HVIDE MARINE INC
10-Q, 2000-08-14
DEEP SEA FOREIGN TRANSPORTATION OF FREIGHT
Previous: GEOWORKS /CA/, 10-Q, EX-27.1, 2000-08-14
Next: HVIDE MARINE INC, 10-Q, EX-27, 2000-08-14





                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                     For the quarterly period ended June 30, 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 10,001,696  shares of Class A Common Stock, par value $0.01 per share
outstanding at August 1, 2000.






<PAGE>



HVIDE MARINE INCORPORATED

Quarter ended June 30, 2000

Index
<TABLE>
<CAPTION>


                                                                                                               Page


Part I.  Financial Information
<S>                                                                                                            <C>
 Item 1.  Condensed Consolidated Financial Statements (Unaudited)............................................... 1

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

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

    Condensed Consolidated Statements of Cash Flows for the six months
    ended June 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 4.  Submission of Matters to a Vote of Security Holders....................................................30

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

 Signature.......................................................................................................31

</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 and Subsidiaries
                      Condensed Consolidated Balance Sheets
<TABLE>
<CAPTION>

                                                                                    December 31,          June 30,
                                                                                        1999               2000
                                                                                  ---------------    --------------
                                                                                      (Note 1)          (Unaudited)

                                                                                             (in thousands)
                                     ASSETS
<S>                                                                                 <C>                <C>
Current assets:
   Cash and cash equivalents................................................      $        19,046    $        12,050
   Restricted cash..........................................................               15,217              8,892
   Accounts receivable:
     Trade, net of allowance for doubtful accounts of $5,799 and
       $5,717, respectively.................................................               47,555             48,993
     Insurance claims and other.............................................                6,775              6,238
   Marine operating supplies................................................               10,632             11,654
   Prepaid expenses.........................................................                4,013              7,009
                                                                                  ---------------    ---------------
       Total current assets.................................................              103,238             94,836

Property:
   Construction-in-progress.................................................                1,345              1,290
   Vessels and improvements.................................................              698,979            690,665
   Furniture and equipment..................................................               11,643             11,721
   Less accumulated depreciation............................................              (22,087)           (43,043)
                                                                                  ---------------    ---------------
       Net property.........................................................              689,880            660,633

Other assets:
   Deferred costs, net......................................................               29,464             33,458
   Vessels held for sale....................................................                   --             10,699
   Restricted investments...................................................                3,752              1,660
   Other....................................................................                4,406              5,341
                                                                                  ---------------    ---------------
                                                                                  $       830,740    $       806,627
                                                                                  ===============    ===============
</TABLE>

Continued.


<PAGE>



                   Hvide Marine Incorporated and Subsidiaries
                      Condensed Consolidated Balance Sheets
<TABLE>
<CAPTION>

                                                                                     December 31,        June 30,
                                                                                          1999              2000
                                                                                  -----------------  ---------------
                                                                                      (Note 1)          (Unaudited)

                                                                                     (in thousands, except par value)
                      LIABILITIES AND STOCKHOLDERS' EQUITY
<S>                                                                               <C>               <C>
Current liabilities:
   Accounts payable.........................................................      $        10,895    $         9,995
   Current maturities of long-term debt.....................................               17,775             29,169
   Current obligations under capital leases.................................                3,332              3,722
   Accrued interest.........................................................                3,102              1,740
   Accrued liabilities and other............................................               37,489             29,719
                                                                                  ---------------    ---------------
     Total current liabilities..............................................               72,593             74,345

Long-term debt..............................................................              465,769            453,454
Obligations under capital leases............................................               33,934             37,037
Senior notes................................................................               76,709             77,938
Other liabilities...........................................................                5,952              5,266

Minority interest...........................................................               10,457              9,392

Commitments and contingencies

Stockholders' equity:
   Class A Common Stock -- $.01 par value, 20,000 shares authorized,
      10,002 shares issued outstanding                                                        100                100
   Additional paid-in capital...............................................              166,791            166,820
   Accumulated deficit......................................................               (1,565)           (17,725)
                                                                                  ---------------    ---------------
     Total stockholders' equity.............................................              165,326            149,195
                                                                                  ---------------    ---------------
                                                                                  $       830,740    $       806,627
                                                                                  ===============    ===============
</TABLE>

See accompanying notes.



<PAGE>



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

                                                                    Three Months Ended             Six Months Ended
                                                                          June 30,                      June 30,
                                                                Predecessor     Successor     Predecessor     Successor
                                                                  Company        Company        Company        Company
                                                               ------------   ------------   ------------   -----------
                                                                   1999           2000           1999           2000
<S>                                                           <C>           <C>             <C>             <C>
Revenues....................................................  $   89,004    $     80,211    $     179,404    $    158,818

Operating expenses:
     Crew payroll and benefits..............................      23,360          22,501           48,203          45,715
     Charter hire and bond guarantee fee....................       4,960           3,193            8,522           7,427
     Repairs and maintenance................................       7,622           5,779           13,960          12,178
     Insurance..............................................       3,262           3,225            6,759           6,195
     Fuel...................................................       4,326           6,701            7,946          14,658
     Consumables............................................       4,368           4,314            9,606           7,623
     Rent and utilities.....................................       8,521           6,528           16,259          12,955
                                                              ----------    ------------    -------------    ------------
       Total operating expenses.............................      56,419          52,241          111,255         106,751
Selling, general and administrative expenses:
     Salaries and benefits..................................       4,255           5,113            9,628          10,362
     Office.................................................       1,680           1,528            3,547           3,074
     Professional fees......................................       3,497           1,360            4,894           2,756
     Other..................................................       2,011           1,835            4,176           3,443
                                                              ----------    ------------    -------------    ------------
       Total overhead expenses..............................      11,443           9,836           22,245          19,635
Depreciation, amortization and drydocking...................      21,393          12,157           41,727          24,443
                                                              ----------    ------------    -------------    ------------
Income (loss) from operations...............................        (251)          5,977            4,177           7,989
Other income (expense):
     Interest expense.......................................     (19,302)        (16,436)         (37,605)        (30,888)
     Interest income........................................         427             184              490             443
     Minority interest and equity in
        earnings of subsidiaries............................      (1,923)            596           (2,940)          1,065
     Gain (loss) on asset sales.............................     (14,130)            643          (14,130)            643
     Other..................................................        (188)          6,869               (7)          6,695
                                                              ----------    ------------    -------------    ------------
       Total other income (expense).........................     (35,116)         (8,144)         (54,192)        (22,042)
                                                              ----------    ------------    -------------    ------------
Loss before provision for (benefit from) income taxes.......     (35,367)         (2,167)         (50,015)        (14,053)
Provision for (benefit from) income taxes...................     (11,649)          1,083          (17,230)          2,107
                                                              ----------    ------------    -------------    ------------
     Net loss...............................................     (23,718)         (3,250)         (32,785)        (16,160)
                                                              ==========    ============    =============    ============
Net loss per common share - basic and diluted...............           *    $      (0.33)               *    $      (1.62)
                                                              ==========    ============    =============    ============
Weighted average common shares outstanding - basic and
     diluted ...............................................           *          10,002                *          10,001
                                                              ==========    ============    =============    ============
</TABLE>

* Earnings per share is not  presented  for the three months ended June 30, 1999
and for the six months ended June 30, 1999 because such  presentation  would not
be meaningful. The Company's old common stock was cancelled and new common stock
was issued on December 15, 1999 pursuant to the Plan.

See accompanying notes.


