TEEKAY SHIPPING CORP
6-K, 1999-11-15
DEEP SEA FOREIGN TRANSPORTATION OF FREIGHT
Previous: GREENPOINT FINANCIAL CORP, 10-Q, 1999-11-15
Next: MALIBU ENTERTAINMENT WORLDWIDE INC, 10-Q, 1999-11-15





                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 6-K

                        Report of Foreign Private Issuer

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



                for the quarterly period ended September 30, 1999

                           TEEKAY SHIPPING CORPORATION
             (Exact name of Registrant as specified in its charter)

                       Fourth Floor, Euro Canadian Centre
                       Marlborough Street & Navy Lyon Road
                        P.O. Box SS-6293, Nassau, Bahamas
                     (Address of principal executive office)




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

                                 Form 20-F    X           Form 40- F
                                          ---------                 ----------


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

                                        Yes                     No      X
                                            ---------              ----------


         [If "Yes" is marked,  indicate  below the file  number  assigned to the
registrant in connection with Rule 12g3-2(b):82-_______ ]

<PAGE>



                  TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES
      REPORT ON FORM 6-K FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1999



                                      INDEX



PART I:  FINANCIAL INFORMATION                                              PAGE

Item 1. Financial Statements

                Consolidated Statements of Income
                       and Retained Earnings for the three months and six months
                       ended September 30, 1999 and 1998.......................3

                Consolidated Balance Sheets -
                       September 30, 1999 and March 31, 1999...................4

                Consolidated Statements of Cash Flows
                       for the six months ended September 30, 1999
                       and 1998................................................5

                Notes to the Consolidated Financial
                       Statements..............................................6

Item 2. Management's Discussion and Analysis of
                       Financial Condition and Results of Operations..........14

Item 3.  Market Rate Risks....................................................21

PART II:        OTHER INFORMATION.............................................22

SIGNATURES....................................................................24




<PAGE>


                              TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES

                                     CONSOLIDATED STATEMENTS OF INCOME
                                          AND RETAINED EARNINGS
                        (in thousands of U.S. dollars, except per share amounts)


<TABLE>
<CAPTION>
                                                     Three Months Ended                       Six Months Ended
                                                        September 30,                           September 30,


                                                  1999                1998                1999               1998
                                                  ----                ----                ----               ----
                                                    $                   $                   $                  $


                                                         (Unaudited)                             (Unaudited)
<S>                                              <C>                <C>                <C>                 <C>
NET VOYAGE REVENUES
Voyage revenues                                   136,932            112,209            235,558             221,642
Voyage expenses                                    49,138             23,600             76,845              46,446
- --------------------------------------------------------------------------------------------------------------------------

Net voyage revenues                                87,794             88,609            158,713             175,196
- --------------------------------------------------------------------------------------------------------------------------

OPERATING EXPENSES
Vessel operating expenses                          36,256             21,003             59,582              41,777
Time-charter hire expense                          10,783              8,372             19,663              13,625
Depreciation and amortization (note 4)             24,287             23,626             43,932              47,917
General and administrative                          9,616              5,811             16,753              11,087
- --------------------------------------------------------------------------------------------------------------------------

                                                   80,942             58,812            139,930             114,406
- --------------------------------------------------------------------------------------------------------------------------

Income from vessel operations                       6,852             29,797             18,783              60,790
- --------------------------------------------------------------------------------------------------------------------------

OTHER ITEMS
Interest expense                                  (15,972)           (10,858)           (26,710)            (24,892)
Interest income                                     2,058              1,653              3,687               3,668
Other (loss) income (note 9)                       (1,663)              (301)            (3,753)              6,173
- --------------------------------------------------------------------------------------------------------------------------

                                                  (15,577)            (9,506)           (26,776)            (15,051)
- --------------------------------------------------------------------------------------------------------------------------

Net (loss) income before extraordinary loss        (8,725)            20,291             (7,993)             45,739
Extraordinary loss on bond redemption (note 7)       -                (7,306)               -                (7,306)
- --------------------------------------------------------------------------------------------------------------------------

Net (loss) income                                  (8,725)            12,985             (7,993)             38,433
Retained earnings, beginning of the period        440,825            447,351            446,897             428,102
- --------------------------------------------------------------------------------------------------------------------------
                                                  432,100            460,336            438,904             466,535
Dividends declared                                 (8,184)            (6,804)           (14,988)            (13,003)
- --------------------------------------------------------------------------------------------------------------------------

Retained earnings, end of the period              423,916            453,532            423,916             453,532
- --------------------------------------------------------------------------------------------------------------------------

Basic Earnings per Common Share (note 8):
   Net (loss) income before extraordinary loss     ($0.23)             $0.64             ($0.22)              $1.50
   Net (loss) income                               ($0.23)             $0.41             ($0.22)              $1.26

Diluted Earnings per Common Share (note 8):
   Net (loss) income before extraordinary loss     ($0.23)             $0.64             ($0.22)              $1.50
   Net (loss) income                               ($0.23)             $0.41             ($0.22)              $1.26
- --------------------------------------------------------------------------------------------------------------------------

The  accompanying  notes  are  an  integral  part  of  the  consolidated financial statements.
</TABLE>

<PAGE>


                                    TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES

                                             CONSOLIDATED BALANCE SHEETS
                                           (in thousands of U.S. dollars)

<TABLE>
<CAPTION>
                                                                        As at               As at
                                                                    September 30,          March 31,
                                                                        1999                 1999
                                                                        ----                 ----
                                                                          $                   $
                                                                          -                   -
                                                                     (Unaudited)
      ASSETS
      <S>                                                              <C>                 <C>
      Current
      Cash and cash equivalents                                         148,826             118,435
      Marketable securities (note 3)                                      -                   8,771
      Accounts receivable                                                21,992              22,995
      Prepaid expenses and other assets                                  29,468              16,195
      --------------------------------------------------------- -- ---------------- ---- ------------- ------

      Total current assets                                              200,286             166,396
      --------------------------------------------------------- -- ---------------- ---- ------------- ------

      Marketable securities (note 3)                                      5,056               5,050

      Vessels  and  equipment  (notes  4, 7 and 10)
       At  cost,  less  accumulated depreciation of $600,027
       (March 31, 1999 - $557,946)                                    1,684,838           1,218,916
      Advances on newbuilding contracts                                   -                  55,623
      --------------------------------------------------------- -- ---------------- ---- ------------- ------

      Total vessels and equipment                                     1,684,838           1,274,539
      --------------------------------------------------------- -- ---------------- ---- ------------- ------
      Investment in  joint venture                                       18,682               -
      Other assets                                                       10,231               6,235
      --------------------------------------------------------- -- ---------------- ---- ------------- ------
                                                                      1,919,093           1,452,220
      --------------------------------------------------------- -- ---------------- ---- ------------- ------

      LIABILITIES AND STOCKHOLDERS' EQUITY
      Current
      Accounts payable                                                   17,472              11,926
      Accrued liabilities                                                46,154              21,185
      Current portion of long-term debt (note 7)                         42,724              39,058
      --------------------------------------------------------- -- ---------------- ---- ------------- ------

      Total current liabilities                                         106,350              72,169
      --------------------------------------------------------- -- ---------------- ---- ------------- ------

      Long-term debt (note 7)                                           958,683             602,661
      Other long-term liabilities                                           237               -
      --------------------------------------------------------- -- ---------------- ---- ------------- ------
      --------------------------------------------------------- -- ---------------- ---- ------------- ------

      Total liabilities                                               1,065,270             674,830
      --------------------------------------------------------- -- ---------------- ---- ------------- ------
      Minority interest                                                   1,977               -
      Stockholders' equity
      Capital stock (note 8)                                            427,930             330,493
      Retained earnings                                                 423,916             446,897
      --------------------------------------------------------- -- ---------------- ---- ------------- ------

      Total stockholders' equity                                        851,846             777,390
      --------------------------------------------------------- -- ---------------- ---- ------------- ------

                                                                      1,919,093           1,452,220
      --------------------------------------------------------- -- ---------------- ---- ------------- ------
      Commitments and contingencies (notes 7 and 10)

      The accompanying  notes are an integral part of the consolidated  financial statements.
</TABLE>

<PAGE>


                                    TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES

                                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                           (in thousands of U.S. dollars)

<TABLE>
<CAPTION>
                                                                       Six Months Ended September 30,
                                                                         1999                  1998
                                                                         ----                  ----
                                                                           $                     $
                                                                           -                     -
                                                                                 (Unaudited)
Cash and cash equivalents provided by (used for)
<S>                                                                    <C>                   <C>
OPERATING ACTIVITIES
Net (loss) income                                                       (7,993)                38,433
Add charges to operations not requiring
  a payment of cash and cash equivalents:
       Depreciation and amortization                                    43,932                 47,917
       Gains on disposition of assets                                     -                    (7,117)
       Extraordinary loss on bond redemption                              -                     7,306
       Other - net                                                         588                    633
Change in non-cash working capital items related to
 operating activities                                                    2,049                 (1,362)
- ------------------------------------------------------- ------------ ------------ -------- -------------- ---

