HVIDE MARINE INC
10-Q, 2000-11-14
DEEP SEA FOREIGN TRANSPORTATION OF FREIGHT
Previous: GEOWORKS /CA/, 10-Q, EX-10.35, 2000-11-14
Next: HVIDE MARINE INC, 10-Q, EX-1, 2000-11-14




                       SECURITIES AND EXCHANGE COMMISSION

                           WASHINGTON, D.C. 20549

                                 FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
                                     OF 1934

               For the quarterly period ended September 30, 2000

                         Commission File Number: 0-28732



                            HVIDE MARINE INCORPORATED


State of Incorporation:  Delaware                I.R.S. Employer I.D. 65-0966399

                                2200 Eller Drive
                                 P.O. Box 13038
                          Ft. Lauderdale, Florida 33316
                                 (954) 523-2200




Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding  twelve  months,   and  (2)  has  been  subject  to  such  filing
requirements for the past ninety days.

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



There  were  10,116,949  shares  of  Common  Stock,  par  value  $0.01 per share
outstanding at October 15, 2000.






<PAGE>



HVIDE MARINE INCORPORATED

Quarter ended September 30, 2000

Index
<TABLE>
<CAPTION>

                                                                                                               Page

<S>                                                                                                            <C>

Part I.  Financial Information

Item 1.  Condensed Consolidated Financial Statements (Unaudited)................................................  1

    Condensed Consolidated Balance Sheets at December 31, 1999 and September 30, 2000...........................  1

    Condensed Consolidated Statements of Operations for the three and nine months ended September
      30, 1999 (Predecessor Company) and 2000 (Successor Company)...............................................  3

    Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 1999
      (Predecessor Company) and 2000 (Successor Company)......................................................... 4

    Notes to Condensed Consolidated Financial Statements......................................................... 5

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations...................20

Part II.  Other Information

Item 1.  Legal Proceedings.......................................................................................30

Item 2.  Changes in Securities and Use of Proceeds...............................................................30

Item 4.  Submission of Matters to a Vote of Security Holders.....................................................30

Item 6.  Exhibits and Reports on Form 8-K........................................................................30

Signature........................................................................................................30


</TABLE>

As used in this Report, the term "Parent" means Hvide Marine  Incorporated,  and
the term  "Company"  means the  Parent  and/or  one or more of its  consolidated
subsidiaries.


<PAGE>


PART I.  FINANCIAL INFORMATION

Item 1.  Condensed Consolidated Financial Statements


                            Hvide Marine Incorporated
                Condensed Consolidated Balance Sheets (Unaudited)
<TABLE>
<CAPTION>
                                                                                               December 31,       September 30,
                                                                                                   1999                2000
                                                                                              --------------      ------------
                                                                                                (Note 1)

                                                                                                       (in thousands)
<S>                                                                                              <C>              <C>
Assets
Current assets:
   Cash and cash equivalents.........................................................             $ 19,046          $ 20,174
   Restricted cash...................................................................               15,217             6,005
   Accounts receivable:
     Trade, net of allowance for doubtful accounts of $5,799 and
       $5,564, respectively..........................................................               47,555            49,238
     Insurance claims and other......................................................                6,775             6,811
   Marine operating supplies.........................................................               10,632             9,422
   Prepaid expenses..................................................................                4,013             3,664
                                                                                                  --------         ---------
       Total current assets..........................................................              103,238            95,314

Property:
   Construction-in-progress..........................................................                1,345             2,064
   Vessels and improvements..........................................................              698,979           691,098
   Furniture and equipment...........................................................               11,643            11,646
   Less accumulated depreciation.....................................................              (22,087)          (52,942)
                                                                                                 ---------         ---------
       Net property..................................................................              689,880           651,866

Deferred costs, net..................................................................               29,464            34,349
Vessels held for sale................................................................                   --             2,809
Restricted investments...............................................................                3,752               876
Other assets.........................................................................                4,406             5,579
                                                                                                 ---------         ---------
                                                                                                 $ 830,740         $ 790,793
                                                                                                 =========         =========
</TABLE>

Continued.


<PAGE>



                            Hvide Marine Incorporated
                Condensed Consolidated Balance Sheets (Unaudited)
<TABLE>
<CAPTION>
                                                                                              December 31,       September 30,
                                                                                                   1999              2000
                                                                                             -------------       ------------
                                                                                               (Note 1)

                                                                                              (in thousands, except par value)
<S>                                                                                           <C>                <C>

Liabilities and Stockholders' Equity
Current liabilities:
   Accounts payable...................................................................          $ 10,895           $ 11,655
   Current maturities of long-term debt...............................................            17,775             24,593
   Current obligations under capital leases...........................................             3,332              3,674
   Accrued interest...................................................................             3,102              6,220
   Accrued liabilities and other......................................................            37,489             34,070
                                                                                               ---------         ----------
     Total current liabilities........................................................            72,593             80,212

Long-term debt........................................................................           465,769            436,022
Obligations under capital leases......................................................            33,934             36,296
Senior notes..........................................................................            76,709             78,517
Other liabilities.....................................................................             5,952              4,637

Minority interest.....................................................................            10,457              8,964

Commitments and contingencies

Stockholders' equity:
   Class A Common Stock-- $0.01 par value, 20,000 shares authorized,
     10,000 and 10,117 shares issued and outstanding, respectively....................               100                101
   Additional paid-in capital.........................................................           166,791            166,911
   Accumulated deficit................................................................            (1,565)           (20,867)
                                                                                               ---------         ----------
     Total stockholders' equity.......................................................           165,326            146,145
                                                                                               ---------         ----------
                                                                                               $ 830,740          $ 790,793
                                                                                               =========          =========
</TABLE>

See accompanying notes.



<PAGE>



                            Hvide Marine Incorporated
           Condensed Consolidated Statements of Operations (Unaudited)
                      (in thousands, except per share data)
<TABLE>
<CAPTION>

                                                                       Three Months Ended                  Nine Months Ended
                                                                          September 30,                       September 30,
                                                                    Predecessor       Successor      Predecessor      Successor
                                                                      Company          Company         Company         Company
                                                                 --------------   --------------   --------------  --------------
                                                                       1999             2000            1999            2000
                                                                 --------------   --------------   --------------  --------------
<S>                                                            <C>               <C>              <C>             <C>
Revenues....................................................     $      85,989    $      81,623    $     265,393   $     240,441

Operating expenses:
   Crew payroll and benefits................................            23,741           22,315           71,944          68,030
   Charter hire and bond guarantee fee......................             4,753            3,520           13,275          10,947
   Repairs and maintenance..................................             6,227            6,113           20,187          18,291
   Insurance................................................             3,593            3,088           10,352           9,283
   Fuel.....................................................             7,714            5,673           15,660          20,331
   Consumables..............................................             2,529            3,596           12,135          11,219
   Rent and utilities.......................................             8,565            6,630           24,824          19,585
                                                                 -------------    -------------    -------------   -------------
     Total operating expenses...............................            57,122           50,935          168,377         157,686
Overhead expenses:
   Salaries and benefits....................................             4,756            4,959           14,384          15,321
   Office...................................................             1,642            1,561            5,189           4,635
   Professional fees........................................             1,663            1,394            6,557           4,150
   Other....................................................             1,832            1,310            6,008           4,753
                                                                 -------------    -------------    -------------   -------------
     Total overhead expenses................................             9,893            9,224           32,138          28,859
Depreciation, amortization and drydocking...................            20,821           12,157           62,548          36,600
                                                                 -------------    -------------    -------------   -------------
Income (loss) from operations...............................            (1,847)           9,307            2,330          17,296
Other income (expense):
   Interest expense.........................................           (21,310)         (15,904)         (58,915)        (46,792)
   Interest income..........................................               278              103              768             546
   Reorganization items.....................................            (4,328)              --           (4,328)             --
   Minority interest .......................................            (1,552)             429           (4,492)          1,493
   Gain (loss) on asset sales...............................            (3,518)           4,185          (17,648)          4,828
   Other....................................................              (357)            (179)            (364)          6,517
                                                                 -------------    -------------    -------------   -------------
     Total other expense, net...............................           (30,787)         (11,366)         (84,979)        (33,408)
                                                                 -------------    -------------    -------------   -------------
Loss before provision for (benefit from) income taxes.......           (32,634)          (2,059)         (82,649)        (16,112)
Provision for (benefit from) income taxes...................           (12,524)           1,083          (29,754)          3,190
                                                                 -------------    -------------    -------------   -------------
     Net loss...............................................     $     (20,110)   $      (3,142)   $     (52,895)  $     (19,302)
                                                                 =============    =============    =============   =============

Net loss per common share - basic and diluted...............                 *    $       (0.31)               *   $       (1.93)
                                                                 =============    =============    =============   =============

Weighted average common shares outstanding - basic and
   diluted .................................................                 *           10,039                *          10,014
                                                                 =============    =============    =============   =============
</TABLE>

* Earnings per share is not presented for the three and nine month periods ended
September  30, 1999  because  such  presentation  would not be  meaningful.  The
Company's  previous common stock was canceled and new common stock was issued on
December 15, 1999, pursuant to the Plan.

See accompanying notes.


<PAGE>



                            Hvide Marine Incorporated
           Condensed Consolidated Statements of Cash Flows (Unaudited)
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                                        Nine Months Ended
                                                                                            September 30,
                                                                                     Predecessor      Successor
                                                                                       Company         Company
                                                                                        1999            2000
                                                                                     -----------      ----------
<S>                                                                              <C>                 <C>
Operating activities:
   Net loss................................................................       $     (52,895)  $      (19,302)
   Adjustments to reconcile net loss to net cash provided by operating
     activities:
       Depreciation and amortization of property...........................              51,035           31,858
       Amortization of drydocking costs....................................               8,941            4,742
       Amortization of goodwill............................................               2,572               --
       Accretion of original issue discount and
         amortization of financing costs...................................               1,110            4,235
       Provision for bad debts.............................................                 421              195
       Loss (gain) on asset sales..........................................              17,648           (4,828)
       Deferred income tax benefit.........................................             (29,754)              --
       Minority interest...................................................                (678)          (1,493)
       Other non-cash items................................................                 130              885
       Changes in operating assets and liabilities:
         Accounts receivable...............................................              18,625           (2,118)
         Other current and long-term assets................................              (9,355)          (6,592)
         Payment of reorganization items...................................                  --           (4,494)
         Accounts payable and other liabilities............................              (4,926)           4,002
                                                                                  -------------   --------------
           Net cash provided by operating activities.......................               2,874            7,088

Investing activities:
     Purchases of property.................................................             (44,505)          (9,678)
     Proceeds from disposal of property....................................              31,799           22,249
     Payments on vessels under construction................................              (5,102)              --
     Redemption of restricted investments..................................              19,592            2,888
                                                                                  -------------   --------------
       Net cash provided by investing activities...........................               1,784           15,459

Financing activities:
     Proceeds from short-term borrowings...................................               5,000               --
     Proceeds from DIP Credit Facility, net................................               9,860               --
     Proceeds from revolving credit facility...............................                  --           23,203
     Repayment of revolving credit facility................................                  --          (17,003)
     Proceeds from long-term borrowings....................................              44,923               --
     Repayment of long-term borrowings.....................................             (51,715)         (27,924)
     Proceeds from issuance of Title XI bonds, net of offering costs.......               6,600               --
     Repayment of Title XI bonds...........................................                (616)          (5,874)
     Redemption of restricted cash.........................................                  --            9,402
     Payment of financing costs............................................              (1,358)            (596)
     Proceeds from sale leaseback..........................................                 271               --
     Payment of obligations under capital leases...........................              (2,469)          (2,628)
     Proceeds from issuance of common stock................................                 253                1
     Repayment of short-term debt..........................................              (5,000)              --
                                                                                  -------------   --------------
       Net cash provided by (used in) financing activities.................               5,749          (21,419)
                                                                                  -------------   ---------------

Change in cash and cash equivalents........................................              10,407            1,128
Cash and cash equivalents at beginning of period...........................              10,106           19,046
                                                                                  -------------   --------------
Cash and cash equivalents at end of period.................................       $      20,513   $       20,174
                                                                                  =============   ==============
</TABLE>

See accompanying notes.


