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 March 31, 2000
TEEKAY SHIPPING CORPORATION
(Exact name of Registrant as specified in its charter)
Fourth Floor, Euro Canadian Centre
Marlborough Street & Navy Lyon Road
P.O. Box SS-6293, Nassau, Bahamas
(Address of principal executive office)
[Indicate by check mark whether the registrant files or will file
annual reports under cover Form 20-F or Form 40-F.]
Form 20-F X Form 40- F
--------- ----------
[Indicate by check mark whether the registrant by furnishing the
information contained in this Form is also thereby furnishing the information to
the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of
1934.]
Yes No X
--------- ----------
[If "Yes" is marked, indicate below the file number assigned to the
registrant in connection with Rule 12g3-2(b):82-_______ ]
<PAGE>
TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES
REPORT ON FORM 6-K FOR THE QUARTERLY PERIOD ENDED MARCH 31, 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 months ended March 31, 2000 and 1999... 4
Consolidated Balance Sheets
March 31, 2000 and December 31, 1999................. 5
Consolidated Statements of Cash Flows
for the three months ended March 31, 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............................ 13
Item 3. Market Rate Risks.................................................. 18
PART II: OTHER INFORMATION.................................................. 19
SIGNATURES.................................................................. 20
<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 March 31, 2000 and the related consolidated
statements of income for the three month periods ended March 31, 2000 and 1999
and the related consolidated statements of cash flows for the three month
periods ended March 31, 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
May 12, 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 March 31,
2000 1999
---- ----
$ $
- -
(unaudited)
<S> <C> <C>
NET VOYAGE REVENUES
Voyage revenues 182,262 93,012
Voyage expenses 62,195 23,014
-------------------------------------------------------------------------------------------------------
Net voyage revenues 120,067 69,998
-------------------------------------------------------------------------------------------------------
OPERATING EXPENSES
Vessel operating expenses 34,769 22,258
Time-charter hire expense 12,966 7,770
Depreciation and amortization 25,042 22,026
General and administrative 9,522 7,327
-------------------------------------------------------------------------------------------------------
82,299 59,381
-------------------------------------------------------------------------------------------------------
Income from vessel operations 37,768 10,617
-------------------------------------------------------------------------------------------------------
OTHER ITEMS
Interest expense (19,989) (9,767)
Interest income 3,253 1,361
Other loss (note 8) (1,092) (339)
-------------------------------------------------------------------------------------------------------
(17,828) (8,745)
-------------------------------------------------------------------------------------------------------
Net income 19,940 1,872
Retained earnings, beginning of the period 404,130 451,829
-------------------------------------------------------------------------------------------------------
424,070 453,701
Dividends declared (8,184) (6,804)
-------------------------------------------------------------------------------------------------------
Retained earnings, end of the period 415,886 446,897
-------------------------------------------------------------------------------------------------------
Basic and Diluted Earnings per Common Share (note 6)
Net income 0.52 0.06
-------------------------------------------------------------------------------------------------------
</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
March 31, December 31,
2000 1999
---- ----
$ $
- -
(unaudited)
<S> <C> <C>
ASSETS
Current
Cash and cash equivalents 238,694 220,327
Marketable securities (note 2) 1,016 -
Accounts receivable 40,443 30,753
Prepaid expenses and other assets 30,155 29,579
--------------------------------------------------------------------------------------------------------
Total current assets 310,308 280,659
--------------------------------------------------------------------------------------------------------
Marketable securities (note 2) 14,039 6,054
Vessels and equipment
at cost, less accumulated depreciation of $614,828
(December 31, 1999 - $624,727) (note 5) 1,629,962 1,666,755
--------------------------------------------------------------------------------------------------------
1,644,001 1,672,809
--------------------------------------------------------------------------------------------------------
Investment in joint venture 19,698 19,402
Other assets 14,360 9,814
--------------------------------------------------------------------------------------------------------
1,988,367 1,982,684
--------------------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current
Accounts payable 34,240 20,431
Accrued liabilities 28,527 39,515