Net cash flow from operating activities                                 38,576                 85,810
- ------------------------------------------------------- ------------ ------------ -------- -------------- ---

FINANCING ACTIVITIES
Proceeds from long-term debt                                              -                   155,000
Scheduled repayments of long-term debt                                 (16,012)               (39,951)
Prepayment of long-term debt                                           (10,000)              (218,679)
Net proceeds from issuance of Common Stock                                -                    68,824
Cash dividends paid                                                    (14,973)               (12,626)
Other                                                                     (327)                  (307)
- ------------------------------------------------------- ------------ ------------ -------- -------------- ---

Net cash flow from financing activities                                (41,312)               (47,739)
- ------------------------------------------------------- ------------ ------------ -------- -------------- ---

INVESTING ACTIVITIES
Expenditures for vessels and equipment                                 (19,646)               (41,860)
Expenditures for drydocking                                             (1,494)                (5,970)
Net cash flow from purchase of Bona Shipholding Ltd.
 (net of cash acquired of $91,658)                                      45,543                    -
Proceeds from disposition of assets                                       -                    23,435
Proceeds on sale of available-for-sale securities                        8,724                  1,000
- ------------------------------------------------------- ------------ ------------ -------- -------------- ---

Net cash flow from investing activities                                 33,127                (23,395)
- ------------------------------------------------------- ------------ ------------ -------- -------------- ---

Increase in cash and cash equivalents                                   30,391                 14,676
Cash and cash equivalents, beginning of the period                     118,435                 87,953
- ------------------------------------------------------- ------------ ------------ -------- -------------- ---
- ------------------------------------------------------- ------------ ------------ -------- -------------- ---

Cash and cash equivalents, end of the period                           148,826                102,629
- ------------------------------------------------------- ------------ ------------ -------- -------------- ---

The  accompanying  notes are an integral  part of the  consolidated  financial statements.
</TABLE>


<PAGE>


                  TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
  (all tabular amounts stated in thousands of U.S. dollars, except share data)
  (Information as at September 30, 1999, and for the Three-Month and Six-Month
             Periods Ended September 30, 1999 and 1998 is unaudited)

1.        Basis of Presentation

     The accompanying  unaudited interim consolidated  financial statements have
     been prepared in accordance with generally accepted  accounting  principles
     in the United States and the rules and  regulations  of the  Securities and
     Exchange Commission.  Certain information and footnote disclosures required
     by generally accepted  accounting  principles for complete annual financial
     statements  have been omitted and,  therefore,  it is suggested  that these
     interim  financial  statements  be read in  conjunction  with the Company's
     audited  financial  statements for the fiscal year ended March 31, 1999. In
     the  opinion  of  management,  these  statements  reflect  all  adjustments
     (consisting only of normal recurring accruals) necessary to present fairly,
     in all material respects,  the Company's  consolidated  financial position,
     results of operations and cash flows for the interim periods presented. The
     results of  operations  for the  three-month  and  six-month  periods ended
     September  30,  1999 are not  necessarily  indicative  of those  for a full
     fiscal year.

2.        Acquisition of  Bona Shipholding Ltd.

     On June 11,  1999,  Teekay  acquired  Bona  Shipholding  Ltd.  ("Bona") for
     aggregate consideration  (including estimated transaction expenses of $19.0
     million) of $450.3  million,  consisting of $39.9  million in cash,  $294.0
     million of assumed  debt (net of cash  acquired of $91.7  million)  and the
     balance  of  $97.4  million  in  shares  of  Teekay's  common  stock.   The
     acquisition  of Bona has been  accounted  for using the purchase  method of
     accounting.  Bona's  operating  results are  reflected  in these  financial
     statements commencing the effective date of the acquisition.

     The  following  table  shows  comparative  summarized  condensed  pro forma
financial  information  for the six months ended September 30, 1999 and 1998 and
gives effect to the acquisition as if it had taken place April 1, 1998:

<TABLE>
<CAPTION>

                                                                                              Pro Forma
                                                                                              Six Months
                                                                                          Ended September 30
                                                                                         1999            1998
                                                                                          $               $
          ------------------------------------------------------------------------- --------------- ---------------
          <S>                                                                           <C>            <C>
          Net voyage revenue                                                            182,832         250,400
          Net (loss) income before extraordinary loss                                   (10,880)         69,009
          Net (loss) income                                                             (10,880)         61,703
          Net (loss) income before extraordinary loss per common share
          - basic & diluted                                                               (0.26)           1.87
          Net (loss) income per common share
          - basic & diluted                                                               (0.26)           1.67
          ------------------------------------------------------------------------- --------------- ---------------
</TABLE>

3.       Marketable Securities

     The  Company's  investments  in  marketable  securities  are  classified as
     available-for-sale securities and are carried at fair value. Net unrealized
     gains or losses on available-for-sale securities, if material, are reported
     as a separate component of stockholders' equity.

4.       Change in Accounting

     Estimate Effective April 1, 1999, the Company extended the estimated useful
     life of its vessels from 20 years to 25 years,  consistent  with most other
     public tanker companies.  This change in accounting  estimate resulted in a
     reduction of depreciation  expense of $8.3 million,  or 22 cents per share,
     and  $13.9  million,  or 39 cents  per  share,  for the three and six month
     periods ended September 30, 1999, respectively.



<PAGE>


                  TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
  (all tabular amounts stated in thousands of U.S.dollars, except share data)
  (Information as at September 30, 1999, and for the Three-Month and Six-Month
             Periods Ended September 30, 1999 and 1998 is unaudited)

5.       Cash Flows

     Cash interest paid during the  six-month  periods ended  September 30, 1999
     and 1998 totaled approximately $43,119,000 and $28,316,000, respectively.

6.       Income Taxes

     The legal  jurisdictions  of the countries in which Teekay and the majority
     of its  subsidiaries  are  incorporated  do not  impose  income  taxes upon
     shipping-related activities.

7.       Long-Term Debt
<TABLE>
<CAPTION>
                                                                                  September 30,         March 31,
                                                                                      1999                1999
                                                                                        $                   $
         ----- ------------------------------------------------------------- -- ------------------ -- -------------- --
               <S>                                                                 <C>                 <C>
               Revolving Credit Facilities                                            534,000            169,000
               First Preferred Ship Mortgage Notes (8.32%)
                 U.S. dollar debt due through 2008                                    225,000            225,000
               Floating rate (LIBOR + 0.50% to 1%)
                 U.S. dollar debt due through 2009                                    242,407            247,719
         ----- ------------------------------------------------------------- -- ------------------ -- -------------- --
                                                                                    1,001,407            641,719
               Less current portion                                                    42,724             39,058
         ----- ------------------------------------------------------------- -- ------------------ -- -------------- --
                                                                                      958,683            602,661
         ----- ------------------------------------------------------------- -- ------------------ -- -------------- --
</TABLE>

     The Company has two long-term Revolving Credit Facilities (the "Revolvers")
available  which,  as at September  30, 1999,  provided for  borrowings of up to
$545.0 million.  Interest payments are based on LIBOR plus a margin depending on
the financial leverage of the Company;  at September 30, 1999 the margins were +
0.5% and + 0.775%.  The Revolvers are collateralized by first priority mortgages
granted on  twenty-eight  of the  Company's  Aframax  tankers  and  oil/bulk/ore
carriers,  together with certain other related collateral,  and a guarantee from
Teekay for all amounts outstanding under the Revolvers.

     The 8.32% First  Preferred  Ship  Mortgage  Notes due February 1, 2008 (the
"8.32% Notes") are  collateralized by first preferred  mortgages on seven of the
Company's Aframax tankers,  together with certain other related collateral,  and
are  guaranteed  by the  seven  subsidiaries  of Teekay  that own the  mortgaged
vessels (the "8.32% Notes  Guarantor  Subsidiaries")  to a maximum of 95% of the
fair value of their net assets.  As at  September  30,  1999,  the fair value of
these net assets approximated $178 million.

     Condensed financial information regarding Teekay, the 8.32% Notes Guarantor
Subsidiaries,  and non-guarantor subsidiaries of Teekay is set out in Schedule A
of these consolidated financial statements.

     In August 1998, the Company  redeemed the remaining  $98.7 million of the 9
5/8% First  Preferred Ship Mortgage Notes ("the 9 5/8% Notes") which resulted in
an  extraordinary  loss of $7.3 million,  or 23 cents and 24 cents per share for
the three and six month periods  ended  September  30, 1998,  respectively.  The
redemption of the 9 5/8% Notes was financed by a public offering of Common Stock
in June 1998 and existing cash balances.

     As at September 30, 1999, the Company was committed to a series of interest
rate swap agreements  whereby $100.0 million of the Company's floating rate debt
was swapped with fixed rate obligations  having an average remaining term of 5.4
years,  expiring in February 2005.  These  arrangements  effectively  change the
Company's interest rate exposure on $100.0 million of debt from a floating LIBOR
rate to an average fixed rate of 5.85%. The Company is exposed to credit loss in
the event of  non-performance  by the counter  parties to the interest rate swap
agreements;  however, the Company does not anticipate  non-performance by any of
the counter parties.