<PAGE>



                            HVIDE MARINE INCORPORATED
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               September 30, 2000
                                   (Unaudited)

1.       Basis of Presentation

         The accompanying  unaudited condensed consolidated financial statements
have been prepared in accordance with generally accepted  accounting  principles
for  interim  financial  information  and with  Article  10 of  Regulation  S-X.
Accordingly,  they do not include all of the information and footnotes  required
by generally accepted accounting  principles for complete financial  statements.
All adjustments  which, in the opinion of management,  are considered  necessary
for a fair  presentation  of the results of operations for the periods shown are
of a normal recurring nature and have been reflected in the unaudited  condensed
consolidated  financial  statements.  The results of operations  for the periods
presented are not  necessarily  indicative of the results  expected for the full
fiscal  year or for  any  future  period.  The  information  included  in  these
unaudited  condensed   consolidated  financial  statements  should  be  read  in
conjunction with Management's Discussion and Analysis of Financial Condition and
Results of Operations  contained in this report and the  consolidated  financial
statements and  accompanying  notes  included in the Company's  Annual Report on
Form 10-K for the fiscal year ended December 31, 1999, as amended on Form 10-K/A
(the "1999 Form 10-K").

         The  balance  sheet at  December  31,  1999 has been  derived  from the
audited  financial  statements  at that  date but does  not  include  all of the
information and footnotes required by generally accepted  accounting  principles
for complete financial statements.

         The  Company and  substantially  all of its  wholly-owned  subsidiaries
filed  voluntary  petitions  for relief  under  Chapter 11 of the United  States
Bankruptcy  Code in the  United  States  Bankruptcy  Court for the  District  of
Delaware on September 8, 1999.  The  Bankruptcy  Court  confirmed  the Company's
Joint Plan of  Reorganization  (the  "Plan") on December  9, 1999,  and the Plan
became  effective  on December  15,  1999 (the  "Effective  Date").  The Company
emerged  from  bankruptcy  on  December  15,  1999  (see  Note 3 for  additional
information).

         The  unaudited  consolidated  financial  statements  as of and  for the
periods after the Effective Date reflect accounting principles and practices set
forth in the American  Institute of Certified  Public  Accountants  Statement of
Position ("SOP") 90-7,  Financial Reporting by Entities in Reorganization  under
the Bankruptcy Code, which provides guidance for financial reporting by entities
that have filed voluntary  petitions for relief under,  and have  reorganized in
accordance  with the Bankruptcy  Code. In accordance  with SOP 90-7, the Company
adopted "fresh start reporting" as of December 15, 1999. The Company's emergence
from its Chapter 11 proceedings  resulted in a new reporting entity.  The assets
and  liabilities  of the  Company  were  restated as of December  15,  1999,  in
accordance with SOP 90-7, and therefore the accompanying  condensed consolidated
statements  of  operations  and cash flows for  periods  prior to the  Company's
emergence from bankruptcy (the "Predecessor  Company") are not comparable to the
results of operations and cash flows of the Company subsequent to emergence from
bankruptcy and the adoption of fresh-start reporting (the "Successor Company").

         Certain amounts in the 1999 condensed consolidated financial statements
have  been   reclassified   to  conform  with  the  2000   presentation.   These
reclassifications had no effect on the Company's net income.

2.       Use of Estimates

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the  amounts  reported  in the  condensed  consolidated
financial  statements and  accompanying  notes.  While the Company believes that
such  estimates  are fair when  considered  in  conjunction  with the  condensed
consolidated  financial position and results of operations taken as a whole, the
actual amount of such estimates, when known, will vary from these estimates.

3.       Issues Affecting Liquidity

         As a result of an April  2000  amendment  to its Credit  Facility,  the
Company  was  required to repay  $60.0  million of the term loan  portion of the
facility prior to January 1, 2001, subject to additional  repayment  obligations
if certain financial targets were not achieved.  On August 30, 2000, the Company
entered  into a further  amendment  to the  Credit  Facility  that  reduced  the
repayment   obligation  to  $40.0  million  and  eliminated   the   target-based
obligation.  Through October 31, 2000, the Company satisfied approximately $27.2
million of this obligation, of which $22.7 million was obtained from the sale of
29 vessels.

         The Company believes that operating cash flow,  amounts available under
its  revolving  credit  facility  and  anticipated  proceeds  from  the  sale of
additional  vessels will be  sufficient  to meet its debt  service  obligations,
apart  from  the  term  loan  repayments  described  above,  and  other  capital
requirements  through 2000. While it is uncertain whether proceeds from the sale
of assets will be  sufficient  to enable it to satisfy  the term loan  repayment
obligation  as  currently  scheduled,  the  Company  has the  ability to use the
revolving  credit  portion  of the  facility  to  satisfy  the  obligation,  and
currently has sufficient  availability to do so. As the Company's operating cash
flow is dependent on factors beyond the Company's  control,  however,  including
general  economic  conditions and conditions in the markets the Company  serves,
there  can  be  no  assurance   that  actual   operating  cash  flow  will  meet
expectations.

4.       Plan of Reorganization

         In September 1999, the Company filed the Plan with the Bankruptcy Court
which set forth a plan for  repaying or  otherwise  compensating  the  Company's
creditors  in order of  relative  seniority  of their  respective  claims  while
seeking to  maintain  the  Company  as a going  concern.  The Plan  specifically
provided for the conversion of the Company's previously outstanding senior notes
and preferred  securities  into equity  interests in the  Successor  Company and
cancellation  of  all  of the  pre-petition  equity  interests,  as  more  fully
described in the Plan.  Substantially  all of the Company's other pre- and post-
petition unsecured liabilities were unaffected by the Plan.

5.       Long-Term Debt

         The Company's senior notes have not received the rating from the rating
agencies  required by the note  indenture.  As a result,  on April 15, 2000, the
interest  rate  on  the  senior  notes  increased  from  12  1/2%  to  13  1/2%,
retroactively  applied to December 15, 1999. The additional  interest is payable
in the form of additional  senior notes, of which notes in the principal  amount
of $514,517 and $238,786  were issued on June 30, 2000 and  September  30, 2000,
respectively.  The Company is currently  seeking the ratings necessary to return
the interest rate to 12 1/2%.

6.       Income Taxes

         For the nine months ended  September 30, 2000,  the deferred  provision
for income taxes was computed using a net estimated annual effective tax rate of
0%. For the nine months ended  September 30, 2000, a gross deferred  benefit was
computed  using an estimated  annual  effective tax rate of 36%.  Management has
determined that a tax valuation  allowance is necessary at September 30, 2000 to
reduce the  deferred tax assets to the amount that will more likely be realized.
After  application  of the valuation  allowance,  the Company's net deferred tax
assets  and  liabilities  are zero.  The  current  provision  for  income  taxes
represents  taxes withheld on foreign source revenue.  For the nine months ended
September 30, 1999, the benefit for income taxes was computed using an estimated
annual  effective tax rate of 36%,  adjusted  principally  for  depreciation  on
vessels built with capital construction funds.

7. Comprehensive Income

         The Company has no material  components of comprehensive  (income) loss
except net loss.

8.       Earnings Per Share

         Pursuant to the Plan, 10,000,000 new shares of common stock were issued
at the  Effective  Date.  In the nine months ended  September  30, 2000,  27,800
shares of  restricted  common  stock were  granted to certain  employees  of the
Company and warrants to purchase  89,149 shares of common stock were  exercised.
Common stock  equivalents  outstanding  during the period  ending  September 30,
2000, which consist principally of warrants and employee stock options, have not
been included in the  computation of diluted loss per share,  as their effect is
antidilutive.

9.       Segment Information

         The Company organizes its business principally into three segments. The
Company does not have significant intersegment transactions.  These segments and
their respective operations are as follows:

         Harbor Towing - Harbor towing  services are provided by tugs to vessels
utilizing  the  ports in which the tugs  operate  and to  vessels  at sea to the
extent required by environmental regulations, casualty or other emergency.

         Marine Transportation Services - Marine transportation services include
oceangoing and  inland-waterway  vessels used to transport  chemicals,  fuel and
other  petroleum  products,   primarily  from  chemical   manufacturing  plants,
refineries  and  storage  facilities  along  the U.S.  Gulf of  Mexico  coast to
industrial users and  distribution  facilities in and around the Gulf of Mexico,
Atlantic and Pacific coast ports and inland rivers.

         Offshore  Energy Support - Offshore  energy support  includes  vessels,
operating in U.S. and foreign  locations used primarily to transport  materials,
supplies,   equipment  and  personnel  to  drilling  rigs  and  to  support  the
construction,  positioning  and  ongoing  operations  of oil and gas  production
platforms.

         The Company evaluates  performance by operating segment.  Resources are
allocated  primarily based on segment profit or loss, before taxes.  Revenues by
segment  and  geographic  area  consist  only of  services  provided to external
customers,  as reported in the Statements of Operations.  Income from operations
represents  net revenues  less  applicable  costs and expenses  related to those
revenues,  and income (loss) before income taxes includes the operating  results
primarily  adjusted by allocated net interest  expense and gains (losses) on the
disposal of vessels. Unallocated expenses are primarily comprised of general and
administrative expenses of a corporate nature.

