TEEKAY SHIPPING CORP
6-K, 2000-08-14
DEEP SEA FOREIGN TRANSPORTATION OF FREIGHT
Previous: GREENPOINT FINANCIAL CORP, 10-Q, EX-27.1, 2000-08-14
Next: TEEKAY SHIPPING CORP, 6-K, EX-27.1, 2000-08-14






                                                   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 June 30, 2000

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

                                                     TK House
                                              Bayside Executive Park
                                           West Bay Street & Blake Road
                                        P.O. Box AP-59213, 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 JUNE 30, 2000


                                      INDEX



PART I:   FINANCIAL INFORMATION                                             PAGE

Item 1.  Financial Statements

              Independent Accountants' Report................................  3

              Consolidated Statements of Income and Retained Earnings
                  for the three and six months ended June 30, 2000 and 1999..  4

              Consolidated Balance Sheets
                  June 30, 2000 and December 31, 1999........................  5

              Consolidated Statements of Cash Flows
                  for the six months ended June 30, 2000 and 1999............  6

              Notes to Consolidated Financial Statements.....................  7

              Schedule A to the Consolidated Financial Statements............ 10


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

Item 3.  Market Rate Risks................................................... 20

PART II: OTHER INFORMATION................................................... 21

SIGNATURES................................................................... 22




<PAGE>


              INDEPENDENT ACCOUNTANTS' REPORT ON REVIEW OF INTERIM
                              FINANCIAL INFORMATION

To the Shareholders and Board of Directors of
Teekay Shipping Corporation

We have reviewed the accompanying  consolidated balance sheet of Teekay Shipping
Corporation and  subsidiaries  as of June 30, 2000 and the related  consolidated
statements of income for the three and six month periods ended June 30, 2000 and
1999 and the  related  consolidated  statements  of cash flows for the six month
periods  ended June 30, 2000 and 1999.  Our review also  included the  financial
schedule listed in Index Item 1. These financial statements and schedule are the
responsibility of the Company's management.

We  conducted  our  reviews in  accordance  with  standards  established  by the
American  Institute  of  Certified  Public  Accountants.  A  review  of  interim
financial  information consists principally of applying analytical procedures to
financial  data, and making  inquiries of persons  responsible for financial and
accounting  matters.  It is  substantially  less  in  scope  than  an  audit  in
accordance with generally accepted auditing  standards,  which will be performed
for the full year with the  objective of  expressing  an opinion  regarding  the
financial  statements taken as a whole.  Accordingly,  we do not express such an
opinion.

Based on our reviews, we are not aware of any material modifications that should
be made to the consolidated  financial statements and schedule referred to above
for them to be in conformity with accounting  principles  generally  accepted in
the United States.

We have  previously  audited,  in accordance with auditing  standards  generally
accepted in the United States, the consolidated balance sheet of Teekay Shipping
Corporation  and   subsidiaries  as  of  December  31,  1999,  and  the  related
consolidated  statements of income and retained earnings, and cash flows for the
nine month  period then ended,  not  presented  herein,  and in our report dated
February 11, 2000,  we expressed an  unqualified  opinion on those  consolidated
financial  statements.  In  our  opinion,  the  information  set  forth  in  the
accompanying  consolidated balance sheet and related schedule as of December 31,
1999,  is  fairly  stated,  in  all  material  respects,   in  relation  to  the
consolidated balance sheet from which it has been derived.



Nassau, Bahamas,                                           /s/ ERNST & YOUNG
July 19, 2000                                              Chartered Accountants




<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 June 30,     Six Months Ended June 30,
                                                             2000           1999           2000            1999
                                                              $               $              $               $
                                                                 (unaudited)                   (unaudited)
<S>                                                    <C>                 <C>            <C>            <C>

NET VOYAGE REVENUES
Voyage revenues                                             201,200           98,626      383,462         191,638
Voyage expenses                                              58,580           27,707      120,775          50,721
-------------------------------------------------------------------------------------------------------------------

Net voyage revenues                                         142,620           70,919      262,687         140,917
-------------------------------------------------------------------------------------------------------------------

OPERATING EXPENSES
Vessel operating expenses                                    34,723           23,326       69,492          45,584
Time-charter hire expense                                    13,114            8,880       26,080          16,650
Depreciation and amortization                                24,624           19,645       49,666          41,671
General and administrative                                    9,059            7,137       18,581          14,464
-------------------------------------------------------------------------------------------------------------------

                                                             81,520           58,988      163,819         118,369
-------------------------------------------------------------------------------------------------------------------

Income from vessel operations                                61,100           11,931       98,868          22,548
-------------------------------------------------------------------------------------------------------------------

OTHER ITEMS
Interest expense                                            (19,275)         (10,738)     (39,265)        (20,505)
Interest income                                               4,137            1,629        7,390           2,990
Other income (loss) (note 8)                                    785           (2,090)        (307)         (2,429)
-------------------------------------------------------------------------------------------------------------------

                                                            (14,353)         (11,199)     (32,182)        (19,944)
-------------------------------------------------------------------------------------------------------------------

Net income                                                   46,747              732       66,686           2,604
Retained earnings, beginning of the period                  415,886          446,897      404,130         451,829
-------------------------------------------------------------------------------------------------------------------
                                                            462,633          447,629      470,816         454,433
Dividends declared                                           (8,217)          (6,804)     (16,400)        (13,608)
-------------------------------------------------------------------------------------------------------------------

Retained earnings, end of the period                        454,416          440,825      454,416         440,825
-------------------------------------------------------------------------------------------------------------------

Earnings per Common Share (note 6)
     - Basic                                                   1.22             0.02         1.75            0.08

     - Diluted                                                 1.19             0.02         1.72            0.08

-------------------------------------------------------------------------------------------------------------------
</TABLE>

