, 1996,
                          among all of the Stockholders of McCall Enterprises,
                          Inc., Norman McCall, as representative of such
                          Stockholders, and SEACOR Holdings, Inc. *

                 10.2     Indemnification Agreement, dated as of May 31, 1996,
                          among all of the Stockholders of McCall Support
                          Vessels, Inc., Norman McCall, as representative of
                          such Stockholders, and SEACOR Holdings, Inc. *

                 10.3     Indemnification Agreement, dated as of May 31, 1996,
                          among all of the Stockholders of N.F. McCall Crews,
                          Inc., Norman McCall, as representative of such
                          Stockholders, and SEACOR Holdings, Inc. *

                 10.4     Indemnification Agreement, dated as of May 31, 1996,
                          among all of the Members of McCall Crewboats, L.L.C.,
                          Norman McCall, as representative of such Members, and
                          SEACOR Holdings, Inc. *

                 10.5     Indemnification Agreement, dated as of May 31, 1996,
                          among all of the Stockholders of Cameron Boat Rentals,
                          Inc., Norman McCall, as representative of such
                          Stockholders, and SEACOR Holdings, Inc. *

                 10.6     Indemnification Agreement, dated as of May 31, 1996,
                          among all of the Stockholders of Philip A. McCall,
                          Inc. and SEACOR Holdings, Inc. *

                 10.7     Indemnification Agreement, dated as of May 31, 1996,
                          among all of the Stockholders of Cameron Crews, Inc.,
                          Norman McCall, as representative of such Stockholders,
                          and SEACOR Holdings, Inc. *

                 10.8     Investment and Registration Rights Agreement, dated as
                          of May 31, 1996, among SEACOR Holdings, Inc. and the
                          Persons listed on the signature pages thereto. *

                 10.9     The Master Agreement, dated as of June 6, 1996, by and
                          among Compagnie Nationale de Navigation, SEACOR 
                          Holdings, Inc. and SEACOR Worldwide Inc.

                 11.0     Computation of Per Share Earnings for the Three and
                          Six-Months Ended June 30, 1996 and 1995.

                 27       Financial Data Schedule

_________________ 

* Incorporated herein by reference to the correspondingly numbered exhibit to
the Current Report on Form 8-K dated May 31, 1996 and filed with the Securities
and Exchange Commission on June 7, 1996.

          B. Reports on Form 8-K

                 1        The Company's Current Report on Form 8-K dated May 31,
                          1996 reporting on the Acquisition of Assets and
                          Financial Statements and Exhibits relating to the
                          acquisition of McCall Enterprises, Inc. and affiliated
                          companies filed with the Securities and Exchange
                          Commission on June 7, 1996.

                 2        The Company's Current Report on Form 8-K dated June 6,
                          1996 reporting on Other Events relating to the
                          Company's election to redeem all of its outstanding 6%
                          Convertible Subordinated Notes due July 1, 2003 filed
                          with the Securities and Exchange Commission on June
                          10, 1996.

                 3.       The Company's Current Report on Form 8-K dated May 31,
                          1996 reporting on Other Events relating to the
                          acquisition of McCall Enterprises, Inc. and affiliated
                          companies and for the purpose of describing the
                          accounting treatment of the transaction and providing
                          supplemental restated financial statements filed with
                          the Securities and Exchange Commission on June 14,
                          1996.



<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.

                                   SEACOR HOLDINGS, INC.
                                   (Registrant)

DATE:      AUGUST 14, 1996         By: /s/ Charles Fabrikant
                                      -----------------------------------------
                                      Charles Fabrikant, Chairman of the Board,
                                      President and Chief Executive Officer
                                      (Principal Executive Officer)

DATE:      AUGUST 14, 1996         By: /s/ Randall Blank
                                      -----------------------------------------
                                      Randall Blank, Executive Vice President,
                                      Chief Financial Officer and Secretary 
                                      (Principal Financial Officer)


<PAGE>
                                  EXHIBIT INDEX

EXHIBIT
NUMBER                      DESCRIPTION
- ------                      -----------

2.1      Agreement and Plan of Merger, dated as of May 31, 1996, by and among
         SEACOR Holdings, Inc., SEACOR Enterprises, Inc. and McCall Enterprises,
         Inc. *

2.2      Agreement and Plan of Merger, dated as of May 31, 1996, by and among
         SEACOR Holdings, Inc., SEACOR Support Services, Inc. and McCall Support
         Vessels, Inc. *

2.3      Agreement and Plan of Merger, dated as of May 31, 1996, by and among
         SEACOR Holdings, Inc., SEACOR N.F., Inc. and N.F. McCall Crews, Inc. *

2.4      Exchange Agreement relating to McCall Crewboats, L.L.C., dated as of
         May 31, 1996, by and among SEACOR Holdings, Inc. and the Persons listed
         on the signature pages thereto. *

2.5      Share Exchange Agreement and Plan of Reorganization relating to Cameron
         Boat Rentals, Inc., dated as of May 31, 1996, by and among SEACOR
         Holdings, Inc., McCall Enterprises, Inc., and the Persons listed on the
         signature pages thereto. *

2.6      Share Exchange Agreement and Plan of Reorganization relating to Philip
         A. McCall, Inc., dated as of May 31, 1996, by and among SEACOR
         Holdings, Inc., McCall Enterprises, Inc. and the Persons listed on the
         signature pages thereto. *

2.7      Share Exchange Agreement and Plan of Reorganization relating to Cameron
         Crews, Inc., dated as of May 31, 1996, by and among SEACOR Holdings,
         Inc., McCall Enterprises, Inc., and the Persons listed on the signature
         pages thereto. *

10.1     Indemnification Agreement, dated as of May 31, 1996, among all of the
         Stockholders of McCall Enterprises, Inc., Norman McCall, as
         representative of such Stockholders, and SEACOR Holdings, Inc. *