         The  following  schedule  presents   information  about  the  Company's
operations in its three segments (in thousands):
<TABLE>
<CAPTION>
                                                           Predecessor        Successor        Predecessor         Successor
                                                             Company           Company           Company            Company
                                                               Three Months Ended                    Nine Months Ended
                                                                 September 30,                        September 30,
                                                        --------------------------------        ----------------------------
                                                              1999              2000              1999               2000
                                                        --------------    --------------        --------------     ---------
<S>                                                    <C>               <C>               <C>                <C>
Revenues:
  Harbor towing.....................................             10,824             7,965            33,225             25,011
  Marine transportation services....................             42,985            34,591           115,153            104,634
                                                        ---------------   ---------------   ---------------    ---------------
   Offshore energy support..........................    $        32,180   $        39,067   $       117,015    $       110,796
Consolidated revenues...............................    $        85,989   $        81,623   $       265,393    $       240,441
                                                        ===============   ===============   ===============    ===============

Income (loss) from operations:
  Harbor towing.....................................              3,209             1,093             9,547              4,056
  Marine transportation services....................              6,515             6,225            16,551             17,211
  Offshore energy support...........................    $        (8,074)  $         4,577   $       (11,309)   $         5,587
  General corporate.................................             (3,497)           (2,588)          (12,459)            (9,558)
                                                        ---------------   ---------------   ---------------    ---------------
Consolidated income (loss) from operations              $        (1,847)  $         9,307   $         2,330    $        17,296
                                                        ===============   ===============   ===============    ===============

Income (loss) before income taxes:
  Harbor towing.....................................                686             3,071             4,493              3,459
  Marine transportation services....................             (6,138)            2,217            (6,656)             4,569
  Offshore energy support...........................    $       (20,225)  $        (5,957)  $       (63,739)   $       (24,322)
  General corporate.................................             (6,957)           (1,390)          (16,747)               182
                                                        ---------------   ---------------   ---------------    ---------------
Consolidated loss before income taxes...............    $       (32,634)  $        (2,059)  $       (82,649)   $       (16,112)
                                                        ===============   ===============   ===============    ===============

</TABLE>

<PAGE>



10. Supplemental Condensed Consolidated Financial Information

         The senior notes are fully and  unconditionally  guaranteed  on a joint
and  several  basis  by  certain  of the  Company's  wholly  owned  consolidated
subsidiaries. A substantial portion of the Company's cash flows are generated by
these  subsidiaries.  As a result,  the funds  necessary  to meet the  Company's
obligations are provided in substantial  part by  distributions or advances from
these   subsidiaries.   Under  certain   circumstances,   contractual  or  legal
restrictions,  as  well  as the  financial  and  operating  requirements  of the
Company's  subsidiaries,  could limit the Company's  ability to obtain cash from
these  subsidiaries  for the purpose of meeting its  obligations,  including the
payments of  principal  and  interest on the Senior  Notes.  The Company has not
presented  separate  financial  statements or other  discussions  concerning the
guarantor  subsidiaries  because management has determined that such information
is not material to investors.

         The following is condensed  consolidating financial information for the
Company,  segregating the parent, the combined domestic guarantor  subsidiaries,
the  combined  foreign  guarantor   subsidiaries,   the  combined  non-guarantor
subsidiaries and eliminations.



<PAGE>



                Condensed Consolidating Balance Sheet (unaudited)
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                                    December 31, 1999
                                             ---------------------------------------------------------------------------------------
                                                             Domestic        Foreign           Non-                      Condensed
                                                            Guarantor      Guarantor       Guarantor                   Consolidated
                                                Parent     Subsidiaries   Subsidiaries    Subsidiaries   Eliminations      Total
<S>                                          <C>            <C>            <C>             <C>            <C>           <C>
Assets
Current assets:
  Cash and cash equivalents..............     $  4,830       $  2,908       $  7,816       $  3,492      $       --    $     19,046
  Restricted cash........................       15,027            190             --             --              --          15,217
  Accounts receivable:
     Trade, net..........................        1,804         23,728         17,579          5,132            (688)         47,555
     Insurance claims and other..........        1,866          2,150          3,028            516            (785)          6,775
  Marine operating supplies..............         (465)         2,481          3,810          4,806              --          10,632
  Prepaid expenses.......................          933            918          1,675            487              --           4,013
                                              --------        -------       --------       --------       ---------    ------------
     Total current assets................       23,995         32,375         33,908         14,433          (1,473)        103,238
Property:
  Construction-in-progress...............           --            541            664            140              --           1,345
  Vessels and improvements...............        9,292        177,938        206,764        304,985              --         698,979
  Furniture and equipment................        5,822          3,051          2,135            635              --          11,643
  Less accumulated depreciation..........         (196)          (533)          (671)       (20,687)             --         (22,087)
                                              --------       --------       --------       --------       ---------    ------------
     Net property........................       14,918        180,997        208,892        285,073              --         689,880
Other assets:
  Deferred costs, net....................       14,962          4,615          1,454          8,433              --          29,464
  Restricted investments.................           --             --             --          3,752              --           3,752
  Other..................................      455,560        406,592         70,888          8,303        (936,937)          4,406
                                              --------       --------       --------       --------       ---------    ------------
                                              $509,435       $624,579       $315,142       $319,994       $(938,410)   $    830,740
                                              ========       ========       ========       ========       =========    ============


Liabilities and Stockholders' Equity
Current liabilities:
  Accounts payable.......................     $  1,383       $  4,236       $  4,329       $    947       $      --    $     10,895
  Current maturities of long-term debt...       12,065          1,891             --          3,820              (1)         17,775
    Current obligations under capital
     leases..............................          555          2,777             --             --              --           3,332
  Accrued interest.......................        2,418             --             --            684              --           3,102
  Accrued liabilities and other..........       18,685          7,579          9,635          3,063          (1,473)         37,489
                                              --------       --------       --------       --------       ---------    ------------
     Total current liabilities...........       35,106         16,483         13,964          8,514          (1,474)         72,593

Long-term debt...........................      214,212         27,410             --        224,147              --         465,769
Obligations under capital leases.........       13,662         20,272             --             --              --          33,934
Senior notes.............................       76,709             --             --             --              --          76,709
Other....................................        4,425            559            740            226               2           5,952

Minority interest........................           --             --             --             --          10,457          10,457

Commitments and contingencies

Stockholders' equity:
  Common stock...........................          100             --             --             --              --             100
  Additional paid-in capital.............      166,786        332,837        301,148         11,143        (645,123)        166,791
  Retained earnings (accumulated deficit)..     (1,565)       227,018           (710)        75,964        (302,272)         (1,565)
                                              --------       --------       --------       --------       ---------    ------------
     Total stockholders' equity..........      165,321        559,855        300,438         87,107        (947,395)        165,326
                                              --------       --------       --------       --------       ---------    ------------
                                              $509,435       $624,579       $315,142       $319,994       $(938,410)   $    830,740
                                              ========       ========       ========       ========       =========    ============
</TABLE>

<PAGE>

                               Condensed Consolidating Balance Sheet (unaudited)
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                                   September 30, 2000
                                             ---------------------------------------------------------------------------------------
                                                            Domestic        Foreign           Non-                      Condensed
                                                            Guarantor      Guarantor       Guarantor                   Consolidated
                                                Parent     Subsidiaries   Subsidiaries    Subsidiaries   Eliminations      Total
<S>                                          <C>            <C>            <C>            <C>             <C>           <C>

   Assets
   Current assets:
    Cash and cash equivalents.............   $        327    $    (532)  $      6,443   $     13,936      $      --   $     20,174
    Restricted cash.......................          6,005           --             --             --             --          6,005
    Accounts receivable:
       Trade, net.........................            926       21,101         25,005          2,412           (206)        49,238
       Insurance claims and other.........            549        3,122          2,928            212             --          6,811
    Marine operating supplies.............           (574)       1,968          3,692          4,480           (144)         9,422
    Prepaid expenses......................            755          618          1,149          1,142                         3,664
                                             ------------    ---------   ------------   ------------      ---------   ------------
       Total current assets...............          7,988       26,277         39,217         22,182           (350)        95,314
   Property:
    Construction-in-progress..............              3          323          1,217            377            144          2,064
    Vessels and improvements..............          5,914      171,223        205,493        308,468             --        691,098
    Furniture and equipment...............          5,831        3,324          2,066            425             --         11,646
    Less accumulated depreciation.........         (1,961)     (10,002)       (12,722)       (28,257)            --        (52,942)
                                             ------------    ---------   ------------   ------------      ---------   ------------
       Net property.......................          9,787      164,868        196,054        281,013            144        651,866
   Other assets:
    Deferred costs, net...................         19,226        4,980          1,649          8,494             --         34,349
    Vessels held for sale.................             --        1,957            852             --             --          2,809
    Restricted investments................             --           --             --            876             --            876
    Other.................................        405,426      410,358         66,945           (464)      (876,686)         5,579
                                             ------------    ---------   ------------   ------------      ---------   ------------
                                             $    442,427    $ 608,440   $    304,717   $    312,101      $(876,892)  $    790,793
                                             ============    =========   ============   ============      =========   ============

   Liabilities and Stockholders' Equity
   Current liabilities:
    Accounts payable......................   $        591    $   3,868   $      6,345   $        850      $      --   $     11,654
    Current maturities of long-term debt..         18,670        1,975             --          3,949             --         24,594
    Current obligations under capital
      leases..............................             16        3,658             --             --             --          3,674
    Accrued interest......................            840          714             --          4,666             --          6,220
    Accrued liabilities and other.........          7,153        6,283         15,540          5,300           (206)        34,070
                                             ------------    ---------   ------------   ------------      ---------   ------------
       Total current liabilities..........         27,270       16,498         21,885         14,765           (206)        80,212

   Long-term debt.........................        187,918       25,963             --        222,141             --        436,022
   Obligations under capital leases.......             --       36,296             --             --             --         36,296
   Senior notes...........................         78,517           --             --             --             --         78,517
   Other..................................          2,746          818            884            189             --          4,637

   Minority interest......................             --           --             --             --          8,964          8,964

   Commitments and contingencies

   Stockholders' equity:
    Common stock..........................            100           21             --             --            (20)           101
    Additional paid-in capital............        166,744      314,126        301,311         10,756       (626,026)       166,911
    Retained earnings (accumulated deficit)       (20,868)     214,718        (19,363)        64,250       (259,604)       (20,867)
                                             ------------    ---------   ------------   ------------      ---------   ------------
       Total stockholders' equity.........        145,976      528,865        281,948         75,006       (885,650)       146,145
                                             ------------    ---------   ------------   ------------      ---------   ------------
                                             $    442,427    $ 608,440   $    304,717   $    312,101      $(876,892)  $    790,793
                                             ============    =========   ============   ============      =========   ============

</TABLE>

<PAGE>

                  Condensed Consolidating Statement of Operations (unaudited)
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                          Three Months Ended September 30, 1999
                                             ---------------------------------------------------------------------------------------
                                                             Domestic        Foreign           Non-                      Condensed
                                                            Guarantor      Guarantor       Guarantor                   Consolidated
                                                Parent     Subsidiaries   Subsidiaries    Subsidiaries   Eliminations      Total
<S>                                         <C>            <C>             <C>             <C>           <C>            <C>
Predecessor Company
  Revenues................................   $     12,852    $     48,082   $     21,117    $     19,408   $  (15,470)  $   85,989
  Operating expenses:
    Crew payroll and benefits.............          4,792           8,322          6,100           4,650         (123)      23,741
    Charter hire and bond guarantee fee...            491          17,221             --              --      (12,959)       4,753
    Repairs and maintenance...............            448           2,221          3,380             248          (70)       6,227
    Insurance.............................            486           1,650          1,039             418           --        3,593
       Fuel...............................            707           4,189          1,555           1,263           --        7,714
       Consumables........................            364           1,271          1,847             228       (1,181)       2,529
       Rent and utilities.................            855           3,925          1,757           3,400       (1,372)       8,565
                                             ------------    ------------   ------------    ------------   ----------   ----------
        Total operating expenses..........          8,143          38,799         15,678          10,207      (15,705)      57,122
  Overhead expenses:
    Salaries and benefits.................          1,416           1,192          1,484             664           --        4,756
    Office................................            658             495            488               1           --        1,642
    Professional fees.....................            821             177            486             179           --        1,663
    Other.................................            528            (315)         2,227             503       (1,111)       1,832
                                             ------------    ------------   ------------    ------------   ----------   ----------
       Total overhead expenses............          3,423           1,549          4,685           1,347       (1,111)       9,893
  Depreciation, amortization and
    drydocking............................          2,834           6,682          8,628           2,681           (4)      20,821
                                             ------------    ------------   ------------    ------------   ----------   ----------
  Income (loss) from operations...........         (1,548)          1,052         (7,874)          5,173        1,350       (1,847)