Current portion of long-term debt (note 5) 66,591 66,557
--------------------------------------------------------------------------------------------------------
Total current liabilities 129,358 126,503
--------------------------------------------------------------------------------------------------------
Long-term debt (note 5) 1,007,970 1,018,610
Other long-term liabilities 3,900 3,400
--------------------------------------------------------------------------------------------------------
Total liabilities 1,141,228 1,148,513
--------------------------------------------------------------------------------------------------------
Minority interest 2,412 2,104
Stockholders' equity
Capital stock (note 6) 428,841 427,937
Retained earnings 415,886 404,130
--------------------------------------------------------------------------------------------------------
Total stockholders' equity 844,727 832,067
--------------------------------------------------------------------------------------------------------
1,988,367 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>
Three Months Ended March 31,
2000 1999
---- ----
$ $
- -
(unaudited)
<S> <C> <C>
Cash and cash equivalents provided by (used for)
OPERATING ACTIVITIES
Net income 19,940 1,872
Add charges to operations not requiring
a payment of cash and cash equivalents:
Depreciation and amortization 25,042 22,026
Equity income (net of dividends received of $500) (319) -
Future income taxes 500 500
Loss on disposition of assets 1,009 -
Other - net (592) 349
Change in non-cash working capital items related to
operating activities (5,355) (4,627)
- ---------------------------------------------------------------------------------------------------
Net cash flow from operating activities 40,225 20,120
- ---------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES
Proceeds from long-term debt - 50,000
Scheduled repayments of long-term debt (606) (574)
Prepayment of long-term debt (10,000) -
Proceeds from stock options exercised 898 -
Cash dividends paid (8,178) (6,798)
Capitalized loan costs - (278)
- ---------------------------------------------------------------------------------------------------
Net cash flow from financing activities (17,886) 42,350
- ---------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES
Expenditures for vessels and equipment (550) (20,268)
Expenditures for drydocking (2,500) (2,205)
Proceeds from disposition of assets 9,705 -
Acquisition costs related to purchase of
Bona Shipholding Ltd. (note 9) (1,716) -
Proceeds on sale of available-for-sale securities - 12,305
Purchases of available-for-sale securities (8,911) -
- ---------------------------------------------------------------------------------------------------
Net cash flow from investing activities (3,972) (10,168)
- ---------------------------------------------------------------------------------------------------
Increase in cash and cash equivalents 18,367 52,302
Cash and cash equivalents, beginning of the period 220,327 66,133
- ---------------------------------------------------------------------------------------------------
Cash and cash equivalents, end of the period 238,694 118,435
- ---------------------------------------------------------------------------------------------------
</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 March 31, 2000 and for the Three-Month Periods
Ended March 31, 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-month period ended March 31,
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 three-month periods ended March 31, 2000
and 1999 totalled approximately $14,927,000 and $13,968,000,
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
March 31, December 31,
2000 1999
$ $
--------------------------------
Revolving Credit Facilities.................... 624,000 634,000
First Preferred Ship Mortgage Notes (8.32%)
due through 2008............................. 225,000 225,000
Term Loans due through 2009.................... 225,561 226,167
--------- ---------
1,074,561 1,085,167
Less current portion........................... 66,591 66,557
--------- ---------
1,007,970 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 March 31, 2000 and for the Three-Month Periods
Ended March 31, 2000 and 1999 is unaudited)
The Company has two long-term Revolving Credit Facilities (the
"Revolvers") available which, as at March 31, 2000 provided for
borrowings of up to $635.0 million. Interest payments are based on
LIBOR (March 31, 2000: 6.29%; December 31, 1999: 6.0%) plus a margin
depending on the financial leverage of the Company; at March 31, 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 Teekay that own
the mortgaged vessels (the "8.32% Notes Guarantor Subsidiaries") to a
maximum of 95% of the fair value of their net assets. As at March 31,
2000, the fair value of these net assets approximated $190.4 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.
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 March 31,
2000, totalled $225.6 million. Interest payments are based on LIBOR
plus a margin. At March 31, 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 Teekay.