10.2     Indemnification Agreement, dated as of May 31, 1996, among all of the
         Stockholders of McCall Support Vessels, Inc., Norman McCall, as
         representative of such Stockholders, and SEACOR Holdings, Inc. *

10.3     Indemnification Agreement, dated as of May 31, 1996, among all of the
         Stockholders of N.F. McCall Crews, Inc., Norman McCall, as
         representative of such Stockholders, and SEACOR Holdings, Inc. *

10.4     Indemnification Agreement, dated as of May 31, 1996, among all of the
         Members of McCall Crewboats, L.L.C., Norman McCall, as representative
         of such Members, and SEACOR Holdings, Inc. *

10.5     Indemnification Agreement, dated as of May 31, 1996, among all of the
         Stockholders of Cameron Boat Rentals, Inc., Norman McCall, as
         representative of such Stockholders, and SEACOR Holdings, Inc. *

10.6     Indemnification Agreement, dated as of May 31, 1996, among all of the
         Stockholders of Philip A. McCall, Inc. and SEACOR Holdings, Inc. *

10.7     Indemnification Agreement, dated as of May 31, 1996, among all of the
         Stockholders of Cameron Crews, Inc., Norman McCall, as representative
         of such Stockholders, and SEACOR Holdings, Inc. *

10.8     Investment and Registration Rights Agreement, dated as of May 31, 1996,
         among SEACOR Holdings, Inc. and the Persons listed on the signature
         pages thereto. *

10.9     The Master Agreement, dated as of June 6, 1996, by and among Compagnie 
         Nationale de Navigation, SEACOR Holdings, Inc. and SEACOR Worldwide 
         Inc.

11.0     Computation of Per Share Earnings for the Three and Six-Months Ended
         June 30, 1996 and 1995.

27       Financial Data Schedule
________________
* Incorporated herein by reference to the correspondingly numbered exhibit to
the Current Report on Form 8-K dated May 31, 1996 and filed with the Securities
and Exchange Commission on June 7, 1996.



                               MASTER AGREEMENT 

   THIS MASTER AGREEMENT, dated as of June 6, 1996, by and among (A) 
COMPAGNIE NATIONALE DE NAVIGATION, a French corporation ("CNN"), (B) SEACOR 
HOLDINGS, INC., a Delaware corporation ("Holdings"), and (C) SEACOR WORLDWIDE 
INC., a Delaware corporation ("SWW"); 
                                 WITNESSETH: 

   WHEREAS, CNN, Holdings, and SWW have entered into a Memorandum of 
Understanding, dated June 5, 1996 (the "MOU"); 

   WHEREAS, the MOU provides for the sale and leaseback of certain vessels 
between CNN and SWW, the purchase by CNN and subsequent purchase by SWW of 
the vessel SCOUT FISH, the payment in full of certain promissory notes by 
SWW, and the sale by CNN of certain shares of Holdings' stock through a 
secondary offering; 

   WHEREAS, the parties are entering into this Master Agreement to 
memorialize the various understandings set forth in the MOU and to provide 
for its implementation. 

   NOW, THEREFORE, in consideration of the premises and the mutual covenants 
hereinafter set forth, and of other good and valuable consideration, the 
adequacy of which are hereby acknowledged, the parties agree as follows: 

                                    PART I 
              PURCHASE OF VESSELS; BAREBOAT CHARTER OF VESSELS; 
                          LEASE/PURCHASE ARRANGEMENT 

SWW AND CNN HEREBY AGREE AS FOLLOWS: 

   Section 1.01. Purchase of Certain Vessels. (a) SWW agrees to enter into 
Memoranda of Agreement (individually, on "MOA" and, collectively, the "MOAs") 
with CNN providing for the purchase by SWW of the vessels EREBUS, VEESEA 
PEARL, CARANGUE, MEROU, and ALBACORE for the aggregate purchase price of 
twenty million United States Dollars (US $20,000,000) and the respective 
individual purchase prices and upon the terms and conditions specified below. 
The MOAs shall be substantially in the form of the Memorandum of Agreement, 
dated November 2, 1995, between CNN and SWW, relating to the sale of the 
vessel TIGER FISH, on file with the United States Securities and Exchange 
Commission, and shall be modified to reflect the respective conditions set 
forth below. 

       (1) EREBUS. SWW agrees to purchase from CNN, upon completion of the 
    drydocking described below in this paragraph (1) (the "EREBUS Delivery 
    Date"), the vessel EREBUS against payment in cash of three million, six 
    hundred thousand United States dollars (US $3,600,000). The parties 
    acknowledge that the EREBUS is now due for a drydocking and that such 
    drydock is to be scheduled in connection with such vessel's present 
    charter obligations. The parties agree that the cost of such drydocking 
    and any repairs which are required at such time shall be for CNN's account 
    and that CNN shall make its best efforts to complete the drydocking of the 
    vessel by July 31, 1996. 

       The purchase of the EREBUS by SWW shall be subject to an inspection of 
    such vessel satisfactory to SWW which shall take place at a mutually 
    agreed time and place and which shall be for SWW's account. On the EREBUS 
    Delivery Date, the vessel shall be delivered to SWW in the part of 
    drydocking in Good Working Order, as hereinafter defined, without crewing 
    obligations, in class, free of any outstanding recommendations, and with 
    all certificates valid for twelve months from time of delivery. All spare 
    parts for the vessel, whether on board or ashore, shall be delivered to 
    SWW on the EREBUS Delivery Date and with respect thereto inventories shall 
    have been agreed by the parties prior to the EREBUS Delivery Date in 
    accordance with customary commercial practices. 

       (2) VEESEA PEARL. SWW agrees to purchase from CNN on the Closing Date, 
    as hereinafter defined, the vessel VEESEA PEARL against payment in cash of 
    four million, one-hundred thousand United States dollars (US $4,100,000). 