  Other income (expense):
    Interest expense......................         (1,945)         (3,990)       (12,621)         (4,932)       2,178      (21,310)
    Interest income.......................            839           1,538             --              79       (2,178)         278
    Reorganization items..................         (4,328)             --             --              --           --       (4,328)
    Minority interest ....................        (22,056)         (7,446)            --          (1,729)      29,679       (1,552)
    Net (loss) gain on asset sales........         (3,540)             22             --              --           --       (3,518)
    Other.................................            (56)          1,517             --            (345)      (1,473)        (357)
                                             ------------    ------------   ------------    ------------   ----------   ----------
        Total other expense, net..........        (31,086)         (8,359)       (12,621)         (6,927)      28,206      (30,787)
                                             ------------    ------------   ------------    -------------  ----------   ----------
  Loss before income taxes................        (32,634)         (7,307)       (20,495)         (1,754)      29,556      (32,634)
  Benefit from income taxes...............        (12,524)             --             --              --           --      (12,524)
                                             ------------    ------------   ------------    ------------   ----------   ----------
  Net loss................................   $    (20,110)   $     (7,307)  $    (20,495)   $     (1,754)  $   29,556   $  (20,110)
                                             ============    ============   ============    ============   ==========   ==========

</TABLE>

<PAGE>


                     Condensed Consolidating Statement of Operations (unaudited)
                                          (in thousands)
<TABLE>
<CAPTION>

                                                                           Three Months Ended September 30, 2000
                                              --------------------------------------------------------------------------------------
                                                             Domestic        Foreign           Non-                      Condensed
                                                            Guarantor      Guarantor       Guarantor                   Consolidated
                                                Parent     Subsidiaries   Subsidiaries    Subsidiaries   Eliminations      Total
<S>                                          <C>           <C>             <C>             <C>           <C>           <C>
  Successor Company
  Revenues................................    $  8,846     $  39,724        $ 27,463        $  19,615     $ (14,025)    $  81,623
  Operating expenses:
    Crew payroll and benefits.............       3,778         7,199           5,831            5,567           (60)       22,315
    Charter hire and bond guarantee fee...         502        12,733              (1)              --        (9,714)        3,520
    Repairs and maintenance...............         489         1,378           3,359              889            (2)        6,113
    Insurance.............................         331         1,560             961              236            --         3,088
    Fuel..................................         614         2,683           1,253            1,123            --         5,673
    Consumables...........................         299         1,165           2,003              503          (374)        3,596
    Rent and utilities....................         853         2,571           1,813            2,658        (1,265)        6,630
                                              --------     ---------        --------        ---------      ---------    ---------
       Total operating expenses...........       6,866        29,289          15,219           10,976       (11,415)       50,935
  Overhead expenses:
    Salaries and benefits.................       1,596         1,445           1,322              596            --         4,959
    Office................................         543           475             566              (23)           --         1,561
    Professional fees.....................         357           408             375              254            --         1,394
    Other.................................         427           (38)          1,289              691        (1,059)        1,310
                                              --------     ---------        --------        ---------     ---------     ---------
       Total overhead expenses............       2,923         2,290           3,552            1,518        (1,059)        9,224
  Depreciation, amortization
  and drydocking..........................         817         3,233           4,773            3,334            --        12,157
                                              --------     ---------        --------        ---------     ---------     ---------
  Income (loss) from operations...........      (1,760)        4,912           3,919            3,787        (1,551)        9,307

  Other income (expense):
    Interest expense......................        (448)       (3,854)         (6,763)          (5,454)          615       (15,904)
    Interest income.......................         704            --              --               14          (615)          103
       Minority interest .................      (2,350)         (176)             --           (1,584)        4,539           429
    Net gain on asset sales...............         710         3,387              88               --            --         4,185
    Other.................................       1,085          (124)         (2,683)              (7)        1,550          (179)
                                              --------     ---------        --------        ---------     ---------     ---------
        Total other expense, net..........        (299)         (767)         (9,358)          (7,031)        6,089       (11,366)
                                              --------     ---------        --------        ---------     ---------     ---------
  Income (loss) before income taxes.......      (2,059)        4,145          (5,439)          (3,244)        4,538        (2,059)
  Provision for income taxes..............       1,083            --              --               --            --         1,083
                                              --------     ---------        --------        ---------     ---------     ---------
  Net income (loss).......................    $ (3,142)    $   4,145        $ (5,439)       $  (3,244)    $   4,538     $  (3,142)
                                              ========     =========        ========        =========     =========     =========

</TABLE>

<PAGE>

                     Condensed Consolidating Statement of Operations (unaudited)
                                             (in thousands)
<TABLE>
<CAPTION>
                                                                           Nine Months Ended September 30, 1999
                                              --------------------------------------------------------------------------------------
                                                              Domestic        Foreign           Non-                    Condensed
                                                            Guarantor      Guarantor       Guarantor                   Consolidated
                                                Parent     Subsidiaries   Subsidiaries    Subsidiaries   Eliminations      Total
<S>                                           <C>          <C>             <C>            <C>            <C>            <C>
   Predecessor Company
  Revenues................................    $  38,646     $ 143,750       $  86,900       $  46,604     $ (50,507)  $     265,393
  Operating expenses:
    Crew payroll and benefits.............       13,919        25,461          21,545          11,164          (145)         71,944
    Charter hire and bond guarantee fee...        1,448        49,112              --              --       (37,285)         13,275
    Repairs and maintenance...............        1,564         6,354          11,780             588           (99)         20,187
    Insurance.............................        1,230         4,739           3,315           1,068            --          10,352
    Fuel..................................        2,082         6,803           4,067           2,708            --          15,660
    Consumables...........................        1,111         5,223           6,480             763        (1,442)         12,135
    Rent and utilities....................        2,117        12,720           5,155           7,968        (3,136)         24,824
                                              ---------     ---------       ---------       ---------      ---------   -------------
        Total operating expenses..........       23,471       110,412          52,342          24,259       (42,107)        168,377
  Overhead expenses:
    Salaries and benefits.................        4,471         3,618           4,311           1,984            --          14,384
    Office................................        2,032         1,079           1,656             422            --           5,189
    Professional fees.....................        3,982         1,341             692             542            --           6,557
    Other.................................        1,844           409           6,925           1,205        (4,375)          6,008
                                              ---------     ---------       ---------       ---------     ---------   -------------
       Total overhead expenses............       12,329         6,447          13,584           4,153        (4,375)         32,138
  Depreciation, amortization and drydocking       9,751        19,289          26,527           6,985            (4)         62,548
                                              ---------     ---------       ---------       ---------      ---------   -------------
  Income (loss) from operations...........       (6,905)        7,602          (5,553)         11,207        (4,021)          2,330

  Other income (expense):
    Interest expense......................       (2,630)      (21,212)        (29,796)        (12,634)        7,357         (58,915)
    Interest income.......................        2,174         5,503              --             448        (7,357)            768
    Reorganization items..................       (4,328)           --              --              --            --          (4,328)
    Minority interest ....................      (66,498)      (32,100)             --          (1,123)       95,229          (4,492)
    Net loss on asset sales...............       (6,255)       (8,071)         (3,322)             --            --         (17,648)
    Other.................................        1,793         1,620          (7,306)           (369)        3,898            (364)
                                              ---------     ---------       ---------       ---------     ---------   -------------
        Total other expense, net..........      (75,744)      (54,260)        (40,424)        (13,678)       99,127         (84,979)
                                              ---------     ---------       ---------       ---------     ---------   -------------
  Loss before income taxes................      (82,649)      (46,658)        (45,977)         (2,471)       95,106         (82,649)
  Benefit from income taxes...............      (29,754)           --              --              --            --         (29,754)
                                              ---------     ---------       ---------       ---------     ---------   -------------
  Net loss................................    $ (52,895)    $ (46,658)      $ (45,977)      $  (2,471)    $  95,106   $     (52,895)
                                              =========     =========       =========       =========     =========   =============

</TABLE>

<PAGE>

                     Condensed Consolidating Statement of Operations (unaudited)
                                             (in thousands)
<TABLE>
<CAPTION>

                                                                           Nine Months Ended September 30, 2000
                                              --------------------------------------------------------------------------------------
                                                            Domestic        Foreign           Non-                      Condensed
                                                            Guarantor      Guarantor       Guarantor                   Consolidated
                                                Parent     Subsidiaries   Subsidiaries    Subsidiaries   Eliminations      Total
<S>                                          <C>           <C>           <C>              <C>            <C>           <C>
   Successor Company
  Revenues................................    $  28,390    $    119,027   $     76,944    $     52,834    $  (36,754) $  240,441
  Operating expenses:
    Crew payroll and benefits.............       11,886          24,442         17,515          14,268           (81)     68,030
    Charter hire and bond guarantee fee...        1,491          36,494             48           1,000       (28,086)     10,947
    Repairs and maintenance...............        1,267           4,959         10,019           2,063           (17)     18,291
    Insurance.............................          991           4,430          2,896             966            --       9,283
    Fuel..................................        2,881           8,567          4,575           4,308            --      20,331
    Consumables...........................          958           4,278          5,486           1,009          (512)     11,219
    Rent and utilities....................        1,827           7,484          5,452           8,407        (3,585)     19,585
                                              ---------    ------------   ------------    ------------    ----------  ----------
      Total operating expenses............       21,301          90,654         45,991          32,021       (32,281)    157,686
  Overhead expenses:
   Salaries and benefits..................        4,760           4,109          4,512           1,940            --      15,321
   Office.................................        1,545           1,073          1,697             320            --       4,635
   Professional fees......................        2,130             933            694             393            --       4,150
   Other..................................        1,251             904          4,728           1,330        (3,460)      4,753
                                              ---------    ------------   ------------    ------------    ----------  ----------
    Total overhead expenses...............        9,686           7,019         11,631           3,983        (3,460)     28,859
  Depreciation, amortization and
    drydocking............................        2,281          11,841         14,411           8,067            --      36,600
                                              ---------    ------------   ------------    ------------    ----------  ----------
  Income (loss) from operations...........       (4,878)          9,513          4,911           8,763        (1,013)     17,296