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


<PAGE>


                                    TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES

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

                                                                                   As at                As at
                                                                                 June 30,            December 31,
                                                                                   2000                  1999
                                                                                   ----                  ----
                                                                                     $                    $
                                                                                     -                    -
                                                                                (unaudited)
<S>                                                                             <C>                  <C>
      ASSETS
      Current
      Cash and cash equivalents                                                  126,123                220,327
      Accounts receivable                                                         35,615                 30,753
      Prepaid expenses and other assets                                           40,104                 29,579
      ---------------------------------------------------------------------------------------------------------------

      Total current assets                                                       201,842                280,659
      ---------------------------------------------------------------------------------------------------------------

      Marketable securities (note 2)                                              17,030                  6,054
      Vessels and equipment
           at cost, less accumulated depreciation of $639,453
           (December 31, 1999 - $624,727) (note 5)                             1,644,090              1,666,755
      ---------------------------------------------------------------------------------------------------------------

                                                                               1,661,120              1,672,809
      ---------------------------------------------------------------------------------------------------------------

      Investment in  joint venture                                                18,440                 19,402
      Other assets                                                                14,232                  9,814
      ---------------------------------------------------------------------------------------------------------------

                                                                               1,895,634              1,982,684
      ---------------------------------------------------------------------------------------------------------------

      LIABILITIES AND STOCKHOLDERS' EQUITY
      Current
      Accounts payable                                                            23,149                 20,431
      Accrued liabilities                                                         45,157                 39,515
      Current portion of long-term debt (note 5)                                  83,826                 66,557
      ---------------------------------------------------------------------------------------------------------------

      Total current liabilities                                                  152,132                126,503
      ---------------------------------------------------------------------------------------------------------------
      Long-term debt (note 5)                                                    849,754              1,018,610
      Other long-term liabilities                                                  4,400                  3,400
      ---------------------------------------------------------------------------------------------------------------

      Total liabilities                                                        1,006,286              1,148,513
      ---------------------------------------------------------------------------------------------------------------
      Minority interest                                                            3,258                  2,104
      Stockholders' equity
      Capital stock (note 6)                                                     431,674                427,937
      Retained earnings                                                          454,416                404,130
      ---------------------------------------------------------------------------------------------------------------

      Total stockholders' equity                                                 886,090                832,067
      ---------------------------------------------------------------------------------------------------------------

                                                                               1,895,634              1,982,684
      ---------------------------------------------------------------------------------------------------------------
</TABLE>

Commitments and contingencies (note 7)

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



<PAGE>


                                    TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES

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

                                                                               Six Months Ended June 30,
                                                                                2000                 1999
                                                                                ----                 ----
                                                                                  $                   $
                                                                                  -                   -
                                                                                      (unaudited)
<S>                                                                        <C>                      <C>

Cash and cash equivalents provided by (used for)

OPERATING ACTIVITIES
Net income                                                                    66,686                  2,604
Add charges to operations not requiring
  a payment of cash and cash equivalents:
     Depreciation and amortization                                            49,666                 41,671
     Equity income (net of dividends received of $2.98 million)                  962                      -
     Future income taxes                                                       1,000                    500
     Loss on disposition of assets                                             1,004                      -
     Other - net                                                                (122)                   765
Change in non-cash working capital items related to
  operating activities                                                        (7,226)                 1,397
----------------------------------------------------------------------------------------------------------------

Net cash flow from operating activities                                      111,970                 46,937
----------------------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES
Proceeds from long-term debt                                                  11,000                 50,000
Scheduled repayments of long-term debt                                       (16,861)               (15,997)
Prepayment of long-term debt                                                (145,726)                     -
Proceeds from stock options exercised                                          3,722                      -
Cash dividends paid                                                          (16,387)               (13,595)
Capitalized loan costs                                                             -                   (278)
----------------------------------------------------------------------------------------------------------------

Net cash flow from financing activities                                     (164,252)                20,130
----------------------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES
Expenditures for vessels and equipment                                       (35,066)               (29,730)
Expenditures for drydocking                                                   (3,561)                (3,052)
Proceeds from disposition of assets                                            9,710                      -
Net cash acquired through purchase of Bona Shipholding Ltd. (note 9)               -                 51,774
Acquisition costs related to purchase of  Bona Shipholding Ltd. (note 9)      (2,127)                (4,803)
Proceeds on sale of available-for-sale securities                                  -                 21,029
Purchases of available-for-sale securities                                   (10,878)                     -
----------------------------------------------------------------------------------------------------------------

Net cash flow from investing activities                                      (41,922)                35,218
----------------------------------------------------------------------------------------------------------------

Increase (decrease) in cash and cash equivalents                             (94,204)               102,285
Cash and cash equivalents, beginning of the period                           220,327                 66,133
----------------------------------------------------------------------------------------------------------------

Cash and cash equivalents, end of the period                                 126,123                168,418
----------------------------------------------------------------------------------------------------------------
</TABLE>

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




<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 June 30, 2000 and for the Three and
                    Six Month Periods Ended June 30, 2000 and
                               1999 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
         nine  month  period  ended   December  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 and six month  periods  ended
         June 30, 2000 are not necessarily indicative of those for a full fiscal
         year.

2.       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.

3.       Cash Flows

         Cash  interest  paid during the six month  periods ended June 30, 2000
         and  1999  totalled   approximately   $39,742,000   and   $27,355,000,
         respectively.

4.       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.  The  Company's  Australian
         ship-owning  subsidiaries are subject to income taxes (see Note 8). The
         Company  accounts for such taxes using the liability method pursuant to
         Statement of Financial  Accounting  Standards No. 109, " Accounting for
         Income Taxes".