<PAGE>



                   Hvide Marine Incorporated and Subsidiaries
           Condensed Consolidated Statements of Cash Flows (Unaudited)
                                 (in thousands)
<TABLE>
<CAPTION>

                                                                                           Six Months Ended
                                                                                                June 30,
                                                                                     Predecessor         Successor
                                                                                       Company            Company
                                                                                        1999               2000
                                                                                  ----------------   ----------------
<S>                                                                               <C>                <C>
Operating activities:
   Net loss................................................................       $       (32,785)   $       (16,160)
   Adjustments to reconcile net loss to net cash
     provided by (used in) operating activities:
       Depreciation and amortization of property...........................                33,836             21,368
       Amortization of drydocking costs....................................                 6,048              3,075
       Amortization of goodwill............................................                 1,843                 --
       Amortization of discount on long-term debt and financing costs......                 1,543              2,619
       Provision for bad debts.............................................                   471                143
       Loss (gain) on disposal of property.................................                14,130               (643)
       Deferred income tax benefit.........................................               (17,230)                --
       Minority partners' equity in earnings of subsidiaries, net..........                  (797)            (1,065)
       Undistributed earnings losses of affiliates.........................                    --                 --
       Other non-cash items................................................                   104                439
       Changes in operating assets and liabilities:
         Accounts receivable...............................................                14,506             (1,248)
         Other current and long-term assets................................                (6,996)            (7,978)
         Payment of reorganization items...................................                    --             (4,494)
         Accounts payable and other liabilities............................                (8,728)            (5,915)
                                                                                  ---------------    ---------------
           Net cash provided by (used in) operating activities.............                 5,945             (9,859)

Investing activities:
     Purchases of property.................................................               (36,845)            (5,404)
     Proceeds from disposal of property....................................                    --              7,598
     Payments on vessels under construction................................                (5,102)                --
     Capital contribution to affiliates....................................                (3,164)                --
     Redemption of restricted investments..................................                19,592              2,092
                                                                                   --------------     --------------
       Net cash (used in) provided by investing activities.................               (25,519)             4,286

Financing activities:
     Proceeds from short-term borrowings...................................                 5,000                 --
     Proceeds from revolving credit facility...............................                    --             14,353
     Repayment of revolving credit facility................................                    --             (4,000)
     Proceeds from long-term borrowings....................................                45,479                 --
     Repayment of long-term borrowings.....................................               (21,768)           (11,059)
     Proceeds from issuance of Title XI bonds, net of offering costs.......                 5,428                 --
     Repayment of Title XI bonds...........................................                  (617)            (4,715)
     Redemption of restricted cash.........................................                    --              6,433
     Payment of financing costs............................................                    --               (596)
     Payment of obligations under capital leases...........................                (1,391)            (1,839)
     Proceeds from issuance of common stock................................                   252                 --
     Repayment of short-term debt..........................................                (5,000)                --
                                                                                  ---------------    ---------------
       Net cash provided by (used in) financing activities.................                27,383             (1,423)
                                                                                  ---------------    ---------------

Change in cash and cash equivalents........................................                 7,809             (6,996)
Cash and cash equivalents at beginning of period...........................                10,106             19,046
                                                                                  ---------------    ---------------
Cash and cash equivalents at end of period.................................       $        17,915    $        12,050
                                                                                  ===============    ===============
</TABLE>

See accompanying notes.


<PAGE>



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

1.       Basis of Presentation

         The  condensed  consolidated  financial  statements  in this Report are
unaudited for the periods  indicated  herein.  In accordance  with the rules and
regulations of the Securities and Exchange  Commission,  certain information and
footnote disclosures have been condensed or omitted;  therefore,  such financial
statements  should  be read  in  conjunction  with  the  consolidated  financial
statements  in the  Company's  Annual  Report  on Form  10-K for the year  ended
December  31,  1999,  as amended on Form  10-K/A  (the  "1999 Form  10-K").  The
condensed   consolidated   financial  statements  in  this  Report  reflect  all
adjustments and accruals that, in the opinion of management, are necessary for a
fair  presentation  of the results for the interim periods  presented;  all such
adjustments were of a normal recurring nature. The results of operations for the
six-month  interim period ended June 30, 2000 are not necessarily  indicative of
the results of operations for the year ending December 31, 2000.

         Hvide Marine  Incorporated  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 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").

         In June 1998,  the Company  paid $18.5  million to increase  its equity
interest  in  entities  that own five  double-hull  carriers  (collectively  the
"Lightship  Tankers") from 0.8% to 50.8%. Three of these carriers were delivered
in the fourth quarter of 1998, and two others were delivered during 1999. At the
time of the increase in its equity interest,  the Company intended to reduce its
equity  interest  to less  than  50% and  therefore  continued  to  account  for
investments  in Lightship  Tankers  under the equity  method.  During 1999,  the
Company was not able to reduce its equity  investment  in Lightship  Tankers and
was required to consolidate  the Lightship  Tankers as of September 30, 1999, in
accordance  with the  Financial  Accounting  Standards  Board  Statement No. 94,
Consolidation  of All  Majority-Owned  Subsidiaries.  The  consolidation  of the
Lightship  Tankers was  accounted for as a change in reporting  entity,  and the
financial statements have been retroactively restated to include the accounts of
the  Lightship  Tankers  as if they were  consolidated  as of the date  majority
ownership was obtained.  The  Successor  Company  increased its ownership in the
Lightship  Tankers  at  December  30,  1999 from 50.8% to 75.8%.  The  Lightship
Tankers were not party to the Chapter 11 proceedings.

         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.       Issues Affecting Liquidity

         Due to continuing weakness in day rates and utilization in the offshore
energy support  business,  as well as adverse market conditions in the Company's
towing and transport  businesses,  the Company was not in compliance as of March
31, 2000 with certain covenants contained in its Credit Facility and anticipated
that it would not be in  compliance  with  certain  covenants  throughout  2000.
Accordingly,  on April 14,  2000,  the Company  entered into an amendment to the
Credit Facility (the "First  Amendment")  with the lending banks under which the
relevant covenants have been modified through March 31, 2001 and the Company was
required to prepay  principal  under the term loans of $10.0 million before June
30, 2000 and is required to prepay an additional $25.0 million before August 31,
2000, and $25.0 million  before January 1, 2001. The Company is selling  vessels
and other  assets to obtain the funds with which to make these  payments and may
sell certain vessels at amounts below their carrying values. The First Amendment
further  provides  that,  in the event  the  Company  has not made the  required
principal  payments as scheduled or achieved certain target levels of EBITDA for
the third and fourth quarters of 2000, the lending banks may require the Company
to sell  additional  vessels,  to be  selected  by the  lending  banks,  with an
aggregate fair market value of $35.0  million.  The amounts that the Company has
agreed to prepay in 2000 have not been  reclassified  to current  maturities  of
long-term  debt,  because the  prepayments  will be made with the proceeds  from
sales of long-term  assets.  Through June 30, 2000,  the Company sold 12 vessels
for  net  proceeds  of  $7.6  million,  which  were  applied  to  the  repayment
obligation.  Additionally,  the Company is required to obtain the consent of the
lending  banks to borrow in excess of $17.5  million  under the  revolving  loan
portion of the Credit  Facility.  In  connection  with the First  Amendment  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.

         On June 29, 2000,  the Company  entered into a second  amendment to the
Credit  Facility  (the  "Second  Amendment")  which  extended  the  deadline for
prepayment  of $10.0 million under the term loans from June 30, 2000 to July 17,
2000. The Company has met this deadline.  The Second Amendment also expanded the
Company's flexibility in determining which assets to sell to obtain the funds to
make the principal payments of term loans required under the First Amendment.

         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 for it to meet its debt service  obligations,  apart from the
prepayments  described above, and other capital requirements through 2000. It is
uncertain,  however, whether proceeds from the sale of assets will be sufficient
to enable it to satisfy the  prepayment  obligations  as currently  scheduled or
whether  it will  be  required  to  seek  further  extension  of the  prepayment
deadlines.  As the Company's  operating cash flow is dependent on factors beyond
the Company's  control,  moreover,  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.

3.       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 prepetition 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.

4.       Long Term Debt

         Because the Company's  senior notes did not receive the rating required
by the note  indenture by April 15, 2000,  the interest rate on the senior notes
increased  from 12 1/2% to 13 1/2%,  effective  as of  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  were issued on April 15, 2000.  The
Company is currently  seeking the ratings  necessary to return the interest rate
to 12 1/2%.

5.       Income Taxes

         For the six months ended June 30,  2000,  the  deferred  provision  for
income taxes was computed using a net estimated annual effective tax rate of 0%.
For the six months ended June 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 June 30,  2000 to reduce the
deferred  tax assets to the amount that will more  likely than not 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 six months ended
June 30,  1999,  the benefit for income  taxes was  computed  using an estimated
annual  effective tax rate of 34%,  adjusted  principally  for  depreciation  on
vessels built with capital construction funds.

6. Comprehensive Income

         The Company  has no other  component  of  comprehensive  (income)  loss
except net loss.