  Other income (expense):
    Interest expense......................       (1,708)        (13,063)       (19,407)        (14,426)        1,812     (46,792)
    Interest income.......................        2,262               9             --              87        (1,812)        546
       Minority interest .................      (22,227)        (14,190)            --          (4,757)       42,668       1,494
    Net gain (loss) on asset sales........          710           4,163            (45)             --            --       4,828
    Other.................................        9,729            (108)        (4,113)             (5)        1,013       6,516
                                              ---------    ------------   ------------    ------------    ----------  ----------
        Total other expense, net..........      (11,234)        (23,189)       (23,565)        (19,101)       43,681     (33,408)
                                              ---------    ------------   ------------    ------------    ----------  ----------
  Loss before income taxes................      (16,112)        (13,676)       (18,654)        (10,338)       42,668     (16,112)
  Provision for income taxes..............        3,190              --             --              --            --       3,190
                                              ---------    ------------   ------------    ------------    ----------  ----------
  Net loss................................    $ (19,302)   $    (13,676)  $    (18,654)   $    (10,338)   $   42,668  $  (19,302)
                                              =========    ============   ============    ============    ==========  ==========

</TABLE>

<PAGE>

           Condensed Consolidating Statement of Cash Flows (unaudited)
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                               Nine Months Ended September 30, 1999
                                              --------------------------------------------------------------------------------------
                                                                Domestic        Foreign          Non-                     Condensed
                                                                Guarantor      Guarantor      Guarantor                 Consolidated
                                                     Parent    Subsidiaries   Subsidiaries   Subsidiaries  Eliminations      Total
<S>                                                 <C>         <C>           <C>            <C>           <C>        <C>
Predecessor Company
Operating activities:
Net income (loss)................................   $ (52,895)  $   (46,658)  $   (45,977)   $    (2,471)  $ 95,106    $    (52,895)
Adjustments to reconcile net income (loss) to net
cash provided by (used in) operating activities:
     Depreciation and amortization...............       7,542        15,580        23,680          6,805         --          53,607
     Amortization of drydocking costs............       2,209         3,709         2,847            180         (4)          8,941
     Amortization of discount on long-term debt
     and financing costs.........................       1,110            --            --             --         --           1,110
     Provision for bad debts.....................          29           148           244             --         --             421
     Loss (gain) on asset sales..................       6,255         8,071         3,322             --         --          17,648
     Deferred income tax benefit.................     (29,754)           --            --             --         --         (29,754)
     Minority interest...........................          --            --            --             --       (678)           (678)
     Undistributed earnings of affiliates........      66,498        32,100            --          1,123    (99,721)             --
     Other non-cash items........................         130            --            --             --         --             130
     Changes in operating assets and liabilities:
       Accounts receivable.......................       6,748         3,154        12,212         (3,019)      (470)         18,625
       Other current and long-term assets........     (32,412)      (10,901)       14,055        (13,333)    33,236          (9,355)
       Accounts payable and other liabilities....       3,403        (1,813)       (9,326)          (723)     3,533          (4,926)
                                                    ---------   -----------   -----------    ------------  --------    ------------
         Net cash provided by (used in)
          operating activities...................     (21,137)        3,390         1,057        (11,438)    31,002           2,874

Investing activities:
  Purchases of property..........................     (21,558)      (11,546)         (330)       (13,658)     2,587         (44,505)
  Proceeds from disposal of property.............      28,302         3,497            --             --         --          31,799
  Payments on vessels under construction.........          --        (5,102)           --             --         --          (5,102)
  Capital contribution to affiliates.............      25,000         1,203         1,364          6,022    (33,589)             --
  Redemption of restricted investments...........          --            --            --         19,592         --          19,592
                                                    ---------   -----------   -----------    -----------   --------    ------------
     Net cash provided by (used in)
       investing activities......................      31,744       (11,948)        1,034         11,956    (31,002)          1,784

Financing activities:
  Proceeds from short-term borrowings............          --         5,000            --             --         --           5,000
  Proceeds from DIP Credit Facility, net.........       9,860            --            --             --         --           9,860
  Proceeds from long-term borrowings.............      30,723        14,200            --             --         --          44,923
  Repayment of long-term borrowings..............     (50,695)       (1,020)           --             --         --         (51,715)
  Proceeds from issuance of Title XI bonds, net
   of offering costs............................           --            --            --          6,600         --           6,600
  Repayment of Title XI debt.....................          --            --            --           (616)        --            (616)
  Payment of financing costs.....................      (1,358)           --            --             --         --          (1,358)
  Proceeds from sale leaseback...................          --           271            --             --         --             271
  Payment of obligations under capital leases....        (744)       (1,725)           --             --         --          (2,469)
  Proceeds from option exercise & ESPP...........         253            --            --             --         --             253
  Repayments of short-term borrowings............          --        (5,000)           --             --         --          (5,000)
                                                    ---------   -----------   -----------    -----------   --------    ------------
     Net cash provided by (used in)
     financing activities........................     (11,961)       11,726            --          5,984         --           5,749
                                                    ---------   -----------   -----------    -----------   --------    ------------

Change in cash and cash equivalents..............      (1,354)        3,168         2,091          6,502         --          10,407
Cash and cash equivalents at beginning of period.       1,402         2,100         5,001          1,603         --          10,106
                                                    ---------   -----------   -----------    -----------   --------    ------------
Cash and cash equivalents at end of period.......   $      48   $     5,268   $     7,092    $     8,105   $     --    $     20,513
                                                    =========   ===========   ===========    ===========   ========    ============

</TABLE>


<PAGE>

                    Condensed Consolidating Statement of Cash Flows (unaudited)
                                 (in thousands)
<TABLE>
<CAPTION>

                                                                               Nine Months Ended September 30, 2000
                                               ------------------------------------------------------------------------------------
                                                               Domestic       Foreign          Non-                      Condensed
                                                              Guarantor       Guarantor       Guarantor                 Consolidated
                                                     Parent   Subsidiaries   Subsidiaries   Subsidiaries  Eliminations      Total
<S>                                                 <C>         <C>           <C>             <C>          <C>          <C>
Successor Company
Operating activities:
Net loss.........................................    $(19,302)  $(13,676)   $   (18,654)  $    (10,338) $     42,668   $    (19,302)
Adjustments to reconcile net loss to net cash
provided by (used in) operating activities:
     Depreciation and amortization of property...       1,632      9,326         13,191          7,709            --         31,858
     Amortization of drydocking costs............         649      2,515          1,220            358            --          4,742
     Amortization of discount on long-term
     debt and financing costs....................       3,705         29             --            501            --          4,235
  Provision for bad debts........................        (201)        56            120            220            --            195
  Gain (loss) on disposal of assets..............        (710)    (4,163)            45             --            --         (4,828)
  Minority interest..............................      22,227     14,190             --          4,757       (42,668)        (1,494)
  Other non-cash items...........................         721         --            163             --            --            884
  Changes in operating assets and liabilities:
     Accounts receivable.........................       2,192      1,600         (7,445)         2,802        (1,267)        (2,118)
     Other current and long-term assets..........       7,564    (20,157)         3,172          2,685           144         (6,592)
     Payment of reorganization items.............      (4,494)        --             --             --            --         (4,494)
     Accounts payable and other liabilities......     (10,723)      (691)         8,065          6,084         1,267          4,002
                                                     --------   --------    -----------   ------------  ------------   ------------
       Net cash provided by (used in)
       operating activities......................       3,260    (10,971)          (123)        14,778           144          7,088

Investing activity:
  Purchases of property..........................       8,541    (11,828)        (2,664)        (3,583)         (144)        (9,678)
  Proceeds from disposal of property.............          --     20,835          1,414             --            --         22,249
  Capital contribution to affiliate..............          --      1,763             --         (1,763)           --             --
  Redemption of restricted investments...........          --         --             --          2,888            --          2,888
                                                     --------   --------    -----------   ------------  ------------   ------------
     Net cash provided by (used in) investing
activity                                                8,541     10,770         (1,250)        (2,458)         (144)        15,459

Financing activities:
  Proceeds from revolving credit facility........      23,203         --             --             --            --         23,203
  Repayment of revolving credit facility.........     (17,003)        --             --             --            --        (17,003)
  Repayment of long-term borrowings..............     (26,884)    (1,040)            --             --            --        (27,924)
  Repayment of Title XI bonds....................      (3,675)      (323)            --         (1,876)           --         (5,874)
  Redemption of restricted cash..................       9,213        189             --             --            --          9,402
  Payment of financing costs.....................        (596)        --             --             --            --           (596)
  Payment of obligations under capital leases....        (563)    (2,065)            --             --            --         (2,628)
  Proceeds from issuance of common stock.........           1         --             --             --            --              1
                                                     --------   --------    -----------   ------------  ------------   ------------
     Net cash used in financing activities.......     (16,304)    (3,239)            --         (1,876)           --        (21,419)
                                                     --------   --------    -----------   ------------  ------------   ------------

Change in cash and cash equivalents..............      (4,503)    (3,440)        (1,373)        10,444            --          1,128
Cash and cash equivalents at beginning of period.       4,830      2,908          7,816          3,492            --         19,046
                                                     --------   --------    -----------   ------------  ------------   ------------
Cash and cash equivalents at end of period.......    $    327   $   (532)   $     6,443   $     13,936  $         --   $     20,174
                                                     ========   ========    ===========   ============  ============   ============

</TABLE>

<PAGE>

11.      Contingencies

         Under United States law,  "United States  persons" are prohibited  from
performing contracts in support of an industrial,  commercial, public utility or
governmental  project in the Republic of Sudan, or facilitating such activities.
During 1999, two vessels owned by subsidiaries of the Company performed services
for third parties in support of energy  exploration  activities in Sudan; one of
these  vessels  continued to perform such services  until January 31, 2000.  The
Company has reported these activities to the Office of Foreign Assets Control of
the  United  States  Department  of the  Treasury  and to the  Bureau  of Export
Administration of the United States Department of Commerce. Should either of the
agencies determine that these activities  constituted  violations of the laws or
regulations  administered by them,  civil and/or criminal  penalties,  including
fines,  could be assessed  against the Company  and/or certain  individuals  who
knowingly  participated in such  activities.  The Company cannot predict whether
any  such  penalties  will be  imposed  or the  nature  or  extent  of any  such
penalties.

         In J. Erik Hvide and Betsy  Hvide v.  Hvide  Marine  Incorporated,  No.
00-5640-02,  a civil action filed in March 2000 in the Circuit  Court of Broward
County,  Florida,  the  Company's  former chief  executive  officer and his wife
allege  that the  Company  breached  an  agreement  to  provide  Mr.  Hvide with
severance  benefits  valued at  approximately  $1.0  million.  Mr.  Hvide  seeks
compensatory and consequential damages exceeding $4.0 million. Mr. Hvide further
alleges that the Company fraudulently induced him to enter into the agreement by
making  false  representations  concerning  its  intention  to provide  him with
benefits.  In connection with his fraud claim, Mr. Hvide also seeks  unspecified
punitive damages.  The Company believes that it never reached any agreement with
Mr. Hvide  concerning  compensation  relating to his severance,  that it did not
make any false representations to Mr. Hvide, and that the suit has no merit. The
Company intends to vigorously defend the suit.