                                1           

<PAGE>

       The purchase of the VEESEA PEARL by SWW shall be "as is, where is." On 
    the Closing Date, the vessel shall be delivered to SWW without crewing 
    obligations, in class, free of any outstanding recommendations, and with 
    all certificates valid for twelve months from time of delivery. All spare 
    parts for the vessel, whether on board or ashore, other than those spare 
    outfittings and equipment stored in Marseilles and listed in Schedule 
    1.01(a)(2) hereto, shall be delivered to SWW on the Closing Date and with 
    respect thereto inventories shall have been agreed by the parties prior to 
    the Closing Date. In accordance with customary commercial practices, SWW 
    shall have the option to purchase from CNN within 6 months of the Closing 
    Date all spare outfittings and equipment for the VEESEA PEARL stored in 
    Marseilles, listed in Schedule 1.01(a)(2) hereto, at an option price to be 
    agreed upon by SWW and CNN. 

       (3) CARANGUE. SWW agrees to purchase from CNN on the Closing Date the 
    vessel CARANGUE against payment in cash of four million United States 
    dollars (US $4,000,000). 

       The purchase of the CARANGUE by SWW shall be subject to an inspection 
    of such vessel satisfactory to SWW which shall take place at a mutually 
    agreed time and place and which shall be for SWW's account. On the Closing 
    Date, the vessel shall be delivered to SWW in Good Working Order, without 
    crewing obligations, in class, free of any outstanding recommendations, 
    and will all certificates valid for twelve months from time of delivery. 
    All spare parts for the vessel, whether on board or ashore, shall be 
    delivered to SWW on the Closing Date and with respect thereto inventories 
    shall have been agreed by the parties prior to the Closing Date in 
    accordance with customary commercial practices. 

       (4) MEROU. SWW agrees to purchase from CNN on the Closing Date the 
    vessel MEROU against payment in cash of four million, five hundred 
    thousand United States dollars (US $4,500,000). 

       The purchase of the MEROU by SWW shall be subject to an inspection of 
    such vessel satisfactory to SWW which shall take place at a mutually 
    agreed time and place and which shall be for SWW's account. On the Closing 
    Date, the vessel shall be delivered to SWW in Good Working Order, without 
    crewing obligations, in class, free of any outstanding recommendations and 
    with all certificates valid for twelve months from time of delivery. All 
    spare parts for the vessel, whether on board or ashore, shall be delivered 
    to SWW on the Closing Date and with respect thereto inventories shall have 
    been agreed by the parties prior to the Closing Date in accordance with 
    customary commercial practices. 

       (5) ALBACORE. SWW agrees to purchase from CNN on the Closing Date the 
    vessel ALBACORE against payment in cash of three million, eight hundred 
    thousand United States dollars (US $3,800,000). 

       The purchase of the ALBACORE by SWW shall be subject to an inspection 
    of such vessel satisfactory to SWW which shall take place at a mutually 
    agreed time and place and which shall be for SWW's account. On the Closing 
    Date, the vessel shall be delivered to SWW in Good Working Order, without 
    crewing obligations, in class, free of any outstanding recommendations, 
    and with all certificates valid for twelve months from time of delivery. 
    All spare parts for the vessel, whether on board or ashore, shall be 
    delivered to SWW on the Closing Date and with respect thereto inventories 
    shall have been agreed by the parties prior to the Closing Date in 
    accordance with customary commercial practices. 

   (b) In connection with the aforementioned sale of vessels, CNN agrees to 
deliver to SWW for each vessel (1) a Certificate of Class, (2) a deletion 
certificate, if required by SWW, (3) a Certificate of Registry showing CNN as 
sole owner of the vessel, free and clear of liens, encumbrances and defects, 
(4) a Bill of Sale, in recordable form, warranting title to the vessel and 
transferring title to SWW, (5) a Protocol of Delivery and Acceptance, (6) a 
Certificate of Registry showing SWW as new owner of the vessel, and (7) 
evidence that the insurance on the vessel was endorsed to SWW. 

   (c) CNN agrees to indemnify, hold harmless, and defend SWW against any and 
all claims and demands (including costs and reasonable attorneys' fees in 
defending such claims and demands), whether or not only such claims or 
demands be found to be void, of whatsoever kind or nature and by whomsoever 

                                2           

<PAGE>

asserted, for injury to persons or property arising out of or in any way 
connected with the condition, use, or operation of said vessels on or prior 
to delivery of said vessels to SWW including, but not limited to, claims for 
damages or injuries to, or loss of property, cargo, or personal effects, 
claims for damages for personal injury or loss of life, and claims for 
maintenance and cure. 

   (d) For the purposes of this Master Agreement, "Good Working Order" shall 
include full performance compliance of all systems with the specifications 
listed with respect to each vessel, as set forth in Schedule 1.01(d) hereto. 

   Section 1.02. Bareboat Charter of Certain Vessels. (a) In connection with 
the purchase of the vessels CARANGUE, MEROU and ALBACORE, CNN agrees to enter 
into Bareboat Charters (individually, a BBC and, collectively, the "BBCs") 
with SWW relating to the vessels CARANGUE, MEROU and ALBACORE and upon the 
terms and conditions specified below. The BBCs shall be substantially in the 
form of the Bareboat Charter, dated December 17, 1993, between CNN and SWW, 
relating to the vessel PIKE, on file with the United States Securities and 
Exchange Commission, and shall be modified to reflect the respective 
conditions set forth below. CNN shall have the right to assign such BBCs to 
any of its wholly-owned subsidiaries without SWW's consent; provided, that 
CNN remains responsible under such BBCs. 

       (1) CARANGUE. CNN agrees to bareboat charter the CARANGUE from SWW, as 
    of the Closing Date, for a term of three and a half years, at a bareboat 
    hire rate of two thousand, five hundred United States Dollars (US $2,500) 
    per day, payable monthly in advance. 