5.       Long-Term Debt

                                                     June 30,       December 31,
                                                      2000              1999
                                                       $                 $
                                                    ----------------------------

         Revolving Credit Facilities................  535,000          634,000
         First Preferred Ship Mortgage Notes (8.32%)
           due through 2008.........................  189,274          225,000

         Term Loans due through 2009 ...............  209,306          226,167
                                                    -----------     ------------
                                                      933,580        1,085,167
         Less current portion.......................   83,826           66,557
                                                    -----------     ------------
                                                      849,754        1,018,610
                                                    ===========     ============








<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 June 30, 2000 and for the Three and
                    Six Month Periods Ended June 30, 2000 and
                               1999 is unaudited)

         The  Company  has  two  long-term   Revolving  Credit  Facilities  (the
         "Revolvers")  available  which,  as  at  June  30, 2000,  provided  for
         borrowings  of up to $630.0  million.  Interest  payments  are based on
         LIBOR (June 30, 2000:  6.77%;  December  31, 1999:  6.0%) plus a margin
         depending on the  financial  leverage of the Company;  at June 30, 2000
         the margins ranged  between 0.6% and 0.9% (December 31, 1999:  0.6% and
         0.9%). The amount available under the Revolvers  reduces  semi-annually
         with final  balloon  reductions  in 2006 and 2008.  The  Revolvers  are
         collaterized  by  first  priority  mortgages  granted  on  forty of the
         Company's  Aframax  tankers and  oil/bulk/ore  carriers,  together with
         certain other related collateral,  and a guarantee from the Company for
         all amounts outstanding under the Revolvers.

         The 8.32% First Preferred Ship Mortgage Notes due February 1, 2008 (the
         "8.32% Notes") are  collaterized by first preferred  mortgages on seven
         of the Company's  Aframax tankers,  together with certain other related
         collateral,and are guaranteed by seven subsidiaries of the Company 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 June 30,
         2000, the fair value of these net assets  approximated  $216.5 million.
         The 8.32% Notes are also subject to a sinking  fund,  which will retire
         $45.0 million  principal  amount of the 8.32% Notes on each February 1,
         commencing  2004.  During the quarter,  the Company  repurchased  $35.7
         million of the 8.32% Notes outstanding.

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

         The Company has several term loans  outstanding,  which, as at June 30,
         2000,  totalled  $209.3 million.  Interest  payments are based on LIBOR
         plus a margin.  At June 30, 2000,  the margins ranged between 0.65% and
         1.25%. The term loans reduce in quarterly or semi-annual  payments with
         varying  maturities  through  2009.  All term loans of the  Company are
         collateralized by first preferred mortgages on the vessels to which the
         loans relate,  together with certain other  collateral,  and guarantees
         from the Company.

         As at June 30, 2000,  the Company was committed to a series of interest
         rate swap  agreements  whereby $200 million of the  Company's  floating
         rate debt was  swapped  with fixed rate  obligations  having an average
         remaining  term  of 3.3  years,  expiring  between  December  2001  and
         February  2005.  These  agreements  effectively  change  the  Company's
         interest  rate  exposure on $200 million of debt from a floating  LIBOR
         rate to an  average  fixed  rate of 6.28%.  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.

6.       Capital Stock

           Authorized
            25,000,000         Preferred Stock with a par value of $1 per share
           725,000,000         Common Stock with a par value of $0.001 per share
<TABLE>
<CAPTION>
         ------------------------------------------------------------------------------------------
                                                Common      Thousands of   Preferred    Thousands
         Issued and outstanding                  Stock         shares        Stock      of shares
                                                   $                           $
         ------------------------------------------------------------------------------------------
<S>                                          <C>            <C>            <C>        <C>
         Balance December 31, 1999               427,937        38,064         -            -
         Reinvested dividends                         13             1         -            -
         Exercise of stock options                 3,724           186         -            -
         ------------------------------------------------------------------------------------------
         Balance June 30, 2000                   431,674        38,251         -            -
         ------------------------------------------------------------------------------------------
</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 June 30, 2000 and for the Three and
                    Six Month Periods Ended June 30, 2000 and
                               1999 is unaudited)

         As at June 30,  2000,  the Company  had  reserved  6,298,571  shares of
         Common Stock for issuance upon exercise of options granted  pursuant to
         the Company's  1995 Stock Option Plan. As at June 30, 2000,  options to
         purchase a total of 3,764,454 shares of the Company's Common Stock were
         outstanding, of which 1,510,907 options were then exercisable at prices
         ranging from  $16.875 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 March 6, 2010,
         ten years after the date of each respective  grant. The Company's basic
         earnings per share is based upon the following  weighted average number
         of common shares  outstanding:  38,205,775 shares and 38,137,694 shares
         for the three and six month periods ended June 30, 2000; and 32,987,909
         shares and  32,321,751 shares for the three and six month periods ended
         June 30, 1999. Diluted  earnings per share is based  upon the following
         weighted average number of common shares  outstanding:39,254,441 shares
         and  38,744,309  shares for the three and six month periods  ended June
         30, 2000; and 32,998,350 shares and 32,326,362 shares for the three and
         six month periods ended June 30, 1999.

7.       Commitments and Contingencies

         The Company has  guaranteed  50% of the  outstanding  mortgage  debt in
         Soponata-Teekay  Limited,  a joint  venture  company,  totalling  $27.5
         million as at June 30,  2000.  The  Company  has a 50%  interest in the
         joint  venture  company  which owns three  vessels (one Aframax and two
         Suezmax tankers).

         The Company has guaranteed its share of committed, uncalled capital, in
         certain   limited   partnerships,   which  own  two  of  the  Company's
         oil/bulk/ore carriers, totalling $1.8 million as at June 30, 2000.

         As at June 30,  2000,  the Company was  committed  to foreign  exchange
         contracts for the forward purchase of approximately  Singapore  dollars
         5.6 million,  Australian  dollars 0.6 million and Norwegian kroner 28.7
         million for U.S.  dollars,  at an average rate of Singapore dollar 1.71
         per U.S. dollar,  Australian  dollar 0.60 per U.S. dollar and Norwegian
         kroner 8.19 per U.S. dollar,  respectively,  for the purpose of hedging
         accounts payable and accrued liabilities.