<PAGE>

                  TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
   (all tabular amounts stated in thousands of U.S.dollars, except share data)
  (Information as at September 30, 1999, and for the Three-Month and Six-Month
             Periods Ended September 30, 1999 and 1998 is unaudited)

8.       Capital Stock
<TABLE>
<CAPTION>

           Authorized
            25,000,000          Preferred Stock with a par value of $1 per share
           125,000,000          Common Stock with no par value

         --------------------------- -----------------------------------------------------------------------------
                                                            Common      Thousands of   Preferred   Thousands of
         Issued and outstanding                              Stock          shares        Stock        shares
                                                               $                            $
         ---------------------------------------------------------------------------------------------------------
        <S>                                                    <C>          <C>         <C>            <C>
         Balance March 31, 1999                                330,493      31,648          -             -
         June 11, 1999 Common Stock issued
           on acquisition of Bona                               97,422       6,415
         Reinvested dividends                                       15          -
         ---------------------------------------------------------------------------------------------------------

         Balance September 30, 1999                            427,930      38,063          -             -
         ---------------------------------------------------------------------------------------------------------
</TABLE>

     As at September  30, 1999,  the Company had  reserved  3,641,750  shares of
Common  Stock for  issuance  upon  exercise of options  granted  pursuant to the
Company's 1995 Stock Option Plan. As at September 30, 1999,  options to purchase
a total of 2,583,866 shares of the Company's Common Stock were  outstanding,  of
which 1,030,398  options were then  exercisable at prices ranging from $21.50 to
$33.50 per share. The remaining outstanding options have exercise prices ranging
from $16.875 to $33.50 per share.  All  outstanding  options expire between July
19, 2005 and June 1, 2009, ten years after the date of each respective grant. In
addition,  as a result of the acquisition of Bona, the Company has an obligation
to grant an additional  185,000 options at an exercise price of $18.56 per share
to key members of Bona's senior  management.  The Company's  basic  earnings per
share is based  upon the  following  weighted  average  number of common  shares
outstanding:  38,063,639  shares  and  35,539,642  shares  for the three and six
months  ended  September  30,  1999,  respectively;  and  31,647,505  shares and
30,481,906  shares  for the three  and six  months  ended  September  30,  1998,
respectively.  Diluted  earnings per share is based upon the following  weighted
average number of common shares  outstanding:  38,063,639  shares and 35,541,116
for the three  and six  months  ended  September  30,  1999,  respectively;  and
31,647,505  shares and 30,537,491  for the three and six months ended  September
30, 1998, respectively.

9.       Other (Loss) Income

<TABLE>
<CAPTION>
                                                            Three Months                           Six Months
                                                        Ended September 30,                   Ended September 30,
                                                         1999          1998                    1999          1998
                                                          $              $                      $              $
        ----------------------------------------- --- ----------- -- ---------- -- -------- ----------- -- ---------- ---
        <S>                                             <C>            <C>                    <C>           <C>
        Gain on disposition of assets                      (24)          -                       (24)        7,117
        Miscellaneous - net                             (1,639)         (301)                 (3,729)         (944)
        ----------------------------------------- --- ----------- -- ---------- -- -------- ----------- -- ---------- ---

                                                        (1,663)         (301)                 (3,753)        6,173
        ----------------------------------------- --- ----------- -- ---------- -- -------- ----------- -- ---------- ---
</TABLE>


  10.    Commitments and Contingencies

     In July 1999,  the  Company  extended  its  time-charter  contract  for the
     1996-built Aframax tanker, the Seabridge, for an additional year.

<PAGE>


                 TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES         SCHEDULE A

              CONDENSED STATEMENTS OF INCOME AND RETAINED EARNINGS
                         (in thousands of U.S. dollars)
                                   (Unaudited)



<TABLE>
<CAPTION>

                                                      Three Months Ended September 30, 1999
                                       ------------------------------------------------------------------------
                                           Teekay    8.32% Notes                                    Teekay
                                          Shipping    Guarantor    Non-Guarantor                 Shipping Corp.
                                            Corp.   Subsidiaries   Subsidiaries   Eliminations  & Subsidiaries
                                              $           $            $               $               $
                                       ------------------------------------------------------------------------
<S>                                         <C>         <C>          <C>           <C>              <C>
Net voyage revenues                                      9,397       120,140        (41,743)          87,794
Operating expenses                           180         8,180       114,325        (41,743)          80,942
                                       -----------------------------------------------------------------------
    Income (loss) from vessel
operations                                  (180)        1,217         5,815                           6,852
Net interest income (expense)             (4,823)           49        (9,081)           (59)         (13,914)
Equity in net income  (loss) of
subsidiaries                              (3,722)                                     3,722
Other income (loss)                                                    4,790         (6,453)          (1,663)
                                       -----------------------------------------------------------------------
                                       -----------------------------------------------------------------------
Net (loss) income                         (8,725)        1,266         1,524         (2,790)          (8,725)
Retained earnings (deficit), beginning
of the period                            440,825       (32,217)      369,869       (337,652)         440,825
Dividends declared                        (8,184)                                                     (8,184)
                                       -----------------------------------------------------------------------
Retained earnings (deficit), end of
the period                               423,916       (30,951)      371,393       (340,442)         423,916
                                       =======================================================================
</TABLE>




<TABLE>
<CAPTION>
                                                      Three Months Ended September 30, 1998
                                        ------------------------------------------------------------------------
                                           Teekay    8.32% Notes                                    Teekay
                                          Shipping    Guarantor    Non-Guarantor                 Shipping Corp.
                                            Corp.   Subsidiaries   Subsidiaries   Eliminations  & Subsidiaries
                                              $           $            $               $               $
                                       -------------------------------------------------------------------------
<S>                                      <C>            <C>          <C>          <C>              <C>
Net voyage revenues                                      9,399       120,827        (41,617)        88,609
Operating expenses                           220         9,241        90,968        (41,617)        58,812
                                       -------------------------------------------------------------------------
    Income (loss) from vessel
operations                                  (220)          158        29,859                        29,797
Net interest income (expense)             (5,118)           39        (4,126)                       (9,205)
Equity in net income of subsidiaries      25,629                                    (25,629)
Other income (loss)                                                    6,027         (6,328)          (301)
                                       -------------------------------------------------------------------------
Net income before extraordinary items     20,291           197        31,760        (31,957)        20,291
Extraordinary loss on bond redemption     (7,306)                                                   (7,306)
                                       -------------------------------------------------------------------------
                                       -------------------------------------------------------------------------
Net income                                12,985           197        31,760        (31,957)        12,985
Retained earnings (deficit), beginning
of the period                            447,351       (33,990)      298,506       (264,516)       447,351
Dividends declared                        (6,804)                                                   (6,804)
                                       -------------------------------------------------------------------------
Retained earnings (deficit), end of
the period                               453,532       (33,793)      330,266       (296,473)       453,532
                                       =========================================================================
- ----------
(See Note 7)
</TABLE>


<PAGE>


                 TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES         SCHEDULE A

              CONDENSED STATEMENTS OF INCOME AND RETAINED EARNINGS
                         (in thousands of U.S. dollars)
                                                    (Unaudited)




<TABLE>
<CAPTION>
                                                        Six Months Ended September 30, 1999
                                        ------------------------------------------------------------------------
                                           Teekay    8.32% Notes                                    Teekay
                                          Shipping    Guarantor    Non-Guarantor                 Shipping Corp.
                                            Corp.   Subsidiaries   Subsidiaries   Eliminations  & Subsidiaries
                                              $           $            $               $               $
                                       -------------------------------------------------------------------------
<S>                                        <C>          <C>          <C>           <C>             <C>
Net voyage revenues                                      18,695      226,511        (86,493)        158,713
Operating expenses                             271       16,125      210,027        (86,493)        139,930
                                       -------------------------------------------------------------------------
    Income (loss) from vessel
operations                                    (271)       2,570       16,484                         18,783
Net interest income (expense)               (9,596)          49      (13,476)                       (23,023)
Equity in net income of subsidiaries         1,874                                   (1,874)
Other income (loss)                                                    9,099        (12,852)         (3,753)
                                       -------------------------------------------------------------------------
                                       -------------------------------------------------------------------------
Net (loss) income                           (7,993)       2,619       12,107        (14,726)         (7,993)
Retained earnings (deficit), beginning
of the period                              446,897      (33,570)     359,286       (325,716)        446,897
Dividends declared                         (14,988)                                                 (14,988)
                                       -------------------------------------------------------------------------
Retained earnings (deficit), end of
the period                                 423,916      (30,951)     371,393       (340,442)        423,916
                                       =========================================================================
</TABLE>