       CNN shall have the right to terminate the CARANGUE BBC, upon 60 days' 
    written notice to SWW and payment of an early termination fee in the 
    amount of $450,000 if terminated between January 1, 1997, and June 30, 
    1997, $400,000 if terminated between July 1, 1997, and December 31, 1997, 
    $350,000 if terminated between January 1, 1998, and June 30, 1998, 
    $300,000 if terminated between July 1, 1998, and December 31, 1998, 
    $250,000 if terminated between January 1, 1999 and June 30, 1999 and 
    $200,000 if terminated between July 1, 1999 and December 31, 1999. 

       So long as no default in the payment of charter hire or in the 
    performance of the other terms shall have occurred and be continuing under 
    the CARANGUE BBC and until termination of the CARANGUE BBC in accordance 
    with the terms thereof, CNN shall be entitled, upon written notice given 
    to SWW not less than 60 days prior to expiration of the CARANGUE BBC, to 
    renew the terms of the CARANGUE BBC for an additional term of three years, 
    at a bareboat hire rate of two thousand, five hundred United States 
    Dollars (US $2,500) per day through June 30, 2001, payable monthly in 
    advance, and thereafter at a bareboat hire rate of two thousand, one 
    hundred nine United States dollars (US $2,109) per day, payable monthly in 
    advance. 

       (2) MEROU. CNN agrees to bareboat charter the MEROU from SWW, as of 
    the Closing Date, for a term of three and a half years, at a bareboat hire 
    rate of two thousand, seven hundred ten United States Dollars (US $2,710) 
    per day, payable monthly in advance. 

       CNN shall have the right to terminate the MEROU BBC, upon 60 days' 
    written notice to SWW and payment of an early termination fee in the 
    amount of $450,000 if terminated between January 1, 1997, and June 30, 
    1997, $400,000 if termi-nated between July 1, 1997, and December 31, 1997, 
    $350,000 if terminated between January 1, 1998 and June 30, 1998, $300,000 
    if terminated between July 1, 1998, and December 31, 1998, $250,000 if 
    terminated between January 1, 1999 and June 30, 1999, and $200,000 if 
    terminated between July 1, 1999 and December 31, 1999. 

       So long as no default in the payment of charter hire or in the 
    performance of the other terms shall have occurred and be continuing under 
    the MEROU BBC and until termination of the MEROU BBC in accordance with 
    the terms thereof, CNN shall be entitled, upon written notice given to SWW 
    not less than 60 days prior to expiration of the MEROU BBC, to renew the 
    terms of the MEROU BBC for an additional term of three years, at a 
    bareboat hire rate of two thousand, seven hundred ten United States 
    Dollars (US $2,710) per day through June 30, 2001, payable monthly in 
    advance, and thereafter at a bareboat hire rate of two thousand, four 
    hundred ten United States dollars (US $2,410) per day, payable monthly in 
    advance. 

                                3           

<PAGE>

       (3) ALBACORE. CNN agrees to bareboat charter the ALBACORE from SWW, as 
    of the Closing Date, for a term of two and a half years, at a bareboat 
    hire rate of two thousand United States Dollars (US $2,000) per day, 
    payable monthly in advance. 

       So long as no default in the payment of charter hire or in the 
    performance of the other terms shall have occurred and be continuing under 
    the ALBACORE BBC and until termination of the ALBACORE BBC in accordance 
    with the terms thereof, CNN shall be entitled, upon written notice given 
    to SWW not less than 60 days prior to expiration of the ALBACORE BBC, to 
    renew the terms of the ALBACORE BBC for an additional term of three years, 
    at a bareboat hire rate of two thousand United States Dollars (US $2,000) 
    per day, payable monthly in advance. 

   (b) CNN further agrees that, during the term of each BBC, including any 
option periods thereunder, and until expiration thereof, the vessels will be 
used exclusively for the French Navy or in the domestic French market. Any 
use of the vessels outside of the foregoing markets shall not be permitted 
absent the express written consent of SWW. 

   (c) Redelivery of vessels pursuant to each of the afore-mentioned BBCs 
shall be subject to a survey condition satisfactory to SWW to be conducted by 
Noble Denton or other mutually agreeable surveyor and shall be at one safe 
European part in the western Mediterranean Sea. Each such vessel shall be 
delivered to SWW in Good Working Order, without crewing obligations, in 
class, free and clear of recommendations, with all documentation valid for 
the 12 months without extension following redelivery of the vessel. All spare 
parts relating to such vessels shall be redelivered to SWW at termination of 
the BBCs. A full inventory for such bareboat chartered vessels shall be 
determined jointly by CNN and SWW at a mutually agreeable time and place in 
accordance with customary commercial practices. 

   Section 1.03. Lease/Purchase Arrangement. (a) CNN agrees that, on July 4, 
1996, it will declare its intention, pursuant to the Bareboat Charterparty, 
dated January 20, 1992, between CNN, as charterer, and K/S UL Fish, as owner 
(the "CNN/UL charter"), to purchase the vessel SCOUT FISH. On August 4, 1996, 
CNN shall purchase said vessel against payment of three million, six hundred 
seventy five thousand United States dollars (US $3,675,000). 

   (b) SWW agrees to purchase from CNN, upon completion of the drydocking 
described below in this paragraph (b) (the "SCOUT FISH Delivery Date"), the 
vessel SCOUT FISH against payment in cash of two million, six hundred seventy 
five thousand United States dollars (US $2,675,000). The parties acknowledge 
that the SCOUT FISH will be due for a drydocking upon the purchase thereof 
and the parties agree that the cost of such drydocking and any repairs which 
are required at such time shall be for CNN's account. CNN agrees to make its 
best efforts to complete the drydocking and to deliver the vessels in the 
Pointe Noire Abidjan range by August 30, 1996. 