8.       Other Income (Loss)
<TABLE>
<CAPTION>

                                                               Three Months Ended              Six Months Ended

                                                            June 30,        June 30,       June 30,        June 30,
                                                              2000            1999           2000            1999
                                                                $              $               $              $
                                                           ---------------------------------------------------------
<S>                                                         <C>            <C>            <C>              <C>


         Loss on disposition of assets...................         -             -          (1,004)             -
         Equity income from joint venture................     1,193             -           2,012              -
         Future income taxes.............................      (500)         (500)         (1,000)        (1,000)
         Miscellaneous...................................        92        (1,590)           (315)        (1,429)
                                                             --------     --------        --------       --------
                                                                785        (2,090)           (307)        (2,429)
                                                             =========    ========        ========       ========
</TABLE>


9.       Acquisition of Bona Shipholding Ltd.

         On June 11, 1999,  Teekay purchased 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.
         Bona's  operating  results are reflected in these financial  statements
         commencing the effective date of the acquisition.


<PAGE>


                                                                      SCHEDULE A
                  TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES

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


<TABLE>
<CAPTION>

                                                                  Three Months Ended June 30, 2000
                                           -------------------------------------------------------------------------------
                                                             8.32% Notes                                      Teekay
                                           Teekay Shipping    Guarantor    Non-Guarantor                  Shipping Corp.
                                                Corp.       Subsidiaries   Subsidiaries    Eliminations   & Subsidiaries
                                                  $               $              $              $               $
                                           -------------------------------------------------------------------------------
<S>                                          <C>             <C>            <C>           <C>                 <C>

Net voyage revenues                                 -           8,623        183,916        (49,919)          142,620
Operating expenses                                125           7,797        117,086        (43,488)           81,520
                                           -------------------------------------------------------------------------------
   Income (loss) from vessel operations          (125)            826         66,830         (6,431)           61,100
Net interest income (expense)                  (4,937)              -        (10,200)            (1)          (15,138)
Equity in net income of subsidiaries           51,123               -              -        (51,123)                -
Other income (loss)                               686               -             98              1               785
                                           -------------------------------------------------------------------------------
Net income                                     46,747             826         56,728        (57,554)           46,747
Retained earnings (deficit), beginning of
   the period                                 415,886         (27,599)       399,423       (371,824)          415,886
Dividends declared                             (8,217)              -              -              -            (8,217)
                                           ===============================================================================
Retained earnings (deficit), end of the
   period                                     454,416         (26,773)       456,151       (429,378)          454,416
                                           ===============================================================================



                                                                  Three Months Ended June 30, 1999
                                           -------------------------------------------------------------------------------
                                                             8.32% Notes                                      Teekay
                                           Teekay Shipping    Guarantor    Non-Guarantor                  Shipping Corp.
                                                Corp.       Subsidiaries   Subsidiaries    Eliminations   & Subsidiaries
                                                  $               $              $              $               $
                                           -------------------------------------------------------------------------------

Net voyage revenues                                 -           9,298        106,371        (44,750)           70,919
Operating expenses                                 91           7,945         95,702        (44,750)           58,988
                                           -------------------------------------------------------------------------------
   Income (loss) from vessel operations           (91)          1,353         10,669              -            11,931
Net interest income (expense)                  (4,773)              -         (4,395)            59            (9,109)
Equity in net income of subsidiaries            5,596               -              -         (5,596)                -
Other income (loss)                                 -               -          4,309         (6,399)           (2,090)
                                           -------------------------------------------------------------------------------
Net income                                        732           1,353         10,583        (11,936)              732
Retained earnings (deficit), beginning of
   the period                                 446,897         (33,570)       359,286       (325,716)          446,897
Dividends declared                             (6,804)              -              -              -            (6,804)
                                           ===============================================================================
Retained earnings (deficit), end of the
   period                                     440,825         (32,217)       369,869       (337,652)          440,825
                                           ===============================================================================
</TABLE>

  (See Note 5)



<PAGE>

                                                                      SCHEDULE A

                  TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES

              CONDENSED STATEMENTS OF INCOME AND RETAINED EARNINGS
                         (in thousands of U.S. dollars)
                                   (unaudited)
<TABLE>
<CAPTION>



                                                                   Six Months Ended June 30, 2000
                                           -------------------------------------------------------------------------------
                                                             8.32% Notes                                      Teekay
                                           Teekay Shipping    Guarantor    Non-Guarantor                  Shipping Corp.
                                                Corp.       Subsidiaries   Subsidiaries    Eliminations   & Subsidiaries
                                                  $               $              $              $               $
                                           -------------------------------------------------------------------------------
<S>                                          <C>               <C>           <C>                 <C>            <C>

Net voyage revenues                                 -          17,880        331,804        (86,997)          262,687
Operating expenses                                267          15,749        221,808        (74,005)          163,819
                                           -------------------------------------------------------------------------------
   Income (loss) from vessel operations          (267)          2,131        109,996        (12,992)           98,868
Net interest income (expense)                  (9,699)             46        (22,222)             -           (31,875)
Equity in net income of subsidiaries           75,966               -              -        (75,966)                -
Other income (loss)                               686               -           (993)             -              (307)
                                           -------------------------------------------------------------------------------
Net income                                     66,686           2,177         86,781        (88,958)           66,686
Retained earnings (deficit), beginning of
   the period                                 404,130         (28,950)       369,370       (340,420)          404,130
Dividends declared                            (16,400)              -              -              -           (16,400)
                                           ===============================================================================
Retained earnings (deficit), end of the
   period                                     454,416         (26,773)       456,151       (429,378)          454,416
                                           ===============================================================================




                                                                   Six Months Ended June 30, 1999
                                           -------------------------------------------------------------------------------
                                                             8.32% Notes                                      Teekay
                                           Teekay Shipping    Guarantor    Non-Guarantor                  Shipping Corp.
                                                Corp.       Subsidiaries   Subsidiaries    Eliminations   & Subsidiaries
                                                  $               $              $              $               $
                                           -------------------------------------------------------------------------------