As at March 31, 2000, the Company was committed to a series of interest
rate swap agreements whereby $200.0 million of the Company's floating
rate debt was swapped with fixed rate obligations having an average
remaining term of 3.6 years, expiring between December 2001 and
February 2005. These agreements effectively change the Company's
interest rate exposure on $200.0 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 6 1 - -
Exercise of stock options 898 64 - -
--------------------------------------------------------------------------------------------------
Balance March 31, 2000 428,841 38,129 - -
--------------------------------------------------------------------------------------------------
</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 March 31, 2000 and for the Three-Month Periods
Ended March 31, 2000 and 1999 is unaudited)
As at March 31, 2000, the Company had reserved 6,299,000 shares of
Common Stock for issuance upon exercise of options granted pursuant to
the Company's 1995 Stock Option Plan. As at March 31, 2000, options to
purchase a total of 3,934,000 shares of the Company's Common Stock were
outstanding, of which 1,139,000 options were then exercisable at prices
ranging from $18.56 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: 38,069,614 shares for the three months
ended March 31, 2000; and 31,648,191 shares for the three months ended
March 31, 1999. Diluted earnings per share is based upon the following
weighted average number of common shares outstanding: 38,255,512 shares
for the three months ended March 31, 2000; and 31,648,191 shares for
the three months ended March 31, 1999.
7. Commitments and Contingencies
The Company has guaranteed 50% of the outstanding mortgage debt in
Soponata-Teekay Limited, a joint venture company which owns a 50%
interest in three vessels (one Aframax and two Suezmaxes), totalling
$28.8 million as at March 31, 2000.
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 ("O/B/O"), totalling $2.7 million as at March 31,
2000.
As at March 31, 2000, the Company was committed to foreign exchange
contracts for the forward purchase of approximately Japanese yen 100
million, Singapore dollars 3.1 million, Australian dollars 3.7 million
and Norwegian kroner 53.3 million for U.S. dollars, at an average rate
of Japanese yen 106.6 per U.S. dollar, Singapore dollar 1.68 per U.S.
dollar, Australian dollar 0.62 per U.S. dollar and Norwegian kroner 8.2
per U.S. dollar, respectively, for the purpose of hedging accounts
payable and accrued liabilities.
8. Other Loss
Three Months Ended
March 31, March 31,
2000 1999
$ $
-------------------------------
Loss on disposition of assets......... (1,009) -
Equity income from joint venture...... 819 -
Future income taxes................... (500) (500)
Miscellaneous......................... (402) 161
-------- --------
(1,092) (339)
======== ========
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 March 31, 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 - 9,257 147,888 (37,078) 120,067
Operating expenses 142 7,952 104,722 (30,517) 82,299
-------------------------------------------------------------------------------
Income (loss) from vessel operations (142) 1,305 43,166 (6,561) 37,768
Net interest income (expense) (4,761) 46 (12,021) - (16,736)
Equity in net income of subsidiaries 24,843 - - (24,843) -
Other loss - - (1,092) - (1,092)
-------------------------------------------------------------------------------
Net income 19,940 1,351 30,053 (31,404) 19,940
Retained earnings (deficit), beginning of
the period 404,130 (28,950) 369,370 (340,420) 404,130
Dividends declared (8,184) - - - (8,184)
===============================================================================
Retained earnings (deficit), end of the
period 415,886 (27,599) 399,423 (371,824) 415,886
===============================================================================
Three Months Ended March 31, 1999
-------------------------------------------------------------------------------
8.32% Notes Teekay
Teekay Shipping Guarantor Non-Guarantor Shipping Corp.
Corp. Subsidiaries Subsidiaries Eliminations & Subsidiaries
$ $ $ $ $
-------------------------------------------------------------------------------
Net voyage revenues - 9,600 105,335 (44,937) 69,998
Operating expenses 126 9,481 94,711 (44,937) 59,381
-------------------------------------------------------------------------------
Income (loss) from vessel operations (126) 119 10,624 - 10,617
Net interest income (expense) (4,750) 29 (3,685) - (8,406)
Equity in net income of subsidiaries 6,748 - - (6,748) -
Other income (loss) - - 6,030 (6,369) (339)
-------------------------------------------------------------------------------
Net income 1,872 148 12,969 (13,117) 1,872
Retained earnings (deficit), beginning of
the period 451,829 (33,718) 346,317 (312,599) 451,829
Dividends declared (6,804) - - - (6,804)
===============================================================================
Retained earnings (deficit), end of the
period 446,897 (33,570) 359,286 (325,716) 446,897
===============================================================================