   (c) The purchase of the SCOUT FISH by SWW shall be subject to an 
inspection of such vessel satisfactory to SWW which shall take placed at a 
mutually agreed time and place and which shall be for SWW's account. CNN 
agrees to keep SWW informed of the drydocking schedule and work to be 
performed on such vessel. On the SCOUT FISH Delivery Date, the vessel shall 
be delivered to SWW in Good Working Order, without crewing obligations, in 
class, free of any outstanding recommendations, and with all certificates 
valid for twelve months from time of delivery. All spare parts for the vessel 
shall be delivered to SWW on the SCOUT FISH Delivery Date and with respect 
thereto inventories shall have been agreed by the parties prior to the SCOUT 
FISH Delivery Date in accordance with customary commercial practices. 

   (d) In connection with the purchase of the SCOUT FISH, CNN agrees to 
deliver to SWW (1) a Certificate of Class, (2) a deletion certificate, if 
required by SWW, (3) a Certificate of Registry showing CNN as sole owner of 
the vessel, free and clear of liens, encumbrances and defects, (4) a Bill of 
Sale, in recordable form, warranting title to the vessel and transferring 
title to SWW, (5) a Protocol of Delivery and Acceptance, (6) a Certificate of 
Registry showing SWW as new owner of the vessel, and (7) evidence that the 
insurance on the vessel was endorsed to SWW. 

   (e) CNN agrees to indemnify, hold harmless, and defend SWW against any and 
all claims and demands (including costs and reasonable attorneys' fees in 
defending such claims and demands), whether 

                                4           

<PAGE>

or not any such claims or demands be found to be void, of whatsoever kind or 
nature and by whomsoever asserted, for injury to persons or property arising 
out of or in any way connected with the condition, use, or operation of said 
vessel on or prior to delivery of said vessel to SWW including, but not 
limited to, claims for damages or injuries to, or loss of, property, cargo, 
or personal effects, claims for damages for personal injury or loss of life, 
and claims for maintenance and cure. 

   Section 1.04. Loss of a Vessel. (a) In the event of a total loss or 
constructive total loss of a vessel between the date hereof and the Closing 
Date, then (1) the purchase of such vessel contemplated in Section 1.01 
hereto shall not be effectuated and (2) CNN shall pay to SWW fifty percent 
(50%) of the difference between (i) the purchase price of such vessel set 
forth in Section 1.01 hereto and (ii) the amount specified in Schedule 1.04 
hereto with respect to such vessel, which is the amount of proceeds payable 
under policies of insurance in the event of a total loss or constructive 
total loss of a vessel. 

   (b) CNN agrees and undertakes to maintain the insurance coverage on each 
of the vessels listed in Schedule 1.04 at the insured values set forth in 
said Schedule 1.04 up to and through the Closing Date. 

   Section 1.05. Crewing. In connection with the acquisition of the EREBUS 
and VEESEA PEARL by SWW, the acquisition by SWW and bareboat charter by CNN 
of the CARANGUE, MEROU, and ALBACORE, and the acquisition by CNN and 
subsequent acquisition by SWW of the SCOUT FISH, it is contemplated that the 
manning arrangements will be provided at the direction and control and in the 
employ of the new respective owners, in the case of the EREBUS, VEESEA PEARL, 
and SCOUT FISH from the date of delivery of such vessel to SWW and, in the 
case of the CARANGUE, MEROU, and ALBACORE from the time of the respective 
redelivery dates, and the disponent owners, in the case of vessels bareboat 
chartered as contemplated herein, subject to the requirements for notice and 
early termination of employment of the existing officers and crews on board 
those vessels on or prior to the date of delivery with respect to the EREBUS, 
VEESEA PEARL, and SCOUT FISH and on or prior to redelivery of each of the 
CARANGUE, MEROU and ALBACORE pursuant to the BBCs, in accordance with 
contracts to which CNN is a party. CNN agrees and undertakes to give all 
appropriate notices of termination and to arrange for and pay, and to 
indemnify and hold SWW harmless from, any and all expenses relating thereto 
or arising in connection with the early termination of employment of all 
officers and crews on board the vessels, including, without limitation, any 
redundancy payments, retirement and medical benefits, and any other payments 
which are required by law or contract. Where possible, SWW agrees either 
directly or through manning agents to offer employment on international terms 
to those officers and crew previously employed on the vessels acquired by SWW 
as contemplated herein. 

                                   PART II 
                         PAYMENT OF PROMISSORY NOTES 

   SWW agrees that, on the Closing Date, SWW will prepay to CNN the aggregate 
principal amount, and all accrued and unpaid interest on, each of the 
following promissory notes issued by SWW: the Three year promissory note in 
the principal amount of $1,200,000 issued by SWW to CNN maturing December 17, 
1996, bearing interest at the rate of 3.75%; the Four year promissory note in 
the principal amount of $1,200,000 issued by SWW to CNN maturing December 17, 
1997, bearing interest at the rate of 4.0%; the Five year promissory note in 
the principal amount of $1,200,000 issued by SWW to CNN maturing December 17, 
1998, bearing interest at the rate of 4.25%; the Six year promissory note in 
the principal amount of $1,200,000 issued by SWW to CNN maturing December 17, 
1999, bearing interest at the rate of 4.50%; the Seven year promissory note 
in the principal amount of $1,200,000 issued by SWW to CNN maturing December 
17, 2000, bearing interest at the rate of 4.75%; the Eight year promissory 
note in the principal amount of $1,200,000 issued by SWW to CNN maturing 
December 17, 2001, bearing interest at the rate of 5.0%; the Nine year 
promissory note in the principal amount of $1,200,000 issued by SWW to CNN 
maturing December 17, 2002, bearing interest at the rate of 5.25%; the Ten 
year promissory note in the principal amount of $1,200,000 issued by SWW to 
CNN maturing December 17, 2003, bearing interest at the rate of 5.5%. 