<TABLE>
<CAPTION>

                                                       Six Months Ended September 30, 1998
                                        ------------------------------------------------------------------------
                                           Teekay    8.32% Notes                                    Teekay
                                          Shipping    Guarantor    Non-Guarantor                 Shipping Corp.
                                            Corp.   Subsidiaries   Subsidiaries   Eliminations  & Subsidiaries
                                              $           $            $               $               $
                                       -------------------------------------------------------------------------

<S>                                      <C>           <C>           <C>            <C>               <C>
Net voyage revenues                                     18,822       250,624         (94,250)         175,196
Operating expenses                           534        18,372       189,750         (94,250)         114,406
                                       -------------------------------------------------------------------------
    Income (loss) from vessel
operations                                  (534)          450        60,874                           60,790
Net interest income (expense)            (12,859)           81        (8,446)                         (21,224)
Equity in net income of subsidiaries      59,132                                     (59,132)
Other income                                                          18,927         (12,754)           6,173
                                       -------------------------------------------------------------------------
Net income before extraordinary loss      45,739           531        71,355         (71,886)          45,739
Extraordinary loss on bond redemption     (7,306)                                                      (7,306)
                                       -------------------------------------------------------------------------
                                       -------------------------------------------------------------------------
Net income                                38,433           531        71,355         (71,886)          38,433
Retained earnings (deficit), beginning
of the period                            428,102       (34,324)      258,911        (224,587)         428,102
Dividends declared                       (13,003)                                                     (13,003)
                                       -------------------------------------------------------------------------
Retained earnings (deficit), end of
the period                               453,532       (33,793)      330,266        (296,473)         453,532
                                       =========================================================================
  ----------
  (See Note 7)
</TABLE>

<PAGE>



                   TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES       SCHEDULE A

                            CONDENSED BALANCE SHEETS
                         (in thousands of U.S. dollars)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                     As at September 30, 1999
                                        -----------------------------------------------------------------------------------
                                                            8.32% Notes                                        Teekay
                                         Teekay Shipping     Guarantor    Non-Guarantor                    Shipping Corp.
                                              Corp.        Subsidiaries    Subsidiaries    Eliminations    & Subsidiaries
                                                $                $              $                $               $
                                        -----------------------------------------------------------------------------------
<S>                                        <C>               <C>           <C>              <C>              <C>
ASSETS
Cash and cash equivalents                        321            34,834         113,671                           148,826
Other current assets                              41               818         146,599         (95,998)           51,460
                                        -----------------------------------------------------------------------------------
   Total current assets                          362            35,652         260,270         (95,998)          200,286
Vessels and equipment (net)                                    298,787       1,386,051                         1,684,838
Advances due from subsidiaries               188,458                                          (188,458)
Other assets (principally marketable
   securities, and investments in
subsidiaries)                                891,316                            15,292        (891,321)           15,287
Joint venture and associated companies                                          18,682                            18,682
                                        ===================================================================================
                                           1,080,136           334,439       1,680,295      (1,175,777)        1,919,093
                                        ===================================================================================
LIABILITIES & STOCKHOLDERS'
EQUITY
Current liabilities                            3,290             2,279         197,966         (97,185)          106,350
Long-term debt                               225,000                           733,920                           958,920
Due to (from) affiliates                                        (6,219)        232,330        (226,111)
                                        -----------------------------------------------------------------------------------
   Total liabilities                         228,290            (3,940)      1,164,216        (323,296)        1,065,270
                                        -----------------------------------------------------------------------------------
Minority Interest                                                                1,977                             1,977
STOCKHOLDERS' EQUITY
Capital stock                                427,930                23           5,943          (5,966)          427,930
Contributed capital                                            369,307         136,766        (506,073)
Retained earnings (deficit)                  423,916           (30,951)        371,393        (340,442)          423,916
                                        -----------------------------------------------------------------------------------
   Total stockholders' equity                851,846           338,379         514,102        (852,481)          851,846
                                        -----------------------------------------------------------------------------------
                                           1,080,136           334,439       1,680,295      (1,175,777)        1,919,093
                                        ===================================================================================
</TABLE>

<PAGE>
             TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES SCHEDULE A

                            CONDENSED BALANCE SHEETS (Contd.)
                         (in thousands of U.S. dollars)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                       As at March 31, 1999
                                         ----------------------------------------------------------------------------------
                                         ------------------ ------------- ---------------- --------------- ----------------
                                                            8.32% Notes                                        Teekay
                                              Teekay         Guarantor     Non-Guarantor                   Shipping Corp.
                                          Shipping Corp.    Subsidiaries   Subsidiaries     Eliminations   & Subsidiaries
                                                 $               $               $               $                $
                                         ------------------ ------------- ---------------- --------------- ----------------
<S>                                        <C>                <C>           <C>              <C>              <C>
ASSETS
Cash and cash equivalents                           5           33,313          85,117                           118,435
Other current assets                               28              768         142,414          (95,249)          47,961
                                         ------------------ ------------- ---------------- --------------- ----------------
  Total current assets                             33           34,081         227,531          (95,249)         166,396
Vessels and equipment (net)                                    306,764         967,775                         1,274,539
Advances due from subsidiaries                213,498                                          (213,498)
Other assets (principally marketable
   securities, and investments in
subsidiaries)                                 792,084                           11,290         (792,089)          11,285
                                         ================== ============= ================ =============== ================
                                            1,005,615          340,845       1,206,596       (1,100,836)       1,452,220
                                         ================== ============= ================ =============== ================
LIABILITIES & STOCKHOLDERS'  EQUITY
Current liabilities                             3,225            1,095         163,844          (95,995)          72,169
Long-term debt                                225,000                          377,661                           602,661
Due to (from) affiliates                                         3,990         163,096         (167,086)
                                         ------------------ ------------- ---------------- --------------- ----------------
                                         ------------------ ------------- ---------------- --------------- ----------------
  Total liabilities                           228,225            5,085         704,601         (263,081)         674,830
                                         ------------------ ------------- ---------------- --------------- ----------------
STOCKHOLDERS' EQUITY
Capital stock                                 330,493               23           5,943           (5,966)         330,493
Contributed capital                                            369,307         136,766         (506,073)
Retained earnings (deficit)                   446,897          (33,570)        359,286         (325,716)         446,897
                                         ------------------ ------------- ---------------- --------------- ----------------
                                         ------------------ ------------- ---------------- --------------- ----------------
  Total stockholders' equity                  777,390          335,760         501,995         (837,755)         777,390
                                         ================== ============= ================ =============== ================
                                            1,005,615          340,845       1,206,596       (1,100,836)       1,452,220
                                         ================== ============= ================ =============== ================
  --------------------------------------
  (See Note 7)
</TABLE>
<PAGE>

                  TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES        SCHEDULE A

                       CONDENSED STATEMENTS OF CASH FLOWS
                         (in thousands of U.S. dollars)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                          Six Months Ended September 30, 1999
                                          ------------------------------------------------------------------------
                                              Teekay     8.32% Notes                                    Teekay
                                             Shipping     Guarantor    Non-Guarantor                 Shipping Corp.
                                               Corp.    Subsidiaries   Subsidiaries   Eliminations  & Subsidiaries
                                                 $           $            $               $               $
                                          ------------------------------------------------------------------------
<S>                                         <C>          <C>            <C>              <C>            <C>
Cash and cash equivalents provided by
(used for)
OPERATING ACTIVITIES
                                          ------------------------------------------------------------------------
Net cash flow from operating activities      (9,751)        11,737        36,590                        38,576
                                          ------------------------------------------------------------------------

FINANCING ACTIVITIES
Repayments of long-term debt                                             (16,012)                      (16,012)
Prepayments of long-term debt                                            (10,000)                      (10,000)
Other                                       (35,476)       (10,208)       30,384                       (15,300)
                                           ----------------------------------------------------------------------
   Net cash flow from financing activities  (35,476)       (10,208)        4,372                       (41,312)
                                           ----------------------------------------------------------------------

INVESTING ACTIVITIES
Expenditures for vessels and equipment                          (8)      (21,132)                      (21,140)
Net cash flow from
purchase of Bona Shipholding Ltd.
   (net of cash acquired of $91,658)          45,543                                                    45,543
Other                                                                      8,724                         8,724
                                            ---------------------------------------------------------------------
   Net cash flow from investing activities    45,543            (8)      (12,408)                       33,127
                                            ---------------------------------------------------------------------
Increase in cash and cash equivalents            316         1,521        28,554                        30,391
Cash and cash equivalents, beginning of
the period                                         5        33,313        85,117                       118,435
                                            ---------------------------------------------------------------------
Cash and cash equivalents, end of the
period                                           321        34,834       113,671                       148,826
                                            =====================================================================
</TABLE>