         Equal   Employment   Opportunity   Commission   Notice   of  Charge  of
Discrimination  No.  150A024Q.  On April 6, 2000,  J. Erik Hvide,  the Company's
former chief executive officer, filed a complaint with the Florida Commission of
Human  Relations  alleging that he was forced to resign from the Company because
he is disabled with  post-polio  syndrome.  The complaint was transferred to the
Equal  Employment  Opportunity  Commission on May 15, 2000,  for  administrative
reasons. The Company believes that Mr. Hvide was not forced to resign because of
his affliction  with  post-polio  syndrome and that his claim has no merit.  The
Company intends to vigorously defend the claim.

           As anticipated in the Company's quarterly report for the three months
ended June 30, 2000, the parent of the holder of voting and  disposition  rights
with respect to approximately 60% of the Company's  outstanding common stock was
acquired  by a French  company  on October  30,  2000.  Based  upon  information
received from the holder  concerning  the structure of the  acquisition  and the
holder and other  matters,  the Company  believes that the  acquisition  did not
result in a transfer of the holder's voting and disposition rights to the French
company and thus did not affect the Company's coastwise eligibility or result in
a change of control  under the debt  instruments.  The U.S.  Coast Guard,  which
enforces the laws  establishing  coastwise  eligibility,  has concurred with the
Company's view that the acquisition did not affect its coastwise eligibility.

         From time to time the  Company is also party to  litigation  arising in
the ordinary course of its business, most of which is covered by insurance.

12.      Recent Accounting Pronouncements

         In December  1999,  the SEC issued  Staff  Accounting  Bulletin No. 101
("SAB 101"),  "Revenue Recognition in Financial  Statements." SAB 101 summarizes
the  requirements  that must be met in order to  recognize  revenue and provides
guidance for disclosure of revenue recognition  policies.  In June 2000, the SEC
issued SAB No.  101B which  delays the  implementation  date of SAB 101 until no
later than the fourth  quarter of fiscal  2000.  The  Company has  assessed  the
provisions  of SAB 101 and does not  expect  the  adoption  of SAB 101 to have a
material effect on its financial position or results of operations.

13.      Subsequent Events

         The Company has placed a deposit of $0.2 million with  Crewboats,  Inc.
to purchase two crew boats for an aggregate cost of $5.0 million.  These vessels
were built in 1994 and 1996. The Company  expects to take delivery of one vessel
in December 2000 and the second vessel in May 2001.

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

         The  following  Management's   Discussion  and  Analysis  of  Financial
Condition and Results of Operations  ("MD&A") should be read in conjunction with
the condensed  consolidated  financial  statements and the related notes thereto
included elsewhere in this Report and the 1999 Form 10-K.

         The MD&A contains  "forward-looking  statements"  within the meaning of
Section 27A of the  Securities  Act of 1933, as amended,  and Section 21E of the
Securities  Exchange  Act  of  1934,  as  amended.  All  statements  other  than
statements  of  historical  fact  included  in  the  MD&A  are   forward-looking
statements.  Although the Company  believes  that the  expectations  and beliefs
reflected in such  forward-looking  statements  are  reasonable,  it can give no
assurance that they will prove correct. For information  regarding the risks and
uncertainties  that  could  cause  such  forward-looking   statements  to  prove
incorrect, see "Projections and Other Forward-Looking  Information" in Item 1 of
the 1999 Form 10-K.




<PAGE>


Revenue Overview

         The  Company  derives  its  revenue  from two main  activities,  marine
support  services and marine  transportation  services.  Marine support services
consist of (1)  Seabulk  Offshore,  the  Company's  domestic  and  international
offshore  energy support  business,  and (2) Hvide Marine Towing,  the Company's
domestic harbor towing business.  Marine transportation  services consist of (1)
the  Company's  Jones Act tanker  business,  in which it operates ten  petroleum
product and chemical carriers in the coastwise trade, and (2) its inland tug and
barge operation and shipyard, Sun State Marine Services. Marine support services
contributed approximately 58% of the Company's revenues in the quarter, with the
balance of 42% coming from marine transportation services.

Marine Support Services

         Harbor  Towing.  Revenue  derived from the Company's tug  operations is
primarily a function of the number of tugs  available to provide  services,  the
rates charged for their  services,  and the volume of vessel  traffic  requiring
docking and other ship-assist  services.  Vessel traffic,  in turn, is largely a
function of the general trade activity in the region served by the port. Revenue
from this activity represented approximately 10% of the Company's total revenues
in the third quarter of 2000 and was down slightly from the second quarter. Four
of the Company's  towing  vessels were sold in the third  quarter,  the proceeds
from which were used to pay down debt,  leaving the  Company  with a total of 33
tugs.


         Offshore  Energy  Support.  Revenue from the Company's  offshore energy
support  business is  primarily a function of the size of the  Company's  fleet,
vessel day rates and fleet  utilization.  Rates and  utilization are primarily a
function of offshore drilling,  production,  and construction activities,  which
are in turn  heavily  dependent  upon the  price of crude oil and  natural  gas.
Further,  in many areas  where the  Company  conducts  offshore  energy  support
operations (particularly the U.S. Gulf of Mexico), contracts for the utilization
of offshore service vessels commonly include termination  provisions with three-
to  five-day  notice  requirements  and no  termination  penalty.  As a  result,
companies engaged in offshore energy support operations  (including the Company)
are particularly sensitive to changes in market demand. Revenue derived from the
Company's offshore energy support business represented  approximately 48% of the
Company's total revenues in the current quarter.

         The  following  table  sets forth  average  day rates  achieved  by the
offshore  supply  boats and crew boats owned and  operated by the Company in the
U.S. Gulf of Mexico and their average utilization for the periods indicated.



<PAGE>

<TABLE>
<CAPTION>
                                                             1999                                      2000
                                          -------------------------------------------     -------------------------------
                                              Q1        Q2          Q3         Q4             Q1         Q2        Q3
                                          ---------  ---------  ---------  ---------      ---------  --------- ---------
<S>                                       <C>        <C>        <C>        <C>             <C>        <C>        <C>

Number of supply boats at end of period        21         21         21         21              21         23        23
Average supply boat day rates(1) .....     $4,530     $4,049     $3,596     $3,379          $3,740     $3,895    $4,872
Average supply boat utilization(2)....         70%        69%        75%        73%             71%        63%       63%

Number of crew boats at end of period(3)       33         33         33         33              33         32        30
Average crew boat day rates(1)(3).....     $2,097     $1,864     $1,754     $1,827          $1,850     $1,926    $2,114
Average crew boat utilization(2)(3)...         69%        72%        75%        87%             78%        77%       87%

</TABLE>

----------------------------
(1)  Average day rates are calculated based on vessels operating domestically by
     dividing  total  vessel  revenue  by the  total  number  of days of  vessel
     utilization.
(2)  Utilization is based on vessels  operating  domestically  and determined on
     the basis of a 365-day year. Vessels are considered  utilized when they are
     generating charter revenue. Laid up and stacked vessels are included in the
     total vessel count.
(3)  Excludes utility boats.

         As indicated in the above table, supply boat average day rates declined
during 1999 but  steadily  improved  during the first nine months of 2000 due to
higher oil and gas prices and a resulting  increase in offshore  exploration and
production  activities.   Day  rates  rose  25%  in  the  third  quarter,  while
utilization  has decreased from 1999 but remained  steady at 63% from the second
quarter  of  2000.  At  October  31,  2000,   supply  boat  day  rates  averaged
approximately  $5,900,  reflecting  both  increased  exploration  and production
activities and a tightening of the supply of available vessels.

         Crew boat day rates, which declined during 1999, have also rebounded in
the first nine  months of 2000.  Average  day rates  increased  10% in the third
quarter,  while  utilization  improved  to 87%.  The number of  Company  vessels
declined by two during the quarter as one was sold and the second transferred to
the  international  market.  At October 31, 2000,  crew boat day rates  averaged
approximately $2,400.

         The  following  table  shows  average  rate  and  average   utilization
information for foreign operations:
<TABLE>
<CAPTION>
                                                                         1999                                     2000
                                                      -------------------------------------------    -------------------------------
                                                          Q1         Q2         Q3         Q4            Q1         Q2         Q3
                                                      ---------  ---------  ---------  ---------     ---------  ---------  ---------
<S>                                                    <C>        <C>         <C>        <C>           <C>        <C>       <C>

Number of anchor handling tug/supply boats........          67         69          67        67            67         67         66
Average anchor handling tug/supply boat day rates(1)    $4,817     $5,433      $4,662    $4,803        $4,290     $4,471     $4,867
Average anchor handling tug/supply boat ..........         61%        49%        49%        47%           56%        63%        58%
utilization(2)....................................

Number of crew/utility boats......................          38         39          39        39            39         39         35
Average crew/utility boat day rates(1)............      $1,543     $1,559      $1,629    $1,749        $1,551     $1,618     $1,773
Average crew/utility boat utilization(2)..........          65%        48%        47%        52%           40%        41%        39%
</TABLE>

-------------------------------

(1) Average day rates are calculated based on vessels operating  internationally
by  dividing  total  vessel  revenue  by the  total  number  of days  of  vessel
utilization.

(2) Utilization is based on vessels operating  internationally and determined on
the basis of a 365-day  year.  Vessels  are  considered  utilized  when they are
generating  charter  revenue.  Laid up and stacked  vessels are  included in the
total vessel count.

         As indicated in the above table,  foreign  anchor  handling  tug/supply
boat average day rates  fluctuated  during 1999 but have increased  steadily in
2000  after  touching  bottom  in the first  quarter.  The  increase  was led by
improved  performance in the West African and, to a lesser extent,  the Far East
markets.  Utilization  declined to 58% in the third quarter due primarily to the
impact  of the  monsoon  season  on the  Company's  operations  off  the  Indian
subcontinent.  At  October  31,  2000,  day rates for  foreign  anchor  handling
tug/supply boats averaged approximately $4,800.

         Foreign  crew/utility boat average day rates also touched bottom in the
first quarter of 2000 and have since  improved in line with the overall  market.
Continued low utilization since the first quarter of 2000 reflects political and
civil  unrest in parts of Africa and,  particularly  in the third  quarter,  the
impact  of the  monsoon  season  in  the  Middle  East.  Five  of the  Company's
crew/utility   vessels   were  sold  during  the  quarter  and  one  vessel  was
repositioned to the foreign  operations from the U.S. Gulf of Mexico. At October
31,  2000,  day rates for  foreign  crew/utility  boats  averaged  approximately
$1,800.



<PAGE>

Marine Transportation Services

         Revenue from the  Company's  Jones Act tanker fleet is dependent on the
overall level of economic activity and the supply of available vessels, which is
shrinking  under the  phaseout  schedule  for  single-hulls  imposed  by the Oil
Pollution Act of 1990, or OPA 90. As the supply of available  vessels  declines,
charter  rates tend to  increase.  At September  30, 2000 and 1999,  the Company
owned and  operated 10 and 13  tankers,  respectively.  The Company  retired two
tankers in the fourth  quarter  of 1999 and one  additional  tanker in the third
quarter of 2000, pursuant to OPA-90 mandated retirement dates. Revenue from this
sector of the Company's business was essentially  unchanged in the third quarter
of 2000 from the previous quarter despite the OPA 90-mandated  retirement of one
of the Company's Jones Act tankers.