                                5           

<PAGE>

                                   PART III 
                              SECONDARY OFFERING 

   Holdings agrees that it shall prepare and file with the United States 
Securities and Exchange Commission a registration statement on Form S-3 (or 
on an appropriate form under the U.S. Securities Act as may be available for 
use by Holdings relating to the resale of 616,698 shares of Holdings Common 
Stock, which number of shares includes 459,948 shares issued to CNN in 
connection with the Global Agreement, dated November 14, 1995, among CNN and 
its subsidiaries, Holdings and its subsidiaries, and SEAFISH, Ltd., and 
156,650 shares to be issued to CNN upon CNN's exercise of its conversion 
rights under the $4,750,000 outstanding principal amount of the 2.5% 
Convertible Notes due July 1, 2007, issued to CNN on December 17, 1993. CNN 
agrees to exercise such conversion rights in connection with such resale. All 
such shares will be included in such registration statement on the terms and 
subject to the conditions of the Investment and Registration Rights 
Agreement, dated November 14, 1995, between Holdings and CNN, and the 
applicable underwriting agreement to which Holdings and CNN will be parties. 

                                   PART IV 
                        REPRESENTATIONS AND WARRANTIES 

   A. Each of CNN, Holdings, and SWW hereby represents and warrants to each 
other that: 
       a. It has been duly organized under the laws of the jurisdiction in 
    which it was incorporated and is validly existing as a corporation in good 
    standing under the laws of said jurisdiction. 

       b. No proceedings have been instituted or are pending for its 
    dissolution or liquidation or that would threaten its corporate existence 
    or the forfeiture of any of its corporate rights. 

       c. Each signatory hereto is one of its duly elected and qualified 
    officers, holds the office set forth opposite his name on the date hereof, 
    is duly authorized to act on its behalf, and the signature set forth 
    opposite the name of such officer is his genuine signature. 

       d. It has full power, authority, and legal right to execute, deliver, 
    and perform this Master Agreement and each of the other instruments and 
    agreements herein mentioned to which it is or is to be a party and to 
    carry out the transactions contemplated hereby. 

       e. This Master Agreement and each of the other instruments and 
    agreements herein mentioned to which it is a party have been duly 
    authorized and/or ratified by all necessary and proper corporate action 
    and each of them constitutes or, when executed and delivered, will 
    constitute a valid, legal, and binding obligation or agreement of the 
    company party thereto enforceable in accordance with their respective 
    terms except as may be limited by bankruptcy, insolvency, moratorium, or 
    other similar laws affecting the rights of creditors generally and except 
    as equitable remedies such as specific performance may be in the 
    discretion of the courts. 

       f. Neither its execution or delivery of this Master Agreement and each 
    of the other instruments and agreements herein mentioned to which it is or 
    is to be a party nor its performance or observance of the terms, 
    conditions, or provisions thereof (i) does or will conflict with or 
    violate any current (as of the time this representation is made or remade) 
    law or governmental rule, regulation or order or any judicial or 
    administrative order or decree binding on it, (ii) does or will conflict 
    with or violate its instruments of corporate governance, (iii) does or 
    will conflict with, violate, or result in a breach of any other agreement 
    or instrument to which it is a party or does or will constitute a default 
    thereunder which would have a material adverse effect on its ability to 
    perform or observe any of the terms, conditions, or provisions of this 
    Master Agreement or the other agreements contemplated hereby, (iv) does or 
    will result in the creation of any lien, charge, or encumbrance on any of 
    its assets other than as contemplated hereby, or (v) does or will require, 
    on the part of the company, the consent or approval of, the giving of 
    notice to, the registration with, or the taking of any other action in 
    respect to, any governmental or public authority or agency. 

                                6           

<PAGE>

       g. It has obtained any consents required prior to entering into this 
    Master Agreement and each instrument and agreement herein mentioned to 
    which it is a party. 

       h. There are not actions, suits or proceedings pending or, to the best 
    of its knowledge, threatened before any court or by or before any other 
    governmental or public authority or agency, or any arbitrator, domestic or 
    foreign, which, if determined adversely, would have a materially adverse 
    effect on its business or financial condition, or a material adverse 
    effect on its ability to perform its obligations under this Master 
    Agreement and each of the other instruments and agreements herein 
    mentioned to which it is or is to be a party or would affect the validity 
    of any such agreement or instrument. 

   B. CNN hereby warrants and represents to SWW and Holdings that: 

       a. It is the sole owner of each of the EREBUS, VEESEA PEARL, CARANGUE, 
    MEROU, and ALBACORE and, at delivery of each of the foregoing vessels to 
    SWW, such vessels shall be free of any and all claims, liens, 
    encumbrances, mortgages, or defects. 

       b. It is now and, since the commencement thereof has been, in full 
    compliance with the terms of the CNN/UL Charter, is not in default 
    thereunder, and has the right to purchase the vessel SCOUT FISH pursuant 
    thereto and as expressed and contemplated by this Master Agreement. 

       c. Each of the vessels listed in Schedule 1.04 hereto is insured, 
    under policies of insurance currently in effect, up to the amount 
    specified in such Schedule 1.04 for losses resulting from the total loss 
    or constructive total loss of a vessel. 

                                    PART V 
                                MISCELLANEOUS 

   All the parties hereto agree as follows: 

   Section 6.01. Conditions to Closing. The acquisition by SWW vessels, 
purchase of the SCOUT FISH by CNN and subsequent purchase thereof by SWW, 
repurchase of the SWW promissory notes, and sale of the CNN shares shall all 
be contingent on the successful completion of a secondary offering of 
Holdings' shares and the issuance and sale by Holdings pursuant thereto of no 
less than 300,000 shares on or prior to July 3, 1996. 

   It is also understood that Holdings, at its sole option, may include other 
selling shareholders, including management, as secondary shareholders. 

   This Master Agreement contemplates pricing of the secondary/primary 
offering of Holdings shares no later than June 28, 1996, and closing pursuant 
hereto no later than July 3, 1996 and the date of such closing shall be the 
"Closing Date" for the purposes of the agreement. 