Net voyage revenues                                 -          18,898        211,706        (89,687)          140,917
Operating expenses                                217          17,426        190,413        (89,687)          118,369
                                           -------------------------------------------------------------------------------
   Income (loss) from vessel operations          (217)          1,472         21,293              -            22,548
Net interest income (expense)                  (9,523)             29         (8,080)            59           (17,515)
Equity in net income of subsidiaries           12,344               -              -        (12,344)                -
Other income (loss)                                 -               -         10,339        (12,768)           (2,429)
                                           -------------------------------------------------------------------------------
Net income                                      2,604           1,501         23,552        (25,053)            2,604
Retained earnings (deficit), beginning of
   the period                                 451,829         (33,718)       346,317       (312,599)          451,829
Dividends declared                            (13,608)              -              -              -           (13,608)
                                           ===============================================================================
Retained earnings (deficit), end of the
   period                                     440,825         (32,217)       369,869       (337,652)          440,825
                                           ===============================================================================
</TABLE>

  (See Note 5)







<PAGE>
                                                                      SCHEDULE A
                  TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES

                            CONDENSED BALANCE SHEETS
                         (in thousands of U.S. dollars)
                                   (unaudited)
<TABLE>
<CAPTION>
                                                                             As at June 30, 2000
                                              -----------------------------------------------------------------------------------
                                                                  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                               52             1,592         124,479               -           126,123
Other current assets                                    43               978         170,698         (96,000)           75,719
                                              -----------------------------------------------------------------------------------
     Total current assets                               95             2,570         295,177         (96,000)          201,842
Vessels and equipment (net)                              -           286,967       1,357,123               -         1,644,090
Advances due from subsidiaries                      63,522                 -               -         (63,522)                -
Other assets (principally marketable
  securities and investments in subsidiaries)    1,018,734                 -          31,262      (1,018,734)           31,262
Investment in joint venture                              -                 -          18,440               -            18,440
                                              -----------------------------------------------------------------------------------
                                                 1,082,351           289,537       1,702,002      (1,178,256)        1,895,634
                                              ===================================================================================
LIABILITIES & STOCKHOLDERS' EQUITY
Current liabilities                                  6,987             1,527         239,618         (96,000)          152,132
Long-term debt                                     189,274                 -         664,880               -           854,154
Due to (from) affiliates                                 -           (54,547)        195,386        (140,839)                -
                                              -----------------------------------------------------------------------------------
     Total liabilities                             196,261           (53,020)      1,099,884        (236,839)        1,006,286
                                              -----------------------------------------------------------------------------------
Minority interest                                        -                 -           3,258               -             3,258
Stockholders' Equity
Capital Stock                                      431,674                23           5,943          (5,966)          431,674
Contributed capital                                      -           369,307         136,766        (506,073)                -
Retained earnings (deficit)                        454,416           (26,773)        456,151        (429,378)          454,416
                                              -----------------------------------------------------------------------------------
     Total stockholders' equity                    886,090           342,557         598,860        (941,417)          886,090
                                              -----------------------------------------------------------------------------------
                                                 1,082,351           289,537       1,702,002      (1,178,256)        1,895,634
                                              ===================================================================================
                                                                           As at December 31, 1999
                                              -----------------------------------------------------------------------------------
                                                                  8.32% Notes                                        Teekay
                                               Teekay Shipping     Guarantor    Non-Guarantor                    Shipping Corp.
                                                    Corp.        Subsidiaries    Subsidiaries    Eliminations    & Subsidiaries
                                                      $                $              $                $               $
                                              -----------------------------------------------------------------------------------
ASSETS
Cash and cash equivalents                              210            39,652         180,465               -           220,327
Other current assets                                    42               582         162,084        (102,376)           60,332
                                              -----------------------------------------------------------------------------------
     Total current assets                              252            40,234         342,549        (102,376)          280,659
Vessels and equipment (net)                              -           294,800       1,371,955               -         1,666,755
Advances due from subsidiaries                     121,415                 -               -        (121,415)                -
Other assets (principally marketable
  securities and investments in subsidiaries)      943,389                 -          15,873        (943,394)           15,868
Investment in joint venture                              -                 -          19,402               -            19,402
                                              -----------------------------------------------------------------------------------
                                                 1,065,056           335,034       1,749,779      (1,167,185)        1,982,684
                                              ===================================================================================
LIABILITIES & STOCKHOLDERS' EQUITY
Current liabilities                                  7,989               991         227,331        (109,808)          126,503
Long-term debt                                     225,000                 -         797,010               -         1,022,010
Due to (from) affiliates                                 -            (6,337)        211,255        (204,918)                -
                                              -----------------------------------------------------------------------------------
     Total liabilities                             232,989            (5,346)      1,235,596        (314,726)        1,148,513
                                              -----------------------------------------------------------------------------------
Minority interest                                        -                 -           2,104               -             2,104
Stockholders' Equity
Capital Stock                                      427,937                23           5,943          (5,966)          427,937
Contributed capital                                      -           369,307         136,766        (506,073)                -
Retained earnings (deficit)                        404,130           (28,950)        369,370        (340,420)          404,130
                                              -----------------------------------------------------------------------------------
     Total stockholders' equity                    832,067           340,380         512,079        (852,459)          832,067
                                              -----------------------------------------------------------------------------------
                                                 1,065,056           335,034       1,749,779      (1,167,185)        1,982,684
                                              ===================================================================================
</TABLE>