7.       Earnings Per Share (EPS)

         Pursuant to the Plan, 10,000,000 new shares of common stock were issued
at the  Effective  Date.  In April 2000,  warrants to purchase  1,696  shares of
common stock were exercised by the holders. Common stock equivalents outstanding
during the period ending June 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.

8.       Segment Information

         Revenues  by segment  and  geographic  area  consist  only of  services
provided  to external  customers,  as  reported  in the  condensed  consolidated
statements  of  operations.   Consolidated  income  (loss)  from  operations  by
geographic  area  represents  net revenues  less  applicable  costs and expenses
related to those revenues.  The Company does not have  significant  intersegment
transactions.

         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                  Six Months Ended
                                                                  June 30,                          June 30,
                                                      -------------------------------   --------------------------------
                                                            1999             2000             1999             2000
                                                       --------------   --------------   --------------   --------------
<S>                                                    <C>              <C>              <C>              <C>
Revenues:
     Offshore energy support.....................      $       39,097   $       37,510   $       84,835   $       71,729
     Harbor and offshore towing..................              11,252            8,315           22,401           17,046
     Marine transportation services..............              38,655           34,386           72,168           70,043
                                                      ---------------  ---------------  ---------------  ---------------
Consolidated revenues............................      $       89,004   $       80,211   $      179,404   $      158,818
                                                       ==============   ==============   ==============   ==============

Income (loss) from operations:
     Offshore energy support.....................      $       (4,115)  $        2,814   $       (3,236)  $        1,010
     Harbor and offshore and towing..............               3,442            1,309            6,338            2,963
     Marine transportation services..............               5,641            5,379           10,036           10,986
     General corporate...........................              (5,219)          (3,525)          (8,961)          (6,970)
                                                      ---------------  ---------------  ---------------  ---------------
Consolidated income (loss) from operations.......      $         (251)  $        5,977   $        4,177   $        7,989
                                                       ==============   ==============   ==============   ==============

Income (loss) before income taxes:
     Offshore energy support.....................      $      (31,757)  $       (7,313)  $      (43,514)  $      (18,365)
     Harbor and offshore and towing..............               2,288              (98)           3,807              388
     Marine transportation services..............               2,902            1,065             (518)           2,352
     General corporate...........................              (8,800)           4,179           (9,790)           1,572
                                                      ---------------  ---------------  ---------------  ---------------
Consolidated loss before income taxes............      $      (35,367)  $       (2,167)  $      (50,015)  $      (14,053)
                                                       ==============   ==============   ==============   ==============
</TABLE>


<PAGE>



9.       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   summarized   condensed   consolidating   financial
information  for the Company,  segregating  the parent,  the combined  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-Guarantor                     Condensed
                                                       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

Commitment 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>



                Condensed Consolidating Balance Sheet (unaudited)
                                 (in thousands)
<TABLE>
<CAPTION>

                                                                               June 30, 2000
                                        --------------------------------------------------------------------------------------------
                                                          Domestic        Foreign     Non-Guarantor                    Condensed
                                                         Guarantor      Guarantor                                    Consolidated
                                            Parent      Subsidiaries   Subsidiaries     Subsidiaries  Eliminations       Total
<S>                                      <C>            <C>            <C>             <C>            <C>             <C>
Assets
Current assets:
 Cash and cash equivalents...........    $     1,142    $       (354)  $      6,817    $     4,445    $         --    $    12,050
 Restricted cash.....................          8,892              --             --             --              --          8,892
 Accounts receivable:
   Trade, net........................          1,428          21,098         24,073          2,931            (537)        48,993
   Insurance claims and other........            618           3,054          2,427            139              --          6,238
 Marine operating supplies...........           (349)          2,407          3,287          6,496            (187)        11,654
 Prepaid expenses....................            764           1,801          1,637          2,807              --          7,009
                                         -----------    ------------    -----------    -----------     -----------    -----------
   Total current assets..............         12,495          28,006         38,241         16,818            (724)        94,836
Property:
 Construction-in-progress............             11             349            107            636             187          1,290
 Vessels and improvements............          7,905         171,321        205,667        305,772              --        690,665
 Furniture and equipment.............          5,828           3,107          2,151            635              --         11,721
 Less accumulated depreciation.......         (1,702)         (7,185)        (8,763)       (25,393)             --        (43,043)
                                         -----------    ------------   ------------    -----------     -----------    -----------
   Net property......................         12,042         167,592        199,162        281,650             187        660,633
Other assets:
Deferred costs, net..................         18,747           4,946          1,712          8,053              --         33,458
Vessels held for sale................             --           9,720            979             --              --         10,699
Restricted investments...............             --              --             --          1,660              --          1,660
Other................................        444,732         392,180         65,232          3,070        (899,873)         5,341
                                         -----------    ------------   ------------    -----------     -----------    -----------
                                         $   488,016    $    602,444   $    305,326    $   311,251     $  (900,410)   $   806,627
                                         ===========    ============   ============    ===========     ===========    ===========

Liabilities and Stockholders' Equity
Current liabilities:
 Accounts payable....................    $     1,349    $      3,659   $      3,436    $     1,551     $        --    $     9,995
 Current maturities of long-term debt         23,399           1,950             --          3,820              --         29,169
 Current obligations under capital
   leases............................            813           2,909             --             --              --          3,722
 Accrued interest....................            987              74             --            679              --          1,740
 Accrued liabilities and other.......          7,339           5,817         13,781          3,319            (537)        29,719
                                         -----------    ------------   ------------    -----------     -----------    -----------
   Total current liabilities.........         33,887          14,409         17,217          9,369            (537)        74,345

Long-term debt.......................        204,883          26,301             --        222,270              --        453,454
Obligations under capital leases.....         18,449          18,588             --             --              --         37,037
Senior notes.........................         77,938              --             --             --              --         77,938
Other................................          3,690             474            864            238              --          5,266

Minority interest....................             --              --             --             --           9,392          9,392

Commitment and contingencies

Stockholders equity:
 Common stock........................            100              20             --             --             (20)           100
 Additional paid-in capital..........        166,794         333,204        301,169         10,756        (645,103)       166,820
 Retained earnings (accumulated
   deficit)..........................        (17,725)        209,448        (13,924)        68,618        (264,142)       (17,725)
                                         -----------    ------------   ------------    -----------     -----------    -----------
   Total stockholders' equity........        149,169         542,672        287,245         79,374        (909,265)       149,195
                                         -----------    ------------   ------------    -----------     -----------    -----------
                                         $   488,016    $    602,444   $    305,326    $   311,251     $  (900,410)   $   806,627
                                         ===========    ============   ============    ===========     ===========    ===========
</TABLE>







<PAGE>



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

                                                                           Three Months Ended June 30, 1999
                                            ----------------------------------------------------------------------------------------
                                                             Domestic        Foreign      Non-Guarantor                   Condensed
                                                            Guarantor       Guarantor                                   Consolidated
                                               Parent     Subsidiaries   Subsidiaries    Subsidiaries    Eliminations      Total
<S>                                         <C>          <C>             <C>           <C>              <C>             <C>
Predecessor Company
Revenues................................    $   12,656   $      47,203   $      28,540  $      14,684   $     (14,079)   $   89,004
Operating expenses:
  Crew payroll and benefits.............         4,492           8,153           7,273          3,456             (14)       23,360
  Charter hire and bond guarantee fee...           486          15,168              --             --         (10,694)        4,960
  Repairs and maintenance...............           646           1,984           4,765            241             (14)        7,622
  Insurance.............................           325           1,482           1,117            338              --         3,262
  Fuel..................................           702           1,338           1,370            916              --         4,326
  Consumables...........................           415           2,185           1,542            351            (125)        4,368
  Rent and utilities....................           333           4,452           1,864          2,854            (982)        8,521
                                            ----------   -------------   -------------  -------------   -------------    ----------
      Total operating expenses..........         7,399          34,762          17,931          8,156         (11,829)       56,419
Selling, general and administrative
 expenses:
  Salaries and benefits.................         1,271           1,007           1,325            652              --         4,255
  Office................................           536             288             656            200              --         1,680
  Professional fees.....................         2,495             598              57            347              --         3,497
  Other.................................           654             (21)          2,540            400          (1,562)        2,011
                                            ----------   -------------   -------------  -------------   -------------    ----------
     Total overhead expenses............         4,956           1,872           4,578          1,599          (1,562)       11,443
Depreciation, amortization and drydocking        3,502           6,373           9,205          2,313              --        21,393
                                            ----------   -------------   -------------  -------------   -------------    ----------
Income (loss) from operations...........        (3,201)          4,196          (3,174)         2,616            (688)         (251)