   In all events, charter hire in the case of bareboat charters shall 
commence only on the date of actual closing and all revenue earned by vessels 
shall be for the account of CNN until the Closing Date. 

   The Closing Date may be extended by mutual agreement of the parties and 
the price received for selling CNN shares of Holdings may be changed with 
CNN's agreement. 

   Section 6.02. Amendments. This Master Agreement may not be amended, 
modified or terminated except in writing and signed by the duly authorized 
representative of the parties hereto and affected thereby. 

   Section 6.03. Severability. In the event that any provision of this Master 
Agreement should be held to be illegal or unenforceable by any court or 
administrative body of competent jurisdiction, the same shall not affect the 
other provisions of this Master Agreement, which shall remain in force, 
unless such partial nullity changes the major conditions of the understanding 
between the parties as they result from or are recorded in this Master 
Agreement. The parties shall endeavor, in each case, to replace the 
unenforceable provision with a new provision in accordance with the spirit of 
this Master Agreement. 

                                7           

<PAGE>

   Section 6.04. Successors and Assigns. Except as otherwise provided herein, 
no party hereto may sell, assign or otherwise transfer any such party's 
rights or interest under this Master Agreement without the prior consent of 
the other parties hereto. This Master Agreement and all the terms and 
provisions hereof shall be binding upon and inure to the benefit of the 
heirs, personal representatives, successors and assigns of the parties 
hereto. 

   Section 6.05. Notices. All communications and notices provided for herein 
shall be in writing or by a telecommunications device capable of creating a 
written record, and any such notice shall become effective (a) upon personal 
delivery thereof, including, without limitation, by overnight express mail 
and courier service, (b) five (5) days after the date on which it shall have 
been mailed by United States mail, certified or registered, postage prepaid, 
return receipt requested, or (c) in the case of notice by such a 
telecommunications device, upon confirmation of receipt by such device, in 
each case addressed to each party hereto at its address set forth below or at 
such other address as such party may from time to time designate by written 
notice to the other parties hereto: 

For CNN: 
Until June 14, 1996        Compagnie Nationale de Navigation 50, 
                           Boulevard Haussmann 75009 Paris 
                           FRANCE Fax:  33(1)42.81.20.37 

After June 17, 1996:       128, Boulevard Haussmann 75008 Paris 
                           FRANCE Fax:  33(1)45.22.48.03 

For SWW and Holdings:      SEACOR Holdings, Inc. 1370 Avenue of 
                           the Americas 25th Floor New York, New 
                           York 10019 Fax:  (212) 582-8522 

   Section 6.06. Disputes. (a) Any dispute or difference of opinion arising 
between the parties as to any matter or things arising out of or relating to 
this Master Agreement or any provision thereof which cannot be resolved 
amicably, shall be referred to and determined by arbitration in London under 
the Arbitration Rules of the London Maritime Arbitrators Association. 

   (b) The Tribunal shall consist of three arbitrators and shall be 
constituted as follows: 

       (i) The claimant on behalf of itself and its affiliates shall nominate 
    an arbitrator and may by notice in writing call on the other Group and its 
    affiliates, if any, to nominate an arbitrator within 15 days of the 
    notice, failing which such arbitrator shall at the request of the claimant 
    be appointed by the London Maritime Arbitration Association. 

       (ii) The third arbitrator (who shall serve as president of the 
    Tribunal) shall be appointed by agreement between the two arbitrators 
    appointed under (i) above or, in default of agreement within 15 days of 
    the appointment of the second arbitrator, on the nomination of the London 
    Maritime Arbitrators Association at the written request of either or both 
    of the parties; provided, however, that such arbitrator shall be a 
    businessman, experienced in the subject matter of the transaction. 

       (iii) Should a vacancy arise because any arbitrator dies, resigns, 
    refuses to act as an arbitrator, or becomes incapable of performing his 
    functions, the vacancy shall be filled by the method by which that 
    arbitrator was originally appointed. 

                                8           

<PAGE>

   The procedure to be followed shall be agreed by the parties or, in default 
of agreement within 15 days of the appointment of the third arbitrator, 
determined by the Tribunal. In the event of default by any party in respect 
of any procedural order made by the Tribunal, the Tribunal shall have power 
to proceed with the arbitration in the absence of that party and to deliver 
its award. 

   The Tribunal in resolving any disputes shall apply the principles of New 
York laws. Any award or procedural decision of the Tribunal shall if 
necessary be made by majority vote. In the event of no majority being formed, 
the president shall have an additional controlling vote. The award of the 
Tribunal shall be final and binding upon the parties and may, if necessary, 
be enforced as a judgment by any competent authority. It is hereby agreed 
that if any question of law arises in the arbitration award, or in the course 
of this reference, no appeal may be made to the High Court under section 1 of 
the Arbitration Act 1979 and no application may be made under section 2 of 
the said Act. 

   Section 6.07. Limitation of Liability. As to the indemnities provided by 
CNN in Section 1.01(c), said indemnities are to be limited to amounts 
recoverable under policies of insurance (including deductibles and 
self-insurance). CNN represents and warrants that it has policies of 
insurance in effect which are commercially prudent under the circumstances, 
that such insurance is in full force and effect and that it is in compliance 
with the terms, conditions and provisions thereof. 

   Section 6.08. Entire Agreement of the Parties. This Master Agreement 
constitutes the entire agreement of the parties and shall supersede all prior 
agreements, oral or written. 

   Section 6.09. Counterparts. This Master Agreement may be executed in any 
number of counterparts, each an original, but which together constitute but 
one and the same instrument. 

   IN WITNESS WHEREOF, the parties have caused this Master Agreement to be 
executed as of the day and year first above written. 

                                          COMPAGNIE NATIONALE DE NAVIGATION 

                                          By: /s/ Gilles Bouthillier 
                                          ----------------------------------- 
                                              Chairman 

                                          SEACOR HOLDINGS, INC. 