</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 March 31, 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 157 44,642 193,895 - 238,694
Other current assets 43 629 173,973 (103,031) 71,614
-----------------------------------------------------------------------------------
Total current assets 200 45,271 367,868 (103,031) 310,308
Vessels and equipment (net) - 290,910 1,339,052 - 1,629,962
Advances due from subsidiaries 104,509 - - (104,509) -
Other assets (principally marketable
securities and investments in subsidiaries) 968,221 - 28,404 (968,226) 28,399
Investment in joint venture - - 19,698 - 19,698
-----------------------------------------------------------------------------------
1,072,930 336,181 1,755,022 (1,175,766) 1,988,367
===================================================================================
LIABILITIES & STOCKHOLDERS' EQUITY
Current liabilities 3,203 787 236,415 (111,047) 129,358
Long-term debt 225,000 - 786,870 - 1,011,870
Due to (from) affiliates - (6,337) 187,193 (180,856) -
-----------------------------------------------------------------------------------
Total liabilities 228,203 (5,550) 1,210,478 (291,903) 1,141,228
-----------------------------------------------------------------------------------
Minority interest - - 2,412 - 2,412
STOCKHOLDERS' EQUITY
Capital Stock 428,841 23 5,943 (5,966) 428,841
Contributed capital - 369,307 136,766 (506,073) -
Retained earnings (deficit) 415,886 (27,599) 399,423 (371,824) 415,886
-----------------------------------------------------------------------------------
Total stockholders' equity 844,727 341,731 542,132 (883,863) 844,727
-----------------------------------------------------------------------------------
1,072,930 336,181 1,755,022 (1,175,766) 1,988,367
===================================================================================
As at December 31, 1999
----------------------------------------------------------------------------------
8.32% Notes Teekay
Teekay Guarantor Non-Guarantor Shipping Corp.
Shipping 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>
(See Note 5)
<PAGE>
SCHEDULE A
TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES
CONDENSED STATEMENTS OF CASH FLOWS
(in thousands of U.S. dollars)
(unaudited)
<TABLE>
<CAPTION>
Three Months Ended March 31, 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 (9,679) 5,101 44,803 40,225
------------------------------------------------------------------------------
FINANCING ACTIVITIES
Prepayments of long-term debt - - (10,000) (10,000)
Repayments of long-term debt - - (606) (606)
Other 9,626 2 (16,908) (7,280)
------------------------------------------------------------------------------
Net cash flow from financing activities 9,626 2 (27,514) (17,886)
------------------------------------------------------------------------------
INVESTING ACTIVITIES
Expenditures for vessels and equipment - (113) (2,937) (3,050)
Proceeds from disposition of assets - - 9,705 9,705
Acquisition costs related to purchase of
Bona Shipholding Ltd. - - (1,716) (1,716)
Other - - (8,911) (8,911)
------------------------------------------------------------------------------
Net cash flow from investing activities - (113) (3,859) (3,972)
------------------------------------------------------------------------------
Increase (decrease) in cash and cash
equivalents (53) 4,990 13,430 18,367
Cash and cash equivalents, beginning of
the period 210 39,652 180,465 220,327
==============================================================================
Cash and cash equivalents, end of the
period 157 44,642 193,895 238,694
==============================================================================
Three Months Ended March 31, 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 (9,413) 5,112 24,421 20,120
--------------------------------------------------------------------------------
FINANCING ACTIVITIES
Proceeds from long-term debt - - 50,000 50,000
Repayments of long-term debt - - (574) (574)
Other 9,415 922 (17,413) (7,076)
---------------------------------------------------------------------------------
Net cash flow from financing activities 9,415 922 32,013 42,350
---------------------------------------------------------------------------------
INVESTING ACTIVITIES
Expenditures for vessels and equipment - (66) (22,407) (22,473)
Other - - 12,305 12,305
---------------------------------------------------------------------------------
Net cash flow from investing activities - (66) (10,102) (10,168)
---------------------------------------------------------------------------------
Increase in cash and cash equivalents 2 5,968 46,332 52,302
Cash and cash equivalents, beginning
of the period 3 27,345 38,785 66,133
=================================================================================
Cash and cash equivalents, end of the
period 5 33,313 85,117 118,435
=================================================================================
</TABLE>
(See Note 5)
<PAGE>
TEEKAY SHIPPING CORPORATION AND SUBSIDIARIES
MARCH 31, 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 74 vessels (including five
vessels time-chartered-in and three vessels owned by a joint venture), for a
total cargo-carrying capacity of approximately 7.4 million tonnes.