Overview of Operating Expenses and Capital Expenditures

         The Company's operating expenses are primarily a function of fleet size
and utilization.  The most significant  expense  categories are crew payroll and
benefits,  charter hire,  repairs and  maintenance,  fuel,  and  insurance.  For
general information concerning these categories of operating expenses as well as
capital expenditures, see the corresponding section in the 1999 Form 10-K.

Results of Operations

         Upon the Effective Date of its Chapter 11  reorganization,  the Company
adopted fresh start  accounting in accordance  with SOP 90-7.  See Note 1 to the
condensed consolidated financial statements.  Thus, the Company's balance sheets
and  statements of operations  and cash flows after the Effective Date reflect a
new reporting  Company and are not  comparable to periods prior to the Effective
Date.

         The three and nine months ended September 30, 1999 and 2000 include the
results of the Predecessor Company (through December 15, 1999) and the Successor
Company  (subsequent  to December 15, 1999).  The principal  difference  between
these  periods  relate to reporting  changes  regarding  the  Company's  capital
structure,  changes  in  indebtedness  and  the  revaluation  of  the  Company's
long-term  assets to reflect  reorganization  value at the Effective Date. These
changes primarily affect depreciation,  amortization and drydocking expense, and
interest expense in the Company's results of operations.

         The following  table sets forth  certain  selected  financial  data and
percentages of net revenue for the periods indicated:
<TABLE>
<CAPTION>
                                       Three Months ended September 30,                    Nine Months ended September 30,
                                ---------------------------------------------       ----------------------------------------------
                                         1999                     2000                       1999                      2000
                                 --------------------     --------------------       --------------------      -------------------
                                                                            (in millions)
<S>                              <C>         <C>        <C>             <C>        <C>            <C>          <C>           <C>
Revenues....................    $     86.0    100%       $     81.6      100%       $    265.4      100%       $    240.4    100%
Operating expenses..........          57.1     66              50.9       62             168.4       63             157.7     66
Overhead expenses...........           9.9     12               9.2       11              32.1       12              28.9     12
Depreciation, amortization
 and drydocking expense....           20.8     24              12.2       15              62.5       24              36.6     15
                                ----------    ---           -------  -------          --------  -------        ----------  -----
Income (loss) from operations   $     (1.8)    (2)%      $      9.3       11%       $      2.3        1%       $     17.3      7%
                                ===========  =====       ==========  ========       ==========  ========       ==========  ======

Interest expense, net.......    $     21.0     24%       $     15.8       19%       $     58.1        22%      $     46.2      19%
                                ==========  ======       ==========  ========       ==========  ========       ==========   =====
Net loss...................     $    (20.1)   (23)%      $     (3.1)      (4)%      $    (52.9)       20%      $    (19.3)     (8)%
                                ==========  ======       ==========  ========       ==========  ========       ==========   =====
</TABLE>

<PAGE>



Three  months  ended  September  30, 2000  compared  with the three months ended
September 30, 1999

         Revenues.  Revenues  decreased 5% to $81.6 million for the three months
ended September 30, 2000 from $85.9 million for the three months ended September
30,  1999.  The decrease is primarily  due to lower  revenue from the  Company's
harbor towing and marine transportation services operations.

         Harbor  towing  revenue  decreased  26% to $8.0  million  for the three
months ended  September  30, 2000 from $10.8  million for the three months ended
September 30, 1999,  primarily due to vessel sales and increased  competition in
the Port of Tampa as well as decreased  activity in some of the other  remaining
ports in which the Company operates.

         Marine  transportation  revenue  decreased 20% to $34.6 million for the
three months ended  September  30, 2000 from $43.0  million for the three months
ended September 30, 1999,  primarily due to the mandated  retirement of three of
the Company's  Jones Act tankers and the effect of converting  two spot charters
to time charter contracts.

         Revenues from offshore energy operations increased 21% to $39.1 million
for the three months  ended  September  30, 2000 from $32.2  million in the 1999
period,  primarily  due to increased  day rates  resulting  from the increase in
offshore  exploration and production  activity.  Average  domestic day rates for
supply  boats  increased  35% to $4,872 for the 2000  period from $3,596 for the
1999 period,  while average  domestic day rates for crew boats  increased 21% to
$2,114  for  the  2000  period  from  $1,754  for  the  1999   period.   Average
international  day rates for anchor  handling  tug/supply  boats increased 4% to
$4,867 for the 2000  period  from  $4,662  for the 1999  period,  while  average
international  day rates for  crew/utility  boats increased 9% to $1,773 for the
2000 period from $1,629 for the 1999 period.

         Operating  Expenses.  Operating expenses decreased 11% to $50.9 million
for the three months  ended  September  30, 2000 from $57.1  million in the 1999
period, primarily due to decreases in charter hire expense,  insurance and other
expenses.  As a percentage of revenue,  operating  expenses decreased to 62% for
the  three  months  ended  September  30,  2000  from 66% for the  1999  period,
primarily due to a reduction in the  Company's  marine  transportation  services
fleet and increased time chartering.

         Overhead  Expenses.  Overhead expenses decreased 7% to $9.2 million for
the three months ended September 30, 2000 from $9.9 million for the three months
ended September 30, 1999,  primarily due to the  non-recurrence  of professional
fees related to the  company's  bankruptcy  filing.  As a percentage of revenue,
overhead expenses decreased to 11% for the three months ended September 30, 2000
from 12% for the 1999 period.

         Depreciation,   Amortization  and  Drydocking  Expense.   Depreciation,
amortization and drydocking expense decreased 42% to $12.2 million for the three
months ended  September  30, 2000 from $20.8  million for the three months ended
September 30, 1999, primarily due to the write-down in the value of property and
the write-off of goodwill as a result of the reorganization.

         Income  (Loss) from  Operations.  Income from  operations  totaled $9.3
million,  or 11% of  revenue,  for the three  months  ended  September  30, 2000
compared to a loss of $1.8  million for the three  months  ended  September  30,
1999, primarily as a result of the factors noted above.

         Net Interest  Expense.  Net  interest  expense  decreased  25% to $15.8
million,  or 19% of revenue,  for the three months ended September 30, 2000 from
$21.0 million for the three months ended  September  30, 1999,  primarily due to
the reorganization and conversion of the Predecessor  Company's senior notes and
preferred securities to shares of the Successor Company's common stock.

         Other Income (Expense). Other income totaled $4.4 million for the three
months ended September 30, 2000 compared to other expense of $9.8 million in the
1999  period,  primarily  due to  reorganization  expenses  recorded in the 1999
period  and a gain on  vessel  sales in the 2000  period  compared  to a loss on
vessel sales in the 1999 period.

         Provision for (Benefit) from Income Taxes. The provision for income tax
expense was $1.1 million for the three months ended  September 30, 2000 compared
to a benefit of $12.5  million for the three  months ended  September  30, 1999,
primarily  due to the  valuation  allowance  recorded  against net  deferred tax
assets generated in the three month period ended September 30, 2000.

         Net Income  (Loss).  The Company had a net loss of $3.1 million for the
three months ended  September  30, 2000  compared to a net loss of $20.1 million
for the three months  ended  September  30,  1999,  primarily as a result of the
factors noted above.

Nine months  ended  September  30,  2000  compared  with the nine  months  ended
September 30, 1999

         Revenues.  Revenues  decreased 9% to $240.4 million for the nine months
ended September 30, 2000 from $265.4 million for the nine months ended September
30, 1999, due to lower revenue from all three operating segments.

         Harbor  towing  revenue  decreased  25% to $25.0  million  for the nine
months  ended  September  30, 2000 from $33.2  million for the nine months ended
September 30, 1999,  due to vessel  sales,  reduced  harbor towing  activity and
increased competition in the Port of Tampa.

         Marine  transportation  revenue  decreased 9% to $104.6 million for the
nine months  ended  September  30, 2000 from $115.2  million for the nine months
ended  September  30,  1999.  The overall  decrease is primarily a result of the
mandated  retirement  of three  of the  Company's  Jones  Act  tankers,  planned
drydockings,  and  conversion  of two spot  charters to time  charter  contracts
partially  offset by an  increase  due to the  addition  of two new double  hull
tankers to the Company's fleet.

         Revenue from offshore energy operations  decreased 5% to $110.8 million
for the nine months ended  September  30, 2000 from $117.0  million for the nine
months ended  September  30, 1999,  primarily due to lower  utilization  and day
rates during the first six months of 2000.

         Operating  Expenses.  Operating expenses decreased 6% to $157.7 million
for the nine months  ended  September  30, 2000 from $168.4  million in the 1999
period,  primarily  due to  decreases  in crew  payroll and  benefits,  rent and
utilities  and lower fuel and port charges as a result of the  conversion of two
spot charters to time charter contracts.

         Overhead Expenses. Overhead expenses decreased 10% to $28.9 million for
the nine months ended  September 30, 2000 from $32.1 million for the nine months
ended  September  30, 1999,  primarily due to a reduction in  professional  fees
related to the company's bankruptcy filing. As a percentage of revenue, overhead
expenses were 12% for the two  nine-month  periods ended  September 30, 2000 and
1999, respectively.

         Depreciation,   Amortization  and  Drydocking  Expense.   Depreciation,
amortization and drydocking  expense decreased 41% to $36.6 million for the nine
months  ended  September  30, 2000 from $62.5  million for the nine months ended
September 30, 1999, primarily due to the write-down in the value of property and
the write-off of goodwill as a result of the reorganization.

         Income (Loss) from  Operations.  Income from  operations  totaled $17.3
million for the nine months ended September 30, 2000, or 7% of revenue, compared
to $2.3 million for the nine months  ended  September  30, 1999,  primarily as a
result of the factors noted above.

         Net Interest  Expense.  Net  interest  expense  decreased  20% to $46.2
million,  or 19% of revenue,  for the nine months ended  September 30, 2000 from
$58.1 million for the nine months ended September 30, 1999, primarily due to the
reorganization  and  conversion of the  Predecessor  Company's  senior notes and
preferred securities to shares of the Successor Company's common stock.

         Other Income (Expense). Other income totaled $12.8 million for the nine
months ended  September  30, 2000 compared to other expense of $26.8 million for
the nine months  ended  September  30,  1999,  primarily  due to  reorganization
expenses  recorded  in the 1999  period  and a gain on vessel  sales in the 2000
period compared to a loss on vessel sales in the 1999 period.

         Provision for (Benefit) from Income Taxes. The provision for income tax
expense was $3.2 million for the nine months ended  September  30, 2000 compared
to a benefit of $29.8  million for the nine months  ended  September  30,  1999,
primarily  due to the  valuation  allowance,  recorded  against net deferred tax
assets generated in the nine month period ended September 30, 2000.