Other income (expense):
  Interest expense......................          (379)         (9,222)         (9,501)        (2,882)          2,682       (19,302)
  Interest income.......................           703           2,041              --            365          (2,682)          427
  Minority interest and equity in
   earnings of subsidiaries.............       (30,513)        (25,013)             --            240          53,363        (1,923)
  Other.................................           738             284          (1,654)          (242)            686          (188)
  Net loss on asset sales...............        (2,715)        (11,415)             --             --              --       (14,130)
                                            ----------   -------------   -------------  -------------   -------------    ----------
      Total other expense, net..........       (32,166)        (43,325)        (11,155)        (2,519)         54,049       (35,116)
                                            ----------   -------------   -------------  -------------   -------------    ----------
Income (loss) before income taxes.......       (35,367)        (39,129)        (14,329)            97          53,361       (35,367)
Benefit from income taxes...............       (11,649)             --              --             --              --       (11,649)
                                            ----------   -------------   -------------  -------------   -------------    ----------

Net income (loss).......................    $  (23,718)  $     (39,129)  $     (14,329) $          97   $      53,361    $  (23,718)
                                            ==========   =============   =============  =============   =============    ==========
</TABLE>



<PAGE>








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

                                                                         Three Months Ended June 30, 2000
                                            ----------------------------------------------------------------------------------------
                                                              Domestic        Foreign      Non-Guarantor                  Condensed
                                                            Guarantor       Guarantor                                   Consolidated
                                               Parent     Subsidiaries   Subsidiaries    Subsidiaries     Eliminations      Total
<S>                                         <C>          <C>             <C>             <C>            <C>             <C>
Successor Company
Revenues................................    $    8,091   $      38,775   $      25,072  $      16,674   $      (8,401)   $   80,211
Operating expenses:
  Crew payroll and benefits.............         3,964           8,256           5,747          4,545             (11)       22,501
  Charter hire and bond guarantee fee...           498          10,182              --             --          (7,487)        3,193
  Repairs and maintenance...............           357           1,618           3,098            712              (6)        5,779
  Insurance.............................           263           1,493             999            470              --         3,225
  Fuel..................................         1,039           2,872           1,549          1,241              --         6,701
  Consumables...........................           399           1,975           1,646            322             (28)        4,314
  Rent and utilities....................           497           2,713           1,875          2,663          (1,220)        6,528
                                            ----------   -------------   -------------  -------------   -------------    ----------
    Total operating expenses............         7,017          29,109          14,914          9,953          (8,752)       52,241
Selling, general and
administrative expenses:
 Salaries and benefits..................         1,699           1,219           1,521            674              --         5,113
 Office.................................           517             299             551            161              --         1,528
 Professional fees......................           847             326             134             53              --         1,360
 Other..................................           469             532           1,353            445            (964)        1,835
                                            ----------   -------------   -------------  -------------   -------------    ----------
  Total overhead expenses...............         3,532           2,376           3,559          1,333            (964)        9,836
Depreciation, amortization and
  drydocking............................           676           4,066           4,830          2,585              --        12,157
                                            ----------   -------------   -------------  -------------   -------------    ----------
Income from operations..................        (3,134)          3,224           1,769          2,803           1,315         5,977

Other income (expense):
  Interest expense......................        (1,065)         (5,574)         (5,542)        (4,847)            592       (16,436)
  Interest income.......................           735              10              --             31            (592)          184
  Minority interest and equity in
   earnings of subsidiaries.............        (6,576)        (20,859)             --         (1,490)         29,521           596
  Net gain (loss) on asset sales........            --             776            (133)            --              --           643
  Other.................................         7,873               4             305              2          (1,315)        6,869
                                            ----------   -------------   -------------  -------------   -------------    ----------
      Total other expense, net..........           967         (25,643)         (5,370)        (6,304)         28,206        (8,144)
                                            ----------   -------------   -------------  -------------   -------------    ----------
Loss before income taxes................        (2,167)        (22,419)         (3,601)        (3,501)         29,521        (2,167)
Provision for income taxes..............         1,083              --              --             --              --         1,083
                                            ----------   -------------   -------------  -------------   -------------    ----------
Net loss................................    $   (3,250)  $     (22,419)  $      (3,601) $      (3,501)  $      29,521    $   (3,250)
                                            ==========   =============   =============  =============   =============    ==========
</TABLE>


<PAGE>









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

                                                                         Six Months Ended June 30, 1999
                                            ----------------------------------------------------------------------------------------
                                                            Domestic         Foreign      Non-Guarantor                   Condensed
                                                            Guarantor      Guarantor                                    Consolidated
                                               Parent     Subsidiaries    Subsidiaries    Subsidiaries    Eliminations       Total
<S>                                         <C>         <C>               <C>           <C>              <C>            <C>
Predecessor Company
Revenues................................    $   25,794   $      95,668   $      65,783   $      27,196   $     (35,037)  $  179,404
Operating expenses:
  Crew payroll and benefits.............         9,127          17,139          15,445           6,514             (22)      48,203
  Charter hire and bond guarantee fee...           957          31,891              --              --         (24,326)       8,522
  Repairs and maintenance...............         1,116           4,133           8,400             340             (29)      13,960
  Insurance.............................           744           3,089           2,276             650              --        6,759
  Fuel..................................         1,375           2,614           2,512           1,445              --        7,946
  Consumables...........................           747           3,952           4,633             535            (261)       9,606
  Rent and utilities....................         1,262           8,795           3,398           4,568          (1,764)      16,259
                                            ----------   -------------   -------------   -------------   -------------   ----------
      Total operating expenses..........        15,328          71,613          36,664          14,052         (26,402)     111,255
Selling, general and administrative
 expenses:
  Salaries and benefits.................         3,055           2,426           2,827           1,320              --        9,628
  Office................................         1,374             584           1,168             421              --        3,547
  Professional fees.....................         3,161           1,164             206             363              --        4,894
  Other.................................         1,316             724           4,698             702          (3,264)       4,176
                                            ----------   -------------   -------------   -------------   -------------   ----------
     Total overhead expenses............         8,906           4,898           8,899           2,806          (3,264)      22,245
Depreciation, amortization
   and drydocking.......................         6,917          12,607          17,899           4,304              --       41,727
                                            ----------   -------------   -------------   -------------   -------------   ----------
Income (loss) from operations...........        (5,357)          6,550           2,321           6,034          (5,371)       4,177

Other income (expense):
  Interest expense......................          (685)        (17,222)        (17,175)         (7,702)          5,179      (37,605)
  Interest income.......................         1,335           3,965              --             369          (5,179)         490
  Minority interest and equity in
   earnings of subsidiaries.............       (44,442)        (24,654)             --             606          65,550       (2,940)
  Net loss on asset sales...............        (2,715)         (8,093)         (3,322)             --              --      (14,130)
  Other.................................         1,849             103          (7,306)            (24)          5,371           (7)
                                            ----------   -------------   -------------   -------------   -------------   ----------
      Total other expense, net..........       (44,658)        (45,901)        (27,803)         (6,751)         70,921      (54,192)
                                            ----------   -------------   -------------   -------------   -------------   ----------
Income (loss) before income taxes.......       (50,015)        (39,351)        (25,482)           (717)         65,000      (50,015)
Benefit from income taxes...............       (17,230)             --              --              --              --      (17,230)
                                            ----------   -------------   -------------   -------------   -------------   ----------

Net income (loss).......................    $  (32,785)  $     (39,351)  $     (25,482)  $        (717)  $      65,000   $  (32,785)
                                            ==========   =============   =============   =============   =============   ==========
</TABLE>