                                          By: /s/ Randall Blank 
                                          ----------------------------------- 
                                              Executive Vice President 

                                          SEACOR WORLDWIDE INC. 

                                          By: /s/ Randall Blank 
                                          ----------------------------------- 
                                              Vice President 

                                9           

<PAGE>

                                SCHEDULE 1.04 
                          INSURED VALUES FOR VESSELS 

<TABLE>
<CAPTION>
 NAME OF VESSEL              INSURED VALUE 
- --------------------------  --------------- 
<S>                         <C>
EREBUS  ...................  US $7,200,000 
VEESEA PEARL  .............  US $6,500,000 
CARANGUE  .................  US $7,000,000 
MEROU  ....................  US $8,600,000 
ALBACORE  .................  US $8,000,000 
SCOUT FISH  ...............  US $7,000,000 
</TABLE>

                               10           





                                                                    EXHIBIT 11.0
<TABLE>
<CAPTION>


                      SEACOR HOLDING, INC. AND SUBSIDIARIES
                        COMPUTATION OF PER SHARE EARNINGS
            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 1996 AND 1995
                       (IN THOUSANDS, EXCEPT SHARE DATA)



                                                                       Three Months Ended                  Six Months Ended
                                                                            June 30,                            June 30,
                                                                 -------------------------------   --------------------------------
                                                                      1996             1995              1996             1995
                                                                 --------------  ---------------   ---------------  ---------------
<S>                                                           <C>                <C>               <C>              <C> 
EARNINGS PER COMMON SHARE - ASSUMING NO
     DILUTION, AS ADJUSTED FOR COMMON STOCK
     EQUIVALENTS (a)..........................................   $         0.68  $         0.36    $           1.31  $         0.57

Weighted average shares outstanding...........................        9,840,314       7,435,320           9,835,707       7,318,781
Shares issuable from assumed conversion of common stock
     equivalents (a)..........................................          265,870         117,124             235,710          89,729
                                                                 --------------  --------------    ----------------  --------------
       Weighted average shares outstanding, as adjusted.......       10,106,184       7,552,444          10,071,417       7,408,510
                                                                 ==============  ==============    ================  ==============
EARNINGS PER COMMON SHARE - ASSUMING
     FULL DILUTION............................................   $         0.60  $         0.33    $           1.16  $         0.55

Weighted average shares outstanding...........................        9,840,314       7,435,320           9,835,707       7,318,781
Shares issuable from assumed conversion of common stock
     equivalents..............................................          271,403         145,842             271,403         145,842
Shares issuable from assumed conversion of
     6.0% Convertible Subordinated Notes......................        2,156,076       2,156,076           2,156,076       2,156,076
Shares issuable from assumed conversion of
     2.5% Convertible Subordinated Notes......................          156,650         156,650             156,650         156,650
                                                                 --------------  --------------    ----------------  --------------
       Weighted average shares outstanding, as adjusted.......       12,424,443       9,893,888          12,419,836       9,777,349
                                                                 ==============  ==============    ================  ==============
NET INCOME FOR EARNINGS PER COMMON
     SHARE COMPUTATION :
Net income for earnings per common share
     computation-- assuming no dilution.......................   $        6,916  $        2,684    $         13,239  $        4,221
     Interest on 6.0% Convertible Subordinated Notes,
       net of income tax effect...............................              539             547               1,078           1,105
     Interest and debt discount on 2.5% Convertible
       Subordinated Notes, net of income tax effect...........               37              37                  74              75
                                                                 --------------  --------------    ----------------  -------------- 
Net income for earnings per common share
     computation-- assuming full dilution, as adjusted........   $        7,492  $        3,268    $         14,391  $        5,401
                                                                 ==============  ==============    ================  ==============
<FN>
(a)  This computation is submitted in accordance with Regulation S-K item 601
     (b) (11). For the periods noted, it is contrary to APB Opinion No. 15 as
     per footnote to paragraph 14 which does not require the inclusion of common
     stock equivalents in the earnings per share calculation if the dilutive
     effect is less than 3%.
</FN>
</TABLE>

<TABLE> <S> <C>

 <ARTICLE> 5
 <LEGEND>
 This Schedule contains summary financial
 information extracted from the financial
 statements contained in the body of the
 accompanying Form 10-Q and is qualified in its
 entirety by reference to such financial
 statements.
 </LEGEND>
 <MULTIPLIER>                  1,000
        
 <S>                           <C>
 <PERIOD-TYPE>                 6-Mos
 <FISCAL-YEAR-END>             Dec-31-1995
 <PERIOD-END>                  Jun-30-1996
 <CASH>                        28,179
 <SECURITIES>                  935
 <RECEIVABLES>                 42,894
 <ALLOWANCES>                  351
 <INVENTORY>                   1,566
 <CURRENT-ASSETS>              76,367
 <PP&E>                        346,292
 <DEPRECIATION>                86,133
 <TOTAL-ASSETS>                356,891
 <CURRENT-LIABILITIES>         25,364
 <BONDS>                       93,336
          0
                    0
 <COMMON>                      99
 <OTHER-SE>                    196,787
 <TOTAL-LIABILITY-AND-EQUITY>  356,891
 <SALES>                       0
 <TOTAL-REVENUES>              102,748
 <CGS>                         0
 <TOTAL-COSTS>                 5,392
 <OTHER-EXPENSES>              52,791
 <LOSS-PROVISION>              41
 <INTEREST-EXPENSE>            3,452
 <INCOME-PRETAX>               19,856
 <INCOME-TAX>                  7,205
 <INCOME-CONTINUING>           13,239
 <DISCONTINUED>                0
 <EXTRAORDINARY>               0
 <CHANGES>                     0
 <NET-INCOME>                  13,239
 <EPS-PRIMARY>                 1.35
 <EPS-DILUTED>                 1.16
         


</TABLE>


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