During the quarter ended March 31, 2000, approximately 69% 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
quarter ended March 31, 2000, approximately 13% of net voyage revenues were
generated by time-charters and COAs priced on a spot market basis. In aggregate,
approximately 82% of the Company's net voyage revenues during the current
quarter were derived from spot voyages or time-charters and COAs priced on a
spot market basis, with the remaining 18% 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 quarter ended March 31, 2000, the Australian
Vessels earned net voyage revenues of $9.8 million and an average TCE rate of
$26,904 and incurred vessel operating expenses of $3.9 million or $10,846 on a
per ship per day basis. In comparison, during the quarter ended March 31, 1999,
the Australian Vessels earned net voyage revenues of $9.5 million and an average
TCE rate of $26,431 and incurred vessel operating expenses of $3.8 million, or
$10,611 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. For the year ended December 31,
1998, Bona earned net voyage revenues of $148.9 million resulting in income from
vessel operations of $29.5 million and net income of $16.6 million.
The acquisition of Bona has been accounted for using the purchase method of
accounting. Bona's operating results are reflected in the Company's financial
statements commencing June 11, 1999.
As a result of this acquisition, the Company anticipates annual cost savings of
approximately $10 million, commencing after an estimated 12-month integration
period, through a reduction in combined overhead costs, increased purchasing
power, and other operational efficiencies. The Company also believes that the
acquisition will create revenue enhancement opportunities as a result of owning
a larger fleet with a greater selection of vessels to match customer demands and
enable the Company to further extend the breadth of services provided to its
customers.
Historically, the Company has depreciated its vessels for accounting purposes
over an economic life of 20 years down to estimated residual values. Bona
depreciated its vessels over an economic life of 25 years down to estimated
scrap values, the method used by the majority of companies in the shipping
industry. Effective April 1, 1999, the Company 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/O") owned by Bona have been operated through an
O/B/O pool managed by a subsidiary of Bona. Net voyage revenues from the O/B/O
pool 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 March 31, 2000 Versus Quarter Ended March 31, 1999
Aframax TCE rates strengthened in the first 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 oil companies.
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 $19.9 million in the quarter ended March 31, 2000,
compared to $1.9 million in the quarter ended March 31, 1999. Results for the
current quarter included a loss of $1.0 million on the sale of two of the
Company's oldest vessels. There were no asset sales in the quarter ended March
31, 1999.
Income from Vessel Operations
The Company's average fleet size was 54.8% greater in the quarter ended March
31, 2000 compared to the same quarter one year ago, due mainly to the
acquisition of Bona.
Net voyage revenues increased 71.5% to $120.1 million in the current quarter,
compared to $70.0 million for the same quarter last year. This is a result of
the increase in fleet size and a 4.1% increase in the Company's average TCE rate
in the current quarter to $18,734 from $17,995 in the same quarter last year.
Vessel operating expenses, which include crewing, repairs and maintenance,
insurance, stores and lubes, and communication expenses, increased 56.2% to
$34.8 million in the quarter ended March 31, 2000 from $22.3 million in the
quarter ended March 31, 1999, as a result of the increase in fleet size.
Time-charter hire expense was $13.0 million in the quarter ended March 31, 2000,
up from $7.8 million in the quarter ended March 31, 1999, primarily due to the
Bona acquisition. The minority pool participants' net voyage revenues of $5.5
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 was five, excluding the O/B/Os, in the quarter ended March 31, 2000
compared to 4.8 vessels in the quarter ended March 31, 1999.
Depreciation and amortization expense increased 13.7% to $25.0 million in the
current quarter from $22.0 million in the same quarter 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.
Depreciation and amortization expense included amortization of drydocking costs
of $2.2 million in the quarter ended March 31, 2000, compared to $1.7 million in
the quarter ended March 31, 1999. Had Teekay retained its previous depreciation
policy and applied this policy to the Bona fleet, depreciation expense would
have been $8.1 million higher.
General and administrative expenses rose 30.0% to $9.5 million in the current
quarter from $7.3 million in the same quarter last year, primarily as a result
of the acquisition of Bona.
Interest Expense
Interest expense increased 104.7% to $20.0 million in the current quarter from
$9.8 million in the same quarter last year, reflecting higher interest rates and
the additional debt assumed as part of the Bona acquisition.