<PAGE>










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

                                                                       Six Months Ended June 30, 2000
                                            ----------------------------------------------------------------------------------------
                                                            Domestic        Foreign      Non-Guarantor                   Condensed
                                                            Guarantor       Guarantor                                   Consolidated
                                             Parent       Subsidiaries   Subsidiaries    Subsidiaries     Eliminations      Total
<S>                                        <C>            <C>            <C>            <C>           <C>             <C>
Successor Company
Revenues................................    $    19,544   $      79,303   $      49,481  $    33,219   $    (22,729)   $   158,818
Operating expenses:
  Crew payroll and benefits.............          8,108          17,243          11,684        8,701            (21)        45,715
  Charter hire and bond guarantee fee...            989          23,761              49        1,000        (18,372)         7,427
  Repairs and maintenance...............            778           3,581           6,660        1,174            (15)        12,178
  Insurance.............................            660           2,870           1,935          730             --          6,195
  Fuel..................................          2,267           5,884           3,322        3,185             --         14,658
  Consumables...........................            659           3,113           3,483          506           (138)         7,623
  Rent and utilities....................            974           4,913           3,639        5,749         (2,320)        12,955
                                            -----------   -------------   -------------  -----------   ------------    -----------
    Total operating expenses............         14,435          61,365          30,772       21,045        (20,866)       106,751
Selling, general and
  administrative expenses:
 Salaries and benefits..................          3,164           2,664           3,190        1,344             --         10,362
 Office.................................          1,002             598           1,131          343             --          3,074
 Professional fees......................          1,773             525             319          139             --          2,756
 Other..................................            824             942           3,439          639         (2,401)         3,443
                                            -----------   -------------   -------------  -----------   ------------    -----------
  Total overhead expenses...............          6,763           4,729           8,079        2,465         (2,401)        19,635
Depreciation, amortization
and drydocking..........................          1,464           8,608           9,638        4,733             --         24,443
                                            -----------   -------------   -------------  -----------   ------------    -----------
Income (loss) from operations...........         (3,118)          4,601             992        4,976            538          7,989

Other income (expense):
  Interest expense......................         (1,260)         (9,209)        (12,644)      (8,972)         1,197        (30,888)
  Interest income.......................          1,559               8              --           73         (1,197)           443
  Minority interest and equity in
    earnings of subsidiaries............        (19,877)        (14,014)             --       (3,173)        38,129          1,065
  Net gain (loss) on asset sales........             --             776            (133)          --             --            643
  Other.................................          8,643              17          (1,430)           2           (537)         6,695
                                            -----------   -------------   -------------  -----------   ------------    -----------
      Total other expense, net..........        (10,935)        (22,422)        (14,207)     (12,070)        37,592        (22,042)
                                            -----------   -------------   -------------  -----------   ------------    -----------
Loss before income taxes................        (14,053)        (17,821)        (13,215)      (7,094)        38,130        (14,053)
Provision for income taxes..............          2,107              --              --           --             --          2,107
                                            -----------   -------------   -------------  -----------   ------------    -----------
Net loss................................    $   (16,160)  $     (17,821)  $     (13,215) $    (7,094)  $     38,130    $   (16,160)
                                            ===========   =============   =============  ===========   ============    ===========
</TABLE>




<PAGE>


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

                                                                               Six Months Ended June 30, 1999
                                                      ------------------------------------------------------------------------------
                                                                     Domestic       Foreign                               Condensed
                                                                    Guarantor     Guarantor    Non-Guarantor            Consolidated
                                                       Parent     Subsidiaries  Subsidiaries   Subsidiaries  Eliminations   Total
<S>                                                  <C>          <C>           <C>           <C>            <C>         <C>
Predecessor Company
Operating activities:
Net income (loss)................................     $  (32,785)  $   (39,351)  $   (25,482)  $      (717)   $ 65,550    $(32,785)
Adjustments to reconcile net income (loss) to net
cash provided by (used in) operating activities:

  Depreciation and amortization of property......          5,380         9,552        14,934         3,970          --      33,836
  Amortization of drydocking costs...............          1,532         2,454         1,942           120          --       6,048
  Amortization of goodwill.......................              6           583         1,023           214          17       1,843
  Amortization of discount on long-term debt
     and financing costs.........................            892            --            --           651          --       1,543
  Provision for bad debts........................             19           349           103            --          --         471
  Loss (gain) on disposal of property............          2,715         8,093         3,322            --          --      14,130
  Deferred income tax benefit....................        (17,230)           --            --            --          --     (17,230)
  Minority partners' equity in earnings loss
    of subsidiaries, net.........................             --            --            --            --        (797)       (797)
  Undistributed earnings of affiliates...........         10,292        24,654            --          (606)    (34,340)
  Other non-cash items...........................            104            --            --            (1)          1         104
  Changes in operating assets and liabilities:
     Accounts receivable.........................          5,319         1,927         7,935          (681)          6      14,506
     Other current and long-term assets..........         27,973        35,817         2,762       (17,322)    (56,226)     (6,996)
     Accounts payable and other liabilities......         (2,102)          (77)       (6,467)       (3,138)      3,056      (8,728)
                                                     -----------   -----------   -----------   -----------    --------    --------
       Net cash provided by (used in)
         operating activities....................          2,115        44,001            72       (17,510)    (22,733)      5,945

Investing activities:
  Purchases of property..........................        (21,331)      (12,325)        1,752       (12,689)      7,748     (36,845)
  Payments on vessels under construction.........             --        (5,102)           --            --          --      (5,102)
  Capital contribution to affiliates.............          9,177       (37,772)        1,364         9,082      14,985      (3,164)
  Redemption of restricted investments...........             --            --            --        19,592          --      19,592
                                                     -----------   -----------   -----------   -----------    --------    --------
     Net cash provided by (used in)
       investing activities......................        (12,154)      (55,199)        3,116        15,985     (22,733)    (25,519)

Financing activities:
  Proceeds from short-term borrowings............             --         5,000            --            --          --       5,000
  Proceeds from long-term borrowings.............         31,008        14,200            --            --          --      45,208
  Repayment of long-term borrowings..............        (21,142)         (626)           --            --          --     (21,768)
  Proceeds from issuance of Title XI bonds, net
      of offering costs..........................             --            --            --         5,428          --       5,428
  Repayment of Title XI debt.....................             (1)           --            --          (616)         --        (617)
  Proceeds from sale leaseback...................             --           271            --            --          --         271
  Payment of obligations under capital leases....           (317)       (1,074)           --            --          --      (1,391)
  Proceeds from option exercise & ESPP...........            252            --            --            --          --         252
  Repayments of short-term borrowings............             --        (5,000)           --            --          --      (5,000)
                                                     -----------   -----------   -----------   -----------    --------    --------
     Net cash provided by financing
      activities.................................          9,800        12,771            --         4,812          --      27,383
                                                     -----------   -----------   -----------   -----------    --------    --------

Change in cash and cash equivalents..............           (239)        1,573         3,188         3,287          --       7,809
Cash and cash equivalents at beginning of period.          1,401         2,099         5,002         1,604          --      10,106
                                                     -----------   -----------   -----------   -----------    --------    --------
Cash and cash equivalents at end of period.......    $     1,162   $     3,672   $     8,190   $     4,891    $     --    $ 17,915
                                                     ===========   ===========   ===========   ===========    ========    ========
</TABLE>



<PAGE>



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

                                                                                   Six Months Ended June 30, 2000
                                                     -------------------------------------------------------------------------------
                                                                     Domestic       Foreign                               Condensed
                                                                    Guarantor    Guarantor    Non-Guarantor             Consolidated
                                                        Parent    Subsidiaries  Subsidiaries   Subsidiaries Eliminations   Total
<S>                                                   <C>          <C>         <C>           <C>            <C>           <C>
Successor Company
Operating activities:
Net loss.........................................     $  (16,160)  $ (17,821)  $   (13,215)  $    (7,094)   $  38,130     $ (16,160)
Adjustments to reconcile net loss to net
 cash provided by (used in) operating activities:
     Depreciation and amortization of property...          1,167       6,833         8,794         4,574           --        21,368
     Amortization of drydocking costs............            297       1,775           844           159           --         3,075
     Amortization of discount on long-term debt
        and financing costs......................          2,264          19            --           336           --         2,619
  Provision for bad debts........................           (208)        112            90           149           --           143
  Gain (loss) on disposal of assets..............             --        (776)          133            --           --          (643)
  Minority partners' equity in earnings of
     subsidiaries, net...........................         19,878      14,014            --         3,173      (38,130)       (1,065)
  Other non-cash items...........................            418          --            21            --           --           439
  Changes in operating assets and liabilities:
     Accounts receivable.........................          1,628       1,614        (5,982)        2,428         (936)       (1,248)
     Other current and long-term assets..........        (14,540)      3,368         5,115        (2,107)         186        (7,978)
     Payment of reorganization items.............         (4,494)         --            --            --           --        (4,494)
     Accounts payable and other liabilities......         (8,743)     (2,351)        3,377           866          936        (5,915)
                                                     -----------   ---------   -----------   -----------    ---------     ---------
       Net cash provided by (used in)
         operating activities....................        (18,493)      6,787          (823)        2,484          186        (9,859)