<PAGE>


                                                                      SCHEDULE A

                  TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES

                       CONDENSED STATEMENTS OF CASH FLOWS
                         (in thousands of U.S. dollars)
                                   (unaudited)
<TABLE>
<CAPTION>
                                                                      Six Months Ended June 30, 2000
                                               -----------------------------------------------------------------------------
                                                                  8.32% Notes                                   Teekay
                                                    Teekay         Guarantor    Non-Guarantor               Shipping Corp.
                                                Shipping 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          (9,662)        10,301        111,331                      111,970
                                               -----------------------------------------------------------------------------
FINANCING ACTIVITIES
Proceeds from long-term debt                               -              -         11,000                       11,000
Repayments of long-term debt                               -              -        (16,861)                     (16,861)
Prepayments of long-term debt                        (35,726)             -       (110,000)                    (145,726)
Other                                                 45,230        (48,210)        (9,685)                     (12,665)
                                               -----------------------------------------------------------------------------
     Net cash flow from financing activities           9,504        (48,210)      (125,546)                    (164,252)
                                               -----------------------------------------------------------------------------
INVESTING ACTIVITIES
Expenditures for vessels and equipment                     -           (151)       (38,476)                     (38,627)
Proceeds from disposition of assets                        -              -          9,710                        9,710
Acquisition costs related to purchase of Bona
     Shipholding Ltd.                                      -              -         (2,127)                      (2,127)
Other                                                      -              -        (10,878)                     (10,878)
                                               -----------------------------------------------------------------------------
     Net cash flow from investing activities               -           (151)       (41,771)                     (41,922)
                                               -----------------------------------------------------------------------------
Decrease in cash and cash equivalents                   (158)       (38,060)       (55,986)                     (94,204)
Cash and cash equivalents, beginning of the
     period                                              210         39,652        180,465                      220,327
                                               =============================================================================
Cash and cash equivalents, end of the period              52          1,592        124,479                      126,123
                                               =============================================================================
                                                                      Six Months Ended June 30, 1999
                                               -----------------------------------------------------------------------------
                                                                  8.32% Notes                                   Teekay
                                                    Teekay         Guarantor    Non-Guarantor               Shipping Corp.
                                                Shipping Corp.   Subsidiaries   Subsidiaries  Eliminations  & Subsidiaries
                                                      $                $             $             $               $
                                               -----------------------------------------------------------------------------
Cash and cash equivalents provided by (used for)
OPERATING ACTIVITIES
                                               -----------------------------------------------------------------------------
     Net cash flow from operating activities          (9,492)        10,435         45,994                       46,937
                                               -----------------------------------------------------------------------------
FINANCING ACTIVITIES
Proceeds from long-term debt                               -              -         50,000                       50,000
Repayments of long-term debt                               -              -        (15,997)                     (15,997)
Other                                                (37,264)         1,171         22,220                      (13,873)
                                               -----------------------------------------------------------------------------
     Net cash flow from financing activities         (37,264)         1,171         56,223                       20,130
                                               -----------------------------------------------------------------------------
INVESTING ACTIVITIES
Expenditures for vessels and equipment                     -            (74)       (32,708)                     (32,782)
Net cash acquired through purchase of Bona
   Shipholding Ltd.                                   46,971              -              -                       46,971
Other                                                      -              -         21,029                       21,029
                                               -----------------------------------------------------------------------------
     Net cash flow from investing activities          46,971            (74)       (11,679)                      35,218
                                               -----------------------------------------------------------------------------
Increase in cash and cash equivalents                    215         11,532         90,538                      102,285
Cash and cash equivalents, beginning of the
period                                                     3         27,345         38,785                       66,133
                                               =============================================================================
Cash and cash equivalents, end of the period             218         38,877        129,323                      168,418
                                               =============================================================================
</TABLE>
  (See Note 5)



<PAGE>


                  TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES
                                  JUNE 30, 2000
                         PART I - FINANCIAL INFORMATION

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

Teekay Shipping  Corporation  (the  "Company")  changed its fiscal year end from
March 31 to December 31,  commencing  December 31, 1999,  in order to facilitate
comparison  of  its  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 five
vessels  time-chartered-in  and three vessels owned by a joint  venture),  for a
total cargo-carrying capacity of approximately 7.5 million tonnes.

During the six months ended June 30, 2000,  approximately  67% 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 June 30, 2000,  approximately  12% of net voyage  revenues were
generated by time-charters and COAs priced on a spot market basis. In aggregate,
approximately  79% of the  Company's net voyage  revenues  during the six months
ended June 30, 2000 were  derived from spot  voyages or  time-charters  and COAs
priced  on a spot  market  basis,  with the  remaining  21% 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  weather  patterns that 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  this  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 time-charter rates (as defined
below) for the Australian Vessels are  correspondingly  higher to compensate for
these increased costs. During the six months ended June 30, 2000, the Australian
Vessels  earned net voyage  revenues of $19.3 million and an average TCE rate of
$26,485 and incurred vessel  operating  expenses of $7.9 million or $10,845 on a
per ship per day basis.  In  comparison,  during  the six months  ended June 30,
1999, the Australian  Vessels earned net voyage revenues of $18.2 million and an
average  TCE rate of $25,204  and  incurred  vessel  operating  expenses of $6.7
million,  or $9,254 on a per ship per day basis.  The results of 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
fifteen  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.

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 June 11, 1999.

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 revised the estimated useful life
of its vessels to 25 years and also replaced the estimated  residual values with
estimated scrap values.  Since such changes,  the Company's average depreciation
expense per vessel has decreased from historical levels.

As a result of the Bona acquisition,  the Company's  general and  administrative
expenses,  while  remaining  relatively  stable on a per vessel basis during the
first few fiscal quarters of combined operations, have began to decline on a per
vessel  basis as  efficiencies  are  obtained  from the  integration  of the two
companies' operations.  The Company's interest expense has increased as a result
of debt that was assumed as part of the acquisition.

All oil/bulk/ore carriers ("O/B/Os") 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  are  currently  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 will earn lower average
TCE rates than the rest of the Teekay fleet as these vessels command lower rates
than modern Aframax tankers under typical market conditions,  which reflects the
lower capital cost of these vessels.

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.


<PAGE>


Quarter Ended June 30, 2000 versus Quarter Ended June 30, 1999

Aframax TCE rates  continued to strengthen in the second  quarter of 2000 due to
increased demand for modern tankers,  increased oil production, and a high level
of scrapping due to regulatory  pressures and age  discrimination by charterers.
TCE rates are dependent on oil production  levels,  oil consumption  growth, the
number of vessels scrapped and charterers'  preference for modern tankers.  As a
result of the Company's  dependence on the tanker spot market,  any fluctuations
in Aframax TCE rates will impact the Company's revenues and earnings.