         Net Income (Loss).  The Company had a net loss of $19.3 million for the
nine months ended September 30, 2000 compared to a net loss of $52.9 million for
the nine months ended  September 30, 1999,  primarily as a result of the factors
noted above.

Liquidity and Capital Resources

         Background. The Company's capital requirements arise primarily from its
need to service  debt,  fund  working  capital,  and  maintain  and  improve its
vessels.  Historically, the Company's principal sources of cash have been equity
and debt financing and cash provided by operations.  As a result of the declines
in rates and  utilization of its offshore energy support vessels that led to its
Chapter 11  reorganization,  operating income was substantially  reduced in 1999
and the first nine months of 2000 as compared to previous  years,  reducing  the
availability of cash from operations to fund the Company's capital requirements.

         For the fourth  quarter of 2000,  the Company's  principal and interest
payment  obligation  is  estimated  to be  approximately  $31.6  million and its
operating lease obligation is approximately $0.6 million.  Capital  requirements
for fleet maintenance and improvements are currently  expected to aggregate $5.5
million during the remainder of 2000.

         For the nine months  ended  September  30, 2000,  the company  incurred
$19.7  million on capital  and life  extension  improvements  including  drydock
expenditures for 30 vessels.  For the three months ended September 30, 2000, the
company  incurred  $7.4  million  on  capital  and life  extension  improvements
including drydock expenditures for 10 vessels.

         The  above  amounts  do not  include  capital  and  other  expenditures
relating to the five Lightship  Tankers in which the Company  currently  holds a
75.8% equity  interest.  During the remainder of 2000, an estimated $9.7 million
of principal and interest  payments are due on the Title XI ship financing bonds
for these vessels.

         The Company has an exclusive  option  through  December  31,  2000,  to
purchase the remaining  24.25%  interest in the five  Lightship  Tankers held by
Newport News Shipbuilding for $11.0 million.  The Company plans to exercise this
option and is evaluating  various financing  alternatives.  The Company's Credit
Facility  allows for the incurrence of additional  indebtedness to exercise this
option.

         During  the first  nine  months of 2000,  the  Company  generated  $7.1
million  of cash  from  operations  primarily  reflecting  the net  loss for the
period,  adjusted for noncash items.  Cash provided by investing  activities was
approximately  $15.5 million for the period,  primarily  reflecting the proceeds
from the sale of vessels.  Cash used in financing  activities was  approximately
$21.4  million  consisting  primarily of  repayments  of  borrowings,  offset by
proceeds from the revolving credit facility.

         The Reorganization.  The Company's reorganization plan became effective
on December  15,  1999.  The  details of the plan are  reported in the 1999 Form
10-K.

         In connection with the restructuring, 10,000,000 shares of common stock
were issued.  The 9,800,000  shares  received by the holders of the  Predecessor
Company's  senior notes represent 96.9% of the Company's  currently  outstanding
common stock and 89.3% of its common stock, assuming exercise of all outstanding
warrants.  The 200,000 shares received by holders of the  Predecessor  Company's
trust preferred securities represent 2.0% of the Company's currently outstanding
common stock and 1.8% of its common stock, assuming exercise of the warrants.

         The  Company  also  obtained  new  credit  facilities  from a group  of
financial institutions. The new facilities,  totaling $320.0 million, consist of
$200.0 million in term loans, a $25.0 million  revolving  credit  facility,  and
$95.0  million in  aggregate  principal  amount at  maturity  of 12 1/2%  senior
secured notes due 2007. A portion of the proceeds from these facilities was used
to repay all outstanding  borrowings under the Predecessor  Company's bank loans
and to pay  administrative  and other  fees and  expenses.  The  balance  of the
proceeds is being used for working capital and general corporate purposes.

         The terms of the term loans and revolving credit facility are contained
in a credit agreement  between the Company and the financial  institutions.  The
credit agreement provides for the following facilities:

                                                             Interest Rate as of
   Facility.                   Amount            Maturity      October 1, 2000
   --------                    ------            --------      ---------------

o  Tranche A term loan        $75 million          2004              9.89%
o  Tranche B term loan        $30 million          2005             10.39%
o  Tranche C term loan        $95 million          2006             10.89%
o  Revolving credit facility  $25 million          2004              9.89%

         The interest rate for borrowings under the credit agreement is set from
time to time at the Company's option, subject to certain conditions set forth in
the credit agreement, at either:

o             the  higher of the rate that the  administrative  agent  announces
              from  time to  time as its  prime  lending  rate  and 1/2 of 1% in
              excess of the overnight  federal funds rate, plus a margin ranging
              from 2.25% to 4.25% or

o             a  rate  based  on a  percentage  of  the  administrative  agent's
              quotation  to   first-class   banks  in  the  New  York  interbank
              Eurodollar market for dollar deposits,  plus a margin ranging from
              3.25% to 4.25%.

         Borrowings  under the credit  agreement  are secured by first  priority
perfected security interests in equity of certain of the Company's  subsidiaries
and by first priority perfected security interests in certain of the vessels and
other assets owned by the Company and its subsidiaries.  In addition, certain of
the Company's  subsidiaries  have  guaranteed its  obligations  under the credit
agreement.  The credit agreement contains  customary  covenants that require the
Company,  among other things, to meet certain financial ratios and that prohibit
it from taking certain actions and entering into certain transactions.

         At September 30, 2000, approximately $6.2 million was outstanding under
the revolving credit facility. During the three months ended September 30, 2000,
the Company made the following principal payments under the term loans:  Tranche
A, $1.1 million, Tranche B, $0.1 million and Tranche C, $0.2 million.

         The senior  secured notes are senior  obligations  and are secured by a
second priority lien on the same assets that secure  borrowings under the credit
agreement.  The notes are  unconditionally  guaranteed  by all of the  Company's
subsidiaries  that have guaranteed  borrowings under the credit  agreement.  The
notes were  issued at 90.0% of their face  value,  for gross  proceeds  of $85.5
million.  The notes  were  issued  under an  indenture  among the  Company,  the
subsidiary  guarantors  and  financial   institutions  serving  as  trustee  and
collateral agent. The indenture contains  customary  covenants that, among other
things,  restrict the Company's  ability to incur  additional debt, sell assets,
and engage in mergers and transactions with affiliates. As consideration for the
purchase of the notes and as compensation for certain  financial  services,  the
Company  issued to the purchasers of the notes  noteholder  warrants to purchase
6.75% of the Company's common stock on a fully diluted basis after giving effect
to the exercise of these  warrants at an exercise  price of $.01 per share for a
term of seven and one-half years.

         Recent  Developments.  The senior  secured  notes did not  receive  the
rating from the rating agencies required under the note indenture,  to have been
received  by April  15,  2000.  As a  result,  the  interest  rate for the notes
increased  from 12 1/2% to 13 1/2%  effective  December 15, 1999.  The indenture
requires that such additional  interest be paid in the form of additional notes,
of which notes in  aggregate  principal  amount of $514,517  and  $238,786  were
issued on June 30, 2000,  and September 30, 2000,  respectively.  The Company is
currently seeking the required ratings that would return the interest rate to 12
1/2%.

         Additionally,  the  Company is  required  to obtain the  consent of the
lending banks to borrow in excess of $17.5  million  under the revolving  credit
portion of the credit  facility.  In connection with the April 2000 amendment of
the credit  agreement,  the  Company  paid a fee of $4.5  million to the lending
banks in the form of a promissory note,  accruing interest at 15% per annum, due
the  earlier  of (i)  April  2002 or (ii) the date on which  the ratio of funded
indebtedness to EBITDA for any quarter is less than four to one.

         During the second quarter the Company  entered into an amendment of the
credit agreement that required it to repay $60.0 million of the term loans prior
to January 1, 2001.  On August 30,  2000,  the  Company  entered  into a further
amendment to the credit agreement that reduced this obligation to $40.0 million.
The amendment  also  expanded the Company's  flexibility  in  determining  which
assets to sell to obtain the funds to make the  prepayments.  As of October  23,
2000,  the Company had  satisfied  $27.2  million of the  prepayment  obligation
through  application of $22.7 million  proceeds of vessel sales and $4.5 million
of regular quarterly principal  payments.  The Company may be selling additional
vessels and other  assets to obtain the funds,  to the extent not  generated  by
operations,  with which to make the remaining  prepayments.  Some of these sales
may be at less than book value.

         The Company has placed a deposit of $0.2 million with  Crewboats,  Inc.
to purchase two crew boats for an aggregate cost of $5.0 million.  These vessels
were built in 1994 and 1996. The Company  expects to take delivery of one vessel
in December 2000 and the second vessel in May 2001.

         The Company  believes that operating cash flow amounts  available under
its revolving credit facility and anticipated  proceeds from the sale of vessels
will be  sufficient  to meet its debt service  obligations,  apart from the term
loan payment obligation  described above, and other capital requirements through
2000.  While it is uncertain  whether  proceeds  from the sale of assets will be
sufficient to enable it to satisfy the remaining term loan repayment  obligation
as currently scheduled,  the Company has the ability to use the revolving credit
facility to satisfy this obligation,  and currently has sufficient  availability
to do so. As the Company's  operating  cash flow is dependent on factors  beyond
the Company's  control,  however,  including  general  economic  conditions  and
conditions  in the markets the Company  serves,  there can be no assurance  that
actual operating cash flow will meet expectations.

Recent Developments

           As anticipated in the Company's quarterly report for the three months
ended June 30, 2000, the parent of the holder of voting and  disposition  rights
with respect to approximately 60% of the Company's  outstanding common stock was
acquired  by a French  company  on October  30,  2000.  Based  upon  information
received from the holder  concerning  the structure of the  acquisition  and the
holder and other  matters,  the Company  believes that the  acquisition  did not
result in a transfer of the holder's voting and disposition rights to the French
company and thus did not affect the Company's coastwise eligibility or result in
a change of control  under the debt  instruments.  The U.S.  Coast Guard,  which
enforces the laws  establishing  coastwise  eligibility,  has concurred with the
Company's view that the acquisition did not affect its coastwise eligibility.




<PAGE>



PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

         For information concerning certain legal proceedings see Note 11 of the
financial statements.

Item 2. Changes in Securities and Use of Proceeds

         During the third  quarter of 2000,  the Company  completed the grant of
27,800 shares of restricted  common stock to certain employees of the Company in
a transaction not involving a sale. If the transaction  were deemed to involve a
sale of  securities,  it would  have been  exempt  from  registration  under the
Securities  Act of 1933, as amended under section 4(2) of the Act because it did
not involve a public offering.

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

         None

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

10.1            Second Amendment,  dated as of June 29, 2000, among Hvide Marine
                Incorporated,  the  financial  institutions  party to the Credit
                Agreement and Bankers Trust Company, as administrative agent.

10.2            Third Amendment,  dated as of August 30, 2000 among Hvide Marine
                Incorporated,  the  financial  institutions  party to the Credit
                Agreement and Bankers Trust Company, as administrative agent.

Signature

         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.



HVIDE MARINE INCORPORATED


 /s/ JOHN J. KRUMENACKER

John J. Krumenacker
Controller and Chief Accounting Officer
Date:  November 14, 2000


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