Investing activity:
  Purchases of property..........................          4,342      (8,276)         (176)       (1,108)        (186)       (5,404)
  Proceeds from disposal of property.............          7,598          --            --            --           --         7,598
  Redemption of restricted investments...........             --          --            --         2,092           --         2,092
  Capital contribution to affiliate..............             --         639            --          (639)          --            --
                                                     -----------   ---------   -----------   -----------    ---------     ---------
     Net cash provided by (used in) investing
        activity.................................         11,940      (7,637)         (176)          345         (186)        4,286

Financing activities:
  Proceeds from revolving credit facility........         14,353          --            --            --           --        14,353
  Repayment of revolving credit facility.........         (4,000)         --            --            --           --        (4,000)
  Repayment of long-term borrowings..............        (10,546)       (513)           --            --           --       (11,059)
  Repayment of Title XI bonds....................         (2,302)       (537)           --        (1,876)          --        (4,715)
  Redemption of restricted cash..................          6,243         190            --            --           --         6,433
  Payment of financing costs.....................           (596)         --            --            --           --          (596)
  Payment of obligations under capital leases....           (287)     (1,552)           --            --           --        (1,839)
                                                     -----------   ---------   -----------   -----------    ---------     ---------
     Net cash provided by (used in)
        financing activities.....................          2,865      (2,412)           --        (1,876)          --        (1,423)
                                                     -----------   ----------  -----------   ------------   ---------     ----------

Change in cash and cash equivalents..............         (3,688)     (3,262)         (999)          953           --        (6,996)
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.......    $     1,142   $    (354)  $     6,817   $     4,445    $      --     $  12,050
                                                     ===========   =========   ===========   ===========    =========     =========

</TABLE>



<PAGE>



10.      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 has  breached  an  agreement  to provide Mr.  Hvide with
severance  benefits  valued at  approximately  $1.0  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.

         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.

         The  holder  of  voting  and   disposition   rights  with   respect  to
approximately  60% of the  Company's  outstanding  common  stock has advised the
Company  that the  holder's  parent  organization  is to be acquired by a French
company in a transaction  scheduled to close in the fourth quarter of this year.
Such  transaction  may be deemed to be a transfer  to the French  company of the
holder's rights for purposes of the U.S.-citizenship  requirements of section 27
of the Merchant  Marine Act, 1920,  commonly  referred to as the "Jones Act," in
which  event the  Company  would no  longer  meet the  Jones  Act's  citizenship
requirements. The transaction may also be deemed to be a change of control under
the  Company's  debt  obligations.  The  Company  and the holder are  working to
structure  the  manner  in which  the  rights  are held in order to avoid  these
consequences.  While  there  can be no  assurance  that  such  efforts  will  be
successful,  the Company  believes that they will be. Any failure of the Company
to meet the  citizenship  requirements  of the  Jones  Act  would  result in its
vessels  being  prohibited  from  engaging  in the U.S.  domestic  trade,  which
accounts for the majority of the  Company's  revenues,  and would also result in
covenant  defaults under all of the company's  outstanding debt  instruments.  A
change in control as defined in the Company's  credit  agreement and senior note
indenture would result in a default under the credit  agreement and a repurchase
obligation with respect to the outstanding senior notes.


11.      Recent Accounting Pronouncements

         In June 1999, the Financial  Standards Boards ("FASB") issued SFAS 137,
Accounting for Derivative  Instruments  and Hedging  Activities-Deferral  of the
Effective Date of FASB Statement 133. The Statement defers the effective date of
SFAS 133 to fiscal 2001.  Management is evaluating SFAS 133 and does not believe
that  adoption of the  Statement  will have a material  impact on its  financial
statements.

         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 does not expect the
adoption  of SAB 101 to have a  material  effect of its  financial  position  or
results of operation.

         In March 2000,  the FASB  issued  Interpretation  No. 44 ("FIN 44"),  "
Accounting  for  Certain   Transactions   Involving  Stock   Compensation",   an
interpretation  of  APB  Opinion  No.  25  ("APB  25").  FIN  44  clarifies  the
application  of APB 25 with  respect to: the  definition  of an employee for the
purposes  of  applying  APB 25,  the  criteria  for  determining  whether a plan
qualifies as a  non-compensatory  plan, the accounting  consequences  of various
modifications of the terms of a previously fixed stock option or awards, and the
accounting  for  an  exchange  of  stock  compensation   awards  in  a  business
combination.  FIN 44 is effective  July 1, 2000, but certain  conclusions  cover
specific  events that occur after either  December 15, 1998 or January 12, 2000.
The Company does not expect the adoption of FIN 44 to have a material  effect of
its financial position or results of operations.

12.      Subsequent Events

         In July and August  2000,  the Company sold three barges and three tugs
for aggregate  cash  proceeds of $11.2  million.  Substantially  all of the cash
proceeds  were  used to  repay  principal  under  the term  loans of the  Credit
Facility.  See "Management's  Discussion and Analysis of Financial Condition and
Results of  Operations  -- Liquidity  and Capital  Resources" in this report for
additional information.



<PAGE>




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>



                                       21
Revenue Overview

Marine Support Services

         Revenue  is  derived  from  marine  support  services  provided  by the
Company's   offshore  energy  support  fleet  and  offshore  and  harbor  towing
operations.

         Offshore  Energy Support.  Revenue derived from the Company's  offshore
energy  support  services is  primarily a function of the size of the  Company's
fleet,  vessel  day rates or charter  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.  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.

         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.



<TABLE>
<CAPTION>
                                                                       1999                                2000
                                                    -------------------------------------------    ----------------------
                                                       Q1         Q2         Q3         Q4            Q1         Q2
<S>                                               <C>         <C>         <C>        <C>           <C>         <C>
    Number of supply boats at end of period...           21         21         21         21             21          23
    Average supply boat day rates(1) .........       $4,530     $4,049     $3,596     $3,379         $3,740      $3,895
    Average supply boat utilization(2)........           70%        69%        75%        73%            71%         63%

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

         As indicated in the above table, supply boat average day rates declined
during 1999 but improved  during the first half of 2000; the increase was due to
an increase in  offshore  exploration  and  production  activities.  Supply boat
utilization  declined  during the second quarter of 2000 as several vessels were
out of service for repair and several vessels were  transferred to the U.S. Gulf
from  other  markets.   At  July  15,  2000,  supply  boat  day  rates  averaged
approximately $4,300. This reflects a continued increase over levels experienced
in the first half of 2000 and results from increased  exploration and production
activities.

<PAGE>



         Crew  boat day  rates  also  declined  during  1999  and have  improved
slightly during the first half of 2000.  Utilization  decreased during the first
quarter of 2000 due to weather conditions and a seasonal decline in demand which
began to reverse towards the end of the second  quarter.  At July 15, 2000, crew
boat day rates averaged approximately $2,000.

         The  following  table  shows  average  rate  and  average   utilization
information for foreign operations:

<TABLE>
<CAPTION>

                                                                         1999                                2000
                                                      -------------------------------------------    ---------------------
                                                          Q1        Q2          Q3         Q4             Q1        Q2
                                                      ---------  ---------  ---------  ---------     --------------------
<S>                                                   <C>        <C>         <C>         <C>         <C>        <C>
Number of anchor handling tug/supply boats........          67         69         67         67            67         67
Average anchor handling tug/supply boat day rates.      $4,817     $5,433     $4,662     $4,803        $4,290     $4,471
Average anchor handling tug/supply boat
   utilization(1).................................        61%        49%        49%        47%           56%        63%

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

         As indicated in the above table,  foreign  anchor  handling  tug/supply
boat average  date rates  fluctuated  during 1999 and declined  during the first
quarter of 2000; the  fluctuations and decline were primarily due to lower rates
in West Africa. Average day rates improved slightly during the second quarter of
2000 due to overall  increased  activity.  Utilization  declined during 1999 and
increased  during the first  quarter of 2000  primarily due to  fluctuations  in
drilling  activity  in the Middle  East and West  Africa.  Utilization  improved
during the second quarter of 2000 due to overall increased activity. At July 15,
2000,  day  rates  for  foreign  anchor  handling   tug/supply   boats  averaged
approximately $4,300.