<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, unless otherwise indicated,
the figures in the table below exclude the results from the Company's Australian
Vessels and O/B/O vessels acquired as part of the Bona acquisition:
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------
Quarter Ended Quarter Ended
March 31, 2000 March 31, 1999
- -------------------------------------------------------------------------------------------------------
<S> <C> <C>
International Fleet (excluding ex-Bona O/B/O
and Australian crewed vessels):
Average number of ships 61 43
Total calendar ship-days 5,531 3,871
Revenue-generating ship-days (A) 5,253 3,593
Net voyage revenue before commissions(B) (000's) $ 99,891 $ 61,620
- -------------------------------------------------------------------------------------------------------
TCE (B/A) $ 19,016 $ 17,150
- -------------------------------------------------------------------------------------------------------
Operating results per calendar ship-day:
Net voyage revenue $ 17,516 $ 15,625
Vessel operating expense 5,217 5,361
General and administrative expense 1,438 1,732
Drydocking expense 420 498
- -------------------------------------------------------------------------------------------------------
Operating cash flow per calendar ship-day $ 10,441 $ 8,034
- -------------------------------------------------------------------------------------------------------
Australian Vessels:
Operating cash flow per calendar ship-day $ 14,304 $ 14,088
- -------------------------------------------------------------------------------------------------------
Total Fleet (including ex-Bona O/B/O and Australian
crewed vessels):
Operating cash flow per calendar ship-day $ 9,851 $ 8,502
- -------------------------------------------------------------------------------------------------------
</TABLE>
LIQUIDITY AND CAPITAL RESOURCES
As at March 31, 2000, the Company's total liquidity, which includes cash,
marketable securities and undrawn borrowings, had increased to $264.7 million
from $237.4 million as at December 31, 1999, mainly as a result of cash flow
from operations.
Net cash flow from operating activities increased to $40.2 million in the
current quarter from $20.1 million in the same period one year ago, mainly
reflecting the increase in TCE rates and additional operating leverage as a
result of the Bona acquisition.
The Company's scheduled debt repayments were $606,000 during the current
quarter, compared to $574,000 in the same quarter last year.
During the quarter ended March 31, 2000, the Company incurred capital
expenditures for equipment of $550,000. Cash expenditures for drydocking were
$2.5 million in the current quarter compared to $2.2 million over the same
period one year ago.
Dividends declared during the current quarter were $8.2 million, or 21.5 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 March 31, 2000 contain
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
MARCH 31, 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 three months ended March 31, 2000, approximately 22.8% 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>
March 31, 2000
FX Forward Contracts $ 11,575 $ - $ - $ (213)
Interest Rate Swap Agreements 200,000 - - 5,625
Debt 1,074,561 - 1,074,561 1,064,917
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
MARCH 31, 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
None
Item 5 - Other Information
None
Item 6 - Exhibits and Reports on Form 6-K
a. Exhibits
27.1 Financial Data Schedule
b. Reports on Form 6-K
None
THIS REPORT ON FORM 6-K IS HEREBY INCORPORATED BY REFERENCE INTO THE
REGISTRATION STATEMENT OF THE COMPANY ON FORM F-3 FILED WITH THE COMMISSION ON
OCTOBER 4, 1995.
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
TEEKAY SHIPPING CORPORATION
Date: May 15, 2000 By: /s/ Peter S. Antturi
-----------------------------------
Peter S. Antturi
Vice President and Chief Financial Officer
<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM TEEKAY
SHIPPING CORPORATION AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-2000
<PERIOD-START> JAN-01-2000
<PERIOD-END> MAR-31-2000
<CASH> 238,694
<SECURITIES> 0
<RECEIVABLES> 40,443
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 310,308
<PP&E> 2,244,790
<DEPRECIATION> 614,828
<TOTAL-ASSETS> 1,988,367
<CURRENT-LIABILITIES> 129,358
<BONDS> 1,007,970
0
0
<COMMON> 428,841
<OTHER-SE> 415,886
<TOTAL-LIABILITY-AND-EQUITY> 1,988,367
<SALES> 0
<TOTAL-REVENUES> 120,067
<CGS> 0
<TOTAL-COSTS> 82,299
<OTHER-EXPENSES> 2,161
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> (19,989)
<INCOME-PRETAX> 19,940
<INCOME-TAX> 0
<INCOME-CONTINUING> 19,940
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 19,940
<EPS-BASIC> 0.52
<EPS-DILUTED> 0.52
</TABLE>