<PAGE>

            TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES SCHEDULE A

                       CONDENSED STATEMENTS OF CASH FLOWS (Contd.)
                         (in thousands of U.S. dollars)
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                          Six Months Ended September 30, 1998
                                           ----------------------------------------------------------------------------
                                               Teekay        8.32% Notes                                    Teekay
                                              Shipping        Guarantor    Non-Guarantor                 Shipping Corp.
                                                Corp.       Subsidiaries   Subsidiaries   Eliminations  & Subsidiaries
                                                 $               $            $               $               $
                                            ---------------------------------------------------------------------------
<S>                                         <C>            <C>             <C>            <C>             <C>
Cash and cash equivalents provided by
(used for)
OPERATING ACTIVITIES
                                            --------------------------------------------------------------------------
   Net cash flow from operating activities    (15,522)       10,503          90,829                          85,810
                                            --------------------------------------------------------------------------

FINANCING ACTIVITIES
Proceeds from long-term debt                                                155,000                         155,000
Repayments of long-term debt                  (25,000)                      (14,951)                        (39,951)
Prepayments of long-term debt                (103,679)                     (115,000)                       (218,679)
Net proceeds from issuance of Common Stock     68,824                                                        68,824
Other                                          75,515         1,652         (90,100)                        (12,933)
                                            --------------------------------------------------------------------------
   Net cash flow from financing activities     15,660         1,652         (65,051)                        (47,739)
                                            --------------------------------------------------------------------------

INVESTING ACTIVITIES
Expenditures for vessels and equipment                       (1,258)        (40,602)                        (41,860)
Other                                                                        18,465                          18,465
                                            --------------------------------------------------------------------------
   Net cash flow from investing activities                   (1,258)        (22,137)                        (23,395)
                                            --------------------------------------------------------------------------
Increase in cash and cash equivalents             138        10,897           3,641                          14,676
Cash and cash equivalents, beginning of
the period                                         22        10,687          77,244                          87,953
                                            --------------------------------------------------------------------------
Cash and cash equivalents, end of the
period                                            160        21,584          80,885                         102,629
                                            ==========================================================================

  (See Note 7)
</TABLE>

<PAGE>

                  TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES
                               SEPTEMBER 30, 1999
                         PART I - FINANCIAL INFORMATION

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

     Teekay Shipping Corporation (the "Company") has changed its fiscal year end
from  March  31 to  December  31,  commencing  December  31,  1999,  in order to
facilitate  comparison of our operating  results to those of other  companies in
the transportation industry.

RESULTS OF OPERATIONS

General

     The Company is a leading provider of international  crude oil and petroleum
product transportation  services to major oil companies,  major oil traders, and
government agencies.  The Company's fleet consists of 75 vessels (including four
vessels  time-chartered-in  and three vessels owned by a joint  venture),  for a
total cargo-carrying capacity of approximately 7.4 million tonnes.

     During the six months ended  September 30, 1999,  approximately  61% of the
Company's net voyage  revenue was derived from spot voyages.  The balance of the
Company's revenue is generated by two other modes of employment:  time charters,
whereby vessels are chartered to customers for a fixed period;  and contracts of
affreightment ("COAs"),  whereby the Company carries an agreed quantity of cargo
for a customer over a specified  trade route over a given period of time. In the
six months ended  September 30, 1999,  approximately  15% of net voyage revenues
was generated by time  charters and COAs priced on a spot market  basis.  In the
aggregate,  approximately 75% of the Company's net voyage revenue during the six
months ended  September  30, 1999 was derived from spot voyages or time charters
and COAs priced on a spot market  basis,  with the  remaining  25% being derived
from  fixed-rate  time  charters and COAs.  This  dependence on the spot market,
which is within industry  norms,  contributes to the volatility of the Company's
revenue, cash flow from operations, and net income.

     Historically,   the  tanker   industry  has  been  cyclical,   experiencing
volatility  in  profitability  and asset  values  resulting  from changes in the
supply of, and demand for,  vessel  capacity.  In addition,  tanker markets have
historically  exhibited seasonal variations in charter rates. Tanker markets are
typically stronger in the winter months as a result of increased oil consumption
in the northern hemisphere and unpredictable  winter weather patterns which tend
to disrupt vessel scheduling.

     In December  1997,  the  Company  acquired  two  vessels and related  shore
support  services from an Australian  affiliate of Caltex  Petroleum.  These two
tankers,  together with one of the Company's existing Aframax tankers, have been
time-chartered  to  the  Caltex  affiliate  in  connection  with  the  Company's
provision of Caltex's oil transportation  requirements formerly provided by that
affiliate. In addition, the Company has converted one of its existing vessels to
a floating  storage  and  off-loading  vessel,  which is sharing  crews with the
vessels  employed  in the  Caltex  arrangement  (together  with the other  three
vessels involved in the arrangement, the "Australian Vessels"). Vessel operating
expenses for the Australian Vessels are substantially  higher than those for the
rest of the Company's  fleet,  primarily as a result of higher costs  associated
with  employing an  Australian  crew.  The TCE rates (as defined  below) for the
Australian Vessels are correspondingly  higher to compensate for these increased
costs.  During the six months ended  September 30, 1999, the Australian  Vessels
earned net voyage revenues and an average TCE rate of $18.1 million and $24,720,
respectively,  and incurred vessel operating expenses of $6.4 million, or $8,790
on a per  ship  per day  basis.  In  comparison,  during  the six  months  ended
September 30, 1998,  the Australian  Vessels  earned net voyage  revenues and an
average TCE rate of $18.7 million and $25,855 respectively,  and incurred vessel
operating expenses of $7.5 million,  or $10,250 on a per ship per day basis. The
results of operation  for the  Australian  Vessels are included in the Company's
Consolidated Financial Statements included herein.

<PAGE>


Acquisition of Bona Shipholding Ltd.

     On June 11, 1999, the Company acquired Bona  Shipholding Ltd.  ("Bona") for
aggregate  consideration  (including  estimated  transaction  expenses  of $19.0
million) of $450.3 million,  consisting of $39.9 million in cash, $294.0 million
of assumed debt (net of cash acquired of $91.7 million) and the balance of $97.4
million in shares of the  Company's  common  stock.  Bona was the third  largest
operator of medium-size tankers, controlling a fleet of vessels consisting of 15
Aframax tankers,  eight oil/bulk/ore  carriers and, through a joint venture, 50%
interests in one additional Aframax tanker and two Suezmax tankers. Bona engaged
in the transportation of oil, oil products, and dry bulk commodities,  primarily
in the  Atlantic  region.  Through  this  acquisition,  the Company has combined
Bona's market  strength in the Atlantic  region with the Company's  franchise in
the  Indo-Pacific  Basin.  For the year ended December 31, 1998, Bona earned net
voyage revenues of $148.9 million  resulting in income from vessel operations of
$29.5 million and net income of $16.6 million.

     The acquisition of Bona has been accounted for using the purchase method of
accounting.  Bona's operating  results are reflected in the Company's  financial
statements commencing the effective date of the acquisition.

     As a result  of this  acquisition,  the  Company  anticipates  annual  cost
savings of approximately  $10 million,  commencing  after an estimated  12-month
integration  period,  through a reduction in combined overhead costs,  increased
purchasing power, and other operational efficiencies.  The Company also believes
that the acquisition will create revenue  enhancement  opportunities as a result
of owning a larger fleet with a greater  selection of vessels to match  customer
demands  and enable  the  Company to  further  extend  the  breadth of  services
provided to its customers.

     Historically,  the Company  has  depreciated  its  vessels  for  accounting
purposes  over an economic life of 20 years down to estimated  residual  values.
Bona depreciated its vessels over an economic life of 25 years down to estimated
scrap  values,  the method used by the  majority of  companies  in the  shipping
industry.  Effective  April 1, 1999, the Company  extended the estimated  useful
life of its vessels to 25 years and also replaced the estimated  residual values
with estimated scrap values.  As a result,  the Company expects that its average
depreciation expense per vessel will decrease from historical levels.

     As a result of the Bona  acquisition,  the Company expects that its general
and administrative  expenses,  while remaining relatively stable on a per vessel
basis during the first few fiscal quarters of combined operations, will begin to
decline on a per vessel basis as efficiencies  are obtained from the integration
of the two companies'  operations.  The Company also  anticipates an increase in
interest expense arising from debt that was assumed as part of the acquisition.

     All  oil/bulk/ore  carriers  ("O/B/O")  owned by Bona  have  been  operated
through an O/B/O pool managed by a subsidiary of Bona. Net voyage  revenues from
the O/B/O pool will be  included on a 100% basis in the  Company's  consolidated
financial  statements.  Where the  Company  owns less than 50% of a vessel,  the
minority  participants'  share of the O/B/O pool is  reflected as a time charter
hire  expense.  The  Company  anticipates  that  these  O/B/Os may have a slight
negative  impact on the  Company's  TCE rates over the  medium- to  longer-term,
since these  vessels  tend to command  lower rates than modern  Aframax  tankers
under typical market conditions.