The  Company's  net income was $46.7  million in the quarter ended June 30, 2000
compared  to  $732,000 in the  quarter  ended June 30,  1999,  due mainly to the
improvement in Aframax TCE rates.


Income from Vessel Operations

The Company's average fleet size was 34.9% greater in the quarter ended June 30,
2000 compared to the same quarter one year ago, due mainly to the acquisition of
Bona.

Net voyage  revenues  increased  101.1% to $142.6 million in the current quarter
compared to a $70.9 million for the same quarter last year.  This is a result of
the  increase in fleet size and a 44.5%  increase in the  Company's  average TCE
rate in the current  quarter to $22,872  from  $15,831 in the same  quarter last
year.

Vessel  operating  expenses,  which include  crewing,  repairs and  maintenance,
insurance,  stores and lubes,  and  communication  expenses,  increased 48.9% to
$34.7  million  in the  quarter  ended June 30,  2000 from $23.3  million in the
quarter  ended June 30,  1999,  mainly as a result of the  addition  of the Bona
vessels

Time-charter  hire expense  increased to $13.1 million in the quarter ended June
30, 2000, from $8.9 million in the quarter ended June 30, 1999, primarily due to
the Bona  acquisition.  The minority pool  participants'  net voyage revenues of
$5.7  million in the O/B/O pool  managed by a Bona  subsidiary  is  reflected as
time-charter hire expense.  The average number of vessels  time-chartered-in  by
the Company,  excluding the O/B/Os, was five in the quarters ended June 30, 1999
and 2000.

Depreciation  and amortization  expense  increased 25.3% to $24.6 million in the
current quarter from $19.6 million in the same quarter last year, reflecting the
increase in fleet size arising from the acquisition of Bona, partially offset by
lower  drydock  amortization  costs per vessel.  Depreciation  and  amortization
expense included amortization of drydocking costs of $2.1 million in the quarter
ended June 30,  2000,  compared to $2.4  million in the  quarter  ended June 30,
1999.

General and  administrative  expenses  rose 26.9% to $9.1 million in the current
quarter from $7.1  million in the same quarter last year,  primarily as a result
of the acquisition of Bona.

Other Items

Interest  expense  increased  79.5% to $19.3 million in the current quarter from
$10.7 million in the same quarter last year,  reflecting  higher  interest rates
and the additional debt assumed as part of the Bona acquisition. Interest income
was $4.1 million in the current  quarter as compared to $1.6 million in the same
quarter last year,  representing  an increase of 154.0%,as a result of increased
interest rates and higher cash and marketable securities balances.



<PAGE>


Six Months Ended June 30, 2000 versus Six Months Ended June 30, 1999

Net income for the six months ended June 30, 2000 was $66.7 million  compared to
$2.6 million,  for the same period last year. The results for the current period
included a loss of $1.0 million on asset sales. There were no asset sales in the
previous period.

Income from Vessel Operations

The Company's  average fleet size was 45.1% greater in the six months ended June
30, 2000 compared to the same period one year ago, due mainly to the acquisition
of Bona.

Net voyage  revenues  increased  86.4% to $262.7  million in the current  period
compared to $140.9  million  for the same period last year.  This is a result of
the  increase in fleet size and a 23.4%  increase in the  Company's  average TCE
rate in the current period to $20,781 from $16,841 in the same period last year.

Vessel  operating  expenses  increased  52.4% to $69.5 million in the six months
ended June 30, 2000 from $45.6  million in the six months  ended June 30,  1999,
primarily as a result of the increase in fleet size.

Time-charter  hire expense  increased  to $26.1  million in the six months ended
June 30,  2000,  up from $16.7  million in the six months  ended June 30,  1999,
primarily  due to the Bona  acquisition.  The minority  pool  participants'  net
voyage  revenues of $11.2 million in the O/B/O pool managed by a Bona subsidiary
is  reflected  as  time-charter  hire  expense.  The  average  number of vessels
time-chartered-in  by the   Company excluding the  O/B/Os,  was five  in the six
months ended June 30, 1999 and 2000.

Depreciation  and amortization  expense  increased 19.2% to $49.7 million in the
current  period from $41.7 million in the same period last year,  reflecting the
increase in fleet size arising from the acquisition of Bona, partially offset by
the  change  in  estimated  useful  life of the  vessels  from  20 to 25  years,
effective  April  1,  1999.   Depreciation  and  amortization  expense  included
amortization  of  drydocking  costs of $4.3 million in the six months ended June
30,  2000,  compared  to $4.1  million  in the six months  ended June 30,  1999.
General and  administrative  expenses rose 28.5% to $18.6 million in the current
period from $14.5 million in the same period last year, primarily as a result of
the acquisition of Bona.

Other Items

Interest  expense  increased  91.5% to $39.3 million in the current  period from
$20.5 million in the same period last year, reflecting higher interest rates and
the additional debt assumed as part of the Bona acquisition. Interest income was
$7.4  million in the six months ended June 30, 2000 as  compared to $3.0 million
in the same period last year, representing an increase of 147.2%, as a result of
increased interest rates and higher cash and marketable securities balances.





<PAGE>


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,  the figures in the table
below include or exclude the results from the Company's  Australian  Vessels and
O/B/Os acquired as part of the Bona acquisition as indicated.