         Foreign  crew/utility  boat average day rates declined during the first
quarter of 2000 and improved  slightly  during the second  quarter of 2000.  The
lower  utilization  since  the first  quarter  of 2000 is  primarily  due to the
political and civil unrest in parts of Africa.  At July 15, 2000,  day rates for
foreign crew/utility boats averaged approximately $1,700.

         Harbor and Offshore  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.

Marine Transportation Services

         Generally, demand for industrial petrochemical  transportation services
coincides with overall economic activity.



<PAGE>


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,  maintenance  and repairs,  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  months  ended June 30, 1999 and 2000  include the results of
the Predecessor Company and the Successor Company,  respectively.  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 result 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 June 30,                     Six Months ended June 30,
                              ---------------------------------------------   ---------------------------------------------
                                       1999                    2000                    1999                    2000
                               --------------------    --------------------    --------------------    --------------------
                                                                       (in millions)
<S>                          <C>          <C>          <C>          <C>       <C>         <C>         <C>        <C>
Revenues..................    $     89.0        100%  $     80.2        100%  $    179.4        100%  $    158.8        100%
Operating expenses........          56.4         63         52.2         65        111.3         62        106.8         67
Overhead expenses.........          11.4         13          9.8         12         22.2         12         19.6         12
Depreciation, amortization
  And drydocking expense..          21.4         24         12.2         15         41.7         23         24.4         15
                              ----------  ----------  ----------  ----------  ----------  ----------  ----------  ---------
Income from operations....    $      0.3          0%  $      6.0          7%  $      4.2          2%  $      8.0          5%
                              ==========  ==========  ==========  ==========  ==========  ==========  ==========  ==========

Interest expense, net.....    $     18.9         21%  $     16.4         20%  $     37.1         21%  $     30.9         20%
                              ==========  ==========  ==========  ==========  ==========  ==========  ==========  ==========

Net loss..................    $   (23.7)       (27)%  $    (3.3)        (4)%  $   (32.8)       (18)%  $   (16.2)       (10)%
                              ==========  ==========  ==========  ==========  ==========  ==========  ==========  ==========
</TABLE>








<PAGE>



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

         Revenues.  Revenues decreased 10% to $80.2 million for the three months
ended June 30,  2000,  from $89.0  million for the three  months  ended June 30,
1999,  primarily  due to lower  revenue from the  Company's  harbor and offshore
towing and marine transportation services operations.

         Revenue  from  offshore  energy  operations  decreased 4% for the three
months ended June 30, 2000  compared to the 1999 period,  primarily due to lower
day rates and utilization resulting from the decline in offshore exploration and
production  activity.  During the 2000  period,  average  domestic day rates for
supply boats  owned,  operated,  or managed by the Company  declined 4% from the
1999 period, while average domestic day rates for crew boats owned, operated, or
managed by the Company increased 3% from the 1999 period.  Average international
day rates for anchor handling  tug/supply  boats fell 18% to $4,471 from $5,433,
while average international day rates for crew/utility boats increased less than
4% to $1,618 from $1,559.

         Harbor and offshore  towing revenue  decreased 26% to $8.3 million from
$11.3  million  primarily  due to a decline  in the  Company's  offshore  towing
operations and overall decreased activity in harbor towing operations  resulting
from increased  competition in the Port of Tampa and decreased  activity in Port
Everglades, Lake Charles and Port Arthur.

         Marine transportation revenue decreased 11% to $34.4 million from $38.7
million,  primarily  due  to  the  retirement  of  two  vessels,  the  scheduled
drydocking of the Seabulk America and the  installation of  modifications to the
HMI Cape Lookout Shoals required for its service in Alaska.

         Operating  Expenses.  Operating  expenses decreased 7% to $52.2 million
for  the  three  months  ended  June  30,  2000  from  $56.4   million  for  the
corresponding  1999  period,  primarily  due to  decreases  in crew  payroll and
benefits,  maintenance and repair,  and supplies and consumables  resulting from
decreased  business  activity.  As a percentage of revenue,  operating  expenses
increased  to 65% for the  three  months  ended  June 30,  2000 from 63% for the
corresponding   1999  period,  due  to  a  reduction  in  the  Company's  marine
transportation services fleet resulting in a decrease in revenue and an increase
in ongoing expenses such as fuel and insurance costs.

         Overhead Expenses. Overhead expenses decreased 14% to $9.8 million from
$11.4  million,  primarily  due  to  a  reduction  in  professional  fees.  As a
percentage of revenue,  overhead expenses decreased to only 12% from 13%, due to
the corresponding decrease in revenue.

         Depreciation,   Amortization  and  Drydocking  Expense.   Depreciation,
amortization and drydocking expense decreased 43% to $12.2 million for the three
months ended June 30,  2000,  compared  with $21.4  million for the three months
ended June 30, 1999 due to the decrease in book value of property,  goodwill and
deferred costs as a result of the reorganization.

         Income (loss) from  Operations.  Operations  resulted in income of $6.0
million, or 7% of revenue,  for the three months ended June 30, 2000 compared to
a loss of $0.3 million for the three months ended June 30, 1999,  as a result of
the factors noted above.

         Net Interest  Expense.  Net  interest  expense  decreased  15% to $16.0
million,  for the three months ended June 30, 2000 from $18.9  million,  for the
corresponding  1999  period,  primarily  as a result of the  reorganization  and
conversion of the Predecessor  Company senior notes and preferred  securities to
the Successor Company's common stock.

         Net Income  (Loss).  The Company had a net loss of $3.0 million for the
three months ended June 30,  2000,  compared to a net loss of $23.7  million for
the three months ended June 30, 1999, primarily as a result of the factors noted
above and the loss in the 1999 period of $14.1 million on asset sales.

Six months ended June 30, 2000 compared with the six  months ended June 30, 1999

         Revenues.  Revenues  decreased 11% to $158.8 million for the six months
ended June 30, 2000, from $179.4 million for the six months ended June 30, 1999,
primarily  due to lower  revenue  from  offshore  energy  support and harbor and
offshore towing operations.

         Revenue from  offshore  energy  operations  decreased 15% to $71.7 from
$84.8,  primarily  due to lower  utilization  and day rates  resulting  from the
decline in offshore exploration and production activity.

         Harbor and offshore  towing  revenue  decreased 24% to $17.0 from $22.4
million, primarily due to vessel sales and the decline in the Company's offshore
towing  operations and overall  decreased  activity in harbor towing  operations
resulting from increased competition in the Port of Tampa and decreased activity
in Port Everglades, Lake Charles and Port Arthur.

         Marine transportation revenue decreased 3% to $70.0 million from $72.2,
primarily  due to a  decrease  in rates and the  drydocking  of one  tanker  and
modification  of another,  the shifting of one vessel from grain  transportation
which is a higher revenue generator, and the reduction of the tanker fleet.

         Operating  Expenses.  Operating expenses decreased 4% to $106.8 million
for the six months  ended June 30,  2000 from $111.3  million for  corresponding
1999  period,   primarily  due  to  decreases  in  crew  payroll  and  benefits,
maintenance and repair,  and supplies and  consumables  resulting from decreased
business activity.  As a percentage of revenue,  operating expenses increased to
67% for the six  months  ended June 30,  2000 from 62% for the six months  ended
June  30,  1999,  due to the  decline  in  revenues  from the  Company's  marine
transportation  services  business and an increase in ongoing  expenses  such as
fuel and insurance costs.

         Overhead  Expenses.  Overhead  expenses  decreased 12% to $19.6 million
from $22.2  million,  primarily  due to a reduction in  professional  fees. As a
percentage of revenue,  overhead expenses was 12% for the six month period ended
June 30, 2000 and the corresponding 1999 period.

         Depreciation,   Amortization  and  Drydocking  Expense.   Depreciation,
amortization  and drydocking  expense  decreased 41% to $24.4 million from $41.7
million,  due to the  decrease in book value of property,  and the  write-off of
goodwill and deferred costs as a result of the reorganization.