Results of Operations

     Bulk  shipping  industry  freight  rates are  commonly  measured at the net
voyage  revenue  level in terms of "time charter  equivalent"  (or "TCE") rates,
defined as voyage revenues less voyage expenses (excluding commissions), divided
by  revenue-generating  ship-days for the round-trip voyage. Voyage revenues and
voyage  expenses  are a function of the type of charter,  either spot charter or
time charter,  and port,  canal and fuel costs depending on the trade route upon
which a vessel is  sailing,  in  addition  to being a  function  of the level of
shipping  freight rates.  For this reason,  shipowners  base economic  decisions
regarding  the  deployment  of their  vessels upon  anticipated  TCE rates,  and
industry analysts  typically measure bulk shipping freight rates in terms of TCE
rates. Therefore,  the discussion of revenue below focuses on net voyage revenue
and TCE rates.

     In the near-term, the Company believes that TCE rates will remain weak as a
result of oil production  cutbacks,  and the large number of newbuilding tankers
that are expected to be delivered over the next six months.


<PAGE>


Quarter Ended September 30, 1999 Versus Quarter Ended September 30, 1998

     The Company incurred a net loss of $8.7 million,  or 23 cents per share, in
the quarter ended  September 30, 1999,  compared to net income of $13.0 million,
or 41 cents per share, in the quarter ended September 30, 1998.  Results for the
quarter ended September 30, 1998 included an extraordinary loss of $7.3 million,
or 23 cents per share, on the redemption of the Company's 9 5/8% First Preferred
Ship Mortgage Notes (the "9 5/8% Notes").  Results for the current  quarter were
affected by the decline in tanker freight rates,  partly offset by the change in
accounting estimate of the useful life of its vessels from 20 to 25 years.

Income from Vessel Operations

     The  Company's  average  fleet size  increased  49.8% in the quarter  ended
September 30, 1999 compared to the quarter ended  September 30, 1998, due mainly
to the acquisition of Bona.

     Net voyage revenues  decreased 1% to $87.8 million in the current  quarter,
compared to $88.6  million for the same  quarter  last year.  This is mainly the
result of a 36.9%  decline  in the  Company's  average  TCE rate in the  current
quarter to $14,008 from $22,187 in the same quarter last year,  partially offset
by the increase in fleet size.

     Vessel operating expenses,  which include crewing, repairs and maintenance,
insurance,   stores   and   lubes,   and   miscellaneous   expenses,   including
communications,  increased 72.6% to $36.3 million in the quarter ended September
30, 1999 from $21.0 million in the quarter ended  September 30, 1998 mainly as a
result  of the  addition  of the  Bona  vessels,  which  currently  have  higher
operating expenses than the remainder of Teekay's fleet.

     Time charter hire expense was $10.8 million in the quarter ended  September
30, 1999,  up from $8.4 million in the quarter  ended  September 30, 1998 due to
the Bona acquisition. The minority participants' net voyage revenue in the O/B/O
pool managed by a subsidiary  of Bona is reflected as time charter hire expense.
The average number of vessels  time-chartered-in  by the Company was four in the
current quarter, compared to five in the same quarter last year.

     Depreciation  and amortization  expense  increased 2.8% to $24.3 million in
the current quarter from $23.6 million in the same quarter last year, reflecting
the increase in fleet size arising from the  acquisition of Bona,  offset by the
change in estimated useful life of the vessels from 20 to 25 years. Depreciation
and  amortization  expense  included  amortization  of drydocking  costs of $1.8
million in the quarter ended September 30, 1999, compared to $2.2 million in the
quarter  ended  September  30, 1998.  Had we retained our previous  depreciation
policy and applied this policy to the Bona fleet,  depreciation  expense for the
current quarter would have been $8.3 million higher.


     General  and  administrative  expenses  rose  65.5% to $9.6  million in the
current quarter from $5.8 million in the same quarter last year,  primarily as a
result of the acquisition of Bona.

Interest Expense

     Interest  expense  increased  47.1% to $16.0 million in the current quarter
from $10.9 million in the same quarter last year, reflecting the additional debt
assumed as part of the Bona acquisition.



<PAGE>


Six Months Ended September 30, 1999 Versus Six Months Ended September 30, 1998

     Net loss for the six months ended  September 30, 1999 was $8.0 million,  or
22 cents per share, compared to net income of $38.4 million, or $1.26 per share,
for the same period last year. The results for the previous  period  included an
extraordinary  loss of $7.3 million,  or 24 cents per share,  arising from the 9
5/8% Notes redemption and gains on asset sales of $7.1 million,  or 23 cents per
share. There were no asset sales in the current period. The decrease in earnings
is mainly  the  result  of lower  TCE  rates,  partly  offset  by the  change in
accounting estimate of the useful life of its vessels from 20 to 25 years.

Income from Vessel Operations

     The Company's  average fleet size  increased  32.3% in the six months ended
September 30, 1999 compared to the six months ended  September 30, 1998,  due to
the acquisition of Bona.

     Net voyage revenues decreased 9.4% to $158.7 million in the current period,
compared to $175.2  million  for the same  period last year.  This is mainly the
result of a 33.3%  decline  in the  Company's  average  TCE rate in the  current
period to $14,782 from $22,146 in the same period last year, partially offset by
the increase in fleet size.

     Vessel operating expenses increased 42.6% to $59.6 million in the six
months ended September 30, 1999 from $41.8 million in the same period last year,
mainly as a result of the increase in fleet size.

     Time  charter  hire  expense  was $19.7  million  in the six  months  ended
September 30, 1999, up from $13.6 million in the six months ended  September 30,
1998, due to the Bona acquisition. The minority participants' net voyage revenue
in the O/B/O pool managed by a  subsidiary  of Bona is reflected as time charter
hire expense. The average number of vessels time-chartered-in by the Company was
four in the current period, the same as in the same period last year.

     Depreciation  and amortization  expense  decreased 8.3% to $43.9 million in
the current  period from $47.9 million in the same period last year,  reflecting
the  change  in  estimated  useful  life of the  vessels  from  20 to 25  years,
partially  offset by the increase in fleet size arising from the  acquisition of
Bona.  Depreciation and amortization expense included amortization of drydocking
costs of $4.2 million in the six months ended  September  30, 1999,  compared to
$4.6 million in the six months  ended  September  30, 1998.  Had we retained our
previous  depreciation  policy  and  applied  this  policy  to the  Bona  fleet,
depreciation expense would have been $13.9 million higher in the current period.

     General  and  administrative  expenses  rose 51.1% to $16.8  million in the
current  period from $11.1 million in the same period last year,  primarily as a
result of the acquisition of Bona.

Interest Expense

     Interest expense increased 7.3% to $26.7 million in the current period from
$24.9  million in the same  period last year,  reflecting  the  additional  debt
assumed as part of the Bona acquisition.

     The  following  table  illustrates  the  relationship  between  fleet  size
(measured in ship-days),  TCE  performance,  and operating  results per calendar
ship-day.  To  facilitate  comparison  to the  prior  periods'  results,  unless
otherwise indicated, the figures in the table below exclude the results from the
Company's Australian Vessels:


<PAGE>


<TABLE>
<CAPTION>

      ---- ---------------------------------------- -- ----------------------- -- -------------------------- --
                                                         Three Months Ended           Six Months Ended
                                                           September 30,                September 30,
                                                         1999          1998           1999           1998
      ---- ---------------------------------------- -- ---------- - ---------- -- ----------- -- ----------- --
           <S>                                        <C>          <C>           <C>            <C>
           International Fleet:
           Average number of ships                          66           43             58             43
           Total calendar ship-days                      6,107        3,957         10,533          7,785
           Revenue-generating ship-days (A)              5,774        3,713          9,926          7,362
           Net voyage revenue before
           commissions(B) (000's)                      $76,495      $80,779       $139,257       $160,362
      ---- ---------------------------------------- -- ---------- - ---------- -- ----------- -- ----------- --
      ---- ---------------------------------------- -- ---------- - ---------- -- ----------- -- ----------- --
           TCE (B/A)                                   $13,248      $21,756       $ 14,030       $ 21,782
      ---- ---------------------------------------- -- ---------- - ---------- -- ----------- -- ----------- --
      ---- ------------------------------------------------------ -- ---------- -- ----------- -- ----------- -
           Operating results per calendar ship-day:
                Net voyage revenue                     $12,059      $19,959        $12,788        $20,108
               Vessel operating expense                  5,673        4,924          5,461          4,854
               General and administrative expense        1,485        1,344          1,487          1,301
               Drydocking expense                          311          627            432            654
      ---- ---------------------------------------- -- ---------- - ---------- -- ----------- -- ----------- --
                 Operating cash flow per calendar
                   ship-day                             $4,590      $13,064         $5,408        $13,299
      ---- ---------------------------------------- -- ---------- - ---------- -- ----------- -- ----------- --
      ---- ---------------------------------------- -- ---------- - ---------- -- ----------- -- ----------- --

           Australian Vessels:
               Operating cash flow per calendar
                ship-day                               $14,297      $14,583        $14,443        $13,950
      ---- ---------------------------------------- -- ---------- - ---------- -- ----------- -- ----------- --
      ---- ---------------------------------------- -- ---------- - ---------- -- ----------- -- ----------- --

           Total Fleet:
               Operating cash flow per calendar
               ship-day                                 $5,130      $13,145         $5,982        $13,317
      ---- ---------------------------------------- -- ---------- - ---------- -- ----------- -- ----------- --
</TABLE>


LIQUIDITY AND CAPITAL RESOURCES

     As of September 30, 1999, the Company's  total  liquidity,  including cash,
marketable  securities,  and undrawn  long-term  lines of credit,  increased  to
$164.9 million,  up from $143.3 million as at March 31, 1999, mainly as a result
of cash acquired in the Bona acquisition. In addition, as of September 30, 1999,
the Company's fleet included 15 unencumbered vessels.