<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------------------------
                                                          Three Months Ended June 30       Six Months Ended June 30
                                                             2000             1999            2000            1999
-----------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>            <C>                 <C>             <C>

International Fleet (excluding ex-Bona O/B/Os and
   Australian crewed vessels):
Average number of ships                                          59              47                 60            45
Total calendar ship-days                                      5,370           4,274             10,901         8,145
Revenue-generating ship-days (A)                              5,125           4,014             10,378         7,607
Net voyage revenue before commissions(B) (000's)            120,730          61,169            220,621       122,789
-----------------------------------------------------------------------------------------------------------------------
TCE (B/A)                                               $    23,557    $     15,239      $      21,259  $     16,142
-----------------------------------------------------------------------------------------------------------------------
Operating results per calendar ship-day:
    Net voyage revenue                                  $    21,815     $    13,931      $      19,634  $     14,736
    Vessel operating expense                                  5,382           5,085              5,298         5,216
    General and administrative expense                        1,402           1,490              1,420         1,603
    Drydocking expense                                          400             601                411           553
-----------------------------------------------------------------------------------------------------------------------
   Operating cash flow per calendar ship-day            $    14,631    $      6,755      $      12,505  $      7,364
-----------------------------------------------------------------------------------------------------------------------
Australian Vessels:
    Operating cash flow per calendar ship-day           $    13,590    $     14,950      $      13,947  $     14,347
-----------------------------------------------------------------------------------------------------------------------
Total Fleet (including ex-Bona O/B/Os and Australian
   crewed vessels):
   Operating cash flow per calendar ship-day            $    13,671    $      7,161      $      11,738  $      7,791
-----------------------------------------------------------------------------------------------------------------------
</TABLE>

LIQUIDITY AND CAPITAL RESOURCES

As at June 30,  2000,  the  Company's  total  liquidity,  which  includes  cash,
marketable  securities and undrawn  borrowings,  was $238.2  million,  virtually
unchanged  from  $237.4  million  as at  December  31,  1999,  as cash flow from
operations was offset by debt prepayment and a vessel purchase.

Net cash flow from operating  activities  increased to $112.0 million in the six
months  ended June 30, 2000 from $46.9  million in the same period one year ago,
mainly reflecting the increase in TCE rates and increased fleet size as a result
of the Bona acquisition.

The Company's scheduled debt repayments were $16.9 million during the six months
ended June 30, 2000, compared to $16.0 million in the same period last year.Debt
prepayments  during the six months ended June 30, 2000 totalled  $145.7 million,
of which $35.7 million was used for the repurchase of the Company's  8.32% Notes
and the balance of $110.0  million was used to reduce the  Company's  Revolvers.
There were no debt prepayments during the same period last year.

During  the six  months  ended  June 30,  2000,  the  Company  incurred  capital
expenditures  for vessels and equipment of $35.0 million,  consisting  mainly of
the purchase of a modern  second-hand  Aframax  tanker.  Cash  expenditures  for
drydocking  were $3.6 million in the six months ended June 30, 2000  compared to
$3.1 million over the same period one year ago.

Dividends declared during the six months ended June 30, 2000 were $16.4 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.  The  Company  successfully  implemented  a program to  systematically
address the Year 2000 problem.  The Company was Year 2000 compliant prior to the
rollover to the Year 2000. The Company will continue to monitor  electronic date
recognition issues.

FORWARD-LOOKING STATEMENTS

This Report on Form 6-K for the  quarterly  period ended June 30, 2000  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;  the  Company's  growth  strategy  and  measures  to
implement  such  strategy;  and cost  savings  and  other  benefits  that may be
realized  in  connection  with the Bona  acquisition.  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;  charterers'  preference for
modern tankers;  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;  changes in typical
seasonal  variations in tanker charter rates;  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
ability 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
                                  JUNE 30, 2000
                         PART I - FINANCIAL INFORMATION

ITEM 3 - MARKET RATE RISKS

The  Company is exposed to market  risk from  foreign  currency  and  changes in
interest  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  maturities  of  less  than  three  months  within  the  parameters  of its
investment policy and guidelines.

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 and most of its operating  costs are in
U.S. dollars.  The Company incurs certain operating  expenses,  drydocking,  and
overhead costs in foreign currencies, the most significant of which are Japanese
yen,  Singapore  dollars,  Canadian  dollars,  Australian  dollars and Norwegian
kroner. During the six months ended June 30, 2000, approximately 20.5% of vessel
and voyage costs,  overhead and drydock  expenditures  were denominated in these
currencies.  However, the Company has the ability to 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 certain
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.

<TABLE>
<CAPTION>

                                             Contract                Carrying Amount                   Fair
(in USD 000's)                                Amount             Asset           Liability             Value
--------------------------------------------------------------------------------------------------------------------
<S>                                          <C>              <C>               <C>                  <C>

June 30, 2000
FX Forward Contracts                      $      7,157        $       -      $         -       $          (185)
Interest Rate Swap Agreements                  200,000                -                -                  5,711
Debt                                           933,580                           933,580                927,902

December 31, 1999
FX Forward Contracts                      $      4,448        $       -      $         -       $            (20)
Interest Rate Swap Agreements                  200,000                -                -                  4,488
Debt                                         1,085,167                         1,085,167              1,060,417
--------------------------------------------------------------------------------------------------------------------
</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
                                  JUNE 30, 2000
                           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 2000 Annual Meeting of Shareholders  was held on May 22, 2000. The
following  persons were elected directors for a term of three years by the votes
set forth opposite their names:
<TABLE>
<CAPTION>
                                                      Votes against or       Shares Which            Broker
Terms Expiring in 2003              Votes For             Withheld             Abstained           Non-Votes
----------------------              ---------             --------             ---------           ---------
<S>                                <C>                 <C>                      <C>                 <C>

Bruce C. Bell                      32,010,434              15,335                 N/A                 N/A
C. Sean Day                        32,010,434              15,335                 N/A                 N/A
Michael D. Dingman                 32,007,209              18,560                 N/A                 N/A

Shareholders   also  ratified  the   selection  of  Ernst  &  Young,   Chartered
Accountants,  as independent  auditors of the Company for the fiscal year ending
December 2000, as set forth below:

                                                      Votes against or       Shares Which            Broker
                                    Votes For             Withheld             Abstained           Non-Votes

Ernst & Young                      32,011,549              10,900                3,320                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

               (i)  On May 2, 2000,  the Company filed a report on Form 6-K with
                    respect to its Proxy Statement.

               (ii) On May 2, 2000,  the Company also filed a report on Form 6-K
                    with  respect  to its  Annual  Report  for  the  year  ended
                    December 31, 1999.

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:    August 14, 2000              By:      /s/ Peter S. Antturi
                                      -----------------------------------
                                      Peter S. Antturi
                                      Vice President and Chief Financial Officer






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