         Income from  Operations.  Income from operations  increased 52% to $8.0
million,  or 5% of revenue,  from $4.2 million, as a result of the factors noted
above.

         Net Interest  Expense.  Net  interest  expense  decreased  18% to $30.4
million  from $37.1  million,  primarily as a result of the  reorganization  and
conversion of the Predecessor  Company senior notes and preferred  securities to
shares of the Successor Company's common stock.

         Net Income (Loss).  The Company had a net loss of $16.2 million for the
six months ended June 30, 2000  compared to a net loss of $32.8  million for the
six months ended June 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 six months of 2000 reducing the  availability  of cash from operations
to fund the Company's capital requirements.

         The Company's  principal and interest payment obligations and operating
lease  obligations  for the  last  two  quarters  of 2000  are  estimated  to be
approximately $79.6 million $2.0 million, respectively. Capital requirements for
fleet  maintenance and  improvements  are currently  expected to aggregate $15.0
million  during  the  remainder  of  2000.  In view of  declines  in day  rates,
particularly  in the U.S. Gulf of Mexico,  and the  possibility  that rates will
remain at low levels,  the Company has curtailed or deferred certain capital and
other expenditures.

         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  (see  Note 1 to the  condensed  consolidated  financial
statements).  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.

         During the first six months of 2000,  the Company  used $9.9 million of
cash from  operations  primarily  reflecting the net loss for the period,  after
elimination  of  noncash  items.  Cash  provided  by  investing  activities  was
approximately  $4.3 million for the period,  primarily  reflecting  the costs of
capital improvements to vessels and proceeds from the sale of vessels. Cash used
in financing  activities was approximately $1.4 million consisting  primarily of
proceeds from the revolving credit facility, offset by repayments of borrowings.

         Liquidity  Concerns.  As a result of the severe  worldwide  downturn in
offshore  oil  and  gas  exploration,   development  and  production  activities
beginning in 1998 and continuing and deepening during 1999, substantial declines
in offshore energy support vessel day rates and utilization  adversely  affected
the  Company's  operating  results  during  1999  and  led  to  its  Chapter  11
reorganization.  The  results  for the first six months of 2000  continue  to be
adversely  affected  by the  weak  market  conditions  in the  offshore  markets
although this situation appears to be improving.

         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 98.0% 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:
<TABLE>
<CAPTION>

                                                                                     Interest Rate as of
         Facility                           Amount                   Maturity          August 1, 2000
         --------                           ------                   --------          --------------
<S>                                    <C>                      <C>                   <C>
         Tranche A term loan                $75 million                2004                     9.89%
         Tranche B term loan                $30 million                2005                    10.39%
         Tranche C term loan                $95 million                2006                    10.89%
         Revolving credit facility          $25 million                2004                     9.89%
</TABLE>

         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 June 30, 2000, approximately $10.4 million was outstanding under the
revolving  credit  facility.  On June 30, 2000,  the Company made the  following
payments under the term loans: Tranche A, $5.2 million,  Tranche B, $1.3 million
and Tranche C, $4.0 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.  Because 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,  the interest  rate of the notes has 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  were issued on April 15, 2000.  The
Company is  currently  seeking  the  required  ratings  which  would  return the
interest rate to 12 1/2%.

         Due to continuing weakness in day rates and utilization in the offshore
energy support  business,  as well as adverse market conditions in the Company's
towing and  transportation  businesses,  the Company was not in compliance  with
certain  covenants  in its bank  credit  agreement  as of March  31,  2000,  and
anticipated  that it would  not be in  compliance  on  future  dates  if  market
conditions did not improve.  The Company entered into an amendment to the credit
agreement  with the  lending  banks  under  which the  relevant  covenants  were
modified through March 31, 2001 and the Company was required to prepay principal
under the term loans of $10.0 million before June 30, 2000, and will be required
to prepay an additional  $25.0 million before August 31, 2000, and $25.0 million
before January 1, 2001.

         The  Company is selling  vessels  and other  assets to obtain the funds
with which to make these payments.  Some of these sales may be at less than book
value.  The amended  credit  agreement  further  provides that, in the event the
Company has not made the  required  principal  payments as scheduled or achieved
certain  target levels of EBITDA for the third and fourth  quarters of 2000, the
lending banks may require the Company to sell additional vessels, to be selected
by the lending banks,  with an aggregate fair market value of $35.0 million on a
timetable specified by the lending banks.

         Additionally,  the  Company is  required  to obtain the  consent of the
lending  banks to borrow in excess of $17.5  million  under the  revolving  loan
portion of the credit  facility.  In connection with the 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.

         On June 29, 2000,  the Company  entered into a second  amendment to the
Credit  Facility  which  extended the deadline for  prepayment  of $10.0 million
under the term loans from June 30,  2000 to July 17,  2000.  The Company has met
this deadline.  The Second Amendment also expanded the Company's  flexibility in
determining  which  assets  to sell to obtain  the  funds to make the  principal
payments of term loans required under the first amendment.

         As of August 7,  2000,  the  Company  had  prepaid  term loans of $18.6
million  from the  proceeds  of asset sales and expects to receive at least $2.3
million of proceeds from additional assets sales by the end of August.

         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 for it to meet its debt service  obligations,  apart from the
prepayments described above, and other capital requirements through 2000.

          It is  uncertain,  however,  whether  proceeds from the sale of assets
will be  sufficient  to enable  it to  satisfy  the  prepayment  obligations  as
currently  scheduled or whether it will be required to seek further extension of
the prepayment  deadlines.  As the Company's operating cash flow is dependent on
factors  beyond the Company's  control,  moreover,  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

         The  holder  of  voting  and   disposition   rights  with   respect  to
approximately  60% of the  Company's  outstanding  common  stock has advised the
Company  that the  holder's  parent  organization  is to be acquired by a French
company in a transaction  scheduled to close in the fourth quarter of this year.
Such  transaction  may be deemed to be a transfer  to the French  company of the
holder's rights for purposes of the U.S.-citizenship  requirements of section 27
of the Merchant  Marine Act, 1920,  commonly  referred to as the "Jones Act," in
which  event the  Company  would no  longer  meet the  Jones  Act's  citizenship
requirements. The transaction may also be deemed to be a change of control under
the  Company's  debt  obligations.  The  Company  and the holder are  working to
structure  the  manner  in which  the  rights  are held in order to avoid  these
consequences.  While  there  can be no  assurance  that  such  efforts  will  be
successful,  the Company  believes that they will be. Any failure of the Company
to meet the  citizenship  requirements  of the  Jones  Act  would  result in its
vessels  being  prohibited  from  engaging  in the U.S.  domestic  trade,  which
accounts for the majority of the  Company's  revenues,  and would also result in
covenant  defaults under all of the company's  outstanding debt  instruments.  A
change in control as defined in the Company's  credit  agreement and senior note
indenture would result in a default under the credit  agreement and a repurchase
obligation with respect to the outstanding senior notes.



PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings

         For information concerning certain legal proceedings see Note 10 of the
financial statements.

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

         The Company held its annual meeting of  shareholders  on June 15, 2000.
At the meeting, the shareholders elected the following individuals to three-year
terms as Class I members of the Board of Directors:  James J. Gaffney and Robert
L. Keiser.

         The voting  results of the election of directors  and the other matters
voted upon at the meeting are as follows:

Election of Directors:
<TABLE>
<CAPTION>

                                                                   Votes           Withheld
                         Nominee:                                   For            Authority
<S>                                                             <C>                <C>
James J. Gaffney........................................           4,984,958            32,050
Robert L. Keiser........................................           4,984,958            32,050
</TABLE>


Other Matters:
<TABLE>
<CAPTION>

                                                                                                        Abstentions
                                                                                                           and
                      Description of                                   Votes             Votes            Broker
                          Matter                                       For             Against          Non-Votes
<S>                                                           <C>                    <C>                 <C>
Approval of the Company's Amended and
  Restated Equity Ownership Plan......................             4,029,322           741,840              43
Approval of the Company's Stock Option
  Plan for Directors..................................             4,465,776           305,386              43
Approval of the appointment of Ernst &
  Young LLP as the Company's independent
     public accountants...............................             5,012,599             4,409               0
</TABLE>

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

          None



<PAGE>





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:  August 14, 2000




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