     Net cash flow from operating  activities  decreased to $38.6 million in the
six months ended  September  30, 1999 from $85.8  million in the same period one
year ago, mainly reflecting the decrease in TCE rates.

     The Company's  scheduled debt  repayments were $16.0 million during the six
months ended  September  30, 1999,  compared to $40.0 million in the same period
last year.

     During the six months  ended  September  30,  1999,  the  Company  incurred
capital  expenditures  for vessels and  equipment  of $19.6  million  mainly for
advances on two newbuilding  double-hull Aframax tankers,  delivered in July and
September 1999, respectively. Cash expenditures for drydocking were $1.5 million
in the six months  ended  September  30, 1999  compared to $6.0 million over the
same period one year ago, reflecting fewer scheduled  drydockings in the current
period.

     Dividends  declared  during the six months  ended  September  30, 1999 were
$15.0 million, or 43 cents per share.

     As part of its growth  strategy,  the  Company  will  continue  to consider
strategic  opportunities,  including the  acquisition of additional  vessels and
expansion into new markets.  The Company may choose to pursue such opportunities
through internal growth, joint ventures, or business  acquisitions.  The Company
intends to finance any future  acquisitions  through various sources of capital,
including internally generated cash flow, existing credit lines, additional debt
borrowings, and the issuance of additional shares of capital stock.

<PAGE>


YEAR 2000 COMPLIANCE

     The Company relies on computer systems,  software,  databases,  third party
electronic data  interchange  interfaces and embedded  processors to operate its
business.  Some of these  applications may be unable to appropriately  interpret
the calendar year 2000 and certain other dates and some level of modification or
replacement of such applications or embedded systems will be necessary.

     The Company has been actively engaged in systematically addressing the Year
2000 problem since December 1997. A Year 2000 Compliance Task Force comprised of
employees  from a broad  cross-section  of the Company has been charged with the
task of ensuring that the Company achieves Year 2000 compliance.  The Task Force
includes full-time  dedicated Year 2000 staff. The Company was largely Year 2000
compliant  on October 1, 1999 and  expects  to be fully Year 2000  compliant  by
mid-December of this year.

The Company's Year 2000 compliance project has been divided into several phases.

     1.   First,  the Company  completed a business and safety risk  analysis to
          prioritize the efforts of the Year 2000 Task Force. Those areas of the
          Company's  operations  that posed the greatest safety risk or were the
          most  important to the survival and  continuity  of the business  were
          assigned the highest priority.

     2.   Second,  a  full  inventory  of all  computer  hardware  and  software
          applications,  and all systems which utilize "embedded chips", both on
          the ships and in the Company's offices,  has been completed.  Embedded
          chips are used,  for example,  in  navigation  systems,  communication
          systems,   safety  and   detection   systems,   and   electrical   and
          electro-mechanical control systems on the Company's vessels.

     3.   Third,  a   comprehensive   audit  and  test  program  of  information
          technology and non-information  technology  systems,  such as embedded
          chips, was developed and deployed to ensure seamless operation through
          all of the dates which were  identified  as  potentially  problematic.
          These dates  include  August 22, 1999,  September 9, 1999,  January 1,
          2000, and February 29, 2000. Extensive safe testing on the vessels and
          off-line  testing  was done.  We  requested,  and in most  cases  have
          received,  Certificates  of Compliance from the  manufacturers  of the
          equipment  identified  in the inventory  phase as possibly  containing
          date sensitive functions.  In addition,  the Company completed a "Year
          2000 Readiness Survey" with its top customers,  lenders, suppliers and
          other  organizations  with  which it  conducts  business.  The  survey
          confirmed  that our key business  partners were aware of the Year 2000
          issue and have  actively  worked  towards Year 2000  compliance.  This
          "investigation phase" is now complete.

     4.   Fourth, the Company has essentially completed all remedial action with
          respect to all identified  non-compliant  systems and items.  Remedial
          action  includes  modifying,  repairing or replacing  systems or items
          which are of high safety or business  criticality,  or a "work around"
          strategy for less critical systems. Testing was carried out concurrent
          with the remedial action.  The Company  completed the majority of this
          work in August of this year.  The  Company  has now fully  aligned the
          Bona Y2K Project with its own. The  Company's  two  Australian-flagged
          product tankers were scheduled for remediation while in drydock during
          October and  November.  Remediation  of the first  vessel is complete.
          However, additional non-Y2K related repairs have delayed the length of
          time that this vessel must stay in drydock.  As a result of the delay,
          the second vessel  cannot be drydocked  due to customer  requirements.
          The project plan for the second vessel has been changed to allow for a
          riding squad to complete the remedial action. This method is more time
          consuming than the original  drydock plan,  and the target  completion
          date for this vessel is now December 15, 1999.

     5.   The final  phase  consists  of  preparing  contingency  plans,  vessel
          placement strategies,  and business continuity plans. These plans were
          developed and refined in consultation  with our key business  partners
          and have been communicated to those partners and customers. Drills are
          scheduled  for  December  1999 to ensure  that sea and shore staff are
          competent with contingency  instructions.  Global Positioning  Systems
          rollover was fully addressed  through  remedial action and contingency
          plans.
<PAGE>


     Although the Company  expects to be Year 2000 compliant in a timely manner,
no assurance can be given that all of the  Company's  systems,  including  those
acquired as part of its acquisition of Bona, will be Year 2000 compliant or that
its  customers,  lenders,  suppliers  or the other  organizations  with which it
conducts  business will become fully Year 2000 compliant in a timely manner.  If
the Company does not achieve full  compliance in a timely manner or complete its
Year 2000 project  within its current cost  estimates,  or if one or more of its
key customers,  bankers, lenders, suppliers or other organizations with which it
does business fails to become fully Year 2000 compliant, the Company's business,
financial condition and results of operations could be adversely affected. There
are also risks inherent in the Company's  operations  arising from the potential
failure of systems and equipment  aboard other vessels sharing  navigable waters
with the  Company's  vessels  as well as  problems  which  could  arise from the
malfunction or failure of port and shore-based infrastructure systems.

     The Company  estimates  that it will cost $2.5 million to achieve Year 2000
compliance.  The majority of these costs will either be recovered  directly from
customers of the Company pursuant to contractual arrangements currently in place
or  represent  ongoing  equipment  upgrades  which  would  have been  undertaken
regardless of the Year 2000 issues.  Based on the findings of the Year 2000 Task
Force to date, the Company does not expect Year 2000 compliance  costs to have a
material adverse effect on the Company.

FORWARD-LOOKING STATEMENTS

     This Report on Form 6-K for the quarterly  period ended  September 30, 1999
contains certain forward-looking  statements (as such term is defined in Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934,  as amended)  concerning  future  events and the Company's
operations,  performance  and financial  condition,  including,  in  particular,
statements  regarding:  TCE rates in the  near-term;  tanker  supply and demand;
supply and demand for oil;  expectations  as to  funding  the  Company's  future
capital requirements; future capital expenditures; the Company's growth strategy
and  measures to implement  such  strategy;  cost savings and other  benefits or
changes  that may be  realized  in  connection  with,  or  result  from the Bona
acquisition;  the Company's  ability to effectively  integrate the operations of
Bona with the  Company's  operations;  the effect the O/B/O pool may have on the
Company's  TCE rates;  performance  by counter  parties  to  interest  rate swap
agreements;  and Year  2000  compliance.  Words  such as  "expects,"  "intends,"
"plans," "believes," "anticipates," "estimates" and variations of such words and
similar expressions are intended to identify forward-looking  statements.  These
statements  involve  known and  unknown  risks  and are  based  upon a number of
assumptions   and  estimates   which  are  inherently   subject  to  significant
uncertainties  and  contingencies,  many of which are beyond the  control of the
Company. Actual results may differ materially from those expressed or implied by
such  forward-looking  statements.  Factors that could cause  actual  results to
differ materially  include,  but are not limited to: changes in production of or
demand  for  oil and  petroleum  products,  either  generally  or in  particular
regions;  the cyclical  nature of the tanker  industry and its dependence on oil
markets;  the supply of tankers available to meet the demand for  transportation
of petroleum  products;  greater than anticipated  levels of tanker  newbuilding
orders or less than anticipated  rates of tanker  scrapping;  changes in trading
patterns  significantly  impacting  overall  tanker  tonnage  requirements;  the
Company's dependence on spot oil voyages;  competitive factors in the markets in
which the Company operates;  environmental  and other regulation;  the Company's
potential  inability  to  achieve  and  manage  growth;  risks  associated  with
operations outside the United States; the potential  inability of the Company to
generate  internal cash flow and obtain  additional debt or equity  financing to
fund  capital  expenditures;  the  Company's  potential  inability  to  identify
embedded processors in a timely manner or to achieve Year 2000 compliance within
current cost  estimates;  the failure of the Company's key business  partners to
achieve  Year  2000  compliance  and  the  subsequent  impact  on the  Company's
operating results;  the Company's potential inability to successfully  integrate
Bona into the Company's operations; and other factors detailed from time to time
in the Company's  periodic  reports filed with the U.S.  Securities and Exchange
Commission.  The Company  expressly  disclaims any  obligation or undertaking to
release  publicly  any updates or revisions  to any  forward-looking  statements
contained  herein to  reflect  any  change in the  Company's  expectations  with
respect thereto or any change in events,  conditions or  circumstances  on which
any such statement is based.








<PAGE>


                  TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES
                               SEPTEMBER 30, 1999
                         PART I - FINANCIAL INFORMATION

ITEM 3 -          MARKET RATE RISKS

     The Company is exposed to market risk from  interest  and foreign  currency
rate  fluctuations.  The Company uses  interest  rate swaps and forward  foreign
currency contracts to manage these risks, but does not use financial instruments
for trading or speculative purposes.

Interest Rate Risk

     The  Company  invests  its  cash and  marketable  securities  in  financial
instruments  with a duration of less than three months within the  parameters of
its investment  policy and guidelines.  The majority of these  investments pay a
rate of return that fluctuates due to changes in market interest rates.

     The Company uses  interest rate swaps to manage the impact of interest rate
changes on earnings  and cash  flows.  The  differential  to be paid or received
under  these  swap  agreements  is  accrued  as  interest  rates  change  and is
recognized as an adjustment to interest expense.  Premiums and receipts, if any,
are  recognized  as  adjustments  to  interest  expense  over  the  lives of the
individual contracts.

Foreign Exchange Rate Risk

     The international tanker industry's functional currency is the U.S. dollar.
Virtually  all of the  Company's  revenues are earned and most of its  operating
costs are paid in U.S. dollars.  However, the Company incurs a limited amount of
operating,  drydocking,  and overhead expenses in foreign currencies,  primarily
the Japanese Yen, Korean Won,  Singapore Dollar,  Canadian Dollar and Australian
Dollar.  Approximately  25% of vessel and voyage,  drydocking and overhead costs
and expenditures are denominated in these currencies.  The Company can shift its
purchase of goods and services from one country to another and,  thus,  from one
currency to another, on relatively short notice.

     The Company  enters into forward  contracts as a hedge  against  changes in
relevant foreign exchange rates.  Market value gains and losses are deferred and
recognized during the period in which the hedged  transaction is recorded in the
accounts.


Fair Value of Financial Instruments

The estimated fair value of the Company's financial instruments is as follows:
<TABLE>
<CAPTION>
                                             Contract              Carrying Amount                Fair
                                              Amount            Asset          Liability          Value
- ---------------------------------------- ----------------- ---------------- ---------------- ----------------
<S>                                          <C>                                <C>                 <C>
September 30, 1999:
FX Forward Contracts                           $   4,691                        $                     $    26
Interest Rate Swap Agreements
  - net receivable position                      100,000                                                3,137
Debt                                           1,001,407                         1,001,407            984,532

March 31, 1999
FX Forward Contracts                           $   2,905                        $                     $   (22)
Debt                                             641,719                           641,719            637,219
- ---------------------------------------- ----------------- ---------------- ---------------- ----------------
</TABLE>

Inflation

     Although  inflation has had a moderate impact on operating,  drydocking and
corporate  overhead  expenses,  management  does not consider  inflation to be a
significant  risk to  direct  costs  in the  current  and  foreseeable  economic
environment.  However,  in the event that inflation becomes a significant factor
in the world economy, inflationary pressures could result in increased operating
and financing costs.


<PAGE>


                                   TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES
                                                SEPTEMBER 30, 1999

                                            PART II - OTHER INFORMATION

Item 1 - Legal Proceedings

         None

Item 2 - Changes in Securities

         None

Item 3 - Defaults Upon Senior Securities

         None

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

     The Company's  1999 Annual Meeting of  Shareholders  was held on August 31,
1999. The following persons were elected directors for the terms set forth below
by the votes set forth opposite their names:

<TABLE>
<CAPTION>
                                                   Votes against            Shares Which              Broker
  Terms Expiring in 2000         Votes For          or Withheld              Abstained              Non-Votes
  ----------------------         ---------          -----------              ---------              ---------
<S>                             <C>                 <C>                     <C>                     <C>
Arthur F. Coady                 29,955,931              27,120                   N/A                     N/A
C. Sean Day                     29,956,031              27,020                   N/A                     N/A
Michael D. Dingman              29,955,181              27,870                   N/A                     N/A

                                                   Votes against            Shares Which              Broker
  Terms Expiring in 2001         Votes For          or Withheld              Abstained              Non-Votes
  ----------------------         ---------          -----------              ---------              ---------

Morris L. Feder                 29,957,181              25,870                   N/A                     N/A
Leif O. Hoegh                   29,955,531              27,520                   N/A                     N/A
Steve G. K. Hsu                 29,958,231              24,820                   N/A                     N/A

                                                   Votes against            Shares Which              Broker
  Terms Expiring in 2002         Votes For          or Withheld              Abstained              Non-Votes
  ----------------------         ---------          -----------              ---------              ---------

Thomas Kuo-Yuen Hsu             29,958,231              24,820                   N/A                     N/A
Axel Karlshoej                  29,955,831              27,220                   N/A                     N/A
Bjorn Moller                    29,955,431              27,620                   N/A                     N/A

     Shareholders   also  (a)  approved   Amended  and   Restated   Articles  of
Incorporation of the Company,  (b) approved an amendment to the Company's Bylaws
to create a  classified  Board of Directors  and (c)  ratified the  selection of
Ernst & Young, Chartered Accountants, as independent auditors of the Company for
the fiscal year ending December 31, 1999, as set forth below:

                                                   Votes against            Shares Which              Broker
                                 Votes For          or Withheld              Abstained              Non-Votes
                                 ---------          -----------              ---------              ---------
Amended and Restated
Articles of Incorporation       20,489,118           6,607,195                22,006               2,864,732

Amendment to Bylaws             21,225,241           5,872,543                20,535               2,864,732

Ernst & Young                   29,959,761              11,706                11,584                     N/A

</TABLE>

Item 5 - Other Information

         None

Item 6 - Exhibits and Reports on Form 6-K

a.       Exhibits
                  27.1 Financial Data Schedule

b.       Reports on Form 6-K
                  None

THIS  REPORT  ON  FORM  6-K  IS  HEREBY   INCORPORATED  BY  REFERENCE  INTO  THE
REGISTRATION  STATEMENT OF THE COMPANY ON FORM F-3 FILED WITH THE  COMMISSION ON
OCTOBER 4, 1995.




<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.

                                                     TEEKAY SHIPPING CORPORATION




Date: November 15, 1999                By:                  /s/ Peter S. Antturi
                                                                Peter S. Antturi
                                      Vice President and Chief Financial Officer

<TABLE> <S> <C>

<ARTICLE>                                                                   5
<LEGEND>
THIS SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  EXTRACTED  FROM TEEKAY
SHIPPING CORPORATION AND SUBSIDIARIES  CONSOLIDATED  FINANCIAL STATEMENTS 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-31-1999
<PERIOD-START>                                                    APR-01-1999
<PERIOD-END>                                                      SEP-30-1999
<CASH>                                                                148,826
<SECURITIES>                                                                0
<RECEIVABLES>                                                          21,992
<ALLOWANCES>                                                                0
<INVENTORY>                                                                 0
<CURRENT-ASSETS>                                                      200,286
<PP&E>                                                              2,284,865
<DEPRECIATION>                                                        600,027
<TOTAL-ASSETS>                                                      1,919,093
<CURRENT-LIABILITIES>                                                 106,350
<BONDS>                                                               958,683
                                                       0
                                                                 0
<COMMON>                                                              427,930
<OTHER-SE>                                                            423,916
<TOTAL-LIABILITY-AND-EQUITY>                                        1,919,093
<SALES>                                                                     0
<TOTAL-REVENUES>                                                      235,558
<CGS>                                                                       0
<TOTAL-COSTS>                                                          76,845
<OTHER-EXPENSES>                                                      139,930
<LOSS-PROVISION>                                                            0
<INTEREST-EXPENSE>                                                     26,710
<INCOME-PRETAX>                                                        (7,993)
<INCOME-TAX>                                                                0
<INCOME-CONTINUING>                                                    (7,993)
<DISCONTINUED>                                                              0
<EXTRAORDINARY>                                                             0
<CHANGES>                                                                   0
<NET-INCOME>                                                           (7,993)
<EPS-BASIC>                                                           (0.22)
<EPS-DILUTED>                                                           (0.22)



</TABLE>


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